Attached files

file filename
EX-99.1 - EX-99.1 - LIBERTY PROPERTY TRUSTa16-19245_1ex99d1.htm
EX-2.2 - EX-2.2 - LIBERTY PROPERTY TRUSTa16-19245_1ex2d2.htm
EX-2.1 - EX-2.1 - LIBERTY PROPERTY TRUSTa16-19245_1ex2d1.htm

 

 

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):  October 3, 2016

 

LIBERTY PROPERTY TRUST

LIBERTY PROPERTY LIMITED PARTNERSHIP

(Exact name of registrant specified in its charter)

 

Maryland
Pennsylvania

 

1-13130
1-13132

 

23-7768996
23-2766549

(State or other jurisdiction of incorporation)

 

(Commission File Number)

 

(I.R.S. Employer Identification No.)

 

500 Chesterfield Parkway
Malvern, PA

 

19355

(Address of principal executive offices)

 

(Zip Code)

 

Registrants’ telephone, including area code:  (610) 648-1700

 

 

(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 Section 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)).

 

 

 



 

Item 2.01                                           Completion of Acquisition or Disposition of Assets.

 

On July 25, 2016, Liberty Property Limited Partnership (the “Operating Partnership”) and Liberty Property Trust (the “Trust” and, collectively with the Operating Partnership, the “Company”) reported in a Current Report on Form 8-K (the “Form 8-K”) that the Company had entered into an Agreement of Sale and Purchase (the “Purchase Agreement”) pursuant to which the Buyer named in the Form 8-K had agreed to purchase (the “Transaction”) all of Company’s right, title and interest in a real estate portfolio consisting of 108 properties containing approximately 7.6 million square feet of leasable space in five markets and approximately 26.7 acres of land in two markets.  On September 22, 2016, the parties entered into an Amendment to Agreement of Sale and Purchase (the “Amendment”).  On October 3, 2016, the Company and the Buyer consummated the Transaction.  The gross proceeds from the sale are $969 million.

 

The Purchase Agreement and the Amendment are filed herewith as Exhibits 2.1 and 2.2, respectively.

 

Item 2.02.                                        Results of Operations and Financial Condition.

 

The press release referred to in Item 7.01 below states that during the quarter ended September 30, 2016, (i) joint ventures in which the Company holds a 25% interest sold 13 properties in two markets, totaling approximately 1.2 million square feet, for $139.2 million, and (ii) the Company sold one property which contained approximately 80,000 square feet for $4.4 million.   The press release further states that including the Transaction, the Company’s share of total dispositions year-to-date during 2016 is $1.2 billion.

 

The information contained in this Item 2.02, including the information set forth in the Press Release attached hereto and incorporated by reference herein, is being “furnished” and shall not be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise.  The information in this Item 2.02 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended or into any filing or other document pursuant to the Exchange Act, except as otherwise expressly stated in any such filing.

 

Item 7.01                                           Regulation FD Disclosure.

 

On October 3, 2016 the Company issued a press release announcing the closing of the Transaction.  A copy of the press release is attached to this Current Report on Form 8-K as Exhibit 99.1 and is incorporated into this item 7.01 by this reference.

 

The information contained in this Item 7.01, including the information set forth in the Press Release attached hereto and incorporated by reference herein, is being “furnished” and shall not

 

2



 

be deemed “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise.  The information in this Item 7.01 shall not be incorporated by reference into any registration statement or other document pursuant to the Securities Act of 1933, as amended or into any filing or other document pursuant to the Exchange Act, except as otherwise expressly stated in any such filing.

 

Item 9.01.                                        Financial Statements and Exhibits.

 

(a)

 

Unaudited Pro Forma Consolidated Information

 

 

Liberty Property Trust

 

 

 

Pro Forma Consolidated Financial Statements

 

 

 

 

Pro Forma Consolidated Balance Sheet as of June 30, 2016

 

 

 

 

Pro Forma Consolidated Statements of Operations for the Six Months Ended June 30, 2016

 

 

 

 

Pro Forma Consolidated Statements of Operations for the Year Ended December 31, 2015

 

 

 

 

Notes to Pro Forma Consolidated Financial Statements

 

 

Unaudited Pro Forma Consolidated Information

 

 

Liberty Property Limited Partnership

 

 

 

Pro Forma Consolidated Financial Statements

 

 

 

Pro Forma Consolidated Balance Sheet as of June 30, 2016

 

 

 

Pro Forma Consolidated Statements of Operations for the Six Months Ended June 30, 2016

 

 

 

Pro Forma Consolidated Statements of Operations for the Year Ended December 31, 2015

 

 

 

Notes to Pro Forma Consolidated Financial Statements

 

3



 

Liberty Property Trust / Liberty Property Limited Partnership

Unaudited Pro Forma Consolidated Financial Statements

 

On October 3, 2016, the Company and the Buyer closed on the settlement under the Purchase Agreement. The gross proceeds from the settlement were $969 million and included 108 properties totaling approximately 7.6 million square feet of space and 26.7 acres of land held for development.

 

The Company used the proceeds from the Transaction to repay $420 million in outstanding borrowings on its credit facility and expects to use the remaining proceeds to prepay certain unsecured notes and for general corporate purposes.  The Pro Forma Financial Statements, in accordance with SEC rules and regulations, do not reflect any use of proceeds.

 

The accompanying Pro Forma Consolidated Balance Sheet as of June 30, 2016 presents the Trust’s and the Operating Partnership’s historical amounts, adjusted for the effects of the Transaction, as if the Transaction had occurred on June 30, 2016.  The accompanying Pro Forma Consolidated Balance Sheets are unaudited and are not necessarily indicative of what the Trust’s and the Operating Partnership’s actual financial position would have been had the Transaction actually occurred on June 30, 2016, nor does it purport to represent the Trust’s and the Operating Partnership’s future financial position.

 

The accompanying Pro Forma Consolidated Statements of Operations for the six months ended June 30, 2016 and the year ended December 31, 2015 present the Trust’s and the Operating Partnership’s historical amounts, adjusted for the effects of the Transaction, as if it had occurred on January 1, 2015.  The accompanying Pro Forma Consolidated Statements of Operations for the six months ended June 30, 2016 and the year ended December 31, 2015 are unaudited and are not necessarily indicative of what the Trust’s and the Operating Partnership’s actual results of operations would have been had the Transaction actually occurred on January 1, 2015, nor do they purport to represent the Trust’s and the Operating Partnership’s future results of operations.

 

4



 

Liberty Property Trust

Pro Forma Consolidated Balance Sheet

June 30, 2016

(Unaudited and in thousands)

 

 

 

Historical (A)

 

Transaction (B)

 

Pro Forma

 

ASSETS

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

Land and land improvements

 

$

1,191,875

 

$

(202,641

)

$

989,234

 

Building and improvements

 

5,161,117

 

(828,820

)

4,332,297

 

Less accumulated depreciation

 

(1,199,941

)

314,776

 

(885,165

)

Operating real estate

 

5,153,051

 

(716,685

)

4,436,366

 

 

 

 

 

 

 

 

 

Development in progress

 

438,542

 

 

438,542

 

Land held for development

 

324,836

 

(15,524

)

309,312

 

 

 

 

 

 

 

 

 

Net real estate

 

5,916,429

 

(732,209

)

5,184,220

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

29,340

 

905,264

(B1)

934,604

 

Restricted cash

 

5,029

 

 

5,029

 

Accounts receivable, net

 

12,315

 

(2,330

)

9,985

 

Deferred rent receivable, net

 

124,948

 

(22,141

)

102,807

 

Deferred financing and leasing costs, net

 

178,980

 

(22,774

)

156,206

 

Investments in and advances to unconsolidated joint ventures

 

222,679

 

 

222,679

 

Assets held for sale

 

2,915

 

 

2,915

 

Prepaid expenses and other assets

 

92,233

 

33,824

(B2)

126,057

 

Total assets

 

$

6,584,868

 

$

159,634

 

$

6,744,502

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Mortgage loans, net

 

$

284,892

 

$

 

$

284,892

 

Unsecured notes, net

 

2,581,663

 

 

2,581,663

 

Credit facility

 

395,000

 

 

395,000

 

Accounts payable

 

67,585

 

(4,890

)

62,695

 

Accrued interest

 

26,496

 

 

26,496

 

Dividend and distributions payable

 

71,363

 

 

71,363

 

Other liabilities

 

217,885

 

(14,451

)(B3)

203,434

 

Total liabilities

 

3,644,884

 

(19,341

)

3,625,543

 

Noncontrolling interest - operating partnership

 

7,537

 

 

7,537

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

Common shares

 

147

 

 

147

 

Additional paid-in capital

 

3,645,432

 

 

3,645,432

 

Accumulated other comprehensive income

 

(37,803

)

 

(37,803

)

Distributions in excess of net income

 

(730,959

)

174,751

(B4)

(556,208

)

Total shareholders’ equity

 

2,876,817

 

174,751

 

3,051,568

 

Noncontrolling interest - operating partnership

 

51,711

 

4,224

(B4)

55,935

 

Noncontrolling interest - consolidated joint ventures

 

3,919

 

 

3,919

 

Total equity

 

2,932,447

 

178,975

 

3,111,422

 

Total liabilities, noncontrolling interest - operating partnership & equity

 

$

6,584,868

 

$

159,634

 

$

6,744,502

 

 

See accompanying notes.

 

5



 

Liberty Property Trust

Pro Forma Consolidated Statement of Operations

For the Six Months Ended June 30, 2016

(Unaudited and in thousands, except per share amounts)

 

 

 

Historical (C)

 

Transaction (D)

 

Pro Forma

 

OPERATING REVENUE

 

 

 

 

 

 

 

Rental

 

$

278,198

 

$

(45,070

)

$

233,128

 

Operating expense reimbursement

 

98,597

 

(21,759

)

76,838

 

Total operating revenue

 

376,795

 

(66,829

)

309,966

 

OPERATING EXPENSE

 

 

 

 

 

 

 

Rental property

 

53,255

 

(13,356

)

39,899

 

Real estate taxes

 

50,522

 

(8,876

)

41,646

 

General and administrative

 

36,619

 

(33

)

36,586

 

Depreciation and amortization

 

107,623

 

(17,126

)

90,497

 

Total operating expense

 

248,019

 

(39,391

)

208,628

 

Operating income

 

128,776

 

(27,438

)

101,338

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

Interest and other income

 

9,590

 

(220

)

9,370

 

Interest expense

 

(61,543

)

 

(61,543

)

Total other income (expense)

 

(51,953

)

(220

)

(52,173

)

 

 

 

 

 

 

 

 

Income before gain on property dispositions, income taxes and equity in earnings of unconsolidated joint ventures

 

76,823

 

(27,658

)

49,165

 

 

 

 

 

 

 

 

 

Gain on property dispositions

 

24,353

 

 

24,353

 

Income taxes

 

(1,553

)

 

(1,553

)

Equity in earnings of unconsolidated joint ventures

 

10,497

 

 

10,497

 

Net Income

 

110,120

 

(27,658

)

82,462

 

Noncontrolling interest — operating partnership

 

(2,826

)

653

(D1)

(2,173

)

Noncontrolling interest — consolidated joint ventures

 

(113

)

 

(113

)

Net income available to common shareholders

 

$

107,181

 

$

(27,005

)

$

80,176

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

Income per common share — basic

 

$

0.73

 

 

 

$

0.55

 

Income per common share — diluted

 

$

0.73

 

 

 

$

0.55

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding

 

 

 

 

 

 

 

Basic

 

146,002

 

 

 

146,002

 

Diluted

 

146,622

 

 

 

146,622

 

 

6



 

Liberty Property Trust

Pro Forma Consolidated Statement of Operations

For the Year Ended December 31, 2015

(Unaudited and in thousands, except per share amounts)

 

 

 

Historical (C)

 

Transaction (D)

 

Pro Forma

 

OPERATING REVENUE

 

 

 

 

 

 

 

Rental

 

$

584,165

 

$

(94,762

)

$

489,403

 

Operating expense reimbursement

 

224,608

 

(46,405

)

178,203

 

Total operating revenue

 

808,773

 

(141,167

)

667,606

 

OPERATING EXPENSE

 

 

 

 

 

 

 

Rental property

 

132,702

 

(30,202

)

102,500

 

Real estate taxes

 

105,410

 

(17,433

)

87,977

 

General and administrative

 

68,710

 

(45

)

68,665

 

Depreciation and amortization

 

226,575

 

(35,118

)

191,457

 

Impairment - real estate assets

 

18,244

 

 

18,244

 

Total operating expense

 

551,641

 

(82,798

)

468,843

 

Operating income

 

257,132

 

(58,369

)

198,763

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

Interest and other income

 

22,863

 

(423

)

22,440

 

Interest expense

 

(135,779

)

 

(135,779

)

Total other income (expense)

 

(112,916

)

(423

)

(113,339

)

 

 

 

 

 

 

 

 

Income before gain on property dispositions, income taxes and equity in earnings of unconsolidated joint ventures

 

144,216

 

(58,792

)

85,424

 

 

 

 

 

 

 

 

 

Gain on property dispositions

 

100,314

 

 

100,314

 

Income taxes

 

(3,233

)

 

(3,233

)

Equity in earnings of unconsolidated joint

 

3,149

 

 

3,149

 

Net income

 

244,446

 

(58,792

)

185,654

 

Noncontrolling interest — operating partnership

 

(6,158

)

1,370

(D1)

(4,788

)

Noncontrolling interest — consolidated joint

 

(249

)

 

(249

)

Net income available to common shareholders

 

$

238,039

 

$

(57,422

)

$

180,617

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

Income per common share — basic

 

$

1.61

 

 

 

$

1.22

 

Income per common share — diluted

 

$

1.60

 

 

 

$

1.21

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding

 

 

 

 

 

 

 

Basic

 

148,243

 

 

 

148,243

 

Diluted

 

148,843

 

 

 

148,843

 

 

See accompanying notes.

 

7



 

Liberty Property Trust

Notes to Pro Forma Consolidated Financial Statements

(unaudited)

 


Note 1:  Adjustments to Pro Forma Financial Statements

 

(A) Reflects the consolidated balance sheet of the Trust as of June 30, 2016, as contained in the historical consolidated financial statements and notes thereto presented in the Trust’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2016.

 

(B) Represents the de-recognition of carrying amounts as of June 30, 2016 for the assets and the related accumulated depreciation and working capital assets and liabilities related to the 108 properties and 26.7 acres of land held for development that were a part of the Transaction.

 

(B1)  Represents the net cash proceeds from the sale including settlement of net working capital and transaction costs.  Net cash proceeds were reduced by $36.1 million of escrows related to the 1031 exchange properties.  Included in cash proceeds from sale are proceeds of $35.4 million which were received as full payment for two properties under a ground lease arrangement.  The lease is treated as a sales-type lease under US generally accepted accounting principles.

 

(B2)  Represents settlement of net working capital net of $36.1 million of escrows related to 1031 exchange properties.

 

(B3)  Reflects settlement of net working capital net of a $4 million obligation to construct a garage on a property included in the Transaction.

 

(B4)  Represents the controlling and non-controlling interest share of the gain on sale, calculated as the difference between the gross proceeds of $969 million from the Transaction received on October 3, 2016 and the net carrying amount of the assets de-recognized as of June 30, 2016 and transaction costs equaling $790.0 million in the aggregate.  Gain on sale has been reduced for an obligation to construct a garage.  See (B3) above.

 

(C)  Reflects the consolidated statement of operations of the Trust for the period as contained in the historical consolidated financial statements and notes thereto presented in the Trust’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2016 and Annual Report on Form 10-K for the year ended December 31, 2015.

 

(D)  Reflects the elimination of income and expenses associated with the Transaction.

 

(D1)  Reflects net income attributable to the Operating Partnership’s interests for the adjustments to net income noted above.

 

8



 

Liberty Property Limited Partnership

Pro Forma Consolidated Balance Sheet

June 30, 2016

(Unaudited and in thousands)

 

 

 

Historical (A)

 

Transaction (B)

 

Pro Forma

 

ASSETS

 

 

 

 

 

 

 

Real estate:

 

 

 

 

 

 

 

Land and land improvements

 

$

1,191,875

 

$

(202,641

)

$

989,234

 

Building and improvements

 

5,161,117

 

(828,820

)

4,332,297

 

Less accumulated depreciation

 

(1,199,941

)

314,776

 

(885,165

)

Operating real estate

 

5,153,051

 

(716,685

)

4,436,366

 

 

 

 

 

 

 

 

 

Development in progress

 

438,542

 

 

438,542

 

Land held for development

 

324,836

 

(15,524

)

309,312

 

 

 

 

 

 

 

 

 

Net real estate

 

5,916,429

 

(732,209

)

5,184,220

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

29,340

 

905,264

(B1)

934,604

 

Restricted cash

 

5,029

 

 

5,029

 

Accounts receivable, net

 

12,315

 

(2,330

)

9,985

 

Deferred rent receivable, net

 

124,948

 

(22,141

)

102,807

 

Deferred financing and leasing costs, net

 

178,980

 

(22,774

)

156,206

 

Investments in and advances to unconsolidated joint ventures

 

222,679

 

 

222,679

 

Assets held for sale

 

2,915

 

 

2,915

 

Prepaid expenses and other assets

 

92,233

 

33,824

(B2)

126,057

 

Total assets

 

$

6,584,868

 

$

159,634

 

$

6,744,502

 

 

 

 

 

 

 

 

 

LIABILITIES

 

 

 

 

 

 

 

Mortgage loans, net

 

$

284,892

 

$

 

$

284,892

 

Unsecured notes, net

 

2,581,663

 

 

2,581,663

 

Credit facility

 

395,000

 

 

395,000

 

Accounts payable

 

67,585

 

(4,890

)

62,695

 

Accrued interest

 

26,496

 

 

26,496

 

Dividend and distributions payable

 

71,363

 

 

71,363

 

Other liabilities

 

217,885

 

(14,451

)(B3)

203,434

 

Total liabilities

 

3,644,884

 

(19,341

)

3,625,543

 

Noncontrolling interest - operating partnership

 

7,537

 

 

7,537

 

 

 

 

 

 

 

 

 

EQUITY

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

General partner’s equity

 

2,876,817

 

174,751

(B4)

3,051,568

 

Limited partners’ equity

 

51,711

 

4,224

(B4)

55,935

 

Noncontrolling interest - consolidated joint ventures

 

3,919

 

 

3,919

 

Total equity

 

2,932,447

 

178,975

 

3,111,422

 

Total liabilities, noncontrolling interest - operating partnership & equity

 

$

6,584,868

 

$

159,634

 

$

6,744,502

 

 

 

 

 

 

 

 

 

 

 

 

 

See accompanying notes.

 

9



 

Liberty Property Limited Partnership

Pro Forma Consolidated Statement of Operations

For Six Months Ended June 30, 2016

(Unaudited and in thousands, except per share amounts)

 

 

 

Historical (C)

 

Transaction (D)

 

Pro Forma

 

OPERATING REVENUE

 

 

 

 

 

 

 

Rental

 

$

278,198

 

$

(45,070

)

$

233,128

 

Operating expense reimbursement

 

98,597

 

(21,759

)

76,838

 

Total operating revenue

 

376,795

 

(66,829

)

309,966

 

OPERATING EXPENSE

 

 

 

 

 

 

 

Rental property

 

53,255

 

(13,356

)

39,899

 

Real estate taxes

 

50,522

 

(8,876

)

41,646

 

General and administrative

 

36,619

 

(33

)

36,586

 

Depreciation and amortization

 

107,623

 

(17,126

)

90,497

 

Total operating expense

 

248,019

 

(39,391

)

208,628

 

Operating income

 

128,776

 

(27,438

)

101,338

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

Interest and other income

 

9,590

 

(220

)

9,370

 

Interest expense

 

(61,543

)

 

(61,543

)

Total other income (expense)

 

(51,953

)

(220

)

(52,173

)

 

 

 

 

 

 

 

 

Income before gain on property dispositions, income taxes and equity in earnings of unconsolidated joint ventures

 

76,823

 

(27,658

)

49,165

 

 

 

 

 

 

 

 

 

Gain on property dispositions

 

24,353

 

 

24,353

 

Income taxes

 

(1,553

)

 

(1,553

)

Equity in earnings of unconsolidated joint ventures

 

10,497

 

 

10,497

 

Net income

 

110,120

 

(27,658

)

82,462

 

Noncontrolling interest — consolidated joint ventures

 

(113

)

 

(113

)

Preferred unit distributions

 

(236

)

 

(236

)

Net income available to common unitholders

 

$

109,771

 

$

(27,658

)

$

82,113

 

 

 

 

 

 

 

 

 

Earnings per common unit

 

 

 

 

 

 

 

Income per common unit — basic

 

$

0.73

 

 

 

$

0.55

 

Income per common unit — diluted

 

$

0.73

 

 

 

$

0.55

 

 

 

 

 

 

 

 

 

Weighted average number of common units outstanding

 

 

 

 

 

 

 

Basic

 

149,541

 

 

 

149,541

 

Diluted

 

150,161

 

 

 

150,161

 

 

See accompanying notes.

 

10



 

Liberty Property Limited Partnership

Pro Forma Consolidated Statement of Operations

For the Year Ended December 31, 2015

(Unaudited and in thousands, except per share amounts)

 

 

 

Historical (C)

 

Transaction (D)

 

Pro Forma

 

OPERATING REVENUE

 

 

 

 

 

 

 

Rental

 

$

584,165

 

$

(94,762

)

$

489,403

 

Operating expense reimbursement

 

224,608

 

(46,405

)

178,203

 

Total operating revenue

 

808,773

 

(141,167

)

667,606

 

OPERATING EXPENSE

 

 

 

 

 

 

 

Rental property

 

132,702

 

(30,202

)

102,500

 

Real estate taxes

 

105,410

 

(17,433

)

87,977

 

General and administrative

 

68,710

 

(45

)

68,665

 

Depreciation and amortization

 

226,575

 

(35,118

)

191,457

 

Impairment - real estate assets

 

18,244

 

 

18,244

 

Total operating expense

 

551,641

 

(82,798

)

468,843

 

Operating income

 

257,132

 

(58,369

)

198,763

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

Interest and other income

 

22,863

 

(423

)

22,440

 

Interest expense

 

(135,779

)

 

(135,779

)

Total other income (expense)

 

(112,916

)

(423

)

(113,339

)

 

 

 

 

 

 

 

 

Income before gain on property dispositions, income taxes and equity in earnings of unconsolidated joint ventures

 

144,216

 

(58,792

)

85,424

 

 

 

 

 

 

 

 

 

Gain on property dispositions

 

100,314

 

 

100,314

 

Income taxes

 

(3,233

)

 

(3,233

)

Equity in earnings of unconsolidated joint ventures

 

3,149

 

 

3,149

 

Net income

 

244,446

 

(58,792

)

185,654

 

Noncontrolling interest — consolidated joint ventures

 

(249

)

 

(249

)

Preferred unit distribution

 

(472

)

 

(472

)

Net income available to common unitholders

 

$

243,725

 

$

(58,792

)

$

184,933

 

 

 

 

 

 

 

 

 

Earnings per common unit

 

 

 

 

 

 

 

Income per common unit — basic

 

$

1.61

 

 

 

$

1.22

 

Income per common unit — diluted

 

$

1.60

 

 

 

$

1.21

 

 

 

 

 

 

 

 

 

Weighted average number of common units outstanding

 

 

 

 

 

 

 

Basic

 

151,783

 

 

 

151,783

 

Diluted

 

152,383

 

 

 

152,383

 

 

11



 

Liberty Property Limited Partnership

Notes to Pro Forma Consolidated Financial Statements

(unaudited)

 


Note 1:  Adjustments to Pro Forma Financial Statements

 

(A) Reflects the consolidated balance sheet of the Operating Partnership as of June 30, 2016, as contained in the historical consolidated financial statements and notes thereto presented in the Operating Partnership’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2016.

 

(B) Represents the de-recognition of carrying amounts as of June 30, 2016 for the assets and the related accumulated depreciation and working capital assets and liabilities related to the 108 properties and 26.7 acres of land held for development that were a part of the Transaction.

 

(B1)  Represents the net cash proceeds from the sale including settlement of net working capital and transaction costs.  Net cash proceeds were reduced by $36.1 million of escrows related to the 1031 exchange properties.  Included in cash proceeds from sale are proceeds of $35.4 million which were received as full payment for two properties under a ground lease arrangement.  The lease is treated as a sales-type lease under US generally accepted accounting principles.

 

(B2)  Represents settlement of net working capital net of $36.1 million of escrows related to 1031 exchange properties.

 

(B3)  Reflects settlement of net working capital net of a $4 million obligation to construct a garage on a property included in the Transaction.

 

(B4)  Represents the general partner and limited partner interest share of the gain on sale, calculated as the difference between the gross proceeds of $969 million from the Transaction received on October 3, 2016 and the net carrying amount of the assets de-recognized as of June 30, 2016 and transaction costs equaling $790.0 million in the aggregate.  Gain on sale has been reduced for an obligation to construct a garage.  See (B3) above.

 

(C)  Reflects the consolidated statement of operations of the Operating Partnership’s for the period as contained in the historical consolidated financial statements and notes thereto presented in the Operating Partnership’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2016 and Annual Report on Form 10-K for the year ended December 31, 2015.

 

(D)  Reflects the elimination of income and expenses associated with the Transaction.

 

12



 

(d)                                Exhibits.

 

Exhibit
Number

 

Exhibit Title

 

 

 

+@2.1

 

Agreement of Sale and Purchase, dated as of July 22, 2016

 

 

 

2.2

 

Amendment to Agreement of Sale and Purchase, dated as of September 22, 2016

 

 

 

99.1*

 

Liberty Property Trust press release, dated October 3, 2016.

 


+                                         The Company will furnish supplementally a copy of any omitted schedule to the Securities and Exchange Commission upon request.

@                                    Confidential treatment has been requested with respect to a portion of this exhibit pursuant to Rule 24b-2 under the Securities Exchange Act of 1934, as amended.

*                                         The Press Release attached hereto as Exhibit 99.1 is “furnished” and not “filed” as described in Item 7.01 of the Current Report on Form 8-K.

 

13



 

SIGNATURES

 

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

 

 

 

LIBERTY PROPERTY TRUST

 

 

 

 

 

By:

/s/ Christopher J. Papa

 

 

Name:

Christopher J. Papa

 

 

Title:

Executive Vice President and Chief Financial Officer

 

 

 

 

 

LIBERTY PROPERTY LIMITED PARTNERSHIP

 

 

 

 

 

By:

Liberty Property Trust, its sole

 

 

General Partner

 

 

 

 

 

 

 

By:

/s/ Christopher J. Papa

 

 

Name:

Christopher J. Papa

 

 

Title:

Executive Vice President and Chief Financial Officer

 

Dated: October 7, 2016

 

 

 

 

14



 

EXHIBIT INDEX

 

Exhibit
Number

 

Exhibit Title

 

 

 

+@2.1

 

Agreement of Sale and Purchase, dated as of July 22, 2016

 

 

 

2.2

 

Amendment to Agreement of Sale and Purchase, dated as of September 22, 2016

 

 

 

99.1*

 

Liberty Property Trust press release, dated October 3, 2016.

 


+                                         The Company will furnish supplementally a copy of any omitted schedule to the Securities and Exchange Commission upon request.

@                                    Confidential treatment has been requested with respect to a portion of this exhibit pursuant to Rule 24b-2 under the Securities Exchange Act of 1934, as amended.

*                                         The Press Release attached hereto as Exhibit 99.1 is “furnished” and not “filed” as described in Item 7.01 of the Current Report on Form 8-K.

 

15