8-K 1 f8k233nmichpurchase.htm 8-K - HTML FORMAT UNITED STATES

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

__________________________

 

FORM 8-K

 

Current Report

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

 

Date of Report (date of earliest event reported):  January 5, 2005

 

PARKWAY PROPERTIES, INC.

(Exact Name of Registrant as Specified in its Charter)

 

                 Maryland                                        1-11533                                      74-2123597

    (State or Other Jurisdiction             (Commission File Number)                      (IRS Employer

           of Incorporation)                                                                                 Identification No.)

 

One Jackson Place, Suite 1000, 188 East Capitol Street, Jackson, MS 39225-4647

(Address of Principal Executive Offices, including zip code)

 

(601) 948-4091

(Registrant's telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

o         Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o         Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o         Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o         Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))



FORM 8-K

PARKWAY PROPERTIES, INC.



Item 1.01.  Entry into a Material Definitive Agreement

 

            On January 5, 2005, Parkway Properties, Inc. (the "Company") entered into an agreement to purchase the 70% interest held by Investcorp International, Inc., its joint venture partner, in the property known as 233 North Michigan Avenue in Chicago, Illinois. Under the terms of the agreement Parkway will purchase the interest for a price equal to approximately $136 million.  The Company will close the investment in two stages.  The Company is scheduled to close 90% of the purchase in mid-January.  The second closing will occur following lender and rating agency approval, which is expected within ninety days. At closing the Company will also earn a $400,000 incentive fee from Investcorp based upon the economic returns generated over the life of the partnership. The purchase will be funded via a combination of sources including the assumption of an existing first mortgage, borrowings on the Company's existing lines of credit, proceeds from a December 2004 joint venture sale and proceeds from the issuance of securities.

 

            The building contains 1,070,000 rentable square feet, which includes office, retail and storage space and an adjacent four-level structured parking garage.  In connection with the purchase, Parkway will assume the first mortgage with a current balance of approximately $100 million, a fixed interest rate of 7.21% and a maturity date of July 2011.  In accordance with generally accepted accounting principles the mortgage will be recorded to reflect the fair value of the financial instrument based on the approximate market rate of 4.9% on the date of purchase. An offset to the interest rate adjustment will be the amortization of the existing above market rental rates to current market. The Company expects these two financial entries to approximately offset one another for generally accepted accounting principle purposes in 2005.



Item 9.01.  Financial Statements and Exhibits.

 

       (a)    Financial Statements

 

 

       The following audited financial statement of 233 North Michigan for the year ended December 31, 2003 is attached hereto.  Also included is the unaudited financial statement for the nine months ended September 30, 2004:

 

Page

       Report of Independent Auditors

4

       Statements of Rental Revenues and Direct Operating Expenses

5

       Notes to Statements of Rental Revenues and Direct Operating Expenses

6

 

       The following unaudited Pro Forma Consolidated Financial Statements of Parkway for the year ended December 31, 2003 and the nine months ended September 30, 2004 are attached hereto:

Page

       Pro Forma Consolidated Financial Statements (Unaudited)

8

       Pro Forma Consolidated Balance Sheet (Unaudited) - As of September 30, 2004

9

       Pro Forma Consolidated Statement of Income (Unaudited) -

              For the Year Ended December 31, 2003

10

       Pro Forma Consolidated Statement of Income (Unaudited) -

              For the Nine Months Ended September 30, 2004

11

       Notes to Pro Forma Consolidated Financial Statements (Unaudited)

12

       (b)      Exhibits

       10.1    Purchase Agreement between Parkway Properties LP and 233 Chicagoinvest, Inc.

       23.1    Consent of Ernst & Young LLP



 Report of Independent Auditors



The Board of Directors

Parkway Properties, Inc.


We have audited the accompanying statement of rental revenues and direct operating expenses of 233 North Michigan for the year ended December 31, 2003.  This statement is the responsibility of management.  Our responsibility is to express an opinion on this statement based on our audit.


We conducted our audit in accordance with auditing standards of the Public Company Accounting Oversight Board (United States).  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the statement of rental revenues and direct operating expenses is free of material misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the statement.  An audit also includes assessing the basis of accounting and accounting principles used and significant estimates made by management, as well as evaluating the overall statement presentation.  We believe that our audit provides a reasonable basis for our opinion.


The accompanying statements were prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission, as described in Note 2, for inclusion in a Form 8-K of Parkway Properties, Inc. and are not intended to be a complete presentation of 233 North Michigan's revenues and expenses.


In our opinion, the statement of rental revenues and direct operating expenses referred to above presents fairly, in all material respects, the rental revenues and direct operating expenses described in Note 2 of 233 North Michigan for the year ended December 31, 2003, in conformity with accounting principles generally accepted in the United States.

 

The accompanying financial statements for 2004 were not audited by us and, accordingly, we do not express an opinion on them.



                                                                                          Ernst &Young LLP

New Orleans, Louisiana

January 3, 2005



233 North Michigan

Statements of Rental Revenues
and Direct Operating Expenses

(in thousands)



 

Year Ended

Nine Months Ended

 

December 31, 2003

September 30, 2004

(unaudited)

Rental revenues:

       Minimum rents

$  20,767

$  13,956

       Reimbursed charges

11,878

9,018

       Parking income

1,488

1,130

       Other income

490

993

34,623

25,097

Direct operating expenses:

       Administrative and miscellaneous expenses

373

377

       Salaries and wages

925

656

       Utilities

1,610

1,212

       Janitorial services and supplies

1,181

942

       Maintenance services and supplies

1,091

775

       Security

826

559

       Insurance

518

406

       Management fees

1,263

880

       Real estate taxes

7,640

5,508

15,427

11,315

Excess of rental revenues over direct operating expenses

$ 19,196

$ 13,782





See report of independent auditors and accompanying notes.



233 North Michigan
Notes to Statements of Rental Revenues
and Direct Operating Expenses

December 31, 2003


1.    Organization and Significant Accounting Policies


Description of Property


       On January 5, 2005, Parkway Properties, Inc. ("Parkway") entered into an agreement to acquire the remaining 70% interest in its investment in 233 North Michigan Avenue in Chicago ("233 North Michigan") from Investcorp International, Inc., Parkway's joint venture partner.  Under the terms of the agreement Parkway will purchase an equity interest in a subsidiary limited liability company that owns the property for a price equal to approximately $136 million.  The Company will close the investment in two stages.  The Company is scheduled to close 90% of the purchase in mid-January.  The second closing will occur following lender and rating agency approval, which is expected within ninety days. The building contains 1,070,000 rentable square feet, which includes office, retail and storage space and an adjacent four-level structured parking garage.  In connection with the purchase, Parkway will assume the first mortgage with a current balance of approximately $100 million, a fixed interest rate of 7.21% and a maturity date of July 2011.   Parkway plans to fund the purchase through its bank lines of credit, proceeds from a December 2004 joint venture sale and proceeds from the issuance of securities.

                                                                                                  
Management's Use of Estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.

 

Rental Revenue


Minimum rents from leases are recognized as revenue ratably over the term of each lease.  Tenant reimbursements are recognized as revenue as the applicable services are rendered or expenses incurred.


The future minimum rents for 233 North Michigan's non-cancelable operating leases at December 31, 2003 are as follows (in thousands):

Year

Amount

2004

$  19,870

2005

20,338

2006

18,932

2007

15,180

2008

15,216

Thereafter

46,581

$136,117

 

See report of independent auditors.



The above amounts do not include tenant reimbursements for utilities, taxes, insurance and common area maintenance.

 

As of December 31, 2003, 233 North Michigan had six customers that occupied approximately 57% of the office space: The CIT Group, Inc., Seven Worldwide, Inc., Government Services Administration, United Healthcare Services, Young & Rubicam, Inc. and Clear Channel Broadcasting, Inc.

 

2.     Basis of Accounting


The accompanying statements of rental revenues and direct operating expenses are presented on the accrual basis.  The statements have been prepared in accordance with the applicable rules and regulations of the Securities and Exchange Commission for real estate properties acquired.  Accordingly, the statements exclude certain expenses not comparable to the future operations of 233 North Michigan such as depreciation and mortgage interest expense.  Management is not aware of any material factors relating to 233 North Michigan that would cause the reported financial information not to be necessarily indicative of future operating results.


3.     Management Fees


Management fees of approximately 4% of revenues received from the operations of 233 North Michigan were paid to Parkway Realty Services, a wholly owned subsidiary of Parkway.  Management fee expense for the year ended December 31, 2003 and the nine months ended September 30, 2004 was $1,263,000 and $880,000, respectively.

 

See report of independent auditors.


PARKWAY PROPERTIES, INC.

 

Pro Forma Consolidated Financial Statements

(Unaudited)



       The following unaudited pro forma consolidated balance sheet as of September 30, 2004 and pro forma consolidated statements of income of Parkway Properties, Inc. ("Parkway") for the year ended December 31, 2003 and nine months ended September 30, 2004 give effect to the purchases by Parkway of certain properties listed below for the periods stated.  The pro forma consolidated financial statements have been prepared by management of Parkway based upon the historical financial statements of Parkway and the adjustments and assumptions in the accompanying notes to the pro forma consolidated financial statements.


       The pro forma consolidated balance sheet sets forth the effect of Parkway's anticipated purchase of the 70% interest in 233 North Michigan as if the entire purchase had been consummated on September 30, 2004.


       The pro forma consolidated statements of income set forth the effects of Parkway's purchases of the buildings listed below as if each had been consummated on January 1, 2003. 

 

Building

Date of Purchase

Maitland 200

01/29/04

Capital City Plaza

04/02/04

Squaw Peak

08/24/04

233 North Michigan

01/14/05


       These pro forma consolidated financial statements may not be indicative of the results that actually would have occurred if the transactions had occurred on the dates indicated or which may be obtained in the future.  The pro forma consolidated financial statements should be read in conjunction with the consolidated financial statements and notes of Parkway included in its annual report on Form 10-K for the year ended December 31, 2003.



PARKWAY PROPERTIES, INC. AND SUBSIDIARIES
PRO FORMA CONSOLIDATED BALANCE SHEET
SEPTEMBER 30, 2004
(Unaudited)


 

Parkway

Historical

Pro Forma

Adjustments (1)

Parkway

Pro Forma

 

 

(In thousands)

 

Assets

 

 

 

Real estate related investments:

 

 

 

       Office and parking properties

$1,024,942 

$    185,847

$1,210,789 

       Parking development

1,462 

1,462 

       Accumulated depreciation

(139,764)

(139,764)

886,640 

185,847 

1,072,487 

       Land held for sale

3,528 

3,528 

       Investment in unconsolidated joint ventures

19,950 

(14,946)

5,004 

910,118 

170,901 

1,081,019 

Interest, rents receivable and other assets

77,541 

14,668 

92,209 

Cash and cash equivalents

1,579 

1,579 

$  989,238 

$    185,569 

$1,174,807 

Liabilities

Notes payable to banks

$  151,758 

$        8,195 

$   159,953 

Mortgage notes payable without recourse

361,972 

112,374 

474,346 

Accounts payable and other liabilities

46,892 

46,892 

560,622 

120,569 

681,191 

Minority Interest

Minority interest - unit holders

40 

40 

Minority interest - real estate partnerships

3,769 

3,769 

 

3,809 

3,809 

Stockholders' Equity

8.34% Series B Cumulative Convertible Preferred

       stock, $.001 par value, 2,142,857 shares authorized,

       1,792,857 shares issued and outstanding

62,750 

62,750 

Series C Preferred stock, $.001 par value, 400,000 shares

       authorized, no shares issued

8.00% Series D Preferred stock, $.001 par value,

       2,400,000 shares authorized, issued and outstanding

57,976 

57,976 

Preferred membership interests

10,741 

10,741 

Common stock, $.001 par value, 65,057,143 shares authorized,

       11,430,812 and 12,784,979 shares issued and outstanding

       in 2004 and pro forma, respectively

11 

12 

Excess stock, $.001 par value, 30,000,000 shares authorized,

       no shares issued

Common stock held in trust, at cost, 130,000 shares

(4,400)

(4,400)

Additional paid-in capital

274,145 

64,999 

339,144 

Unearned compensation

(4,044)

(4,044)

Accumulated other comprehensive income

109 

109 

Retained earnings

27,519 

27,519 

424,807 

65,000 

489,807 

$  989,238 

$    185,569 

$1,174,807 



See accompanying notes



PARKWAY PROPERTIES, INC. AND SUBSIDIARIES
PRO FORMA CONSOLIDATED STATEMENT OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 2003
(Unaudited)



 

Parkway

Historical

Pro Forma

Adjustments (2-3)

Parkway

Pro Forma

 

(In thousands, except per share data)

Revenues

 

 

 

 

 

Income from office and parking  properties

$142,196 

$  50,948  

(a)

$193,144 

Management company income

2,136 

(626) 

(e)

1,510 

Interest on note receivable from Moore Building Associates LP

819 

819 

Incentive management fee from Moore Building Associates LP

300 

300 

Other income and deferred gains

599 

599 

Total Revenues

146,050 

50,322 

196,372 

Expenses

Office and parking properties:

       Operating expense

63,362 

23,215 

(a)

86,577 

       Interest expense:

              Contractual

16,026 

9,107 

(c)

25,133 

              Amortization of loan costs

293 

293 

       Depreciation and amortization

28,030 

11,760 

(a)

39,790 

Operating expense for other real estate properties

37 

37 

Interest expense on bank notes:

              Contractual

2,834 

1,629 

(d)

4,463 

              Amortization of loan costs

565 

565 

Management company expenses

391 

391 

General and administrative

4,201 

(416)

(e)

3,785 

Total Expenses

115,739 

45,295 

161,034 

Income before equity in earnings,  gain and minority interest

30,311 

5,027 

35,338 

Equity in earnings of unconsolidated joint ventures

2,212 

(1,375)

(f)

837 

Gain on sale of joint venture interest and real estate

10,661

-

10,661 

Minority interest - unit holders

(3)

(3)

Net Income

43,181 

3,652 

46,833 

Change in market value of interest rate swap

170 

170 

Comprehensive income

$  43,351 

$    3,652 

$  47,003 

Net income available to common stockholders:

Net income

$  43,181 

$    3,652 

$  46,833 

Original issue costs associated with redemption or preferred stock

(2,619)

(2,619)

Dividends on preferred stock

(5,352)

(1,084)

(g)

(6,436)

Dividends on convertible preferred stock

(6,091)

(6,091)

Net income available to common stockholders

$  29,119 

$    2,568 

$  31,687 

Net income per common share:

Basic

$      2.85 

$      2.74 

Diluted:

$      2.79 

$      2.69 

Dividends per common share

$      2.60 

$      2.60 

Weighted average shares outstanding:

Basic

10,224 

1,354 

11,578 

Diluted

10,453 

1,354 

11,807 









See accompanying notes.



PARKWAY PROPERTIES, INC. AND SUBSIDIARIES
PRO FORMA CONSOLIDATED STATEMENT OF INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2004
(Unaudited)

 

 

Parkway

Historical

Pro Forma

Adjustments (2-3)

Parkway

Pro Forma

 

(In thousands, except per share data)

Revenues

 

 

 

 

 

Income from office and parking  properties

$119,351 

$  29,913 

(b)

$149,264 

Management company income

1,270 

(628)

(e)

642 

Other income and deferred gains

20 

20 

Total Revenues

120,641 

29,285 

149,926 

Expenses

Office and parking properties:

       Operating expense

55,662 

13,913 

(b)

69,575 

       Interest expense:

              Contractual

14,369 

5,564 

(c)

19,933 

               Prepayment expenses

130 

130 

              Amortization of loan costs

407 

407 

       Depreciation and amortization

26,641 

5,895 

(b)

32,536 

Operating expense for other real estate properties

18 

18 

Interest expense on bank notes:

              Contractual

2,696 

525 

(d)

3,221 

              Amortization of loan costs

329 

329 

Management company expenses

259 

259 

General and administrative

3,089 

(700)

(e)

2,389 

Total Expenses

103,600 

25,197 

128,797 

Income before equity in earnings, gain and

       minority interest

17,041 

4,088 

21,129 

Equity in earnings of unconsolidated joint ventures

1,469 

(769)

(f)

700 

Gain on note receivable

774 

774 

Minority interest - unit holders

(2)

(2)

Minority interest - real estate partnerships

92 

92 

Net Income

19,374 

3,319 

22,693 

Change in market value of interest rate swap

109 

109 

Comprehensive income

$  19,483 

$    3,319 

$  22,802 

Net income available to common stockholders:

Net income

$  19,374 

$    3,319 

$  22,693 

Dividends on preferred stock

(4,135)

(271)

(g)

(4,406)

Dividends on convertible preferred stock

(4,122)

(4,122)

Net income available to common stockholders

$  11,117 

$    3,048 

$  14,165 

Net income per common share:

       Basic

$      1.00 

$     1.14 

       Diluted

$        .98 

$     1.12 

Dividends per common share

$      1.95 

$     1.95 

Weighted average shares outstanding:

       Basic

11,094 

1,354 

12,448 

       Diluted

11,299 

1,354 

12,653 




See accompanying notes



PARKWAY PROPERTIES, INC.
Notes to Pro Forma Consolidated Financial Statements
(Unaudited)

1.          On January 5, 2005, Parkway Properties, Inc. ("Parkway") entered into an agreement to acquire the remaining 70% interest in its investment in 233 North Michigan Avenue in Chicago ("233 North Michigan") from Investcorp International, Inc., Parkway's joint venture partner.  Under the terms of the agreement Parkway will purchase an equity interest in a subsidiary limited liability company that owns the property for a price equal to approximately $136 million.  The Company will close the investment in two stages.  The Company is scheduled to close 90% of the purchase in mid-January.  The second closing will occur following lender and rating agency approval, which is expected within ninety days. The building contains 1,070,000 rentable square feet, which includes office, retail and storage space and an adjacent four-level structured parking garage.  In connection with the purchase, Parkway will assume the first mortgage with a current balance of approximately $100 million, a fixed interest rate of 7.21% and a maturity date of July 2011.   Parkway plans to fund the purchase through its bank lines of credit, proceeds from a December 2004 joint venture sale and proceeds from the issuance of securities.


2.       The pro forma adjustments to the Consolidated Statement of Income for the year ended December 31, 2003 and nine months ended September 30, 2004 set forth the effects of Parkway's purchase of the following buildings as if they had been consummated on January 1, 2003. 

 

 

Date of

Building

Purchase

Maitland 200

01/29/04

Capital City Plaza

04/02/04

Squaw Peak

08/24/04

233 North Michigan

01/14/05

 

          These pro forma adjustments are detailed below for the year ended December 31, 2003 and nine months ended September 30, 2004.

 

          The effect on income and expenses from real estate properties is as follows (in thousands):

 

           (a)   For the year ended December 31, 2003:

 

 

Revenue

Expenses

 

Income From

Real Estate Owned

Building

Real Estate

Operating

Depreciation

 

Properties

Expense

Expense

Maitland 200

$    3,742

$   1,561

$    1,226

Capital City Plaza

8,624

4,186

3,670

Squaw Peak

5,643

2,041

2,613

233 North Michigan

32,939

15,427

4,251

$  50,948

$ 23,215

$  11,760



       Depreciation is provided by the straight-line method over the estimated useful life (40 years for buildings and 5 - 15 years for building improvements).


       (b)   For the nine months ended September 30, 2004:

 

Revenue

Expenses

 

Income From

Real Estate Owned

Building

Real Estate

Operating

Depreciation

 

Properties

Expense

Expense

Maitland 200

$     278

$     116

$     102

Capital City Plaza

2,001

965

917

Squaw Peak

3,796

1,517

1,687

233 North Michigan

23,838

11,315

3,189

$29,913

$13,913

$  5,895

 

       Depreciation is provided by the straight-line method over the estimated useful life (40 years for buildings and 5 - 15 years for building improvements).

 

           (c)   Pro forma interest expense on real estate owned reflects interest on non-recourse debt assumed upon purchase as if in place January 1, 2003 and is detailed below (in thousands).

 

 

 

 

Nine

Property/Placement

 

Year Ended

Months Ended

Date/Rate

Debt

12/31/03

09/30/04

Debt assumed in Capital City Plaza purchase

    04/04    3.67%

$  49,073

$  1,796

$      437

Debt assumed in Squaw Peak purchase

    08/04    4.92%

39,604

1,922

1,208

Debt assumed in 233 North Michigan purchase

    01/05    4.87%

112,374

5,389

3,919

$201,051

$  9,107

$  5,564


           (d)   The pro forma effect of the purchases on interest expense on notes payable to banks was $1,629,000 for the year ended December 31, 2003 and $525,000 for the nine months ended September 30, 2004.

           (e)   The net pro forma effect of the 233 North Michigan purchase on management company income and general and administrative expense is a reduction of $210,000 for the year ended December 31, 2003 and an increase of $72,000 for the nine months ended September 30, 2004.

 

           (f)   The pro forma effect of the 233 North Michigan purchase on equity in earnings of unconsolidated joint ventures for the year ended December 31, 2003 and nine months ended September 30, 2004 is a reduction of $1,375,000 and $769,000, respectively.


           (g)   The pro forma effect of the Capital City Plaza Purchase on dividends on preferred membership interests was $1,084,000 for the year ended December 31, 2003 and $271,000 for the nine months ended September 30, 2004.


3.       The pro forma net income per share for the year ended December 31, 2003 and the nine months ended September 30, 2004 reflect the issuance of 1,354,000 shares of Parkway common stock.


4.       No additional income tax expenses were provided because of the Company's net operating loss carryover and status as a REIT.


5.       Diluted net income per share for the year ended December 31, 2003 and nine months ended September 30, 2004 was $2.79 and $.98, respectively, based on diluted weighted average shares outstanding of 10,453,000 and 11,299,000, respectively.


           Pro forma diluted net income per share for the year ended December 31, 2003 and the nine months ended September 30, 2004 was $2.69 and $1.12, respectively, based on diluted weighted average shares outstanding of 11,807,000 and 12,653,000, respectively.



SIGNATURES



       Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.



DATE:   January 7, 2005

PARKWAY PROPERTIES, INC.

BY:

/s/ Mandy M. Pope

Mandy M. Pope, CPA

Chief Accounting Officer