2014 Acquisition Pro Forma 8-K


 
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
___________________________________________________
FORM 8-K/A
Amendment No. 1
 ___________________________________________________

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of earliest event reported) May 1, 2014
 WASHINGTON REAL ESTATE
INVESTMENT TRUST
(Exact name of registrant as specified in its charter)
MARYLAND
1-6622
53-0261100
(State of incorporation)
(Commission File Number)
(IRS Employer Identification Number)
6110 EXECUTIVE BOULEVARD, SUITE 800, ROCKVILLE, MARYLAND 20852
(Address of principal executive office) (Zip code)
Registrant’s telephone number, including area code: (301) 984-9400
___________________________________________________
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:
 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))






Item 2.01 Completion of Acquisition or Disposition of Assets.

Washington Real Estate Investment Trust (“Washington REIT”), in order to provide the financial statements required to be included in the Current Report on Form 8-K filed on May 7, 2014, hereby amends the following items, as set forth in the pages attached hereto.

Item 9.01 Financial Statements and Exhibits.

(a)
Financial Statements of Businesses Acquired

1.
Yale West - Audited Historical Summary of Revenue and Certain Expenses for the year ended December 31, 2013.

2.
1775 Eye Street, NW - Audited Statement of Revenues and Certain Expenses for the year ended December 31, 2013 and unaudited Statement of Revenues and Certain Expenses for the quarter ended March 31, 2014.

In acquiring the properties listed above, Washington REIT evaluated, among other things, sources of revenue (including but not limited to, competition in the rental market, comparative rents and occupancy rates) and expenses (including but not limited to, utility rates, ad valorem tax rates, maintenance expenses and anticipated capital expenditures). The results of the interim period are not necessarily indicative of the results to be obtained for the full fiscal year. However, after reasonable inquiry, management is not aware of any material factors affecting these properties that would cause the reported financial information not to be indicative of their future operating results.

(b)
Pro Forma Financial Information

The following pro forma financial statements reflecting the property acquisitions listed above (as defined in Regulation S-X) are filed as an exhibit hereto:

1.
Washington REIT Unaudited Pro Forma Consolidated Balance Sheet for the year ended December 31, 2013.

2.
Washington REIT Unaudited Pro Forma Condensed Consolidated Statements of Operations for the year ended December 31, 2013 and the quarter ended March 31, 2014.

(c)
Exhibits

23.1 Consent of Baker Tilly Virchow Krause LLP
23.2 Consent of McGladrey LLP





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.


 
 
 
WASHINGTON REAL ESTATE INVESTMENT TRUST
 
 
 
 
(Registrant)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
By:
/s/ Laura M. Franklin
 
 
 
 
 
 
(Signature)
 
 
 
 
 
 
 
 
 
 
 
 
 
Laura M. Franklin
 
 
 
 
 
 
Executive Vice President
 
 
 
 
 
Accounting and Administration
 
 
 
 
 
 
 
 
 
July 17, 2014
 
 
 
 
 
 
(Date)
 
 
 
 
 






EXHIBIT INDEX

Exhibit Number
 
Description
 
 
 
23.1
 
Consent of Baker Tilly Virchow Krause LLP
23.2
 
Consent of McGladrey LLP
















Independent Auditors’ Report


To the Board of Trustees
Washington Real Estate Investment Trust
Washington, DC

We have audited the accompanying statement of revenue and certain expenses (the “Statement”) of 1775 Eye
Street, NW, (the “Property”), for the year ended December 31, 2013, and the related notes to the Statement.

Management’s Responsibility for the Financial Statements

Management is responsible for the preparation and fair presentation of the Statement in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation a statement that is free from material misstatement, whether due to fraud or error.

Auditors’ Responsibility

Our responsibility is to express an opinion on the Statement based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the Statement referred to above present fairly, in all material respects, the revenues and certain expenses described in Note 1 of the Property for the year ended December 31, 2013, in accordance with accounting principles generally accepted in the United States of America.
Basis of Presentation

As discussed in Note 1 to the Statement, the accompanying Statement was prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended, and is not intended to be a complete presentation of the Property’s revenues and expenses.






Report on Summarized Comparative Information

The summarized comparative information presented herein for the quarter ended March 31, 2014, derived from those unaudited financial statements, has not been audited, reviewed, or compiled and, accordingly, we express no opinion or any other form of assurance on it.


/s/ Baker Tilly Virchow Krause, LLP
  
Tysons Corner, Virginia
July 7, 2014






1775 EYE STREET, NW

Statements of Revenues and Certain Expenses

For the Year Ended December 31, 2013 and the Quarter Ended March 31, 2014 (unaudited)

 
Year
Ended
December 31, 2013
Quarter
Ended
March 31, 2014
(unaudited)
 
(in thousands)
(in thousands)
 
 
 
Revenues
 
 
Base rents
$
4,604

$
1,130

Expense recoveries
2,468

604

Parking revenue
575

146

Other revenue
90

17

 
 
 
Total revenues
7,737

1,897

 
 
 
Certain Expenses
 
 
Real estate taxes
1,760

463

Repairs, maintenance and supplies
604

153

Utilities
494

97

Salaries and wages
357

115

Other expenses
219

54

Insurance
30

8

 
 
 
Total certain expenses
3,464

890

 
 
 
Revenues in Excess of Certain Expenses
$
4,273

$
1,007

















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





1775 EYE STREET, NW

Notes to the Financial Statements

For the Year Ended December 31, 2013 and the Quarter Ended March 31, 2014 (unaudited)



NOTE 1 - BASIS OF PRESENTATION

1775 Eye Street, NW (the “Property”) is an 11-story office building consisting of approximately 185,000 square feet of rentable office space with a three-level parking garage located on the corner of 18th and Eye Streets, N.W. in Washington, DC. The accompanying statements of revenues and certain expenses include the operations of the Property, which primarily consist of leasing office space to four tenants. Washington Real Estate Investment Trust (“WRIT”) purchased the Property on May 1, 2014.

The accompanying statements of revenues and certain expenses relate to the Property and have been prepared for the purpose of complying with Rule 3-14 of Regulation S-X, promulgated by the Securities Act of 1933, as amended, which requires certain information with respect to real estate operations acquired to be included with certain filings made by WRIT with the Securities and Exchange Commission (“SEC”). Accordingly, these statements are not representative of the actual operations of the Property for the periods presented, as revenues and certain expenses, which may not be directly attributable to the revenues and expenses expected to be incurred in the future operations of the Property have been excluded. The revenues and certain expenses of the Property are presented exclusive of the following revenue and expenses which may not be comparable to the future operations:

a) Interest expense on mortgages and borrowings, in existence prior to acquisition by WRIT
b) Depreciation of property and equipment
c) Management and leasing fees
d) Certain corporate and administrative expenses
e) Provision for income taxes
f) Other miscellaneous revenue and expenses not directly related to the future operations of the Property, including interest income


NOTE 2 - SIGNIFICANT ACCOUNTING POLICIES

Revenue Recognition - The Property reports base rental revenue on a straight-line basis over the respective lease term, when collectability is reasonably assured and the tenant has taken possession of or controls the physical use of the leased space. Base rent consists of minimum rental payments made by tenants, adjusted for minimum escalations in annual rent. The Property accounts for leases with its tenants as operating leases as substantially all of the benefits and risks of ownership of the property under lease have not been transferred to the respective tenants. Expense recoveries include real estate taxes, repairs and maintenance and other operating expenses and are recognized in the period in which they occur, and are computed based on final operating expenses for the year in accordance with the lease agreements. The reimbursements are presented gross, as the Property has discretion in selecting the third-party service provider or supplier and bears the associated credit risk as the primary obligor in purchasing the goods and services. Parking revenue is recognized as services are rendered. As of December 31, 2013 and March 31, 2014 (unaudited), the occupancy of the building was approximately 62 percent.

Advertising - Advertising costs are charged to operations when incurred. For the year ended December 31, 2013 and quarter ended March 31, 2014, advertising expense was $57 thousand and $7 thousand (unaudited), respectively, and is included in other expenses on the statements of revenue and certain expenses.

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

Unaudited Interim Statement - The statement of revenue and certain expenses for the quarter ended March 31, 2014 is unaudited. In the opinion of management, the statement of revenue and certain expenses reflects all adjustments necessary for a fair presentation of the results of the interim period. All such adjustments are of normal recurring nature.





1775 EYE STREET, NW

Notes to the Financial Statements

For the Year Ended December 31, 2013 and the Quarter Ended March 31, 2014 (unaudited)

NOTE 3 - TENANT CONCENTRATION

For the year ended December 31, 2013 and quarter ended March 31, 20014, two tenants account for 45 percent and 44 percent (unaudited), respectively, of the Property’s base rental revenue, with the respective leases expiring in 2018 and 2021, respectively.


NOTE 4 - MINIMUM FUTURE LEASE RENTALS

Future minimum base rents due under noncancelable operating leases in effect as of December 31, 2013, and expiring at various dates through 2021, are as follows (in thousands):

Year ending December 31,
2014
 
$
5,027

 
2015
 
4,921

 
2016
 
5,053

 
2017
 
5,103

 
2018
 
2,567

Thereafter
 
4,855

 
 
 
 
 
 
 
$
27,526



NOTE 5 - COMMITMENTS AND CONTINGENCIES

From time to time, the Property may be subject to legal proceedings and claims in the ordinary course of business. These matters are generally covered by insurance. Management is currently unaware of any matters that would have a material impact on the financial statements.



NOTE 6 - SUBSEQUENT EVENTS

Management has evaluated subsequent events through the report date of these financial statements, the date these financial statements were available to be issued. There were no material subsequent events that required recognition or additional disclosure in these financial statements.






Independent Auditor's Report


To the Board of Trustees and Shareholders
Washington Real Estate Investment Trust



Report on the Historical Summary

We have audited the accompanying Historical Summary of Revenue and Certain Expenses of Yale West Apartments for the year ended December 31, 2013 and the related notes (the “Historical Summary”).

Management’s Responsibility for the Historical Summary

Management is responsible for the preparation and fair presentation of the Historical Summary in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the Historical Summary that is free from material misstatement, whether due to fraud or error.

Auditor’s Responsibility

Our responsibility is to express an opinion on the Historical Summary based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the Historical Summary is free of material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the Historical Summary. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the Historical Summary, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the Historical Summary in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the Historical Summary.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the Historical Summary referred to above presents fairly, in all material respects, the revenue and certain expenses described in Note 2 of Yale West Apartments for the year ended December 31, 2013 in accordance with accounting principles generally accepted in the United States of America.







Basis of Accounting

As discussed in Note 2, the accompanying financial statement was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission and is not intended to be a complete presentation of Yale West Apartments’ revenue and certain expenses. Our opinion is not modified with respect to this matter.



/s/ McGladrey LLP Chicago, Illinois
July 17, 2014






YALE WEST APARTMENTS

HISTORICAL SUMMARY OF REVENUE AND CERTAIN EXPENSES
YEAR ENDED DECEMBER 31, 2013
 
 
 
 
 
 
 
Year Ended
December 31,
2013
Revenue:
 
 
 
Rental income
 
 
$
5,384,182

Parking revenue
 
 
210,275

Other revenue
 
 
317,698

 
 
 
 
Total revenue
 
 
5,912,155

 
 
 
 
Certain expenses:
 
 
 
Utilities
 
 
319,394

Real estate taxes
 
 
585,854

Repairs, maintenance, and supplies
 
 
253,584

Advertising and marketing
 
 
104,866

Salaries and bonus
 
 
587,123

Insurance
 
 
57,510

Professional fees
 
 
91,578

General and administrative
 
 
100,870

 
 
 
 
Total certain expenses
 
 
2,100,779

 
 
 
 
Revenue in excess of certain expenses
 
 
$
3,811,376

 
 
 
 
 
 
 
 
See Notes to the Historical Summary.
 
 
 






YALE WEST APARTMENTS

NOTES TO THE HISTORICAL SUMMARY OF REVENUE AND
CERTAIN EXPENSES

YEAR ENDED DECEMBER 31, 2013


NOTE 1 - NATURE OF BUSINESS AND SIGNIFICANT ACCOUNTING POLICIES

On February 21, 2014, Washington Real Estate Investment Trust (the “REIT”) acquired a 216 unit multifamily residential property in Washington D.C. known as Yale West Apartments (the “Property”). The aggregate purchase price of the Property was approximately $73 million, exclusive of closing costs.

Revenue recognition

Rental income is recorded when earned. Rental payments received in advance are deferred until earned. Leases are generally one year in length and rental payments are due on the first of the month.

Advertising costs

The Property expenses advertising costs as incurred.

Use of estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions regarding revenues and expenses. Such estimates primarily relate to unsettled transactions and events as of the date of the financial statements. Accordingly, upon settlement, actual results could differ from estimated amounts.


NOTE 2 - BASIS OF PRESENTATION

The Historical Summary has been prepared for the purpose of complying with Regulation S-X, Rule 3-14 of the Securities and Exchange Commission (SEC), which requires that certain information with respect to real estate operations acquired be included with certain filings with the SEC. The Historical Summary includes the historical revenue and certain expenses for the Property, exclusive of the items which may
not be comparable to the proposed future operations such as:

(a) Interest expense on existing mortgages and borrowings
(b) Depreciation of property and equipment
(c) Asset management fees and property management fees
(d) Initial leasing fees
(e) Certain corporate and administrative expenses


NOTE 3 - COMMITMENTS AND CONTINGENCIES

Commitments and contingencies include the usual obligations of a real estate property in the normal course of business. In management’s opinion, these matters are not expected to have a material adverse effect on the Property’s future operating results.


NOTE 4 - SUBSEQUENT EVENTS

Management has evaluated the events and transactions that have occurred through July 17, 2014, the date which the historical summary of revenue and certain expenses was available to be issued.






WASHINGTON REAL ESTATE INVESTMENT TRUST
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET AND
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

The unaudited consolidated pro forma financial information should be read in conjunction with Washington REIT's Form 8-K filed with the Securities and Exchange Commission (“SEC”) on May 7, 2014, announcing the acquisitions of Yale West and 1775 Eye Street, NW; the consolidated financial statements and notes thereto included in Washington REIT's Annual Report on Form 10-K for the year ended December 31, 2013 and Washington REIT's Quarterly Report on Form 10-Q for the quarter ended March 31, 2014; and the Historical Summary of Revenue and Certain Expenses of Yale West and the Statements of Revenues and Certain Expenses of 1775 Eye Street, NW included elsewhere in this Form 8-K/A. In management's opinion, all adjustments necessary to reflect these acquisitions and related transactions have been made.

The unaudited consolidated pro forma financial information is not necessarily indicative of what Washington REIT's actual results of operations would have been had these transactions been consummated on the dates indicated, nor does it purport to represent Washington REIT's results of operations or financial position for any future period. The pro forma results of operations for the periods ended December 31, 2013 and March 31, 2014 are not necessarily indicative of the operating results for these periods.

Washington REIT purchased Yale West and 1775 Eye Street, NW on the following dates:
Acquisition Date
Property Name / Type
February 21, 2014
Yale West / Multifamily
May 1, 2014
1775 Eye Street, NW / Office

The pro forma balance sheet as of March 31, 2014 presents consolidated financial information as if the acquisition of 1775 Eye Street, NW had taken place on March 31, 2014. The acquisition of Yale West is already included in Washington REIT's consolidated balance sheet as of March 31, 2014. The pro forma statements of operations for the year ended December 31, 2013, and the three months ended March 31, 2014, present the pro forma results of operations as if the acquisitions had taken place as of the beginning of the year ended December 31, 2013. The pro forma statements of operations illustrate the operating results of Yale West and 1775 Eye Street, NW, which represent the substantial majority of the properties previously acquired during 2014 necessary to develop the pro forma results for Washington REIT. Explanations or details of the pro forma adjustments are in the notes to the financial statements.







WASHINGTON REAL ESTATE INVESTMENT TRUST AND SUBSIDIARIES
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
MARCH 31, 2014
(IN THOUSANDS)
 
 
 
 
 
 
 
Washington REIT
 
1775 Eye Street, NW
 
PRO FORMA
Assets
 
 
 
 
 
Land
$
472,056

 
$
48,086

(1 
) 
$
520,142

Income producing property
1,784,850

 
44,640

(1 
) 
1,835,924

 
 
 
4,498

(1 
) 
 
 
 
 
1,936

(1 
) 
 
 
2,256,906

 
99,160

 
2,356,066

Accumulated depreciation and amortization
(581,644
)
 

 
(581,644
)
Net income producing property
1,675,262

 
99,160

 
1,774,422

Properties under development or held for future development
68,963

 

 
68,963

Total real estate held for investment, net
1,744,225

 
99,160

 
1,843,385

Cash and cash equivalents
62,080

 
(15,024
)
(1 
) 
47,056

Restricted cash
107,039

 
(92,671
)
(1 
) 
14,368

Rents and other receivables, net of allowance for doubtful accounts
52,736

 

 
52,736

Prepaid expenses and other assets
109,092

 
5,512

(1 
) 
118,545

 
 
 
3,831

(1 
) 
 
 
 
 
110

(1 
) 
 
Total assets
$
2,075,172

 
$
918

 
$
2,076,090

Liabilities
 
 
 
 
 
Notes payable
$
746,830

 
$

 
$
746,830

Mortgage notes payable
404,359

 

 
404,359

Lines of credit

 

 

Accounts payable and other liabilities
56,804

 
2,067

(1 
) 
59,017

 
 
 
146

(1 
) 
 
Advance rents
14,688

 
244

(1 
) 
14,932

Tenant security deposits
8,402

 
80

(1 
) 
8,482

Total liabilities
1,231,083

 
2,537

 
1,233,620

Equity
 
 
 
 
 
Shareholders’ equity
 
 
 
 
 
Preferred shares; $0.01 par value

 

 

Shares of beneficial interest; $0.01 par value
666

 

 
666

Additional paid in capital
1,151,353

 

 
1,151,353

Distributions in excess of net income
(312,417
)
 
(1,619
)
(1 
) 
(314,036
)
Total shareholders’ equity
839,602

 
(1,619
)
 
837,983

Noncontrolling interests in subsidiaries
4,487

 

 
4,487

Total equity
844,089

 
(1,619
)
 
842,470

Total liabilities and equity
$
2,075,172

 
$
918

 
$
2,076,090







NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
MARCH 31, 2014

(1)
Washington REIT records the acquired physical assets (land, building and tenant improvements), in-place leases (absorption, tenant origination costs, leasing commissions, and net lease intangible assets/liabilities), and any other assets or liabilities at their fair values.

We have recorded the total purchase price of 1775 Eye Street, NW as follows (in thousands):
Land
$
48,086

Buildings and improvements
44,640

Tenant origination costs
4,498

Leasing commissions/absorption costs
5,512

Net lease intangible assets
3,831

Net lease intangible liabilities
(2,067
)
Total
$
104,500


The difference between cash ($15.0 million) and restricted cash ($92.7 million) paid and the contract purchase price ($104.5 million) is comprised of the following:
Credit to seller for building renovations
$
1,936

Credit to seller for prepaid expenses
110

Credit to Washington REIT for assumed liabilities
(146
)
Credit to Washington REIT for advance rent
(244
)
Credit to Washington REIT for security deposits
(80
)
Payment of Washington REIT's portion of closing costs
1,619

 
$
3,195







WASHINGTON REAL ESTATE INVESTMENT TRUST AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED MARCH 31, 2014
(IN THOUSANDS, EXCEPT PER SHARE DATA)
 
Washington REIT
 
Yale West
 
1775 Eye Street, NW
 
Total All Acquisitions
 
Pro Forma
Revenue
 
 
 
 
 
 
 
 
 
Real estate rental revenue
$
68,611

 
$
845

 
$
1,897

 
$
2,742

(8)
$
71,353

 
 
 

 
(90
)
 
(90
)
 (1),(7)
(90
)
 
 
 

 
193

 
193

 (2),(7)
193

 
68,611

 
845

 
2,000

 
2,845

 
71,456

Expenses
 
 
 
 
 
 
 
 
 
Real estate expenses
26,342

 
355

 
890

 
1,245

(8)
27,587

 
 
 
31

 
34

 
65

 (3),(7), (8)
65

Depreciation and amortization
22,753

 
(331
)
 
881

 
550

(4),(7),(8)
23,303

Acquisition costs
3,045

 
(1,425
)
 

 
(1,425
)
(5), (7)
1,620

General and administrative
4,429

 

 

 

 
4,429

 
56,569

 
(1,370
)
 
1,805

 
435

 
57,004

Other income (expense)
 
 
 
 
 
 
 
 
 
Interest expense
(14,530
)
 
(299
)
 

 
(299
)
 (6),(7),(8)
(14,829
)
Other income
223

 

 

 

 
223

 
(14,307
)
 
(299
)
 

 
(299
)
 
(14,606
)
(Loss) income from continuing operations
(2,265
)
 
1,916

 
195

 
2,111

 
(154
)
Discontinued operations:
 
 
 
 
 
 
 
 
 
Income from operations of properties sold or held for sale
546

 

 

 

 
546

Gain on sale of real estate
106,273

 

 

 

 
106,273

Net income
104,554

 
1,916

 
195

 
2,111

 
106,665

Less: Net income attributable to noncontrolling interests in subsidiaries

 

 

 

 

Net income attributable to the controlling interests
$
104,554

 
$
1,916

 
$
195

 
$
2,111

 
$
106,665

Basic net income attributable to the controlling interests per share:
 
 
 
 
 
 
 
 
 
Continuing operations
$
(0.04
)
 
 
 
 
 
 
 
$
(0.01
)
Discontinued operations
1.60

 
 
 
 
 
 
 
1.60

Net income attributable to the controlling interests per share
$
1.56

 
 
 
 
 
 
 
$
1.59

Diluted net income attributable to the controlling interests per share:
 
 
 
 
 
 
 
 
 
Continuing operations
$
(0.04
)
 
 
 
 
 
 
 
$
(0.01
)
Discontinued operations
1.60

 
 
 
 
 
 
 
1.60

Net income attributable to the controlling interests per share
$
1.56

 
 
 
 
 
 
 
$
1.59

Weighted average shares outstanding - basic
66,701

 
 
 
 
 
 
 
66,701

Weighted average shares outstanding - diluted
66,701

 
 
 
 
 
 
 
66,701






NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED MARCH 31, 2014

(1)
Represents amortization of the net intangible lease asset or liability based on the remaining life of the acquired leases.

(2)
Represents straight-line rent adjustment.

(3)
Represents property management costs incurred by the properties.

(4)
Represents depreciation over 30 years, based on the fair value of building and improvements, plus amortization of tenant origination costs, leasing commissions and absorption over the remaining life of the acquired leases.

(5)
Represents the acquisition costs related to Yale West incurred by Washington REIT during the first quarter of 2014. These costs are included in 2013 because we present the pro forma results of operations as if the acquisitions had taken place as of the beginning of the year ended December 31, 2013.

(6)
Represents interest expense on the mortgage assumed with the Yale West acquisition.

(7)
The table below illustrates the pro forma adjustments for each property (in thousands):
 
 
Yale West
 
1775 Eye Street, NW
 
Total All Properties
(1)
Amortization of lease intangibles, net
$

 
$
(90
)
 
$
(90
)
(2)
Straight line rent adjustment

 
193

 
193

(3)
Property management costs
31

 
34

 
65

(4)
Depreciation and amortization
(331
)
 
881

 
550

(5)
Acquisition costs
(1,425
)
 

 
(1,425
)
(6)
Interest expense
(299
)
 

 
(299
)

(8)
Washington REIT's historical consolidated statements of income for the quarter ended March 31, 2014 included the operating results of Yale West subsequent to its acquisition date of February 21, 2014. Therefore, the pro forma adjustments for the quarter ended March 31, 2014, which assume the acquisition had taken place as of the beginning of the year ended December 31, 2013, are reduced by such historical amounts






WASHINGTON REAL ESTATE INVESTMENT TRUST AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 2013
(IN THOUSANDS, EXCEPT PER SHARE DATA)
 
Washington REIT
 
Yale West
 
1775 Eye Street, NW
 
Total All Acquisitions
 
Pro Forma
Revenue
 
 
 
 
 
 
 
 
 
Real estate rental revenue
$
263,024

 
$
5,912

 
$
7,737

 
$
13,649

 
$
276,673

 
 
 
(1,779
)
 
(359
)
 
(2,138
)
 (1),(6)
(2,138
)
 
 
 

 
644

 
644

 (2),(6)
644

 
263,024

 
4,133

 
8,022

 
12,155

 
275,179

Expenses
 
 
 
 
 
 
 
 
 
Real estate expenses
93,293

 
2,101

 
3,464

 
5,565

 
98,858

 
 
 
165

 
133

 
298

 (3),(6)
298

Depreciation and amortization
85,740

 
2,236

 
3,524

 
5,760

 (4),(6)
91,500

Acquisition costs
1,265

 

 

 

 
1,265

General and administrative
17,535

 

 

 

 
17,535

 
197,833

 
4,502

 
7,121

 
11,623

 
209,456

Other income (expense)
 
 
 
 
 
 
 
 
 
Interest expense
(63,573
)
 
(2,062
)
 

 
(2,062
)
 (5),(6)
(65,635
)
Other income
926

 

 

 

 
926

Loss on extinguishment of debt
(2,737
)
 

 

 

 
(2,737
)
 
(65,384
)
 
(2,062
)
 

 
(2,062
)
 
(67,446
)
Income from continuing operations
(193
)
 
(2,431
)
 
901

 
(1,530
)
 
(1,723
)
Discontinued operations:
 
 
 
 
 
 
 
 
 
Income from operations of properties sold or held for sale
15,395

 

 

 

 
15,395

Gain on sale of real estate
22,144

 

 

 

 
22,144

Net income
37,346

 
(2,431
)
 
901

 
(1,530
)
 
35,816

Less: Net income attributable to noncontrolling interests in subsidiaries

 

 

 

 

Net income attributable to the controlling interests
$
37,346

 
$
(2,431
)
 
$
901

 
$
(1,530
)
 
$
35,816

Basic net income attributable to the controlling interests per share:
 
 
 
 
 
 
 
 
 
Continuing operations
$

 
 
 
 
 
 
 
$
(0.02
)
Discontinued operations
0.55

 
 
 
 
 
 
 
0.55

Net income attributable to the controlling interests per share
$
0.55

 
 
 
 
 
 
 
$
0.53

Diluted net income attributable to the controlling interests per share:
 
 
 
 
 
 
 
 
 
Continuing operations
$

 
 
 
 
 
 
 
$
(0.02
)
Discontinued operations
0.55

 
 
 
 
 
 
 
0.55

Net income attributable to the controlling interests per share
$
0.55

 
 
 
 
 
 
 
$
0.53

Weighted average shares outstanding - basic
66,580

 
 
 
 
 
 
 
66,580

Weighted average shares outstanding - diluted
66,580

 
 
 
 
 
 
 
66,580






NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF INCOME
FOR THE YEAR ENDED DECEMBER 31, 2013

(1)
Represents amortization of the net intangible lease asset or liability based on the remaining life of the acquired leases.

(2)
Represents straight-line rent adjustment.

(3)
Represents property management costs incurred by the properties.

(4)
Represents depreciation over 30 years, based on the fair value of building and improvements, plus amortization of tenant origination costs, leasing commissions and absorption over the remaining life of the acquired leases.

(5)
Represents interest expense on the mortgage assumed with the Yale West acquisition.

(6)
The table below illustrates the pro forma adjustments for each property (in thousands):

 
 
Yale West
 
1775 Eye Street, NW
 
Total All Properties
(1)
Amortization of lease intangibles, net
$
(1,779
)
 
$
(359
)
 
$
(2,138
)
(2)
Straight line rent adjustment

 
644

 
644

(3)
Property management costs
165

 
133

 
298

(4)
Depreciation and amortization
2,236

 
3,524

 
5,760

(5)
Interest expense
(2,062
)
 

 
(2,062
)