0000104894false00001048942021-07-262021-07-2600001048942021-04-282021-04-28
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): July 26, 2021 | | |
WASHINGTON REAL ESTATE INVESTMENT TRUST |
(Exact name of registrant as specified in its charter) |
| | | | | | | | |
Maryland | 001-06622 | 53-0261100 |
(State of incorporation) | (Commission File Number) | (IRS Employer Identification Number) |
1775 EYE STREET, NW, SUITE 1000, WASHINGTON, DC 20006 (Address of principal executive office) (Zip code)
Registrant’s telephone number, including area code: (202) 774-3200
___________________________________________________
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))
Securities registered pursuant to Section 12(b) of the Act: | | | | | | | | |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
Shares of Beneficial Interest | WRE | NYSE |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.01 Completion of Acquisition or Disposition of Assets.
On July 26, 2021, Washington Real Estate Investment Trust (“WashREIT”) completed its previously announced disposition of twelve office assets (the “Office Portfolio”) for a sale price of $766.0 million, pursuant to a purchase and sale agreement with BPG Acquisitions, LLC, a Delaware limited liability company.
The Office Portfolio consists of the following twelve assets:
1.515 King Street - 515 King Street, Alexandria, Virginia 22314
2.Courthouse Square - 510 & 526 King Street, Alexandria, Virginia 22314
3.1600 Wilson Boulevard - 1600 Wilson Boulevard, Arlington, Virginia 22209
4.Fairgate at Ballston - 1005 North Glebe Road, Arlington, Virginia 22101
5.Arlington Tower - 1300 North 17th Street, Arlington, Virginia 22209
6.Silverline Center - 7900 Westpark Drive, Tysons, Virginia 22209
7.1901 Pennsylvania Avenue - 1901 Pennsylvania Avenue, NW, Washington, DC 20006
8.1220 19th Street - 1220 19th Street, NW, Washington, DC 20036
9.2000 M Street - 2000 M Street, NW, Washington, DC 20036 (leasehold interest)
10.1140 Connecticut Avenue - 1140 Connecticut Avenue, NW, Washington, DC 20007
11.Army Navy Building - 1627 Eye Street, NW, Washington, DC 20006
12.1775 Eye Street - 1775 Eye Street, NW, Washington, DC 20006
Item 9.01. Financial Statements and Exhibits.
(b) Pro Forma Financial Information.
The following pro forma financial statements reflecting the Office Portfolio disposition described above and other probable dispositions and debt repayments are filed hereto:
1. WashREIT Unaudited Pro Forma Consolidated Balance Sheet as of March 31, 2021.
2. WashREIT Unaudited Pro Forma Condensed Consolidated Statements of Operations for the three months ended March 31, 2021 and the twelve months ended December 31, 2020, 2019 and 2018.
(d) Exhibits
The following exhibits are furnished with this report on Form 8-K:
Forward-Looking Statements
Statements in this Current Report on Form 8-K are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 and involve risks and uncertainties. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward looking statements by the use of forward-looking terminology such as “may,” “will,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases which are predictions of or indicate future events or trends and which do not relate solely to historical matters. Such statements involve known and unknown risks, uncertainties, and other factors which may cause the actual results, performance, or achievements of WashREIT to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. Factors which may cause the actual results, performance, or achievements of WashREIT to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements include, but are not limited to, the risks associated with the failure to enter into and/or complete contemplated acquisitions or dispositions (including the expected retail asset sales) within the price ranges anticipated and on the terms and timing anticipated, or at all; our ability to execute on our strategies, including new strategies with respect to our operations and our portfolio, including the acquisition of multifamily properties in the Southeastern markets, the repayment of debt and termination of interest rate swaps, on the terms anticipated, or at all; and other risks and uncertainties detailed from time to time in our filings with the SEC, including our 2020 Form 10-K filed on
February 16, 2021. While forward-looking statements reflect our good faith beliefs, they are not guarantees of future performance. We undertake no obligation to update our forward-looking statements or risk factors to reflect new information, future events, or otherwise.
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/ W. Drew Hammond | | |
| | | | (Signature) | | |
| | | | | | |
| | | | W. Drew Hammond | | |
| | | | Vice President, Chief Accounting Officer | |
| | | | | | |
| July 26, 2021 | | | | | |
| (Date) | | | | | |
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 WashREIT's Form 8-K filed with the Securities and Exchange Commission on July 15, 2021, reporting the disposition of the Office Portfolio; the consolidated financial statements and notes thereto included in WashREIT's Annual Report on Form 10-K for the twelve months ended December 31, 2020 and WashREIT's Quarterly Report on Form 10-Q for the three months ended March 31, 2021. In management's opinion, all adjustments necessary to reflect these dispositions and related transactions have been made.
The unaudited consolidated pro forma financial information is not necessarily indicative of what WashREIT's actual results of operations would have been had the transactions been consummated on the dates indicated, nor does it purport to represent WashREIT's results of operations or financial position for any future period. The pro forma results of operations for the periods ended December 31, 2020, 2019 and 2018 and March 31, 2021 are not necessarily indicative of the operating results for these periods.
The Office Portfolio, sold on July 26, 2021 for an aggregate contract sale price of $766.0 million (exclusive of closing costs) consists of 12 office assets as follows:
1.515 King Street - 515 King Street, Alexandria, Virginia 22314
2.Courthouse Square - 510 & 526 King Street, Alexandria, Virginia 22314
3.1600 Wilson Boulevard - 1600 Wilson Boulevard, Arlington, Virginia 22209
4.Fairgate at Ballston - 1005 North Glebe Road, Arlington, Virginia 22101
5.Arlington Tower - 1300 North 17th Street, Arlington, Virginia 22209
6.Silverline Center - 7900 Westpark Drive, Tysons, Virginia 22209
7.1901 Pennsylvania Avenue - 1901 Pennsylvania Avenue, NW, Washington, DC 20006
8.1220 19th Street - 1220 19th Street, NW, Washington, DC 20036
9.2000 M Street - 2000 M Street, NW, Washington, DC 20036 (leasehold interest)
10.1140 Connecticut Avenue - 1140 Connecticut Avenue, NW, Washington, DC 20007
11.Army Navy Building - 1627 Eye Street, NW, Washington, DC 20006
12.1775 Eye Street - 1775 Eye Street, NW, Washington, DC 20006
On July 15, 2021, WashREIT entered into a purchase and sale agreement to sell its remaining retail properties (the "Retail Portfolio"). The Retail Portfolio, which is expected to close in August of 2021 for an aggregate contract sale price of $168.3 million (exclusive of closing costs) consists of eight retail assets as follows:
1.Spring Valley Village - 4820 Massachusetts Avenue NW, Washington, DC 20016
2.Montrose Shopping Center - 5520-5566 Randolph Road, Rockville, MD 20852
3.Randolph Shopping Center - 12205-12277 Nebel Street, Rockville, MD 20852
4.The Shops on the 800 Block of South Washington - 800-833 South Washington Street, Alexandria, VA 22314
5.Chevy Chase Metro Center - 5252 Wisconsin Avenue NW, Washington DC 20015
6.Concord Centre - Backlick Road and Commerce Street, Springfield, VA 22150
7.Westminster Shopping Center - Rt. 140 and Englar Road, Westminster, MD 21157
8.Takoma Park Shopping Center - 8750 Arliss Street, Takoma Park, MD 20812
Following the closing of the Office Portfolio, WashREIT expects to redeem $300.0 million of its Senior Notes due 2022 and repay $150.0 million of borrowings outstanding on the $250.0 million unsecured term loan entered into on July 22, 2016 and scheduled to mature in July 2023 (the “2018 Term Loan”) using cash available following the sale of the Office Portfolio. In conjunction with the repayment, WashREIT expects to terminate five interest rate swaps with a fair value of $6.5 million as of March 31, 2021.
The pro forma balance sheet as of March 31, 2021 presents consolidated financial information as if the dispositions of the Office Portfolio and Retail Portfolio, the redemption of the Senior Notes due 2022 and the repayment of the 2018 Term Loan had taken place on March 31, 2021. The pro forma condensed consolidated statements of operations for the twelve months ended December 31, 2020 and the three months ended March 31, 2021 present the pro forma results of operations as if the Office Portfolio and Retail Portfolio dispositions had taken place as of January 1, 2020. The pro forma condensed consolidated statements of operations for the twelve months ended December 31, 2019 and 2018 present the pro forma results of operations as if the Office Portfolio and Retail Portfolio dispositions had taken place as of January 1, 2018. 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, 2021
(IN THOUSANDS, EXCEPT PER SHARE DATA)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| WashREIT | | Disposition of Office Portfolio | | Disposition of Retail Portfolio | | Repayment of Debt | | Pro Forma |
| | | | |
Assets | | | | | | | | | |
Land | $ | 551,578 | | | $ | (217,335) | | (1) | $ | (32,534) | | (6) | $ | — | | | $ | 301,709 | |
Income producing property | 2,443,104 | | | (830,255) | | (1) | (129,785) | | (6) | — | | | 1,483,064 | |
| 2,994,682 | | | (1,047,590) | | | (162,319) | | | — | | | 1,784,773 | |
Accumulated depreciation and amortization | (775,691) | | | 364,875 | | (1) | 59,842 | | (6) | — | | | (350,974) | |
Net income producing property | 2,218,991 | | | (682,715) | | | (102,477) | | | — | | | 1,433,799 | |
Properties under development or held for future development | 30,840 | | | (478) | | (1) | (644) | | (6) | — | | | 29,718 | |
Total real estate held for investment, net | 2,249,831 | | | (683,193) | | | (103,121) | | | — | | | 1,463,517 | |
| | | | | | | | | |
Cash and cash equivalents | 3,017 | | | 732,454 | | (2) | 164,516 | | (7) | (450,000) | | (9) | 431,597 | |
| | | | | | | (6,501) | | (10) | |
| | | | | | | (11,889) | | (11) | |
Restricted cash | 576 | | | — | | | — | | | — | | | 576 | |
Rents and other receivables | 59,396 | | | (41,095) | | (1) | (6,972) | | (6) | — | | | 11,329 | |
Prepaid expenses and other assets | 67,216 | | | (35,862) | | (1) | (3,240) | | (6) | — | | | 28,070 | |
| | | | | | | | | |
| | | (44) | | (3) | | | | | |
Total assets | $ | 2,380,036 | | | $ | (27,740) | | | $ | 51,183 | | | $ | (468,390) | | | $ | 1,935,089 | |
Liabilities | | | | | | | | | |
Notes payable, net | $ | 945,634 | | | $ | — | | | $ | — | | | $ | (449,077) | | (9) | $ | 496,557 | |
| | | | | | | | | |
Line of credit | 33,000 | | | — | | | — | | | — | | | 33,000 | |
Accounts payable and other liabilities | 60,339 | | | (12,405) | | (1) | (3,692) | | (6) | (6,501) | | (10) | 41,943 | |
| | | 4,202 | | (4) | | | | | |
Dividend payable | 25,424 | | | — | | | — | | | — | | | 25,424 | |
Advance rents | 6,642 | | | (4,557) | | (1) | (419) | | (6) | — | | | 1,666 | |
Tenant security deposits | 10,095 | | | (5,103) | | (1) | (737) | | (6) | — | | | 4,255 | |
| | | | | | | | | |
Total liabilities | 1,081,134 | | | (17,863) | | | (4,848) | | | (455,578) | | | 602,845 | |
Equity | | | | | | | | | |
Shareholders’ equity | | | | | | | | | |
Preferred shares; $0.01 par value; 10,000 shares authorized; no shares issued or outstanding | — | | | — | | | — | | | — | | | — | |
Shares of beneficial interest, $0.01 par value; 150,000 authorized; 84,564 shares issued and outstanding | 846 | | | — | | | — | | | — | | | 846 | |
Additional paid in capital | 1,651,680 | | | — | | | — | | | — | | | 1,651,680 | |
Distributions in excess of net income | (325,469) | | | (9,877) | | (5) | 56,031 | | (8) | (6,501) | | (10) | (298,628) | |
| | | | | | | (12,812) | | (12) | |
Accumulated other comprehensive loss | (28,473) | | | — | | | — | | | 6,501 | | (10) | (21,972) | |
Total shareholders’ equity | 1,298,584 | | | (9,877) | | | 56,031 | | | (12,812) | | | 1,331,926 | |
Noncontrolling interests in subsidiaries | 318 | | | — | | | — | | | — | | | 318 | |
Total equity | 1,298,902 | | | (9,877) | | | 56,031 | | | (12,812) | | | 1,332,244 | |
Total liabilities and equity | $ | 2,380,036 | | | $ | (27,740) | | | $ | 51,183 | | | $ | (468,390) | | | $ | 1,935,089 | |
See accompanying notes to the pro forma consolidated financial statements.
NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
MARCH 31, 2021
(1) Represents the elimination of assets and liabilities associated with the Office Portfolio.
(2) Represents the estimated net sales proceeds for the Office Portfolio.
(3) Represents incremental costs incurred as of March 31, 2021 in connection with the disposition of the Office Portfolio.
(4) Represents estimated additional incremental disposition-related expenses not paid at settlement.
(5) Represents the estimated loss on sale of real estate for the Office Portfolio.
(6) Represents the elimination of assets and liabilities associated with the Retail Portfolio.
(7) Represents the estimated net sales proceeds for the Retail Portfolio.
(8) Represents the estimated gain on sale of real estate for the Retail Portfolio.
(9) Represents the expected redemption of $300.0 million of WashREIT's Senior Notes due 2022 and repayment of $150.0 million of borrowings outstanding on the 2018 Term Loan, using cash available following the sale of the Office Portfolio.
(10) Represents the fair value as of March 31, 2021 for five interest rate swaps that are expected to be terminated in conjunction with the repayment of the Senior Notes due 2022 and the 2018 Term Loan.
(11) Represents the estimated prepayment penalty associated with the repayment of the Senior Notes due 2022.
(12) Represents the estimated loss on extinguishment of debt in connection with the repayment of the Senior Notes due 2022.
WASHINGTON REAL ESTATE INVESTMENT TRUST AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2021
(IN THOUSANDS, EXCEPT PER SHARE DATA) | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | Disposition of Office Portfolio | | Disposition of Retail Portfolio | | | | |
| WashREIT | | | | Pro Forma | | | | |
Revenue | | | | | | | | | | | |
Real estate rental revenue | $ | 69,633 | | | $ | (24,160) | | (1) | $ | (4,866) | | (3) | $ | 40,607 | | | | | |
Expenses | | | | | | | | | | | |
Real estate expenses | 26,694 | | | (8,835) | | (1) | (1,405) | | (3) | 16,454 | | | | | |
Depreciation and amortization | 29,643 | | | (11,344) | | (1) | (1,311) | | (3) | 16,988 | | | | | |
| | | | | | | | | | | |
General and administrative expenses | 5,604 | | | 272 | | (2) | — | | | 5,876 | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| 61,941 | | | (19,907) | | | (2,716) | | | 39,318 | | | | | |
| | | | | | | | | | | |
Real estate operating income | 7,692 | | | (4,253) | | | (2,150) | | | 1,289 | | | | | |
Other income (expense) | | | | | | | | | | | |
Interest expense | (10,123) | | | — | | | — | | | (10,123) | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Other income | 1,284 | | | — | | | — | | | 1,284 | | | | | |
| | | | | | | | | | | |
| (8,839) | | | — | | | — | | | (8,839) | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Net loss | $ | (1,147) | | | $ | (4,253) | | | $ | (2,150) | | | $ | (7,550) | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Basic net loss per common share: | $ | (0.02) | | | | | | | $ | (0.09) | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
| | | | | | | | | | | |
Diluted net loss per common share: | $ | (0.02) | | | | | | | $ | (0.09) | | | | | |
| | | | | | | | | | | |
Weighted average shares outstanding – basic | 84,413 | | | | | | | 84,413 | | | | | |
Weighted average shares outstanding – diluted | 84,413 | | | | | | | 84,413 | | | | | |
| | | | | | | | | | | |
See accompanying notes to the pro forma condensed consolidated financial statements.
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2021
(1) Represents the elimination of income and expenses associated with the Office Portfolio.
(2) Represents the rent expense for WashREIT's corporate office space at 1775 Eye Street.
(3) Represents the elimination of income and expenses associated with the Retail Portfolio.
WASHINGTON REAL ESTATE INVESTMENT TRUST AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2020
(IN THOUSANDS, EXCEPT PER SHARE DATA) | | | | | | | | | | | | | | | | | | | | | | | |
| | | Disposition of Office Portfolio | | Disposition of Retail Portfolio | | |
| WashREIT | | | | Pro Forma |
Revenue | | | | | | | |
Real estate rental revenue | $ | 294,118 | | | $ | (101,462) | | (1) | $ | (16,653) | | (3) | $ | 176,003 | |
Expenses | | | | | | | |
Real estate expenses | 112,909 | | | (38,440) | | (1) | (5,342) | | (3) | 69,127 | |
Depreciation and amortization | 120,030 | | | (44,437) | | (1) | (5,257) | | (3) | 70,336 | |
| | | | | | | |
| | | | | | | |
General and administrative expenses | 23,951 | | | 1,071 | | (2) | — | | | 25,022 | |
| | | | | | | |
| 256,890 | | | (81,806) | | | (10,599) | | | 164,485 | |
Other operating income | | | | | | | |
Loss on sale of real estate | (15,009) | | | — | | | — | | | (15,009) | |
Real estate operating income (loss) | 22,219 | | | (19,656) | | | (6,054) | | | (3,491) | |
Other income (expense) | | | | | | | |
Interest expense | (37,305) | | | — | | | — | | | (37,305) | |
Loss on interest rate derivatives | (560) | | | — | | | — | | | (560) | |
Loss on extinguishment of debt | (34) | | | — | | | — | | | (34) | |
| | | | | | | |
| (37,899) | | | — | | | — | | | (37,899) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Net loss | $ | (15,680) | | | $ | (19,656) | | | $ | (6,054) | | | $ | (41,390) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Basic net loss per common share: | $ | (0.20) | | | | | | | $ | (0.51) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Diluted net loss per common share: | $ | (0.20) | | | | | | | $ | (0.51) | |
| | | | | | | |
Weighted average shares outstanding – basic | 82,348 | | | | | | | 82,348 | |
Weighted average shares outstanding – diluted | 82,348 | | | | | | | 82,348 | |
| | | | | | | |
See accompanying notes to the pro forma condensed consolidated financial statements.
WASHINGTON REAL ESTATE INVESTMENT TRUST AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2019
(IN THOUSANDS, EXCEPT PER SHARE DATA) | | | | | | | | | | | | | | | | | | | | | | | |
| | | Disposition of Office Portfolio | | Disposition of Retail Portfolio | | |
| WashREIT | | | | Pro Forma |
Revenue | | | | | | | |
Real estate rental revenue | $ | 309,180 | | | $ | (113,508) | | (1) | $ | (18,924) | | (3) | $ | 176,748 | |
Expenses | | | | | | | |
Real estate expenses | 115,580 | | | (40,634) | | (1) | (5,522) | | (3) | 69,424 | |
Depreciation and amortization | 136,253 | | | (48,037) | | (1) | (4,854) | | (3) | 83,362 | |
| | | | | | | |
Real estate impairment | 8,374 | | | — | | | — | | | 8,374 | |
General and administrative expenses | 26,068 | | | 1,090 | | (2) | — | | | 27,158 | |
| | | | | | | |
| 286,275 | | | (87,581) | | | (10,376) | | | 188,318 | |
Other operating income | | | | | | | |
Gain on sale of real estate | 59,961 | | | — | | | — | | | 59,961 | |
Real estate operating income | 82,866 | | | (25,927) | | | (8,548) | | | 48,391 | |
Other income (expense) | | | | | | | |
Interest expense | (53,734) | | | — | | | — | | | (53,734) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| (53,734) | | | — | | | — | | | (53,734) | |
Income (loss) from continuing operations | $ | 29,132 | | | $ | (25,927) | | | $ | (8,548) | | | $ | (5,343) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Basic income (loss) from continuing operations per common share: | $ | 0.36 | | | | | | | $ | (0.07) | |
| | | | | | | |
| | | | | | | |
Diluted income (loss) from continuing operations per common share: | $ | 0.36 | | | | | | | $ | (0.07) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Weighted average shares outstanding – basic | 80,257 | | | | | | | 80,257 | |
Weighted average shares outstanding – diluted | 80,335 | | | | | | | 80,257 | |
| | | | | | | |
See accompanying notes to the pro forma condensed consolidated financial statements.
WASHINGTON REAL ESTATE INVESTMENT TRUST AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2018
(IN THOUSANDS, EXCEPT PER SHARE DATA) | | | | | | | | | | | | | | | | | | | | | | | |
| | | Disposition of Office Portfolio | | Disposition of Retail Portfolio | | |
| WashREIT | | | | Pro Forma |
Revenue | | | | | | | |
Real estate rental revenue | $ | 291,730 | | | $ | (110,586) | | (1) | $ | (17,991) | | (3) | $ | 163,153 | |
Expenses | | | | | | | |
Real estate expenses | 105,592 | | | (38,580) | | (1) | (5,036) | | (3) | 61,976 | |
Depreciation and amortization | 111,826 | | | (48,171) | | (1) | (4,828) | | (3) | 58,827 | |
| | | | | | | |
Real estate impairment | 1,886 | | | — | | | — | | | 1,886 | |
General and administrative expenses | 22,089 | | | 1,058 | | (2) | — | | | 23,147 | |
| | | | | | | |
| 241,393 | | | (85,693) | | | (9,864) | | | 145,836 | |
Other operating income | | | | | | | |
Gain on sale of real estate | 2,495 | | | — | | | — | | | 2,495 | |
Real estate operating income | 52,832 | | | (24,893) | | | (8,127) | | | 19,812 | |
Other income (expense) | | | | | | | |
Interest expense | (50,501) | | | — | | | — | | | (50,501) | |
| | | | | | | |
Loss on extinguishment of debt | (1,178) | | | — | | | — | | | (1,178) | |
| | | | | | | |
| (51,679) | | | — | | | — | | | (51,679) | |
Income (loss) from continuing operations | $ | 1,153 | | | $ | (24,893) | | | $ | (8,127) | | | $ | (31,867) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Basic income (loss) from continuing operations per common share: | $ | 0.01 | | | | | | | $ | (0.41) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Diluted income (loss) from continuing operations per common share: | $ | 0.01 | | | | | | | $ | (0.41) | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Weighted average shares outstanding – basic | 78,960 | | | | | | | 78,960 | |
Weighted average shares outstanding – diluted | 79,042 | | | | | | | 78,960 | |
| | | | | | | |
See accompanying notes to the pro forma condensed consolidated financial statements.
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2020, 2019 AND 2018
(1) Represents the elimination of income and expenses associated with the Office Portfolio.
(2) Represents the rent expense for WashREIT's corporate office space at 1775 Eye Street.
(3) Represents the elimination of income and expenses associated with the Retail Portfolio.