EX-99.1 2 opi2024-400sjefferson_exx9.htm EX-99.1 Document

Exhibit 99.1


Office Properties Income Trust
Introduction to Unaudited Pro Forma Condensed Consolidated Financial Statements

On March 21, 2024, Office Properties Income Trust and its consolidated subsidiaries, or OPI, completed the sale of an office property with approximately 247,716 rentable square feet located at 400 South Jefferson Street, Chicago, Illinois, or 400 South Jefferson, to The Chicago School of Professional Psychology for $38.5 million, excluding closing costs.

The following unaudited pro forma condensed consolidated balance sheet as of December 31, 2023 reflects OPI's financial position as if the sale of 400 South Jefferson was completed as of December 31, 2023. The following unaudited pro forma condensed consolidated statement of income (loss) for the year ended December 31, 2023 reflects OPI's results of operations as if the sale of 400 South Jefferson was completed on January 1, 2023. These unaudited pro forma condensed consolidated financial statements should be read in conjunction with OPI's consolidated financial statements for the year ended December 31, 2023, and the notes thereto, included in OPI's Annual Report on Form 10-K filed with the Securities and Exchange Commission on February 15, 2024.

These unaudited pro forma condensed consolidated financial statements are provided for informational purposes only and are not necessarily indicative of OPI's expected financial position or results of operations for any future period. Differences could result from numerous factors, including future changes in OPI's portfolio of investments, changes in interest rates, changes in OPI's capital structure, changes in property level operating expenses, changes in property level revenues, including rents expected to be received pursuant to OPI's existing leases or leases OPI has entered into or may enter into after December 31, 2023, and other reasons. Actual future results are likely to be different from amounts presented in these unaudited pro forma condensed consolidated financial statements and such differences may be significant. In the opinion of management, all adjustments necessary to reflect, in all material respects, the effects of the sale of 400 South Jefferson have been included.
F-1


Office Properties Income Trust
Unaudited Pro Forma Condensed Consolidated Balance Sheet
Year Ended December 31, 2023
(amounts in thousands, except per share data)


HistoricalTransaction Accounting AdjustmentsPro Forma
(1)
ASSETS
Real estate properties:
Land$786,310 $— $786,310 
Buildings and improvements3,279,369 — 3,279,369 
Total real estate properties, gross4,065,679 — 4,065,679 
Accumulated depreciation(650,179)— (650,179)
Total real estate properties, net3,415,500 — 3,415,500 
Assets of properties held for sale37,310 (37,258)(A)52 
Investments in unconsolidated joint ventures18,128 — 18,128 
Acquired real estate leases, net263,498 — 263,498 
Cash and cash equivalents12,315 47,292 (B)59,607 
Restricted cash14,399 — 14,399 
Rents receivable133,264 — 133,264 
Deferred leasing costs, net86,971 — 86,971 
Other assets, net8,284 — 8,284 
Total assets$3,989,669 $10,034 $3,999,703 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Unsecured revolving credit facility$205,000 $— $205,000 
Senior unsecured notes, net2,195,478 — 2,195,478 
Mortgage notes payable, net172,131 — 172,131 
Liabilities of properties held for sale2,525 (1,722)(C)803 
Accounts payable and other liabilities140,166 — 140,166 
Due to related persons7,025 — 7,025 
Assumed real estate lease obligations, net11,665 — 11,665 
Total liabilities2,733,990 (1,722)2,732,268 
Commitments and contingencies
Shareholders’ equity:
Common shares of beneficial interest, $.01 par value: 200,000,000 shares authorized, 48,755,415 shares issued and outstanding488 — 488 
Additional paid in capital2,621,493 — 2,621,493 
Cumulative net income100,174 11,756 (D)111,930 
Cumulative common distributions(1,466,476)— (1,466,476)
Total shareholders’ equity1,255,679 11,756 1,267,435 
Total liabilities and shareholders’ equity$3,989,669 $10,034 $3,999,703 

The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
F-2


Office Properties Income Trust
Unaudited Pro Forma Condensed Consolidated Statement of Income (Loss)
Year Ended December 31, 2023
(amounts in thousands, except per share data)

HistoricalTransaction Accounting AdjustmentsPro Forma
(2)
Rental income $533,553 $(1,929)(E)$531,624 
Expenses:
Real estate taxes62,831 (3,111)(E)59,720 
Utility expenses26,778 (196)(E)26,582 
Other operating expenses109,883 (1,922)(E)107,961 
Depreciation and amortization209,254 (6,576)(E)202,678 
Loss on impairment of real estate11,299 (11,299)(E)— 
Acquisition and transaction related costs31,816 — 31,816 
General and administrative22,731 (1)(E)22,730 
Total expenses474,592 (23,105)451,487 
Gain on sale of real estate3,780 (490)(F)3,290 
Interest and other income1,039 — 1,039 
Interest expense(110,647)854 (G)(109,793)
Loss before income tax expense and equity in net losses of investees (46,867)21,540 (25,327)
Income tax expense(351)— (351)
Equity in net losses of investees(3,031)— (3,031)
Loss on impairment of equity method investment(19,183)— (19,183)
Net loss$(69,432)$21,540 $(47,892)
Weighted average common shares outstanding (basic and diluted)48,389 48,389 
Per common share amounts (basic and diluted):
Net loss$(1.44)$(1.00)


The accompanying notes are an integral part of these unaudited pro forma condensed consolidated financial statements.
F-3


Office Properties Income Trust
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
(dollars in thousands)

(1) Notes to Unaudited Pro Forma Condensed Consolidated Balance Sheet Adjustments

(A)The adjustments represent the effect of the sale of 400 South Jefferson, which was classified as held for sale in OPI's consolidated balance sheet as of December 31, 2023.
(B)The adjustment represents: (i) $36,768 of net proceeds from the sale of 400 South Jefferson and (ii) $10,524 of proceeds related to the Second Termination Fee (as defined below).
In July 2023, Tyson Foods Inc., or Tyson Foods, exercised its option to terminate its lease with OPI at 400 South Jefferson effective January 2025, prior to the stated lease expiration date of January 31, 2028. In accordance with the terms of the lease, Tyson Foods paid OPI approximately $4,300, or the First Termination Fee, of an initial early termination fee owed to OPI of approximately $8,600, which OPI has been amortizing at a rate of $1,400 per quarter through January 2025. In connection with the sale of 400 South Jefferson, OPI entered into a lease termination agreement with Tyson Foods, pursuant to which OPI's lease with Tyson Foods terminated simultaneously with the closing of the sale and Tyson Foods paid OPI an additional termination fee of $10,524, or the Second Termination Fee. The First Termination Fee and the Second Termination Fee are collectively referred to herein as the Tyson Foods Termination Fees.
(C)The adjustment represents deferred termination fee revenue related to the First Termination Fee.
(D)The adjustment represents: (i) an increase of $12,246 for the unamortized portion of the Tyson Foods Termination Fees and (ii) a decrease of $490 for the loss on sale of real estate related to the sale of 400 South Jefferson.
(2) Notes to Unaudited Pro Forma Condensed Consolidated Statement of Income (Loss) Adjustments
(E)The adjustments represent the historical revenues and expenses of 400 South Jefferson for the year ended December 31, 2023 as if this transaction had occurred on January 1, 2023. The adjustment to rental income includes $12,246 for the unamortized portion of the Tyson Foods Termination Fees.
(F)The adjustment reflects a $490 loss on sale of real estate related to the sale of 400 South Jefferson.
(G)The adjustment to interest expense represents the elimination of $854 of historical interest expense related to a previous mortgage encumbering 400 South Jefferson.


F-4