WEEKS CORP
8-K/A, 1998-02-18
REAL ESTATE INVESTMENT TRUSTS
Previous: WEEKS CORP, 8-K, 1998-02-18
Next: WEEKS CORP, 8-K, 1998-02-18



<PAGE>
 
                                 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): January 9, 1998


                               WEEKS CORPORATION
            (Exact name of registrant as specified in its charter)

<TABLE> 
<S>                      <C>                      <C>  
        Georgia                  011-13254                   58-1525322
(State of Incorporation) (Commission File Number) (IRS Employer Identification No.)
</TABLE> 

                   4497 Park Drive, Norcross, Georgia 30093
                   ----------------------------------------
         (Address of principal executive offices, including zip code)


                                (770) 923-4076
                                --------------
             (Registrant's telephone number, including area code)
 

<PAGE>
 
Item 7.  Financial Statements and Exhibits

         (a)  Financial Statements of Business Acquired

              The financial statements required by Item 7(a)(3) relating to the
              acquisition of the Beacon Centre Acquisition Property described
              in Item 2 of Form 8-K of Weeks Corporation (the "Company") dated
              January 9, 1998 are attached hereto as Exhibit A and incorporated
              herein by this reference.

         (b)  Pro Forma Financial Information

              The unaudited pro forma financial information required by Item
              7(b) relating to the Beacon Centre Acquisition Property described
              in Item 2 of Form 8-K of Weeks Corporation dated January 9, 1998
              is attached hereto as Exhibit B and incorporated herein by this
              reference.

         (c)  Exhibits

                 Exhibit
                   No.    Description
               --------------------------------------------------------------

                    A    Financial statements required by Item 7(a)(3).

                    B    Pro forma financial information required by Item 7(b).

                  23.1   Consent of Independent Auditors
<PAGE>
 
                                  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.



                                WEEKS CORPORATION
                                Registrant


Date:  February 17, 1998        /s/ David P. Stockert
                                --------------------------
                                 David P. Stockert
                                 Senior Vice President and
                                 Chief Financial Officer
<PAGE>
 
                               Index to Exhibits

  Exhibit    Description                                                Page
  -------    -----------                                                ----

     A       Financial statements required by Item 7(a)(3)               5

     B       Pro forma financial information required by Item 7(b)       10

   23.1      Consent of Independent Auditors                             18

<PAGE>
 
                                                                    Exhibit 23.1


INDEPENDENT AUDITORS' CONSENT

We consent to the incorporation by reference in the Registration Statements File
Nos. 33-96534, 333-1106, 333-42821 and 333-32755 of Weeks Corporation on
Form S-3 and Registration Statements File Nos. 333-1108 and 333-18305 on 
Form S-8 and File No. 333-32755 of Weeks Realty, L.P. on Form S-3 of our report
dated January 30, 1998 relating to the statement of revenues and certain
expenses of Beacon Centre Acquisition Property for the year ended December 31,
1996 appearing in the Report on Form 8-K/A of Weeks Corporation and Weeks
Realty, L.P. dated January 9, 1998.

DELOITTE & TOUCHE LLP

Miami, Florida
February 13, 1998


<PAGE>
 
                                                                       Exhibit A


                      BEACON CENTRE ACQUISITION PROPERTY
                      COMBINED STATEMENTS OF REVENUE AND
                               CERTAIN EXPENSES
                                 FOR THE YEAR
                      ENDED DECEMBER 31, 1996 AND FOR THE
        NINE MONTHS IN THE PERIOD ENDED SEPTEMBER 30, 1997 (UNAUDITED)
<PAGE>
 
INDEPENDENT AUDITORS' REPORT


To the Partners of
  Weeks Realty, L.P.:

We have audited the statement of revenues and certain expenses of the Beacon
Centre Acquisition Property (the "Property") for the year ended December 31,
1996. This financial statement is the responsibility of the Property's
management. Our responsibility is to express an opinion on the financial
statement based on our audit.

We conducted our audit in accordance with generally accepted auditing standards.
Those standards require that we plan and perform the audit to obtain reasonable
assurance about whether the financial statement is free of material
misstatement. An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statement. An audit also includes
assessing the accounting principles used and the significant estimates made by
management, as well as evaluating the overall financial statement presentation.
We believe that our audit provides a reasonable basis for our opinion.

The accompanying statement of revenues and certain expenses was prepared for the
purpose of complying with the rules and regulations of the Securities and
Exchange Commission (for inclusion in the filings on Form 8-K of Weeks
Corporation and Weeks Realty, L.P.). Material amounts, described in Note 1 to
the statement of revenues and certain expenses, that would not be comparable to
those resulting from future operations of the acquired Property are excluded,
and the statement is not intended to be a complete presentation of the acquired
Property's revenues and expenses.

In our opinion, the financial statement referred to above presents fairly, in
all material respects, the revenues and certain expenses of the Beacon Centre
Acquisition Property for the year ended December 31, 1996 in conformity with
generally accepted accounting principles.

DELOITTE & TOUCHE LLP

Miami, Florida
January 30, 1998
<PAGE>
 
BEACON CENTRE ACQUISITION PROPERTY

STATEMENT OF REVENUES AND CERTAIN EXPENSES
- --------------------------------------------------------------------------------
<TABLE> 
<CAPTION> 
                                                        Nine Months
                                                       in the Period                Year
                                                           Ended                    Ended
                                                     September 30, 1997       December 31, 1996
                                                         (Unaudited)
<S>                                                  <C>                      <C> 
REVENUES:
  Rental income                                        $ 12,558,141            $ 14,347,852
  Tenant reimbursements                                     966,650               1,197,883
                                                       -------------           ------------

           Total revenues                                13,524,791              15,545,735
                                                       -------------           ------------

CERTAIN EXPENSES:
  Property operating and maintenance                      1,652,092               1,766,475
  Real estate taxes                                       1,578,299               1,973,991
                                                       -------------           ------------

           Total certain expenses                         3,230,391               3,740,466
                                                       -------------           ------------

REVENUES IN EXCESS OF
  CERTAIN EXPENSES                                     $ 10,294,400            $ 11,805,269
                                                       =============           ============
</TABLE> 

See notes to the statement of revenues and certain expenses.
<PAGE>
 
BEACON CENTRE ACQUISITION PROPERTY

NOTES TO THE STATEMENT OF REVENUES AND CERTAIN EXPENSES
- --------------------------------------------------------------------------------

1.    BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

      Beacon Centre Acquisition Property (the "Property"), consists of 24
      buildings and construction in progress in the Beacon Centre project
      located in Miami-Dade County, Florida. The Property was acquired by 
      Weeks Corporation (the "Company"), an unrelated party, through its
      majority owned subsidiary, Weeks Realty, L.P. (the "Operating
      Partnership") on January 9, 1998. The statement of revenues and certain
      expenses includes information related to the operation of the Property for
      the year ended December 31, 1996 as recorded by the previous owner.

      The accompanying historical financial statement information is presented
      in conformity with Rule 3-14 of the Securities and Exchange Commission.
      Accordingly, the financial statement is not representative of the actual
      operations for the year ended December 31, 1996 as certain expenses, which
      may not be comparable to the expenses expected to be incurred in future
      operations of the Property, have been excluded. Expenses excluded consist
      of property management fees and related costs and expenses, interest,
      depreciation and amortization, and other costs not directly related to the
      future operations of the Property after acquisition.

      The Company and the previous owner are not aware of any material factors
      relating to the Property that would cause the reported financial
      information not to be necessarily indicative of future operating results.

      The statement of revenues and certain expenses for the nine months in the
      period ended September 30, 1997 has not been audited. In the opinion of
      management, all adjustments, consisting solely of normal recurring
      adjustments necessary for the fair presentation of the statement of
      revenues and certain expenses for the interim period, have been included.
      The results of operations for the nine month period ended September 30,
      1997 are not necessarily indicative of results which ultimately may be
      achieved for the year.

      Management's Use of Estimates - The preparation of financial statements in
      conformity with generally accepted accounting principles requires
      management to make estimates and assumptions that affect the reported
      amounts of revenues and expenses during the reporting period. Actual
      results could differ from those estimates.

      Rental Income - Rental income is recognized on a straight-line basis over
      the terms of the related leases.

      Property Operating and Maintenance Expenses - Property operating and
      maintenance expenses consist primarily of utilities, repairs and
      maintenance, security and safety, cleaning, and other expenses.
<PAGE>
 
2.    OPERATING LEASES

      Operating revenue is principally obtained from tenant rentals under
      noncancelable operating lease agreements. The future minimum rentals under
      noncancelable operating lease agreements as of December 31, 1996 are as
      follows:


            December 31,                            Amount
                                       
            1997                                $ 15,957,338
            1998                                  15,066,299
            1999                                  13,308,008
            2000                                  10,210,449
            2001                                   7,218,811
            Thereafter                            16,801,108
                                                  ----------
                                       
            Total                               $ 78,562,013
                                                ============





                                   * * * * * *

<PAGE>
 
                                                                       Exhibit B

                                Weeks Corporation
            Pro Forma Condensed Consolidated Statements of Operations
                                   (Unaudited)

The unaudited pro forma condensed consolidated statements of operations are
presented as if the Company acquired the Beacon Centre Acquisition Properties
acquired on January 9, 1998 (described in the Company's Current Report on 
Form 8-K dated January 9, 1998) and the NWI and Lichtin 1997 Acquisition
Properties acquired on various dates during 1997 (described in the Company's
Current Report on Form 8-K dated February 17, 1998 and filed on February 18,
1998) as of January 1, 1996. The unaudited combined results of operations of the
NWI and Lichtin 1997 Acquisition Properties for the nine months ended September
30, 1997 include the historical revenue and certain operating expenses of these
properties through their respective acquisition dates (see Note 1 to the
combined statements of revenue and certain expenses included as Exhibits A and B
to the Company's Current Report on Form 8-K dated February 17, 1998 and filed on
February 18, 1998). The actual operating results of the NWI and Lichtin 1997
Acquisition Properties, subsequent to their acquisition dates are included in
the historical financial statements of the Company. In management's opinion, all
adjustments necessary to present fairly the effects of these acquisitions have
been made.

These unaudited pro forma condensed consolidated statements of operations should
be read in conjunction with the unaudited pro forma condensed consolidated
balance sheet of the Company included herein, the consolidated financial
statements and accompanying notes thereto of the Company included in its Annual
Report on Form 10-K/A-2 for the year ended December 31, 1996, and the unaudited
condensed consolidated financial statements and accompanying notes thereto of
the Company included in its September 30, 1997 Quarterly Report on Form 10-Q.

The unaudited pro forma condensed consolidated statements of operations are not
necessarily indicative of what the actual results of operations of the Company
would have been assuming the Company had acquired the Beacon Centre Acquisition
Properties and the NWI and Lichtin 1997 Acquisition Properties as of the
beginning of each period presented, nor do they purport to represent the results
of operations for future periods.
<PAGE>
 
                               Weeks Corporation
           Pro Forma Condensed Consolidated Statement of Operations
                 For the Nine Months Ended September 30, 1997
                                  (Unaudited)
                     (In thousands, except per share data)
<TABLE> 
<CAPTION> 
- ---------------------------------------------------------------------------------------------------------------------------
                                                   Beacon Centre   Lichtin 1997       NWI 1997
                                      Company       Acquisition    Acquisition       Acquisition     Pro Forma
                                  Historical/(a)/ Properties/(b)/ Properties/(c)/  Properties/(d)/  Adjustments       Pro Forma
- ------------------------------------------------------------------------------------------------------------------------------- 
<S>                                 <C>            <C>             <C>             <C>              <C>          <C>        
Revenue
   Rental income                     $   57,326    $   12,558      $    2,437       $      504      $      --         $  72,825
   Tenant reimbursements                  7,319           966           1,179              108             --             9,572
   Income from direct financing                                                                                                 
     lease                                  565            --              --               --             --               565 
   Other                                    406            --              --               --             --               406 
- -------------------------------------------------------------------------------------------------------------------------------
     Total revenue                       65,616        13,524           3,616              612             --            83,368
- -------------------------------------------------------------------------------------------------------------------------------

Expenses                                                                                        
   Property operating and 
     maintenance                          7,720         1,652           1,176               64             --            10,612
   Real estate taxes                      5,394         1,578             215               83             --             7,270
   Depreciation and amortization         17,344            --              --               --          4,842/(e)/       22,186
   Interest                              14,341            --              --               --         10,747/(f)/       25,088
   Amortization of deferred                                                                                                    
     financing costs                        679            --              --               --             --               679
   General and administrative             3,675            --              --               --            817/(g)/        4,492 
- -------------------------------------------------------------------------------------------------------------------------------
     Total expenses                      49,153         3,230           1,391              147         16,406            70,327
- -------------------------------------------------------------------------------------------------------------------------------
Income before equity in earnings of                                                             
   unconsolidated entities, interest                                                            
   income and gain on sale of real                                                              
   estate asset                          16,463        10,294           2,225              465        (16,406)           13,041

Equity in earnings of unconsolidated                                                            
   entities                               1,538            --              --               --             --             1,538
Interest income                             996            --              --               --             --               996
Gain on sale of real estate property        209            --              --               --             --               209
- -------------------------------------------------------------------------------------------------------------------------------

Income before minority interests         19,206        10,294           2,225              465        (16,406)           15,784
                                                                                                
Minority interests                       (4,533)           --              --               --            (76)/(h)/      (4,609)

- -------------------------------------------------------------------------------------------------------------------------------
Net income                           $   14,673    $   10,294      $    2,225       $      465      $ (16,482)        $  11,175
- -------------------------------------------------------------------------------------------------------------------------------

Earnings Per Share Data:                                                                        
   Basic                             $     0.92            --              --               --             --         $    0.70
   Diluted                           $     0.91            --              --               --             --         $    0.70
- -------------------------------------------------------------------------------------------------------------------------------
   Weighted average shares:                                                                      
    Basic                                15,904            --              --               --             --            15,904
    Diluted                              21,018            --              --               --             --            22,654
- -------------------------------------------------------------------------------------------------------------------------------
</TABLE> 
<PAGE>
 
                               Weeks Corporation
           Pro Forma Condensed Consolidated Statement of Operations
                     For the Year Ended December 31, 1996
                                  (Unaudited)
                     (In thousands, except per share data)

<TABLE> 
<CAPTION> 
- ---------------------------------------------------------------------------------------------------------------------------
                                                   Beacon Centre   Lichtin 1997       NWI 1997
                                      Company       Acquisition    Acquisition       Acquisition     Pro Forma
                                  Historical/(a)/ Properties/(b)/ Properties/(c)/  Properties/(d)/  Adjustments   Pro Forma
- --------------------------------------------------------------------------------------------------------------------------- 
<S>                                 <C>            <C>             <C>            <C>             <C>            <C>        
Revenue
   Rental income                     $   48,162    $   14,348      $    4,347      $      702      $      --      $  67,559
   Tenant reimbursements                  4,517         1,198           2,187             114             --          8,016
   Income from direct financing 
     lease                                  768            --              --              --             --            768
   Other                                    436            --              --              --             --            436
- ---------------------------------------------------------------------------------------------------------------------------
     Total revenue                       53,883        15,546           6,534             816             --         76,779
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
Expenses                                                                                                         
   Property operating and 
     maintenance                          6,025         1,766           2,100             110             --         10,001
   Real estate taxes                      4,725         1,974             381              52             --          7,132
   Depreciation and amortization         13,474            --              --              --          6,538/(e)/    20,012
   Interest                              11,779            --              --              --         14,324/(f)/    26,103
   Amortization of deferred                                                                                      
     financing costs                        864            --              --              --             --            864
   General and administrative             3,039            --              --              --            877/(g)/     3,916
- ---------------------------------------------------------------------------------------------------------------------------
     Total expenses                      39,906         3,740           2,481             162         21,739         68,028
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
Income before equity in earnings of                                                                              
   unconsolidated entities                                                                                       
   and interest income                   13,977        11,806           4,053             654        (21,739)         8,751
                                                                                                                 
Equity in earnings of unconsolidated                                                                             
   entities                               1,340            --              --              --             --          1,340
Interest income                             492            --              --              --             --            492
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
Income before minority interests         15,809        11,806           4,053             654        (21,739)        10,583
Minority interests                       (3,064)           --              --              --            (58)/(h)/   (3,122)
                                                                                                                 
- ---------------------------------------------------------------------------------------------------------------------------
Net income                           $   12,745    $   11,806      $    4,053      $      654      $ (21,797)     $   7,461
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                                                 
Earnings Per Share Data:                                                                                         
   Basic                             $     1.11            --              --              --             --      $    0.65
   Diluted                           $     1.10            --              --              --             --      $    0.64
- ---------------------------------------------------------------------------------------------------------------------------
   Weighted average shares:                                                                                              
     Basic                               11,512            --              --              --             --         11,512
     Diluted                             14,386            --              --              --             --         16,435 
- ---------------------------------------------------------------------------------------------------------------------------
</TABLE> 
<PAGE>
 
                               Weeks Corporation
                 Notes and Assumptions to Unaudited Pro Forma
                Condensed Consolidated Statements of Operations

a)   Represents the Company's unaudited condensed consolidated statement of
     operations contained in its Quarterly Report on Form 10-Q for the nine
     months ended September 30, 1997, and the Company's consolidated statement
     of operations contained in its Annual Report on Form 10-K/A-2 for the year
     ended December 31, 1996, respectively.

b)   Represents the rental income, tenant reimbursements, real estate taxes and
     property operating and maintenance expenses for the Beacon Centre
     Acquisition Properties included herein in Exhibit A.

c)   Represents the rental income, tenant reimbursements, real estate taxes and
     property operating and maintenance expenses for the Lichtin 1997
     Acquisition Properties as set forth in Exhibit A to the Company's Form 8-K
     dated February 17, 1998 and filed on February 18, 1998.

d)   Represents the rental income, tenant reimbursements, real estate taxes and
     property operating and maintenance expenses for the NWI 1997 Acquisition
     Properties as set forth in Exhibit B to the Company's Form 8-K dated
     February 17, 1998 and filed on February 18, 1998.

e)   Represents adjustment to reflect depreciation expense based upon the
     assumed allocation of the acquisition price to land, buildings and
     improvements using a 35 year life for buildings and the life of the lease
     for tenant improvements for the periods indicated. Aggregate pro forma
     depreciation expense for the nine months ended September 30, 1997 was
     $3,845,000 for the Beacon Centre Acquisition Properties and $997,000 for
     the NWI and Lichtin 1997 Acquisition Properties for periods prior to their
     respective acquisition dates (see Note 1 to the combined statements of
     revenues and certain expenses of the NWI and Lichtin 1997 Acquisition
     Properties as set forth in Exhibits A and B to the Company's Form 8-K dated
     February 16, 1998 and filed on February 17, 1998). Aggregate pro forma
     depreciation expense for the year ended December 31, 1996 was $5,126,000
     and $1,412,000 for the Beacon Centre Acquisition Properties and NWI and
     Lichtin 1997 Acquisition Properties, respectively.

f)   Represents increased interest expense, associated with borrowings utilized
     to acquire the Beacon Centre Acquisition Properties, of $8,634,000 and
     $11,511,000 for the nine months ended September 30, 1997 and the year ended
     December 31, 1996, respectively. Amounts reflect interest costs relating to
     additional borrowings under the Company's revolving credit facility of
     $68.5 million at a weighted average interest rate of 7.0% and assumed
     mortgage debt of $78.2 million at a weighted average interest rate of
     8.59%. Additionally, the amounts includes interest expense for periods
     prior to the Lichtin 1997 Acquisition Properties' respective acquisition
     dates of $2,113,000 and $2,813,000 for the nine months ended September 30,
     1997 and the year ended December 31, 1996, respectively (see Note 1 to the
     combined statements of revenue and certain expenses as set forth in Exhibit
     A to the Company's Form 8-K dated February 16, 1998 and filed on February
     17, 1998), associated with approximately $24.0 million of mortgage debt
     assumed at a weighted average interest rate of approximately 9.0% and
     additional Company revolving credit facility borrowings of approximately
     $37.6 million at an interest rate of 7.00% which were utilized to acquire
     the Lichtin 1997 Acquisition Properties.

g)   Represents management fees at 3% of total revenues and other general and
     administrative expenses under the Company's third-party management
     arrangement for the Beacon Centre Acquisition Properties.
<PAGE>
 
h)   Represents the adjustment to pro forma minority interest to adjust the pro
     forma consolidated minority interest amount to reflect the weighted average
     ownership percentage of the unitholders in the Operating Partnership of
     29.2% for the nine months ended September 30, 1997 and 29.5% for the year
     ended December 31, 1996.
<PAGE>
 
                               Weeks Corporation
                Pro Forma Condensed Consolidated Balance Sheet
                              September 30, 1997
                                  (Unaudited)

The unaudited pro forma condensed consolidated balance sheet is presented as if
the acquisition of the Beacon Centre Acquisition Properties for a total
acquisition price of approximately $175.0 million and the acquisition of certain
of the Lichtin and NWI 1997 Acquisition Properties which occurred subsequent to
September 30, 1997 (consisting of four properties acquired from Lichtin and two
properties from NWI for total acquisition consideration of approximately $43.4
million) had occurred as of September 30, 1997. The unaudited pro forma
condensed consolidated balance sheet is not necessarily indicative of what the
actual financial position would have been at September 30, 1997, nor does it
purport to represent the future financial position of the Company.

The unaudited pro forma condensed consolidated balance sheet should be read in
conjunction with the unaudited pro forma condensed consolidated statements of
operations of the Company included herein, the consolidated financial statements
and accompanying notes thereto of the Company included in its Annual Report on
Form 10-K/A-2 for the year ended December 31, 1996, and the unaudited condensed
consolidated financial statements and accompanying notes thereto of the Company
included in its September 30, 1997 Quarterly Report on Form 10-Q.
<PAGE>
 
                               Weeks Corporation
                Pro Forma Condensed Consolidated Balance Sheet
                              September 30, 1997
                                  (Unaudited)
                                (in thousands)
<TABLE> 
<CAPTION> 
- ---------------------------------------------------------------------------------------------------------------
                                                           Company            Pro Forma
                                                      Historical/(a)/      Adjustments/(b)/      Pro Forma
<S>                                                   <C>                <C>                <C> 
Assets
     Land                                              $     98,279      $      32,041/(b)/ $    130,320
     Building and improvements                              578,722            186,317/(b)/      765,039
     Accumulated depreciation                               (56,639)                --           (56,639)
- ---------------------------------------------------------------------------------------------------------------
       Operating real estate assets                         620,362            218,358           838,720
     Development in progress                                 72,415                 --            72,415
     Land held for future development                         9,833                 --             9,833
- ---------------------------------------------------------------------------------------------------------------
       Net real estate assets                               702,610            218,358           920,968
     Real estate loans                                       24,619                 --            24,619
     Cash and cash equivalents                                  476                 --               476
     Receivables                                              6,387                 --             6,387
     Direct financing lease                                   5,032                 --             5,032
     Deferred costs, net                                     12,530                 --            12,530
     Investments in and notes receivable
       from unconsolidated subsidiaries                       8,876                 --             8,876
     Other assets                                             2,600                 --             2,600
- ---------------------------------------------------------------------------------------------------------------
Total Assets                                           $    763,130      $     218,358      $    981,488
===============================================================================================================

Liabilities and Shareholders' Equity
     Mortgage notes payable                            $    190,687      $      78,180/(b)/ $    268,867
     Bank credit facility borrowings                        150,098             96,933/(b)/      247,031
     Accounts payable
       and accrued expenses                                  18,301                 --            18,301
     Other liabilities                                        4,127                 --             4,127
- ---------------------------------------------------------------------------------------------------------------
Total Liabilities                                           363,213            175,113           538,326
- ---------------------------------------------------------------------------------------------------------------

Minority Interests in
     Operating Partnership                                   89,981             29,673/(b)//(c)/ 119,654
- ---------------------------------------------------------------------------------------------------------------

Shareholders' equity:
     Common stock                                               177                 --               177
     Preferred stock                                             --                 --                --
     Additional paid-in capital                             376,013                 --           376,013
     Deferred compensation                                     (934)                --              (934)
     Accumulated deficit                                    (65,320)            13,572/(c)/      (51,748)
- ---------------------------------------------------------------------------------------------------------------
Total shareholders' equity                                  309,936             13,572           323,508
- ---------------------------------------------------------------------------------------------------------------
Total Liabilities
     and Shareholders' Equity                          $    763,130      $     218,358      $    981,488
===============================================================================================================
</TABLE> 

<PAGE>
 
                               Weeks Corporation
                 Notes and Assumptions to Unaudited Pro Forma
                     Condensed Consolidated Balance Sheet

a)   Represents the Company's unaudited condensed consolidated balance sheet
     contained in the Company's Quarterly Report on Form 10-Q for the quarterly
     period ended September 30, 1997.

b)   Represents the aggregate acquisition consideration, including closing costs
     and acquisition expenses, of $175.0 million for the Beacon Centre
     Acquisition Properties and approximately $43.4 million for the four
     properties acquired from Lichtin and the two properties acquired from NWI
     subsequent to September 30, 1997 (see Note 1 to the combined statements of
     revenue and certain expenses of the Lichtin and NWI Acquisition Properties
     as set forth in Exhibits A and B to the Company's Form 8-K dated February
     17, 1998 and filed in February 18, 1998). The aggregate acquisition
     consideration for these properties consisted of assumed mortgage
     indebtedness of approximately $78.2 million related to the Beacon Centre
     Acquisition Properties, the assumption and repayment of other indebtedness
     and the payment of cash through borrowings under the Company's revolving
     credit facility of approximately $68.5 million related to the Beacon Centre
     Acquisition Properties and $28.4 million related to the Lichtin and NWI
     1997 Acquisition Properties and units of partnership interest in the
     Operating Partnership valued at $28.3 million related to the Beacon Centre
     Acquisition Properties and $15.0 million related to the Lichtin and NWI
     1997 Acquisition Properties.

c)   Represents the adjustment to state the consolidated pro forma shareholders'
     equity balance and the minority interest balance to 73.0% and 27.0%,
     respectively, of the total combined pro forma equity interests (both
     shareholders' equity and minority interests) in the Company.


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission