Filed Pursuant to Rule 424(b)(5)
Registration No. 333-124681
Prospectus Supplement
(To Prospectus dated May 26, 2005)
Brandywine Operating Partnership, L.P.
$300,000,000 5.625% Guaranteed Notes due 2010
Interest Payable June 15 and December 15
We are offering $300,000,000 aggregate principal amount of 5.625% notes due December 15, 2010. We will pay interest on the notes semi-annually on June 15 and December 15 of each year, beginning on June 15, 2006, at the rate set forth above. At our option, we may redeem some or all of the notes at any time before their maturity date on the terms set forth herein beginning on page S-36.
The notes will be unsecured and will rank equally with all of the other unsecured unsubordinated indebtedness of Brandywine Operating Partnership, L.P. from time to time outstanding. Brandywine Realty Trust, the sole general partner of Brandywine Operating Partnership, L.P., will guarantee payment of principal and interest on the notes. In addition, certain wholly-owned subsidiaries of Brandywine Operating Partnership, L.P. initially will guarantee payment of principal and interest on the notes. All of these guarantees of the notes will be unsecured and unsubordinated obligations of Brandywine Realty Trust and the subsidiary guarantors. Brandywine Realty Trust has no material assets other than its investment in Brandywine Operating Partnership, L.P. We anticipate that the guarantees of the subsidiary guarantors will terminate upon termination of their guarantees of our existing revolving credit facility. We anticipate that this termination will occur in December 2005 or January 2006.
Investing in the notes involves risks. See Risk Factors beginning on page S-5 of this prospectus supplement.
Neither the Securities and Exchange Commission nor any state securities commission has approved or disapproved of the securities or passed upon the accuracy or adequacy of this prospectus supplement or the accompanying prospectus. Any representation to the contrary is a criminal offense.
Price
to Public (1) |
Underwriting Discount |
Proceeds
to Us, Before Expenses (1) |
||||||
Per 2010 Note |
99.992% | 0.600% | 99.392 % | |||||
Total |
$299,976,000 | $1,800,000 | $298,176,000 | |||||
(1) | Plus interest, if any,
from December 20, 2005 if settlement occurs after that date. |
We expect to deliver the notes in book-entry form only through the facilities of The Depository Trust Company against payment on or about December 20, 2005.
Joint Book-Running Managers
JPMorgan | Banc of America Securities LLC |
Senior Co-Manager
Bear, Stearns & Co. Inc. |
Co-Manager
Société Générale Corporate & Investment Banking |
December 15, 2005
You should rely only on the information contained or incorporated by reference in this prospectus supplement and the accompanying prospectus. We have not, and the underwriters have not, authorized anyone to provide you with additional or different information. We are not making an offer of these securities in any state where the offer is not permitted. You should not assume that the information in this prospectus supplement or the accompanying prospectus is accurate as of any time subsequent to the date of such information.
TABLE OF CONTENTS
Page |
||||
Prospectus Supplement | ||||
Summary |
S-1 | |||
Risk Factors |
S-5 | |||
Ratios of Earnings to Fixed Charges |
S-8 | |||
Use of Proceeds |
S-8 | |||
Capitalization |
S-9 | |||
Selected Financial Data |
S-10 | |||
Brandywine Realty Trust and Brandywine Operating Partnership, L.P. |
S-11 | |||
The Prentiss Merger and Related Transactions |
S-11 | |||
The Subsidiary Guarantors |
S-33 | |||
Description of the Notes and the Guarantees |
S-35 | |||
United States Federal Income Tax Consequences |
S-41 | |||
Underwriting |
S-45 | |||
Legal Matters |
S-47 | |||
Experts |
S-47 | |||
Prospectus | ||||
About This Prospectus |
1 | |||
Where You Can Find More Information |
1 | |||
Cautionary Statement Concerning Forward-Looking Statements |
3 | |||
Brandywine and the Operating Partnership |
4 | |||
Use of Proceeds |
5 | |||
Ratios
of Earnings to Fixed Charges and Earnings To Combined Fixed Charges
and Preferred Share Distributions |
5 | |||
Description of Debt Securities |
6 | |||
Description of Shares of Beneficial Interest |
24 | |||
Description of Depositary Shares |
29 | |||
Description of Warrants |
33 | |||
Provisions of Maryland Law and of Brandywines Declaration of Trust and Bylaws |
34 | |||
Material Federal Income Tax Consequences |
38 | |||
Plan of Distribution |
52 | |||
Experts |
54 | |||
Legal Matters |
54 |
ii
SUMMARY
The information below is only a summary of more detailed information included elsewhere in or incorporated by reference in this prospectus supplement and the accompanying prospectus. This summary does not contain all of the information that is important to you or that you should consider before buying notes in this offering. The other information is important, so please read carefully this prospectus supplement and the accompanying prospectus, as well as the information incorporated by reference.
As used in this prospectus supplement, unless the context otherwise requires, the term Operating Partnership refers to Brandywine Operating Partnership, L.P., the term Brandywine refers to Brandywine Realty Trust, the term Subsidiary Guarantors refers to those wholly-owned subsidiaries of the Operating Partnership that are initially guaranteeing the notes and that are identified on page S-33 of this prospectus supplement and the terms we, us, our or similar expressions refer collectively to Brandywine Realty Trust and its subsidiaries (including the Operating Partnership and the Subsidiary Guarantors).
Brandywine Realty Trust and Brandywine Operating Partnership, L.P.
Brandywine is a self-administered and self-managed real estate investment trust, or REIT, that is active in acquiring, developing, redeveloping, leasing and managing office and industrial properties. Brandywine owns its assets and conducts its operations through the Operating Partnership. Brandywine controls the Operating Partnership as its sole general partner and, as of September 30, 2005, owned an approximately 96.6% interest in the Operating Partnership.
As of September 30, 2005, we owned 227 office properties, 23 industrial facilities and one mixed-use property containing an aggregate of approximately 19.6 million net rentable square feet (excluding two office properties held by two consolidated real estate ventures in which Brandywine holds interests). In addition, as of September 30, 2005, we held economic interests in nine unconsolidated real estate ventures formed with third parties to develop or own commercial properties. In addition to managing the properties that we own, we managed approximately 3.6 million net rentable square feet in office, industrial and other properties for third parties. Our properties are located in the office and industrial markets primarily in and surrounding Philadelphia, Pennsylvania; Wilmington, Delaware; Southern and Central New Jersey; and Richmond, Virginia.
Brandywine was organized and commenced operations in 1986 as a Maryland REIT. The Operating Partnership was formed and commenced operations in 1996 as a Delaware limited partnership.
Our principal executive offices are located at 401 Plymouth Road, Suite 500, Plymouth Meeting, Pennsylvania 19462, and our telephone number is (610) 325-5600.
The Prentiss Merger and Related Transactions
On October 3, 2005, we entered into an agreement and plan of merger that provides for our acquisition of Prentiss Properties Trust and its operating subsidiary, Prentiss Properties Acquisition Partners, L.P. In the merger, Prentiss shareholders will receive, in aggregate, approximately 34.1 million Brandywine common shares and approximately $1.1 billion in
S-1
cash, and we will also assume or repay Prentiss indebtedness in the aggregate amount of approximately $1.2 billion.
Prentiss is a self-administered and self-managed Maryland REIT. Prentiss acquires, owns, manages, leases, develops and builds primarily office properties throughout the United States. The Prentiss organization, which includes approximately 480 employees, consists of a corporate office located in Dallas, Texas and five regional offices. As of September 30, 2005, Prentiss owned interests in a portfolio of 137 primarily suburban office and suburban industrial properties containing an aggregate of approximately 20.0 million net rentable square feet.
In conjunction with the merger transaction, we entered into an agreement with The Prudential Insurance Company of America that provides for the sale of certain Prentiss properties containing approximately 4.32 million net rentable square feet (which we refer to as the Prudential Properties) for total consideration of approximately $747.7 million in cash and assumption of debt.
We refer to the pending merger and related transactions, including the sale of the Prudential Properties, as the Prentiss Merger and to Prentiss Properties Trust and Prentiss Property Acquisition Partners, L.P. collectively as Prentiss. See The Prentiss Merger and Related Transactions in this prospectus supplement.
We expect to fund the cash consideration payable in the Prentiss Merger through a combination of (1) the net proceeds of this offering, (2) the proceeds from the sale of the Prudential Properties and (3) borrowings under the Committed Debt Facilities (as defined below). See Use of Proceeds and The Prentiss Merger and Related Transactions in this prospectus supplement.
We have received debt financing commitments from affiliates of JP Morgan Securities Inc., Banc of America Securities LLC, Bear, Stearns & Co. Inc. and SG Americas Securities, LLC, each of which is an underwriter in this offering, consisting of (1) a $600 million unsecured revolving credit facility that would replace our existing $450 million unsecured revolving credit facility, (2) a $750 million one-year unsecured term loan, and (3) a sixty-day unsecured term loan of up to $240 million. The one-year term loan will be subject to mandatory prepayment from the net proceeds of any capital markets equity or debt financing that we complete after this offering and prior to the maturity date of the term loan. Consummation of these new facilities is subject to closing conditions, including, in the case of the one-year and sixty-day term loans, the closing of the Prentiss Merger. Some of these conditions are outside of our control. In this prospectus supplement, we refer to these debt financing commitments collectively as the Committed Debt Facilities.
We expect to complete the Prentiss Merger in December 2005 or the first quarter of 2006. Consummation of the Prentiss Merger is subject to closing conditions, some of which are outside of our control. Accordingly, we cannot assure you that the Prentiss Merger will be consummated. See Risk Factors Additional Risks Related to the Prentiss Merger in this prospectus supplement.
S-2
The Offering
Issuer |
Brandywine Operating Partnership, L.P. |
Guarantors |
Brandywine Realty Trust and the Subsidiary Guarantors. |
We anticipate that the guarantees of the Subsidiary Guarantors with respect to the notes will terminate upon termination of their guarantees of our existing $450 million revolving credit
facility. Concurrent with such termination, the guarantees of the Subsidiary Guarantors with respect to the Operating Partnerships outstanding $275 million principal amount of 4.50%
notes due 2009, $250 million principal amount of 5.40% notes due 2014 and $113 million principal amount of 4.34% notes due 2008 will also terminate. We anticipate that this termination
will occur in December 2005 or January 2006. |
Securities Offered | $300,000,000
principal amount of 5.625% Guaranteed Notes
due 2010. |
The notes will constitute a separate series under the indenture governing the notes. |
Maturity | December
15, 2010. |
Interest Payment Dates | June 15
and December 15 of
each year, beginning on June 15, 2006. |
Optional Redemption | We may,
at any time, redeem some or all of the notes of either series at a
redemption price equal to the sum of (1) 100% of the aggregate principal
amount of the notes being redeemed, (2) accrued but unpaid interest,
if any, to the redemption date and (3) the Make-Whole Amount (as defined
in Description of the Notes and the Guarantees
Optional Redemption in this prospectus supplement), if any. |
Ranking | The notes
will be unsecured obligations and will rank equally with all of the
Operating Partnerships other unsecured unsubordinated indebtedness
from time to time
outstanding. |
Guarantees |
Brandywine and, until such time as their guarantees of the notes are terminated in accordance with the indenture, the Subsidiary Guarantors will fully and unconditionally
guarantee payment of principal of, the Make- |
S-3
Whole Amount, if any, and interest on, the notes. The guarantees will be unsecured and unsubordinated obligations of Brandywine
and the Subsidiary Guarantors. Brandywine, however, has no material assets other than its investment in the Operating Partnership. |
Covenants | Under
the indenture, we have agreed to certain restrictions on our ability
to incur debt and to enter into certain transactions. See Description of Debt Securities Covenants
and Merger, Consolidation or Sale in the accompanying prospectus. |
Form and Denominations |
We will issue the notes in fully registered form in denominations of $5,000 and integral multiples of $1,000 in excess thereof. Each of the notes will be represented by one or more
global securities registered in the name of a nominee of The Depository Trust Company, or DTC. You will hold beneficial interests in the notes through DTC, and DTC and its
direct and indirect participants will record your beneficial interest on their books. Except under limited circumstances, we will not issue certificated notes. |
Use of Proceeds | We intend
to use the net proceeds from this offering, together with funds that
we receive from the sale of the Prudential Properties and from borrowings
under the Committed Debt Facilities, to pay a portion of the cash consideration
payable to Prentiss shareholders in the Prentiss Merger and to repay
certain Prentiss indebtedness outstanding at the
consummation of the Prentiss Merger. See Use of Proceeds in this
prospectus supplement. |
S-4
RISK FACTORS
RISKS RELATED TO THE OPERATING PARTNERSHIP AND BRANDYWINE REALTY TRUST
Before deciding to invest in the notes, you should carefully consider the Risk Factors in the Operating Partnerships Annual Report on Form 10-K for the fiscal year ended December 31, 2004 filed with the Securities and Exchange Commission on March 16, 2005 and in Brandywines Annual Report on Form 10-K for the fiscal year ended December 31, 2004 filed with the Securities and Exchange Commission on March 14, 2005. These risk factors will continue to be applicable to us following consummation of the Prentiss Merger. In addition, you should carefully consider the following risk factors before deciding to invest in the notes.
ADDITIONAL RISKS RELATING TO THE NOTES
A trading market may not develop for the notes.
The notes are a new issue of securities with no established trading market. We do not intend to apply for listing of the notes on any national securities exchange or over-the-counter market. The underwriters have advised us that they intend to make a market in the notes, but they are not obligated to do so. The underwriters may discontinue any market-making in the notes at any time at their sole discretion. We can give you no assurance that an active or liquid trading market for the notes will develop. If a trading market were to develop, the notes could trade at prices that may be higher or lower than their respective initial offering price and this may result in a return that is greater or less than the applicable interest rate on the notes, depending on many factors, including, among other things, prevailing interest rates, our financial results, any decline in our credit-worthiness and the market for similar securities.
Brandywine has no material assets other than its investment in the Operating Partnership.
Brandywine and, until their guarantees of the notes are terminated in accordance with the terms of the indenture governing the notes, the Subsidiary Guarantors will fully and unconditionally guarantee the payment of principal of, Make- Whole Amount, if any, and interest on, the notes. The guarantees will be unsecured and unsubordinated obligations of Brandywine and the Subsidiary Guarantors and will rank equally with their other respective unsecured and unsubordinated obligations. At November 30, 2005, Brandywine and its consolidated subsidiaries had unsecured and unsubordinated obligations of approximately $1.0 billion, consisting of (1) approximately $389 million of indebtedness under our existing revolving credit facility, (2) $275 million principal amount of 4.50% notes due 2009, (3) $250 million principal amount of 5.40% notes due 2014 and (4) $113 million principal amount of 4.34% notes due 2008. Additionally, at that date, Brandywine and its consolidated subsidiaries had secured obligations of approximately $470 million, consisting of mortgage notes payable. The preceding amounts of indebtedness do not reflect the additional indebtedness that we will incur in order to pay the cash consideration payable, and the indebtedness to be assumed, by us as a part of the Prentiss Merger.
We anticipate that the guarantees of all of the Subsidiary Guarantors with respect to the notes will terminate, in accordance with the terms of the indenture, upon termination of their guarantees of our existing revolving credit facility. We anticipate that this termination will occur in December 2005 or January 2006. Upon such termination, holders of the notes will be relying upon solely the Operating Partnership, as issuer, and Brandywine, as remaining guarantor, to make payments of principal and interest on the notes. Brandywine has no material assets other than its investment in the Operating Partnership. Accordingly, in deciding to invest in the notes, you should not place any meaningful emphasis on the guarantees initially being provided by the Subsidiary Guarantors with respect to payments of principal and interest on the notes.
S-5
Effective subordination of the notes and the guarantees may reduce amounts available for payment of the notes and the guarantees.
The notes and the guarantees are unsecured. The holders of our secured debt may foreclose on the assets securing such debt, reducing the cash flow from the foreclosed property available for payment of unsecured debt, including the notes and guarantees. The holders of our secured debt also would have priority over unsecured creditors in the event of our bankruptcy, liquidation or similar proceeding. As a result, the notes and the guarantees effectively will be subordinated to our secured debt. The notes effectively will also be subordinated to the unsecured indebtedness and other liabilities of those consolidated subsidiaries of the Operating Partnership that are not Subsidiary Guarantors and of those Subsidiary Guarantors whose guarantees of the notes terminate. After giving effect to the consummation of this offering, the use of proceeds therefrom as described in Use of Proceeds in this prospectus supplement and the completion of the Prentiss Merger as described in The Prentiss Merger and Related Transactions in this prospectus supplement, the consolidated subsidiaries of the Operating Partnership (including the Subsidiary Guarantors, whose guarantees we anticipate will terminate) will have unsecured indebtedness and other liabilities of approximately $2.1 billion. The indenture governing the notes permits us to enter into additional mortgages and incur secured debt if the conditions specified in the indenture are met. See Description of Debt Securities Covenants in the accompanying prospectus.
ADDITIONAL RISKS RELATED TO THE PRENTISS MERGER
The Prentiss Merger may not occur, and our shareholders may not realize any benefits from the proposed transaction.
The merger and related agreements that provide for the Prentiss Merger and sale of the Prudential Properties contain closing conditions that must be satisfied before the transactions can be consummated. These conditions include approvals by Brandywines shareholders and Prentiss shareholders. The satisfaction of some of these conditions is outside of our control, so we cannot assure you that the transactions will be consummated. If Brandywines shareholders do not approve the Prentiss Merger, we will be obligated to pay to Prentiss a termination fee of $15.5 million and to reimburse Prentiss for up to $6 million of expenses that it incurred in connection with the transactions.
We expect to hold a substantial portion of the net proceeds of this offering in cash or short-term investments until the closing of the Prentiss Merger. If the closing of the Prentiss Merger does not occur, we will have broad discretion to use the net proceeds of this offering for general business purposes, including other acquisitions or repayment of indebtedness.
Our obligation to consummate the Prentiss Merger is not subject to a financing condition.
Our obligation to consummate the Prentiss Merger is not subject to our ability to secure financing. We intend to use the net proceeds of this offering to fund a portion of the cash consideration payable in the Prentiss Merger. If we are unable to consummate any of the borrowings that we anticipate under the Committed Debt Facilities but are nonetheless obligated to consummate the Prentiss Merger, we will need to refinance our existing revolving credit facility and seek other financing. Any alternative financing that we are able to obtain may be on terms that are less favorable than those provided for in the Committed Debt Facilities.
The operations of Brandywine and Prentiss may not be integrated successfully, and the intended benefits of the Prentiss Merger may not be realized.
The Prentiss Merger will present challenges to our management, including the integration of our operations, properties and personnel with those of Prentiss. The Prentiss Merger will also pose other risks associated with merger and acquisition transactions, including unanticipated liabilities, unexpected costs and the diversion of managements attention to the integration of our operations and those of Prentiss. Any
S-6
difficulties that the combined company encounters in the integration processes, and any aspect of integration that is not successfully achieved, could have an adverse effect on the revenue, level of expenses and operating results of the combined company. The combined company may also experience operational interruptions or the loss of key employees, tenants and customers. As a result, the combined company may not realize the anticipated benefits or cost savings of the Prentiss Merger.
We and Prentiss together expect to incur significant costs and expenses in connection with the Prentiss Merger, which could result in the combined company not realizing some or all of the anticipated benefits or cost savings of the Prentiss Merger.
We and Prentiss together expect to incur one-time, pre-tax closing costs of approximately $55.5 million in connection with the Prentiss Merger and one-time pre-tax expenses of approximately $40.4 million related to change in control provisions triggered by the Prentiss Merger and severance expenses related to headcount reductions after the Prentiss Merger is completed. These costs and expenses include investment banking expenses, severance, legal and accounting fees, printing expenses and other related charges incurred and expected to be incurred by us. Completion of the Prentiss Merger could trigger a mandatory prepayment (including a penalty in some cases) of Prentiss debt unless appropriate lender consents or waivers are received. If those consents and waivers cannot be obtained prior to completion of the Prentiss Merger, the applicable Prentiss debt would need to be prepaid and/or refinanced. We also expect to incur additional costs related to the integration of Brandywine and Prentiss, which cannot be estimated at this time. We cannot assure you that the costs incurred by us in connection with the Prentiss Merger will not be higher than expected or that the combined company will not incur additional unanticipated costs and expenses in connection with the Prentiss Merger.
We will need to replace, at or before maturity, any bridge facility that we use to finance part of the cash consideration and transaction costs of the Prentiss Merger.
The loans contemplated to be made pursuant to the Committed Debt Facilities will consist of a $600 million unsecured revolving credit facility that would replace our existing $450 million unsecured revolving credit facility, a $750 million unsecured one-year term loan and a sixty-day unsecured term loan of up to $240 million. The one-year term loan will be subject to mandatory prepayment from the net proceeds of any capital markets equity or debt financing that we complete after the offering of the notes and prior to the maturity date of the term loan. We may incur increased interest costs on indebtedness that replaces these facilities due to higher interest costs of longer-term debt. The interest rate on the replacement indebtedness will depend on prevailing market conditions at the time.
S-7
RATIOS OF EARNINGS TO FIXED CHARGES
The following table sets forth the Operating Partnerships ratios of earnings to fixed charges for the periods indicated.
For the nine months ended September 30, | For the years ended December 31, | ||||||||||||||||||||
2005 | 2004 | 2004 | 2003 | 2002 | 2001 | 2000 | |||||||||||||||
Ratio of earnings to fixed charges |
1.42 | 2.25 | 1.94 | 2.34 | 1.77 | 1.29 | 1.50 |
For the purpose of calculating the ratios of earnings to fixed charges, earnings have been calculated by adding fixed charges to income from continuing operations of the Operating Partnership, less capitalized interest and income from unconsolidated equity method investments not distributed. Fixed charges consist of interest costs, whether expensed or capitalized, amortization of deferred financing costs, amortization of discounts or premiums related to indebtedness and the Operating Partnerships share of interest expense from unconsolidated equity method investments.
The above ratios of earnings to fixed charges do not give effect to (1) the significant new debt expected to be incurred under the Committed Debt Facilities in connection with the Prentiss Merger (see The Prentiss Merger and Related Transactions) or (2) the notes to be issued in this offering. Accordingly, ratios of earnings to fixed charges for future years or periods may differ significantly from those in the above table.
USE OF PROCEEDS
The net proceeds from this offering, after deducting the underwriting discount and our estimated offering expenses, will be approximately $297.7 million. We intend to use the net proceeds from this offering, together with proceeds from the sale of the Prudential Properties and from borrowings pursuant to the Committed Debt Facilities, to pay the cash consideration payable to Prentiss shareholders in the Prentiss Merger and to repay certain Prentiss indebtedness outstanding at the consummation of the Prentiss Merger.
Prior to the closing of the Prentiss Merger, we may hold the net proceeds of this offering in cash or short-term investments or may use the net proceeds to pay down indebtedness under our existing revolving credit facility. If the closing of the Prentiss Merger does not occur, we will have broad discretion to use the net proceeds of this offering for general business purposes, including other acquisitions or repayment of indebtedness. As of November 30, 2005, our existing revolving credit facility, which matures on May 24, 2007, had an outstanding balance of $389 million and bears interest at a rate of 4.85% per annum.
Affiliates of J.P. Morgan Securities Inc., Banc of America Securities LLC and Bear, Stearns & Co. Inc. each of which is an underwriter in this offering, hold, in the aggregate, approximately 16.2% of the commitments under our existing revolving credit facility. In addition, affiliates of J.P. Morgan Securities Inc., Banc of America Securities LLC and Bear, Stearns & Co. Inc. are lenders under our revolving credit facility and will, together with affiliates of SG Americas Securities, LLC, provide the Committed Debt Facilities. See Underwriting in this prospectus supplement.
S-8
CAPITALIZATION
The following table sets forth our capitalization as of September 30, 2005 (1) on an actual basis, (2) on an adjusted basis to give effect to the Prentiss Merger and the related transactions as described in The Prentiss Merger and Related Transactions in this prospectus supplement, but not this offering, and (3) on a further as adjusted basis to give effect to the consummation of this offering and the use of the proceeds therefrom as described in Use of Proceeds in this prospectus supplement. This table should be read in conjunction with our consolidated financial statements and the notes thereto incorporated by reference into this prospectus supplement and the accompanying prospectus.
September 30, 2005 | ||||||||||
As reported | As adjusted | Further as adjusted |
||||||||
(dollars in thousands) | ||||||||||
Debt: |
||||||||||
Mortgage notes payable |
$ | 504,669 | $ | 1,123,588 | $ | 1,123,588 | ||||
Credit facilities (1) |
340,000 | 1,463,027 | 1,165,351 | |||||||
4.34% Guaranteed Notes due 2008 |
274,710 | 274,710 | 274,710 | |||||||
4.50% Guaranteed Notes due 2009 |
248,872 | 248,872 | 248,872 | |||||||
5.40% Guaranteed Notes due 2014 |
113,000 | 113,000 | 113,000 | |||||||
5.625% Guaranteed Notes due 2010 (2) |
| | 299,976 | |||||||
Total debt |
1,481,251 | 3,223,197 | 3,225,497 | |||||||
Redeemable limited partnership units at liquidation value: 1,945,267 as reported and 4,422,339 as adjusted |
60,478 | 133,651 | 133,651 | |||||||
Partners equity: |
||||||||||
7.50% Series D Preferred Mirror Units: 2,000,000 issued and outstanding, as reported and as adjusted |
47,912 | 47,912 | 47,912 | |||||||
7.375% Series E Preferred Mirror Units: 2,300,000 issued and outstanding, as reported and as adjusted |
55,538 | 55,538 | 55,538 | |||||||
General partnership capital; issued and outstanding: 56,179,075 as reported and 90,260,675 as adjusted |
1,002,327 | 2,009,097 | 2,009,097 | |||||||
Accumulated other comprehensive loss |
(2,810 | ) | (2,810 | ) | (2,810 | ) | ||||
Total Partners equity |
1,102,967 | 2,109,737 | 2,109,737 | |||||||
Total capitalization |
$ | 2,644,696 | $ | 5,466,585 | $ | 5,468,885 | ||||
(1) | Consists of borrowings
under our existing revolving credit facility and the one-year and sixty-day
term loans to be entered into in connection with the Prentiss Merger
and does not reflect approximately $49 million of additional borrowings
under
our revolving credit facility incurred since September 30, 2005 for working
capital. |
(2) | Reflects discounts (i.e.,
public offering price below principal amount) equal to $24,000. |
S-9
SELECTED FINANCIAL DATA
The following table sets forth our audited selected financial data as of and for the years ended December 31, 2002, 2003 and 2004 and unaudited selected financial data as of and for the nine months ended September 30, 2004 and 2005 and should be read in conjunction with the consolidated financial statements and the notes thereto incorporated by reference into this prospectus supplement and the accompanying prospectus from which our selected financial data is derived. The results of the nine months ended September 30, 2005 may not be indicative of the results to be expected for the full year.
Years Ended December 31, |
Nine Months Ended September 30, |
|||||||||||||||
2002 | 2003 | 2004 | 2004 | 2005 | ||||||||||||
(dollars in thousands, except per share amounts and number of properties) | ||||||||||||||||
Operating Results: |
||||||||||||||||
Total revenue |
$ | 286,712 | $ | 301,464 | $ | 323,592 | $ | 228,108 | $ | 289,766 | ||||||
Net income from continuing operations |
57,018 | 85,126 | 60,281 | 51,836 | 33,118 | |||||||||||
Net income |
73,136 | 96,467 | 63,081 | 54,330 | 35,155 | |||||||||||
Income allocated to common partnership units |
54,161 | 56,894 | 57,026 | 50,626 | 29,161 | |||||||||||
Earnings per common partnership unit from continuing operations: |
||||||||||||||||
Basic |
$0.98 | $1.14 | $1.09 | $1.02 | $0.47 | |||||||||||
Diluted |
$0.97 | $1.14 | $1.08 | $1.01 | $0.47 | |||||||||||
Earnings per common partnership unit: |
||||||||||||||||
Basic |
$1.41 | $1.43 | $1.15 | $1.07 | $0.50 | |||||||||||
Diluted |
$1.40 | $1.43 | $1.14 | $1.06 | $0.50 | |||||||||||
Cash distributions declared per common partnership unit |
$1.76 | $1.76 | $1.76 | $1.32 | $1.32 | |||||||||||
Balance Sheet Data: |
||||||||||||||||
Real estate investments, net of accumulated depreciation |
$ | 1,745,981 | $ | 1,695,355 | $ | 2,363,865 | $ | 2,192,781 | $ | 2,194,943 | ||||||
Total assets |
1,919,288 | 1,855,776 | 2,633,984 | 2,587,887 | 2,793,915 | |||||||||||
Total indebtedness |
1,004,729 | 867,659 | 1,306,669 | 1,277,717 | 1,481,251 | |||||||||||
Total liabilities |
1,098,846 | 951,484 | 1,443,934 | 1,385,428 | 1,630,470 | |||||||||||
Series B preferred units |
97,500 | 97,500 | | | | |||||||||||
Redeemable limited partnership units |
38,984 | 46,505 | 60,586 | 58,710 | 60,478 | |||||||||||
Partners equity |
683,958 | 760,287 | 1,129,464 | 1,190,050 | 1,163,445 | |||||||||||
Other Data: |
||||||||||||||||
Cash flows from: |
||||||||||||||||
Operating activities |
$ | 128,836 | $ | 118,793 | $ | 153,183 | $ | 100,710 | $ | 103,766 | ||||||
Investing activities |
5,038 | (34,068 | ) | (682,945 | ) | (634,716 | ) | (206,150 | ) | |||||||
Financing activities |
(120,532 | ) | (102,974 | ) | 536,556 | 535,317 | 110,378 | |||||||||
Property Data: |
||||||||||||||||
Number of properties owned at period end |
238 | 234 | 246 | 247 | 251 | |||||||||||
Net rentable square feet (in thousands) at period end |
16,052 | 15,733 | 19,150 | 19,297 | 19,596 |
S-10
BRANDYWINE REALTY TRUST AND BRANDYWINE OPERATING PARTNERSHIP, L.P.
Brandywine is a self-administered and self-managed REIT that is active in acquiring, developing, redeveloping, leasing and managing office and industrial properties. Brandywine owns its assets and conducts its operations through the Operating Partnership. Brandywine controls the Operating Partnership as its sole general partner and, as of September 30, 2005, owned an approximately 96.6% interest in the Operating Partnership.
As of September 30, 2005, we owned 227 office properties, 23 industrial facilities and one mixed-use property containing an aggregate of approximately 19.6 million net rentable square feet (excluding two office properties held by two consolidated real estate ventures in which Brandywine holds interests). In addition, as of September 30, 2005, we held economic interests in nine unconsolidated real estate ventures formed with third parties to develop or own commercial properties. In addition to managing the properties that we own, we manage approximately 3.6 million net rentable square feet in office, industrial and other properties for third parties. Our properties are located in the office and industrial markets primarily in and surrounding Philadelphia, Pennsylvania; Wilmington, Delaware; Southern and Central New Jersey; and Richmond, Virginia.
Brandywine was organized and commenced operations in 1986 as a Maryland REIT. The Operating Partnership was formed and commenced operations in 1996 as a Delaware limited partnership.
Our principal executive offices are located at 401 Plymouth Road, Suite 500, Plymouth Meeting, Pennsylvania 19462, and our telephone number is (610) 325-5600.
THE PRENTISS MERGER AND RELATED TRANSACTIONS
On October 3, 2005, we entered into an agreement and plan of merger that provides for our acquisition of Prentiss. In the merger, Prentiss shareholders will receive, in aggregate, approximately 34.1 million Brandywine common shares and approximately $1.1 billion in cash, and we will also assume or repay Prentiss indebtedness in the aggregate amount of approximately $1.2 billion. Holders of common units in the Prentiss operating partnership subsidiary may elect to receive the per share consideration payable to holders of Prentiss common shares in the Prentiss Merger or 1.3799 Class A units of the Operating Partnership.
In conjunction with the merger transaction, we entered into an agreement with The Prudential Insurance Company of America that provides for the sale of the Prudential Properties at the closing of the Prentiss Merger for total consideration of approximately $747.7 million in cash and assumption of debt.
Prentiss is a self-administered and self-managed Maryland REIT. Prentiss acquires, owns, manages, leases, develops and builds primarily office properties throughout the United States. The Prentiss organization, which includes approximately 480 employees, consists of a corporate office located in Dallas, Texas and five regional offices.
As of September 30, 2005, Prentiss owned interests in a portfolio of 137 primarily suburban office and suburban industrial properties containing an aggregate of approximately 20.0 million net rentable square feet. This rental square footage includes 100% of the net rentable square feet of Prentiss wholly-owned, consolidated joint venture and unconsolidated joint venture properties, which totaled 17.5 million, 1.4 million and 1.1 million square feet, respectively. Prentiss pro rata share of net rentable square feet totals 18.4 million and includes 714,000 and 556,000 from Prentiss consolidated and unconsolidated joint venture properties, respectively. In addition to managing properties that it owns, as of September 30, 2005, Prentiss managed approximately 6.9 million net rentable square feet in office, industrial and other properties for third parties.
We expect to fund the cash consideration payable in the Prentiss Merger through a combination of (1) the net proceeds of this offering, (2) the proceeds from the sale of the Prudential Properties and (3) borrowings pursuant to the Committed Debt Facilities.
S-11
We expect to complete the Prentiss Merger in December 2005 or the first quarter of 2006. Consummation of the Prentiss Merger is subject to closing conditions, some of which are outside of our control. Accordingly, we cannot assure you that the Prentiss Merger will be consummated. See Risk Factors Additional Risks Related to the Prentiss Merger in this prospectus supplement.
Unaudited Pro Forma Consolidated Financial Statements |
On October 3, 2005, Brandywine and Prentiss agreed to combine their businesses by merging Prentiss and a subsidiary of Brandywine (the REIT Merger) under the terms of the agreement and plan of merger attached as Exhibit 2.1 to our current report on Form 8-K filed with the Securities and Exchange Commission (the SEC) on October 4, 2005.
Upon completion of the REIT Merger, each Prentiss common share will be converted into the right to receive $21.50 in cash and 0.69 of a Brandywine common share. Cash will be paid in lieu of fractional shares. Because the portion of the merger consideration to be received in Brandywine common shares is fixed, the value of the consideration to be received by Prentiss common shareholders in the merger will depend upon the market price of Brandywine common shares at the time of the REIT Merger. The REIT Merger will be accounted for using the purchase method of accounting in accordance with Statement of Financial Accounting Standards No. 141, Business Combinations.
As part of the merger transaction, Brandywine entered into an agreement with The Prudential Insurance Company of America (Prudential). This agreement provides for the acquisition by Prudential of Prentiss properties that contain up to an aggregate of approximately 4.32 million net rentable square feet for total consideration of up to approximately $747.7 million, including assumption of certain related secured debt obligations (the Prudential Acquisition). In accordance with the merger agreement, we applied for, and received, a private letter ruling from the Internal Revenue Service and, accordingly, the Prudential Acquisition will be consummated immediately after the closing of the REIT Merger. Consummation of the Prudential Acquisition is contingent upon the approval of the REIT Merger.
The accompanying unaudited pro forma consolidated financial statements have been prepared based on certain pro forma adjustments to the historical consolidated financial statements of the Operating Partnership and Prentiss as of September 30, 2005 and for the nine months then ended and for the year ended December 31, 2004 to give effect for certain material transactions already completed or contemplated by Brandywine and Prentiss separately or as part of the REIT Merger/Prudential Acquisition including the following:
Brandywine |
| Impact of material acquisitions
completed in 2004 the acquisition of The Rubenstein Company,
L.P. (Rubenstein) portfolio in September 2004; |
| Financing and capital transactions (including equity offerings) completed in connection with financing these acquisitions; and |
| Redemption of Brandywine preferred securities in 2004. |
Prentiss |
| Impact of material acquisitions completed in 2004/2005; |
| Completed dispositions of properties including certain of the properties in Chicago, Illinois; Southfield, Michigan; and Dallas, Texas to which Prentiss had committed to a plan to sell; |
| Financing and capital transactions completed in connection with financing these acquisitions or the use of proceeds from sales; |
S-12
| Certain reclassifications to Prentisss historical financial statement presentations to conform with Brandywines financial statement presentation; and |
| Redemption of Prentiss preferred securities in 2004. |
REIT Merger/Prudential Acquisition |
| Impact of Prudential Acquisition; and |
| Effects of REIT Merger including financing transactions, issuance of common shares by Brandywine, issuance of Class A units by the Operating Partnership, assumption of debt and application of purchase accounting. |
This Offering |
| This offering of notes and the use of the proceeds therefrom to reduce borrowings under our revolving credit facility. |
The historical consolidated financial statements of the Operating Partnership are contained in its Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and other information on file with the SEC and incorporated by reference into this document. Certain historical consolidated financial statements of Prentiss are included in Exhibit 99.1 and Exhibit 99.2 of Brandywines Current Report on Form 8-K and the Operating Partnerships Current Report on Form 8-K, each dated December 14, 2005, which are incorporated by reference herein. The unaudited pro forma consolidated financial statements should be read in conjunction with, and are qualified in their entirety by, the notes thereto and the historical consolidated financial statements of both the Operating Partnership and Prentiss, including the respective notes thereto.
The accompanying unaudited pro forma consolidated balance sheet as of September 30, 2005 has been prepared as if the completed or proposed transactions described above occurred as of that date. The accompanying unaudited pro forma consolidated statements of operations for the year ended December 31, 2004 and for the nine months ended September 30, 2005 have been prepared as if the completed or proposed transactions described above had occurred as of January 1, 2004. The unaudited pro forma consolidated financial statements do not purport to be indicative of the financial position or results of operations that would actually have been achieved had the completed or proposed transactions described above occurred on the dates indicated or which may be achieved in the future.
In the opinion of Brandywines management, all significant adjustments necessary to reflect the effects of the completed or proposed transactions described above that can be factually supported within the SEC rules and regulations covering the preparation of pro forma financial statements have been made. The pro forma adjustments and the purchase price allocation as presented are based on estimates and certain information that is currently available to Brandywines management. Such pro forma adjustments and the purchase price allocation could change as additional information becomes available, as estimates are refined or as additional events occur. Brandywines management does not anticipate that there will be any significant changes in the total purchase price as presented in these unaudited pro forma consolidated financial statements.
The unaudited pro forma consolidated financial statements do not give effect to (i) any transaction other than those described above, (ii) the results of operations of the Operating Partnership or Prentiss since September 30, 2005, (iii) certain cost savings and one-time charges expected to result from the transactions described above which have not already been completed and whose effects are not reflected in the historical financial statements of the Operating Partnership or Prentiss and (iv) the results of final valuations of the assets and liabilities of Prentiss, including property and intangible assets. We are currently developing plans to integrate the operations of the companies, which may involve various costs and other charges that may be material. We will also revise the allocation of the purchase price when additional information becomes
S-13
available. Accordingly, the pro forma consolidated financial information does not purport to be indicative of the financial position or results of operations as of the date of this prospectus supplement, as of the effective date of the REIT Merger and the Prudential Acquisition, for any period ending at the effective date of the REIT Merger and the Prudential Acquisition or as of any other future date or period. The foregoing matters could cause both Brandywines pro forma financial position and results of operations, and the Operating Partnerships actual future financial position and results of operations, to differ materially from those presented in the following unaudited pro forma consolidated financial statements.
S-14
BRANDYWINE OPERATING PARTNERSHIP, L.P.
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
As of September 30, 2005
(in thousands)
Prentiss | ||||||||||||||||||||||||||||
Brandywine Historical |
Prentiss Historical |
Reclassifica- tions (A) |
Dispositions (B) |
Prentiss as Adjusted |
Prudential Acquisition (C) |
Pro Forma Adjustments (C) |
This Offering (D) |
Brandywine Pro Forma |
||||||||||||||||||||
ASSETS |
||||||||||||||||||||||||||||
Real estate investments: |
||||||||||||||||||||||||||||
Operating properties |
$ | 2,568,070 | $ | 1,961,601 | $ | 205,314 | $ | | $ | 2,166,915 | $ | (525,534 | ) | $ | 480,101 | $ | | $ | 4,689,552 | |||||||||
Accumulated depreciation |
(373,127 | ) | (211,686 | ) | (71,521 | ) | | (283,207 | ) | 76,748 | 206,459 | | (373,127 | ) | ||||||||||||||
Operating real estate investments, net |
2,194,943 | 1,749,915 | 133,793 | | 1,883,708 | (448,786 | ) | 686,560 | | 4,316,425 | ||||||||||||||||||
Properties and related assets held for sale |
| 321,365 | | (53,425 | ) | 267,940 | | 78,780 | | 346,720 | ||||||||||||||||||
Construction-in-progress |
240,749 | 38,871 | | | 38,871 | (38,871 | ) | | | 240,749 | ||||||||||||||||||
Land held for development |
86,086 | 63,786 | | | 63,786 | (24,916 | ) | 24,062 | | 149,018 | ||||||||||||||||||
Total real estate investments, net |
2,521,778 | 2,173,937 | 133,793 | (53,425 | ) | 2,254,305 | (512,573 | ) | 789,402 | | 5,052,912 | |||||||||||||||||
Cash and cash equivalents |
23,340 | 8,813 | | | 8,813 | 676,513 | (676,513 | ) | | 32,153 | ||||||||||||||||||
Escrowed cash |
16,174 | 44,949 | | | 44,949 | | | | 61,123 | |||||||||||||||||||
Accounts receivable, net |
7,955 | 45,141 | (35,457 | ) | | 9,684 | | | | 17,639 | ||||||||||||||||||
Accrued rent receivable, net |
42,977 | | 35,457 | | 35,457 | (11,462 | ) | (23,995 | ) | | 42,977 | |||||||||||||||||
Marketable securities |
| 5,208 | | | 5,208 | | | | 5,208 | |||||||||||||||||||
Investment in real estate ventures |
13,335 | 7,139 | | | 7,139 | | 44,422 | | 64,896 | |||||||||||||||||||
Deferred costs, net |
34,624 | 253,137 | (190,893 | ) | | 62,244 | (13,830 | ) | (42,647 | ) | 2,300 | 42,691 | ||||||||||||||||
Intangible assets, net |
81,275 | | 42,011 | | 42,011 | | 281,172 | | 404,458 | |||||||||||||||||||
Other assets |
52,457 | 7,462 | 15,089 | | 22,551 | | | | 75,008 | |||||||||||||||||||
Total assets |
$ | 2,793,915 | $ | 2,545,786 | $ | | $ | (53,425 | ) | $ | 2,492,361 | $ | 138,648 | $ | 371,841 | $ | 2,300 | $ | 5,799,065 | |||||||||
LIABILITIES, BENEFICIARIES EQUITY AND PARTNERS EQUITY | ||||||||||||||||||||||||||||
Mortgage notes payable |
$ | 504,669 | $ | 1,356,630 | $ | (358,660 | ) | $ | (204,184 | ) | $ | 793,786 | $ | (78,585 | ) | $ | (96,282 | ) | $ | | $ | 1,123,588 | ||||||
Unsecured notes |
636,582 | | | | | | | 299,976 | 936,558 | |||||||||||||||||||
Unsecured credit facility |
340,000 | | 358,660 | 142,185 | 500,845 | | 622,182 | (297,676 | ) | 1,165,351 | ||||||||||||||||||
Accounts payable and accrued expenses |
60,294 | 85,487 | (30,199 | ) | | 55,288 | | | | 115,582 | ||||||||||||||||||
Distributions payable |
27,712 | 28,476 | | | 28,476 | | (28,476 | ) | | 27,712 | ||||||||||||||||||
Tenant security deposits and deferred rents |
21,621 | | 16,974 | | 16,974 | | | | 38,595 | |||||||||||||||||||
Acquired below market leases, net |
36,013 | | 11,439 | | 11,439 | (1,311 | ) | 26,323 | | 72,464 | ||||||||||||||||||
Liabilities related to properties held for sale |
| 14,480 | | (2,615 | ) | 11,865 | | | 11,865 | |||||||||||||||||||
Other liabilities |
3,579 | 385 | 1,786 | | 2,171 | | | | 5,750 | |||||||||||||||||||
Total liabilities |
1,630,470 | 1,485,458 | | (64,614 | ) | 1,420,844 | (79,896 | ) | 523,747 | 2,300 | 3,497,465 | |||||||||||||||||
Minority Interest |
| 87,118 | | | 87,118 | (3,670 | ) | (25,236 | ) | | 58,212 | |||||||||||||||||
Beneficiaries equity: |
||||||||||||||||||||||||||||
Preferred shares |
| 74,825 | | | 74,825 | | (74,825 | ) | | | ||||||||||||||||||
Common shares |
| 496 | | | 496 | | (496 | ) | | | ||||||||||||||||||
Additional paid in capital |
| 977,664 | | | 977,664 | | (977,664 | ) | | | ||||||||||||||||||
Cumulative earnings |
| | 648,349 | 11,189 | 659,538 | 222,214 | (881,752 | ) | | | ||||||||||||||||||
Accumulated other comprehensive income (loss) |
| 7,710 | | | 7,710 | | (7,710 | ) | | | ||||||||||||||||||
Cumulative distributions |
| (87,485 | ) | (648,349 | ) | | (735,834 | ) | | 735,834 | | | ||||||||||||||||
Total beneficiaries equity |
| 973,210 | | 11,189 | 984,399 | 222,214 | (1,206,613 | ) | | | ||||||||||||||||||
Partners equity: |
||||||||||||||||||||||||||||
Redeemable limited partnership units at redemption value |
60,478 | | | | | | 73,173 | | 133,651 | |||||||||||||||||||
7.50% Series D Preferred Mirror Units |
47,912 | | | | | | | | 47,912 | |||||||||||||||||||
7.375% Series E Preferred Mirror Units |
55,538 | | | | | | | | 55,538 | |||||||||||||||||||
General Partnership Capital |
1,002,327 | | | | | | 1,006,770 | | 2,009,097 | |||||||||||||||||||
Accumulated other comprehensive loss |
(2,810 | ) | | | | | | | | (2,810 | ) | |||||||||||||||||
Total partners equity |
1,163,445 | | | | | | 1,079,943 | | 2,243,388 | |||||||||||||||||||
Total liabilities and beneficiaries equity |
$ | 2,793,915 | $ | 2,545,786 | $ | | $ | (53,425 | ) | $ | 2,492,361 | $ | 138,648 | $ | 371,841 | $ | 2,300 | $ | 5,799,065 | |||||||||
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
S-15
BRANDYWINE OPERATING PARTNERSHIP, L.P.
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
For the year ended December 31, 2004
(in thousands, except per share data)
Brandywine | Prentiss | |||||||||||||||||||||||||||||||||||
Brandywine Historical |
Preferred Redemption / Acquisitions (E) |
Brandywine as Adjusted |
Prentiss Historical |
Reclassifica- tions (A) |
Acquisitions (F) |
Dispositions (G) |
Prentiss as Adjusted |
Prudential Acquisition (C) |
Pro Forma Adjustments (C) |
Brandywine Pro Forma |
||||||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||||||||||
Rents |
$ | 275,631 | $ | 45,864 | $ | 321,495 | $ | 296,132 | $ | (39,210 | ) | $ | 44,002 | $ | | $ | 300,924 | $ | (59,830 | ) | $ | 2,798 | (J) | $ | 565,387 | |||||||||||
Tenant reimbursements |
37,572 | 9,725 | 47,297 | | 32,046 | 3,569 | | 35,615 | (6,956 | ) | | 75,956 | ||||||||||||||||||||||||
Other |
10,389 | | 10,389 | 13,864 | 6,400 | 12 | | 20,276 | (26 | ) | | 30,639 | ||||||||||||||||||||||||
Total revenue |
323,592 | 55,589 | 379,181 | 309,996 | (764 | ) | 47,583 | | 356,815 | (66,812 | ) | 2,798 | 671,982 | |||||||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||||||||
Property operating expenses |
89,857 | 19,445 | 109,302 | 76,977 | 9,998 | 15,210 | | 102,185 | (16,115 | ) | | 195,372 | ||||||||||||||||||||||||
Real estate taxes |
31,062 | 7,247 | 38,309 | 27,219 | | 4,379 | | 31,598 | (6,602 | ) | | 63,305 | ||||||||||||||||||||||||
Depreciation and amortization |
79,904 | 30,371 | 110,275 | 75,707 | | 17,067 | | 92,774 | (17,614 | ) | 22,503 | (K) | 207,938 | |||||||||||||||||||||||
Administrative expenses |
15,100 | | 15,100 | 21,801 | (9,998 | ) | | | 11,803 | | | 26,903 | ||||||||||||||||||||||||
Total operating expenses |
215,923 | 57,063 | 272,986 | 201,704 | | 36,656 | | 238,360 | (40,331 | ) | 22,503 | (L) | 493,518 | |||||||||||||||||||||||
Operating income (loss) |
107,669 | (1,474 | ) | 106,195 | 108,292 | (764 | ) | 10,927 | | 118,455 | (26,481 | ) | (19,705 | ) | 178,464 | |||||||||||||||||||||
Other Income (Expense): |
||||||||||||||||||||||||||||||||||||
Interest income |
2,469 | | 2,469 | | 764 | | | 764 | (5 | ) | | 3,228 | ||||||||||||||||||||||||
Interest expense |
(55,061 | ) | (15,440 | ) | (70,501 | ) | (63,362 | ) | | (16,422 | ) | 16,881 | (62,903 | ) | 4,788 | (24,725 | ) | (M) | (153,341 | ) | ||||||||||||||||
Loss on investment in securities |
| | | (420 | ) | | | | (420 | ) | | | (420 | ) | ||||||||||||||||||||||
Loss from impairment of mortgage loan |
| | | (2,900 | ) | | | | (2,900 | ) | | | (2,900 | ) | ||||||||||||||||||||||
Equity in income of real estate ventures |
2,024 | | 2,024 | 2,429 | | 100 | | 2,529 | | | 4,553 | |||||||||||||||||||||||||
Net gain on sale of real estate |
2,975 | | 2,975 | 1,222 | | | | 1,222 | | | 4,197 | |||||||||||||||||||||||||
Income (loss) before minority interest |
60,076 | (16,914 | ) | 43,162 | 45,261 | | (5,395 | ) | 16,881 | 56,747 | (21,698 | ) | (44,430 | ) | 33,781 | |||||||||||||||||||||
Minority Interest attributable to continuing operations |
205 | | 205 | (2,002 | ) | | (185 | ) | (716 | ) | (2,903 | ) | 921 | 2,223 | (N) | 446 | ||||||||||||||||||||
Income (loss) from continuing operations |
60,281 | (16,914 | ) | 43,367 | 43,259 | | (5,580 | ) | 16,165 | 53,844 | (20,777 | ) | (42,207 | ) | 34,227 | |||||||||||||||||||||
Income allocated to preferred shares |
| | | (10,052 | ) | | | | (10,052 | ) | | 10,052 | (O) | | ||||||||||||||||||||||
Income allocated to preferred units |
(10,555 | ) | | (10,555 | ) | | | | | | | | (10,555 | ) | ||||||||||||||||||||||
Preferred unit redemption/conversion benefit (charge) |
4,500 | (4,500 | ) | | | | | | | | | | ||||||||||||||||||||||||
Income (loss) allocated to common shares |
| | | (33,207 | ) | | 5,580 | (16,165 | ) | (43,792 | ) | | 43,792 | (P) | | |||||||||||||||||||||
Income (loss) allocated to common units |
$ | 54,226 | $ | (21,414 | ) | $ | 32,812 | $ | | $ | | $ | | $ | | $ | | $ | (20,777 | ) | $ | 11,637 | $ | 23,672 | ||||||||||||
Per unit data (Q): |
||||||||||||||||||||||||||||||||||||
Basic earnings per common unit from continuing operations |
$ | 1.09 | $ | 0.26 | ||||||||||||||||||||||||||||||||
Diluted earnings per common unit from continuing operations |
$ | 1.09 | $ | 0.26 | ||||||||||||||||||||||||||||||||
Weighted average number of common units outstanding |
49,601 | (Q) | 91,665 | |||||||||||||||||||||||||||||||||
Weighted average number of common and dilutive common equivalent shares outstanding |
49,838 | (Q) | 91,902 |
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
S-16
BRANDYWINE OPERATING PARTNERSHIP, L.P.
UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS
For the nine months ended September 30, 2005
(in thousands, except per share data)
Brandywine | Prentiss | |||||||||||||||||||||||||||||
Brandywine Historical |
Prentiss Historical |
Reclassifica- tions (A) |
Acquisitions (H) |
Dispositions (I) |
Prentiss as Adjusted |
Prudential Acquisition (C) |
Pro Forma Adjustments (C) |
Brandywine Pro Forma |
||||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||||
Rents |
$ | 244,232 | $ | 244,605 | $ | (31,045 | ) | $ | 11,903 | $ | | $ | 225,463 | $ | (45,584 | ) | $ | 1,677 | (J) | $ | 425,788 | |||||||||
Tenant reimbursements |
34,922 | | 25,840 | 1,595 | | 27,435 | (4,962 | ) | | 57,395 | ||||||||||||||||||||
Other |
10,612 | 10,054 | 4,932 | | | 14,986 | (228 | ) | | 25,370 | ||||||||||||||||||||
Total revenue |
289,766 | 254,659 | (273 | ) | 13,498 | | 267,884 | (50,774 | ) | 1,677 | 508,553 | |||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||
Property operating expenses |
84,652 | 66,745 | 8,646 | 3,630 | | 79,021 | (12,816 | ) | | 150,857 | ||||||||||||||||||||
Real estate taxes |
29,121 | 23,784 | | 1,127 | | 24,911 | (4,165 | ) | | 49,867 | ||||||||||||||||||||
Depreciation and amortization |
84,790 | 64,354 | | 5,012 | | 69,366 | (13,908 | ) | 17,789 | (K) | 158,037 | |||||||||||||||||||
Administrative expenses |
13,616 | 20,715 | (8,646 | ) | | | 12,069 | | | 25,685 | ||||||||||||||||||||
Total operating expenses |
212,179 | 175,598 | | 9,769 | | 185,367 | (30,889 | ) | 17,789 | (L) | 384,446 | |||||||||||||||||||
Operating income (loss) |
77,587 | 79,061 | (273 | ) | 3,729 | | 82,517 | (19,885 | ) | (16,112 | ) | 124,107 | ||||||||||||||||||
Other Income (Expense): |
||||||||||||||||||||||||||||||
Interest income |
2,174 | | 273 | | | 273 | (40 | ) | | 2,407 | ||||||||||||||||||||
Interest expense |
(53,366 | ) | (54,688 | ) | | (4,612 | ) | 11,130 | (48,170 | ) | 3,032 | (18,544 | ) | (M) | (117,048 | ) | ||||||||||||||
Equity in income of real estate ventures |
2,296 | (148 | ) | | 2,216 | | 2,068 | | | 4,364 | ||||||||||||||||||||
Net gain on sale of real estate |
4,640 | | | | | | | | 4,640 | |||||||||||||||||||||
Income (loss) before minority interest |
33,331 | 24,225 | | 1,333 | 11,130 | 36,688 | (16,893 | ) | (34,656 | ) | 18,470 | |||||||||||||||||||
Minority Interest attributable to continuing operations |
(213 | ) | (487 | ) | | 72 | (458 | ) | (873 | ) | 695 | 593 | (N) | 202 | ||||||||||||||||
Income (loss) from continuing operations |
33,118 | 23,738 | | 1,405 | 10,672 | 35,815 | (16,198 | ) | (34,063 | ) | 18,672 | |||||||||||||||||||
Income allocated to preferred shares |
| (5,807 | ) | | | | (5,807 | ) | | 5,807 | (O) | | ||||||||||||||||||
Income allocated to preferred units |
(5,994 | ) | | | | | | | | (5,994 | ) | |||||||||||||||||||
Preferred share redemption/conversion benefit |
| | | | | | | | | |||||||||||||||||||||
Income (loss) allocated to common shares |
| (17,931 | ) | | (1,405 | ) | (10,672 | ) | (30,008 | ) | | 30,008 | (P) | | ||||||||||||||||
Income (loss) allocated to common units |
$ | 27,124 | $ | | $ | | $ | | $ | | $ | | $ | (16,198 | ) | $ | 1,752 | $ | 12,678 | |||||||||||
Per share data (Q): |
||||||||||||||||||||||||||||||
Basic earnings per common share from continuing operations |
$ | 0.47 | $ | 0.13 | ||||||||||||||||||||||||||
Diluted earnings per common share from continuing operations |
$ | 0.47 | $ | 0.13 | ||||||||||||||||||||||||||
Weighted average number of common shares outstanding |
57,761 | (Q) | 94,320 | |||||||||||||||||||||||||||
Weighted average number of common and dilutive common equivalent shares outstanding |
57,996 | (Q) | 94,555 |
The accompanying notes are an integral part of the unaudited pro forma consolidated financial statements.
S-17
BRANDYWINE OPERATING PARTNERSHIP, L.P.
Notes to Unaudited Pro Forma Consolidated Financial Statements
(A) | Represents the reclassification of certain Prentiss balances as described below: |
Balance Sheet: |
| Tenant improvements and associated accumulated depreciation balances were classified by Prentiss as a component of Deferred charges and other assets, net. These balances have been reclassified to Operating properties to
conform to Brandywines financial statement presentation. |
| Accrued rents receivable were classified by Prentiss as a component of Accounts Receivable, net. This balance has been reclassified to Accrued rent receivable, net to conform to Brandywines financial statement presentation. |
| Above market leases and other intangible assets were classified by Prentiss as a component of Deferred charges and other assets, net. These balances have been reclassified to Intangible assets, net to conform to Brandywines
financial statement presentation. |
| Other assets were classified by Prentiss as a component of Deferred charges and other assets, net. These balances have been reclassified to Other assets to conform to Brandywines financial statement presentation. |
| Unsecured debt obligations were classified by Prentiss as a component of Mortgages and notes payable. These balances have been reclassified to Unsecured credit facility to conform to Brandywines financial statement
presentation. |
| Tenant security deposits and deferred rents were classified by Prentiss as a component of Accounts payable and other liabilities. This balance has been reclassified to Tenant security deposits and deferred rents to conform to
Brandywines financial statement presentation. |
| Acquired below market leases, net of accumulated amortization, were classified by Prentiss as a component of Accounts payable and other liabilities. This balance has been reclassified to Acquired below market leases, net to
conform to Brandywines financial statement presentation. |
| A negative cash balance was classified by Prentiss as a component of Accounts payable and other liabilities. This balance has been reclassified to Other liabilities to conform to Brandywines financial statement presentation. |
| Cumulative earnings were classified by Prentiss as a component of Distributions in excess of earnings. This balance has been reclassified to Cumulative earnings to conform to Brandywines financial statement presentation. |
Statements of Operations: |
| Prentiss includes lease termination fees as a component of Rental income. These amounts have been reclassified to Other revenue to conform to Brandywines financial statement presentation. |
| Tenant reimbursements were included by Prentiss as a component of Rental income. These amounts have been reclassified to Tenant reimbursements to conform to Brandywines financial statement presentation. |
| Interest income was included by Prentiss as a component of Service business and other income. These amounts have been reclassified to Interest income to conform to Brandywines financial statement presentation. |
S-18
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
| Administrative expenses related to the management services business were included by Prentiss in Expenses of service business. These amounts have been reclassified to Property operating expenses to conform to Brandywines
financial statement presentation. |
(B) | Dispositions |
Subsequent to September 30, 2005, Prentiss sold six properties (the Dispositions) as detailed below. Prentiss recorded gains from the sale of the Dispositions totaling approximately $23.5 million. The sale proceeds totaling $74.3 million
along with additional borrowings of $142.2 million from Prentisss revolving credit facility were used to defease two separate mortgage loans with a combined principal balance of $204.2 million and to fund $12.3 million of debt
extinguishment costs. |
|
Dispositions |
Market | Month of Disposition |
Number of Buildings |
Net Rentable Square Feet (in thousands) |
Assets (in thousands) |
Liabilities (in thousands) |
Net Proceeds (in thousands) |
|||||||||||||||
|
||||||||||||||||||||||
Chicago Industrial |
Chicago, Illinois | Oct-05 | 4 | 682 | $16,696 | $1,471 | $30,000 | |||||||||||||||
Lakeview Center |
Dallas, Texas | Oct-05 | 1 | 101 | 8,254 | 326 | 12,800 | |||||||||||||||
One Northwestern |
Southfield, Michigan | Oct-05 | 1 | 242 | 28,475 | 818 | 31,500 | |||||||||||||||
6 | 1,025 | $53,425 | $2,615 | $74,300 | ||||||||||||||||||
The pro forma consolidated balance sheet is presented as if each of the Dispositions were sold as of September 30, 2005. The properties related to the Prudential Acquisition have not been reclassified as held for sale because the Prudential
Acquisition is contingent upon the approval of the REIT Merger. |
(C) | In the merger, each Prentiss common share (other than shares held by Prentiss in trust or otherwise designated for participants in and beneficiaries of the Prentiss deferred compensation plan, any other shares owned by Prentiss, Brandywine or
their direct or indirect wholly owned (which will be converted solely into Brandywine common shares) and subsidiaries (which will be cancelled)) shall be converted into the right to receive: |
| $21.50 in cash, and |
| 0.69 of a Brandywine common share. |
No change will be made to the 0.69 exchange ratio for the exchange of Prentiss common shares for Brandywine common shares in the REIT Merger. Because the market value of Brandywine common shares will fluctuate before and after the
closing of the REIT Merger, the value of the consideration that holders of Prentiss common shares will receive in the REIT Merger will fluctuate as well. |
Brandywine will contribute to the Operating Partnership the common shares that are issuable in the REIT Merger. In exchange for each Brandywine common share so contributed, the Operating Partnership will issue to Brandywine a common
unit. |
For purposes of the unaudited pro forma consolidated balance sheet presentation, the total purchase price is based on the number of outstanding Prentiss common shares, Prentiss Properties Acquisition Partners, L.P. (Prentiss Operating
Partnership) common units, restricted shares and share options outstanding at September 30, 2005, as adjusted below, and an average trading price per Brandywine common share of $29.54. The average trading price is based on the average of
the high and low trading prices for each of the two trading days before, the day, and the two trading days after the merger was announced (September 29, September 30, October 3, October 4 and October 5, 2005). |
S-19
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
The calculation of the pro forma outstanding Prentiss common shares and Prentiss Operating Partnership units included in the calculation of the merger consideration is as follows: |
|
Shares | Units | ||||||
Issued and outstanding common Prentiss shares and operating partnership units at September 30, 2005 (excluding treasury) |
46,267,384 | 1,797,479 | |||||
Common shares in treasury at September 30, 2005 to be issued as part of Prentisss deferred compensation plan |
61,398 | | |||||
Shares issued subsequent to September 30, 2005 |
69,770 | | |||||
Remaining Series D Convertible Preferred Shares assumed to convert prior to closing of REIT Merger |
2,823,585 | | |||||
Units converted to shares by Unitholders subsequent to September 30, 2005 |
2,500 | (2,500 | ) | ||||
Shares expected to be issued prior to the REIT Merger relating to Prentisss employee share ownership plan, incentive share grants and Trustee share grants |
168,986 | | |||||
Total shares/units to be outstanding as of merger date expected to participate in REIT Merger |
49,393,623 | 1,794,979 | |||||
Prentiss has outstanding options that had been granted to its employees and trustees. The terms of the REIT Merger provide for a cash settlement or exchange of these options for Brandywine options. It is anticipated that the majority of holders
will elect cash settlement and, accordingly, these pro forma financial statements assume the cash settlement is elected for all options and such amounts are financed with additional borrowings. As such neither shares nor related options relating
to these grants are reflected in the outstanding basic or diluted shares. |
As of September 30, 2005, Prentiss had 2,823,585 Series D preferred shares outstanding which were convertible into Prentiss common shares at a rate of $26.50 per share. The holder of these shares converted the preferred shares into Prentiss
common shares in November 2005 and these pro forma financial statements reflect such conversion. |
In the REIT Merger, the Prentiss shareholders and unitholders would receive their respective transaction consideration as follows (with the Prudential Acquisition closing immediately after the REIT Merger): |
|
Merger Cash Consideration |
Implied Share Value |
Total | ||||||||
Prentiss Shareholders |
$ | 21.50 | $ | 21.50 | (a) | $ | 43.00 | |||
Prentiss Unitholders |
$ | | $ | 43.00 | (b) | $ | 43.00 | |||
Shares | Units | |||||||||
Prentiss shares/units to be outstanding |
49,393,623 | 1,794,979 | ||||||||
Exchange ratio |
0.690 | 1.380 | (c) | |||||||
Brandywine shares/units to be issued |
34,081,600 | 2,477,072 | ||||||||
S-20
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
Total | ||||||||||
(in thousands) |
||||||||||
Value (d) |
$ | 1,006,770 | $ | 73,173 | $ | 1,079,943 | ||||
Cash merger consideration |
1,061,963 | | 1,061,963 | |||||||
Total issued to holders |
$ | 2,068,733 | $ | 73,173 | $ | 2,141,906 | ||||
(a) | Using implied conversion
value of $31.1594 per Brandywine common share |
(b) | Using 0.69 shares per unit plus merger cash consideration to shareholders using an implied conversion value of $31.1594 |
(c) | Represents the exchange ratio for Prentiss units to Operating Partnership units |
(d) | Valued at $29.54 per Brandywine share/unit for accounting purposes, representing the average trading price based on average of the high and low trading prices for each of the two trading days before, the day of, and the two trading days
after the REIT Merger was announced (October 3, 2005). |
Total purchase consideration is as follows
(in thousands): |
||||
Total value of Brandywine shares/units issued and cash merger consideration |
$ | 2,141,906 | ||
Cash consideration received from the Prudential Acquisition |
(676,513 | ) | ||
Assumed cash settlement for Prentiss options outstanding |
8,392 | |||
Assumption of Prentiss, as adjusted for dispositions, mortgage notes payable at book value |
793,786 | |||
Assumption of Prentiss, as adjusted for dispositions, unsecured credit facilities at book value |
500,845 | |||
Adjustment to reflect the mortgage notes payable assumed in the Prudential Acquisition |
(78,585 | ) | ||
Reversal of Prentisss historical fair value adjustments to notes payable |
(3,836 | ) | ||
Adjustment to record Prentiss mortgages and unsecured notes payable at fair value |
11,572 | |||
Assumption of Prentisss accounts payable and other liabilities at book value |
114,774 | |||
Adjustment to record the fair value of acquired below market leases |
36,451 | |||
Fair value of Prentisss other minority interests |
58,212 | |||
Estimated fees and other expenses related to the REIT Merger |
95,846 | |||
Total purchase price of assets acquired |
$ | 3,002,850 | ||
The calculation of the estimated fees and other expenses related to the REIT Merger is as follows (in thousands):
|
|
Advisory fees |
$ | 14,250 | ||
Legal, accounting and other fees and costs |
4,750 | |||
Share registration and issuance costs |
1,000 | |||
Debt issuance, debt prepayment and debt assumption fees |
21,198 | |||
Real estate transfer taxes |
14,248 | |||
Termination, severance, change in control and other employee related costs |
40,400 | |||
Total |
$ | 95,846 | ||
S-21
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
Brandywine has allocated the purchase price to the estimated post transaction fair value of the net assets acquired and liabilities assumed as follows: |
Prentiss as Adjusted |
Prudential Acquisition (C-1) |
Prentiss as Further Adjusted |
Post Transaction Fair Value |
Pro Forma Adjustments |
||||||||||||
ASSETS |
||||||||||||||||
Real estate investments: |
||||||||||||||||
Operating properties |
$ | 2,166,915 | $ | (525,534 | ) | $ | 1,641,381 | $ | 2,121,482 | $ | 480,101 | C-2 | ||||
Accumulated depreciation |
(283,207 | ) | 76,748 | (206,459 | ) | | 206,459 | C-3 | ||||||||
Operating real estate investments, net |
1,883,708 | (448,786 | ) | 1,434,922 | 2,121,482 | 686,560 | ||||||||||
Properties and related assets held for sale, net |
267,940 | | 267,940 | 346,720 | 78,780 | |||||||||||
Construction-in-progress |
38,871 | (38,871 | ) | | | | ||||||||||
Land held for development |
63,786 | (24,916 | ) | 38,870 | 62,932 | 24,062 | ||||||||||
Total real estate investments, net |
2,254,305 | (512,573 | ) | 1,741,732 | 2,531,134 | 789,402 | ||||||||||
Cash and cash equivalents |
8,813 | 676,513 | 685,326 | 8,813 | (676,513 | ) C-4 | ||||||||||
Escrowed cash |
44,949 | | 44,949 | 44,949 | | |||||||||||
Accounts receivable, net |
9,684 | | 9,684 | 9,684 | | |||||||||||
Accrued rent receivable, net |
35,457 | (11,462 | ) | 23,995 | | (23,995 | ) C-5 | |||||||||
Marketable securities |
5,208 | | 5,208 | 5,208 | | |||||||||||
Investment in real estate ventures |
7,139 | | 7,139 | 51,561 | 44,422 | C-6 | ||||||||||
Deferred costs, net |
62,244 | (13,830 | ) | 48,414 | 5,767 | (42,647 | ) C-7 | |||||||||
Intangible assets, net |
42,011 | | 42,011 | 323,183 | 281,172 | C-8 | ||||||||||
Other assets |
22,551 | | 22,551 | 22,551 | | |||||||||||
Total assets |
$ | 2,492,361 | $ | 138,648 | $ | 2,631,009 | $ | 3,002,850 | $ | 371,841 | ||||||
LIABILITIES AND BENEFICIARIES EQUITY |
||||||||||||||||
Mortgage notes payable |
$ | 793,786 | $ | (78,585 | ) | $ | 715,201 | $ | 618,919 | $ | (96,282 | ) C-9 | ||||
Unsecured notes |
| | | | | |||||||||||
Unsecured credit facility |
500,845 | | 500,845 | 1,123,027 | 622,182 | C-10 | ||||||||||
Accounts payable and accrued expenses |
55,288 | | 55,288 | 55,288 | | |||||||||||
Distributions payable |
28,476 | | 28,476 | | (28,476 | ) C-11 | ||||||||||
Tenant security deposits and deferred rents |
16,974 | | 16,974 | 16,974 | | |||||||||||
Acquired below market leases, net |
11,439 | (1,311 | ) | 10,128 | 36,451 | 26,323 | C-12 | |||||||||
Liabilities related to properties held for sale |
11,865 | | 11,865 | 11,865 | | |||||||||||
Other liabilities |
2,171 | | 2,171 | 2,171 | | |||||||||||
Total liabilities |
1,420,844 | (79,896 | ) | 1,340,948 | 1,864,695 | 523,747 | ||||||||||
Minority interest |
87,118 | (3,670 | ) | 83,448 | 58,212 | (25,236 | ) C-13 | |||||||||
Beneficiaries equity: |
||||||||||||||||
Preferred shares |
74,825 | | 74,825 | | (74,825 | ) C-14 | ||||||||||
Common shares |
496 | | 496 | | (496 | ) C-14 | ||||||||||
Additional paid in capital |
977,664 | | 977,664 | | (977,664 | ) C-14 | ||||||||||
Cumulative earnings |
659,538 | 222,214 | 881,752 | | (881,752 | ) C-14 | ||||||||||
Accumulated other comprehensive loss |
7,710 | | 7,710 | | (7,710 | ) C-14 | ||||||||||
Cumulative distributions |
(735,834 | ) | | (735,834 | ) | | 735,834 | C-14 | ||||||||
Total beneficiaries equity |
984,399 | 222,214 | 1,206,613 | | (1,206,613 | ) | ||||||||||
Partners equity |
||||||||||||||||
Redeemable limited partnership units at redemption value |
| | | 73,173 | 73,173 | C-13 | ||||||||||
7.50% Series D Preferred Mirror Units |
| | | | | |||||||||||
7.375% Series E Preferred Mirror Units |
| | | | | |||||||||||
General Partnership Capital |
| | | 1,006,770 | 1,006,770 | C-14 | ||||||||||
Accumulated other comprehensive loss |
| | | | | |||||||||||
Total partners equity |
| | | 1,079,943 | 1,079,943 | |||||||||||
Total liabilities and beneficiaries equity |
$ | 2,492,361 | $ | 138,648 | $ | 2,631,009 | $ | 3,002,850 | $ | 371,841 | ||||||
C-1 | Adjustment to eliminate the historical carrying amount of assets and liabilities related to assets acquired by Prudential at the time of the REIT Merger. Amount presented as cash and cash equivalents represents the cash consideration
from Prudential. |
C-2 | Fair market value adjustment to Prentisss real estate assets held for investment based on Brandywines purchase price allocation. |
S-22
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
C-3 | Adjustment to eliminate Prentisss historical accumulated depreciation. |
C-4 | Adjustment to reflect the assumption that the cash consideration from the Prudential Acquisition is used as a source to fund the closing of the REIT Merger. |
C-5 | Adjustment to eliminate Prentisss straight-line rent balance. |
C-6 | Prentisss investments in operating joint ventures have been adjusted to their estimated fair value as of September 30, 2005. The same valuation methods used for the direct owned real estate assets of Prentiss were used in
calculating this adjustment. |
C-7 | Adjustment to eliminate Prentisss capitalized debt issuance costs and capitalized leasing costs totaling $48.4 million and to reflect the capitalization of issuance costs associated with debt issued and assumed in the REIT Merger of
$5.8 million. |
|
C-8 | Adjustment to Prentisss historical balance of intangible assets are as follows: |
Elimination of historical Prentiss intangible amounts | $ | (42,011 | ) | |
Recognition of intangible value of acquired in place leases / tenant relationships | 266,288 | |||
Recognition of asset associated with the acquired in place leases that have above market lease rates | 56,895 | |||
|
|
|||
$ | 281,172 | |||
C-9 | Adjustments to Prentiss as Further Adjusted balance of mortgage notes payable are as follows: |
Elimination of historical Prentiss mortgage notes payable that will be repaid at closing of the REIT Merger | $ | (104,018 | ) | |
Elimination of historical Prentiss fair value adjustment on mortgage notes payable | (3,836 | ) | ||
Reflects the estimated fair value adjustment based on Brandywines estimates of the interest rates that would be available to Brandywine for the issuance of debt with similar terms and remaining maturities. The interest rates on the assumed debt are considered to be above market. | 11,572 | |||
$ | (96,282 | ) | ||
C-10 | Net borrowings under lines of credit are assumed to: (i) fund the aggregate cash merger consideration of $1,062.0 million; (ii) other estimated fees and other expenses of the REIT Merger aggregating $95.8 million; (iii) fund the
assumed payment of Prentisss accrued dividend payable as of September 30, 2005 of $28.5 million; (iv) fund the assumed cash redemption of outstanding Prentiss options of approximately $8.4 million; and (v) fund the repayment
of mortgage notes payable of $104.0 million. Brandywine expects to: (i) borrow $750 million on an unsecured facility with a term of 364 days from the closing of the REIT Merger; (ii) borrow $175 million on an unsecured short-
term bridge financing; (iii) use proceeds of $676.5 million from the Prudential Acquisition; and (iv) use its existing revolving line of credit. The bridge financing is expected to be repaid using the proceeds from the sale of certain
assets and the $750 million unsecured facility is expected to be repaid from the proceeds of long term financings. |
C-11 | Adjustment to reflect the assumed payment of accrued dividends before closing. |
S-23
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
C-12 | Adjustment to eliminate Prentisss historical liability for acquired below market leases of $10.1 million and to reflect the recognition of a liability associated with the acquired in place leases that have below market lease rates of
$36.5 million. |
C-13 | Adjustment to reflect the change in minority interest in the operating partnership based on the value of units to be issued to Prentiss unitholders and the fair market value of minority interest holders in other consolidated partnerships,
as follows (in thousands): |
Prentiss Operating Partnership Units |
Other minority interests |
Total | ||||||||
Historical carrying value of minority interest at September 30, 2005 |
$ | 34,856 | $ | 52,262 | $ | 87,118 | ||||
Prudential Acquisition |
| (3,670 | ) | (3,670 | ) | |||||
Adjustment to fair value |
38,317 | 9,620 | 47,937 | |||||||
Fair value in pro forma |
$ | 73,173 | $ | 58,212 | $ | 131,385 | ||||
C-14 | Adjustments represent the elimination of historical Prentiss balances and the issuance of Brandywine common shares in the REIT Merger. Brandywine will contribute to the Operating Partnership the common shares that are issuable
in the REIT Merger. In exchange for each Brandywine common share so contributed, the Operating Partnership will issue to Brandywine a common unit. |
(D) | Reflects the anticipated
proceeds of the sale of the notes in this offering, net of assumed
issuance costs of $2.3 million, and the anticipated repayment of borrowings
under the revolving credit facility made from such proceeds. |
(E) | On September 21, 2004, Brandywine completed the acquisition of 100% of the partnership interests in Rubenstein (the Rubenstein Acquisition). Pro forma information relating to the Rubenstein Acquisition is presented as if the
acquisition and the related financing transactions occurred on January 1, 2004. Through the acquisition, Brandywine acquired 14 office properties (the Rubenstein Properties) located in Pennsylvania and Delaware that contain
approximately 3.5 million net rentable square feet. The results of Rubensteins operations have been included in the Operating Partnerships consolidated financial statements since that date. |
The aggregate consideration for the Rubenstein Acquisition was $631.3 million including $29.3 million of closing costs, debt prepayment penalties and debt premiums that are included in the basis of the assets acquired. The consideration
was paid with $540.4 million of cash, $79.3 million of debt assumed, $1.6 million of other liabilities assumed, and 343,006 Operating Partnership Class A Units valued at $10.0 million. The value of the debt assumed was based on prevailing
market rates at the time of acquisition. The value of the Operating Partnership Class A Units was based on the average trading price of Brandywine common shares immediately prior to closing. |
The unaudited pro forma consolidated financial information gives effect to: |
| The Rubenstein Acquisition; |
| Brandywines September 2004 issuance of 7,750,000 common shares used to fund the Rubenstein Acquisition; |
| The Operating Partnerships repayment of an existing $100 million term loan facility in September 2004; |
S-24
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
| The Operating Partnerships issuance in October 2004, of $275.0 million of its 2009 4.5% unsecured notes and $250.0 million of its 2014 5.4% unsecured notes in an underwritten public
offering. The Operating Partnership received net proceeds, after discounts, of approximately $520.1 million. Brandywine and certain of the wholly-owned subsidiaries of the Operating Partnership fully and unconditionally
guaranteed the payment of principal and interest on the Notes. In anticipation of the issuance of the Notes, Brandywine entered into treasury lock agreements with notional amounts totaling $194.8 million with an expiration of 5
years at an all-in rate of 4.8% and with notional amounts totaling $188.0 million with an expiration of 10 years at an all-in rate of 5.6%. Upon issuance of the Notes, Brandywine terminated the treasury lock agreements at a total
cost of $3.2 million that will be amortized to interest expense over the life of the respective Notes; |
| The Operating Partnerships sale in December 2004 of $113.0 million aggregate principal amount of its 2008 unsecured notes (the 2008 Notes) to a group of institutional investors. The 2008 Notes bear interest from their date
of issuance at the fixed rate of 4.34% per annum and mature on December 14, 2008; |
| Actual repayments on Brandywines revolving credit facility of $200.0 million in October 2004 as a result of the above transactions to decrease interest expense; and |
| Elimination of a preferred share redemption/conversion benefit of $4.5 million relating to the redemption of previously outstanding preferred shares of Brandywine in 2004. |
(F) | During the year ended December 31, 2004, Prentiss acquired six office buildings totaling approximately 2.1 million net rentable square feet that are included in Prentisss income from continuing operations (collectively, the 2004 Acquired
Properties). Two additional properties totaling approximately 0.2 million net rentable square feet were acquired by Prentiss in 2004, the operations of which are now classified in income from discontinued operations. During 2005, Prentiss
acquired seven office buildings totaling approximately 1.2 million net rentable square feet (collectively, the 2005 Acquired Properties, and together with the 2004 Acquired Properties, the Acquired Properties). Information related to the
Acquired Properties is included in the table below: |
Market | Month of Acquisition |
Number of Buildings |
Net Rentable Square Feet (in thousands) |
Acquisition Price (in thousands) |
|||||||||||
2004 Acquired Properties |
|||||||||||||||
Cityplace Center |
Dallas, Texas | Apr-04 | 1 | 1,296 | $123,335 | ||||||||||
The Bluffs |
San Diego, California | May-04 | 1 | 69 | 17,739 | ||||||||||
Great America Parkway |
Santa Clara, California | May-04 | 3 | 306 | 34,817 | ||||||||||
2101 Webster |
Oakland, California | Oct-04 | 1 | 459 | 65,674 | ||||||||||
6 | 2,130 | $241,565 | |||||||||||||
2005 Acquired Properties |
|||||||||||||||
Presidents Plaza |
Herndon, Virginia | Feb-05 | 2 | 197 | $51,818 | ||||||||||
Tysons International Partners |
Tysons Corner, Virginia | May-05 | 2 | 456 | 103,222 | ||||||||||
1333 Broadway |
Oakland, California | Jul-05 | 1 | 238 | 40,027 | ||||||||||
Concord Airport Plaza |
Concord, California | Aug-05 | 2 | 350 | 69,457 | ||||||||||
7 | 1,241 | $264,524 | |||||||||||||
Acquired Properties |
13 | 3,371 | $506,089 | ||||||||||||
S-25
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
Aggregate consideration for the Acquired Properties was paid with borrowings under Prentisss revolving credit facility of $327.4 million, debt assumed of $116.0 million, the issuance of Prentiss Operating Partnership common units valued at
$21.2 million and contributions from limited partners of $41.5 million. The value of the debt assumed was based on prevailing market rates at the time of acquisition. The value of the Prentiss Operating Partnership common units was based on
the closing price of Prentiss common shares on the acquisition date. |
The operating results for the 2004 Acquired Properties since the date of acquisition are already included in Prentisss historical results from operations. The pro forma amounts below represent the additional amounts necessary to reflect the
results of the Acquired Properties for the period from January 1, 2004 through the acquisition date for the 2004 Acquired Properties and for the entire year ended December 31, 2004 for the 2005 Acquired Properties. |
Pro forma information for Prentiss acquisitions
for the year ended December 31, 2004
2004 Acquired Properties | 2005 Acquired Properties | |||||||||||||||||||||||||||||
Cityplace Center |
The Bluffs |
Great America Parkway |
2101 Webster |
Presidents Plaza |
Tysons International Partners |
1333 Broadway |
Concord Airport Plaza |
Pro Forma Adjustments |
Total Acquisitions |
|||||||||||||||||||||
Revenue: |
||||||||||||||||||||||||||||||
Rents |
$ | 12,895 | $ | 446 | $ | | $ | 7,070 | $ | 4,102 | $ | 11,209 | $ | 5,649 | $ | 7,238 | $ | (4,607 | ) F-1 | $ | 44,002 | |||||||||
Tenant reimbursements |
| | | 665 | 114 | 769 | 311 | 1,710 | | 3,569 | ||||||||||||||||||||
Other |
12 | | | | | | | | | 12 | ||||||||||||||||||||
Total revenue |
12,907 | 446 | | 7,735 | 4,216 | 11,978 | 5,960 | 8,948 | (4,607 | ) | 47,583 | |||||||||||||||||||
Operating Expenses |
||||||||||||||||||||||||||||||
Property operating expenses |
2,873 | 205 | 106 | 3,579 | 1,021 | 3,302 | 2,811 | 2,763 | (1,450) | F-2 | 15,210 | |||||||||||||||||||
Real estate taxes |
1,096 | 69 | 128 | 671 | 393 | 982 | 459 | 581 | | 4,379 | ||||||||||||||||||||
Depreciation and amortization |
| | | | | | | | 17,067 | F-3 | 17,067 | |||||||||||||||||||
Administrative expenses |
| | | | | | | | | | ||||||||||||||||||||
Total operating expenses |
3,969 | 274 | 234 | 4,250 | 1,414 | 4,284 | 3,270 | 3,344 | 15,617 | 36,656 | ||||||||||||||||||||
Operating income |
8,938 | 172 | (234 | ) | 3,485 | 2,802 | 7,694 | 2,690 | 5,604 | (20,224 | ) | 10,927 | ||||||||||||||||||
Other Income (Expense): |
||||||||||||||||||||||||||||||
Interest income |
| | | | | | | | | | ||||||||||||||||||||
Interest expense |
| | | | | | | | (16,422 | ) F-4 | (16,422 | ) | ||||||||||||||||||
Loss on investment in securities |
| | | | | | | | | | ||||||||||||||||||||
Loss from impairment of mortgage loan |
| | | | | | | | | | ||||||||||||||||||||
Equity in income of real estate ventures |
| | | | | | | | 100 | F-5 | 100 | |||||||||||||||||||
Net gain on sale of real estate |
| | | | | | | | | | ||||||||||||||||||||
Income before minority interest |
8,938 | 172 | (234 | ) | 3,485 | 2,802 | 7,694 | 2,690 | 5,604 | (36,546 | ) | (5,395 | ) | |||||||||||||||||
Minority Interest attributable to continuing operations |
| | | | | | | | (185 | ) F-6 | (185 | ) | ||||||||||||||||||
Income from continuing operations |
$ | 8,938 | $ | 172 | $ | (234 | ) | $ | 3,485 | $ | 2,802 | $ | 7,694 | $ | 2,690 | $ | 5,604 | $ | (36,731 | ) | $ | (5,580 | ) | |||||||
S-26
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
F-1 |
Reflects adjustments to revenue resulting from the new lease executed with 7-Eleven, Inc. upon Prentisss acquisition of Cityplace Center. Cityplace Center was 100% leased by 7-Eleven, Inc. under a master lease agreement with the previous owner, an affiliate of 7-Eleven, Inc. 7-Eleven, Inc. sublet approximately 42% of the buildings net rentable feet. Concurrent with the acquisition of Cityplace, 7-Eleven, Inc. executed a three year lease for annual rental revenues of approximately $10.3 million and Prentiss assumed the subleases. The historical revenues of Cityplace Center reflect 100% occupancy under the master lease agreement. | $(6,437 | ) | ||
Reflects the adjustment necessary to record rental income for in-place leases on a straight-line basis beginning January 1, 2004 and amortization of the above and below market lease values from the Acquired Properties over the remaining noncancelable term of the leases ranging from 1 to 11 years. | 1,830 | ||||
|
|||||
$(4,607 | ) | ||||
F-2 |
Reflects adjustments to exclude historical property management fees paid to third parties (through the dates of acquisition) because the Acquired Properties subsequent to acquisition are managed by an entity affiliated with Prentiss. | ||||
F-3 |
Reflects adjustments to reflect depreciation and amortization related to the Acquired Properties. Purchase price allocated to buildings and improvements is amortized over their estimated useful lives of 40 years. Purchase price allocated to other tangible and intangible real estate related assets is amortized over the estimated useful lives ranging from 1 to 11 years. | ||||
F-4 |
Reflects the additional interest costs for the year ended December 31, 2004 that would have been incurred had the Acquired Properties been acquired on January 1, 2004. The increased interest cost results from $116.0 million of debt assumed with the Acquired Properties and $327.4 million of borrowings under Prentisss revolving credit facility. The increase in interest cost from the debt assumptions is partially offset in the pro forma adjustments by the amortization of the fair value adjustment to the debt assumed. Interest costs from additional borrowings under Prentisss revolving credit facility are based on 30-day LIBOR of 4.10% plus 95 basis points. Each 1/8th of 1% increase in the annual interest rate of the revolving credit facility will increase interest expense by approximately $0.3 million. | ||||
F-5 |
On May 2, 2005, Prentiss completed a transaction in which it acquired the remaining 75% interest in the properties owned by Tysons International Partners, a joint venture that prior to the transaction was owned 25% by Prentiss and 75% by an unrelated third party. Concurrent with the acquisition of the remaining 75%, the results of operations were consolidated with and into the accounts of Prentiss. The adjustment reflects the elimination of equity in income from Tyson International Partners that was recognized by Prentiss prior to the acquisition. | ||||
F-6 |
Reflects the allocation of earnings to the minority interests in the Prentiss Operating Partnership and subsidiaries of the Operating Partnership as a result of the pro forma adjustments based on weighted average minority interest ownership percentages for the period. |
S-27
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
(G) | As previously described in footnote (B) to the consolidated pro forma balance sheet, subsequent to September 30, 2005, Prentiss sold six properties containing approximately 1.0 million net rentable square feet (the Dispositions). In
addition to the Dispositions, Prentiss disposed of 13 properties containing approximately 1.8 million net rentable square feet during the period January 1, 2004 through September 30, 2005 (which when combined with the Dispositions are
referred to herein as the Disposition Properties). The operations of each of the Disposition Properties along with interest expense on mortgage loans collateralized by certain of the Disposition Properties is included in income from
discontinued operations in the Prentiss historical consolidated statement of operations for the year ended December 31, 2004 and thus is excluded from income from continuing operations in the both the Prentiss historical consolidated
statement of operations and the pro forma consolidated statement of operations for the year ended December 31, 2004. |
The pro forma interest adjustment represents an interest expense savings for the period prior to sale, resulting from the extinguishment of debt obligations with $313.7 million of proceeds from the Disposition Properties. The extinguishment
of debt included the defeasance of two loans totaling approximately $204.2 million along with related extinguishment cost of $12.3 million and the repayment of $97.2 million of Prentiss credit facility. |
The pro forma adjustment to minority interest attributable to continuing operations reflects the allocation of earnings to the minority interests in the Prentiss Operating Partnership and subsidiaries of the Prentiss Operating Partnership as a
result of the pro forma adjustments based on weighted average minority interest ownership percentages for the period. |
(H) | The operating results for the 2005 Acquired Properties since the date of acquisition are already included in Prentisss historical results from operations. The pro forma amounts below represent the additional amounts necessary to reflect the
results of the 2005 Acquired Properties for the period from January 1, 2005 through the acquisition date for the 2005 Acquired Properties. |
2005 Acquired Properties | ||||||||||||||||||
Presidents Plaza |
Tysons International Partners |
1333 Broadway |
Concord Airport Plaza |
Pro Forma Adjustments |
Total Acquisitions |
|||||||||||||
Revenue: |
||||||||||||||||||
Rents |
$ | 557 | $ | 3,881 | $ | 2,913 | $ | 4,515 | $ | 37 | H-1 | $ | 11,903 | |||||
Tenant Reimbursements |
23 | 330 | 117 | 1,125 | | 1,595 | ||||||||||||
Other |
| | | | | | ||||||||||||
Total revenue |
580 | 4,211 | 3,030 | 5,640 | 37 | 13,498 | ||||||||||||
Operating Expenses |
||||||||||||||||||
Property operating expenses |
141 | 1,017 | 1,481 | 1,406 | (415 | ) H-2 | 3,630 | |||||||||||
Real estate taxes |
58 | 452 | 247 | 370 | | 1,127 | ||||||||||||
Depreciation and amortization |
| | | | 5,012 | H-3 | 5,012 | |||||||||||
Administrative expenses |
| | | | | | ||||||||||||
Total operating expenses |
199 | 1,469 | 1,728 | 1,776 | 4,597 | 9,769 | ||||||||||||
Operating Income |
381 | 2,742 | 1,302 | 3,864 | (4,560 | ) | 3,729 | |||||||||||
Other Income (Expense): |
||||||||||||||||||
Interest Income |
| | | | | | ||||||||||||
Interest Expense |
| (8,831 | ) | | | 4,219 | H-4 | (4,612 | ) | |||||||||
Equity in income of real estate ventures |
| | | | 2,216 | H-5 | 2,216 | |||||||||||
Net gain on sale of real estate |
| | | | | | ||||||||||||
Income before minority interest |
381 | (6,089 | ) | 1,302 | 3,864 | 1,875 | 1,333 | |||||||||||
Minority Interest attributable to continuing operations |
| | | | 72 | H-6 | 72 | |||||||||||
Income from continuing operations |
$ | 381 | $ | (6,089 | ) | $ | 1,302 | $ | 3,864 | $ | 1,947 | $ | 1,405 | |||||
H-1 | Reflects the adjustment necessary to record rental income for in-place leases on a straight-line basis beginning January 1, 2004 and amortization of the above and below market lease values from the 2005 Acquired Properties over
the remaining noncancelable term of the leases ranging from 1 to 9 years. |
S-28
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
H-2 | Reflects adjustments to exclude historical property management fees paid to third parties (through the dates of acquisition) as the 2005 Acquired Properties will be managed by an entity affiliated with Prentiss. |
H-3 | Reflects depreciation and amortization related to the 2005 Acquired Properties. Purchase price allocated to buildings and improvements is amortized over their estimated useful lives of 40 years. Purchase price allocated to other real
estate assets is amortized over the estimated useful lives ranging from 1 to 9 years. |
H-4 | Reflects the additional interest costs for the nine months ended September 30, 2005 that would have been incurred by Prentiss had the properties been acquired on January 1, 2005, offset by an adjustment to remove an $8.8 million
non-recurring charge resulting from early prepayment of debt in connection with the acquisition of Tysons International Properties. The increased interest cost results from $68.3 million of debt assumed with the Acquired Properties
and $156.9 million of borrowings under Prentisss revolving credit facility. The increase in interest cost from the debt assumptions is partially offset in the pro forma adjustments by the amortization of the fair value adjustment to the
debt assumed. Interest costs from additional borrowings under Prentisss revolving credit facility are based on 30-day LIBOR of 4.10% plus 95 basis points. Each 1/8th of 1% increase in the annual interest rate of the revolving credit
facility will increase interest expense by approximately $0.1 million. |
H-5 | Reflects the equity in income of Tysons International Properties before the acquisition. |
H-6 | Reflects the 49% minority interest in pro forma net income of the Presidents Plaza Properties and the 1333 Broadway Property. Also reflects the adjustment to minority interest due to holders of Prentiss Operating Partnership
common units based on the pro forma net income change and the additional Operating Partnerships common units issued in the Concord Airport Plaza acquisition. |
(I) | The operations of each of the Disposition Properties that were sold subsequent to December 31, 2004 along with interest expense on mortgage loans collateralized by the related Disposition Properties is included in income from discontinued
operations in the Prentiss historical consolidated statement of operations for the nine months ended September 30, 2005 and thus is excluded from income from continuing operations in the both the Prentiss historical consolidated statement
of operations and the pro forma consolidated statement of operations for the nine months ended September 30, 2005. |
The pro forma interest adjustment represents an interest expense savings resulting from the extinguishment of debt obligations with $203.8 million of proceeds from the Disposition Properties sold subsequent to December 31, 2004. The
extinguishment of debt included the defeasance of two loans totaling approximately $204.2 million along with related extinguishment cost of $12.3 million. The incremental portion of the defeasance was financed with additional borrowings
of $12.7 million under Prentiss credit facility. |
The pro forma adjustment to minority interest attributable to continuing operations reflects the allocation of earnings to the minority interests in the Prentiss Operating Partnership and subsidiaries of the Prentiss Operating Partnership as a
result of the pro forma adjustments based on weighted average minority interest ownership percentages for the period. |
(J) | Rents are adjusted to: (i) remove Prentisss historical straight-line rent adjustment; (ii) recognize the total minimum lease payments provided under the acquired leases on a straight-line basis over the remaining term as if the REIT Merger
had occurred on January 1, 2004; and (iii) include amortization of the asset and liability created at the merger date associated with acquired leases where the net present value was assumed to be favorable or unfavorable to relative estimated
market rates as if the REIT Merger had occurred on January 1, 2004. |
S-29
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
(K) | Represents the increase in depreciation and amortization expense as a result of the step-up in basis to record Prentisss real estate at the estimated fair value as if the REIT Merger had occurred on January 1, 2004 and the increase in
amortization expense related to intangible assets associated with acquired leases that were recognized under purchase accounting. Allocations of the step-up to fair value were estimated between depreciable and non-depreciable components
based on the asset type and market conditions. An estimated useful life of 40 years was assumed to compute the adjustment to real estate depreciation. For assets and liabilities associated with the value of in place leases, the amortization
expense was calculated over the remaining terms of the leases. |
(L) | Management of Brandywine expects that the REIT Merger will create operational and general and administrative cost savings, including property management costs, costs associated with corporate administrative functions and executive
compensation. There can be no assurance that Brandywine will be successful in achieving these anticipated cost savings. No estimate of these expected future cost savings has been included in the pro forma financial statements. Such
adjustments cannot be factually supported within the SEC rules and regulations governing the preparation of pro forma financial statements until such time as the operations of the two companies have been fully integrated. |
(M) | Adjustments to interest expense are as follows (in thousands): |
Impact on Pro forma Interest Expense | ||||||||||||
Principal Balance |
Weighted Average Interest Rate |
Year ended December 31, 2004 |
Nine Months ended September 30, 2005 |
|||||||||
Estimated incremental unsecured borrowing at LIBOR plus spread (see note C) |
$ | 622,181 | 5.00 | % | $ | 31,109 | $ | 23,332 | ||||
Impact of notes issued in this offering, including the amortization of the associated issuance costs (see note D) |
299,976 | 5.77 | % | 17,296 | 12,972 | |||||||
Assumed repayment of unsecured revolving credit facility with proceeds from this offering (see note D) |
(297,676 | ) | 5.00 | % | (14,884 | ) | (11,163 | ) | ||||
Impact of secured loans to be prepaid after September 30, 2005 |
(104,019 | ) | 6.40 | % | (6,654 | ) | (4,991 | ) | ||||
Eliminate historical premium amortization on assumed debt |
589 | 442 | ||||||||||
Add amortization of new debt premium in purchase accounting |
(2,731 | ) | (2,048 | ) | ||||||||
$ | 24,725 | $ | 18,544 | |||||||||
The pro forma increase in interest expense as a result of the assumed issuance of new debt in the merger is calculated using current market rates (LIBOR of 4.10%) as if the borrowings had been outstanding as of January 1, 2004. Each 1/8th of
1% increase in the annual interest rate assumed with respect to the debt will increase the pro forma interest expense by $0.8 million for the year ended December 31, 2004 and $0.6 million for the nine months ended September 30, 2005. |
S-30
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
(N) | Adjustment to reflect the pro forma impact of assuming that on January 1, 2004, all Prentiss Operating Partnership units converted to Operating Partnership units. In Prentisss historical financial statements, earnings attributable to holders of
Prentiss Operating Partnership units were included in Minority Interest attributable to continuing operations. As a result of the Prentiss Operating Partnership units converting to Operating Partnership units, those earnings have been
adjusted out of Minority Interest attributable to continuing operations and included in Income (loss) allocated to Common Units. |
(O) | During the year ended December 31, 2004 and the nine months ended September 30, 2005, Prentiss had outstanding Series D preferred shares which were convertible into Prentiss common shares at a rate of $26.50 per share. The holder of
these shares converted the preferred shares into Prentiss common shares in 2005 and these pro forma financial statements reflect such conversion as if it occurred on January 1, 2004, and the related preferred distributions have been removed.
Also eliminated from the income allocated to preferred shares is a charge of approximately $1.6 million relating to the redemption of previously outstanding preferred shares of Prentiss in 2004. |
(P) | Adjustment to reflect the pro forma impact of earnings historically attributed to Prentiss common shareholders being allocated to Operating Partnership unitholders. |
(Q) | The calculations of basic and diluted earnings from continuing operations attributable to common units per unit are as follows: |
For the year ended December 31, 2004 | ||||||||||||
Brandywine Historical | Brandywine Pro Forma | |||||||||||
Basic | Diluted | Basic | Diluted | |||||||||
Weighted average common units outstanding |
49,600,634 | 49,600,634 | 49,600,634 | 49,600,634 | ||||||||
Pro forma adjustment for additional common units issued in September 2004 |
| | 5,505,464 | 5,505,464 | ||||||||
Options and warrants |
| 236,915 | | 236,915 | ||||||||
Pro forma adjustment for additional common units issued as part of the REIT Merger |
| | 36,558,672 | 36,558,672 | ||||||||
Total weighted average common units outstanding |
49,600,634 | 49,837,549 | 91,664,770 | 91,901,685 | ||||||||
Earnings (loss) per common unit, continuing operations |
$ | 1.09 | $ | 1.09 | $ | 0.26 | $ | 0.26 | ||||
S-31
Notes to Unaudited Pro Forma Consolidated Financial Statements Continued
For the nine months ended September 30, 2005 | ||||||||||||
Brandywine Historical | Brandywine Pro Forma | |||||||||||
Basic | Diluted | Basic | Diluted | |||||||||
Weighted average common units outstanding |
57,761,348 | 57,761,348 | 57,761,348 | 57,761,348 | ||||||||
Options and warrants |
| 234,543 | | 234,543 | ||||||||
Pro forma adjustment for additional common units issued as part of the REIT Merger |
| | 36,558,672 | 36,558,672 | ||||||||
Total weighted average common units outstanding |
57,761,348 | 57,995,891 | 94,320,020 | 94,554,563 | ||||||||
Earnings (loss) per common unit, continuing operations |
$ | 0.47 | $ | 0.47 | $ | 0.13 | $ | 0.13 | ||||
S-32
THE SUBSIDIARY GUARANTORS
The Subsidiary Guarantors are all wholly-owned subsidiaries of the Operating Partnership. Each of the Subsidiary Guarantors is a guarantor under our (1) existing revolving credit facility, (2) $275 million principal amount of 4.50% notes due 2009, (3) $250 million principal amount of 5.40% notes due 2014 and (4) $113 million principal amount of 4.34% notes due 2008. As of the date of this prospectus supplement, the Subsidiary Guarantors consist of the following:
AAPOP 2, L.P., | Brandywine F.C., L.L.C., |
|
Brandywine Ambassador, L.P., | Brandywine Grande B, LLC, |
|
Brandywine Central L.P., | Brandywine Greentree V, LLC, |
|
Brandywine Cira, L.P., | Brandywine Interstate 50, L.L.C., |
|
Brandywine F.C., L.P., | Brandywine-Main Street, LLC, |
|
Brandywine Grande B, L.P., | Brandywine Metroplex LLC, |
|
Brandywine Metroplex, L.P., | Brandywine P.M., L.L.C., |
|
Brandywine P.M., L.P., | Brandywine Piazza, L.L.C., |
|
Brandywine TB Florig, L.P., | Brandywine Plaza 1000, L.L.C., |
|
Brandywine TB Inn, L.P., | Brandywine Promenade, L.L.C., |
|
Brandywine TB I, L.P., | Brandywine TB Florig, LLC, |
|
Brandywine TB II, L.P., | Brandywine TB Inn, L.L.C., |
|
Brandywine TB V, L.P., | Brandywine TB I, L.L.C., |
|
Brandywine TB VI, L.P., | Brandywine TB II, L.L.C., |
|
Brandywine TB VIII, L.P., | Brandywine TB V, L.L.C., |
|
C/N Iron Run Limited Partnership III, | Brandywine TB VI, L.L.C., |
|
C/N Leedom Limited Partnership II, | Brandywine TB VIII, L.L.C., |
|
C/N Oaklands Limited Partnership I, | Brandywine Trenton Urban Renewal, L.L.C., |
|
C/N Oaklands Limited Partnership III, | Brandywine Witmer, L.L.C., |
|
E-Tenants.Com Holding, L.P., | Christiana Center Operating Company III, LLC, |
|
Fifteen Horsham, L.P., | E-Tenants LLC, |
|
Iron Run Limited Partnership V, | Brandywine Radnor 200 Holdings LLC, |
|
LC/N Horsham Limited Partnership, | Brandywine Byberry LLC, |
|
LC/N Keith Valley Limited Partnership I, | Brandywine Byberry LP, |
|
Newtech IV, Limited Partnership, | Radnor Properties-200 RC, L.P., |
|
Nichols Lansdale Limited Partnership III, | Radnor Properties-200 RC Holdings, L.P., |
|
Witmer Operating Partnership I, L.P., | Radnor GP-200 RC, L.L.C., |
|
100 Arrandale Associates, L.P., | Brandywine Midatlantic LP, |
|
111 Arrandale Associates, L.P., | OLS Office Partners, L.P., |
|
440 Creamery Way Associates, L.P., | Radnor Center Associates, |
|
442 Creamery Way Associates, L.P., | Radnor Properties Associates-II, L.P., |
|
481 John Young Way Associates, L.P., | Radnor Properties-SDC, L.P., |
|
Interstate
Center
Associates, |
Radnor Properties-201 KOP, L.P., |
|
IR Northlight II Associates, | Radnor Properties-555 LA, L.P., |
|
Plymouth TFC General Partnership, | Brandywine Midatlantic LLC, |
|
BTRS, Inc., | Brandywine One Logan LLC, |
|
Southpoint Land Holdings, Inc., | Brandywine One Rodney Square LLC, |
|
Valleybrooke Land Holdings, Inc., | Brandywine Radnor Center LLC, |
|
Brandywine Ambassador, L.L.C., | Brandywine 300 Delaware LLC, |
|
Brandywine Charlottesville LLC, | Radnor GP, L.L.C., |
|
Brandywine Christina LLC, | Radnor GP-SDC, L.L.C., |
|
Brandywine Cira, LLC, | Radnor GP-201 KOP, L.L.C., and |
|
Brandywine Dabney, L.L.C., | Radnor GP-555 LA, L.L.C. |
|
Brandywine Dominion L.L.C.,
|
S-33
Most of the Subsidiary Guarantors own properties or direct or indirect interests in properties.
The indenture under which the notes in this offering will be issued provides for the termination of the guarantee of a Subsidiary Guarantor upon termination of its guaranty under our principal credit facility. We anticipate that the guarantees of all of the Subsidiary Guarantors with respect to the notes will terminate upon termination of their guarantees of our existing revolving credit agreement. Concurrent with such termination, the guarantees of the Subsidiary Guarantors with respect to our $275 million principal amount of 4.50% notes due 2009, $250 million principal amount of 5.40% notes due 2014 and $113 million principal amount of 4.34% notes due 2008 will also terminate. We anticipate that this termination will occur in December 2005 or January 2006.
S-34
DESCRIPTION OF THE NOTES AND THE GUARANTEES
The following description of the particular terms of the notes and the guarantees offered by this prospectus supplement supplements the description of the general terms and provisions of the debt securities and the guarantees set forth in the accompanying prospectus under Description of Debt Securities.
The notes and the guarantees will be issued under an indenture dated October 22, 2004, as amended and supplemented, which we have entered into with The Bank of New York, as trustee. The indenture is subject to and is governed by the Trust Indenture Act of 1939, as amended. We have filed the indenture as an exhibit to the registration statement of which the accompanying prospectus forms a part, and the indenture is available for inspection at the corporate trust office of The Bank of New York at 101 Barclay Street, Floor 8W, Attention: Corporate Trust Administration, New York, New York 10286. The following description summarizes selected provisions of the indenture and the notes. It does not restate the indenture or the terms of the notes in their entirety. We urge you to read the forms of the indenture and the notes because the indenture and the notes, and not this description, define the rights of holders of the notes.
General |
The notes will be issued in an aggregate principal amount of $300,000,000. The notes will mature on December 15, 2010. The notes will bear interest at the rate of 5.625% per year. The notes will constitute a separate series under the indenture.
We reserve the right to issue additional notes, without limitation, without your consent. If we issue additional notes of the series offered by this prospectus supplement under the indenture, they will be equal in rank to the notes of the series being offered by this prospectus supplement in all respects (except for the payment of interest accruing prior to the issue date of the additional notes) so that the additional notes may be consolidated and form a single series with the notes of the series issued under this prospectus supplement.
The notes will be unsecured obligations of the Operating Partnership and will rank equally with other unsecured debt of the Operating Partnership that is not subordinated to the notes. The notes are effectively subordinated to the secured indebtedness of the Operating Partnership, Brandywine and the Subsidiary Guarantors and are effectively subordinated to the indebtedness and other liabilities of our other subsidiaries. See Risk Factors Effective subordination of the notes and the guarantees may reduce amounts available for payment of the notes and the guarantees in this prospectus supplement.
Brandywine and, until such time as their guarantees of the notes are terminated in accordance with the indenture, the Subsidiary Guarantors will fully and unconditionally guarantee the due and punctual payment of principal of, Make- Whole Amount, if any, and interest on, the notes. The guarantees will be unsecured and unsubordinated obligations of Brandywine and the Subsidiary Guarantors. Brandywine, however, has no material assets other than its interest in the Operating Partnership. See Risk Factors Brandywine has no material assets other than its investment in the Operating Partnership and Effective subordination of the notes and the guarantees may reduce amounts available for payment of the notes and the guarantees in this prospectus supplement.
The Operating Partnership will pay interest on the notes semi-annually in arrears on June 15 and December 15 of each year, commencing June 15, 2006, to the registered holders of the notes on the immediately preceding June 1 or December 1, as the case may be. Interest will accrue from and including December 20, 2005.
Interest payments in respect of the notes will equal the amount of interest accrued from and including the immediately preceding interest payment date in respect of which interest has been paid or duly made available for payment (or from and including the date of issue, if no interest has been paid or duly made available for payment with respect to the notes) but excluding the applicable interest payment date or maturity date, as the case may be. Interest on the notes will be computed on the basis of a 360-day year of twelve 30-day months.
S-35
If any interest payment date, maturity date or redemption date falls on a day that is not a Business Day, the required payment of principal, Make-Whole Amount, if any, and/or interest will be made on the next succeeding Business Day as if made on the date such payment was due, and no interest will accrue on such payment for the period from and after such interest payment date or maturity date, as the case may be, to the date of such payment on the next succeeding Business Day. As used in this prospectus supplement, Business Day means any day, other than a Saturday or Sunday, on which banking institutions in New York, New York are not required or authorized by law or executive order to close.
The notes will be issued only in registered form in denominations of $5,000 and integral multiples of $1,000 in excess of that amount. The notes will be issued in the form of one or more global securities. For more information, please refer to the sections captioned Book-Entry, Delivery and Form, Global Clearance and Settlement Procedures and Definitive Notes and Paying Agents below and Description of Debt Securities Book-Entry System and Global Securities beginning on page __ of the accompanying prospectus. The Depository Trust Company, or DTC, will be the depositary with respect to the notes. The notes will be issued as fully registered securities in the name of Cede & Co., DTCs nominee, and will be deposited with DTC.
The defeasance and covenant defeasance provisions of the indenture apply to the notes. The notes are not subject to repayment at the option of any holder before maturity. In addition, the notes will not be entitled to the benefit of any sinking fund.
Claims against us for the payment of principal, interest or Make-Whole Amount, if any, on the notes and the guarantees must be made six years from the date the applicable payment was due.
Optional Redemption |
The Operating Partnership may redeem the notes at any time in whole or from time to time in part at a redemption price equal to the sum of 100% of the aggregate principal amount of the notes being redeemed, accrued but unpaid interest on those notes to the redemption date, and the Make-Whole Amount, if any, as defined below. The Operating Partnership will, however, pay the interest installment due on any interest payment date that occurs on or before a redemption date to the registered holders of the notes as of the close of business on the record date immediately preceding that interest payment date.
If the Operating Partnership has given notice as provided in the indenture and made funds available for the redemption of any notes called for redemption on the redemption date referred to in that notice, those notes will cease to bear interest on that redemption date and the only right of the holders of those notes will be to receive payment of the redemption price.
The Operating Partnership will give notice of any redemption of any notes to holders of the notes to be redeemed at their addresses, as shown in the security register for the notes, not more than 60 nor less than 30 days prior to the date fixed for redemption. The notice of redemption will specify, among other items, the redemption price and the aggregate principal amount of the notes to be redeemed.
If the Operating Partnership chooses to redeem less than all of the notes, it will notify The Bank of New York, as trustee under the indenture, at least 60 days before giving notice of redemption, or such shorter period as is satisfactory to the trustee, of the aggregate principal amount of the notes to be redeemed and the applicable redemption date. The trustee will select, in the manner it deems fair and appropriate, the notes to be redeemed in part.
As used in this prospectus supplement:
Make-Whole Amount means, in connection with any optional redemption, the excess, if any, of (a) the aggregate present value as of the date of such redemption of each dollar of principal being redeemed and the amount of interest, exclusive of interest accrued to the date of redemption, that would have been payable in
S-36
respect of each such dollar if such redemption had not been made, determined by discounting, on a semiannual basis, such principal and interest at the Reinvestment Rate, determined on the third Business Day preceding the date notice of such redemption is given, from the respective dates on which such principal and interest would have been payable if such redemption had not been made, to the date of redemption, over (b) the aggregate principal amount of the notes being redeemed.
Reinvestment Rate means 0.20% plus the arithmetic mean of the yields under the heading Week Ending published in the most recent Statistical Release under the caption Treasury Constant Maturities for the maturity, rounded to the nearest month, corresponding to the remaining life to maturity, as of the payment date of the principal amount of the notes being redeemed. If no maturity exactly corresponds to such maturity, yields for the two published maturities most closely corresponding to such maturity shall be calculated pursuant to the immediately preceding sentence and the Reinvestment Rate shall be interpolated or extrapolated from such yields on a straight-line basis, rounding in each of such relevant periods to the nearest month. For the purposes of calculating the Reinvestment Rate, the most recent Statistical Release published prior to the date of determination of the Make-Whole Amount shall be used. If the format or content of the Statistical Release changes in a manner that precludes determination of the Treasury yield in the above manner, then the Treasury yield shall be determined in the manner that most closely approximates the above manner, as reasonably determined by us.
Statistical Release means the statistical release designated H.15(519) or any successor publication which is published weekly by the Federal Reserve System and which reports yields on actively traded United States government securities adjusted to constant maturities, or, if such statistical release is not published at the time of any required determination under the indenture, then such other reasonably comparable index which shall be designated by us.
Same-Day Payment |
We will make all payments due on the notes in immediately available funds so long as the notes are in book-entry form.
Book-Entry, Delivery and Form |
We have obtained the information in this section concerning DTC and the book-entry system and procedures from sources that we believe to be reliable, but we take no responsibility for the accuracy of this information.
The notes will be issued as fully-registered global notes which will be deposited with, or on behalf of, DTC, and registered, at the request of DTC, in the name of Cede & Co. Beneficial interests in the global notes will be represented through book-entry accounts of financial institutions acting on behalf of beneficial owners as direct or indirect participants in DTC. Beneficial interests in the global notes will be held in denominations of $5,000 and whole multiples of $1,000 in excess of that amount. Except as set forth below, the global notes may be transferred, in whole and not in part, only to another nominee of DTC or to a successor of DTC or its nominee.
We will make principal, Make-Whole Amount, if any, and interest payments on all notes represented by a global note to the paying agent which in turn will make payment to DTC or its nominee, as the case may be, as the sole registered owner and the sole holder of the notes represented by that global note for all purposes under the indenture. Accordingly, we, the trustee and any paying agent will have no responsibility or liability for:
| any aspect of DTCs records relating to, or payments made on account of, beneficial ownership interests in a note represented by a global note; |
S-37
| any other aspect of the relationship between DTC and its participants or the relationship between those participants and the owners of beneficial interests in a global note held through those participants; or |
| the maintenance, supervision or review of any of DTCs records relating to those beneficial ownership interests. |
DTC has advised us that its current practice is to credit participants accounts on each payment date with payments in amounts proportionate to their respective beneficial interests in the principal amount of such global note as shown on DTCs records, upon DTCs receipt of funds and corresponding detail information. The underwriters will initially designate the accounts to be credited. Payments by participants to owners of beneficial interests in a global note will be governed by standing instructions and customary practices, as is the case with securities held for customer accounts registered in street name, and will be the sole responsibility of those participants. Book-entry notes may be more difficult to pledge because of the lack of a physical note.
DTC
So long as DTC or its nominee is the registered owner of a global note, DTC or its nominee, as the case may be, will be considered the sole owner and holder of the notes represented by that global note for all purposes of the notes. Owners of beneficial interests in the notes will not be entitled to have notes registered in their names, will not receive or be entitled to receive physical delivery of the notes in definitive form and will not be considered owners or holders of notes under the indenture. Accordingly, each person owning a beneficial interest in a global note must rely on the procedures of DTC and, if that person is not a DTC participant, on the procedures of the participant through which that person owns its interest, to exercise any rights of a holder of notes. The laws of some jurisdictions require that certain purchasers of securities take physical delivery of the securities in certificated form. These laws may impair the ability to transfer beneficial interests in a global note. Beneficial owners may experience delays in receiving distributions on their notes since distributions will initially be made to DTC and must then be transferred through the chain of intermediaries to the beneficial owners account.
We understand that, under existing industry practices, if we request holders to take any action, or if an owner of a beneficial interest in a global note desires to take any action which a holder is entitled to take under the indenture, then DTC would authorize the participants holding the relevant beneficial interests to take that action and those participants would authorize the beneficial owners owning through such participants to take that action or would otherwise act upon the instructions of beneficial owners owning through them.
Beneficial interests in a global note will be shown on, and transfers of those ownership interests will be effected only through, records maintained by DTC and its participants for that global note. The conveyance of notices and other communications by DTC to its participants and by its participants to owners of beneficial interests in the notes will be governed by arrangements among them, subject to any statutory or regulatory requirements in effect.
DTC has advised us that it is a limited-purpose trust company organized under the New York banking law, a banking organization within the meaning of the New York Banking Law, a member of the Federal Reserve System, a clearing corporation within the meaning of the New York Uniform Commercial Code and a clearing agency registered under the Securities Exchange Act of 1934.
DTC holds the securities of its participants and facilitates the clearance and settlement of securities transactions among its participants in such securities through electronic book-entry changes in accounts of its participants. The electronic book-entry system eliminates the need for physical certificates. DTCs participants include securities brokers and dealers, including the underwriters, banks, trust companies, clearing corporations and certain other organizations, some of which, and/or their representatives, own DTC. Banks, brokers, dealers, trust companies and others that clear through or maintain a custodial relationship with a participant,
S-38
either directly or indirectly, also have access to DTCs book-entry system. The rules applicable to DTC and its participants are on file with the SEC.
DTC has advised us that the above information with respect to DTC has been provided to its participants and other members of the financial community for informational purposes only and is not intended to serve as a representation, warranty or contract modification of any kind.
Global Clearance and Settlement Procedures |
Initial settlement for the notes will be made in immediately available funds. Secondary market trading between DTC participants will occur in the ordinary way in accordance with DTC rules and will be settled in immediately available funds using DTCs Same-Day Funds Settlement System.
Definitive Notes and Paying Agents |
In the event DTC discontinues providing its services as securities depository or ceases to be a clearing agency registered under the Securities Exchange Act of 1934, we decide to discontinue use of the system of book-entry transfers through DTC, or an event of default with respect to the applicable series of notes occurs, then the beneficial owners will be notified through the chain of intermediaries that definitive notes of such series are available. Beneficial owners of global notes of the applicable series will then be entitled (1) to receive physical delivery in certificated form of definitive notes of such series equal in principal amount to their beneficial interest and (2) to have the definitive notes of such series registered in their names. The definitive notes will be issued in denominations of $5,000 and whole multiples of $1,000 in excess of that amount. Definitive notes will be registered in the name or names of the person or persons DTC specifies in a written instruction to the registrar of the applicable series of notes. DTC may base its written instruction upon directions it receives from its participants. Thereafter, the holders of the definitive notes will be recognized as the holders of the notes of the applicable series under the indenture.
The indenture provides for the replacement of a mutilated, lost, stolen or destroyed definitive note, so long as the applicant furnishes to the Operating Partnership, Brandywine and the Subsidiary Guarantors and the trustee such security or indemnity and such evidence of ownership as they may require.
In the event definitive notes are issued, the holders of definitive notes will be able to receive payments of principal, Make-Whole Amount, if any, and interest on their notes at the office of the Operating Partnerships paying agent maintained in the Borough of Manhattan, The City of New York. Payment of principal of, or Make-Whole Amount, if any, on a definitive note may be made only against surrender of the note to the Operating Partnerships paying agent. The Operating Partnership has the option, however, of making payments of interest by mailing checks to the address of the holder appearing in the security register maintained by the registrar of the applicable series of notes.
The Operating Partnerships paying agent in the Borough of Manhattan is currently the corporate trust office of The Bank of New York, located at 101 Barclay Street, 8W, New York, New York 10286.
In the event definitive notes are issued, the holders of definitive notes will be able to transfer their notes, in whole or in part, by surrendering the notes for registration of transfer at the office of The Bank of New York, duly endorsed by or accompanied by a written instrument of transfer in form satisfactory to the Operating Partnership and the securities registrar. A form of such instrument of transfer will be obtainable at the offices of The Bank of New York. Upon surrender, the Operating Partnership will execute, and the trustee will authenticate and deliver new notes of the applicable series to the designated transferee in the amount being transferred, and a new note of the applicable series for any amount not being transferred will be issued to the transferor. The Operating Partnership will not charge any fee for the registration of transfer or exchange, except that the Operating Partnership may require the payment of a sum sufficient to cover any applicable tax or other governmental charge payable in connection with the transfer.
S-39
Governing Law |
The notes, the guarantees and the indenture will be governed by, and construed in accordance with, the laws of the State of New York.
S-40
UNITED STATES FEDERAL INCOME TAX CONSEQUENCES
The following discussion summarizes the material United States federal income tax consequences of the purchase, ownership and disposition of the notes. The following discussion does not purport to be a complete analysis of all potential tax effects. The discussion is based upon the Internal Revenue Code of 1986, or the Code, United States Treasury Regulations, Internal Revenue Service, or IRS, rulings and pronouncements and judicial decisions now in effect, all of which are subject to change at any time. Any such change may be applied retroactively in a manner that could adversely affect a holder of the notes. The discussion does not address all of the United States federal income tax consequences that may be relevant to a holder in light of such holders particular circumstances or to holders subject to special rules, such as certain financial institutions, insurance companies, dealers in securities, S corporations or partnerships, expatriates, tax-exempt organizations, persons holding the notes as part of a straddle, hedge or conversion transaction, and United States Holders (as defined below) with a functional currency other than the U.S. dollar.
In addition, this discussion is limited to persons who purchase the notes for cash at the issue price shown on the front cover of this prospectus supplement. Moreover, the effect of any applicable state, local or foreign tax laws or of United States federal tax law other than income taxation is not discussed. The discussion deals only with notes held as capital assets within the meaning of Section 1221 of the Code.
As used in this discussion, United States Holder means a beneficial owner of the notes that is:
| an individual citizen or resident of the United States; |
| a corporation, or other entity treated as a corporation for United States federal income tax purposes, created or organized in or under the laws of the United States or a political subdivision thereof; |
| an estate, the income of which is subject to United States federal income taxation regardless of its source; or |
| a trust if (1) a United States court is able to exercise primary supervision over the administration of the trust and one or more United States persons have authority to control all substantial decisions of the trust, or (2) the trust was in
existence on August 20, 1996 and has elected to continue to be treated as a United States person. |
As used in this discussion, a non-United States Holder means a beneficial owner of the notes that is a non-resident alien individual or a corporation or other entity treated as a corporation, trust or estate for United States federal income tax purposes that is not a United States Holder.
If a partnership, including for this purpose any entity treated as a partnership for United States tax purposes, is a beneficial owner of the notes, the treatment of a partner in the partnership will generally depend upon the status of the partner and upon the activities of the partnership. A holder of notes that is a partnership, and partners in such partnership, are urged to consult their tax advisors about the United States federal income tax consequences of purchasing, owning and disposing of the notes.
Persons considering the purchase of a note are urged to consult their tax advisors with regard to the application of the tax consequences discussed below to their particular situations, as well as the application of any state, local, foreign or other tax laws, including gift and estate tax laws.
United States Holders |
Interest
The stated interest on the notes generally will be taxable to a United States Holder as ordinary income at the time that it is paid or accrued, in accordance with the United States Holders method of accounting for United States federal income tax purposes.
S-41
Sale or Retirement of a Note
A United States Holder of a note will recognize gain or loss upon the sale, retirement, redemption or other taxable disposition of such note in an amount equal to the difference between:
| the amount of cash and the fair market value of other property received in exchange for such note, other than amounts attributable to accrued but unpaid stated interest, which will be subject to tax as ordinary income to the extent not
previously included in income; and |
| the United States Holders adjusted tax basis in such note, which will, in general, be the price paid for the note by the United States Holder. |
Any gain or loss recognized will generally be capital gain or loss, and such capital gain or loss will generally be long-term capital gain or loss if the note has been held by the United States Holder for more than one year. Long-term capital gain for non-corporate taxpayers is subject to reduced rates of United States federal income taxation. The deductibility of capital losses is subject to certain limitations.
Non-United States Holders |
Interest
Interest paid to a non-United States Holder of the notes will not be subject to United States federal withholding tax under the portfolio interest exception, provided that:
| interest paid on the notes is not effectively connected with a non-United States Holders conduct of a trade or business in the United States; |
| the non-United States Holder does not actually or constructively own 10% or more of the capital or profits interest in Brandywine Operating Partnership; |
| the non-United States Holder is not |
| a controlled foreign corporation that is related to us through stock ownership, or |
| a bank that receives such interest on an extension of credit made pursuant to a loan agreement entered into in the ordinary course of its trade or business; and |
| the beneficial owner of the note provides a certification, which is generally made on an IRS Form W-8BEN or a suitable substitute form and signed under penalties of perjury, that it is not a United States person. |
An interest payment to a non-United States Holder that does not qualify for the portfolio interest exception and that is not effectively connected to a United States trade or business will be subject to United States federal withholding tax at a rate of 30%, unless a United States income tax treaty applies to reduce or eliminate withholding.
A non-United States Holder will generally be subject to tax in the same manner as a United States Holder with respect to payments of interest if such payments are effectively connected with the conduct of a trade or business by the non-United States Holder in the United States and, if an applicable tax treaty provides, such gain is attributable to a United States permanent establishment maintained by the non-United States Holder. In some circumstances, such effectively connected income received by a non-United States Holder which is a corporation may be subject to an additional branch profits tax at a 30% base rate or, if applicable, a lower treaty rate.
To claim the benefit of a lower treaty rate or to claim exemption from withholding because the income is effectively connected with a United States trade or business, the non-United States Holder must provide a properly executed IRS Form W-8BEN or IRS Form W-8ECI, or a suitable substitute form, as applicable, prior
S-42
to the payment of interest. Such certificate must contain, among other information, the name and address of the non-United States Holder.
Non-United States Holders are urged to consult their own tax advisors regarding applicable income tax treaties, which may provide different rules.
Sale or Retirement of a Note
A non-United States Holder generally will not be subject to United States federal income tax or withholding tax on gain realized on the sale, exchange or redemption of a note unless:
| the non-United States Holder is an individual who is present in the United States for 183 days or more in the taxable year of the sale, exchange or redemption, and certain other conditions are met; or |
| the gain is effectively connected with the conduct of a trade or business of the non-United States Holder in the United States and, if an applicable tax treaty so provides, such gain is attributable to a United States permanent establishment
maintained by such holder. |
Except to the extent that an applicable tax treaty provides otherwise, a non-United States Holder will generally be subject to tax in the same manner as a United States Holder with respect to gain realized on the sale, exchange or redemption of a note if such gain is effectively connected with the conduct of a trade or business by the non-United States Holder in the United States and, if an applicable tax treaty provides, such gain is attributable to a United States permanent establishment maintained by the non-United States Holder. In certain circumstances, a non-United States Holder that is a corporation will be subject to an additional branch profits tax at a 30% rate or, if applicable, a lower treaty rate on such income.
Information Reporting and Backup Withholding |
Certain non-corporate United States Holders may be subject to information reporting requirements on payments of principal and interest on a note and payments of the proceeds of the sale or redemption of a note, and backup withholding, currently imposed at a rate of 28%, may apply to such payment if the United States Holder:
| fails to furnish an accurate taxpayer identification number, or TIN, to the payor in the manner required; |
| is notified by the IRS that it has failed to properly report payments of interest or dividends; or |
| under certain circumstances, fails to certify, under penalties of perjury, that it has furnished a correct TIN and that it has not been notified by the IRS that it is subject to backup withholding. |
A non-United States Holder is generally not subject to backup withholding with respect to interest payments on the notes if it certifies as to its status as a non-United States Holder under penalties of perjury or if it otherwise establishes an exemption, provided that neither we nor our paying agent has actual knowledge or reason to know that the non-United States Holder is a United States person or that the conditions of any other exemptions are not, in fact, satisfied. Information reporting requirements, however, will apply to payments of interest to non-United States Holders where such interest is subject to withholding or exempt from United States withholding tax pursuant to a tax treaty. Copies of these information returns may also be made available under the provisions of a specific treaty or agreement to the tax authorities of the country in which the non-United States Holder resides.
The payment of the proceeds from the disposition of notes to or through the United States office of any broker, United States or foreign, will be subject to information reporting and possible backup withholding unless the owner certifies as to its non-United States status under penalties of perjury or otherwise establishes an exemption, provided that the broker does not have actual knowledge or reason to know that the non-United States Holder is a United States person or that the conditions of any other exemption are not, in fact, satisfied.
S-43
The payment of the proceeds from the disposition of a note to or through a non-United States office of a non-United States broker that is not a United States related person generally will not be subject to information reporting or backup withholding. For this purpose, a United States related person is:
| a controlled foreign corporation for United States federal income tax purposes; |
| a foreign person 50% or more of whose gross income from all sources for the three-year period ending with the close of its taxable year preceding the payment, or for such part of the period that the broker has been in existence, is derived
from activities that are effectively connected with the conduct of a United States trade or business; or |
| a foreign partnership that at any time during the partnerships taxable year is either engaged in the conduct of a trade or business in the United States or of which 50% or more of its income or capital interests are held by United States
persons. |
In the case of the payment of proceeds from the disposition of notes to or through a non-United States office of a broker that is either a United States person or a United States related person, the payment may be subject to information reporting unless the broker has documentary evidence in its files that the owner is a non-United States Holder and the broker has no knowledge or reason to know to the contrary. Backup withholding will not apply to payments made through foreign offices of a broker that is a United States person or a United States related person, absent actual knowledge that the payee is a United States person.
Backup withholding is not an additional tax. Any amounts withheld under the backup withholding rules from a payment to a Holder will be allowed as a refund or a credit against such Holders United States federal income tax liability, provided that the requisite procedures are followed.
Holders of the notes are urged to consult their tax advisors regarding their qualification for exemption from backup withholding and the procedure for obtaining such an exemption, if applicable.
S-44
UNDERWRITING
Under the terms and subject to the conditions in the underwriting agreement dated the date of this prospectus supplement, we have agreed to sell to each of the underwriters named below, severally, and each of the underwriters has severally agreed to purchase, the principal amount of the series of notes set forth opposite its name below:
Underwriter |
Principal Amount of Notes | |||
J.P. Morgan Securities Inc. |
$ | 100,000,000 | ||
Banc of America Securities LLC |
100,000,000 | |||
Bear,
Stearns & Co. Inc. |
75,000,000 | |||
SG
Americas Securities, LLC
|
25,000,000 | |||
Total |
$ | 300,000,000 | ||
Under the underwriting agreement, if the underwriters take any of the notes, then the underwriters are obligated to take and pay for all of the notes.
The notes represent a new issue of securities with no established trading market. The underwriters have advised us that they intend to make a market in each series of notes, but they are not obligated to do so. The underwriters may discontinue any market making in any series of notes at any time at their sole discretion. Accordingly, we cannot assure you that a liquid trading market for either series of notes will develop and be sustained, that you will be able to sell your notes at a particular time or that the prices you receive when you sell will be favorable.
The underwriters initially propose to offer part of the notes directly to the public at the offering prices described on the cover page and part to certain dealers at a price that represents a concession not in excess of 0.350% of the principal amount of the notes. Any underwriter may allow, and any such dealer may reallow, a concession not in excess of 0.225% of the principal amount of the notes to certain other dealers. After the initial offering of the notes, the underwriters may from time to time vary the offering price and other selling terms.
We have also agreed to indemnify the underwriters against certain liabilities, including liabilities under the Securities Act of 1933, as amended, or to contribute to payments which the underwriters may be required to make in respect of any such liabilities.
In connection with the offering of the notes, the underwriters may engage in transactions that stabilize, maintain or otherwise affect the price of each series of notes. Specifically, the underwriters may overallot in connection with this offering, creating a syndicate short position. In addition, the underwriters may bid for, and purchase, notes in the open market to cover syndicate short positions or to stabilize the price of the notes. Finally, the underwriting syndicate may reclaim selling concessions allowed for distributing the notes in this offering if the syndicate repurchases previously distribute notes in syndicate covering transaction, stabilization transaction or otherwise. Any of these activities may stabilize or maintain the market price of the notes above independent market levels. The underwriters are not required to engage in any of these activities, and may end any of them at any time.
The underwriters will make the notes available for distribution on the Internet through a proprietary Web site and/or a third-party system operated by MarketAxess Corporation, an Internet-based communications technology provider. MarketAxess Corporation. is providing the system as a conduit for communications between the underwriters and their customers and is not a party to any transactions. MarketAxess Corporation, a registered broker-dealer, will receive compensation from the underwriters based on transactions the underwriters conduct through the system. The underwriters will make the notes available to their customers through the Internet distributions, whether made through a proprietary or third-party system, on the same terms as distributions made through other channels.
S-45
Expenses associated with this offering, to be paid by us, are estimated to be $500,000.
In the ordinary course of their respective businesses, certain of the underwriters and their affiliates have engaged, and may in the future engage, in commercial banking and/or investment banking transactions with us and our affiliates. J.P. Morgan Securities Inc.s, Banc of America Securities LLCs and Bear, Stearns & Co. Inc.s commercial bank affiliates are lenders to Brandywine. J.P. Morgan Securities Inc. and Banc of America Securities LLC were co-arrangers of our existing revolving credit facility, and one of J.P. Morgan Securities Inc.s affiliates is the administrative agent under that facility. Affiliates of J.P. Morgan Securities Inc., Banc of America Securities LLC and Bear, Stearns & Co. Inc. are lenders under our existing revolving credit facility. Affiliates of J.P. Morgan Securities Inc., Banc of America Securities LLC and Bear, Stearns & Co. Inc. hold, in the aggregate, approximately 16.2% of the commitments under our existing revolving credit facility. J.P. Morgan Securities Inc. and Banc of America Securities LLC were also co-arrangers of Prentiss revolving credit facility, and J.P. Morgan Securities Inc.s commercial bank affiliate is the administrative agent for that facility. Affiliates of J.P. Morgan Securities Inc., Banc of America Securities LLC and SG Americas Securities, LLC are lenders under the Prentiss revolving credit facility. In addition, J.P. Morgan Securities Inc., Banc of America Securities LLC, Bear, Stearns & Co. Inc. and SG Americas Securities, LLC and their respective commercial bank affiliates expect to arrange and provide a significant portion of our financing of the cash consideration payable in the Prentiss Merger pursuant to the Committed Debt Facilities. See The Prentiss Merger and Related Transactions in this prospectus supplement. J.P. Morgan Securities Inc. also acted as our financial advisor, and rendered a fairness opinion, in connection with the Prentiss Merger. Because more than 10% of the net proceeds of this offering may be paid to affiliates of the underwriters, this offering is being conducted pursuant to NASD Conduct Rule 2710(h).
S-46
LEGAL MATTERS
The validity of the notes and the guarantees will be passed upon for Brandywine Operating Partnership, L.P. and Brandywine Realty Trust by Pepper Hamilton LLP and for the underwriters by Simpson Thacher & Bartlett LLP.
EXPERTS
The financial statements and managements assessment of the effectiveness of internal control over financial reporting (which is included in Managements Report on Internal Control over Financial Reporting) incorporated in this prospectus supplement and the accompanying prospectus by reference to the Form 10-K of Brandywine Realty Trust for the year ended December 31, 2004 have been so incorporated in reliance on the report of PricewaterhouseCoopers LLP, an independent registered public accounting firm, given on the authority of said firm as experts in auditing and accounting.
The financial statements incorporated in this prospectus supplement and the accompanying prospectus by reference to the Annual Report on Form 10-K of Brandywine Operating Partnership, L.P. for the year ended December 31, 2004 have been so incorporated in reliance on the report of PricewaterhouseCoopers LLP, an independent registered public accounting firm, given on the authority of said firm as experts in auditing and accounting.
The audited historical financial statements and managements assessment of the effectiveness of internal control over financial reporting of Prentiss Properties Trust included as Exhibit 99.1 to Brandywine Realty Trusts and Brandywine Operating Partnership, L.P.s Current Reports on Form 8-K/A dated December 14, 2005 have been so incorporated in reliance on the report of PricewaterhouseCoopers LLP, an independent registered public accounting firm, given on the authority of said firm as experts in auditing and accounting.
S-47
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Public Reference Room
|
|
450 Fifth Street, N.W.
|
|
Room 1024
|
|
Washington, D.C. 20549
|
Report Filed
|
|
Date of Filing
|
|
|
|
|
|
|
Annual Report on Form 10-K for the year ended December 31, 2004 of Brandywine Realty Trust
|
|
March 14, 2005
|
|
Current Report on Form 8-K of Brandywine Realty Trust*
|
|
September 3, 2004
|
|
Current Report on Form 8-K of Brandywine Realty Trust
|
|
February 15, 2005
|
|
Current Report on Form 8-K of Brandywine Realty Trust
|
|
April 25, 2005
|
|
Current Report on Form 8-K of Brandywine Realty Trust
|
|
May 6, 2005
|
|
Annual Report on Form 10-K of Brandywine Operating Partnership, L.P.
|
|
March 16, 2005
|
|
Current Report on Form 8-K of Brandywine Operating Partnership, L.P.
|
|
September 3, 2004
|
|
Current Report on Form 8-K of Brandywine Operating Partnership, L.P.
|
|
February 15, 2005
|
|
Current Report on Form 8-K of Brandywine Operating Partnership, L.P.
|
|
April 25, 2005
|
|
Current Report on Form 8-K of Brandywine Operating Partnership, L.P.
|
|
May 6, 2005
|
|
Registration Statement on Form 8-A of Brandywine Realty Trust
|
|
October 14, 1997
|
|
Registration Statement on Form 8-A of Brandywine Realty Trust
|
|
December 29, 2003
|
|
Registration Statement on Form 8-A of Brandywine Realty Trust
|
|
February 5, 2004
|
|
|
|
*Brandywine Realty Trust filed two Current Reports on Form 8-K on September 3, 2004, and we are incorporating herein by reference only the Current Report filed by it on such date that reported solely under Item 9.01 (relating to financial statements of the Rubenstein Portfolio (as identified therein) and pro forma financial information).
|
|
|
changes in economic conditions generally and the real estate market specifically;
|
|
|
|
|
|
legislative/regulatory changes, including changes to laws governing the taxation of REITs;
|
|
|
|
|
|
availability of debt and equity capital;
|
|
|
|
|
|
interest rate fluctuations;
|
|
|
|
|
|
competition;
|
|
|
|
|
|
supply and demand for properties in our current and proposed market areas;
|
|
|
|
|
|
accounting principles;
|
|
|
|
|
|
policies and guidelines applicable to REITs; and
|
|
|
|
|
|
environmental risks, tenant bankruptcies
and the other matters described under the heading Risk Factors in
our Annual Report on Form 10-K for the fiscal year ended December 31, 2004.
|
|
|
For the three
months ended |
|
For the years
ended December 31, |
|
||||||||||||||
|
|
|
|
|
|
||||||||||||||
|
|
March 31,
2005 |
|
2004
|
|
2003
|
|
2002
|
|
2001
|
|
2000
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Ratio of earnings to fixed charges
|
|
|
1.39
|
|
|
1.94
|
|
|
2.34
|
|
|
1.77
|
|
|
1.29
|
|
|
1.50
|
|
|
|
For the three
months ended |
|
For the years
ended December 31, |
|
||||||||||||||
|
|
|
|
|
|
||||||||||||||
|
|
March 31,
2005 |
|
2004
|
|
2003
|
|
2002
|
|
2001
|
|
2000
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Ratio of earnings to combined fixed
charges and preferred share distributions |
|
|
1.27
|
|
|
1.65
|
|
|
1.79
|
|
|
1.39
|
|
|
1.03
|
|
|
1.21
|
|
|
(1)
|
the title of the debt securities;
|
|
|
|
|
(2)
|
the aggregate principal amount of the debt securities and any limit on that aggregate principal amount;
|
|
|
|
|
(3)
|
the percentage of the principal amount at which the debt securities will be issued and, if other than the principal amount thereof, the portion of the principal amount payable upon declaration of acceleration of the maturity thereof;
|
|
|
|
|
(4)
|
the date or dates, or the manner of determining the date or dates, on which the principal of the debt securities will be payable;
|
|
|
|
|
(5)
|
the rate or rates (which may be fixed or variable), or the method by which the rate or rates will be determined, at which the debt securities will bear interest, if any;
|
|
|
|
|
(6)
|
the date or dates, or the method for determining the date or dates, from which any interest will accrue, the interest payment dates on which that interest will be payable, the regular record dates for interest payment dates, or the method by which those dates will be determined, the person to whom interest will be payable, and the basis upon which interest will be calculated if other than that of a 360-day year of twelve 30-day months;
|
|
|
|
|
(7)
|
the place or places where the principal of and premium, if any, and interest, if any, on the debt securities will be payable and where notices or demands to or upon the Operating Partnership in respect of the debt securities and the indenture may be served;
|
|
|
|
|
(8)
|
the period or periods within which, or the date or dates on which, the price or prices at which and the terms and conditions upon which the debt securities may be redeemed, as a whole or in part, at the option of the Operating Partnership, if the Operating Partnership is to have such an option;
|
|
|
|
|
(9)
|
the obligation, if any, of the Operating Partnership to redeem, repay or repurchase the debt securities pursuant to any sinking fund or analogous provisions or at the option of the holders, and the period or periods within which, or the date or dates on which, the price or prices at which and the terms and conditions upon which the debt securities are required to be redeemed, repaid or purchased, in whole or in part, pursuant to that obligation;
|
|
|
|
|
(10)
|
if other than U.S. dollars, the currency or currencies in which the debt securities are denominated and/or payable, which may be a foreign currency or units of two or more foreign currencies or a composite currency or currencies, and the terms and conditions relating thereto;
|
|
(11)
|
whether the amount of payments of principal of and premium, if any, or interest, if any, on the debt securities may be determined with reference to an index, formula or other method (which index, formula or method may, but need not, be based on a currency, currencies, currency unit or units or composite currency or currencies) and the manner in which those amounts will be determined;
|
|
|
|
|
(12)
|
any additions to, modifications of or inapplicability of the terms of the debt securities with respect to the events of default or covenants or other provisions set forth in the indenture;
|
|
|
|
|
(13)
|
whether the debt securities will be issued in global or book-entry form or definitive certificated form, and whether the debt securities will be issued in bearer form;
|
|
|
|
|
(14)
|
if other than $5,000 and any integral multiple of $1,000 in excess thereof, the denominations in which the debt securities shall be issuable;
|
|
|
|
|
(15)
|
the applicability, if any, of the defeasance and covenant defeasance provisions of the indenture, or any modification thereof;
|
|
|
|
|
(16)
|
the extent and manner, if any, to which payments on the debt securities may be subordinated to other Indebtedness of the Operating Partnership;
|
|
|
|
|
(17)
|
whether and under what circumstances the Operating Partnership will pay additional amounts as contemplated in the indenture on the debt securities in respect of any tax, assessment or governmental charge and, if so, whether the Operating Partnership will have the option to redeem the debt securities in lieu of paying additional amounts; and
|
|
|
|
|
(18)
|
any other terms of the debt securities not inconsistent with the provisions of the indenture (Section 301).
|
|
(1)
|
issue, register the transfer of or exchange debt securities of any series during a period beginning at the opening of business 15 days before any selection of debt securities of
|
|
|
that series to be redeemed and ending at the close of business of the day of mailing of the relevant notice of redemption;
|
|
|
|
|
(2)
|
register the transfer of or exchange any debt security, or portion thereof, called for redemption, except the unredeemed portion of any debt security being redeemed in part; or
|
|
|
|
|
(3)
|
issue, register the transfer of or exchange any debt security which has been surrendered for repayment at the option of the holder, except that portion, if any, of such debt security which is not to be so repaid (Section 305).
|
|
(1)
|
either the Operating Partnership is the continuing entity, or the successor (if other than the Operating Partnership) formed by or resulting from any such consolidation or merger or which has received the transfer of those assets is organized under the laws of the United States of America and expressly assumes payment of the principal of and premium, if any, and interest on all of the debt securities and the due and punctual performance and observance of all of the covenants and conditions contained in the indenture;
|
|
|
|
|
(2)
|
immediately after giving effect to the transaction and taking into account any indebtedness which becomes an obligation of the Operating Partnership or any Subsidiary at the time of the transaction, no event of default under the indenture, and no event which, after notice or the lapse of time, or both, would become an event of default, has occurred and is continuing; and
|
|
|
|
|
(3)
|
an officers certificate of Brandywine as general partner of the Operating Partnership and a legal opinion covering these conditions is delivered to the trustee (Section 801).
|
|
(1)
|
the Total Assets of the Operating Partnership and its Subsidiaries as of the end of the calendar quarter covered in its Annual Report on Form 10-K or Quarterly Report on Form 10-Q, as the case may be, most recently filed with the SEC (or, if such filing is not permitted under the Exchange Act, with the trustee) prior to the incurrence of that additional Indebtedness; and
|
|
|
|
|
(2)
|
the purchase price of any assets included in the definition of Total Assets acquired, and the amount of any securities offering proceeds received (to the extent that the proceeds were not used to acquire assets included with Total Assets or used to reduce Indebtedness), by the Operating Partnership or any of its Subsidiaries since the end of that calendar quarter, including those proceeds obtained in connection with the incurrence of that additional Indebtedness.
|
|
(1)
|
the Total Assets of the Operating Partnership and its Subsidiaries as of the end of the calendar quarter covered in its Annual Report on Form 10-K or Quarterly Report on Form 10-Q, as the case may be, most recently filed with the SEC (or, if such filing is not permitted under the Exchange Act, with the trustee) prior to the incurrence of that additional Indebtedness; and
|
|
|
|
|
(2)
|
the purchase price of any assets included in the definition of Total Assets acquired, and the amount of any securities offering proceeds received (to the extent that such proceeds were not used to acquire assets included in the definition of Total Assets or used to reduce Indebtedness), by the Operating Partnership or any of its Subsidiaries since the end of that calendar quarter, including those proceeds obtained in connection with the incurrence of that additional Indebtedness.
|
|
(1)
|
that Indebtedness and any other Indebtedness incurred by the Operating Partnership and its Subsidiaries since the first day of that four-quarter period and the application of the proceeds therefrom, including to refinance other Indebtedness, had occurred at the beginning of that four-quarter period;
|
|
|
|
|
(2)
|
the repayment or retirement of any other Indebtedness by the Operating Partnership and its Subsidiaries since the first day of that four-quarter period had been repaid or retired at the beginning of that four-quarter period (except that, for purposes of this computation, the amount of Indebtedness under any revolving credit facility will be computed based upon the average daily balance of that Indebtedness during that four-quarter period);
|
|
|
|
|
(3)
|
in the case of Acquired Indebtedness or Indebtedness incurred in connection with any acquisition since the first day of that four-quarter period, the acquisition had occurred as of the first day of that four-quarter period with the appropriate adjustments with respect to the acquisition being included in the pro forma calculation; and
|
|
|
|
|
(4)
|
in the case of any acquisition or disposition by the Operating Partnership or any of its Subsidiaries of any asset or group of assets since the first day of that four-quarter period, whether by merger, stock purchase or sale, or asset purchase or sale, the acquisition or disposition or any related repayment of Indebtedness had occurred as of the first day of that four-quarter period with the appropriate adjustments with respect to the acquisition or disposition being included in the pro forma calculation (Section 1006).
|
|
(1)
|
all annual and quarterly financial information that would be required to be contained in filings with the SEC on Forms 10-K and 10-Q if Brandywine and the Operating Partnership were required to file those filings, including a Managements Discussion and Analysis of Financial Condition and Results of Operations and, with respect to the annual information only, a report on the annual financial statements by our certified independent accountants; and
|
|
|
|
|
(2)
|
all current reports that would be required to be filed with the SEC on Form 8-K if Brandywine and the Operating Partnership were required to file such reports.
|
|
(1)
|
all taxes, assessments and governmental charges levied or imposed upon it or any of its Subsidiaries or upon its income, profits or property or that of any of its Subsidiaries; and
|
|
|
|
|
(2)
|
all lawful claims for labor, materials and supplies which, if unpaid, might by law become a lien upon its property or the property of any of its Subsidiaries;
|
|
(1)
|
default for 30 days in the payment of any interest on any debt security of that series;
|
|
|
|
|
(2)
|
default in the payment of any principal of or premium, if any, on any debt security of that series when due;
|
|
|
|
|
(3)
|
default in making any sinking fund payment as required for any debt security of that series;
|
|
|
|
|
(4)
|
default in the performance of any other covenant or warranty of the Operating Partnership and/or any of the Guarantors contained in the indenture with respect to any debt security of that series, which continues for 60 days after written notice as provided in the indenture;
|
|
(5)
|
default in the payment of an aggregate principal amount exceeding $25,000,000 of any evidence of Indebtedness of the Operating Partnership and/or any of the Guarantors or any mortgage, indenture, note, bond, capitalized lease or other instrument under which that Indebtedness is issued or by which that Indebtedness is secured, such default having continued after the expiration of any applicable grace period or having resulted in the acceleration of the maturity of that Indebtedness, but only if that Indebtedness is not discharged or such acceleration is not rescinded or annulled;
|
|
|
|
|
(6)
|
certain events of bankruptcy, insolvency or reorganization, or court appointment of a receiver, liquidator or trustee of the Operating Partnership, Brandywine, any Subsidiary Guarantor or any other Significant Subsidiary or any of their respective properties;
|
|
|
|
|
(7)
|
except as otherwise permitted in the indenture, any guarantee of the debt securities of any series is held in any judicial proceeding to be unenforceable or invalid or shall cease for any reason to be in full force and effect, or Brandywine or any Subsidiary Guarantor that is a Significant Subsidiary shall deny or disaffirm its obligations under its guarantee with respect to the debt securities of the applicable series; and
|
|
|
|
|
(8)
|
any other event of default provided with respect to a particular series of debt securities (Section 501).
|
|
(1)
|
change the stated maturity of the principal of, or any installment of interest or premium, if any, on, that debt security;
|
|
|
|
|
(2)
|
reduce the principal amount of, or the rate or amount of interest on, or any premium payable on redemption of, that debt security, or reduce the amount of principal of an original issue discount security that would be due and payable upon declaration of acceleration of the maturity thereof or would be provable in bankruptcy, or adversely affect any right of repayment of the holder of that debt security;
|
|
|
|
|
(3)
|
change the place of payment, or the coin or currency, for payment of principal of, premium, if any, or interest on that debt security;
|
|
|
|
|
(4)
|
impair the right to institute suit for the enforcement of any payment on or with respect to that debt security on or after the stated maturity thereof;
|
|
|
|
|
(5)
|
reduce the above-stated percentage of outstanding debt securities of any series necessary to modify or amend the indenture, to waive compliance with certain provisions thereof or specified defaults and consequences thereunder or to reduce the quorum or voting requirements set forth in the indenture;
|
|
|
|
|
(6)
|
modify or affect in any manner adverse to the holders the terms and conditions of the obligations of any of the Guarantors under the guarantees applicable to that debt security (other than releases of guarantees when a Subsidiary Guarantors guarantee under the Credit Agreement is terminated); or
|
|
|
|
|
(7)
|
modify any of the foregoing provisions or any of the provisions relating to the waiver of certain past defaults or certain covenants, except to increase the required percentage to effect that action or to provide that certain other provisions may not be modified or waived without the consent of the holder of that debt security (Section 902).
|
|
(1)
|
to evidence the succession of another person to the Operating Partnership as obligor, or to any of the Guarantors under the indenture;
|
|
|
|
|
(2)
|
to add to the covenants of the Operating Partnership or any of the Guarantors for the benefit of the holders of all or any series of debt securities or to surrender any right or power conferred upon the Operating Partnership or any of the Guarantors in the indenture;
|
|
|
|
|
(3)
|
to add events of default for the benefit of the holders of all or any series of debt securities;
|
|
|
|
|
(4)
|
to change or eliminate any provisions of the indenture, provided that the change or elimination will become effective only when there are no outstanding debt securities of any series created prior thereto which are entitled to the benefit of such provision;
|
|
|
|
|
(5)
|
to secure, or add additional guarantees with respect to, the debt securities;
|
|
|
|
|
(6)
|
to establish the form or terms of debt securities of any series;
|
|
|
|
|
(7)
|
to provide for the acceptance of appointment by a successor trustee or facilitate the administration of the trust under the indenture by more than one trustee;
|
|
|
|
|
(8)
|
to cure any ambiguity, defect or inconsistency in the indenture, provided that such action will not adversely affect the interests of holders of debt securities of any series in any material respect; or
|
|
|
|
|
(9)
|
to supplement any of the provisions of the indenture to the extent necessary to permit or facilitate defeasance and discharge of any series of such debt securities, provided that such action will not adversely affect the interests of the holders of the debt securities of any series in any material respect (Section 901).
|
|
(1)
|
the principal amount of an original issue discount security that is deemed to be outstanding will be the amount of the principal thereof that would be due and payable as of the date of determination upon declaration of acceleration of the maturity of that debt security;
|
|
|
|
|
(2)
|
the principal amount of a debt security denominated in a foreign currency that is deemed outstanding will be the U.S. dollar equivalent, determined on the issue date for that debt security, of the principal amount (or, in the case of an original issue discount security, the U.S. dollar equivalent on the issue date of that debt security of the amount determined as provided in clause (1) above);
|
|
(3)
|
the principal amount of an indexed security that is deemed outstanding will be the principal face amount of that indexed security at original issuance, unless otherwise provided with respect to that indexed security pursuant to the indenture; and
|
|
|
|
|
(4)
|
debt securities owned by the Operating Partnership, any of the Guarantors or any other obligor upon the debt securities or any affiliate of the Operating Partnership, any of the Guarantors or of that other obligor will be disregarded (Section 101).
|
|
(1)
|
there will be no minimum quorum requirement for the meeting; and
|
|
|
|
|
(2)
|
the principal amount of the outstanding debt securities of such series that vote in favor of the request, demand, authorization, direction, notice, consent, waiver or other action will be taken into account in determining whether such request, demand, authorization, direction, notice, consent, waiver or other action has been made, given or taken under the indenture (Section 1304).
|
|
(1)
|
to defease and discharge itself and the Guarantors from any and all obligations with respect to those debt securities (except for the obligation to pay additional amounts, if any, upon the occurrence of certain events of tax, assessment or governmental charge with respect to payments on such debt securities and the obligations to register the transfer or exchange of such debt securities, to replace temporary or mutilated, destroyed, lost or stolen debt securities, to maintain an office or agency in respect of such debt securities and to hold moneys for payment in trust) (legal defeasance) (Section 402); or
|
|
|
|
|
(2)
|
to release itself and the Guarantors
from their obligations with respect to those debt securities under Covenants, |
|
(1)
|
Annual Debt Service Charge;
|
|
|
|
|
(2)
|
provision for taxes based on income;
|
|
|
|
|
(3)
|
provisions for gains and losses on properties and depreciation and amortization;
|
|
|
|
|
(4)
|
increases in deferred taxes and other non-cash items;
|
|
|
|
|
(5)
|
depreciation and amortization with respect to interests in joint venture and partially owned entity investments;
|
|
|
|
|
(6)
|
the effect of any charge resulting from a change in accounting principles; and
|
|
|
|
|
(7)
|
amortization of deferred charges.
|
|
(1)
|
provisions for gains and losses on sales of investments or joint ventures;
|
|
|
|
|
(2)
|
provisions for gains and losses on dispositions of discontinued operations;
|
|
|
|
|
(3)
|
extraordinary and non-recurring items; and
|
|
|
|
|
(4)
|
impairment charges and property valuation losses.
|
|
(1)
|
direct obligations of the United States of America or the government which issued the foreign currency in which the debt securities of a particular series are payable; or
|
|
(2)
|
obligations of a person controlled or supervised by and acting as an agency or instrumentality of the United States of America, or the government which issued the foreign currency in which the debt securities of that series are payable, the payment of which is unconditionally guaranteed by the United States of America or that other government;
|
|
(1)
|
in respect of borrowed money;
|
|
|
|
|
(2)
|
evidenced by bonds, notes, debentures or similar instruments;
|
|
|
|
|
(3)
|
secured by any mortgage, pledge, lien, charge, encumbrance or any security interest existing on property owned by the Operating Partnership or any of its Subsidiaries;
|
|
|
|
|
(4)
|
consisting of letters of credit or amounts representing the balance deferred and unpaid of the purchase price of any property, except any such balance that constitutes an accrued expense or trade payable; or
|
|
|
|
|
(5)
|
consisting of capitalized leases;
|
|
(1)
|
the Undepreciated Real Estate Assets; and
|
|
|
|
|
(2)
|
all of the other assets of the Operating Partnership and its Subsidiaries determined in accordance with generally accepted accounting principles (but excluding accounts receivable and intangibles).
|
|
(1)
|
those Undepreciated Real Estate Assets not subject to an Encumbrance for borrowed money; and
|
|
|
|
|
(2)
|
all of the other assets of the Operating Partnership and its Subsidiaries not subject to an Encumbrance for borrowed money, determined in accordance with generally accepted accounting principles (but excluding accounts receivable and intangibles).
|
|
|
election or removal of trustees;
|
|
|
|
|
|
amendment of the Declaration of Trust (other than an amendment to increase or decrease the aggregate number of authorized shares of any class);
|
|
|
|
|
|
a determination by the Trust to invest in commodities contracts (other than interest rate futures intended to hedge us against interest rate risk), engage in securities trading (as compared to investment) activities or hold properties primarily for sale to customers in the ordinary course of business; and
|
|
|
|
|
|
Brandywines merger with another entity.
|
|
|
2,000,000 Series C Preferred Shares; and
|
|
|
|
|
|
2,300,000 Series D Preferred Shares.
|
|
|
the title and stated value;
|
|
|
|
|
|
the number of shares offered, liquidation preference and offering price;
|
|
|
the distribution rate, distribution periods and payment dates;
|
|
|
|
|
|
the date on which distributions begin to accrue, and, if applicable, accumulate;
|
|
|
|
|
|
any auction and remarketing procedures;
|
|
|
|
|
|
any retirement or sinking fund requirement;
|
|
|
|
|
|
the terms and conditions of any redemption right;
|
|
|
|
|
|
the terms and conditions of any conversion or exchange right;
|
|
|
|
|
|
any listing of the offered shares on any securities exchange;
|
|
|
|
|
|
whether interests in the offered shares will be represented by depositary shares;
|
|
|
|
|
|
any voting rights;
|
|
|
|
|
|
the relative ranking and preferences of the preferred shares as to distributions, liquidation, dissolution or winding up;
|
|
|
|
|
|
any limitations on issuances of any other series of preferred shares ranking senior to or on a parity with the series of preferred shares as to distributions, liquidation, dissolution or winding up;
|
|
|
|
|
|
any limitations on direct or beneficial ownership and restrictions on transfer; and
|
|
|
|
|
|
any other specific terms, preferences, rights, limitations or restrictions.
|
|
|
the title of the warrants;
|
|
|
|
|
|
the aggregate number of outstanding warrants;
|
|
|
|
|
|
the price or prices at which the warrants will be issued;
|
|
|
|
|
|
the price or prices at which the securities purchasable upon exercise of the warrants may be purchased;
|
|
|
|
|
|
the designation, amount and terms of the securities purchasable upon exercise of the warrants;
|
|
|
|
|
|
if applicable, the date on and after which the warrants and the securities purchasable upon exercise of the warrants will be separately transferable;
|
|
|
|
|
|
the date on which the right to exercise the warrants shall commence and the date on which such right shall expire;
|
|
|
|
|
|
the minimum or maximum amount of the warrants which may be exercised at any one time;
|
|
|
|
|
|
information with respect to book-entry procedures, if any;
|
|
|
|
|
|
a discussion of federal income tax considerations; and
|
|
|
|
|
|
any other material terms of the warrants, including terms, procedures and limitations relating to the exchange and exercise of the warrants.
|
|
|
80% of the votes entitled to be cast by holders of outstanding voting shares of beneficial interest of the trust, voting together as a single voting group; and
|
|
|
|
|
|
two-thirds of the votes entitled to be cast by holders of outstanding voting shares of beneficial interest other than shares held by the interested shareholder with whom or with whose affiliate the business combination is to be effected or by the interested shareholders affiliates or associates, voting together as a single voting group.
|
|
|
one-tenth or more but less than one-third;
|
|
|
|
|
|
one-third or more but less than a majority; or
|
|
|
|
|
|
a majority or more of all voting power.
|
|
|
the tax consequences to you may vary depending on your particular tax situation;
|
|
|
|
|
|
special rules that are not discussed below may apply to you if, for example, you are a tax-exempt organization, a broker-dealer, a non-U.S. person, a trust, an estate, a regulated investment company, a financial institution, an insurance company, or otherwise subject to special tax treatment under the Code;
|
|
|
|
|
|
this summary does not address state, local or non-U.S. tax considerations (See Other Tax Consequences);
|
|
|
|
|
|
this summary deals only with our common shareholders that hold common shares as capital assets within the meaning of Section 1221 of the Code; and
|
|
|
|
|
|
this discussion is not intended to be, and should not be construed as, tax advice.
|
|
(1)
|
We will be taxed at regular corporate rates on any undistributed REIT taxable income, including undistributed net capital gains.
|
|
|
|
|
(2)
|
Under certain circumstances, we may be subject to the alternative minimum tax on our items of tax preference, if any.
|
|
|
|
|
(3)
|
If we have net income from prohibited transactions (which are, in general, certain sales or other dispositions of property, other than foreclosure property, held primarily for sale to customers in the ordinary course of business) such income will be subject to a 100% tax. See Sale of Partnership Property.
|
|
|
|
|
(4)
|
If we should fail to satisfy the 75% gross income test or the 95% gross income test (as discussed below), and nonetheless have maintained our qualification as a REIT because certain other requirements have been met, we will be subject to a 100% tax on the net income attributable to the greater of the amount by which we fail the 75% or 95% test, multiplied by a fraction intended to reflect our profitability.
|
|
|
|
|
(5)
|
If we should fail to distribute during each calendar year at least the sum of (1) 85% of our REIT ordinary income for such year, (2) 95% of our REIT capital gain net income for such year, and (3) any undistributed taxable income from prior years, we would be subject to a 4% excise tax on the excess of such required distribution over the amounts actually distributed.
|
|
|
|
|
(6)
|
If we have (1) net income from the sale or other disposition of foreclosure property (which is, in general, property acquired by us by foreclosure or otherwise or default on a loan secured by the property) which is held primarily for sale to customers in the ordinary course of business or (2) other nonqualifying income from foreclosure property, we will be subject to tax on such income at the highest corporate rate.
|
|
|
|
|
(7)
|
If we were to acquire any asset from a taxable C corporation in a carry-over basis transaction, we could be liable for specified tax liability inherited from that C corporation with respect to that corporations built-in gain in its assets. Built-in gain is the amount by which an assets fair market value exceeds its adjusted tax basis. We would not be subject to tax on the built in gain, however, if we do not dispose of the acquired property within the 10-year period following acquisition of such property.
|
|
(1)
|
that is managed by one or more trustees or directors;
|
|
(2)
|
the beneficial ownership of which is evidenced by transferable shares or by transferable certificates of beneficial interest;
|
|
|
|
|
(3)
|
that would be taxable as a domestic corporation but for Sections 856 through 859 of the Code;
|
|
|
|
|
(4)
|
that is neither a financial institution nor an insurance company subject to certain provisions of the Code;
|
|
|
|
|
(5)
|
the beneficial ownership of which is held by 100 or more persons;
|
|
|
|
|
(6)
|
during the last half of each taxable year not more than 50% in value of the outstanding shares of which is owned, directly or indirectly, by five or fewer individuals (as defined in the Code to include specified entities);
|
|
|
|
|
(7)
|
that makes an election to be taxable as a REIT, or has made this election for a previous taxable year which has not been revoked or terminated, and satisfies all relevant filing and other administrative requirements established by the Internal Revenue Service that must be met to elect and maintain REIT status;
|
|
|
|
|
(8)
|
that uses a calendar year for federal income tax purposes and complies with the record keeping requirements of the Code and the Treasury Regulations; and
|
|
|
|
|
(9)
|
that meets other applicable tests, described below, regarding the nature of its income and assets and the amount of its distributions.
|