Item 9.01
Financial Statements and Exhibits.
(b) Proforma financial information.
The following unaudited pro forma condensed consolidated balance sheet of the Company at March 31, 2016, illustrates the estimated effect of the transaction described in Item 2.01 above as if it had occurred on March 31, 2016. The following unaudited pro forma condensed consolidated statements of continuing operations for the three months ended March 31, 2016, and for the year ended December 31, 2015, illustrate the estimated effect of the transaction described in Item 2.01 above as if it had occurred on January 1, 2015, as well as the disposal of additional properties that have been sold since January 1, 2015.
This pro forma condensed consolidated financial information is presented for informational purposes only and does not purport to be indicative of what the Company’s financial results would have been if the transactions reflected herein had occurred on the date set forth above or been in effect during the periods indicated. This pro forma condensed consolidated financial information should not be viewed as indicative of the Company’s financial results in the future and should be read in conjunction with the Company’s financial statements as filed on Form 10-Q for the three months ended March 31, 2016, and on Form 10-K for the year ended December 31, 2015, with the Securities and Exchange Commission.
In our opinion, all material adjustments necessary to reflect the effects of the above transactions have been made.
TIER RIET, Inc.
Unaudited Pro Forma Condensed Consolidated Balance Sheet
As of March 31, 2016
(in thousands, except share and per share amounts)
The following Unaudited Pro Forma Condensed Consolidated Balance Sheet is presented as if we had completed the sale transaction on March 31, 2016, and should be read in conjunction with our Unaudited Pro Forma Condensed Consolidated Statements of Continuing Operations presented herein and the historical financial statements and notes thereto as filed in our quarterly report on Form 10-Q for the three months ended March 31, 2016. This Unaudited Pro Forma Condensed Consolidated Balance Sheet is not necessarily indicative of what the actual financial position would have been had we completed the sale transaction on March 31, 2016, nor does it purport to represent our future financial position.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Reported
March 31, 2016
(a)
|
|
Pro Forma
Adjustments
(b)
|
|
Pro Forma
March 31, 2016
|
Assets
|
|
|
|
|
|
|
|
Real estate
|
|
|
|
|
|
|
|
Land
|
$
|
176,309
|
|
|
$
|
(16,550
|
)
|
|
$
|
159,759
|
|
Land held for development
|
45,059
|
|
|
—
|
|
|
45,059
|
|
Buildings and improvements, net
|
1,276,519
|
|
|
(160,979
|
)
|
|
1,115,540
|
|
Real estate under development
|
5,201
|
|
|
—
|
|
|
5,201
|
|
Total real estate
|
1,503,088
|
|
|
(177,529
|
)
|
|
1,325,559
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
5,532
|
|
|
187,506
|
|
|
193,038
|
|
Restricted cash
|
12,756
|
|
|
—
|
|
|
12,756
|
|
Accounts receivable, net
|
78,562
|
|
|
(9,325
|
)
|
|
69,237
|
|
Prepaid expenses and other assets
|
6,025
|
|
|
—
|
|
|
6,025
|
|
Investments in unconsolidated entities
|
90,000
|
|
|
—
|
|
|
90,000
|
|
Deferred financing fees, net
|
3,310
|
|
|
—
|
|
|
3,310
|
|
Lease intangibles, net
|
78,045
|
|
|
(8,075
|
)
|
|
69,970
|
|
Other intangible assets, net
|
9,986
|
|
|
—
|
|
|
9,986
|
|
Total assets
|
$
|
1,787,304
|
|
|
$
|
(7,423
|
)
|
|
$
|
1,779,881
|
|
|
|
|
|
|
|
Liabilities and equity
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
Notes payable, net
|
$
|
1,032,973
|
|
|
$
|
—
|
|
|
$
|
1,032,973
|
|
Accounts payable
|
834
|
|
|
(20
|
)
|
|
814
|
|
Payables to related parties
|
294
|
|
|
—
|
|
|
294
|
|
Accrued liabilities
|
55,847
|
|
|
(6,704
|
)
|
|
49,143
|
|
Acquired below-market leases, net
|
10,456
|
|
|
(302
|
)
|
|
10,154
|
|
Distributions payable
|
8,600
|
|
|
—
|
|
|
8,600
|
|
Other liabilities
|
33,944
|
|
|
(2,658
|
)
|
|
31,286
|
|
Total liabilities
|
1,142,948
|
|
|
(9,684
|
)
|
|
1,133,264
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
Preferred stock, $.0001 par value per share; 17,500,000 shares authorized, none outstanding
|
—
|
|
|
—
|
|
|
—
|
|
Convertible stock, $.0001 par value per share; 1,000 shares authorized, none outstanding
|
—
|
|
|
—
|
|
|
—
|
|
Common stock, $.0001 par value per share; 382,499,000 shares authorized, 47,404,980 shares issued and outstanding
|
5
|
|
|
—
|
|
|
5
|
|
Additional paid-in capital
|
2,603,564
|
|
|
—
|
|
|
2,603,564
|
|
Cumulative distributions and net loss attributable to common stockholders
|
(1,944,022
|
)
|
|
2,261
|
|
|
(1,941,761
|
)
|
Accumulated other comprehensive loss
|
(16,732
|
)
|
|
—
|
|
|
(16,732
|
)
|
Stockholders’ equity
|
642,815
|
|
|
2,261
|
|
|
645,076
|
|
Noncontrolling interests
|
1,541
|
|
|
—
|
|
|
1,541
|
|
Total equity
|
644,356
|
|
|
2,261
|
|
|
646,617
|
|
Total liabilities and equity
|
$
|
1,787,304
|
|
|
$
|
(7,423
|
)
|
|
$
|
1,779,881
|
|
See accompanying Unaudited Notes to Pro Forma Condensed Consolidated Financial Statements.
TIER REIT, Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Continuing Operations
As of March 31, 2016
(in thousands, except share and per share amounts)
The following Unaudited Pro Forma Condensed Consolidated Statement of Continuing Operations is presented as if we had completed the sale transaction on January 1, 2015, and should be read in conjunction with the historical financial statements and notes thereto as filed in our quarterly report on Form 10-Q for the three months ended March 31, 2016. This Unaudited Pro Forma Condensed Consolidated Statement of Continuing Operations is not necessarily indicative of what the actual financial position would have been had we completed the sale transaction on January 1, 2015, nor does it purport to represent our future financial position.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Reported
Three Months Ended
March 31, 2016
(a)
|
|
Prior
Dispositions
Pro Forma
Adjustments (b)
|
|
Pro Forma
Adjustments
(c)
|
|
Pro Forma
Three Months
Ended
March 31,
2016
|
Rental revenue
|
$
|
68,478
|
|
|
$
|
(1,767
|
)
|
|
$
|
(7,781
|
)
|
|
$
|
58,930
|
|
Expenses
|
|
|
|
|
|
|
|
|
Property operating expenses
|
20,485
|
|
|
(541
|
)
|
|
(3,437
|
)
|
|
16,507
|
|
Interest expense
|
12,240
|
|
|
—
|
|
|
(221
|
)
|
|
12,019
|
|
Real estate taxes
|
11,064
|
|
|
(362
|
)
|
|
(1,775
|
)
|
|
8,927
|
|
Property management fees
|
284
|
|
|
(34
|
)
|
|
(16
|
)
|
|
234
|
|
Asset impairment losses
|
4,826
|
|
|
—
|
|
|
—
|
|
|
4,826
|
|
General and administrative
|
6,504
|
|
|
—
|
|
|
—
|
|
|
6,504
|
|
Depreciation and amortization
|
32,044
|
|
|
(698
|
)
|
|
(3,360
|
)
|
|
27,986
|
|
Total expenses
|
87,447
|
|
|
(1,635
|
)
|
|
(8,809
|
)
|
|
77,003
|
|
Interest and other income
|
274
|
|
|
—
|
|
|
—
|
|
|
274
|
|
Loss from continuing operations before income taxes, equity in operations of investments, and gain on sale of assets
|
(18,695
|
)
|
|
(132
|
)
|
|
1,028
|
|
|
(17,799
|
)
|
Provision for income taxes
|
(182
|
)
|
|
64
|
|
|
(109
|
)
|
|
(227
|
)
|
Equity in operations of investments
|
415
|
|
|
—
|
|
|
—
|
|
|
415
|
|
Loss from continuing operations before gain on sale of assets
|
(18,462
|
)
|
|
(68
|
)
|
|
919
|
|
|
(17,611
|
)
|
Gain on sale of assets
|
5,739
|
|
|
(5,739
|
)
|
|
—
|
|
|
—
|
|
Net loss from continuing operations
|
(12,723
|
)
|
|
(5,807
|
)
|
|
919
|
|
|
(17,611
|
)
|
Noncontrolling interests in continuing operations
|
16
|
|
|
4
|
|
|
(1
|
)
|
|
19
|
|
Net loss from continuing operations attributable to common stockholders
|
$
|
(12,707
|
)
|
|
$
|
(5,803
|
)
|
|
$
|
918
|
|
|
$
|
(17,592
|
)
|
Basic and diluted weighted average common shares outstanding
|
47,389,591
|
|
|
|
|
|
|
47,389,591
|
|
Basic and diluted loss from continuing operations per common share
|
$
|
(0.27
|
)
|
|
|
|
|
|
$
|
(0.37
|
)
|
See accompanying Unaudited Notes to Pro Forma Condensed Consolidated Financial Statements.
TIER REIT, Inc.
Unaudited Pro Forma Condensed Consolidated Statement of Continuing Operations
For the Year Ended December 31, 2015
(in thousands, except share and per share amounts)
The following Unaudited Pro Forma Condensed Consolidated Statement of Continuing Operations is presented as if we had completed the sale transaction as well as the prior disposition of properties included in continuing operations, on January 1, 2015, and should be read in conjunction with the historical financial statements and notes thereto as filed in our annual report on Form 10-K for the year ended December 31, 2015. This Unaudited Pro Forma Condensed Consolidated Statement of Continuing Operations is not necessarily indicative of what the actual results of continuing operations would have been had we completed the sale transactions on January 1, 2015, nor does it purport to represent our future operations.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As Reported
Year Ended
December 31, 2015
(a)
|
|
Prior
Disposition
Pro Forma
Adjustments
(b)
|
|
Pro Forma
Adjustments
(c)
|
|
Pro Forma
Year Ended
December 31, 2015
|
Rental revenue
|
$
|
282,365
|
|
|
$
|
(28,622
|
)
|
|
$
|
(29,568
|
)
|
|
$
|
224,175
|
|
Expenses
|
|
|
|
|
|
|
|
Property operating expenses
|
89,158
|
|
|
(10,082
|
)
|
|
(13,504
|
)
|
|
65,572
|
|
Interest expense
|
57,454
|
|
|
(8,013
|
)
|
|
(190
|
)
|
|
49,251
|
|
Real estate taxes
|
40,134
|
|
|
(4,431
|
)
|
|
(6,828
|
)
|
|
28,875
|
|
Property management fees
|
5,028
|
|
|
(727
|
)
|
|
(574
|
)
|
|
3,727
|
|
Asset impairment losses
|
132
|
|
|
—
|
|
|
—
|
|
|
132
|
|
General and administrative
|
44,941
|
|
|
—
|
|
|
—
|
|
|
44,941
|
|
Depreciation and amortization
|
122,731
|
|
|
(11,792
|
)
|
|
(12,631
|
)
|
|
98,308
|
|
Total expenses
|
359,578
|
|
|
(35,045
|
)
|
|
(33,727
|
)
|
|
290,806
|
|
Interest and other income
|
810
|
|
|
(116
|
)
|
|
—
|
|
|
694
|
|
Loss on early extinguishment of debt
|
(21,502
|
)
|
|
—
|
|
|
—
|
|
|
(21,502
|
)
|
Loss from continuing operations before income taxes, equity in operations of investments, and gain on sale of assets
|
(97,905
|
)
|
|
6,307
|
|
|
4,159
|
|
|
(87,439
|
)
|
Provision for income taxes
|
(1,507
|
)
|
|
1,261
|
|
|
22
|
|
|
(224
|
)
|
Equity in operations of investments
|
3,982
|
|
|
878
|
|
|
—
|
|
|
4,860
|
|
Loss from continuing operations before gain on sale of assets
|
(95,430
|
)
|
|
8,446
|
|
|
4,181
|
|
|
(82,803
|
)
|
Gain on sale of assets
|
44,477
|
|
|
5,739
|
|
|
5,421
|
|
|
55,637
|
|
Net loss from continuing operations
|
(50,953
|
)
|
|
14,185
|
|
|
9,602
|
|
|
(27,166
|
)
|
Noncontrolling interests in continuing operations
|
159
|
|
|
(24
|
)
|
|
(17
|
)
|
|
118
|
|
Dilution of Series A Convertible Preferred Stock
|
1,926
|
|
|
—
|
|
|
—
|
|
|
1,926
|
|
Net loss from continuing operations attributable to common stockholders
|
$
|
(48,868
|
)
|
|
$
|
14,161
|
|
|
$
|
9,585
|
|
|
$
|
(25,122
|
)
|
Basic and diluted weighted average common shares outstanding
|
48,960,393
|
|
|
|
|
|
|
48,960,393
|
|
Basic and diluted loss from continuing operations per common share
|
$
|
(1.00
|
)
|
|
|
|
|
|
$
|
(0.51
|
)
|
See accompanying Unaudited Notes to Pro Forma Condensed Consolidated Financial Statements.
TIER REIT, Inc.
Unaudited Notes to Pro Forma Condensed Consolidated Financial Statements
Unaudited Pro Forma Condensed Consolidated Balance Sheet as of March 31, 2016.
|
|
a.
|
Reflects our historical condensed consolidated balance sheet as of March 31, 2016.
|
|
|
b.
|
Reflects the sale and the elimination of assets and liabilities of the FOUR40 Property, and includes the receipt of estimated net cash proceeds of $187.5 million.
|
Unaudited Pro Forma Condensed Consolidated Statement of Continuing Operations for the three months ended March 31, 2016
|
|
a.
|
Reflects our historical continuing operations for the three months ended March 31, 2016.
|
|
|
b.
|
Reflects the pro forma adjustment to eliminate the historical operating results for the sale of Lawson Commons which was sold on March 1, 2016 and is included in continuing operations assuming this sale had occurred on January 1, 2015.
|
|
|
c.
|
Reflects the pro forma adjustment to eliminate the historical operating results for the disposition of the FOUR40 Property, and the pro forma adjustment to eliminate historical interest expense assuming the borrowings under our credit facility were reduced based on removing properties sold from the related collateral pool.
|
Unaudited Pro Forma Condensed Consolidated Statement of Continuing Operations for the year ended December 31, 2015
|
|
a.
|
Reflects our historical continuing operations for the year ended December 31, 2015.
|
|
|
b.
|
Reflects the combined pro forma adjustments to eliminate the historical operating results for the following properties sold in 2015 and 2016 which are included in continuing operations assuming these disposals had occurred on January 1, 2015:
|
|
|
|
|
Property
|
|
Disposal Date
|
One and Two Chestnut Place
|
|
March 6, 2015
|
United Plaza
|
|
April 23, 2015
|
1650 Arch Street
|
|
April 23, 2015
|
1325 G Street
|
|
June 30, 2015
|
Colorado Building
|
|
June 30, 2015
|
Paces West (10% ownership)
|
|
November 30, 2015
|
Lawson Commons
|
|
March 1, 2016
|
|
|
c.
|
Reflects the pro forma adjustment to eliminate the historical operating results for the disposition of the FOUR40 Property, and the pro forma adjustment to eliminate historical interest expense and write-off certain deferred financing fees, assuming the borrowings under our credit facility were reduced based on removing properties sold from the related collateral pool.
|
(d)
Exhibits.
|
|
|
|
|
Exhibit No.
|
|
Description
|
99.1
|
|
|
Press Release
|