e8vkza
 

 
 
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
Amendment No. 1
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): May 24, 2007
Crescent Real Estate Equities Company
(Exact name of registrant as specified in its charter)
         
Texas   1-13038   52-1862813
(State or other jurisdiction   (Commission   (IRS Employer
of organization)   File Number)   Identification No.)
777 Main Street, Suite 2100
Fort Worth, Texas 76102
(817) 321-2100
(Address, including zip code, and telephone number, including area code, of registrant’s principal executive offices)
(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:
o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 230.14a-12)
o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 230.14d-2(b))
o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Securities Act (17 CFR 230.13e-4(c))
 
 

 


 

     On May 31, 2007, Crescent Real Estate Equities Company (the “Company”) filed a Form 8-K for the purpose of reporting under Item 2.01 the sale by Crescent Real Estate Equities Limited Partnership, a Delaware limited partnership of which the Company is the sole shareholder of the general partner and the majority limited partner (the “Partnership”), and certain of its subsidiaries and affiliates (the “Sellers” and, collectively with the Partnership, “Crescent”), of six properties to Walton TCC Hotel Investors V, L.L.C., a Delaware limited liability company (the “Purchaser”) pursuant to a series of Purchase and Sale Agreements effective as of April 6, 2007 (collectively, the “Purchase Agreement”). Pursuant to Item 9.01 of the Form 8-K, the Company included pro forma financial information accounting for the sale of the six properties, as well as two additional properties, the Fairmont Sonoma Mission Inn & Spa® and the Sonoma Golf Club, the sale of which was expected to be consummated under the Purchase Agreement at a later date.
     On June 26, 2007, the Purchase Agreement relating to the sale of the Fairmont Sonoma Mission Inn & Spa® and the Sonoma Golf Club was terminated as described below. Therefore, the Company is amending the Form 8-K at this time to revise the pro forma financial information included in Item 9.01 to exclude the effects of the sale of the Fairmont Sonoma Mission Inn & Spa® and the Sonoma Golf Club. In addition, the Company is reporting the termination of the Purchase Agreement under Item 1.02 hereof.
Item 1.02. Termination of a Material Definitive Agreement.
     On March 5, 2007, Crescent and Purchaser had entered into a series of Purchase and Sale Agreements which were amended on March 23, 2007 effective as of March 5, 2007 (collectively, as so amended, the “Original Purchase Agreement”) pursuant to which, among other things, (a) the Sellers agreed to sell to the Purchaser all of the Sellers’ rights, title and interest in the Fairmont Sonoma Mission Inn & Spa®, the Sonoma Golf Club, the Ventana Inn & Spa®, the Park Hyatt Beaver Creek Resort & Spa, the Omni Austin hotel and the Austin Centre office building adjacent to the hotel, the Denver Marriott hotel and the Renaissance Houston hotel and (b) the Partnership agreed to guaranty certain obligations of the Sellers under the Original Purchase Agreement. The Original Purchase Agreement was terminated by the Purchaser on April 2, 2007 at the end of its due diligence period.
     On April 6, 2007, the Sellers and the Purchaser reinstated and amended the Original Purchase Agreement pursuant to the Purchase Agreement.
     On May 24, 2007, the Sellers closed the sale of six properties, representing all properties covered by the Purchase Agreement, except for the Fairmont Sonoma Mission Inn & Spa® and the Sonoma Golf Club.
     On June 26, 2007, SMI Real Estate, LLC, the seller with respect to the Fairmont Sonoma Mission Inn & Spa®, declared Walton TCC Hotel Investors V, L.L.C. (“Original Purchaser”) and WTCC Sonoma Hotel Investors V, L.L.C. (“SMI Assignee”) (together, “SMI Purchaser”) in default under the Purchase and Sale Agreement relating to the Fairmont Sonoma Mission Inn & Spa® (as reinstated, amended and assigned, the “SMI Agreement”).
     Also on June 26, 2007, pursuant to Section 11.1(a) of the SMI Agreement and Section 11.1(a) of the Purchase and Sale Agreement relating to the Sonoma Golf Club (as reinstated, amended and assigned, the “Sonoma Golf Agreement”), SMI Real Estate, LLC, Sonoma Golf Club, LLC and Sonoma Golf, LLC (together, “Sonoma Sellers”) terminated the SMI Agreement and the Sonoma Golf Agreement.
     SMI Purchaser was declared in default under the SMI Agreement for its failure to comply with its obligations under the SMI Agreement regarding delivery of documents and information to the Lender on a timely basis in violation of Section 5.4(a) of the SMI Agreement and Section 4(a) of the Reinstatement and Second Amendment to the SMI Agreement.
     SMI Purchaser was also declared in default under the SMI Agreement for its failure to use Commercially Reasonable Efforts to attempt to reach agreement with Lender on the form of Existing Debt Assumption Agreement as required by Section 5.4(a) of the SMI Agreement and Section 4(a) of the Reinstatement and Second Amendment to the SMI Agreement.
     A default was also declared under the SMI Agreement based on Original Purchaser’s improper assignment of the SMI Agreement to the SMI Assignee without Lender consent in violation of Section 14.4 of the SMI Agreement.

 


 

     Prior to the terminations, Sonoma Sellers were informed that SMI Purchaser would not continue to incur any additional costs and expenses in an effort to close the sale transactions under the SMI Agreement and Sonoma Golf Agreement, which were scheduled for closing at noon on June 28, 2007.
     In conjunction with the above-described declarations of default under the SMI Agreement and the termination of the SMI Agreement and Sonoma Golf Agreement, Sonoma Sellers asserted their right to, and made demand for, the sum of approximately $3.5 million in earnest money under Section 11.1(a) of the SMI Agreement and Section 11.1(a) of the Sonoma Golf Agreement.
     As a result, the Sellers will not receive the remaining $175 million of the total gross purchase price for the properties under the Purchase Agreement, except to the extent the Sellers are able to collect the $3.5 million in earnest money they have demanded. Crescent’s share of the $175 million, determined after taking into account the interests of its partners in the sales and incentive payments due as a result of the sales, would have been approximately $147 million.
     Neither the Company, nor the Partnership, nor any of the Sellers or any affiliate of the foregoing, has a material relationship with Purchaser, other than pursuant to the Purchase Agreement.
Item 9.01. Financial Statements and Exhibits.
     (b) The following pro forma financial statements are filed as part of this Current Report on Form 8-K/A.
Pro Forma Consolidated Balance Sheet as of March 31, 2007 and notes thereto
Pro Forma Consolidated Statement of Operations for the three months ended March 31, 2007 and notes thereto
Pro Forma Consolidated Statement of Operations for the year ended December 31, 2006 and notes thereto

 


 

SIGNATURE
     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.
         
  CRESCENT REAL ESTATE EQUITIES COMPANY
 
 
Date: July 2, 2007  By:   /s/ Jane E. Mody    
    Jane E. Mody   
    Managing Director and Chief Financial Officer   
 

 


 

INDEX TO FINANCIAL STATEMENTS
     
Pro Forma Consolidated Balance Sheet as of March 31, 2007 and notes thereto
  F-3
Pro Forma Consolidated Statement of Operations for the three months ended March 31, 2007 and notes thereto
  F-5
Pro Forma Consolidated Statement of Operations for the year ended December 31, 2006 and notes thereto
  F-7

F -1


 

Pro Forma Financial Information
     The following unaudited pro forma consolidated financial statements are based upon the Company’s consolidated historical financial statements and give effect to the following transactions (the “Transactions”):
    The sale of the Ventana Inn & Spa ®, the Park Hyatt Beaver Creek Resort and Spa, the Omni Austin hotel, the Austin Centre office building, the Denver Marriott hotel and the Renaissance Houston hotel (collectively, the “Properties”), which was completed on May 24, 2007; and
 
    The assumed application of the net cash proceeds received from the sale of the Properties.
     The unaudited pro forma consolidated balance sheet as of March 31, 2007 is presented as if the Transactions had been completed on March 31, 2007. The unaudited pro forma consolidated statements of operations for the three months ended March 31, 2007 and the year ended December 31, 2006 are presented as if the Transactions had occurred as of January 1, 2006.
     In management’s opinion, all adjustments necessary to reflect the Transactions have been made, are based on available information and are based certain assumptions that the Company believes are reasonable. The unaudited pro forma consolidated balance sheet and statements of operations are not necessarily indicative of what actual results of operations of the Company would have been for the periods presented, nor does it purport to predict the Company’s results of operations for future periods.
     The unaudited pro forma condensed consolidated balance sheet, statements of operations and notes thereto have been derived from, and should be read in conjunction with, the Company’s historical consolidated financial statements, including the accompanying notes. Those financial statements are included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2006, and the Company’s Quarterly Report on Form 10-Q for the three-month period ended March 31, 2007.

F -2


 

CRESCENT REAL ESTATE EQUITIES COMPANY
UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
AS OF MARCH 31, 2007
(dollars in thousands)
                         
    (A)              
    Crescent              
    Real Estate     Pro Forma        
    Equities Company     Adjustments     Consolidated  
ASSETS:
                       
Investments in real estate:
                       
Land
  $ 108,431     $     $ 108,431  
Buildings and improvements, net of accumulated depreciation
    1,072,795             1,072,795  
Furniture, fixtures and equipment, net of accumulated depreciation
    14,155             14,155  
Land held for investment or development
    136,804             136,804  
Properties held for disposition, net
    1,896,635       (254,591 )(B)     1,642,044  
 
                 
Net investment in real estate
  $ 3,228,820     $ (254,591 )   $ 2,974,229  
 
                       
Cash and cash equivalents
  $ 33,372     $     $ 33,372  
Restricted cash and cash equivalents
    87,002             87,002  
Defeasance investments
    109,244             109,244  
Accounts receivable, net
    20,025       (1,177 )(B)     18,848  
Deferred rent receivable
    47,870             47,870  
Investments in unconsolidated companies
    257,500             257,500  
Notes receivable, net
    157,696             157,696  
Other assets, net
    126,732       (449 )(C)     126,283  
 
                 
Total assets
  $ 4,068,261     $ (256,217 )   $ 3,812,044  
 
                 
 
                       
LIABILITIES:
                       
Borrowings under Credit Facility
  $ 188,500     $ (47,761 )(C)   $ 140,739  
Notes payable
    1,816,833       (373,630 )(C)     1,443,203  
Junior subordinated notes
    77,321             77,321  
Accounts payable, accrued expenses and other liabilities
    184,859       (3,056 )(B)(C)     181,803  
Liabilities related to properties held for disposition
    610,994       (15,263 )(B)     595,731  
Tax liability-current and deferred, net
    7,382       4,934 (D)     12,316  
 
                 
Total liabilities
  $ 2,885,889     $ (434,776 )   $ 2,451,113  
 
                 
 
                       
MINORITY INTERESTS:
                       
Operating partnership
  $ 62,789     $ 28,569 (E)   $ 91,358  
Consolidated real estate partnerships
    50,002             50,002  
 
                 
Total minority interests
  $ 112,791     $ 28,569     $ 141,360  
 
                 
 
                       
SHAREHOLDERS’ EQUITY:
                       
Preferred shares, $0.01 par value, authorized 100,000,000 shares:
                       
Series A Convertible Cumulative Preferred Shares, liquidation preference of $25.00 per share, 14,200,000 shares issued and outstanding
  $ 319,166     $     $ 319,166  
Series B Cumulative Redeemable Preferred Shares, liquidation preference of $25.00 per share, 3,400,000 shares issued and outstanding
    81,923             81,923  
Common shares, $0.01 par value, authorized 250,000,000 shares, 127,933,228 shares issued and 102,812,311 shares outstanding
    1,279             1,279  
Additional paid-in capital
    2,295,992             2,295,992  
Accumulated deficit
    (1,168,529 )     149,990 (F)     (1,018,539 )
Accumulated other comprehensive (loss) income
    (118 )           (118 )
 
                 
 
  $ 1,529,713     $ 149,990     $ 1,679,703  
Less — shares held in treasury, at cost, 25,120,917 common shares
    (460,132 )           (460,132 )
 
                 
Total shareholders’ equity
  $ 1,069,581     $ 149,990     $ 1,219,571  
 
                 
 
                       
Total liabilities and shareholders’ equity
  $ 4,068,261     $ (256,217 )   $ 3,812,044  
 
                 
See accompanying notes to Pro Forma Consolidated Balance Sheet

F -3


 

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET
(dollars in thousands)
The following describes the pro forma adjustments to the Unaudited Pro Forma Consolidated Balance Sheet as of March 31, 2007 as if the transaction described in the first paragraph of “Pro Forma Financial Information” were completed on March 31, 2007.
A.   Reflects Crescent Real Estate Equities Company consolidated historical Balance Sheet as of March 31, 2007.
 
B.   Reflects adjustments to remove the historical balance sheets of the Properties as outlined in the table below.
                 
    Resort/Hotel     Austin Centre  
    Properties     Office Property  
Properties held for disposition, net
  $ 219,414     $ 35,177  
Accounts receivable, net
    1,177        
 
           
 
               
Total assets
  $ 220,591     $ 35,177  
 
           
 
               
Accounts payable, accrued expenses and other liabilities
  $ 2,275     $  
Liabilities related to properties held for disposition
    15,258       5  
 
           
 
               
Total liabilities
  $ 17,533     $ 5  
 
           
C.   Assumes the net cash proceeds of $424.5 million were used to pay down certain debt instruments as outlined in the table below.
                                 
    Cash Payout/     Cash Payout     Cash Payout     Write-off  
    Assumption     Accrued     Extinguishment     Deferred  
    of Principal     Interest     of Debt     Financing costs  
Prudential Note (secured by 707 17th Street/Denver Marriott)
  $ 36,799     $ (i)   $ 385 (ii)   $ 149  
AEGON Partnership Note (secured by Greenway Plaza/ Renaissance Houston)
    11,831       (i)     717 (ii)     18  
The 2007 Notes
    250,000       781       1,226 (ii)     132  
KeyBank II (secured by distributions from Funding III, II & V)
    75,000       (i)           150  
Credit Facility
    47,761       (i)            
 
                       
 
                               
 
  $ 421,391     $ 781     $ 2,328     $ 449  
 
                       
 
(i)   Interest on these debt instruments is paid monthly, therefore, interest is not considered in the pro forma adjustment.
 
(ii)   Represents prepayment penalties for early retirement of debt.
  D.   Reflects estimated taxes payable as a result of the Transactions.
 
  E.   Reflects the Operating Partnership’s unitholder minority interest, which is approximately 16%, of the amounts described in footnote (F).
 
  F.   Reflects, before minority interests and taxes, the gain on the Transactions of $186.3 million offset by debt pre-payment penalty and write off of deferred financing costs of $2.8 million. Adjustment is recorded net of minority interests and taxes.

F -4


 

CRESCENT REAL ESTATE EQUITIES COMPANY
UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2007
(dollars in thousands, except share data)
                         
    (A)              
    Crescent              
    Real Estate     Pro Forma        
    Equities Company     Adjustments     Consolidated  
REVENUE:
                       
Office Property
  $ 77,428     $     $ 77,428  
Other Property
    1,689             1,689  
 
                 
Total Property revenue
  $ 79,117     $     $ 79,117  
 
                 
 
                       
EXPENSE:
                       
Office Property real estate taxes
  $ 7,226     $     $ 7,226  
Office Property operating expenses
    30,993             30,993  
Other Property expenses
    2,223             2,223  
 
                 
Total Property expense
  $ 40,442     $     $ 40,442  
 
                 
 
Income from Property Operations
  $ 38,675     $     $ 38,675  
 
                 
 
                       
OTHER INCOME (EXPENSE):
                       
Interest and other income
  $ 7,289     $     $ 7,289  
Corporate general and administrative
    (10,322 )           (10,322 )
Severance and other related costs
    (2,980 )           (2,980 )
Interest expense
    (31,201 )     7,637 (C)     (23,564 )
Amortization of deferred financing costs
    (1,787 )     240 (C)     (1,547 )
Extinguishment of debt
    (453 )           (453 )
Depreciation and amortization
    (21,587 )           (21,587 )
Impairment charges
    (1,935 )           (1,935 )
Other expenses
    (2,408 )           (2,408 )
Equity in net income (loss) of unconsolidated companies:
                   
Office Properties
    2,230             2,230  
Resort Residential Development Properties
    (7 )           (7 )
Resort/Hotel Properties
    (599 )           (599 )
Temperature-Controlled Logistics Properties
    (2,671 )           (2,671 )
Other
    316             316  
 
                 
 
                       
Total other income (expense)
  $ (66,115 )   $ 7,877     $ (58,238 )
 
                 
 
                       
LOSS FROM CONTINUING OPERATIONS BEFORE MINORITY INTERESTS AND INCOME TAXES
  $ (27,440 )   $ 7,877     $ (19,563 )
Minority interests
    5,767       (1,260 )(D)     4,507  
Income tax expense
    (1,049 )           (1,049 )
 
                 
 
                       
LOSS BEFORE DISCONTINUED OPERATIONS
  $ (22,722 )   $ 6,617     $ (16,105 )
Income from discontinued operations, net of minority interests and taxes
    15,748       (6,444 )(B)     9,304  
 
                 
 
                       
NET LOSS
  $ (6,974 )   $ 173     $ (6,801 )
Series A Preferred Share distributions
    (5,990 )           (5,990 )
Series B Preferred Share distributions
    (2,019 )           (2,019 )
 
                 
 
                       
NET LOSS AVAILABLE TO COMMON SHAREHOLDERS
  $ (14,983 )   $ 173     $ (14,810 )(E)
 
                 
 
                       
BASIC EARNINGS PER SHARE DATA:
                       
Loss available to common shareholders before discontinued operations
  $ (0.30 )           $ (0.23 )
Income from discontinued operations, net of minority interests and taxes
    0.15               0.09  
 
                 
 
                       
Net loss available to common shareholders — basic
  $ (0.15 )           $ (0.14 )
 
                 
 
                       
DILUTED EARNINGS PER SHARE DATA:
                       
Loss available to common shareholders before discontinued operations
  $ (0.30 )           $ (0.23 )
Income from discontinued operations, net of minority interests and taxes
    0.15               0.09  
 
                   
 
Net loss available to common shareholders — diluted
  $ (0.15 )           $ (0.14 )
 
                 
 
                       
WEIGHTED AVERAGE SHARES OUTSTANDING — BASIC
    102,738,586               102,738,586  
 
                   
 
                       
WEIGHTED AVERAGE SHARES OUTSTANDING — DILUTED
    102,738,586               102,738,586  
 
                   
See accompanying notes to Pro Forma Consolidated Statement of Operations

F -5


 

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
(dollars in thousands)
The following describes the pro forma adjustments to the Unaudited Pro Forma Consolidated Statement of Operations for the three months ended March 31, 2007 as if the transaction described in the first paragraph of “Pro Forma Financial Information” were completed on January 1, 2006.
A.   Reflects Crescent Real Estate Equities Company consolidated historical Statement of Operations for the three months ended March 31, 2007.
 
B.   Reflects adjustments to remove the income for the Properties for the three months ended March 31, 2007 as outlined in the table below.
                 
    Resort/Hotel     Austin Centre  
    Properties     Office Property  
Income from discontinued operations, net of minority interests and taxes
  $ 6,226     $ 218  
 
           
C.   Net decrease in interest costs assuming the net cash proceeds of $424.5 million were used to pay down certain debt instruments as outlined in Note (C) of the Notes to Unaudited Pro Forma Consolidated Balance Sheet.
                 
            Amortization  
    Interest     of Deferred  
    Expense     Financing  
Prudential Note (secured by 707 17th Street/Denver Marriott)
  $ 480     $ 12  
AEGON Partnership Note (secured by Greenway Plaza/Renaissance Houston)
    222       2  
The 2007 Notes
    4,734       79  
KeyBank II (secured by distributions from Funding III, II & V)
    1,373       147  
Credit Facility
    828        
 
           
 
  $ 7,637     $ 240  
 
           
D.   Reflects the Operating Partnership’s unitholder minority interest, which is approximately 16%, of the adjustments.
 
E.   Does not reflect the non-recurring gain on the sale of the Properties or the non-recurring debt pre-payment penalties of $2.3 million or write off of deferred financing costs of $0.4 million associated with the debt pay downs as outlined in Note (C) of the Notes to Unaudited Pro Forma Consolidated Balance Sheet. The estimated gain net of estimated selling costs and before minority interests and taxes would have been approximately $186.3 million had the Transactions taken place as of March 31, 2007.
         
Purchase price
  $ 445,000  
Settlement costs and incentive payments
    (20,500 )
Net book value of the Properties
    (238,230 )
 
     
 
       
Gain
  $ 186,270  
 
     

F -6


 

CRESCENT REAL ESTATE EQUITIES COMPANY
UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2006
(dollars in thousands, except share data)
                                 
    (A)     (B)              
    Crescent     Adjustments for              
    Real Estate     Discontinued     Pro Forma        
    Equities Company     Operations     Adjustments     Consolidated  
REVENUE:
                               
Office Property
  $ 414,343     $ (94,128 )   $     $ 320,215  
Resort Residential Development Property
    372,148       (364,179 )           7,969  
Resort/Hotel Property
    142,205       (142,164 )           41  
 
                       
Total Property revenue
  $ 928,696     $ (600,471 )   $     $ 328,225  
 
                       
 
                               
EXPENSE:
                               
Office Property real estate taxes
  $ 41,674     $ (14,110 )   $     $ 27,564  
Office Property operating expenses
    164,965       (41,025 )           123,940  
Resort Residential Development Property expense
    342,994       (331,656 )           11,338  
Resort/Hotel Property expense
    108,391       (107,670 )           721  
 
                       
Total Property expense
  $ 658,024     $ (494,461 )   $     $ 163,563  
 
                       
 
                               
Income from Property Operations
  $ 270,672     $ (106,010 )   $     $ 164,662  
 
                       
 
                               
OTHER INCOME (EXPENSE):
                               
Income from sale of investment in unconsolidated company
  $ 47,709     $     $     $ 47,709  
Interest and other income
    47,428       (1,688 )           45,740  
Corporate general and administrative
    (44,918 )                 (44,918 )
Interest expense
    (134,273 )     17,242       26,786 (D)     (90,245 )
Amortization of deferred financing costs
    (7,605 )     908       663 (D)     (6,034 )
Depreciation and amortization
    (147,407 )     66,313             (81,094 )
Other expenses
    (12,997 )     (416 )           (13,413 )
Equity in net income (loss) of unconsolidated companies:
                           
Office Properties
    9,231                   9,231  
Resort Residential Development Properties
    (355 )     663             308  
Resort/Hotel Properties
    (5,109 )                 (5,109 )
Temperature-Controlled Logistics Properties
    (15,669 )                 (15,669 )
Other
    12,157                   12,157  
 
                       
 
                               
Total other income (expense)
  $ (251,808 )   $ 83,022     $ 27,449     $ (141,337 )
 
                       
 
                               
INCOME FROM CONTINUING OPERATIONS BEFORE MINORITY INTERESTS AND INCOME TAXES
  $ 18,864     $ (22,988 )   $ 27,449     $ 23,325  
Minority interests
    (2,661 )     8,665       (4,392 )(E)     1,612  
Income tax (expense) benefit
    3,475       (8,139 )           (4,664 )
 
                       
 
                               
INCOME BEFORE DISCONTINUED OPERATIONS
  $ 19,678     $ (22,462 )   $ 23,057     $ 20,273  
(Loss) income from discontinued operations, net of minority interests and taxes
    (502 )     22,462       (14,107 )(C)     7,853  
Impairment charges related to real estate assets from discontinued operations, net of minority interests
    (105 )                 (105 )
Gain on sale of real estate from discontinued operations, net of minority interests and taxes
    14,362                   14,362  
 
                       
 
                               
NET INCOME
  $ 33,433     $     $ 8,950     $ 42,383  
Series A Preferred Share distributions
    (23,963 )                 (23,963 )
Series B Preferred Share distributions
    (8,075 )                 (8,075 )
 
                       
 
                               
NET INCOME AVAILABLE TO COMMON SHAREHOLDERS
  $ 1,395     $     $ 8,950     $ 10,345  
 
                       
 
                               
BASIC EARNINGS PER SHARE DATA:
                               
Loss available to common shareholders before discontinued operations
  $ (0.12 )                   $ (0.12 )
(Loss) income from discontinued operations, net of minority interests and taxes
    (0.01 )                     0.08  
Impairment charges related to real estate assets from discontinued operations, net of minority interests
                           
Gain on sale of real estate from discontinued operations, net of minority interests and taxes
    0.14                       0.14  
 
                           
 
                               
Net income available to common shareholders — basic
  $ 0.01                     $ 0.10  
 
                           
 
                               
DILUTED EARNINGS PER SHARE DATA:
                               
Loss available to common shareholders before discontinued operations
  $ (0.12 )                   $ (0.12 )
(Loss) income from discontinued operations, net of minority interests and taxes
    (0.01 )                     0.08  
Impairment charges related to real estate assets from discontinued operations, net of minority interest
                           
Gain on sale of real estate from discontinued operations, net of minority interests and taxes
    0.14                       0.14  
 
                           
 
                               
Net income available to common shareholders — diluted
  $ 0.01                     $ 0.10  
 
                           
 
                               
WEIGHTED AVERAGE SHARES OUTSTANDING — BASIC
    102,054,659                       102,054,659  
 
                           
 
                               
WEIGHTED AVERAGE SHARES OUTSTANDING — DILUTED
    102,054,659                       102,054,659  
 
                           
See accompanying notes to Pro Forma Consolidated Statement of Operations

F -7


 

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

(dollars in thousands)
The following describes the pro forma adjustments to the Unaudited Pro Forma Consolidated Statement of Operations for the year ended December 31, 2006 as if the transaction described in the first paragraph of “Pro Forma Financial Information” were completed on January 1, 2006.
A.   Reflects Crescent Real Estate Equities Company consolidated historical Statement of Operations for the year ended December 31, 2006.
 
B.   Reflects the reclassification of certain office properties, resort residential development properties and resort and hotel properties to discontinued operations pursuant to a Strategic Plan announced by the Company on March 1, 2007.
 
C.   Reflects adjustments to remove the income for the Properties for the year ended December 31, 2006 as outlined in the table below.
                 
    Resort/Hotel     Austin Centre  
    Properties     Office Property  
Income from discontinued operations, net of minority interests and taxes
  $ 14,666     $ (559 )
 
           
D.   Net decrease in interest costs assuming that the net cash proceeds of $424.5 million were used to pay down certain debt instruments as outlined in Note (C) of the Notes to Unaudited Pro Forma Consolidated Balance Sheet.
                 
            Amortization  
    Interest     of Deferred  
    Expense     Financing  
Prudential Note (secured by 707 17th Street/Denver Marriott)
  $ 1,921     $ 48  
AEGON Partnership Note (secured by Greenway Plaza/Renaissance Houston)
    902       7  
The 2007 Notes
    18,917       317  
KeyBank II (secured by distributions from Funding III,II & V)
    1,846       291  
Credit Facility
    3,200        
 
           
 
               
 
  $ 26,786     $ 663  
 
           
E.   Reflects the Operating Partnership’s unitholder minority interest, which is approximately 16%, of the adjustments.

F -8