EX-99.2 4 lmrk-ex992_6.htm EX-99.2 lmrk-ex992_6.htm

Exhibit 99.2

 

Landmark Infrastructure Partners LP

Pro Forma Consolidated Financial Statements

(Unaudited)

Set forth below are the unaudited pro forma consolidated statements of operations for the six months ended June 30, 2018 and the year ended December 31, 2017 and the consolidated balance sheet as of June 30, 2018 (together with the notes to the unaudited pro forma consolidated financial statements, the “pro forma financial statements”), of Landmark Infrastructure Partners LP (together with its consolidated entities, the “Partnership,” “we,” “our” or “us”). The pro forma financial statements should be read in conjunction with our Quarterly Report on Form 10-Q for the quarter ended June 30, 2018 and our Annual Report on Form 10-K for the year ended December 31, 2017, including the related financial statement notes.

On September 24, 2018, Landmark Infrastructure Operating Company LLC (“LMRK OpCo”), a consolidated subsidiary of the Partnership, completed the formation of a joint venture (the “JV”) with BAM BSIP WarehouseCo LLC (“Brookfield”), pursuant to which LMRK OpCo contributed 100% of its membership interest in LMRK Guarantor Co III LLC (“Guarantor Co”) to the JV, in exchange for a 50.01% membership interest in the JV and $65.5 million in cash (the “Transaction”). The Transaction does not represent a strategic shift in our operations.

The pro forma financial statements have been prepared as if the Transaction had occurred as of June 30, 2018, in the case of the pro forma consolidated balance sheet, and as if the Transaction had occurred on January 1, 2017, in the case of the pro forma consolidated statements of operations for the six months ended June 30, 2018 and the year ended December 31, 2017. The adjustments to our pro forma consolidated financial statements are based on available information and assumptions that our management considers appropriate. Our pro forma financial statements are presented for illustrative purposes only and do not purport to (1) represent our financial position that would have actually occurred had the Transaction occurred on June 30, 2018, (2) represent the results of our operations that would have actually occurred had the Transaction occurred on January 1, 2017 and (3) project our financial position or results of operations as of any future date or for any future period, as applicable.

The Partnership’s unaudited pro forma consolidated financial statements were prepared in accordance with Article 11 of Regulation S‑X, using the assumptions set forth in the notes to the unaudited pro forma consolidated financial statements. The Partnership’s unaudited pro forma consolidated financial statements also do not give effect to the potential impact of current financial conditions, any anticipated synergies, or operating efficiencies.

 

 

 

1


Landmark Infrastructure Partners LP

Pro Forma Consolidated Balance Sheet

As of June 30, 2018

(in thousands except unit data, unaudited)

 

 

 

 

 

Landmark

 

 

 

 

 

 

 

Landmark

 

 

 

Infrastructure

 

 

Pro Forma

 

 

 

Infrastructure

 

 

 

Partners LP

 

 

Adjustments

 

 

 

Partners LP

 

 

 

(A)

 

 

(B)

 

 

 

Pro Forma

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

Land

 

$

124,816

 

 

$

 

 

 

$

124,816

 

Real property interests

 

 

668,252

 

 

 

(165,600

)

(C)

 

 

502,652

 

Construction in progress

 

 

23,804

 

 

 

 

 

 

 

23,804

 

Total land and real property interests

 

 

816,872

 

 

 

(165,600

)

 

 

 

651,272

 

Accumulated amortization real property interests

 

 

(44,870

)

 

 

11,902

 

 

 

 

(32,968

)

Land and net real property interests

 

 

772,002

 

 

 

(153,698

)

 

 

 

618,304

 

Investments in receivables, net

 

 

20,101

 

 

 

 

 

 

 

20,101

 

Investment in unconsolidated joint venture

 

 

 

 

 

65,636

 

(D)

 

 

65,636

 

Cash and cash equivalents

 

 

9,767

 

 

 

5,000

 

(E)

 

 

14,767

 

Restricted cash

 

 

6,578

 

 

 

(783

)

(C)

 

 

5,795

 

Rent receivables, net

 

 

3,446

 

 

 

 

 

 

 

3,446

 

Due from Landmark and affiliates

 

 

583

 

 

 

 

 

 

 

583

 

Deferred loan costs, net

 

 

2,671

 

 

 

 

 

 

 

2,671

 

Deferred rent receivable

 

 

4,059

 

 

 

 

 

 

 

4,059

 

Derivative assets

 

 

7,593

 

 

 

 

 

 

 

7,593

 

Other intangible assets, net

 

 

23,627

 

 

 

(2,604

)

(C)

 

 

21,023

 

Assets held for sale (AHFS)

 

 

7,846

 

 

 

 

 

 

 

7,846

 

Other assets

 

 

4,563

 

 

 

 

 

 

 

4,563

 

Total assets

 

$

862,836

 

 

$

(86,449

)

 

 

$

776,387

 

Liabilities and equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving credit facility

 

$

177,000

 

 

$

(59,727

)

(F)

 

$

117,273

 

Secured notes, net

 

 

349,223

 

 

 

(122,272

)

(C)

 

 

226,951

 

Accounts payable and accrued liabilities

 

 

12,039

 

 

 

(528

)

(C)

 

 

11,511

 

Other intangible liabilities, net

 

 

13,146

 

 

 

(3,193

)

(C)

 

 

9,953

 

Liabilities associated with AHFS

 

 

397

 

 

 

 

 

 

 

397

 

Prepaid rent

 

 

6,499

 

 

 

(1,489

)

(C)

 

 

5,010

 

Total liabilities

 

 

558,304

 

 

 

(187,209

)

 

 

 

371,095

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

Mezzanine equity

 

 

 

 

 

 

 

 

 

 

 

 

 

Series C cumulative redeemable convertible preferred units, 2,000,000 and zero

   units issued and outstanding at June 30, 2018 and December 31, 2017, respectively

 

 

47,534

 

 

 

 

 

 

 

47,534

 

Total partners' equity

 

 

256,797

 

 

 

100,760

 

(G)

 

 

357,557

 

Noncontrolling interests

 

 

201

 

 

 

 

 

 

 

201

 

Total equity

 

 

256,998

 

 

 

100,760

 

 

 

 

357,758

 

Total liabilities, mezzanine equity and equity

 

$

862,836

 

 

$

(86,449

)

 

 

$

776,387

 

 

 

2


Landmark Infrastructure Partners LP

Pro Forma Consolidated Statement of Operations

For the Six Months Ended June 30, 2018

(in thousands except unit data, unaudited)

 

 

 

 

 

Landmark

 

 

 

 

 

 

 

Landmark

 

 

 

Infrastructure

 

 

Pro Forma

 

 

 

Infrastructure

 

 

 

Partners LP

 

 

Adjustments

 

 

 

Partners LP

 

 

 

(AA)

 

 

(BB)

 

 

 

Pro Forma

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

32,491

 

 

$

(6,837

)

(CC)

 

$

25,654

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

515

 

 

 

 

 

 

 

515

 

General and administrative

 

 

2,788

 

 

 

 

 

 

 

2,788

 

Acquisition-related

 

 

381

 

 

 

 

 

 

 

381

 

Amortization

 

 

8,255

 

 

 

(1,768

)

(DD)

 

 

6,487

 

Impairments

 

 

103

 

 

 

 

 

 

 

103

 

Total expenses

 

 

12,042

 

 

 

(1,768

)

 

 

 

10,274

 

Other income and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

846

 

 

 

2,324

 

(EE)

 

 

3,170

 

Interest expense

 

 

(12,680

)

 

 

1,817

 

(FF)

 

 

(10,863

)

Unrealized gain on derivatives

 

 

4,434

 

 

 

 

 

 

 

4,434

 

Total other income and expenses

 

 

(7,400

)

 

 

4,141

 

 

 

 

(3,259

)

Income (loss) before income tax expense

 

 

13,049

 

 

 

(928

)

 

 

 

12,121

 

Income tax expense

 

 

203

 

 

 

 

 

 

 

203

 

Net income (loss)

 

 

12,846

 

 

 

(928

)

 

 

 

11,918

 

Less: Net income attributable to noncontrolling interest

 

 

12

 

 

 

 

 

 

 

12

 

Net income (loss) attributable to limited partners

 

 

12,834

 

 

 

(928

)

 

 

 

11,906

 

Less: Distributions declared to preferred unitholders

 

 

(4,874

)

 

 

 

 

 

 

(4,874

)

Less: General partner's incentive distribution rights

 

 

(390

)

 

 

 

 

 

 

(390

)

Net income (loss) attributable to common and subordinated unitholders

 

$

7,570

 

 

$

(928

)

 

 

$

6,642

 

Net income (loss) per common and subordinated unit

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units – basic

 

$

0.33

 

 

 

 

 

 

 

$

0.29

 

Common units – diluted

 

$

0.31

 

 

 

 

 

 

 

$

0.27

 

Subordinated units – basic and diluted

 

$

(0.39

)

 

 

 

 

 

 

$

(0.44

)

Weighted average common and subordinated units outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units – basic

 

 

24,032

 

 

 

 

 

 

 

 

24,032

 

Common units – diluted

 

 

24,811

 

 

 

 

 

 

 

 

24,811

 

Subordinated units – basic and diluted

 

 

779

 

 

 

 

 

 

 

 

779

 

 

 

 

3


Landmark Infrastructure Partners LP

Pro Forma Consolidated Statement of Operations

For the Year Ended December 31, 2017

(in thousands except unit data, unaudited)

 

 

 

 

 

Landmark

 

 

 

 

 

 

 

Landmark

 

 

 

Infrastructure

 

 

Pro Forma

 

 

 

Infrastructure

 

 

 

Partners LP

 

 

Adjustments

 

 

 

Partners LP

 

 

 

(AA)

 

 

(BB)

 

 

 

Pro Forma

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenue

 

$

52,625

 

 

$

(12,221

)

(CC)

 

$

40,404

 

Expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

394

 

 

 

 

 

 

 

394

 

General and administrative

 

 

5,286

 

 

 

 

 

 

 

5,286

 

Acquisition-related

 

 

1,287

 

 

 

 

 

 

 

1,287

 

Amortization

 

 

13,537

 

 

 

(3,338

)

(DD)

 

 

10,199

 

Impairments

 

 

848

 

 

 

 

 

 

 

848

 

Total expenses

 

 

21,352

 

 

 

(3,338

)

 

 

 

18,014

 

Other income and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

 

1,587

 

 

 

4,442

 

(EE)

 

 

6,029

 

Interest expense

 

 

(18,399

)

 

 

2,815

 

(GG)

 

 

(15,584

)

Unrealized gain on derivatives

 

 

1,675

 

 

 

 

 

 

 

1,675

 

Gain (loss) on sale of real property interests

 

 

(5

)

 

 

 

 

 

 

(5

)

Total other income and expenses

 

 

(15,142

)

 

 

7,257

 

 

 

 

(7,885

)

Income (loss) before income tax benefit

 

 

16,131

 

 

 

(1,626

)

 

 

 

14,505

 

Income tax benefit

 

 

(3,145

)

 

 

 

 

 

 

(3,145

)

Net income (loss)

 

 

19,276

 

 

 

(1,626

)

 

 

 

17,650

 

Less: Net income attributable to noncontrolling interest

 

 

19

 

 

 

 

 

 

 

19

 

Net income (loss) attributable to limited partners

 

 

19,257

 

 

 

(1,626

)

 

 

 

17,631

 

Less: Distributions declared to preferred unitholders

 

 

(6,673

)

 

 

 

 

 

 

(6,673

)

Less: General partner's incentive distribution rights

 

 

(488

)

 

 

 

 

 

 

(488

)

Net income (loss) attributable to common and subordinated unitholders

 

$

12,096

 

 

$

(1,626

)

 

 

$

10,470

 

Net income per common and subordinated unit

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units – basic

 

$

0.54

 

 

 

 

 

 

 

$

0.46

 

Common units – diluted

 

$

0.53

 

 

 

 

 

 

 

$

0.46

 

Subordinated units – basic and diluted

 

$

0.50

 

 

 

 

 

 

 

$

0.42

 

Weighted average common and subordinated units outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

Common units – basic

 

 

19,701

 

 

 

 

 

 

 

 

19,701

 

Common units – diluted

 

 

22,836

 

 

 

 

 

 

 

 

22,836

 

Subordinated units – basic and diluted

 

 

3,135

 

 

 

 

 

 

 

 

3,135

 

 

 

 

4


Landmark Infrastructure Partners LP

Notes to Pro Forma Consolidated Financial Statements

(Unaudited)

 

 

(A)

Reflects the historical consolidated balance sheet of Landmark Infrastructure Partners LP as of June 30, 2018 as filed with the SEC on Form 10-Q for the quarter ended June 30, 2018.

 

 

(B)

The pro forma adjustments reflect the pro forma impact of the Transaction, which was completed on September 24, 2018.

 

 

(C)

Reflects the elimination of assets and liabilities, including the associated Secured Tenant Site Contract Revenue Notes, Series 2018-1 (the “2018 Secured Notes”) and cash held in reserve accounts attributable to the portfolio of assets contributed to the JV.

 

 

(D)

Reflects the Partnership’s 50.01% equity interest in the JV recorded at fair value.

 

 

(E)

Reflects receipt of cash consideration at the closing of the Transaction, net of cash expected to be used to pay down the Partnership’s revolving credit facility.

 

 

(F)

Reflects net proceeds from the Transaction expected to be used to pay down the Partnership’s revolving credit facility.

 

 

(G)

Reflects the estimated gain of approximately $101 million related to 100% of the portfolio of assets contributed to the JV arising from the Transaction as of September 24, 2018. This estimated gain has not been reflected in the pro forma consolidated statement of operations as it is considered to be nonrecurring in nature. No adjustments have been made to the sale proceeds to give effect to any potential post-closing adjustments under the terms of the JV agreement.

 

 

(AA)

Reflects the historical consolidated statement of operations of Landmark Infrastructure Partners LP for the six months ended June 30, 2018 and for the year ended December 31, 2017.

 

(BB)

The pro forma adjustments reflect the formation of the JV for the six months ended June 30, 2018 and for the year ended December 31, 2017 as if the Transaction occurred on January 1, 2017.

 

(CC)

Reflects the elimination of revenue associated with the portfolio of assets contributed to the JV, including the amortization of above-market and below-market lease intangibles.

 

(DD)

Reflects the elimination of the amortization of real property interests and in-place lease intangibles contributed to the JV.  

 

(EE)

Reflects the Partnership’s 50.01% equity interest in the income (loss) of the JV had the Transaction closed on January 1, 2017. Pro forma adjustments reflect historical interest expense incurred related to the secured notes. On June 6, 2018, the Partnership completed the issuance of the Class C, Class D and Class F Series 2018 Secured Notes in an aggregate principal amount of $125.4 million. The Class C, Class D and Class F 2018 Secured Notes bear interest at a fixed note rate per annum of 3.97%, 4.70% and 5.92%, respectively. The net proceeds from the 2018 Secured Notes were primarily used to pay down the revolving credit facility by $120.5 million.

 

(FF)

Reflects the elimination of the interest expense associated with the secured notes attributable to the portfolio of assets contributed to the JV. Additionally, reflects the reduction in interest expense due to the pay down of the Partnership’s revolving credit facility.

 

(GG)

Reflects the reduction in interest expense due to the pay down of the Partnership’s revolving credit facility.

 

 

 

 

5