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): November 2, 2016

 

 

City Office REIT, Inc.

(Exact Name of Registrant as Specified in Its Charter)

 

 

 

Maryland   001-36409   98-1141883
(State or other jurisdiction of
incorporation or organization)
  (Commission
File Number)
  (I.R.S. Employer
Identification No.)

 

1075 West Georgia Street, Suite 2010,
Vancouver, British Columbia,
   V6E 3C9
(Address of principal executive offices)    (Zip Code)

(604) 806-3366

(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:

 

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))

 

 

 


Explanatory Note

This Form 8-K/A amends and supplements the Form 8-K filed by City Office REIT, Inc. (the “Company”) on November 8, 2016 (the “Original Filing”) reporting the acquisition of the property known as Park Tower, an approximately 473,000 square foot tower located in Tampa, Florida (“Park Tower”) to include the historical financial statements and pro forma information required by Item 9.01(a) and (b) of Form 8-K. This Form 8-K/A should be read in conjunction with the Original Filing.

 

Item 9.01 Financial Statements and Exhibits.

(a) Financial Statements of Property Acquired.

The following Statements of Revenues and Certain Expenses for Park Tower are set forth in Exhibit 99.1, which is incorporated herein by reference.

Report of Independent Auditors.

Statements of Revenues and Certain Expenses for the nine months ended September 30, 2016 and the year ended December 31, 2015.

Notes to Statements of Revenues and Certain Expenses for the nine months ended September 30, 2016 and the year ended December 31, 2015.

(b) Pro Forma Financial Information.

The following pro forma financial statements for the Company are set forth in Exhibit 99.2, which is incorporated herein by reference.

Unaudited Pro Forma Consolidated Balance Sheet as of September 30, 2016.

Unaudited Pro Forma Consolidated and Combined Statement of Operations for the nine months ended September 30, 2016 and the year ended December 31, 2015.

Notes to Unaudited Pro Forma Consolidated and Combined Financial Statements.

(c) Not applicable.


(d) Exhibits:

 

Exhibit
Number

  

Description

99.1    Statements of Revenues and Certain Expenses for Park Tower for the nine months ended September 30, 2016 and the year ended December 31, 2015.
99.2    Unaudited Pro Forma Financial Information for the Company.


SIGNATURES

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

 

    CITY OFFICE REIT, INC.
Date: January 9, 2017     By:  

/s/ James Farrar

    Name:   James Farrar
    Title:   Chief Executive Officer


EXHIBIT INDEX

 

Exhibit
Number

  

Description

99.1    Statements of Revenues and Certain Expenses for Park Tower for the nine months ended September 30, 2016 and the year ended December 31, 2015.
99.2    Unaudited Pro Forma Financial Information for the Company.

Exhibit 99.1

REPORT OF INDEPENDENT AUDITORS

To the Board of Directors and the Stockholders of City Office REIT, Inc.

We have audited the accompanying statement of revenues and certain expenses of Park Tower (the Property) for the year ended December 31, 2015, and the related notes to the financial statement.

Management’s Responsibility for the Financial Statement

Management is responsible for the preparation and fair presentation of the statement of revenues and certain expenses in conformity with U.S. generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the statement of revenue and certain expenses that are free of material misstatement, whether due to fraud or error.

Auditors’ Responsibility

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

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the statement of revenues and certain expenses. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the statement of revenues and certain expenses, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Property’s preparation and fair presentation of the statement of revenues and certain expenses 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 Property’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 statement of revenues and certain expenses.

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 of revenues and certain expenses referred to above presents fairly, in all material respects, the revenues and certain expenses, as described in note 2, for the year ended December 31, 2015 in conformity with U.S. generally accepted accounting principles.

 

1


Basis of Accounting

As described in note 2 to the financial statement, the statement of revenues and certain expenses has been prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission for inclusion in the Form 8-K of City Office REIT, Inc., and is not intended to be a complete presentation of the Property’s revenues and expenses. Our opinion is not modified in this respect.

/s/ KPMG LLP

Chartered Professional Accountants

Vancouver, Canada

January 9, 2017

 

2


PARK TOWER

STATEMENT OF REVENUES AND CERTAIN EXPENSES

(in thousands)

 

     Year Ended
December 31, 2015
     Nine Months
Ended

September 30, 2016
(unaudited)
 

Revenues:

     

Rental income

   $ 8,946       $ 7,105   

Expense reimbursement

     492         453   

Other

     793         689   
  

 

 

    

 

 

 

Total Revenues

     10,231         8,247   
  

 

 

    

 

 

 

Certain Expenses:

     

Property operating expenses

     4,944         3,970   
  

 

 

    

 

 

 

Total Certain Expenses

     4,944         3,970   
  

 

 

    

 

 

 

Revenues in Excess of Certain Expenses

   $ 5,287       $ 4,277   
  

 

 

    

 

 

 

See accompanying notes to statement of revenues and certain expenses.

 

3


PARK TOWER

NOTES TO STATEMENTS OF REVENUES AND CERTAIN EXPENSES

 

1. Organization

The accompanying statement of revenues and certain expenses include the operations of Park Tower (the “Property”). The Property is located in the central business district in Tampa, Florida.

2. Basis of Presentation and Significant Accounting Policies

The accompanying statement of revenues and certain expenses (the “statement”) has been prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended. The statement is not intended to be a complete presentation of the revenues and expenses of the Property. Accordingly, the statement excludes expenses not directly related to the future operations of the Property such as depreciation and amortization, amortization of intangible assets and liabilities, asset management fees, finance costs, and other costs not directly related to the proposed future operations of the property.

Revenue Recognition

Minimum rental revenue is recognized on a straight-line basis over the term of the leases. The leases provide for the reimbursement by the tenants of real estate taxes, insurance and certain property operating expenses to the owner of the Property. These reimbursements are recognized as revenue in the period the expenses are incurred.

The Property increased rental income by $107,177 and $198,597 to record revenue on a straight-line basis during the year ended December 31, 2015 and nine months ended September 30, 2016, respectively.

Use of Estimates

The preparation of the statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the amounts reported in the statement and accompanying notes. Actual results could differ from those estimates.

3. Rental Income

The Property is leased to tenants under operating leases with expiration dates ranging from 2016 to 2025. Two tenants accounted for approximately 38% of rental income at December 31, 2015. The minimum rental amounts due under the leases are subject to scheduled fixed increases.

 

4


PARK TOWER

NOTES TO STATEMENTS OF REVENUES AND CERTAIN EXPENSES

 

Future minimum rents to be received over each of the next five years and thereafter under the non-cancelable operating leases in effect at December 31, 2015 are as follows (in thousands):

 

Year ending December 31,       

2016

   $ 6,873   

2017

     6,969   

2018

     5,784   

2019

     5,075   

2020

     3,462   

Thereafter

     5,293   
  

 

 

 

Total

   $ 33,456   
  

 

 

 

Leases generally require reimbursement of the tenant’s proportional share of common area, real estate taxes and other operating expenses which are in excess of a base year operating expense amount. These reimbursements are excluded from the amounts above.

4. Subsequent Events

We have evaluated subsequent events through to January 9, 2017. The Property was acquired by City Office REIT, Inc. on November 2, 2016 from a non-affiliated third party for approximately $79.8 million.

 

5

Exhibit 99.2

City Office REIT, Inc.

Pro Forma Consolidated Financial Statements

(Unaudited)

City Office REIT, Inc. (the “Company,” “we,” “our” or “us”) was organized in the state of Maryland on November 26, 2013.

The Company announced on November 7, 2016 that it had closed on the acquisition of the Park Tower property in Tampa, Florida for a purchase price of $79.8 million. The Company does not have a material relationship with the seller of the Property and the acquisition is not an affiliated transaction. As previously announced, on July 13, 2016, the Company closed on the acquisition of the FRP Collection property in Orlando, Florida for a purchase price of $49.8 million. On June 29, 2016, the Company closed on the acquisition of a five-storey building in the Gateway submarket of Tampa, Florida (“Carillon Point”). The contract purchase price of the property was $26.3 million, exclusive of closing costs. On June 15, 2016, the Company closed on the sale of its Corporate Parkway property (“Corporate Parkway”) in Allentown, Pennsylvania for a gross sale price of $44.9 million before customary closing and transaction costs.

The accompanying unaudited Pro Forma Consolidated Balance Sheet and Consolidated Statement of Operations are presented to reflect the historical consolidated balance sheet of the Company as of September 30, 2016 and the historical consolidated statement of operations for the nine months ended September 30, 2016 which includes the acquisition of Park Tower as if it had been completed on January 1, 2015. The accompanying unaudited Pro Forma Consolidated Statement of Operations for the year ended December 31, 2015 reflects the historical results of operations of the Company for the year ended December 31, 2015 and are presented as if the acquisitions of Logan Tower, Superior Pointe, DTC Crossroads, 190 Office Center, Intellicenter, Carillon Point, FRP Collection and Park Tower plus the disposition of Corporate Parkway were completed on January 1, 2015.

Pro forma information is intended to provide investors with information about the impact of transactions by showing how specific transactions might have affected historical financial statements, illustrating the scope of the change in the historical financial position and results of operations. The adjustments made to historical financial information give effect to events that are directly attributable to the acquisition of the property and are factually supportable. The unaudited Pro Forma Consolidated Financial Statements are prepared in accordance with Article 11 of Regulation S-X.

The unaudited Pro Forma Consolidated Financial Statements set forth below are not fact and there can be no assurance that the Company’s results would not have differed significantly from those set forth below if the acquisitions and disposition had actually occurred on January 1, 2015. Accordingly, the unaudited Pro Forma Consolidated Financial Statements are presented for illustrative purposes only and do not purport to represent, and are not necessarily indicative of, what our actual financial position and results of operations would have been had the acquisition and disposition of the properties occurred on the dates indicated, nor are they indicative of our future financial position or results of operations. Readers are cautioned not to place undue reliance on such information and the Company makes no representations regarding the information set forth below or its ultimate performance compared to it. The unaudited Pro Forma Consolidated Financial Statements exclude any non-recurring charges or credits directly attributable to the acquisition and disposition.


City Office REIT, Inc.

Pro Forma Consolidated Balance Sheet

As of September 30, 2016

(Unaudited)

(In thousands, except share and per share data)

 

     City Office
REIT, Inc.
    Preferred Stock
Offering

(A)
     Park Tower
(B)
    Company Pro
Forma
 

Assets

         

Real estate properties, net

   $ 398,591      $ —         $ 72,140      $ 470,731   

Cash and cash equivalents

     12,022        108,135         (78,025     42,132   

Restricted cash

     17,009        —           —          17,009   

Rents receivable, net

     14,026        —           —          14,026   

Deferred leasing costs, net of accumulated amortization

     4,612        —           —          4,612   

Acquired lease intangibles, net

     38,607        —           8,324        46,931   

Prepaid expenses and other assets

     2,562        —           130        2,692   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Assets

   $ 487,429      $ 108,135       $ 2,569      $ 598,133   
  

 

 

   

 

 

    

 

 

   

 

 

 

Liabilities and Equity

         

Liabilities:

         

Debt

   $ 302,769      $ —         $ —        $ 302,769   

Accounts payable and accrued liabilities

     11,270        —           —          11,270   

Deferred rent

     4,873        —           66        4,939   

Tenant rent deposits

     2,120        —           230        2,350   

Acquired lease intangibles liability, net

     2,161        —           773        2,934   

Dividends payable

     5,739        —           —          5,739   

Earn-out liability

     1,900        —           —          1,900   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Liabilities

     330,832        —           1,069        331,901   

Equity

         

Stockholders’ Equity:

         

Common stock, $0.01 par value, 100,000,000 shares authorized, 24,382,226 and 12,517,777 shares issued and outstanding

     244        —           —          244   

6.625% Series A Preferred stock, $0.01 par value per share; 4,600,000 shares authorized and 4,480,000 shares issued and outstanding

     —          45         —          45   

Additional paid in capital

     198,792        108,090         —          306,882   

Accumulated deficit

     (42,798        —          (42,798
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Stockholders’ Equity

     156,238        108,135         —          264,373   

Operating Partnership noncontrolling interests

     121        —           —          121   

Noncontrolling interests in properties

     238        —           1,500        1,738   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Equity

     156,597        108,135         1,500        266,232   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total Liabilities and Stockholder Equity

   $ 487,429      $ 108,135       $ 2,569      $ 598,133   
  

 

 

   

 

 

    

 

 

   

 

 

 


City Office REIT, Inc.

Pro Forma Consolidated Statement of Operations

For the Nine Months Ended September 30, 2016

(Unaudited)

(In thousands, except share and per share data)

 

    City Office
REIT, Inc.
    Park Tower
(AA)
    FRP
Collection
(BB)
    Carillon
Point
(CC)
    Corporate
Parkway
(DD)
    Other Pro
Forma
Adjustments
    Company
Pro Forma
 

Revenue:

             

Rental income

  $ 44,919      $ 7,105      $ 2,652      $ 1,024      $ (1,263   $ —        $ 54,437   

Expense reimbursement

    5,150        453        514        80        —          —          6,197   

Other

    1,089        689        3        2        —          —          1,783   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenues

    51,158        8,247        3,169        1,106        (1,263     —          62,417   

Operating Expenses:

             

Property operating expenses

    19,779        3,970        980        536        (8     —          25,257   

Acquisition costs

    340        —          (155     (75     —          —          110   

Stock based compensation

    1,787        —          —          —          —          —          1,787   

General and administrative

    2,751        —          —          —          —          —          2,751   

Base management fee

    109        —          —          —          —          —          109   

External advisor acquisition

    7,045          —          —          —          —          7,045   

Depreciation and amortization

    20,834        3,257        2,763        700        (1,123     —          26,431   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

    52,645        7,227        3,588        1,161        (1,131     —          63,490   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss)/income

    (1,487     1,020        (419     (55     (132     —          (1,073

Interest Expense:

             

Contractual interest expense

    (10,205     —          (805     (272     383        (561 )  (FF)       (11,460

Amortization of deferred financing costs

    (672     —          (11     —          23        (34 )  (FF)       (693
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    (10,877     —          (816     (272     406        (595     (12,153

Change in fair value of earn-out

    —          —          —          —          —          —          —     

Net gain on sale of real estate property

    15,934        —          —          —          —          (15,934 )  (CC)       —     
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income/(loss)

    3,570        1,020        (1,234     (327     274        (16,529     (13,226

Less:

             

Net (income)/loss attributable to noncontrolling interests in properties

    (243     (53     62        —          —          —          (234

Net (income)/loss attributable to Operating Partnership unitholders’ noncontrolling interests

    (871     (249     301        54        (45     2,730        1,920   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net income/(loss) attributable to stockholders

  $ 2,456      $ 718      $ (872   $ (273   $ 229      $ (13,799   $ (11,541

Weighted average common shares outstanding - basic

    19,142,736                  19,142,736   

Weighted average common shares outstanding - diluted

    21,731,058                  19,142,736   

Basic earnings per share

    0.13                  (0.60

Diluted earnings per share

    0.11                  (0.60


City Office REIT, Inc.

Pro Forma Consolidated Statement of Operations

For the Year Ended December 31, 2015

(Unaudited)

(In thousands, except share and per share data)

 

    City Office
REIT, Inc.
    Park Tower
(AA)
    FRP
Collection
(BB)
    Carillon
Point
(CC)
    Corporate
Parkway
(DD)
    2015
Acquisitions
(EE)
    Other Pro
Forma
Adjustments
    Company
Pro Forma
 

Revenue:

               

Rental income

  $ 48,009      $ 8,946      $ 4,711      $ 3,150      $ (2,975   $ 11,286      $ —        $ 73,127   

Expense reimbursement

    5,808        492        1,165        186        —          1,617        —          9,268   

Other

    1,235        793        1        15        —          111        —          2,155   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Revenues

    55,052        10,231        5,877        3,351        (2,975     13,014        —          84,550   

Operating Expenses:

               

Property operating expenses

    20,420        4,944        1,930        1,176        (25     4,926        —          33,371   

Acquisition costs

    2,959        349        155        75        —          —          —          3,538   

Stock based compensation

    1,907        —          —          —          —          —          —          1,907   

General and administrative

    1,821        —          —          —          —          —          —          1,821   

Base management fee

    1,302        —          —          —          —          —          —          1,302   

External advisor acquisition

    492        —          —          —          —          —          —          492   

Depreciation and amortization

    21,624        4,343        5,073        1,437        (2,430     6,214        —          36,261   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

    50,525        9,636        7,158        2,688        (2,455     11,140        —          78,692   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Operating income/(loss)

    4,527        595        (1,281     663        (520     1,874        —          5,858   

Interest Expense:

               

Contractual interest expense

    (10,607     —          (322     (544     890        (2,437     (748 (FF)       (13,768

Amortization of deferred financing costs

    (746     —          (21     —          51        (20     (43 (FF)       (779
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Interest Expense, net

    (11,353     —          (343     (544     941        (2,457     (791     (14,547

Change in fair value of earn-out

    (841     —          —          —          —          —          —          (841

Net gain on sale of real estate property

    —          —          —          —          —          —          15,934  (CC)       15,934   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss)/income

    (7,667     595        (1,624     119        421        (583     15,143        6,404   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Less:

               

Net (income)/loss attributable to non-controlling interests in properties

    (500     (31     (81     —          —          —          —          (612

Net (income)/loss attributable to Operating Partnership unitholders’ noncontrolling interests

    1,576        (93     282        (20     (70     388        2,508        4,571   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net loss/(income) attributable to stockholders

  $ (6,591   $ 471      $ (1,423   $ 99      $ 351      $ (195   $ 17,651      $ 10,363   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding - basic

    12,408,850                    12,408,850   

Weighted average common shares outstanding - diluted

    12,408,850                    15,916,192   

Basic earnings per share

    (0.53                 0.84   

Diluted earnings per share

    (0.53                 0.65   


City Office REIT, Inc.

Notes and Management’s Assumption to Unaudited Pro Forma Consolidated Financial Statements

1. Notes to the Unaudited Pro Forma Consolidated Balance Sheet as of September 30, 2016

(A) On October 4, 2016, the Company completed a public preferred stock offering pursuant to which we sold 4,000,000 shares of our 6.625% Series A Cumulative Redeemable Preferred Stock, par value $0.01 per share (“Series A Preferred Stock”) to the public at a price of $25.00 per share. We raised $100.0 million in gross proceeds, resulting in net proceeds to us of approximately $96.5 million after deducting $3.5 million in underwriting discounts and expenses related to the offering. On October 28, 2016, we issued an additional 480,000 shares of Series A Preferred Stock pursuant to the partial exercise of the underwriters’ overallotment option, raising an additional $12.0 million in gross proceeds before underwriting discounts and expenses.

(B) The acquisition of Park Tower was accounted for using preliminary estimates of the fair value of tangible and intangible assets to be acquired and liabilities to be assumed in connection with the acquisition and are therefore subject to change. The pro forma adjustment includes the borrowings which financed the acquisition of Park Tower. The acquisition of Park Tower was funded by a portion of the proceeds received from the Company’s completed public preferred stock offering that closed on October 4, 2016. As a result, the issuance of $108 million in preference shares in October 2016 has been reflected in the pro forma balance sheet.

2. Notes to the Unaudited Pro Forma Consolidated Statement of Operations for the nine months ended September 30, 2016 and the year ended December 31, 2015

(AA) Revenue and property expenses for the Park Tower acquisition are based on the historical operations under the previous owners’ ownership. Pro Forma adjustments include estimated depreciation. Depreciation expense is based on the preliminary estimates of fair value for the tangible and intangible assets acquired and is therefore subject to change.

(BB) Revenue and property expenses for the FRP Collection acquisition are based on the historical operations under the previous owners’ ownership. Pro Forma adjustments include estimated depreciation expense and interest expense. Depreciation expense is based on the preliminary estimates of fair value for the tangible and intangible assets acquired and is therefore subject to change. Interest expense related to the Company’s borrowings under the mortgage loan is at a fixed rate of 3.85% and borrowings under the Secured Credit Facility is at a variable rate of LIBOR plus 2.75%.

(CC) Revenue and property expenses for the Carillon Point acquisition are based on the historical operations under the previous owners’ ownership. Pro Forma adjustments include estimated depreciation expense and interest expense. Depreciation expense is based on the preliminary estimates of fair value for the tangible and intangible assets acquired and is therefore subject to change. Interest expense related to the Company’s borrowings under the Secured Credit Facility is at a variable rate of LIBOR plus 2.75%.

(DD) The sale of Corporate Parkway is assumed to have taken place on January 1, 2015. Financial results for Corporate Parkway are based on historical operations, including interest expense under the Company’s ownership.


(EE) Revenue and property expenses for 2015 Acquisitions are based on the historical operations under the previous owners’ ownership. Pro Forma adjustments include estimated depreciation expense and interest expense. The relevant properties are Intellicenter, 190 Office Center, DTC Crossroads, Superior Pointe and Logan Tower.

(FF) Reflects a pro rata portion of the interest expense and deferred financing costs assuming DTC Crossroads had been part of the Guggenheim loan since January 1, 2015 as DTC Crossroads was added as security to the Guggenheim loan upon the sale of Corporate Parkway.