Document


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): August 31, 2018

LEXINGTON REALTY TRUST
(Exact name of registrant as specified in its charter)
 
 
 
Maryland
1-12386
13-3717318
(State or other jurisdiction
of incorporation)
(Commission File Number)
(IRS Employer
Identification No.)
 
 
 
LEPERCQ CORPORATE INCOME FUND L.P.
(Exact name of registrant as specified in its charter)
 
 
 
Delaware
33-04215
13-3779859
(State or other jurisdiction
of incorporation)
(Commission File Number)
(IRS Employer
Identification No.)
 
 
 
One Penn Plaza, Suite 4015, New York, New York
10119-4015
(Address of principal executive offices)
(Zip Code)
 
 
 
 
(212) 692-7200
 
(Registrant's telephone number, including area code)
        
Not Applicable
(Former name or former address, if changed since last report)

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

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

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

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

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




Item 1.01. Entry into a Material Definitive Agreement.

On August 31, 2018, Lexington Realty Trust, or the Trust, and Lepercq Corporate Income Fund L.P., or the Partnership, entered into two purchase and sale agreements (the “First Purchase Agreement” and the “Second Purchase Agreement”) and a contribution agreement (the “Contribution Agreement”) with LX JV Investor LLC, an affiliate of Davidson Kempner Capital Management LP, which collectively provide for the sale/contribution of interests in various entities that collectively own 21 office assets to NNN Office JV L.P. (“Office JV”), a newly formed joint venture between LX JV Investor LLC and affiliates of the Trust and the Partnership, for $726 million.  Information on the 21 office assets is set forth under Item 2.01 below. 

The Office JV is governed by a Limited Partnership Agreement, dated as of August 31, 2018 (the “JV Agreement”), among LX JV Investor LLC, as a limited partner, NLSAF LP1 LLC, as a limited partner, UHA LP2 LLC, as a limited partner, and LXPDK GP LLC, as the sole general partner.   NLSAF LP1 LLC and UHA LP2 LLC, affiliates of the Trust and the Partnership (collectively, the “Lexington Partners”), collectively own 20% of the Office JV and LX JV Investor LLC owns 80% of the Office JV.  LXPDK GP LLC, a wholly-owned subsidiary of the Trust, is entitled to asset management fees in an amount equal to 85 basis points of capital, subject to a floor, and may be removed as general partner upon certain conditions following a For Cause Event (as defined in the JV Agreement).

The JV Agreement provides for quarterly distributions of distributable funds (1) first, to repay preferred contributions and a return thereon, if any, (2) second, pari passu and pro rata in accordance with percentage interest until LX JV Investor LLC has received a cumulative ten percent (10%) Internal Rate of Return (as defined in the JV Agreement), (3) third, thirty percent (30%) to the Lexington Partners and seventy percent (70%) to LX JV  Investor LLC, pari passu until LX JV Investor LLC has received a cumulative fifteen percent (15%) Internal Rate of Return, and (4) thereafter, forty-five (45%) to the Lexington Partners and fifty-five percent (55%) to LX JV Investor LLC, pari passu.   The JV Agreement also provides the limited partners with customary major decision rights and contains buy/sell and forced sale provisions after a lockout period. 
 
The foregoing description is qualified in its entirety by reference to the First Purchase Agreement, the Second Purchase Agreement, the Contribution Agreement and the JV Agreement, which are respectively attached as Exhibit 10.1, 10.2, 10.3 and 10.4 to this Current Report on Form 8-K.

Item 2.01 Completion of Acquisition or Disposition of Assets.

On August 31, 2018, the Trust and the Partnership completed the disposition of 20 assets (described in the table below) to the Office JV, and the Office JV completed the acquisition of such 20 assets, pursuant to the First Purchase Agreement, the Second Purchase Agreement and the Contribution Agreement. The Richmond, Virginia asset is being held in escrow pending lender confirmation that the transfer to the Office JV is a permitted transfer. The aggregate purchase price of the 21 assets (including the Richmond, Virginia asset) was $726 million, including the assumption of approximately $46 million of non-recourse financing secured by the Charlotte, North Carolina asset and the expected assumption of $57 million of a non-recourse first mortgage financing secured by the Richmond, Virginia asset. The Office JV also obtained a $363 million non-recourse first mortgage loan.  The Trust and the Partnership collectively received net cash proceeds of approximately $565 million at closing (with $38 million held in escrow for the Richmond, Virginia asset pending lender confirmation as described above and $264 million held by a qualified section 1031 intermediary) and the Trust and the Partnership collectively received a 20% interest in the Office JV. 
 




 
Property Location
City
State
Primary Tenant (Guarantor)
*
9201 E. Dry Creek Rd.
Centennial
CO
Arrow Electronics, Inc.
 
9655 Maroon Cir.
Englewood
CO
TriZetto Corporation
*
1315 West Century Dr.
Louisville
CO
Global Healthcare Exchange, Inc. (GHX Ultimate Partner Corporation)
 
143 Diamond Ave.
Parachute
CO
Caerus Piceance LLC (Alenco Inc.)
 
2500 Patrick Henry Pkwy.
McDonough
GA
Georgia Power Company
*
231 N. Martingale Rd.
Schaumburg
IL
CEC Educational Services, LLC (Career Education Corporation)
 
3902 Gene Field Rd.
St. Joseph
MO
Boehringer Ingelheim Vetmedica, Inc. (Boehringer Ingelheim USA Corporation)
*
1210 AvidXchange Ln.
Charlotte
NC
AvidXchange, Inc.
 
333 Mount Hope Ave.
Rockaway
NJ
Atlantic Health System, Inc.
 
6226 West Sahara Ave.
Las Vegas
NV
Nevada Power Company
 
2221 Schrock Rd.
Columbus
OH
MS Consultants, Inc.
 
500 Olde Worthington Rd.
Westerville
OH
InVentiv Communications, Inc. (Syneos Health, Inc.)
 
25 Lakeview Dr.
Jessup
PA
TMG Health, Inc.
 
601 & 701 Experian Pkwy.
Allen
TX
Experian Information Solutions, Inc. / TRW, Inc. (Experian Holdings, Inc.)
*
4001 International Pkwy.
Carrollton
TX
Motel 6 Operating, LP
 
810 Gears Rd.
Houston
TX
United States of America
 
10001 Richmond Ave.
Houston
TX
Schlumberger Holdings Corp.
 
6555 Sierra Dr.
Irving
TX
TXU Energy Retail Company, LLC (Vistra Energy Corp.)
 
8900 Freeport Pkwy.
Irving
TX
Nissan Motor Acceptance Corporation (Nissan North America, Inc.)
**
800 East Canal St.
Richmond
VA
McGuireWoods LLP
 
500 Kinetic Dr.
Huntington
WV
AMZN WVCS LLC (Amazon.com, Inc.)
* Partnership consolidated property.
** Held in escrow pending lender confirmation of permitted transfer.
 
Item 7.01 Regulation FD Disclosure.
 
On September 4, 2018, we made available a presentation entitled “Lexington Realty Trust Announces Disposition of 21-Property Office Portfolio for $726 Million to Joint Venture” on the “Investors” section of our web site at www.lxp.com and issued a related press release, copies of which are furnished herewith as Exhibits 99.1 and 99.2.

The information furnished pursuant to this “Item 7.01 - Regulation FD Disclosure”, including Exhibits 99.1 and 99.2, shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or the Exchange Act, or otherwise subject to the liabilities of that section, and shall not be deemed to be incorporated by reference into any filing made by us under the Exchange Act or the Securities Act of 1933, as amended, regardless of any general incorporation language in any such filing, except as shall be expressly set forth by specific reference in such a filing. Information contained on our web site is not incorporated by reference into this Current Report on Form 8-K.
 




Item 9.01 Financial Statements and Exhibits.
 
(b)    Pro forma financial information. The following financial information is submitted at the end of this Current Report on Form 8-K and is filed herewith and incorporated herein by reference:

Lexington Realty Trust:
Summary of Unaudited Pro Forma Condensed Consolidated Financial Statements
Unaudited Pro Forma Condensed Consolidated Balance Sheet of Lexington Realty Trust as of June 30, 2018
Unaudited Pro Forma Condensed Consolidated Statements of Operations of Lexington Realty Trust for the Six Months Ended June 30, 2018 and the Year Ended December 31, 2017
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

Lepercq Corporate Income Fund L.P.:
Summary of Unaudited Pro Forma Condensed Consolidated Financial Statements
Unaudited Pro Forma Condensed Consolidated Balance Sheet of Lepercq Corporate Income Fund L.P. as of June 30, 2018
Unaudited Pro Forma Condensed Consolidated Statements of Operations of Lepercq Corporate Income Fund L.P. for the Six Months Ended June 30, 2018 and the Year Ended December 31, 2017
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements

(d)    Exhibits 
  
Exhibit No.
 
Exhibit
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 







SIGNATURE

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, thereunto duly authorized.

 
Lexington Realty Trust
 
 
 
 
 
 
Date: September 5, 2018
By:
/s/ Patrick Carroll
 
 
Patrick Carroll
 
 
Chief Financial Officer

 
Lepercq Corporate Income Fund L.P.
 
By: Lex GP-1 Trust, its general partner
 
 
 
 
 
 
Date: September 5, 2018
By:
/s/ Patrick Carroll
 
 
Patrick Carroll
 
 
Vice President and Treasurer





LEXINGTON REALTY TRUST
SUMMARY OF UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

On August 31, 2018, Lexington Realty Trust (the “Trust”) disposed of 20 office properties to a newly-formed joint venture in which the Trust has a 20% interest. An additional asset, the Richmond, Virginia asset, is being held in escrow pending lender confirmation that the disposition to the joint venture is a permitted transfer. Gross proceeds from the disposition of the 21 office properties were approximately $726 million (including the Richmond, Virginia asset).

The following unaudited pro forma condensed consolidated balance sheet of the Trust at June 30, 2018 is presented as if the disposition of the 21 office properties (including the Richmond, Virginia property held in escrow as the disposition of this asset is a probable transaction) and formation of the joint venture had occurred on June 30, 2018. The unaudited pro forma condensed consolidated statements of operations for the six months ended June 30, 2018 and for the year ended December 31, 2017, are presented as if the disposition of the 21 office properties and formation of the joint venture had occurred on January 1, 2017. The unaudited pro forma condensed consolidated financial statements include all necessary adjustments to reflect the effects of the above transaction.

This pro forma condensed consolidated financial information is presented for information purposes only in accordance with Article 11 of Regulation S-X and is not necessarily indicative of what the Trust's financial results would have been for the periods presented, nor does it purport to represent the future financial results of the Trust. This pro forma condensed consolidated financial information should be read in conjunction with the Trust's financial statements as filed with the Securities and Exchange Commission on Form 10-Q for the six months ended June 30, 2018 and on Form 10-K for the year ended December 31, 2017.




LEXINGTON REALTY TRUST
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEETS
JUNE 30, 2018
 
Historical (A)
 
Pro Forma
Adjustments
 
Pro Forma
 
 
 
(In thousands)
 
 
Assets:
 
 
 
 
 
Real estate, at cost
$
3,650,121

 
$
(656,281
)
(B)
$
2,993,840

Real estate - intangible assets
523,097

 
(106,542
)
(B)
416,555

 
4,173,218

 
(762,823
)
 
3,410,395

Less: accumulated depreciation and amortization
1,139,865

 
(225,182
)
(B)
914,683

Real estate, net
3,033,353

 
(537,641
)
 
2,495,712

Assets held for sale
171,550

 
—

 
171,550

Cash and cash equivalents
75,373

 
262,976

(C)
338,349

Restricted cash
71,564

 
(12
)
(B)

 
 
 
301,812

(D)
373,364

Investment in and advances to non-consolidated entities
17,199

 
53,685

(E)
70,884

Deferred expenses, net
29,472

 
(13,705
)
(B)
15,767

Rent receivable - current
4,712

 
—

 
4,712

Rent receivable - deferred
52,861

 
622

(B)
53,483

Other assets
20,107

 
(7,758
)
(B)
12,349

Total assets
$
3,476,191

 
$
59,979

 
$
3,536,170

 
 
 
 
 
 
Liabilities and Equity:
 
 
 
 
 
Liabilities:
 
 
 
 
 
Mortgages and notes payable
$
701,774

 
$
(101,668
)
(B)
$
600,106

Revolving credit facility borrowing
195,000

 
—

 
195,000

Term loans payable, net
597,251

 
—

 
597,251

Senior notes payable, net
495,616

 
—

 
495,616

Trust preferred securities, net
127,246

 
—

 
127,246

Dividends payable
48,474

 
—

 
48,474

Liabilities held for sale
2,333

 
—

 
2,333

Accounts payable and other liabilities
26,207

 
(1,591
)
(B)
24,616

Accrued interest payable
6,069

 
—

 
6,069

Deferred revenue - including below market leases, net
33,736

 
(10,500
)
(B)
23,236

Prepaid rent
13,189

 
—

 
13,189

Total liabilities
2,246,895

 
(113,759
)
 
2,133,136

 
 
 
 
 
 
Commitments and contingencies
 
 
 
 
 
Equity:
 
 
 
 
 
Preferred shares
94,016

 
—

 
94,016

Common shares
24

 
—

 
24

Additional paid-in-capital
2,811,981

 
—

 
2,811,981

Accumulated distributions in excess of net income
(1,693,165
)
 
171,345

(F)
(1,521,820
)
Accumulated other comprehensive income
1,098

 
—

 
1,098

Total shareholders’ equity
1,213,954

 
171,345

 
1,385,299

Noncontrolling interests
15,342

 
2,393

(G)
17,735

Total equity
1,229,296

 
173,738

 
1,403,034

Total liabilities and equity
$
3,476,191

 
$
59,979

 
$
3,536,170

The accompanying notes are an integral part of the unaudited pro forma condensed consolidated financial statements.




LEXINGTON REALTY TRUST
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2018
 
Historical (A)
 
Pro Forma
Adjustments
 
Pro Forma
 
(In thousands except per share data)
 
 
 
 
 
 
Gross revenues:
 
 
 
 
 
Rental
$
192,171

 
$
(31,611
)
(B)
$
160,560

Tenant reimbursements
15,959

 
(6,199
)
(B)
9,760

Total gross revenues
208,130

 
(37,810
)
 
170,320

Expense applicable to revenues:
 
 
 
 
 
Depreciation and amortization
(91,977
)
 
14,241

(B)
(77,736
)
Property operating
(22,383
)
 
6,591

(B)
(15,792
)
General and administrative
(16,417
)
 
28

(B)
(16,389
)
Non-operating income
900

 
913

(C)
1,813

Interest and amortization expense
(42,065
)
 
2,801

(B)
(39,264
)
Impairment charges
(88,318
)
 
4,687

(B)
(83,631
)
Gains on sales of properties
37,206

 
—

 
37,206

Loss before provision for income taxes and equity in earnings of non-consolidated entities
(14,924
)
 
(8,549
)
 
(23,473
)
Provision for income taxes
(882
)
 
35

(B)
(847
)
Equity in earnings of non-consolidated entities
188

 
2,823

(D)
3,011

Net loss
(15,618
)
 
(5,691
)
 
(21,309
)
Less net income attributable to noncontrolling interests
(391
)
 
117

(B)
 
 
 
 
(72
)
(E)
(346
)
Net loss attributable to Lexington Realty Trust shareholders
(16,009
)
 
(5,646
)
 
(21,655
)
Dividends attributable to preferred shares - Series C
(3,145
)
 
—

 
(3,145
)
Allocation to participating securities
(130
)
 
—

 
(130
)
Net loss attributable to common shareholders
$
(19,284
)
 
$
(5,646
)
 
$
(24,930
)
Net loss attributable to common shareholders - per common share - basic
$
(0.08
)
 
$
(0.02
)
 
$
(0.10
)
Weighted-average common shares outstanding - basic
237,690,306

 
—

 
237,690,306

Net loss attributable to common shareholders - per common share - diluted
$
(0.08
)
 
$
(0.02
)
 
$
(0.10
)
Weighted-average common shares outstanding - diluted
237,690,306

 
—

 
237,690,306


The accompanying notes are an integral part of the unaudited pro forma condensed consolidated financial statements.





LEXINGTON REALTY TRUST
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2017

 
Historical (A)
 
Pro Forma Adjustments
 
Pro Forma
 
(In thousands except per share data)
 
 
 
 
 
 
Gross revenues:
 
 
 
 
 
Rental
$
359,832

 
$
(62,000
)
(B)
$
297,832

Tenant reimbursements
31,809

 
(12,678
)
(B)
19,131

Total gross revenues
391,641

 
(74,678
)
 
316,963

Expense applicable to revenues:
 
 
 
 
 
Depreciation and amortization
(173,968
)
 
29,681

(B)
(144,287
)
Property operating
(49,194
)
 
13,490

(B)
(35,704
)
General and administrative
(34,158
)
 
40

(B)
(34,118
)
Litigation settlement
(2,050
)
 
—

 
(2,050
)
Non-operating income
10,378

 
(3,931
)
(B)


 
 
 
1,825

(C)
8,272

Interest and amortization expense
(77,883
)
 
2,684

(B)
(75,199
)
Debt satisfaction gains, net
6,196

 
—

 
6,196

Impairment charges and loan loss
(44,996
)
 
—

 
(44,996
)
Gains on sales of properties
63,428

 
—

 
63,428

Income before provision for income taxes and equity in earnings (losses) of non-consolidated entities
89,394

 
(30,889
)
 
58,505

Provision for income taxes
(1,917
)
 
68

(B)
(1,849
)
Equity in earnings (losses) of non-consolidated entities
(848
)
 
6,529

(D)
5,681

Net income
86,629

 
(24,292
)
 
62,337

Less net income attributable to noncontrolling interests
(1,046
)
 
309

(B)
 
 
 
 
(168
)
(E)
(905
)
Net income attributable to Lexington Realty Trust
85,583

 
(24,151
)
 
61,432

Dividends attributable to preferred shares - Series C
(6,290
)
 
—

 
(6,290
)
Allocation to participating securities
(226
)
 
—

 
(226
)
Net income attributable to common shareholders
$
79,067

 
$
(24,151
)
 
$
54,916

Net income attributable to common shareholders - per common share - basic
$
0.33

 
$
(0.10
)
 
$
0.23

Weighted-average common shares outstanding - basic
237,758,408

 
—

 
237,758,408

Net income attributable to common shareholders - per common share - diluted
$
0.33

 
$
(0.10
)
 
$
0.23

Weighted-average common shares outstanding - diluted
241,537,837

 
—

 
241,537,837


The accompanying notes are an integral part of the unaudited pro forma condensed consolidated financial statements.







LEXINGTON REALTY TRUST
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.   Adjustments to Pro Forma Condensed Consolidated Balance Sheet

(A)
Represents the Trust's historical condensed consolidated balance sheet as of June 30, 2018, which was derived from the Trust's quarterly report on Form 10-Q for the quarterly period ended June 30, 2018.

(B)
Represents the Trust's disposition of 21 office properties to a newly-formed joint venture and the necessary adjustments to eliminate the impact of the assets and liabilities associated with the disposition of the office properties.

(C)
Represents the net disposition proceeds received, excluding amounts classified as restricted cash.

(D)
Represents amounts classified as held by a qualified section 1031 intermediary.

(E)
Represents the Trust's 20% ownership interest in the newly-formed joint venture.

(F)
Represents the Trust's disposition of the 21 office properties and the related estimated gains on sale of real estate and estimated debt satisfaction charges on the assumption of certain mortgage debt at sale.

(G)
Represents the noncontrolling interests' share of the Partnership's related estimated gains on sale of real estate and estimated debt satisfaction charges on the assumption of certain mortgage debt at sale.

2.    Adjustments to Pro Forma Condensed Consolidated Statements of Operations

(A)    
Represents the Trust's historical condensed consolidated statements of operations for the six months ended June 30, 2018 and the year ended December 31, 2017, which were derived from the Trust's quarterly report on Form 10-Q for the six months ended June 30, 2018 and the annual report on Form 10-K for the year ended December 31, 2017, respectively.

(B)    
Represents the Trust's disposition of 21 office properties and the necessary adjustments to eliminate the impact of historical rental income, tenant reimbursements, non-operating income, property operating expenses, interest and amortization expense, taxes and depreciation and amortization associated with the 21 office properties. The adjustments exclude the effect of the estimated gains on sale of real estate and the estimated debt satisfaction charges on the assumption of certain mortgage debt that would have been recognized on the disposition of 21 office properties, as this represents a non-recurring transaction and is excluded for pro forma statement of operations purposes.

(C)
Represents the Trust's fee for the management of the joint venture.

(D)
Represents the Trust's equity in earnings of the joint venture.

(E)
Represents the noncontrolling interests' share of the equity in earnings of the joint venture.




LEPERCQ CORPORATE INCOME FUND L.P.
SUMMARY OF UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

On August 31, 2018, Lepercq Corporate Income Fund L.P. (the “Partnership”) disposed of five office properties to a newly-formed joint venture in which the Partnership has an aggregate 13.9% interest, including through its interest in Net Lease Strategic Assets Fund L.P. Gross proceeds from the disposition of the five office properties were approximately $196 million.

The following unaudited pro forma condensed consolidated balance sheet of the Partnership at June 30, 2018 is presented as if the disposition of the five office properties and formation of the joint venture had occurred on June 30, 2018. The unaudited pro forma condensed consolidated statements of operations for the six months ended June 30, 2018 and for the year ended December 31, 2017, are presented as if the disposition of the five office properties and formation of the joint venture had occurred on January 1, 2017. The unaudited pro forma condensed consolidated financial statements include all necessary adjustments to reflect the effects of the above transaction.

This pro forma condensed consolidated financial information is presented for information purposes only in accordance with Article 11 of Regulation S-X and is not necessarily indicative of what the Partnership's financial results would have been for the periods presented, nor does it purport to represent the future financial results of the Partnership. This pro forma condensed consolidated financial information should be read in conjunction with the Partnership's financial statements as filed with the Securities and Exchange Commission on Form 10-Q for the six months ended June 30, 2018 and on Form 10-K for the year ended December 31, 2017.




LEPERCQ CORPORATE INCOME FUND L.P.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEETS
JUNE 30, 2018
 
Historical (A)
 
Pro Forma
Adjustments
 
Pro Forma
 
 
 
(In thousands)
 
 
Assets:
 
 
 
 
 
Real estate, at cost
$
736,576

 
$
(143,163
)
(B)
$
593,413

Real estate - intangible assets
96,465

 
(31,143
)
(B)
65,322

 
833,041

 
(174,306
)
 
658,735

Less: accumulated depreciation and amortization
210,568

 
(49,860
)
(B)
160,708

Real estate, net
622,473

 
(124,446
)
 
498,027

Assets held for sale
17,284

 
—

 
17,284

Cash and cash equivalents
15,009

 
32,649

(C)
47,658

Restricted cash
67,094

 
80,046

(D)
147,140

Investment in and advances to non-consolidated entities
5,931

 
36,976

(E)
42,907

Deferred expenses, net
5,569

 
(3,381
)
(B)
2,188

Rent receivable - current
440

 
—

 
440

Rent receivable - deferred
20,560

 
(5,874
)
(B)
14,686

Other assets
2,252

 
(1,623
)
(B)
629

Total assets
$
756,612

 
$
14,347

 
$
770,959

 
 
 
 
 
 
Liabilities and Partners' Capital:
 
 
 
 
 
Liabilities:
 
 
 
 
 
Mortgages and notes payable
$
238,285

 
$
(45,052
)
(B)
$
193,233

Co-borrower debt
164,605

 
(9,684
)
(F)
154,921

Related party advances, net
4,350

 
(260
)
(F)
4,090

Accounts payable and other liabilities
3,507

 
—

 
3,507

Accrued interest payable
669

 
—

 
669

Deferred revenue - including below market leases, net
4,927

 
(689
)
(B)
4,238

Distributions payable
14,953

 
—

 
14,953

Prepaid rent
2,704

 
—

 
2,704

Total liabilities
434,000

 
(55,685
)
 
378,315

 
 
 
 
 
 
Commitments and contingencies
 
 
 
 
 
Partners' capital
322,612

 
70,032

(G)
392,644

Total liabilities and partners' capital
$
756,612

 
$
14,347

 
$
770,959


The accompanying notes are an integral part of the unaudited pro forma condensed consolidated financial statements.




LEPERCQ CORPORATE INCOME FUND L.P.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE SIX MONTHS ENDED JUNE 30, 2018

 
Historical (A)
 
Pro Forma
Adjustments
 
Pro Forma
 
(In thousands except per unit data)
 
 
 
 
 
 
Gross revenues:
 
 
 
 
 
Rental
$
39,789

 
$
(8,501
)
(B)
$
31,288

Tenant reimbursements
3,992

 
(2,985
)
(B)
1,007

Total gross revenues
43,781

 
(11,486
)
 
32,295

Expense applicable to revenues:
 
 
 
 
 
Depreciation and amortization
(18,111
)
 
3,382

(B)
(14,729
)
Property operating
(5,430
)
 
3,402

(B)
(2,028
)
General and administrative
(3,673
)
 
10

(B)


 
 
 
210

(C)
(3,453
)
Non-operating income
167

 
—

 
167

Interest and amortization expense
(10,393
)
 
1,261

(B)


 
 
 
286

(C)
(8,846
)
Impairment charges
(23,938
)
 
—

 
(23,938
)
Gains on sales of properties
15,362

 
—

 
15,362

Loss before provision for income taxes and equity in earnings of non-consolidated entities
(2,235
)
 
(2,935
)
 
(5,170
)
Provision for income taxes
(37
)
 
—

 
(37
)
Equity in earnings of non-consolidated entities
324

 
1,799

(D)
2,123

Net loss
$
(1,948
)
 
$
(1,136
)
 
$
(3,084
)
Net loss per unit
$
(0.02
)
 
$
(0.02
)
 
$
(0.04
)
Weighted-average units outstanding
80,565,611

 
—

 
80,565,611


The accompanying notes are an integral part of the unaudited pro forma condensed consolidated financial statements.





LEPERCQ CORPORATE INCOME FUND L.P.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2017

 
Historical (A)
 
Pro Forma Adjustments
 
Pro Forma
 
(In thousands except per unit data)
 
 
 
 
 
 
Gross revenues:
 
 
 
 
 
Rental
$
74,707

 
$
(15,532
)
(B)
$
59,175

Tenant reimbursements
8,066

 
(5,914
)
(B)
2,152

Total gross revenues
82,773

 
(21,446
)
 
61,327

Expense applicable to revenues:
 
 
 
 
 
Depreciation and amortization
(37,266
)
 
6,347

(B)
(30,919
)
Property operating
(12,516
)
 
7,155

(B)
(5,361
)
General and administrative
(6,721
)
 
12

(B)


 
 
 
202

(C)
(6,507
)
Non-operating income
386

 
(3
)
(B)
383

Interest and amortization expense
(15,969
)
 
(418
)
(B)


 
 
 
359

(C)
(16,028
)
Impairment charges
(12,061
)
 
—

 
(12,061
)
Gains on sales of properties
4,491

 
—

 
4,491

Income (loss) before provision for income taxes and equity in earnings of non-consolidated entities
3,117

 
(7,792
)
 
(4,675
)
Provision for income taxes
(34
)
 
—

 
(34
)
Equity in earnings of non-consolidated entities
476

 
4,210

(D)
4,686

Net income (loss)
$
3,559

 
$
(3,582
)
 
$
(23
)
Net income (loss) per unit
$
0.04

 
$
(0.04
)
 
$ (0.00)

Weighted-average units outstanding
82,537,628

 
—

 
82,537,628


The accompanying notes are an integral part of the unaudited pro forma condensed consolidated financial statements.







LEPERCQ CORPORATE INCOME FUND L.P.
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1.   Adjustments to Pro Forma Condensed Consolidated Balance Sheet

(A)
Represents the Partnership's historical condensed consolidated balance sheet as of June 30, 2018, which was derived from the Partnership's quarterly report on Form 10-Q for the quarterly period ended June 30, 2018.

(B)
Represents the Partnership's disposition of five office properties and the necessary adjustments to eliminate the impact of the assets and liabilities associated with the disposition of the five office properties.

(C)
Represents the net disposition proceeds received, excluding amounts classified as restricted cash.

(D)
Represents amounts classified as held by a qualified section 1031 intermediary.

(E)
Represents the Partnership's aggregate 13.9% ownership interest in the newly-formed joint venture.

(F)
Represents the change in allocations of co-borrower debt and allocated expenses from the Trust due to the disposition of the properties.

(G)
Represents the Partnership's disposition of the five office properties and the related estimated gains on sale of real estate and estimated debt satisfaction charge on the assumption of certain mortgage debt at sale.

2.    Adjustments to Pro Forma Condensed Consolidated Statements of Operations

(A)    
Represents the Partnership's historical condensed consolidated statements of operations for the six months ended June 30, 2018 and the year ended December 31, 2017, which were derived from the Partnership's quarterly report on Form 10-Q for the six months ended June 30, 2018 and the annual report on Form 10-K for the year ended December 31, 2017, respectively.

(B)    
Represents the Partnership's disposition of five office properties and the necessary adjustments to eliminate the impact of historical rental income, tenant reimbursements, non-operating income, property operating expenses, interest and amortization expense, and depreciation and amortization associated with the five office properties. The adjustments exclude the effect of the estimated gains on sale of real estate and the estimated debt satisfaction charge on the assumption of certain mortgage debt that would have been recognized on the disposition of the five office properties, as this represents a non-recurring transaction and is excluded for pro forma statement of operations purposes.

(C)
Represents the change in allocation of expenses from the Trust due to the disposition of the properties.

(D)
Represents the Partnership's aggregate equity in earnings of the joint venture.