10-Q 1 bdn-10q_20160331.htm 10-Q bdn-10q_20160331.htm

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-Q

 

(Mark One)

x

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

For the quarterly period ended March 31, 2016

or

o

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

For the transition period from                      to                     

Commission file number

001-9106 (Brandywine Realty Trust)

000-24407 (Brandywine Operating Partnership, L.P.)

 

Brandywine Realty Trust

Brandywine Operating Partnership, L.P.

(Exact name of registrant as specified in its charter)

 

 

MARYLAND (Brandywine Realty Trust)

 

23-2413352

DELAWARE (Brandywine Operating Partnership L.P.)

 

23-2862640

(State or other jurisdiction of

 

(I.R.S. Employer

incorporation or organization)

 

Identification No.)

 

 

 

555 East Lancaster Avenue

 

 

Radnor, Pennsylvania

 

19087

(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code (610) 325-5600

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

 

Brandywine Realty Trust

 

Yes x  No o

Brandywine Operating Partnership, L.P.

 

Yes x  No o

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).

 

Brandywine Realty Trust

 

Yes x  No o

Brandywine Operating Partnership, L.P.

 

Yes x  No o

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer”, "accelerated filer", and "smaller reporting company" in Rule 12b-2 of the Exchange Act.

Brandywine Realty Trust:

 

Large accelerated filer x

 

Accelerated filer o

 

Non-accelerated filer o

 

Smaller reporting company o

Brandywine Operating Partnership, L.P.:

 

Large accelerated filer o

 

Accelerated filer o

 

Non-accelerated filer x

 

Smaller reporting company o

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

 

Brandywine Realty Trust

 

Yes o  No x

Brandywine Operating Partnership, L.P.

 

Yes o  No x

A total of 175,015,396 Common Shares of Beneficial Interest, par value $0.01 per share of Brandywine Realty Trust, were outstanding as of April 22, 2016.

 

 

 

 

 


EXPLANATORY NOTE

This report combines the quarterly reports on Form 10-Q for the period ended March 31, 2016 of Brandywine Realty Trust (the “Parent Company”) and Brandywine Operating Partnership L.P. (the “Operating Partnership”). The Parent Company is a Maryland real estate investment trust, or REIT, that owns its assets and conducts its operations through the Operating Partnership, a Delaware limited partnership, and subsidiaries of the Operating Partnership. The Parent Company, the Operating Partnership and their consolidated subsidiaries are collectively referred to in this report as the “Company”. In addition, as used in this report, terms such as “we”, “us”, and “our” may refer to the Company, the Parent Company, or the Operating Partnership.

The Parent Company is the sole general partner of the Operating Partnership and, as of March 31, 2016, owned a 99.1% interest in the Operating Partnership. The remaining 0.9% interest consists of common units of limited partnership interest issued by the Operating Partnership to third parties in exchange for contributions of properties to the Operating Partnership. As the sole general partner of the Operating Partnership, the Parent Company has full and complete authority over the Operating Partnership’s day-to-day operations and management.

Management operates the Parent Company and the Operating Partnership as one enterprise. The management of the Parent Company consists of the same members as the management of the Operating Partnership.

As general partner with control of the Operating Partnership, the Parent Company consolidates the Operating Partnership for financial reporting purposes, and the Parent Company does not have significant assets other than its investment in the Operating Partnership. Therefore, the assets and liabilities of the Parent Company and the Operating Partnership are the same on their respective financial statements. The separate discussions of the Parent Company and the Operating Partnership in this report should be read in conjunction with each other to understand the results of the Company's operations on a consolidated basis and how management operates the Company.

The Company believes that combining the quarterly reports on Form 10-Q of the Parent Company and the Operating Partnership into a single report will result in the following benefits:

 

·

facilitate a better understanding by the investors of the Parent Company and the Operating Partnership by enabling them to view the business as a whole in the same manner as management views and operates the business;

 

·

remove duplicative disclosures and provide a more straightforward presentation in light of the fact that a substantial portion of the disclosure applies to both the Parent Company and the Operating Partnership; and

 

·

create time and cost efficiencies through the preparation of one combined report instead of two separate reports.

There are few differences between the Parent Company and the Operating Partnership, which are reflected in the footnote disclosures in this report. The Company believes it is important to understand the differences between the Parent Company and the Operating Partnership in the context of how these entities operate as an interrelated consolidated company. The Parent Company is a REIT, whose only material asset is its ownership of partnership interests of the Operating Partnership. As a result, the Parent Company does not conduct business itself, other than acting as the sole general partner of the Operating Partnership, issuing equity from time to time and guaranteeing the debt obligations of the Operating Partnership. The Operating Partnership holds substantially all the assets of the Company and directly or indirectly holds the ownership interests in the Company’s Real Estate Ventures. The Operating Partnership conducts the operations of the Company’s business and is structured as a partnership with no publicly traded equity. Except for net proceeds from equity issuances by the Parent Company, which are contributed to the Operating Partnership in exchange for partnership units, the Operating Partnership generates the capital required by the Company’s business through the Operating Partnership’s operations, by the Operating Partnership’s incurrence of indebtedness (directly and through subsidiaries) and through the issuance of partnership units of the Operating Partnership or equity interests in subsidiaries of the Operating Partnership.

The equity and non-controlling interests in the Parent Company and the Operating Partnership’s equity are the main areas of difference between the consolidated financial statements of the Parent Company and the Operating Partnership. The common units of limited partnership interest in the Operating Partnership are accounted for as partners’ equity in the Operating Partnership’s financial statements while the common units of limited partnership interests held by parties other than the Parent Company are presented as non-controlling interests in the Parent Company’s financial statements. The differences between the Parent Company and the Operating Partnership’s equity relate to the differences in the equity issued at the Parent Company and Operating Partnership levels.

2


To help investors understand the significant differences between the Parent Company and the Operating Partnership, this report presents the following as separate notes or sections for each of the Parent Company and the Operating Partnership:

 

·

Consolidated Financial Statements; and

 

·

Notes to the Parent Company’s and Operating Partnership’s Equity.

This report also includes separate Item 4. (Controls and Procedures) disclosures and separate Exhibit 31 and 32 certifications for each of the Parent Company and the Operating Partnership in order to establish that the Chief Executive Officer and the Chief Financial Officer of each entity have made the requisite certifications and that the Parent Company and Operating Partnership are compliant with Rule 13a-15 or Rule 15d-15 of the Securities Exchange Act of 1934, as amended, and 18 U.S.C. § 1350.

In order to highlight the differences between the Parent Company and the Operating Partnership, the separate sections in this report for the Parent Company and the Operating Partnership specifically refer to the Parent Company and the Operating Partnership. In the sections that combine disclosures of the Parent Company and the Operating Partnership, this report refers to such disclosures as those of the Company. Although the Operating Partnership is generally the entity that directly or indirectly enters into contracts and real estate ventures and holds assets and incurs debt, reference to the Company is appropriate because the business is one enterprise and the Parent Company operates the business through the Operating Partnership.

 

3


TABLE OF CONTENTS

 

 

 

Page

 

 

 

PART I — FINANCIAL INFORMATION

 

 

 

 

 

Item 1. Financial Statements

 

 

 

 

 

Brandywine Realty Trust

 

 

 

 

 

Financial Statements of Brandywine Realty Trust

 

5

 

 

 

Consolidated Balance Sheets as of March 31, 2016 and December 31, 2015

 

5

 

 

 

Consolidated Statements of Operations for the three-month periods ended March 31, 2016 and 2015

 

6

 

 

 

Consolidated Statements of Comprehensive Income for the three-month periods ended March 31, 2016 and 2015

 

7

 

 

 

Consolidated Statements of Beneficiaries’ Equity for the three-month periods ended March 31, 2016 and 2015

 

8

 

 

 

Consolidated Statements of Cash Flows for the three-month periods ended March 31, 2016 and 2015

 

10

 

 

 

Brandywine Operating Partnership, L.P.

 

 

 

 

 

Financial Statements of Brandywine Operating Partnership, L.P.

 

11

 

 

 

Consolidated Balance Sheets as of March 31, 2016 and December 31, 2015

 

11

 

 

 

Consolidated Statements of Operations for the three-month periods ended March 31, 2016 and 2015

 

12

 

 

 

Consolidated Statements of Comprehensive Income for the three-month periods ended March 31, 2016 and 2015

 

13

 

 

 

Consolidated Statements of Cash Flows for the three-month periods ended March 31, 2016 and 2015

 

14

 

 

 

Notes to Unaudited Consolidated Financial Statements

 

15

 

 

 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

32

 

 

 

Item 3. Quantitative and Qualitative Disclosures about Market Risk

 

48

 

 

 

Item 4. Controls and Procedures

 

49

 

 

 

PART II — OTHER INFORMATION

 

50

 

 

 

Item 1. Legal Proceedings

 

50

 

 

 

Item 1A. Risk Factors

 

50

 

 

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

 

50

 

 

 

Item 3. Defaults Upon Senior Securities

 

50

 

 

 

Item 4. Mine Safety Disclosures

 

50

 

 

 

Item 5. Other Information

 

50

 

 

 

Item 6. Exhibits

 

51

 

 

 

Signatures

 

52

 

 

 

Index to Exhibits

 

54

Filing Format

This combined Form 10-Q is being filed separately by Brandywine Realty Trust and Brandywine Operating Partnership, L.P.

 

4


PART I - FINANCIAL INFORMATION

Item 1. Financial Statements

BRANDYWINE REALTY TRUST

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share information)

 

 

 

March 31,

 

 

December 31,

 

 

 

2016

 

 

2015

 

ASSETS

 

(unaudited)

 

 

 

 

 

Real estate investments:

 

 

 

 

 

 

 

 

Operating properties

 

$

3,703,193

 

 

$

3,693,000

 

Accumulated depreciation

 

 

(891,263

)

 

 

(867,035

)

Operating real estate investments, net

 

 

2,811,930

 

 

 

2,825,965

 

Construction-in-progress

 

 

319,656

 

 

 

268,983

 

Land held for development

 

 

132,747

 

 

 

130,479

 

Total real estate investments, net

 

 

3,264,333

 

 

 

3,225,427

 

Cash and cash equivalents

 

 

423,517

 

 

 

56,694

 

Accounts receivable, net of allowance of $1,950 and $1,736 in 2016 and 2015, respectively

 

 

14,027

 

 

 

17,126

 

Accrued rent receivable, net of allowance of $13,313 and $14,442 in 2016 and 2015, respectively

 

 

133,720

 

 

 

145,092

 

Assets held for sale, net

 

 

-

 

 

 

584,365

 

Investment in Real Estate Ventures, equity method

 

 

278,659

 

 

 

241,004

 

Deferred costs, net

 

 

90,973

 

 

 

101,419

 

Intangible assets, net

 

 

100,063

 

 

 

111,623

 

Other assets

 

 

72,772

 

 

 

71,761

 

Total assets

 

$

4,378,064

 

 

$

4,554,511

 

LIABILITIES AND BENEFICIARIES' EQUITY

 

 

 

 

 

 

 

 

Mortgage notes payable, net

 

 

345,310

 

 

 

545,753

 

Unsecured term loans, net

 

 

247,882

 

 

 

247,800

 

Unsecured senior notes, net

 

 

1,591,756

 

 

 

1,591,164

 

Accounts payable and accrued expenses

 

 

112,203

 

 

 

99,856

 

Distributions payable

 

 

28,295

 

 

 

28,249

 

Deferred income, gains and rent

 

 

27,331

 

 

 

30,413

 

Acquired lease intangibles, net

 

 

23,248

 

 

 

25,655

 

Liabilities related to assets held for sale

 

 

-

 

 

 

2,151

 

Other liabilities

 

 

37,749

 

 

 

31,379

 

Total liabilities

 

$

2,413,774

 

 

$

2,602,420

 

Commitments and contingencies (See Note 14)

 

 

 

 

 

 

 

 

Brandywine Realty Trust's Equity:

 

 

 

 

 

 

 

 

Preferred Shares (shares authorized-20,000,000)

 

 

 

 

 

 

 

 

6.90% Series E Preferred Shares, $0.01 par value; issued and outstanding- 4,000,000 in 2016 and 2015

 

 

40

 

 

 

40

 

Common Shares of Brandywine Realty Trust's beneficial interest, $0.01 par value; shares authorized 400,000,000; 174,890,432 and 174,688,568 issued and outstanding in 2016 and 2015, respectively

 

 

1,749

 

 

 

1,747

 

Additional paid-in-capital

 

 

3,255,908

 

 

 

3,252,622

 

Deferred compensation payable in common shares

 

 

13,155

 

 

 

11,918

 

Common shares in grantor trust, 847,007 in 2016, 745,686 in 2015

 

 

(13,155

)

 

 

(11,918

)

Cumulative earnings

 

 

545,041

 

 

 

499,086

 

Accumulated other comprehensive loss

 

 

(14,271

)

 

 

(5,192

)

Cumulative distributions

 

 

(1,842,450

)

 

 

(1,814,378

)

Total Brandywine Realty Trust's equity

 

 

1,946,017

 

 

 

1,933,925

 

Non-controlling interests

 

 

18,273

 

 

 

18,166

 

Total beneficiaries' equity

 

 

1,964,290

 

 

 

1,952,091

 

Total liabilities and beneficiaries' equity

 

$

4,378,064

 

 

$

4,554,511

 

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

5


BRANDYWINE REALTY TRUST

CONSOLIDATED STATEMENTS OF OPERATIONS

(unaudited, in thousands, except share and per share information)

 

 

Three-month periods ended

 

 

March 31,

 

 

2016

 

 

2015

 

Revenue

 

 

 

 

 

 

 

Rents

$

110,163

 

 

$

120,410

 

Tenant reimbursements

 

20,054

 

 

 

22,654

 

Termination fees

 

294

 

 

 

636

 

Third party management fees, labor reimbursement and leasing

 

5,235

 

 

 

3,872

 

Other

 

756

 

 

 

2,834

 

Total revenue

 

136,502

 

 

 

150,406

 

Operating expenses:

 

 

 

 

 

 

 

Property operating expenses

 

40,879

 

 

 

46,577

 

Real estate taxes

 

11,886

 

 

 

12,545

 

Third party management expenses

 

2,010

 

 

 

1,576

 

Depreciation and amortization

 

48,873

 

 

 

51,111

 

General and administrative expenses

 

9,120

 

 

 

8,636

 

Provision for impairment

 

7,390

 

 

 

1,726

 

Total operating expenses

 

120,158

 

 

 

122,171

 

Operating income

 

16,344

 

 

 

28,235

 

Other income (expense):

 

 

 

 

 

 

 

Interest income

 

320

 

 

 

750

 

Interest expense

 

(23,691

)

 

 

(28,176

)

Interest expense - amortization of deferred financing costs

 

(774

)

 

 

(1,079

)

Interest expense - financing obligation

 

(281

)

 

 

(286

)

Equity in income (loss) of Real Estate Ventures

 

(403

)

 

 

131

 

Net gain on disposition of real estate

 

115,456

 

 

 

9,019

 

Net gain on real estate venture transactions

 

5,929

 

 

 

-

 

Loss on early extinguishment of debt

 

(66,590

)

 

 

-

 

Net income

 

46,310

 

 

 

8,594

 

Net income attributable to non-controlling interests

 

(389

)

 

 

(58

)

Net income attributable to Brandywine Realty Trust

 

45,921

 

 

 

8,536

 

Distribution to preferred shareholders

 

(1,725

)

 

 

(1,725

)

Nonforfeitable dividends allocated to unvested restricted shareholders

 

(105

)

 

 

(101

)

Net income attributable to Common Shareholders of Brandywine Realty Trust

$

44,091

 

 

$

6,710

 

 

 

 

 

 

 

 

 

Basic income per Common Share:

 

 

 

 

 

 

 

Continuing operations

$

0.25

 

 

$

0.04

 

 

 

 

 

 

 

 

 

Diluted income per Common Share:

 

 

 

 

 

 

 

Continuing operations

$

0.25

 

 

$

0.04

 

 

 

 

 

 

 

 

 

Basic weighted average shares outstanding

 

174,788,945

 

 

 

179,562,930

 

Diluted weighted average shares outstanding

 

175,471,413

 

 

 

180,655,272

 

 

 

 

 

 

 

 

 

Distributions declared per Common Share

$

0.15

 

 

$

0.15

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

6


BRANDYWINE REALTY TRUST

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(unaudited, in thousands)

 

 

Three-month periods ended

 

 

March 31,

 

 

2016

 

 

2015

 

Net income

$

46,310

 

 

$

8,594

 

Comprehensive loss:

 

 

 

 

 

 

 

Unrealized loss on derivative financial instruments

 

(9,405

)

 

 

(2,663

)

Reclassification of realized losses on derivative financial instruments to operations, net (1)

 

246

 

 

 

58

 

Total comprehensive loss

 

(9,159

)

 

 

(2,605

)

Comprehensive income

 

37,151

 

 

 

5,989

 

Comprehensive loss attributable to non-controlling interest

 

(309

)

 

 

(36

)

Comprehensive income attributable to Brandywine Realty Trust

$

36,842

 

 

$

5,953

 

 

(1)

Amounts reclassified from comprehensive income to interest expense within the Consolidated Statements of Operations.

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 

7


BRANDYWINE REALTY TRUST

CONSOLIDATED STATEMENTS OF BENEFICIARIES’ EQUITY

For the three-month period ended March 31, 2016

(unaudited, in thousands, except number of shares)

 

March 31, 2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Preferred Shares

 

 

Par Value of Preferred Shares

 

 

Number of Common Shares

 

 

Number of Rabbi Trust/Deferred Compensation Shares

 

 

Common Shares of Brandywine Realty Trust's beneficial interest

 

 

Additional Paid-in Capital

 

 

Deferred Compensation Payable in Common Shares

 

 

Common Shares in Grantor Trust

 

 

Cumulative Earnings

 

 

Accumulated Other Comprehensive Loss

 

 

Cumulative Distributions

 

 

Non-Controlling Interests

 

 

Total

 

BALANCE, December 31, 2015

 

4,000,000

 

 

$

40

 

 

 

174,688,568

 

 

 

745,686

 

 

$

1,747

 

 

$

3,252,622

 

 

$

11,918

 

 

$

(11,918

)

 

$

499,086

 

 

$

(5,192

)

 

$

(1,814,378

)

 

$

18,166

 

 

$

1,952,091

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

45,921

 

 

 

 

 

 

 

 

 

 

 

389

 

 

 

46,310

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,079

)

 

 

 

 

 

 

(80

)

 

 

(9,159

)

Issuance of partnership interest in consolidated real estate venture

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18

 

 

 

18

 

Share-based compensation activity

 

 

 

 

 

 

 

 

 

210,116

 

 

 

 

 

 

 

2

 

 

 

3,296

 

 

 

 

 

 

 

 

 

 

 

34

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,332

 

Share Issuance from/to Deferred Compensation Plan

 

 

 

 

 

 

 

 

 

(8,252

)

 

 

101,321

 

 

 

 

 

 

 

 

 

 

 

1,237

 

 

 

(1,237

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Adjustment to Non-controlling Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 

 

 

-

 

Preferred Share distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,725

)

 

 

 

 

 

 

(1,725

)

Distributions declared (0.15 share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(26,347

)

 

 

(230

)

 

 

(26,577

)

BALANCE, March 31, 2016

 

4,000,000

 

 

$

40

 

 

 

174,890,432

 

 

 

847,007

 

 

$

1,749

 

 

$

3,255,908

 

 

$

13,155

 

 

$

(13,155

)

 

$

545,041

 

 

$

(14,271

)

 

$

(1,842,450

)

 

$

18,273

 

 

$

1,964,290

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

8


BRANDYWINE REALTY TRUST

CONSOLIDATED STATEMENT OF BENEFICIARIES’ EQUITY

For the three-month period ended March 31, 2015

(unaudited, in thousands, except number of shares)

 

March 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of Preferred Shares

 

 

Par Value of Preferred Shares

 

 

Number of Common Shares

 

 

Number of Rabbi Trust/Deferred Compensation Shares

 

 

Common Shares of Brandywine Realty Trust's beneficial interest

 

 

Additional Paid-in Capital

 

 

Deferred Compensation Payable in Common Shares

 

 

Common Shares in Grantor Trust

 

 

Cumulative Earnings

 

 

Accumulated Other Comprehensive Loss

 

 

Cumulative Distributions

 

 

Non-Controlling Interests

 

 

Total

 

BALANCE, December 31, 2014

 

4,000,000

 

 

$

40

 

 

 

179,293,160

 

 

 

384,536

 

 

$

1,793

 

 

$

3,314,693

 

 

$

6,219

 

 

$

(6,219

)

 

$

529,487

 

 

$

(4,607

)

 

$

(1,700,579

)

 

$

18,499

 

 

$

2,159,326

 

Net income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,536

 

 

 

 

 

 

 

 

 

 

 

58

 

 

 

8,594

 

Other comprehensive loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,583

)

 

 

 

 

 

 

(22

)

 

 

(2,605

)

Bonus share issuance

 

 

 

 

 

 

 

 

 

8,447

 

 

 

 

 

 

 

 

 

 

 

125

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

125

 

Equity issuance costs

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(48

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(48

)

Share-based compensation activity

 

 

 

 

 

 

 

 

 

410,506

 

 

 

280,011

 

 

 

5

 

 

 

2,347

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,352

 

Share Issuance from/to Deferred Compensation Plan

 

 

 

 

 

 

 

 

 

33,485

 

 

 

30,144

 

 

 

 

 

 

 

 

 

 

 

4,975

 

 

 

(4,975

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

-

 

Adjustment to Non-controlling Interest

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20

)

 

 

-

 

Preferred Share distributions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,725

)

 

 

 

 

 

 

(1,725

)

Distributions declared (0.15 share)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(27,213

)

 

 

(230

)

 

 

(27,443

)

BALANCE, March 31, 2015

 

4,000,000

 

 

$

40

 

 

 

179,745,598

 

 

 

694,691

 

 

$

1,798

 

 

$

3,317,137

 

 

$

11,194

 

 

$

(11,194

)

 

$

538,023

 

 

$

(7,190

)

 

$

(1,729,517

)

 

$

18,285

 

 

$

2,138,576

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

 

9


BRANDYWINE REALTY TRUST

CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited, in thousands)

 

 

 

Three-month periods ended

 

 

 

March 31,

 

 

 

2016

 

 

2015

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

Net income

 

$

46,310

 

 

$

8,594

 

Adjustments to reconcile net income to net cash from operating activities:

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

48,873

 

 

 

51,111

 

Amortization of deferred financing costs

 

 

774

 

 

 

1,079

 

Amortization of debt discount/(premium), net

 

 

382

 

 

 

(158

)

Amortization of stock compensation costs

 

 

2,296

 

 

 

2,756

 

Shares used for employee taxes upon vesting of share awards

 

 

(289

)

 

 

(1,359

)

Straight-line rent income

 

 

(6,104

)

 

 

(6,339

)

Amortization of acquired above (below) market leases, net

 

 

(2,232

)

 

 

(1,290

)

Straight-line ground rent expense

 

 

22

 

 

 

22

 

Provision for doubtful accounts

 

 

215

 

 

 

380

 

Net gain on real estate venture transactions

 

 

(5,929

)

 

 

-

 

Net gain on sale of interests in real estate

 

 

(115,456

)

 

 

(9,019

)

Loss on early extinguishment of debt - deferred financing costs

 

 

13,157

 

 

 

-

 

Provision for impairment

 

 

7,390

 

 

 

1,726

 

Real Estate Venture loss in excess of distributions

 

 

723

 

 

 

163

 

Deferred financing obligation

 

 

(253

)

 

 

(287

)

Changes in assets and liabilities

 

 

 

 

 

 

 

 

Accounts receivable

 

 

246

 

 

 

(170

)

Other assets

 

 

(9,193

)

 

 

(9,322

)

Accounts payable and accrued expenses

 

 

6,296

 

 

 

11,131

 

Deferred income, gains and rent

 

 

(2,308

)

 

 

(3,267

)

Other liabilities

 

 

552

 

 

 

(140

)

Net cash (used in) provided by operating activities

 

 

(14,528

)

 

 

45,611

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

Proceeds from the sale of properties

 

 

704,911

 

 

 

26,778

 

Distribution of sale proceeds from a real estate venture

 

 

4,812

 

 

 

-

 

Proceeds from repayment of mortgage notes receivable

 

 

-

 

 

 

88,000

 

Capital expenditures for tenant improvements

 

 

(13,949

)

 

 

(14,515

)

Capital expenditures for redevelopments

 

 

(6,199

)

 

 

(5,984

)

Capital expenditures for developments

 

 

(54,405

)

 

 

(37,867

)

Advances for the purchase of tenant assets, net of repayments

 

 

360

 

 

 

(138

)

Investment in unconsolidated Real Estate Ventures

 

 

(14,414

)

 

 

(11,028

)

Deposits for real estate

 

 

(2,275

)

 

 

(5,995

)

Escrowed cash

 

 

6,991

 

 

 

2,868

 

Cash distribution from unconsolidated Real Estate Ventures in excess of cumulative equity income

 

 

1,436

 

 

 

2,563

 

Leasing costs paid

 

 

(4,716

)

 

 

(6,371

)

Net cash provided from investing activities

 

 

622,552

 

 

 

38,311

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

Repayments of mortgage notes payable

 

 

(213,739

)

 

 

(3,546

)

Proceeds from credit facility borrowings

 

 

195,000

 

 

 

-

 

Repayments of credit facility borrowings

 

 

(195,000

)

 

 

-

 

Debt financing costs paid

 

 

(72

)

 

 

-

 

Proceeds from the exercise of stock options

 

 

826

 

 

 

127

 

Partner contribution to consolidated real estate venture

 

 

18

 

 

 

-

 

Distributions paid to shareholders

 

 

(28,004

)

 

 

(28,692

)

Distributions to non-controlling interest

 

 

(230

)

 

 

(230

)

Net cash used in financing activities

 

 

(241,201

)

 

 

(32,341

)

Increase in cash and cash equivalents

 

 

366,823

 

 

 

51,581

 

Cash and cash equivalents at beginning of year

 

 

56,694

 

 

 

257,502

 

Cash and cash equivalents at end of year

 

$

423,517

 

 

$

309,083

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure:

 

 

 

 

 

 

 

 

Cash paid for interest, net of capitalized interest during the three months ended March 31, 2016 and 2015 of $3,671 and $2,703, respectively

 

$

13,656

 

 

$

18,080