BNL 10-K Annual Report Dec. 31, 2018 | Alphaminr
Broadstone Net Lease, Inc.

BNL 10-K Fiscal year ended Dec. 31, 2018

BROADSTONE NET LEASE, INC.
10-Ks and 10-Qs
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
10-Q
10-K
10-Q
10-Q
PROXIES
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
DEF 14A
10-K 1 ck0001424182-10k_20181231.htm 2018 10-K ck0001424182-10k_20181231.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-K

( Mark One)

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2018

OR

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission file number 000-55774

BROADSTONE NET LEASE, INC.

(Exact name of registrant as specified in its charter)

Maryland

26-1516177

(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.)

800 Clinton Square Rochester, New York

14604

(Address of principal executive offices)

(Zip Code)

(585) 287-6500

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934: None

Securities registered pursuant to Section 12(g) of the Securities Exchange Act of 1934: Common Stock, par value $0.001 per share

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes No

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§ 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

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.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes No

There is no established market for the registrant’s shares of common stock.  There were approximately 19,485,596.955 shares of common stock held by non-affiliates as of June 30, 2018, the last business day of the registrant’s most recently completed second fiscal quarter, for an aggregate market value of $1,617,304,547, assuming a market value of $83 per share, the offering price per share as of June 30, 2018, in the registrant’s ongoing private offering exclusive of any available discounts for certain categories of purchasers.

There were 22,597,882.214 shares of the Registrant’s common stock, $0.001 par value per share, outstanding as of March 1, 2019.

Documents Incorporated by Reference

Part III, Items 10, 11, 12, 13, and 14 of this annual report incorporate by reference certain specific portions of Broadstone Net Lease, Inc.’s definitive proxy statement for its 2019 Annual Meeting of Stockholders, which will be filed with the Securities and Exchange Commission no later than 120 days after the end of the registrant’s fiscal year. Only those portions of the proxy statement that are specifically incorporated by reference herein shall constitute a part of this annual report.


BROADSTONE NET LEASE, INC.

TABLE OF CONTENTS

Page

Cautionary Note Regarding Forward-Looking Statements

2

PART I

Item 1.

Business

3

Item 1A.

Risk Factors

18

Item 1B.

Unresolved Staff Comments

36

Item 2.

Properties

36

Item 3.

Legal Proceedings

36

Item 4.

Mine Safety Disclosures

36

PART II

Item 5.

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

37

Item 6.

Selected Financial Data

46

Item 7.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

47

Item 7A.

Quantitative and Qualitative Disclosures About Market Risk

68

Item 8.

Financial Statements and Supplementary Data

70

Item 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

133

Item 9A.

Controls and Procedures

133

Item 9B.

Other Information

133

PART III

Item 10.

Directors, Executive Officers and Corporate Governance

134

Item 11.

Executive Compensation

134

Item 12.

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

134

Item 13.

Certain Relationships and Related Transactions, and Director Independence

134

Item 14.

Principal Accountant Fees and Services

134

PART IV

Item 15.

Exhibits and Financial Statement Schedules

135

Item 16.

Form 10-K Summary

135

1


Cautionary Note Regarding F orward-Looking Statements

Except where the context suggests otherwise, as used in this Form 10-K, the terms “we,” “us,” “our,” and “our company” refer to Broadstone Net Lease, Inc., a Maryland corporation, and, as required by context, Broadstone Net Lease, LLC, a New York limited liability company, which we refer to as our “Operating Company,” and to their respective subsidiaries.

This Annual Report on Form 10-K may contain forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), regarding, among other things, our plans, strategies, and prospects, both business and financial. Forward-looking statements include, but are not limited to, statements that represent our beliefs concerning future operations, strategies, financial results, or other developments. Forward-looking statements can be identified by the use of forward-looking terminology such as, but not limited to, “may,” “will,” “should,” “expect,” “intend,” “anticipate,” “estimate,” “would be,” “believe,” or “continue” or the negative or other variations of comparable terminology.

Forward-looking statements are inherently subject to risks, uncertainties, and assumptions. Because these forward-looking statements are based on estimates and assumptions that are subject to significant business, economic, and competitive uncertainties, many of which are beyond our control or are subject to change, actual results could be materially different. Although we believe that our plans, intentions, and expectations reflected in or suggested by these forward-looking statements are reasonable, we cannot assure you that we will achieve or realize these plans, intentions, or expectations.

The following are some, but not all, of the assumptions, risks, uncertainties, and other factors that could cause our actual results to differ materially from those presented in our forward-looking statements:

Our ability to generate cash flows sufficient to pay our dividends to stockholders or meet our debt service obligations.

Our ability to achieve our investment objectives and growth plans.

Our dependence upon the financial health and performance of our Manager and Asset Manager and their ability to retain or hire key personnel.

We may be subject to substantial third-party fees, in some instances to affiliated third parties.

Potential conflicts of interest because of our UPREIT structure (as defined below) and the relationship with our Manager and Asset Manager.

General business and economic conditions, fluctuating interest rates, and volatility and uncertainty in the credit markets and broader financial markets.

Competition in the acquisition and disposition of properties and in the leasing of our properties, which may impact our ability to acquire, dispose of, or lease properties on advantageous terms.

Risks associated with investing in real estate, including tenant, geographic, and industry concentrations with respect to our properties; bankruptcies or insolvencies of tenants or from tenant defaults generally; impairments in the value of our real estate assets; the illiquidity of our real estate investments; potential liability relating to environmental matters; and potential damages from natural disasters, acts of terrorism, or war.

Our access to capital and ability to borrow money in sufficient amounts and on favorable terms.

Our continued qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes and compliance with REIT requirements, including the annual distribution requirements.

Changes in applicable laws, rules, and regulations, including the tax laws.

Additional factors that may cause risks and uncertainties include those discussed in the Item 1. “Business,” Item 1A. “Risk Factors,” and Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Annual Report. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date this Form 10-K is filed with the Securities and Exchange Commission (the “SEC”). Except as required by law, we do not undertake any obligation to update or revise any forward-looking statements contained in this Form 10-K.

2


Part I.

Item 1.

Business

The Company

We are an externally managed real estate investment trust (“REIT”) formed as a Maryland corporation in 2007 to acquire and hold commercial real estate properties throughout the United States, substantially all of which are leased to the properties’ operators under long-term net leases. Under a “net lease,” the tenant occupying the leased property (usually as a single tenant) does so in much the same manner as if the tenant were the owner of the property. There are various forms of net leases, most typically classified as triple-net or double-net. Triple-net leases typically require that the tenant pay all expenses associated with the property ( e.g. , real estate taxes, insurance, maintenance, repairs, and capital costs). Double-net leases typically require that the tenant pay all operating expenses associated with the property ( e.g. , real estate taxes, insurance, and maintenance), but exclude some or all major repairs ( e.g. , roof, structure, and parking lot). Accordingly, the owner receives the rent “net” of these expenses, rendering the cash flow associated with the lease predictable for the term of the lease. Under a net lease, the tenant generally agrees to lease the property for a significant term and agrees that it will either have no ability, or only limited ability, to terminate the lease or abate rent prior to the expiration of the term of the lease as a result of real estate driven events such as casualty, condemnation, or failure by the landlord to fulfill its obligations under the lease.

We focus on real estate that is operated by a single tenant where the real estate is an integral part of the tenant’s business. Our diversified portfolio of real estate includes retail properties (such as quick service and casual dining restaurants), healthcare facilities, industrial manufacturing facilities, warehouse and distribution centers, and corporate offices, among others. We target properties with creditworthy tenants that look to engage in a long-term lease relationship. Through long-term leases, our tenants are able to retain operational control of their mission critical locations, while conserving their debt and equity capital to fund their fundamental business operations.

As of December 31, 2018, we owned a diversified portfolio of 621 individual net leased commercial properties located in 42 states and comprising approximately 19.0 million rentable square feet of operational space. As of December 31, 2018, 100% of our properties were subject to leases and were 99.7% occupied by 161 different commercial tenants, with no single tenant accounting for more than 3.5% of our contractual rental revenue over the next 12 months (“NTM Rent”).

We elected to qualify as a REIT under the Internal Revenue Code of 1986, as amended (the “Internal Revenue Code”), beginning with our taxable year ended December 31, 2008. As a REIT, we are not subject to federal income tax to the extent that we meet certain requirements, including that we distribute at least 90% of our annual taxable income to our stockholders and satisfy other requirements based on the composition of our asset portfolio and sources of income.

We operate under the direction of our board of directors, which is responsible for the management and control of our affairs. Our board of directors has retained Broadstone Real Estate, LLC (the “Manager”), to provide certain property management services for our properties, and Broadstone Asset Management, LLC, a wholly owned subsidiary of the Manager (the “Asset Manager”), to manage our day-to-day affairs and implement our investment strategy, subject to our board of directors’ direction, oversight, and approval. The agreements governing the services provided by the Manager and the Asset Manager have been renewed through the year ending December 31, 2021, and will automatically renew for successive additional three-year terms thereafter, subject to earlier termination as detailed in the respective agreements.

We conduct substantially all of our activities through, and all of our properties are held directly or indirectly by, the Operating Company. We are the sole managing member of the Operating Company and as of December 31, 2018, we owned approximately 92.7% of its issued and outstanding membership units, with the remaining 7.3% of its membership units held by persons who were issued membership units in exchange for their interests in properties acquired by the Operating Company.

3


As we conduct substantially all of our operations through the Operating Company, we are structured as what is referred to as an Umbrella Partnership Real Estate Investment Trust (“UPREIT”). The UPREIT structure allows a property owner to contribute property to the Operating Company in exchange for membership units in the Operating Company and generally defer taxation of a resulting gain until the contributor later disposes of the membership units or the property is sold in a taxable transaction. The membership units of the Operating Company held by members of the Operating Company other than us are referred to herein and in our consolidated financial statements as “non-controlling interests,” “non-controlling membership units,” or “membership units,” and are convertible into shares of our common stock on a one-for-one basis, subject to certain restrictions. We allocate consolidated earnings to holders of our common stock and non-controlling membership unit holders of the Operating Company based on the weighted average number of shares of our common stock and non-controlling membership units outstanding during the year. For the year ended December 31, 2018, the weighted average number of units outstanding was 1.67 million.

We commenced our ongoing private offering of shares of our common stock (our “private offering”) in 2007. The first closing of our private offering occurred on December 31, 2007, and we have conducted additional closings at least once every calendar quarter since then. Currently, we close sales of additional shares of our common stock monthly. In November 2017, we instituted a monthly equity cap and queue program for new and additional investments in our common stock. The cap does not apply to investments made pursuant to our Distribution Reinvestment Plan (“DRIP”) or equity capital received in connection with UPREIT transactions. See Item 5. “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchase of Equity Securities” of this Form 10-K for further information.

Shares of our common stock are offered in our private offering at a price equal to a determined share value (the “Determined Share Value”), which is established at least quarterly by the committee of our board of directors comprised of our independent directors (“Independent Directors Committee”) based on the net asset value (“NAV”) of our portfolio, input from management and third-party consultants, and other such factors as the Independent Directors Committee may determine. Our determination of NAV applies valuation definitions and methodologies prescribed by Accounting Standards Codification (“ASC”) 820, Fair Value Measurements and Disclosures , in order to fair value our net assets. Our net assets are primarily comprised of our investment in rental property and debt, as well as other assets and liabilities such as cash, interest rate swaps, and accounts payable. The values ascribed to our mortgages, unsecured notes, and interest rate swaps are marked to market each quarter. See further discussion related to Determined Share Value in Item 5. “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities” of this Form 10-K under the caption Determined Share Value . Shares of our common stock are currently being offered in our private offering at $85.00 per share. For the year ended December 31, 2018, we issued 3.22 million shares of our common stock in our private offering, including 0.64 million shares of common stock issued pursuant to our DRIP. Cash received for newly issued shares totaled $215.7 million and shares with a value of $52.2 million were issued pursuant to DRIP transactions. In addition, we issued 194,035 units in our Operating Company valued at $15.8 million during the year ended December 31, 2018, in exchange for properties contributed through UPREIT transactions. We intend to use substantially all of the net proceeds from our private offering, supplemented with additional borrowings, to continue to invest in additional net leased properties and for general corporate purposes. We conduct our private offering in reliance upon the exemption from registration under the Securities Act of 1933, as amended (the “Securities Act”), provided by Rule 506(c) of Regulation D promulgated under the Securities Act.

As of December 31, 2018, there were 22,013,751 shares of our common stock issued and outstanding, and 1,737,047 non-controlling membership units in the Operating Company issued and outstanding.

4


2018 Highlights

Increased total revenues to $237.5 million, representing growth of 30.8% compared to the year ended December 31, 2017.

Generated earnings per share on a GAAP (as defined below) basis, including amounts attributable to non-controlling interests, of $3.43, representing an increase of $0.22 per diluted share, or 6.9%, compared to the year ended December 31, 2017.

Generated funds from operations (“FFO”), a non-GAAP financial measure, of $6.88 per diluted share, representing an increase of $0.88 per diluted share, or 14.7%. compared to the year ended December 31, 2017.

Generated adjusted funds from operations (“AFFO”), a non-GAAP financial measure, of $5.66 per diluted share, representing an increase of $0.28 per diluted share, or 5.2%, compared to the year ended December 31, 2017.

Increased our monthly distribution to stockholders from $0.415 per share at December 31, 2017, to $0.43 per share in February 2018.

Increased the Determined Share Value from $81.00 per share at December 31, 2017, to $86.00 at December 31, 2018.

Closed 26 real estate acquisitions totaling $606.8 million, excluding capitalized acquisition expenses, adding 113 new properties with a weighted average initial cash capitalization rate of 6.9%. The properties acquired had a weighted average remaining lease term of 11.0 years at the time of acquisition and weighted average annual rent increases of 1.8%.

Received $283.7 million in investments from new and existing stockholders, including property contributed in exchange for Operating Company membership units through UPREIT transactions, and had more than 3,100 stockholders as of the end of the year.

Continued to focus on optimizing our portfolio by selectively pruning and strategically disposing of 20 properties, representing approximately 2.0% of our portfolio value as of December 31, 2017, for $54.0 million in net proceeds.

Continued to enhance and diversify our sources of debt capital. In July 2018, we issued an aggregate of $325.0 million of unsecured, fixed-rate, interest-only senior notes through a private placement.

Collected more than 99% of rents due during 2018 and maintained a 100% leased portfolio throughout the year.

FFO and AFFO are performance measures that are not calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP”). We present these non-GAAP measures as we believe certain investors and other users of our financial information use them as part of their evaluation of our historical operating performance. See Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Form 10-K under the heading Net Income and Non-GAAP Measures (FFO and AFFO) , which includes discussion of the definition, purpose, and use of these non-GAAP measures as well as a reconciliation of each to the most comparable GAAP measure.

5


Our Properties and Investment Objectives

We target acquisitions of fee simple interests in individual properties priced between $5 million and $75 million. Portfolios may be significantly larger, depending on balance sheet capacity and whether the portfolio is diversified or concentrated by tenant, geography, or brand. Our investment policy (“Investment Policy”) has three primary objectives:

preserve, protect, and return capital to investors,

realize increased cash available for distributions and long-term capital appreciation from growth in the value of our properties, and

maximize the level of sustainable cash distributions to our investors.

We primarily acquire freestanding, single-tenant commercial properties located in the United States either directly from our creditworthy tenants in sale-leaseback transactions, where they sell us their properties and simultaneously lease them back through long-term, net leases, or through the purchase of properties already under a net lease ( i.e. , a lease assumption). Under either scenario, our properties are generally under lease and fully occupied at the time of acquisition. Our real estate portfolio as of December 31, 2018, is reflective of our Investment Policy, with a focus on properties in growth markets with at least ten years of lease term remaining that are expected to achieve financial returns on equity of greater than 9.5%, net of fees, calculated based on the average return recognized across all acquisitions during a calendar year, provided that all acquisitions must have a minimum remaining lease term of seven years and a minimum return on equity of 8.5%, net of fees, unless otherwise approved by the Independent Directors Committee. Our criteria for selecting properties are based on the following underwriting principles:

fundamental value and characteristics of the underlying real estate,

creditworthiness of the tenant, and

transaction structure and pricing.

We believe we can achieve an appropriate risk-adjusted return through these underwriting principles and conservatively project a property’s potential to generate targeted returns from current and future cash flows. We believe targeted returns are achieved through a combination of in-place income at the time of acquisition, rent growth, and a property’s potential for appreciation.

To achieve an appropriate risk-adjusted return, we maintain a diversified portfolio of real estate spread across multiple tenants, industries, and geographic locations. The following charts summarize our portfolio diversification by property type, tenant industry, and geographic location as of December 31, 2018. The percentages below are calculated based on our NTM Rent as of December 31, 2018, divided by total NTM Rent. Late payments, non-payments, or other unscheduled payments are not considered in the calculation. NTM Rent includes the impact of contractual rent escalations.

6


Property Type, by % of NTM Rent

Property Type

% NTM Rent

Retail - other

12.4

%

Retail – casual dining

10.5

%

Retail – quick service restaurants ("QSR")

10.1

%

Retail Total

33.0

%

Industrial – warehouse/distribution

12.5

%

Industrial – manufacturing

9.5

%

Industrial – flex

6.0

%

Industrial – other

3.2

%

Industrial Total

31.2

%

Healthcare – clinical

14.3

%

Healthcare – surgical

4.5

%

Healthcare – other

3.7

%

Healthcare Total

22.5

%

Office

9.7

%

Other

3.6

%

Total

100.0

%

7


Tenant Industry, by % of NTM Rent

Industry

% NTM Rent

Restaurants

20.9

%

Healthcare Facilities

20.1

%

Home Furnishing Retail

5.1

%

Specialized Consumer Services

4.5

%

Auto Parts & Equipment

4.3

%

Packaged Foods & Meats

3.8

%

Air Freight & Logistics

3.2

%

Healthcare Services

2.9

%

Industrial Machinery

2.3

%

Distributors

2.0

%

Industrial Conglomerates

1.9

%

Multi-line Insurance

1.7

%

Life Sciences Tools & Services

1.7

%

Application Software

1.6

%

Aerospace & Defense

1.5

%

Top 15 Tenant Industries

77.5

%

Other (31 industries)

22.5

%

Total

100.0

%

Geographic Diversification, by % of NTM Rent

8


At December 31, 2018, all of our properties are subject to leases, substantially all of which were net leases. We do not currently engage in the development of real estate, which could cause a delay in timing between the funds used to invest in properties and the corresponding cash inflows from rental receipts. Our cash flows from operations are primarily generated through our real estate investment portfolio and the monthly lease payments under our long-term leases with our tenants.

To mitigate the impact of inflation on our fixed revenue streams and increase value to our stockholders, we strive to implement periodic rent escalations within our leases. As of December 31, 2018, substantially all of our leases had contractual rent escalations, with an annual weighted average of 2.0%. A majority of our leases have fixed annual rent increases, and the remaining leases have annual lease escalations based on increases in the Consumer Price Index (“CPI”), or periodic escalations over the term of the lease ( e.g. , a 10% increase every five years). These lease escalations mitigate the risk of earnings erosion on our fixed revenue streams in the case of an inflationary economic environment, and provide increased return in otherwise stable market conditions. Our focus on single-tenant, net leases shifts certain risks to the tenant and shelters us from volatility in the cost of taxes, insurance, services, and maintenance of the property. For a portion of our portfolio, we have leases that are not fully triple-net, and, therefore, we bear responsibility for certain maintenance and structural component replacements ( e.g. , roof, structure, or parking lot) that may be required in the future, although the tenants are still required to pay all operating expenses associated with the property ( e.g. , real estate taxes, insurance, and maintenance). In circumstances where we cannot implement a triple-net lease, we attempt to limit our exposure through the use of warranties and other remedies that reduce the likelihood of a significant capital outlay during the term of the lease. We will also occasionally incur other property-level expenses that are not paid by our tenants. We do not currently anticipate making significant capital expenditures or incurring other significant property costs on an aggregate basis during the term of the property leases in our current portfolio.

Due to the fact that substantially all of our properties are leased under long-term leases, we are not currently required to perform significant ongoing leasing activities on our properties. The leases for eight of our properties, representing less than 1% of our annual rental streams (calculated based on NTM Rent), will expire before 2021. As of December 31, 2018, the weighted average remaining term of our leases (calculated based on NTM Rent) was approximately 12.1 years, excluding renewal options, which are exercisable at the option of our tenants upon expiration of their base lease term. Approximately 5% of the properties in our portfolio are subject to leases without at least one renewal option. Furthermore, the weighted average remaining lease term on the $606.8 million in properties acquired during the year ended December 31, 2018, was 11.0 years at the time of acquisition. More than 55% of our rental revenue is derived from leases that expire during 2030 and thereafter. As of December 31, 2018, no more than 9% of our rental revenue is derived from leases that expire in any single year in the next ten years. The following chart sets forth our lease expirations based upon the terms of our leases in place as of December 31, 2018.

9


Lease Maturity Schedule, by % of NTM Rent

The following table presents the lease expirations by year, including the number of tenants and properties with leases expiring, the square footage covered by the leases expiring, the NTM Rent, and the percentage of NTM Rent for the leases expiring. Late payments, non-payments or other unscheduled payments are not considered in the NTM Rent amounts. NTM Rent includes the impact of contractual rent escalations. Amounts are in thousands, except the number of tenants and properties.

Year

Number of

Tenants

Number of

Properties

Square

Footage

NTM Rent

Percentage

of NTM Rent

2019

2

3

21

$

259

0.1

%

2020

5

5

112

1,374

0.6

%

2021

8

12

101

2,092

0.9

%

2022

6

5

127

3,402

1.4

%

2023

13

14

705

6,998

3.0

%

2024

13

16

1,787

14,557

6.2

%

2025

10

18

271

4,352

1.8

%

2026

19

30

832

12,688

5.4

%

2027

22

34

1,970

19,986

8.5

%

2028

21

34

1,869

20,905

8.9

%

2029

14

61

2,474

18,097

7.7

%

2030 and thereafter

87

389

8,713

131,092

55.5

%

Our top tenants and brands at December 31, 2018, are listed in the tables below. The percentages are calculated based on the NTM Rent associated with the tenant or brand, divided by total NTM Rent. Late payments, non-payments, or other unscheduled payments are not considered in the calculation. NTM Rent includes the impact of contractual rent escalations.

10


Top Ten Tenants, by % of NTM Rent

Tenant

Property Type

% NTM Rent

Properties

Art Van Furniture, LLC

Retail

3.5

%

10

Red Lobster Hospitality LLC & Red Lobster

Restaurants LLC

Retail

3.1

%

25

Jack’s Family Restaurants LP

Retail

2.5

%

36

Outback Steakhouse of Florida, LLC (1)

Retail

2.3

%

24

Krispy Kreme Doughnut Corporation

Industrial/Retail

2.1

%

27

BluePearl Holdings, LLC

Healthcare

2.1

%

12

Big Tex Trailer Manufacturing Inc.

Industrial/Retail/Office

2.0

%

17

Siemens Medical Solutions USA, Inc. & Siemens

Corporation

Industrial

1.9

%

2

Nestle' Dreyer's Ice Cream Company

Industrial

1.8

%

1

WendPartners & Subsidiaries

Retail

1.7

%

28

Total Top Ten

23.0

%

182

All Other

77.0

%

439

Total

100.0

%

621

(1)

Tenant’s properties include 22 Outback Steakhouse restaurants and two Carrabba’s Italian Grill restaurants.

Top Ten Brands, by % of NTM Rent

Brand

Property Type

% NTM Rent

Properties

Art Van Furniture

Retail

3.5

%

10

Bob Evans Farms (1)

Industrial/Retail

3.2

%

27

Red Lobster

Retail

3.1

%

25

Wendy's

Retail

2.5

%

41

Jack's Family Restaurants

Retail

2.5

%

36

Taco Bell

Retail

2.2

%

41

Krispy Kreme

Industrial/Retail

2.1

%

27

BluePearl Veterinary Partners

Healthcare

2.1

%

12

Outback Steakhouse

Retail

2.0

%

22

Big Tex Trailers

Industrial/Retail/Office

2.0

%

17

Total Top Ten

25.2

%

258

All Other

74.8

%

363

Total

100.0

%

621

(1)

Brand includes two BEF Foods, Inc. properties and 25 Bob Evans Restaurants, LLC properties.

11


Our Investment Policy generally requires us to seek diversification of our investments. Based on the NTM Rent of the properties in the portfolio, determined as of the date of the prior quarter end, new investments may not cause us to exceed:

5% in any single property;

8% leased to any single tenant or brand;

10% located in any single metropolitan statistical area; or

20% located in any single state.

We may exceed these diversification targets from time to time with the approval of the Independent Directors Committee. To avoid undue risk concentrations in any single asset class or category, long-term asset allocation will be set with the following target percentages and within the following ranges, although these ranges may be temporarily waived by the Independent Directors Committee:

Asset Category

Target

Range

Retail

30%

15-45%

Healthcare

20%

15-45%

Industrial

25%

15-45%

Office

15%

10-20%

Other

10%

5-15%

While the Independent Directors Committee establishes diversification thresholds to manage risk, the management team does not review discrete financial information at this level. Refer to our discussion regarding segment reporting under the caption Segment Reporting in Note 2, “Summary of Significant Accounting Policies” within the Notes to the Consolidated Financial Statements within Item 8. “Financial Statements and Supplementary Data” of this Form 10-K.

We do not currently engage in the development of real estate, but may do so in the future. Our Investment Policy provides the Asset Manager with the authority to make, on our behalf, and without approval of the Independent Directors Committee: (i) any acquisition or sale transaction of any property or portfolio of related properties involving a purchase or sale price up to $100 million, and (ii) any acquisition of an individual property or portfolio of properties that would result in less than a 4% concentration in any tenant or less than a 5% concentration in any brand, each on an NTM Rent basis, provided that the transaction otherwise meets our Investment Policy, and any financing related to any such acquisition does not violate our Leverage Policy (as defined below), as established by the Independent Directors Committee from time to time. In addition to the foregoing thresholds, individual property and portfolio acquisitions that do not meet the criteria set forth in the Investment Policy must be approved by the Independent Directors Committee: (i) for individual property acquisitions, when the purchase price exceeds $15 million, and (ii) for portfolio acquisitions, where one or more of the properties included in the portfolio do not meet the criteria set forth in the Investment Policy, when the aggregate purchase price allocated in the transaction to those non-conforming properties exceeds $15 million. For any calendar year, the aggregate amount of non-conforming properties that may be acquired pursuant to these latter terms, is limited to an aggregate amount, based on purchase price, equal to 1.5% of the approximate market value of our assets as measured as of the first day of the calendar year.

Underwriting Criteria

When evaluating a property acquisition, our underwriting guidelines require that we consider the condition of the property, the creditworthiness of the tenant, the strength of any personal or corporate guarantees, the tenant’s historic performance at the property or similar properties, the location of the property, the overall economic condition of the community in which the property is located, and the property’s potential for appreciation. We apply our credit underwriting guidelines prior to acquiring a property, periodically throughout the lease term, and when we are re-leasing properties in our portfolio. While we seek creditworthy tenants, we do not require them to be investment grade credit rated. Our credit review process includes analyzing a tenant’s financial statements and other available information. When we obtain guarantees on our leases, we also analyze the creditworthiness of the guarantors. Depending on the circumstances, our process will include discussions with the tenant’s management team surrounding their business plan and strategy.

12


We evaluate the creditworthiness of our existing tenants on an ongoing basis by holding regularly scheduled real estate portfolio reviews, reviewing updated tenant financial statements on a quarterly or annual basis, depending on the terms of the lease, analyzing updated tenant credit ratings, and reviewing our ongoing analysis of the economy and trends in the industries in which our tenants operate. Our portfolio review committee, which includes members of our Manager’s senior management and asset and portfolio management teams, performs an in-depth review of each property in our portfolio at least once every 18 months. The review includes a review of real estate fundamentals and an analysis of the tenant’s recent financial statements, including key metrics such as rent coverage and leverage ratios, among other applicable credit metrics, credit ratings, and economic considerations relevant to the tenant. The Manager’s asset management team also periodically reviews tenant financial statements and relevant credit performance metrics. Our credit monitoring procedures also include regular communications with tenants, who are required to notify us of certain events under the terms of our leases, such as events of default and property damage. We believe our ongoing credit monitoring will enable us to identify material changes to a tenant’s credit quality in a timely basis and preserve our financial position. We have not identified any material changes to the credit quality of the tenants in our real estate portfolio as of December 31, 2018.

Leverage Policy

Moody’s Investors Service (“Moody’s”) has assigned the Operating Company an investment grade credit rating of Baa3 with a stable outlook, which allows us to take advantage of preferential borrowing margins and provides more attractive access to the debt markets, including the debt private placement market. The Operating Company’s credit rating is based on a number of factors, including an assessment of our financial strength, portfolio size and diversification, credit and operating metrics, corporate governance policies, and sustainability of cash flow and earnings. While Moody’s utilizes other factors outside of our leverage ratio in assigning ratings, we are strongly committed to maintaining a modest leverage profile commensurate with our investment grade rating. Our leverage policy (“Leverage Policy”) is to maintain a leverage ratio in the 35% to 45% range based on the approximate market value of our assets, recognizing that the actual leverage ratio may vary over time and there may be opportunistic reasons to exceed a 45% leverage ratio; provided, however, that we cannot exceed a 50% leverage ratio without the approval of the Independent Directors Committee. The Independent Directors Committee reviews our Leverage Policy at least annually; however, depending on market conditions and other factors, they may change our Leverage Policy from time to time.

We primarily utilize our unsecured revolving line of credit to finance acquisitions and manage our liquidity profile. Longer dated unsecured debt in the form of term loans and private placement notes are used as the primary sources of debt capital. Unsecured term loans are variable-rate debt for which we mitigate interest rate risk through the use of interest rate derivatives discussed below. The debt private placement market allows us to issue unsecured long-term, fixed-rate notes to help mitigate interest rate risk, lengthen our maturity profile, and diversify our sources of debt capital. The mix of financing sources may change over time based on market conditions. The unsecured borrowings generally contain affirmative and negative covenants which are tested against our financial performance.

While we do not use mortgage loans and notes payable (“mortgage financing”) as a strategic source of debt capital, we will occasionally utilize mortgage financing for a single property or a group of related properties acquired from a single seller. These loans may be further secured by guarantees from us, provided that we attempt to limit the use of guarantees to the extent possible. We may assume debt when conducting a transaction or we may mortgage existing properties. As of December 31, 2018, 11 of our 621 properties were secured by mortgage financing, and the aggregate outstanding principal balance of mortgage loans and notes payable was approximately $79.5 million.

To reduce our exposure to variable-rate debt, we enter into interest rate swap agreements to fix the rate of interest as a hedge against interest rate fluctuations on floating-rate debt. These interest rate hedges have staggered maturities to reduce the exposure to interest rate fluctuations in any one year, and generally extend up to 10 years. The interest rate swaps are applied against a pool of variable-rate debt, which offers flexibility in maintaining our hedge designation concurrent with our ongoing capital markets activity. We attempt to limit our total exposure to floating-rate debt to no more than 5% of the approximate market value of our assets, measured at quarter end.

13


To reduce counterparty concentration risk with respect to our interest rate hedges, we diversify the institutions that serve as swap counterparties, and no more than 30% of the nominal value of our total hedged debt may be with any one institution, to be measured at the time we enter into an interest rate swap transaction and at quarter end.

As of December 31, 2018, our total outstanding indebtedness was $1,450.6 million and the ratio of our total indebtedness to the approximate market value of our assets was 41.5%.

Corporate Governance

We operate under the direction of our board of directors, which is responsible for the management and control of our affairs. Our board of directors has retained the Manager and the Asset Manager to manage our day-to-day affairs, to implement our investment strategy, and to provide certain property management services for our properties, with both subject to our board of directors’ direction, oversight, and approval. All of our officers are employees of the Manager.

Our board of directors is currently comprised of nine directors, six of whom are independent directors and serve on the Independent Directors Committee. The Independent Directors Committee reviews our relationship with, and the performance of, the Manager and the Asset Manager, and approves the terms of any affiliate transactions. In addition, the Independent Directors Committee is responsible for, among other things, approving our property and portfolio valuation policy, setting the Determined Share Value for our ongoing private offering, approving and setting our Investment Policy and Leverage Policy, and approving acquisitions above certain thresholds or outside of the criteria set forth in our Investment Policy.

Management and Our Structure

Pursuant to the terms of the asset management agreement among us, the Operating Company, and the Asset Manager (as amended, the “Asset Management Agreement”), the Asset Manager is responsible for, among other things, managing our day-to-day operations, establishing and monitoring acquisition and disposition strategies, overseeing all marketing communications and services related to our ongoing private offering, arranging mortgage and other financing, overseeing the acquisition of properties and their initial lease-up if they are not already subject to a net lease upon acquisition, providing support for the good faith valuation of our property portfolio and the setting of the Determined Share Value by the Independent Directors Committee, overseeing investor closings and transfers, arranging our annual stockholder meetings, and servicing and communicating with investors, including providing investment projections and reports. The Asset Manager also has the power pursuant to the Asset Management Agreement to nominate two directors to serve on our board of directors. The Manager owns and controls the Asset Manager.

Pursuant to the property management agreement among us, the Operating Company, and the Manager (as amended, the “Property Management Agreement”), the Manager provides property management services to our properties, including management, rent collection, and re-leasing services. In June 2015, Trident BRE, LLC, an affiliate of Stone Point Capital LLC (“Trident BRE”), acquired through an equity investment an approximate 45.6% equity ownership interest in the Manager. As of December 31, 2018, the Manager is owned, on a fully diluted basis, (i) approximately 47.06% by Trident BRE, (ii) approximately 41.51% by Amy L. Tait, our Chairman of the board of directors, Tait family trusts, and an investment entity for the families of Ms. Tait and the late Norman Leenhouts, one of our founders, and (iii) approximately 11.43% by employees of the Manager. The Manager is controlled by a four-person board of managers, two of whom are appointed by Trident BRE. In June 2015, in connection with Trident BRE’s investment in the Manager, (i) we acquired 100,000 convertible preferred units in the Manager (the “Convertible Preferred BRE Units”), for $100 per Convertible Preferred BRE Unit, in exchange for the issuance to the Manager of 138,889 shares of our common stock, then valued at $72.00 per share, and (ii) the Manager purchased 510,416 shares of our common stock, for $72.00 per share. On July 31, 2018, we sold all of the Convertible Preferred BRE Units to Trident BRE for an aggregate sales price of $18.5 million. The Independent Directors Committee approved both the initial investment in and subsequent sale of the Convertible Preferred BRE Units. As of December 31, 2018, the Manager owned 359,553, or approximately 1.6%, of the issued and outstanding shares of our common stock.

14


As of December 31, 2018, the Manager employed approximately 21 individuals fully dedicated to our business and operations. Additionally, the Manager employed approximately 65 additional individuals who dedicate a significant portion of their time to our business and operations, in addition to various other tasks and responsibilities on behalf of the Manager and its affiliates.

For more information regarding the relationships among our company, Trident BRE, the Manager, and the Asset Manager and the fees we pay to the Manager and the Asset Manager pursuant to the Property Management Agreement and the Asset Management Agreement, see the captions Director Independence and Related Party Transactions and Certain Relationships and Related Transactions in our definitive proxy statement for our 2019 Annual Meeting of Stockholders (the “Proxy Statement”), which will be filed with the SEC within 120 days following the end of our fiscal year, and are incorporated herein by reference.

The chart below illustrates the relationships among our company, the Operating Company, the Manager, and the Asset Manager as of December 31, 2018.

Regulation

Our investments are subject to various federal, state, and local laws, ordinances, and regulations, including, among other things, zoning regulations, land use controls, and environmental controls relating to air and water quality, noise pollution, and indirect environmental impacts. We believe that we have all permits and approvals necessary under current law to operate our investments.

15


Emerging Growth Company Status

We are an emerging growth company, as defined in the Jumpstart Our Business Startups Act (the “JOBS Act”), and as such we are eligible to take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies, including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved. A number of these exemptions are not currently relevant to us due to our external management structure.

In addition, Section 107 of the JOBS Act provides that an emerging growth company can use the extended transition period provided in Section 13(a) of the Exchange Act for complying with new or revised accounting standards. This permits an emerging growth company to delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have irrevocably elected not to take advantage of this extended transition period and, as a result, we will adopt new or revised accounting standards on the relevant dates on which adoption of such standards is required for other public companies.

We will remain an emerging growth company until the earliest to occur of (i) the last day of the first fiscal year in which our annual gross revenues exceed $1.07 billion, (ii) the date on which we become a “large accelerated filer” as defined in Rule 12b-2 under the Exchange Act, (iii) the date on which we have issued more than $1 billion in non-convertible debt securities during the preceding three-year period, and (iv) the end of the year following the five-year anniversary of the date of the first sale of our common stock under an initial public offering.

Competition

The commercial real estate market is highly competitive. We compete for tenants to occupy our properties in all of our markets with other owners and operators of commercial real estate. We compete based on a number of factors that include location, rental rates, security, suitability of the property’s design to prospective tenants’ needs, and the manner in which the property is operated and marketed. The number of competing properties in a particular market could have a material effect on our occupancy levels, rental rates, and the operating expenses of certain of our properties.

In addition, we compete with other entities engaged in real estate investment activities to locate suitable properties to acquire and purchasers to buy our properties. These competitors include other REITs, specialty finance companies, savings and loan associations, sovereign wealth funds, banks, mortgage bankers, insurance companies, institutional investors, investment banking firms, lenders, governmental bodies, and other entities. Some of these competitors, including larger REITs, have substantially greater marketing and financial resources than we have. The relative size of their portfolios may allow them to absorb properties with lower returns and allow them to accept more risk on a given property than we can prudently manage, including risks with respect to the creditworthiness of tenants. In addition, these same entities may seek financing through similar channels to us. Competition from these REITs and other third-party real estate investors may limit the number of suitable investment opportunities available to us. It also may result in higher prices, lower yields, and a narrower spread of yields over our borrowing costs, making it more difficult for us to acquire new investments on attractive terms.

Seasonality

Our investments are not materially impacted by seasonality.

Employees

We have no employees. Our officers are employees of our Manager or its affiliates and are not compensated by us for their service as our officers. The employees of our Manager and its affiliates manage our day-to-day operations and provide management, acquisition, advisory, and certain administrative services for us.

16


Income Taxes

We have elected to be taxed as a REIT under the Internal Revenue Code and have operated as such commencing with the taxable year ended December 31, 2008. To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our annual REIT taxable income to our stockholders, which is computed without regard to the dividends-paid deduction and excluding net capital gain and does not necessarily equal net income as calculated in accordance with GAAP. As a REIT, to the extent we satisfy this distribution requirement but distribute less than 100% of our REIT taxable income, we will be subject to federal corporate income tax on the undistributed amount. If we fail to qualify as a REIT in any taxable year, we will be subject to federal income tax on our taxable income at regular corporate income tax rates and generally will not be permitted to qualify for treatment as a REIT for federal income tax purposes for the four taxable years following the year during which qualification is lost unless the Internal Revenue Service grants us relief under certain statutory provisions.

Financial Information about Industry Segments

We currently operate in a single reportable segment, which includes the acquisition, leasing, and ownership of net leased properties. Refer to the caption Segment Reporting in Note 2, “Summary of Significant Accounting Policies” within the Notes to the Consolidated Financial Statements within Item 8. “Financial Statements and Supplementary Data” of this Form 10-K.

Company Information

Our principal executive offices are located at 800 Clinton Square, Rochester, New York, 14604, and our telephone number is (585) 287-6500.

Our filings with the SEC, including our annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports, filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as well as our proxy statements, are accessible free of charge at http://investors.bnl.broadstone.com as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC. You may access materials we file with the SEC through the EDGAR database at the SEC’s website at http://www.sec.gov .

We have adopted our Code of Ethics to ensure that our business is conducted in accordance with the highest moral, legal, and ethical standards by our officers and directors as well as the Manager, the Asset Manager, and the Manager’s employees. The Code of Ethics is available on our website, http://investors.bnl.broadstone.com , together with the charters of the Board’s Independent Directors Committee, Audit Committee, and Nominating and Corporate Governance Committee. Amendments to, and waivers granted to our directors and executive officers under our codes of ethics, if any, will be posted in this area of our website. Copies of these materials are available in print to any stockholder who requests them. Stockholders should direct such requests in writing to Investor Relations Department, Broadstone Net Lease, Inc., 800 Clinton Square, Rochester, New York 14604. Stockholders may also call (585) 287-6500.

The information about our website and its content is for your convenience only. The content of our website is not deemed to be incorporated by reference in this report or filed with the SEC.

17


Item 1A.

Ris k Factors.

The following are some of the risks and uncertainties that could cause our actual results to differ materially from those presented in our forward-looking statements. You should consider carefully the risks described below and the other information in this Form 10-K, including our consolidated financial statements and the related notes. The risks and uncertainties described below are not the only ones we face but do represent those risks and uncertainties that we believe are material to us. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also harm our business.

General Investment Risks

We may not be able to make distributions to our stockholders at the times or in the amounts we expect, or at all.

We may not be able to continue to generate sufficient cash flow from our properties to permit us to make the distributions we expect. If we pay distributions from the proceeds of our securities offering or from borrowings, the amount of capital we ultimately invest may be reduced, which may reduce the value of an investment in us.

There is no public trading market for our common stock and we are not required to effectuate a liquidity event by a certain date or at all, and transfers of shares of our common stock are subject to a number of restrictions. As a result, it will be difficult for our stockholders to sell shares of our common stock and, if they are able to sell their shares, they are likely to sell them at a discount.

There is no current public market for our common stock, we do not expect that any such public market will develop in the future, and we have no obligation to list our shares on any public securities market or provide any other type of liquidity to our stockholders by a particular date, or at all. The shares of our common stock are not registered under the Securities Act or state securities laws and therefore cannot be resold unless they are subsequently registered under such laws or unless an exemption from registration is available. Although we have adopted a share redemption program pursuant to which our stockholders may request that we redeem shares of our common stock, it is subject to a number of restrictions. Accordingly, our investors should not expect to be able to sell their shares or otherwise liquidate their investment promptly, if at all, and there can be no assurance that the sales price of any shares which are sold would equal or exceed the price originally paid for the shares. Our investors must be prepared to bear the economic risk of holding their shares of our common stock for an indefinite period of time.

Our stockholders are limited in their ability to sell shares of our common stock pursuant to our share redemption program. Our stockholders may not be able to sell any of their shares of our common stock back to us, and if they do sell their shares, they may not receive the price they paid.

We have adopted a share redemption program to provide an opportunity for our stockholders to have shares of our common stock repurchased at a price equal to or at a discount from the current Determined Share Value in effect as of the date the shares are tendered for redemption, subject to a number of restrictions and limitations. No shares may be repurchased under our share redemption program until after the first anniversary of the date of purchase of such shares without approval from our Independent Directors Committee. Further, we are not obligated to repurchase shares of our common stock under the share redemption program. Notwithstanding the procedures outlined in the share redemption program, our board of directors or Independent Directors Committee may, in its sole discretion, reject any share redemption request made by any stockholder at any time. In addition, the share redemption program limits the number of shares that may be redeemed in any quarter. The total number of shares redeemed in any quarter pursuant to the share redemption program may not exceed (i) 1% of the total number of shares outstanding at the beginning of the applicable calendar year, plus (ii) 50% of the total number of any additional shares of our common stock issued during the prior calendar quarter pursuant to our DRIP; provided, however, that the total number of shares redeemed during any calendar year may not exceed 5% of the number of shares outstanding as of the first day of such calendar year. There is no fee in connection with a repurchase of shares pursuant to our share redemption program. Finally, our board of directors reserves the right to amend, suspend, or terminate the share redemption program at any time upon 30 days’ notice to our stockholders. As a result of the foregoing, a stockholder may not be able to sell any of its shares of our common stock back to us pursuant to our share redemption program. Moreover, if a stockholder does sell its shares of our common stock back to us pursuant to the share redemption program, the stockholder may not receive the same price it paid for any shares of our common stock being redeemed.

18


The Independent Directors Committee establishes the Determined Share Value on a quarterly basis. The Determined Share Value is not directly derived from any independent valuation or from the value of the existing property portfolio. Investors should use caution in using the Determined Share Value as the current value of shares of our common stock.

On a quarterly basis, the Independent Directors Committee establishes a Determined Share Value per share of our common stock, based on the net asset value of the portfolio, input from management and third-party consultants, and such other factors as the Independent Directors Committee may, in its sole discretion, determine, which we refer to as the Determined Share Value. Our net assets are primarily comprised of our investment in real property and debt, as well as other assets and liabilities such as cash, interest rate swaps, and accounts payable. The values ascribed to our mortgages and unsecured notes are marked to market each quarter. See the caption Determined Share Value in Item 5. “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities” within this Form 10-K for a complete discussion of the policies, procedures, and parties involved in calculating and reviewing the net asset value of the portfolio and setting the Determined Share Value. Shares of our common stock are offered in our ongoing private offering at a price per share equal to the current Determined Share Value and cash distributions can be reinvested in additional shares of our common stock pursuant to our DRIP at a price per share equal to 98% of the current Determined Share Value. In addition, shares of our common stock are redeemed by us pursuant to the terms of our share redemption program at a per share price equal to or at a discount to the current Determined Share Value. The Independent Directors Committee may, and currently does, engage consultants, appraisers, and other real estate or investment professionals to assist in their establishment of the Determined Share Value, but the Independent Directors Committee is not required to do so. As a result, the price of the shares of our common stock may not necessarily bear a direct relationship to our book or asset values or to any other established criteria for valuing issued or outstanding common stock and the actual value of an investor’s investment in shares of our common stock could be substantially less than what the stockholder may have paid to purchase the shares.

As with any valuation method, the methods used to determine the Determined Share Value are based upon a number of assumptions, estimates and judgments that may not be accurate or complete. Our assets are valued based upon appraisal standards and the values of our assets using these methods are not required to be a reflection of market value and will not necessarily result in a reflection of fair value under GAAP. Different parties using different property-specific and general real estate and capital market assumptions, estimates, judgments, and standards could derive different Determined Share Values, which could be significantly different from the Determined Share Values determined by the Independent Directors Committee. Further, estimated values can change rapidly and significantly due to a variety of factors, including changes in interest rates, credit performance, perceived risk, supply, demand, and actual and projected cash flows.  Any such changes could result in a change in Determined Share Value.

Accordingly, the Determined Share Value established as of any given time is not a direct representation or indication that, among other things, (i) a stockholder would be able to realize the full Determined Share Value if he or she attempts to sell their shares, (ii) a stockholder would ultimately realize distributions per share equal to the Determined Share Value upon liquidation of our assets and settlement of our liabilities or upon a sale of our company, (iii) shares of our common stock would trade at the Determined Share Value on a national securities exchange, (iv) a third party would offer the Determined Share Value in an arms-length transaction to purchase all or substantially all of our shares of common stock, or (v) the methodologies used to estimate the Determined Share Value would be acceptable to the requirements of any regulatory agency.

In order to qualify as a REIT, we retain the right to prohibit certain acquisitions and transfers of shares of our common stock, which limits our investors’ ability to purchase or sell shares.

We cannot maintain our qualification as a REIT if, among other requirements: (i) more than 50% of the value of our outstanding common stock is owned, directly or indirectly, by five or fewer stockholders during the last half of each taxable year, or (ii) fewer than 100 persons own our outstanding common stock during at least 335 days of a 12-month taxable year. In order to assist us in meeting certain REIT qualification requirements, our Articles of Incorporation restrict the direct or indirect ownership by one person or entity to no more than 9.8% of the value of our then outstanding shares of capital stock (which includes common stock and any preferred stock we may issue) and no more than 9.8% of the value or number of shares, whichever is more restrictive, of our then outstanding common stock unless exempted by our board of directors. We may, therefore, prohibit certain acquisitions and transfers of shares in an attempt to ensure our continued qualification as a REIT. These prohibitions may prevent our existing stockholders from acquiring additional shares, redeeming their shares, or selling their shares to others who may be deemed to, directly or indirectly, beneficially own our common stock.

19


Risks Related to Our Business

Our success is dependent on the performance of our Manager and Asset Manager and any adverse change in their financial health could cause our operations to suffer.

Our ability to achieve our investment objectives and to pay distributions is dependent upon the performance of our Manager and Asset Manager and any adverse change in their financial health could cause our operations to suffer. Our Manager and Asset Manager are sensitive to trends in the general economy, as well as the commercial real estate and related markets. An economic downturn could result in reductions in overall transaction volume and size of sales and leasing activities and could put downward pressure on our Manager’s and Asset Manager’s revenues and operating results. Any such decline could cause our operating results to suffer.

Loss of key personnel of the Manager could delay or hinder our investment strategy, which could limit our ability to make distributions and decrease the value of an investment in us.

We are dependent upon the contributions of key personnel of the Manager, each of whom would be difficult to replace. Our overall success and the achievement of our investment objectives depends upon the performance of our senior leadership team, each of whom is an employee of the Manager. We rely on our senior leadership team to, among other things, identify and consummate acquisitions, design and implement our financing strategies, manage our investments, and conduct our day-to-day operations. Members of our senior leadership team could choose to leave employment with the Manager for any number of reasons. The loss of services of one or more members of our senior leadership team, or the Manager’s inability to attract and retain highly qualified personnel, could adversely affect our business, diminish our investment opportunities, and weaken our relationships with lenders, business partners, existing and prospective tenants, and industry participants, all of which could materially and adversely affect us.

In particular, Amy L. Tait and Christopher J. Czarnecki, our Founder and Chairman of the board of directors and our Chief Executive Officer, President, and member of the board of directors, respectively, and employees of the Manager, have significant real estate experience which would be difficult to replace. Each of Ms. Tait and Mr. Czarnecki has an employment agreement with the Manager which includes non-competition and non-solicitation covenants; however, these agreements could be amended by the Manager from time to time. Although the Manager has “key employee” life and disability insurance on each of Ms. Tait and Mr. Czarnecki, the proceeds of that insurance will be used as determined by the board of managers of the Manager, which consists of two appointees of the Manager’s management and two appointees of Trident BRE, and may be diverted to uses other than replacing the deceased or incapacitated executive. We may suffer direct, reputational, and other costs in the event of the loss of the services of either Ms. Tait or Mr. Czarnecki.

We have entered into an Asset Management Agreement with the Asset Manager and a Property Management Agreement with the Manager, each of which delegate many duties associated with our day-to-day operations (collectively, the “Restated Management Contracts”). The Restated Management Contracts include the concept of a Key Person Event, which is defined as any event or circumstance which results in both of Ms. Tait and Mr. Czarnecki (or their respective successors and replacements, as approved by the Independent Directors Committee) no longer continuing to serve as the Chairman and Chief Executive Officer (or comparable executive positions), respectively, of the Manager for a continuous period of 60 days. Following the occurrence of a Key Person Event, the Manager and our Independent Directors have a limited time to identify suitable replacements for Ms. Tait and/or Mr. Czarnecki. If such replacements are not identified, the Independent Directors Committee will have the right to terminate the Restated Management Contracts. For more information regarding the Restated Management Contracts and the occurrence of a Key Person Event, please see the captions titled Certain Relationships and Related Transactions and Relationship with the Asset Manager and Relationship with the Manager in the Proxy Statement.

20


We pay substantial fees to our Manager and Asset Manager. These fees were not negotiated at arm’s length, may be higher than fees payable to unaffiliated third parties and may reduce cash available for investment.

We pay substantial fees to our Manager and Asset Manager. These fees were originally agreed to prior to the company accepting outside capital from investors other than our sponsors and were not negotiated at arm’s length, although the fees have since been reaffirmed by the Independent Directors Committee in connection with the approval of the Restated Management Agreements in December 2017. The fees could be in excess of amounts that we would otherwise pay to third parties for such services. In addition, the full offering price paid by our investors in our private offering will not be invested in properties. The proceeds are primarily used to acquire and operate our properties, but may also be used by us for general corporate purposes and to pay fees due to the Manager and the Asset Manager. As a result, stockholders will only receive a full return of their invested capital if: (i) we sell our assets or our company for a sufficient amount in excess of the original purchase price of our assets; (ii) the market value of our company after we list our shares of common stock on a national securities exchange is substantially in excess of the original purchase price of our assets; or (iii) they recoup their invested capital through the cash distributions we pay over the time they hold an investment in shares of our common stock.

A cybersecurity incident and other technology disruptions could negatively impact our business.

Our, the Manager’s, and the Asset Manager’s information technology (“IT”) networks and related systems are essential to the operation of our business and our ability to perform day-to-day operations. Our business involves the storage and transmission of numerous classes of sensitive and confidential information and intellectual property, including tenants’ information, private information about our stockholders and the Manager’s employees, and financial and strategic information about us. We face risks associated with security breaches through cyber-attacks or cyber-intrusions, malware, computer viruses, attachments to e-mails, persons inside our organization or persons with access to systems inside our organization, and other significant disruptions of our IT networks and related systems. The risk of a security breach or disruption, particularly through cyber-attack or cyber-intrusion, including by computer hackers, foreign governments, and cyber terrorists, has generally increased as the number, intensity, and sophistication of attempted attacks and intrusions from around the world have increased. If we, the Manager, or the Asset Manager, fail to assess and identify cybersecurity risks associated with our operations, we may become increasingly vulnerable to such risks. Additionally, the measures we, the Manager, or the Asset Manager have implemented to prevent security breaches and cyber incidents may not be effective. The theft, destruction, loss, misappropriation, or release of sensitive or confidential information or intellectual property, or interference with or disruptions of our IT networks and related systems or the technology systems of third parties on which we rely, could result in business disruption, negative publicity, brand damage, violation of privacy laws, loss of tenants, potential liability, and competitive disadvantage, any of which could result in a material adverse effect on our financial condition or results of operations.

A failure to maintain effective internal controls could have a material adverse effect on our business, financial condition, and results of operations.

Effective internal controls over financial reporting, disclosures, and operations are necessary for us to provide reliable financial reports and public disclosures, effectively prevent fraud, and operate successfully. If we cannot provide reliable financial reports and public disclosures or prevent fraud, our reputation and operating results would be harmed. Our internal controls over financial reporting and our operating internal controls may not prevent or detect financial misstatements or loss of assets because of inherent limitations, including the possibility of human error, management override of controls, or fraud. Effective internal controls can provide only reasonable assurance with respect to financial statement accuracy, public disclosures, and safeguarding of assets. Any failure of these internal controls, including any failure to implement required new or improved controls as a result of changes to our business or otherwise, or if we experience difficulties in their implementation, could result in decreased investor confidence in the accuracy and completeness of our financial reports and public disclosures, civil litigation, or investigations by the SEC or other regulatory authorities, which may adversely impact our business, financial condition, and results of operations and we could fail to meet our reporting obligations.

21


If we internalize our management functions, we could incur other significant costs associated with being self-managed.

Our board of directors may decide in the future to internalize our management functions. If we do so, we may elect to negotiate to acquire the Manager’s and the Asset Manager’s assets and hire the Manager’s personnel, each as related to the operation and management of our businesses. While we would no longer bear the costs of the various fees and expenses we expect to pay to the Manager and the Asset Manager under the Restated Management Contracts, our direct expenses would include additional general and administrative costs that are currently paid by the Manager and Asset Manager. In addition, we could be required to pay certain costs and contract termination fees in connection with our current management agreements with the Manager and the Asset Manager. For additional information regarding these termination fees, please see the captions titled Certain Relationships and Related Transactions and Termination in the Proxy Statement. We would also be required to employ personnel and would be subject to potential liabilities commonly faced by employers, such as disability and workers’ compensation claims, potential labor disputes, and other employee-related liabilities and grievances as well as incur the compensation and benefits costs of our officers and other employees and consultants that are currently paid by the Manager and the Asset Manager. We cannot reasonably estimate the amount of fees to the Manager and the Asset Manager we would save or the costs we would incur if we became self-managed. If the expenses we assume as a result of an internalization are higher than the expenses we avoid paying to the Manager and the Asset Manager, our funds from operations would be lower as a result of the internalization than they otherwise would have been, potentially decreasing the amount of funds available to distribute to our stockholders.

Disruptions in the financial markets and deteriorating economic conditions could adversely affect our ability to obtain debt financing on attractive terms and adversely impact our ability to implement our investment strategy and achieve our investment objectives.

The United States and global financial markets have experienced significant volatility and disruption within the past decade. There was a widespread tightening in overall credit markets, devaluation of the assets underlying certain financial contracts, and increased borrowing by governmental entities. The turmoil in the capital markets resulted in constrained equity and debt capital available for investment in the real estate market, resulting in fewer buyers seeking to acquire properties, increases in capitalization rates, and lower property values. Recently, capital has been more available, and the overall economy has improved. However, the failure of a sustained economic recovery or future disruptions in the financial markets and deteriorating economic conditions could impact the value of our investments in properties. We use external financing to refinance indebtedness as it matures and to partially fund our acquisitions. If sufficient sources of external financing are not available to us on cost effective terms, we could be forced to limit our planned business activities or take other actions to fund our business activities and repayment of debt such as selling assets or reducing our cash distributions. Uncertainty in the credit markets also could negatively impact our ability to make acquisitions, make it more difficult or impossible for us to sell properties, or may adversely affect the price we receive for properties that we do sell, as prospective buyers may experience increased costs of debt financing or difficulties in obtaining debt financing. Current economic conditions greatly increase the risks of our investments.

We report FFO and AFFO, each of which is a non-GAAP financial measure.

We report FFO and AFFO, each of which is a non-GAAP financial measure, which we believe to be appropriate supplemental measures to reflect our operating performance.

Although we calculate FFO in accordance with the standards established by the Funds From Operations White Paper — 2018 Restatement approved by the Board of Governors of Nareit, the worldwide representative voice for REITs and publicly traded real estate companies with an interest in the U.S. real estate and capital markets, not all REITs necessarily calculate FFO and AFFO and other similar measures in the same way, and therefore comparisons of our disclosures of such measures with that of other REITs may not be meaningful. FFO and AFFO should not be considered as an alternative to net income as an indication of our performance, as an alternative to cash flows from operations as an indication of our liquidity, or indicative of funds available to fund our cash needs, including our ability to make distributions to our stockholders. FFO and AFFO should be reviewed in conjunction with GAAP measurements as an indication of our performance. We have provided a reconciliation of these measures to net income, which we believe to be the most comparable GAAP measure, in the caption Net Income and Non-GAAP Measures (FFO and AFFO) in Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Form 10-K.

22


Neither the SEC nor any other regulatory body has passed judgment on the acceptability of the adjustments that we use to calculate FFO and AFFO. In the future, the SEC or another regulatory body may decide to standardize the allowable adjustments across the REIT industry and in response to such standardization we may have to adjust our calculation and characterization of FFO and AFFO accordingly.

Risks Related to Our Organizational Structure

Maryland law and our organizational documents limit the rights of our stockholders to bring claims against our officers and directors.

Maryland law provides that a director of a Maryland corporation will not have any liability in that capacity if he or she performs his or her duties in accordance with the applicable standard of conduct. In addition, our Articles of Incorporation provide that, subject to the applicable limitations set forth therein or under Maryland law, no director or officer will be liable to us or our stockholders for monetary damages. Our Articles of Incorporation also provide that we will generally indemnify and advance expenses to our directors, our officers, and our Asset Manager and its affiliates for losses they may incur by reason of their service in those capacities subject to any limitations under Maryland law or in our Articles of Incorporation. Moreover, we have entered into separate indemnification agreements with each of our directors and executive officers. As a result, we and our stockholders may have more limited rights against these persons than might otherwise exist under common law, which could reduce our stockholders’ and our recovery against such persons. In addition, we may be obligated to fund the defense costs incurred by these persons in some cases, which would reduce the cash available for distributions. We have purchased insurance under a policy that insures both us and our officers and directors against exposure and liability normally insured against under such policies, including exposure on the indemnities described above.

The limit on the number of shares of our common stock a person may own may discourage a takeover or business combination that could otherwise result in a premium price to our stockholders.

Our Articles of Incorporation authorize our directors to take such actions as are necessary and desirable to preserve our qualification as a REIT. Our Articles of Incorporation restrict the direct or indirect ownership by one person or entity to no more than 9.8% of the value of our then outstanding shares of capital stock (which includes common stock and any preferred stock we may issue) and no more than 9.8% of the value or number of shares, whichever is more restrictive, of our then outstanding common stock unless exempted by our board of directors. This restriction may discourage a change of control of us and may deter individuals or entities from making tender offers for shares of our common stock on terms that might be financially attractive to stockholders or which may cause a change in our management. In addition to deterring potential transactions that may be favorable to our stockholders, these provisions may also decrease our stockholders’ ability to sell their shares of our common stock.

We may issue preferred stock or separate classes or series of common stock, the issuance of which could adversely affect the holders of our common stock.

Our Articles of Incorporation authorize us to issue up to 100,000,000 shares of stock, and our board of directors, without any action by our stockholders, may amend our Articles of Incorporation from time to time to increase or decrease the aggregate number of shares or the number of shares of any class or series of stock that we have authority to issue. Holders of shares of our common stock do not have preemptive rights to acquire any shares issued by us in the future.

In addition, our board of directors may classify or reclassify any unissued shares of our common stock or preferred stock and establish the preferences, rights and powers of any such stock. As a result, our board of directors could authorize the issuance of preferred stock or separate classes or series of common stock with terms and conditions that could have priority, with respect to distributions and amounts payable upon our liquidation, over the rights of our common stock. The issuance of shares of such preferred or separate classes or series of common stock could dilute the value of an investment in shares of our common stock. The issuance of shares of preferred stock or a separate class or series of common stock could also have the effect of delaying, discouraging, or preventing a change in control of us, including an extraordinary transaction (such as a merger, tender offer or sale of all or substantially all of our assets) that might provide a premium price for holders of our common stock.

23


The Independent Directors Committee may change our investment policies without stockholder approval, which could alter the nature of an investment in us.

The methods of implementing our investment policies and strategy may vary as new real estate development trends emerge, new investment techniques are developed, and market conditions evolve. Our investment policies, the methods for their implementation, and our other objectives, policies, and procedures may be altered by the Independent Directors Committee without the approval of our stockholders. As a result, the nature of an investment in us could change without the consent of our stockholders.

Our UPREIT structure may result in potential conflicts of interest with members in the Operating Company whose interests may not be aligned with those of our stockholders.

We use an UPREIT structure because a contribution of property directly to us, rather than the Operating Company, is generally a taxable transaction to the contributing property owner. In the UPREIT structure, a contributor of a property may transfer the property to the Operating Company in exchange for membership units and defer taxation of a gain until the contributor later disposes of or exchanges its membership units for shares of our common stock. We believe that using an UPREIT structure gives us an advantage in acquiring desired properties from persons who may not otherwise sell their properties because of unfavorable tax results.

We may issue membership units of the Operating Company in connection with certain transactions. Members in the Operating Company have the right to vote on certain amendments to the limited liability company agreement of the Operating Company, as well as on certain other matters. Persons holding such voting rights may exercise them in a manner that conflicts with the interests of our stockholders. As the managing member of the Operating Company, we are obligated to act in a manner that is in the best interest of all members of the Operating Company. Circumstances may arise in the future when the interests of members in the Operating Company may conflict with the interests of our stockholders. These conflicts may be resolved in a manner stockholders do not believe is in their best interest.

The value of an investment in our common stock may be reduced if we are required to register as an investment company under the Investment Company Act, and if we are subject to registration under the Investment Company Act, we will not be able to continue our business.

Neither we, the Operating Company, nor any of our subsidiaries intend to register as an investment company under the Investment Company Act. If we were obligated to register as an investment company, we would have to comply with a variety of substantive requirements under the Investment Company Act that would impose significant and onerous limitations on our operations, as well as require us to comply with various reporting, record keeping, voting, proxy disclosure and other rules and regulations that would significantly alter our operations and significantly increase our operating expenses.

We believe that we, the Operating Company, and most of the subsidiaries of the Operating Company will not fall within the definition of investment company under Section 3(a)(1) of the Investment Company Act as we intend to invest primarily in real property. Such investments will be made through our wholly or majority-owned subsidiaries, which we expect to have at least 60% of their assets in real property.  Accordingly, we believe that we, the Operating Company and its subsidiaries will be primarily engaged in the non-investment company business of such subsidiaries and therefore will not fall within the aforementioned definition of investment company.

To ensure that neither we nor any of our subsidiaries, including the Operating Company, are required to register as an investment company, each entity may be unable to sell assets that it would otherwise want to sell and may need to sell assets that it would otherwise wish to retain. In addition, we, the Operating Company, or our subsidiaries may be required to acquire additional income- or loss-generating assets that we might not otherwise acquire or forego opportunities to acquire interests in companies that we would otherwise want to acquire. Although we, the Operating Company, and our subsidiaries intend to monitor our portfolio periodically and prior to each acquisition and disposition, any of these entities may not be able to remain outside the definition of investment company or maintain an exclusion from the definition of investment company. If we, the Operating Company, or our subsidiaries are required to register as an investment company but fail to do so, the unregistered entity would be prohibited from engaging in our business, and criminal and civil actions could be brought against such entity. In addition, the contracts of such entity would be unenforceable unless a court required enforcement, and a court could appoint a receiver to take control of the entity and liquidate its business.

24


Risks Related To Conflicts of Interest

The officers and employees of the Manager and its affiliates face competing demands relating to their time, which may cause our operating results to suffer.

The officers and employees of the Manager and the Asset Manager are not prohibited from raising money for, or managing, other investment entities, or from engaging in business activities and investments unrelated to us. As a result, these persons may face conflicts of interest in allocating their time between our business and these other activities. During times of intense activity in other programs and ventures, they may devote less time and fewer resources to our business than is necessary or appropriate. If this occurs, the returns on an investment in our company may suffer.

The Manager and Asset Manager also currently sponsor and provide services to (i) Broadtree Residential, Inc., a private multifamily apartment REIT with approximately $270 million in assets as of December 31, 2018, and (ii) Broadstone Real Estate Access Fund, a continuously offered, non-diversified, closed-end management investment company that is operated as an interval fund with approximately $33 million in assets as of December 31, 2018. As of December 31, 2018, the Manager employed approximately 65 individuals who dedicate time to Broadstone Net Lease, Inc., Broadtree Residential, Inc., and Broadstone Real Estate Access Fund. The Manager and Asset Manager may sponsor and provide services to additional entities in the future.

Our officers and certain of our directors face conflicts of interest related to the positions they hold with affiliated entities, which could hinder our ability to successfully implement our business strategy and to generate returns for our investors.

Our executive officers and affiliated directors are also officers and managers of, and in some cases equity investors in, our Manager and other affiliated entities. Most significantly, Amy L. Tait, our Founder and Chairman of the board of directors, serves as an executive officer of the Manager, is a member of the Manager’s board of managers, and as of December 31, 2018, owns, together with Tait family trusts and an investment entity for the families of Ms. Tait and the late Norman Leenhouts, an approximately 41.51% equity ownership interest in the Manager; and Christopher J. Czarnecki, our Chief Executive Officer, President and member of our board of directors, is an executive officer of the Manager and a member of the Manager’s board of managers. Mr. Czarnecki and our other executive officers also own membership interests in the Manager. All of our executive officers are officers of the Manager and, in certain circumstances, other affiliated entities.

As a result, these individuals owe fiduciary duties to the Manager and other affiliated entities, which may conflict with the duties that they owe to us and our stockholders. Their responsibilities to these other entities could result in actions or inactions that are detrimental to our business, which could harm the implementation of our business strategy and our investment and leasing opportunities. If we do not successfully implement our business strategy, we may be unable to generate cash needed to make distributions to our stockholders and to maintain or increase the value of our assets.

The Manager and the Asset Manager and their respective affiliates, including some of our directors and officers, face conflicts of interest relating to our compensation arrangements with the Manager and the Asset Manager, which could result in actions that are not in the best interests of our stockholders.

Pursuant to the Restated Management Contracts, the Asset Manager and the Manager receive substantial fees from us in return for their services. These compensation arrangements could influence the advice and services provided to us by the Asset Manager and the Manager and present potential conflicts of interest for the officers, employees, and equity owners of the Manager and Asset Manager who also serve as our directors and officers.

Pursuant to the Asset Management Agreement, the Asset Manager is entitled to receive substantial compensation regardless of our performance or the quality of the services provided to us. As a result, the Asset Manager’s interests may not be wholly aligned with those of our stockholders. Our Asset Manager could be motivated to raise equity above and beyond our ability to prudently deploy such capital into accretive investments in order to generate higher annual asset management fees. Further, the acquisition fees and disposition fees payable by us to the Asset Manager may incentivize the Asset Manager to recommend or pursue property acquisitions or dispositions that it would otherwise not recommend or pursue, or upon different terms than it would otherwise find acceptable, if it was not entitled to such fees.

25


Pursuant to the Property Management Agreement, the Manager is entitled to receive a property management fee based on the gross rentals payable by the tenants in our properties regardless of the properties’ quality, our overall financial performance, or the quality of the services provided to us by the Manager. As a result, our Manager’s interests may not be wholly aligned with those of our stockholders. The management fees paid to the Manager could also incentivize the Asset Manager to recommend or pursue property acquisitions that it would otherwise not recommend or pursue, or upon different terms than it would otherwise find acceptable, if the Manager was not entitled to such fees.

For additional information regarding these compensation arrangements, see the caption entitled Certain Relationships and Related Transactions in the Proxy Statement.

The Asset Manager and Manager are entitled to significant termination fees in the event that we terminate the Asset Management Agreement or Property Management Agreement.

Pursuant to the Restated Management Contracts, in the event that we terminate the Asset Management Agreement or the Property Management Agreement other than for “cause” (as defined in the Asset Management Agreement and the Property Management Agreement), we are required to pay the Asset Manager or the Manager, as applicable, a significant termination fee. The termination fee payable pursuant to the Asset Management Agreement is equal to three times the asset management fee to which the Asset Manager was entitled during the 12-month period immediately preceding the date of the termination. The termination fee payable pursuant to the Property Management Agreement is equal to three times the property management fee to which the Manager was entitled during the 12-month period immediately preceding the date of the termination. In addition, the Asset Management Agreement provides that the Asset Manager is entitled to receive a disposition event fee equal to 1.0% of the aggregate consideration (as defined in the Asset Management Agreement) received in connection with the sale of our company. The existence of these fees may create conflicts of interest with respect to the termination of the Asset Management Agreement and the Property Management Agreement, or a sale of our company.

Trident BRE holds a significant ownership interest in the Manager, has the power to appoint two members of the board of managers of the Manager, and employs one of the non-independent members of our board of directors. Trident BRE’s interests may not be fully aligned with those of our other stockholders.

As of December 31, 2018, Trident BRE holds an approximate 47.06% equity ownership interest in the Manager, and has the power to appoint two of the four members of the board of managers of the Manager. In addition, Agha Khan, one of the two non-independent members of our board of directors designated by the Asset Manager, is an employee of Stone Point Capital LLC, an affiliate of Trident BRE. The other member of the board of managers of the Manager appointed by Trident BRE and Mr. Khan owe duties to Stone Point Capital LLC and Trident BRE and their affiliates in addition to their duties to the Manager and us, and may face conflicts of interests as a result. Trident BRE may influence the manner in which our Asset Manager (a wholly owned subsidiary of the Manager) seeks to acquire or dispose of properties or otherwise performs its duties under the Asset Management Agreement or cause the Manager or its affiliates to take on new activities unrelated to our business.

Risks Related to Investments in Real Estate

Our operating results are affected by economic and regulatory changes that impact the real estate market in general.

Our investments in real properties are subject to risks generally attributable to the ownership of real property, including:

changes in global, national, regional, or local economic, demographic, or real estate market conditions;

changes in supply of or demand for similar properties in an area;

increased competition for real property investments targeted by our investment strategy;

bankruptcies, financial difficulties, or lease defaults by tenants;

financial, accounting, legal or regulatory issues or litigation that may affect us or our tenants;

changes in interest rates and availability of financing;

26


changes in the terms of available financing, including more conservative loan-to-value requirements and shorter debt maturities;

competition from other properties;

the inability of tenants to pay rent increases;

changes in laws, government rules, regulations, and fiscal policies, including changes in tax, real estate, environmental, and zoning laws;

changes in the prices of fuel and energy consumption, cost of labor and material, and water and environmental restrictions, which may affect the businesses of tenants and their ability to meet their lease payments;

inability to lease properties upon termination of existing leases and renewal of leases at lower rental rates;

uninsured property liability and property damage or casualty losses;

unexpected expenditures for capital improvements, including requirements to bring properties into compliance with applicable federal, state, and local laws;

physical or weather-related damage to properties;

the potential risk of functional obsolescence of properties over time;

acts of terrorism and war; and

acts of God and other factors beyond our control.

All of these factors are beyond our control. Any negative changes in these factors could affect our ability to meet our obligations and make distributions to stockholders.

We are unable to predict future changes in global, national, regional, or local economic, demographic, or real estate market conditions. For example, a recession or rise in interest rates could make it more difficult for us to lease or dispose of properties and could make alternative interest-bearing and other investments more attractive and therefore potentially lower the relative value of the real estate assets we acquire. These conditions, or others we cannot predict, may adversely affect our results of operations and returns to our stockholders. In addition, the value of the properties we acquire may decrease following the date we acquire such properties due to the risks described above or any other unforeseen changes in market conditions. If the value of our properties decreases, we may be forced to dispose of our properties at a price lower than the price we paid to acquire our properties, which could adversely impact the results of our operations and our ability to make distributions and return capital to our investors.

We face competition for the purchase and financing of properties from entities with substantially more capital at their disposal that may cause us to have difficulty finding or maintaining properties that generate favorable returns.

We compete with many other entities engaged in real estate investment activities, including other REITs, specialty finance companies, savings and loan associations, sovereign wealth funds, banks, mortgage bankers, insurance companies, institutional investors, investment banking firms, lenders, governmental bodies, and other entities, many of which have greater resources than we do. Larger REITs may enjoy significant competitive advantages that result from, among other things, a lower cost of capital and enhanced operating efficiencies. Further, the rental rates that we are able to receive on the properties we purchase depend substantially upon the presence of competition from these other property purchasers and, to a certain extent, upon the availability of mortgage financing at similar rates that would allow a tenant to own its property. The availability of these alternative purchasers or sources of financing at lower rates has periodically caused competition for attractive properties and caused reduction in market rental rates, both of which could diminish returns to our investors.

27


A concentration of our investments in a certain state or geographic region may leave our profitability vulnerable to a downturn or slowdown in such state or region.

Our current Investment Policy provides that we may not invest more than 10% of the aggregate cost of our portfolio in properties located in any single metropolitan statistical area or more than 20% of the aggregate cost of our portfolio in properties located in any single state. However, if our Investment Policy was amended or for some other reason our investments became concentrated in a particular state or geographic region, and such state or geographic region experiences economic difficulty disproportionate to the nation as a whole, then the potential effects on our revenues, and as a result, our cash available for distribution to our stockholders, could be more pronounced than if we had more fully diversified our investments geographically.

A significant portion of our property portfolio’s annual base rent is concentrated in specific industry classifications.

As of December 31, 2018, approximately 33.0% of the NTM Rent from our property portfolio was generated by retail properties, including 20.9% in the restaurant industry. An additional 31.2% of the NTM Rent related to leases associated with industrial properties and 22.5% of our NTM Rent was associated with healthcare properties. In recent years a number of companies in the restaurant industry have declared bankruptcy, gone out of business or significantly reduced the number of their locations. In particular, we have experienced, and expect to continue to experience, challenges with some of our restaurant tenants, and have recorded asset impairments, which were immaterial on a consolidated basis, on certain assets as a result of increased credit losses.

The ongoing impacts of the disruption in the retail industry, particularly adverse changes in consumer spending and consumer preferences for particular goods, services, or store-based retailing could severely impact retail tenants’ ability to pay rent. Shifts from in-store to online shopping could increase due to changing consumer shopping patterns and the increase in consumer adoption and use of mobile electronic devices. This expansion of e-commerce could have an adverse impact on our retail tenants' ongoing viability.

Any economic difficulties or downturns which disproportionately impact such industries could negatively affect market rents, thereby reducing rents payable to us, and they may lead to increased vacancy rates at our properties and diminish our ability to attract and retain tenants. This in turn could have an adverse effect on our results of operations and ability to pay distributions.

We are dependent on our tenants for substantially all of our revenue and our success is materially dependent on the financial stability of our tenants.

The substantial majority of each of our existing properties are occupied by only one master tenant, and as a result our success is dependent on the financial stability of these tenants in the aggregate. Our tenants encounter significant macroeconomic, governmental, and competitive forces. Adverse changes in consumer spending or consumer preferences for particular goods, services, or store-based retailing could severely impact the ability of certain of our tenants to pay rent. The default or financial distress of a tenant on its lease payments may cause us to lose some of the anticipated revenue from the property. Vacancies in properties reduce our revenues, increase property expenses, and could decrease the value of each such vacant property. In the event of a material default under a lease, we may experience delays in enforcing our rights as landlord and may incur substantial costs in protecting our investment and possibly re-letting the property. If a lease is terminated, we cannot assure our investors that the property could be leased for the same amount of rent previously received or that we could sell the property without incurring a loss.

In addition, our ability to increase our revenues and operating income may depend on steady growth of demand for the products and services offered by our tenants. A significant decrease in demand for our tenants’ products and services for any reason could result in a reduction in tenant performance and consequently, adversely affect us.

28


If a tenant files for bankruptcy, we may be precluded from collecting all sums due to us.

If a tenant, or the guarantor of a lease of a tenant, commences, or has commenced against it, any legal or equitable proceeding under any bankruptcy, insolvency, receivership, or other debtor’s relief statute or law (collectively, a “bankruptcy proceeding”), we may be unable to collect all sums due to us under that tenant’s lease. Any or all of the lease obligations of our tenants, or any guarantor of our tenants, could be subject to a bankruptcy proceeding which may bar our efforts to collect pre-bankruptcy debts from these entities or their properties, unless we are able to obtain an enabling order from the bankruptcy court. If our lease is rejected by a tenant in bankruptcy, we may only have a general unsecured claim against the tenant and may not be entitled to any further payments under the lease. A bankruptcy proceeding could hinder or delay our efforts to collect past due balances and ultimately preclude collection of these sums, resulting in a decrease or cessation of rental payments and reducing returns to our investors.

If we are delayed or unable to find suitable investments, we may not be able to achieve our investment objectives and our investors’ returns may be reduced.

We may experience difficulty in finding attractive properties resulting in a delay of investment of the proceeds from our ongoing offering. The proceeds of our ongoing private offering will generally be used to pay down existing advances under the Operating Company’s line of credit or invested at money market rates until such time as they are used to acquire a real estate property. Any proceeds from our ongoing private offering that are ultimately invested by the Operating Company at money market rates will likely produce less income than if such proceeds were immediately invested in real estate properties. As a result, our investors’ returns may be reduced to the extent we are delayed in our selection and acquisition of real estate properties.

Some properties may be suitable for only one use and may be costly to refurbish if a lease is terminated.

The properties we purchase may be designed for a particular type of tenant or tenant use. If a tenant of such property does not renew its occupancy or defaults on its lease, the property might not be marketable without substantial capital improvements. The cost of such improvements may reduce the amount of cash available for distributions to our investors. An attempt to lease or sell the property without such improvements could also result in a lower rent or selling price and may also reduce the amount of cash available for distributions to our investors.

Our real estate investments are illiquid.

Because real estate investments are relatively illiquid, our ability to adjust our portfolio promptly in response to economic or other conditions may be limited. Certain significant expenditures generally do not change in response to economic or other conditions, including: (i) debt service, (ii) real estate taxes, and (iii) operating and maintenance costs. This combination of variable revenue and relatively fixed expenditures may result, under certain market conditions, in reduced earnings and could have an adverse effect on our financial condition.

We can reinvest proceeds from sales of our properties in replacement properties without our investors’ approval.

We may, from time to time, sell a property and reinvest the proceeds in a replacement property rather than make a distribution to our investors. Our investors will not have a right to the cash received by the Operating Company from the sale of a property and must rely upon the ability of the Asset Manager to find replacement properties in which to reinvest the proceeds.

Long-term leases may not result in fair market lease rates over time; therefore, our income and our distributions to our stockholders could be lower than if we did not enter into long-term leases.

We generally lease our properties pursuant to long-term leases with terms of 10 or more years, often with extension options. Our long-term leases generally provide for rents to increase over time, due to fixed rent increases or increases based upon increases in the Consumer Price Index or financial metrics related to the tenant. However, if we do not accurately judge the potential for increases in market rental rates, we may set the terms of these long-term leases at levels such that even after contractual rental increases the rent under our long-term leases is less than then-prevailing market rental rates. Further, we may have a limited ability to terminate those leases or to adjust the rent to then-prevailing market rental rates.

29


Certain provisions of our leases or loan agreements may be unenforceable.

Our rights and obligations with respect to the leases at our properties, mortgage loans, or other loans are governed by written agreements. A court could determine that one or more provisions of such agreements are unenforceable, such as a particular remedy, a master lease covenant, a loan prepayment provision, or a provision governing our security interest in the underlying collateral of a borrower or lessee. We could be adversely impacted if this were to happen with respect to an asset or group of assets.

Our costs of compliance with laws and regulations may reduce the investment return of our stockholders.

All real property and the operations conducted on real property are subject to numerous federal, state and local laws and regulations. We cannot predict what laws or regulations will be enacted in the future, how future laws or regulations will be administered or interpreted, or how future laws or regulations will affect us or our properties, including, but not limited to, environmental laws and regulations and the Americans with Disabilities Act of 1990. Compliance with new laws or regulations, or stricter interpretation of existing laws, may require us or our tenants to incur significant expenditures, impose significant liability, restrict or prohibit business activities, and could cause a material adverse effect on our results of operations.

Further, as a reporting company under the Exchange Act, we are required to comply with various reporting requirements, as well as additional laws, rules and regulations, including the Dodd-Frank Act and the Sarbanes-Oxley Act of 2002.  Our efforts to comply with applicable laws and regulations involve significant, and potentially increasing, costs. In addition, these laws, rules, and regulations create legal bases for administrative, civil, and criminal proceedings against us in case of non-compliance, thereby increasing our risk of liability and potential sanctions.

We may be subject to known or unknown environmental liabilities and hazardous materials on our properties.

There may be known or unknown environmental liabilities associated with properties we own or acquire in the future. Certain uses of some properties may have a heightened risk of environmental liability because of the hazardous materials used in performing services on those properties, such as convenience stores with underground petroleum storage tanks or auto parts and auto service businesses using petroleum products, paint, machine solvents, and other hazardous materials. Some properties may contain asbestos or asbestos-containing materials, or may contain or may develop mold or other bio-contaminants. Asbestos-containing materials must be handled, managed, and removed in accordance with applicable governmental laws, rules, and regulations. Mold and other bio-contaminants can produce airborne toxins, may cause a variety of health issues in individuals and must be remediated in accordance with applicable governmental laws, rules, and regulations.

The Asset Manager undertakes customary environmental diligence prior to our acquisition of any property. As a current or previous owner of a real estate property, however, we may be required to remove or remediate hazardous or toxic substances on, under, or in such property under various federal, state, and local environmental laws, ordinances, and regulations. These laws may impose liability whether or not the Operating Company knew of, or was responsible for, the presence of such hazardous or toxic substances. Our use and operation of a property may also be restricted by environmental laws or require certain expenditures. Failure to comply with environmental laws may result in sanctions by governmental agencies or liability to third parties. The cost of compliance or defense against claims from a contaminated property will likely affect our results of operations and ability to make distributions.

Although our leases generally require our tenants to operate in compliance with all applicable federal, state, and local environmental laws, ordinances, and regulations, and to indemnify us against any environmental liabilities arising from the tenants’ activities on the property, we could nevertheless be subject to liability, including strict liability, by virtue of our ownership interest. There also can be no assurance that our tenants, or the guarantor of a lease, could or would satisfy their indemnification obligations under their leases.

30


Natural disasters and other events beyond our control could impact our properties and operations and the insurance purchased for our properties might not be adequate to cover losses we incur.

Natural disasters or other catastrophic events ( e.g. , hurricanes, floods, earthquakes, or other types of natural disasters or wars or other acts of violence) may cause damage or disruption to our operations and damage to our properties.  We own properties in regions that have historically been impacted by such natural disasters and it is probable such regions will continue to be impacted by such events.  Although the Manager arranges for, or will require tenants to maintain, comprehensive insurance coverage on our properties, some catastrophic types of losses from such events may be either uninsurable or not economically insurable. If a disaster occurs, we could suffer a complete loss of capital invested in, and any profits expected from, the affected properties.  If uninsured damages to a property occur or a loss exceeds policy limits and we do not have adequate cash to fund repairs, we may be forced to sell the property at a loss or to borrow capital to fund the repairs.

Risks Related to Debt Financing

Our business strategy relies on external financing and, as a result, we may be negatively affected by restrictions on additional borrowings and are subject to the risks associated with leverage, including our debt service obligations.

We use leverage so that we may make more investments than would otherwise be possible in order to maximize potential returns to stockholders. We have sought to reduce our overall leverage over the past few years, particularly in light of the Operating Company’s receiving an investment grade credit rating, but we still maintain a significant amount of debt, and may increase our debt going forward. Our ability to achieve our investment objectives will be affected by our ability to borrow money in sufficient amounts and on favorable terms. In addition, we may be unable to obtain the degree of leverage we believe to be optimal, which may cause us to have less cash for distribution to stockholders than we would have with an optimal amount of leverage.

We have incurred, and intend to incur in the future, unsecured borrowings and mortgage indebtedness, which may increase our business risks, could hinder our ability to make distributions, and could decrease the value of an investment in our shares.

We have incurred, and plan to incur in the future, financing through unsecured borrowings under term loans, senior notes, our revolving line of credit, and mortgage loans secured by some or all of our real properties. In some cases, the mortgage loans we incur are guaranteed by us, the Operating Company, or both. We may also borrow funds if necessary to satisfy the requirement that we distribute to stockholders as dividends at least 90% of our annual REIT taxable income, or otherwise as is necessary or advisable to assure that we maintain our qualification as a REIT for federal income tax purposes. Our current Leverage Policy targets a leverage ratio equal to 35% to 45% of the approximate market value of our assets. The actual leverage ratio will vary over time but may not exceed 50% without the approval of the Independent Directors Committee. Depending on market conditions and other factors, the Independent Directors Committee may change our Leverage Policy from time to time in its discretion.

We may incur mortgage debt on a particular property, especially if we believe the property’s projected cash flow is sufficient to service the mortgage debt. If there is a shortfall in cash flow, however, then the amount available for distributions to our stockholders may be affected. In addition, incurring mortgage debt may increase the risk of loss since defaults on indebtedness secured by a property may result in foreclosure actions initiated by lenders and our loss of the property securing the loan that is in default. For tax purposes, a foreclosure of any of our properties would be treated as a sale of the property for a purchase price equal to the outstanding balance of the debt secured by the mortgage. If the outstanding balance of the debt secured by the mortgage exceeds our tax basis in the property, we would recognize taxable income on foreclosure but would not receive any of the proceeds. We may give full or partial guarantees to lenders to the Operating Company or its affiliates. If we give a guaranty on behalf of the Operating Company, we will be responsible to the lender for satisfaction of the debt if it is not paid by the Operating Company. If any mortgages contain cross-collateralization or cross-default provisions, there is a risk that more than one of our real properties may be affected by a default. If any of our properties are foreclosed upon due to a default, our results of operations and ability to pay distributions to our stockholders may be adversely affected.

31


Our line of credit and term loan agreements contain various covenants which, if not complied with, could accelerate our repayment obligations, thereby materially and adversely affecting our liquidity, financial condition, results of operations, and ability to pay distributions to stockholders.

We are subject to various financial and operational covenants and financial reporting requirements pursuant to the agreements we have entered into governing our line of credit, term loans, and senior notes. These covenants require us to, among other things, maintain certain financial ratios, including leverage, fixed charge coverage, and debt service coverage, among others. As of December 31, 2018, we were in compliance with all of our loan covenants. Our continued compliance with these covenants depends on many factors and could be impacted by current or future economic conditions, and thus there are no assurances that we will continue to comply with these covenants. Failure to comply with these covenants would result in a default which, if we were unable to obtain a waiver from the lenders, could accelerate our repayment obligations and thereby have a material adverse impact on our liquidity, financial condition, results of operations, and ability to pay distributions to stockholders.

Increases in interest rates could increase the amount of our debt payments and adversely affect our ability to make distributions to our stockholders.

We have a significant amount of debt. Although we believe we have effectively hedged the risk of interest rate increases through swaps and the issuance of fixed-rate debt, we will need to refinance our debt in the future. Accordingly, increases in interest rates would increase our interest costs, which could have a material adverse effect on our operating cash flow and ability to pay distributions. In addition, if we need to repay existing debt during periods of rising interest rates, we could be required to sell one or more of our properties at times which may not permit realization of the maximum or anticipated return on such investments.

An inability to refinance existing mortgage debt as it matures could impact distributions to our stockholders.

Since the mortgage loans secured by certain of our properties amortize over a period longer than their maturity, we will owe substantial amounts of principal on the maturity of such loans. If we cannot refinance these loans on favorable terms, more of our cash from operations may be required to service the loans, properties may have to be sold to fund principal repayments, or properties may be lost to foreclosure. This could adversely affect our results of operations and reduce cash available for distributions.

Failure to maintain our current credit rating could adversely affect our cost of capital, liquidity, and access to capital markets.

The spread we pay over LIBOR for our unsecured credit facilities is determined based upon our credit rating. In March of 2016, Moody’s assigned the Operating Company an investment grade credit rating of Baa3 with a stable outlook, which was re-affirmed most recently in June of 2018. The rating is based on a number of factors, including an assessment of our financial strength, portfolio size and diversification, credit and operating metrics, and sustainability of cash flow and earnings. If we are unable to maintain our current credit rating it could adversely affect our cost of capital, liquidity, and access to capital markets. Factors that could negatively impact our credit rating include, but are not limited to: a significant increase in our leverage on a sustained basis; a significant increase in the proportion of secured debt levels; a significant decline in our unencumbered asset base; and a significant decline in our portfolio diversification.

We may be adversely affected by changes in LIBOR reporting practices or the method in which LIBOR is determined.

As of December 31, 2018, we had approximately $886 million of debt outstanding for which the interest rate was tied to London Interbank Offered Rate (“LIBOR”). On July 27, 2017, the Financial Conduct Authority (the “FCA”) announced its intention to cease sustaining LIBOR after 2021. It is not possible to predict the effect of the FCA’s announcement, and there is currently no definitive information regarding the future utilization of LIBOR, including any changes in the methods by which LIBOR is determined, the frequency in which LIBOR is determined and published, or any other reforms to the determination and publication of LIBOR, or a potential transition from LIBOR to a successor benchmark. As such, the potential effect of any such event on our cost of capital cannot yet be determined and any changes to benchmark interest rates could increase our financing costs, which could impact our results of operations and cash flows.

32


Federal Income Tax Risks

Failure to qualify as a REIT would reduce our net income and the investment return of our stockholders would be adversely affected.

If we fail to qualify as a REIT for any taxable year, we will be subject to federal income tax on our taxable income at corporate rates. In addition, we would generally be disqualified from treatment as a REIT for the four taxable years following the year of losing our REIT status. A loss of our REIT status would reduce distributions to our stockholders due to our additional tax liability. In addition, distributions to our stockholders would no longer qualify for the dividends-paid deduction, and we would no longer be required to make distributions. If this occurs, we may need to borrow funds or liquidate some of our properties in order to pay the applicable taxes.

Legislative, regulatory, or administrative changes could adversely affect us or our stockholders.

Legislative, regulatory, or administrative changes could be enacted or promulgated at any time, either prospectively or with retroactive effect, and may adversely affect us or our stockholders.

On December 22, 2017, the tax legislation commonly referred to as the Tax Cuts and Jobs Act was signed into law, generally applying in taxable years beginning after December 31, 2017. While the changes in the Tax Cuts and Jobs Act generally appear to be favorable with respect to REITs, the extensive changes to non-REIT provisions in the Code may have unanticipated effects on us, our stockholders, or our tenants. Moreover, Congressional leaders have recognized that the process of adopting extensive tax legislation in a short amount of time without hearings and substantial time for review is likely to have led to drafting errors, issues needing clarification, and unintended consequences that will have to be revisited in subsequent tax legislation. At this point, it is not clear if or when Congress will address these issues or when the IRS will issue administrative guidance on the changes made in the Tax Cuts and Jobs Act.

Our stockholders and prospective investors are urged to consult with their own tax advisors with respect to the Tax Cuts and Jobs Act and the status of other legislative, regulatory, or administrative developments and proposals and their potential effect on an investment in shares of our common stock.

Recharacterization of sale-leaseback transactions may cause us to lose our REIT status, which would reduce the investment return of our stockholders.

We may purchase properties and lease them back to the sellers of such properties. If the IRS were to challenge our characterization of such transaction as a “true-lease” and recharacterize the transaction as a financing transaction or loan for federal income tax purposes, deductions for depreciation and cost recovery relating to such property would be disallowed. If a sale-leaseback transaction is recharacterized, we may fail to satisfy the REIT qualification asset tests or income tests and, consequently, lose our REIT status. Alternatively, the amount of our REIT taxable income could be recalculated, which might also cause us to fail to meet the distribution requirements for a taxable year.

Our stockholders may have current tax liability on distributions based on an election to reinvest in our common stock.

A stockholder who participates in our DRIP will be deemed to have received, and for income tax purposes will be taxed on, the amount reinvested in shares of our common stock to the extent the amount reinvested was not a tax-free return of capital. As a result, unless a stockholder is a tax-exempt entity, the investor may have to use funds from other sources to pay the investor’s tax liability on the value of the shares of common stock received.

33


Even if we qualify as a REIT for federal income tax purposes, we may be subject to other tax liabilities that reduce our cash flow and our ability to make distributions to our stockholders.

Even if we remain qualified as a REIT for federal income tax purposes, we may still be subject to federal, state, and local taxes on our income or property. For example:

In order to qualify as a REIT, we must distribute annually at least 90% of our REIT taxable income to our stockholders (which is determined without regard to the dividends-paid deduction and excludes net capital gain), and to the extent that we satisfy the distribution requirement but distribute less than 100% of our REIT taxable income, we will be subject to federal corporate income tax on the undistributed income.

We will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions we pay in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income, and 100% of our undistributed income from prior years.

If we have net income from the sale of foreclosure property that we hold or acquire primarily for sale to customers in the ordinary course of business or other non-qualifying income from foreclosure property, we must pay a tax on that income at the highest corporate income tax rate.

If we sell a property, other than foreclosure property, that we hold or acquire primarily for sale to customers in the ordinary course of business, our gain would be subject to the 100% “prohibited transaction” tax.

We may perform additional, non-customary services for tenants of our buildings through a taxable REIT subsidiary, including real estate or non-real estate related services; however, any earnings that exceed allowable limits related to such services are subject to federal and state income taxes.

To maintain our REIT status, we may be forced to borrow funds during unfavorable market conditions to make distributions to our stockholders, which could increase our operating costs, hinder our ability to meet our investment objectives, and decrease the value of our stockholders’ investment.

To qualify as a REIT, we must distribute to our stockholders each year 90% of our REIT taxable income (which is determined without regard to the dividends-paid deduction and excludes net capital gain). At times, we may not have sufficient funds to satisfy these distribution requirements and may need to borrow funds to maintain our REIT status and avoid the payment of income and excise taxes. These borrowing needs could result from (i) differences in timing between the actual receipt of cash and inclusion of income for federal income tax purposes; (ii) the effect of non-deductible capital expenditures; (iii) the creation of reserves; or (iv) required debt or amortization payments. We may need to borrow funds at times when market conditions are unfavorable. Such borrowings could increase our costs and reduce the value of our common stock. Further, to qualify as a REIT, we must also satisfy tests on an ongoing basis concerning, among other things, the sources of our income, nature of our assets, and the amounts we distribute to our stockholders. We may be required to make distributions to stockholders at times when it would be more advantageous to reinvest cash in our business or when we do not have funds readily available for distribution. Compliance with the REIT requirements may hinder our ability to operate solely on the basis of maximizing profits.

In certain circumstances, we may be liable for certain tax obligations of certain of the members of the Operating Company.

In certain circumstances, we may be liable for tax obligations of certain of the members of the Operating Company. In connection with certain UPREIT transactions, we have entered into tax protection agreements under which we have agreed to minimize the tax consequences to members of the Operating Company resulting from the sale or other disposition of our assets in taxable transactions, with specific exceptions and limitations. Pursuant to the tax protection agreements we have also agreed to ensure that such members of the Operating Company are allocated minimum amounts of the Operating Company’s indebtedness. If we fail to meet our obligations under the tax protection agreements, we may be required to reimburse those members of the Operating Company for the amount of the tax liabilities they incur, subject to certain limitations. We may enter into additional tax protection agreements in the future in connection with other UPREIT transactions. In order to limit our exposure to a tax obligation, our use of proceeds from any sales or dispositions of certain properties will be limited. In addition, the indemnification obligations may be significant.

34


New partnership audit rules could increase the tax liability borne by us in the event of a U.S. federal income tax audit of a subsidiary partnership.

New partnership audit rules apply to partnership taxable years beginning after December 31, 2017, and may alter who bears the liability in the event any subsidiary partnership including our Operating Company is audited and an adjustment is assessed. Under the new rules, the partnership itself may be liable for a hypothetical increase in partner-level taxes (including interest and penalties) resulting from an adjustment of partnership tax items on audit, regardless of changes in the composition of the partners (or their relative ownership of the partnership) between the year under audit and the year of the adjustment. Under certain procedures, the partnership-level tax liability may take into account the fact that we generally do not pay federal income tax. The new rules also include an elective alternative method under which the additional taxes resulting from the adjustment are assessed from the affected partners, subject to a higher rate of interest than otherwise would apply. It is not clear at this time what effect these new rules will have on us. However, these rules could increase the U.S. federal income taxes, interest, and penalties otherwise borne by us in the event of a U.S. federal income tax audit of a subsidiary partnership.

35


Item 1B.

Unresolve d Staff Comments.

There are no unresolved staff comments.

Item 2.

Properties.

Please refer to Item 1. “Business” of this Form 10-K for information concerning our properties.

Item 3.

Legal Proceedings.

We are subject to various legal proceedings and claims that arise in the ordinary course of our business. These matters are generally covered by insurance or are subject to our right to be indemnified by our tenants that we include in our leases. Management is not aware of any material pending legal proceedings to which we or any of our subsidiaries are a party or to which any of our property is subject, nor are we aware of any such legal proceedings contemplated by government agencies.

Item 4.

Mine Safety Disclosures.

None

36


Part II.

Item 5.

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Market Information

There is no established public trading market for our shares of common stock and we do not expect a public trading market to develop. There are no issued or outstanding options or warrants to purchase our common stock. Each outstanding membership unit of the Operating Company is convertible into one share of our common stock, subject to certain conditions and limitations. As of March 1, 2019, there were 22,597,882.214 shares of our common stock issued and outstanding and 1,737,047.086 non-controlling membership units in the Operating Company issued and outstanding. We have not agreed to register for sale under the Securities Act any shares of our common stock. No shares of our common stock have been or are currently expected to be publicly offered by us.

Stockholders

As of March 1, 2019, there were 3,208 holders of shares of our common stock.

Determined Share Value

Our shares of common stock are sold by us in our ongoing private offering at a price equal to the Determined Share Value, which is established at least quarterly by the Independent Directors Committee based on the NAV of our portfolio, input from management and third-party consultants, and such other factors as the Independent Directors Committee may determine. The Independent Directors Committee bears sole responsibility for establishing the Determined Share Value. Our determination of NAV applies valuation definitions and methodologies prescribed by ASC 820, Fair Value Measurements and Disclosures , in order to fair value our net assets. Our net assets are primarily comprised of our investment in rental property and debt. Our net asset valuation also includes other assets and liabilities such as cash, interest rate swaps, and accounts payable, among others, and excludes intangible assets and liabilities. The values ascribed to our mortgages, unsecured notes, and interest rate swaps are marked to market each quarter. Members of our senior executive, portfolio management, accounting, and finance teams are responsible for performing the valuation process and computing the NAV. The Independent Directors Committee is responsible for overseeing the valuation process for the purpose of maintaining independence from conflicts of interest with the management group that determines the NAV and who are employed by the Manager. To assist in assessing management’s calculation of the NAV and the valuation of the investment in rental property in the determination of the Determined Share Value by the Independent Directors Committee, we engage a third-party valuation specialist to provide: (i) a high-level/negative assurance review of management’s quarterly portfolio valuation and estimated NAV calculation, which currently occurs as of the end of each of the first, second, and fourth quarters of each calendar year, (ii) a review of individual property appraisals, which are completed for each property on a rolling two-year basis, and (iii) a full positive assurance valuation and review of the portfolio, which currently occurs during the third quarter of each calendar year. The third-party valuation specialist is not responsible for determining the NAV. The positive and negative assurance provided by the third-party valuation specialist has generally found that the real estate values used to establish the Determined Share Values by the Independent Directors Committee have been reasonable and within market parameters.

37


The Determined Share Value at any given point in time will be based on the NAV as of a historical balance sheet date. The following table presents our Determined Share Value for each of the past two years, together with the corresponding NAV per diluted share as of the preceding quarter-end:

Period

NAV as of

NAV per

diluted share

Determined

Share Value

February 1, 2019 – April 30, 2019

December 31, 2018

$

84.92

$

85.00

November 1, 2018 – January 31, 2019

September 30, 2018

$

85.66

$

86.00

August 1, 2018 –October 31, 2018

June 30, 2018

$

84.63

$

85.00

May 1, 2018 – July 31, 2018

March 31, 2018

$

83.14

$

83.00

February 1, 2018 – April 30, 2018

December 31, 2017

$

81.40

$

81.00

November 1, 2017 – January 31, 2018

September 30, 2017

$

80.55

$

81.00

August 1, 2017 –October 31, 2017

June 30, 2017

$

79.90

$

80.00

May 1, 2017 – July 31, 2017

March 31, 2017

$

79.90

$

80.00

February 1, 2017 – April 30, 2017

December 31, 2016

$

79.28

$

79.00

The Determined Share Value is applied to outstanding shares prospectively, and is used for purchases, distribution reinvestment, and redemptions. Adjustments to the NAV in arriving at the Determined Share Value are typically the result of the Independent Directors Committee’s understanding of current market conditions and review of assumptions used to value net assets by management in arriving at the NAV. The adjustments do not follow a systematic methodology, but instead allow the Independent Directors Committee to use judgment in determining whether temporary market fluctuations are indicative of changes in core real estate values.

The adjustments to NAV per share in arriving at the Determined Share Value for the periods presented above account for the inherent imprecision in the valuation estimates. In May 2019, the Independent Directors Committee will review the NAV calculations as of March 31, 2019, and will assess whether adjustments to the current Determined Share Value of $85 are appropriate.

The fair value of our investment in rental property is performed using the market approach, whereby we assign an implied market capitalization rate to derive the property valuations. Newly acquired properties are valued at purchase price for the first six months they are in the portfolio. All other individual property valuations are calculated by dividing the contractual rental payments over the next 12 months by the implied market capitalization rate. The market capitalization rate assumption reflects our analysis of what a market participant would be willing to pay for a property given the contractual monthly rental payments, third-party appraisals, and an analysis of a tenant’s creditworthiness, among other factors. We deem this methodology to be appropriate based on the nature of our leases, whereby the tenants are generally responsible for the maintenance, insurance, and property taxes associated with the properties they lease from us. Net leases provide predictable cash flows, which we then apply against the market capitalization rates. This methodology is consistent with the valuation techniques used to determine the aggregate purchase price of acquisitions. As our acquisition targets are generally fully occupied, single-tenant, net leased properties, we do not anticipate paying for material capital expenditures, and therefore, exclude such expenditures from our valuations. We estimate the fair value of debt (which incorporates the fair value of interest rate swap assets and liabilities) utilizing methodologies consistent with those used to prepare our GAAP financial statements and disclosures and discussed in Note 2 of Item 8. “Financial Statements and Supplementary Data” of this Form 10-K.

38


The following table provides a breakdown of the major components of our estimated NAV and NAV per diluted share amounts as of December 31, 2018 and September 30, 2018:

( in thousands, except per share amounts)

NAV as of:

December 31,

2018

September 30, 2018

Investment in rental property

$

3,462,675

$

3,214,063

Debt

(1,434,403

)

(1,259,645

)

Other assets and liabilities, net

(11,467

)

(263

)

NAV

$

2,016,805

$

1,954,155

Number of outstanding shares, including noncontrolling interests

23,751

22,814

NAV per diluted share

$

84.92

$

85.66

The following table details the implied market capitalization rates (shown on a weighted average basis) used to value the investment in rental property, by property type, as of December 31, 2018, and September 30, 2018, supporting the Determined Share Value in effect for the periods of February 1, 2019 through April 30, 2019, and November 1, 2018, through January 31, 2019, respectively:

Market capitalization rates, as of:

Retail

Industrial

Healthcare

Office

Other

Portfolio

Total

December 31, 2018

6.44

%

6.93

%

6.89

%

7.09

%

7.28

%

6.78

%

September 30, 2018

6.44

%

6.96

%

6.92

%

7.07

%

7.23

%

6.78

%

While we believe our assumptions are reasonable, a change in these assumptions would impact the calculation of the value of our real estate investments. For example, assuming all other factors remain unchanged, an increase in the weighted average implied market capitalization rate used as of December 31, 2018, of 0.25% would result in a decrease in the fair value of our investment in rental property of 3.6%, and our NAV per diluted share would have been $79.72. Conversely, a decrease in the weighted average implied capitalization rate used as of December 31, 2018, of 0.25% would result in an increase in the fair value of our investment in rental property of 3.8%, and our NAV per diluted share would have been $90.51. Assuming all other factors remain unchanged, an increase in the weighted average implied market capitalization rate used as of September 30, 2018, of 0.25% would have resulted in a decrease in the fair value of our investment in rental property of 3.6%, and our NAV per diluted share would have been $80.64. Conversely, a decrease in the weighted average implied capitalization rate used as of September 30, 2018, of 0.25% would have resulted in an increase in the fair value of our investment in rental property of 3.8%, and our NAV per diluted share would have been $91.06.

Our methodology is based upon a number of estimates and assumptions that may not be accurate or complete. Different parties with different assumptions and estimates could derive a different Determined Share Value. Accordingly, we have disclosed the following risk factors relative to our Determined Share Value:

There is no current public market for our common stock, we do not expect that any such public market will develop in the future, and we have no obligation to list our shares on any public securities market or provide any other type of liquidity to our stockholders by a particular date, or at all, and transfers of shares of our common stock are subject to a number of restrictions. As a result, it will be difficult for our stockholders to sell shares of our common stock and, if they are able to sell their shares, they are likely to sell them at a discount.

The provisions of our share redemption program limit our stockholders’ ability to sell shares of our common stock. Our stockholders may not be able to sell any of their shares of our common stock back to us, and if they do sell their shares, they may not receive the price they paid.

The Independent Directors Committee establishes the Determined Share Value on a quarterly basis. The Determined Share Value is not directly derived from any independent valuation or from the value of the existing property portfolio. Investors should use caution in using the Determined Share Value as the current value of shares of our common stock.

39


Unregistered Sales of Equity Securities and Use of Proceeds

Sales of Common Stock and Issuance of Membership Units

We commenced our ongoing private offering of shares of our common stock in 2007. The first closing of our private offering occurred on December 31, 2007, and we have conducted additional closings at least once every calendar quarter since then. Currently, we close sales of additional shares of our common stock monthly. In November 2017, we instituted a monthly equity cap and queue program for new and additional investments in our common stock. The cap does not apply to investments made pursuant to our DRIP, or to equity capital received in connection with UPREIT transactions. On February 8, 2019, we announced that the equity cap had been set at $20.0 million for investments made in the months of February 2019 through April 2019.

As of the date of the filing of this Form 10-K, shares of our common stock are being offered in our private offering at $85 per share. We intend to use substantially all of the net proceeds from our private offering, supplemented with additional borrowings, to continue to invest in additional net leased properties. As of December 31, 2018, there were 22,013,751 shares of our common stock issued and outstanding, and 1,737,047 noncontrolling membership units in the Operating Company issued and outstanding.

The following table provides information regarding the sale of shares of our common stock pursuant to our ongoing private offering during the quarter ended December 31, 2018 (in thousands, except year and Determined Share Value amounts).

Month

Year

Common

Shares

Sold

Weighted Average Determined

Share

Value –

Common

Shares (1)

Total

Proceeds –

Common

Shares Sold

Common

Shares

DRIP

Weighted Average Determined

Share

Value –

DRIP (2)

Total

Proceeds –

Common

Share

DRIP (3)

Total

Proceeds

October

2018

235

$

85.00

$

20,000

56

$

83.30

$

4,671

$

24,671

November

2018

296

85.75

25,355

56

83.30

4,718

30,073

December

2018

256

85.98

22,012

57

84.28

4,771

26,783

Total

787

$

67,367

169

$

14,160

$

81,527

(1)

Shares of our common stock are sold in our ongoing private offering at a price per share equal to the then-applicable Determined Share Value.

(2)

DRIP shares are purchased at a discounted price of 98% of the Determined Share Value.

(3)

For common shares reinvested under our DRIP there is no corresponding cash flow from the transaction. Refer to Note 14, “Equity” to the consolidated financial statements included in Item 8. “Financial Statements and Supplementary Data” of this Form 10-K for further discussion.

None of the shares of our common stock set forth in the table above were registered under the Securities Act in reliance upon the exemption from registration under the Securities Act provided by Rule 506(c) under Regulation D promulgated under the Securities Act. All of the shares of our common stock set forth in the table above were sold to persons who represented to us in writing that they qualified as an “Accredited Investor” as such term is defined by Regulation D promulgated under the Securities Act, and provided us with additional documentation to assist us in verifying such person’s status as an Accredited Investor.

In connection with property acquisitions that are structured as UPREIT transactions, the owner of a property will transfer its interest in the property to the Operating Company in exchange for membership units in the Operating Company. There were no such membership unit issuances during the quarter ended December 31, 2018.

None of the membership units in the Operating Company have been registered under the Securities Act in reliance upon the exemptions from registration under the Securities Act provided by Rule 506(c) under Regulation D promulgated under the Securities Act and Section 4(a)(2) of the Securities Act. All of the membership units in the Operating Company were sold to persons who represented to us in writing that they qualified as an Accredited Investor, and provided us with additional documentation to assist us in verifying such person’s status as an Accredited Investor, including third-party verification as permitted under Regulation D.

40


Senior Notes

On March 16, 2017, we and the Operating Company entered into a Note and Guaranty Agreement with each of the purchasers of a private offering of unsecured, fixed-rate, interest-only senior notes (“Series A Notes”). The closing of the issuance of the Series A Notes occurred on April 18, 2017. The Series A Notes were issued by the Operating Company and are guaranteed by us. The Series A Notes were issued at par, bear interest at a rate of 4.84% per annum (priced at 240 basis points above the 10-year U.S. Treasury yield at the time of pricing), and mature on April 18, 2027.

On July 2, 2018, we and the Operating Company entered into a Note and Guaranty Agreement with each of the purchasers of a private offering of unsecured, fixed-rate, interest-only senior notes. Pursuant to the terms of the Note and Guaranty Agreement, the Operating Company issued and sold $325.0 million aggregate principal amount of notes in two series: (i) $225.0 million aggregate principal amount of Series B Guaranteed Senior Notes (the “Series B Notes”), and (ii) $100.0 million aggregate principal amount of Series C Guaranteed Senior Notes (the “Series C Notes”). The Series B Notes and Series C Notes were issued by the Operating Company and were guaranteed by us. Pursuant to the Note and Guaranty Agreement, $100.0 million aggregate principal amount of the Series B Notes were issued on July 2, 2018, with the remaining $125.0 million aggregate principal amount issued on September 13, 2018. The Series B Notes were issued at par, bear interest at a rate of 5.09% per annum (priced at 210 basis points above the 10-year U.S. Treasury yield at the time of pricing), and mature on July 2, 2028. Pursuant to the Note and Guaranty Agreement, $50.0 million aggregate principal amount of the Series C Notes were issued on July 2, 2018, with the remaining $50.0 million aggregate principal issued on September 13, 2018. The Series C Notes were issued at par, bear interest at a rate of 5.19% per annum (priced at 220 basis points above the 10-year U.S. Treasury yield at the time of pricing), and mature on July 2, 2030.

The Series A Notes, Series B Notes and Series C Notes were not registered under the Securities Act in reliance upon the exemptions from registration provided by Section 4(a)(2) of the Securities Act, and all such notes were sold to persons who represented to us in writing that they qualified as an Accredited Investor.

Except as set forth above, we have not sold any securities which were not registered under the Securities Act during the previous three years.

Distribution and Distribution Reinvestment

Distributions are paid when and as declared by our board of directors, currently on a monthly basis. Distribution payments are expected to be made approximately 15 days after the end of each month to stockholders of record on the record date, which is generally the next-to-the-last business day of the prior month. Subscribers making an investment at an end of month closing will begin to accrue dividends in the subsequent month and, if they are stockholders of record on the record date at the end of such month, they will receive their initial distribution approximately 15 days after the subsequent month is complete.

We intend to make distributions sufficient to satisfy the requirements for qualification as a REIT for tax purposes. Generally, income distributed as dividends will not be taxable to us under the Internal Revenue Code if we distribute at least 90% of our REIT taxable income. Dividends will be declared at the discretion of our board of directors, but will be guided, in substantial part, by a desire to cause us to comply with the REIT qualification requirements.

At its February 8, 2019, meeting, our board of directors declared monthly distributions of $0.44 per share of our common stock and unit of membership interest in the Operating Company to be paid by us to our stockholders and members of the Operating Company (other than us) of record as follows:

Dividend Per

Share/

Unit

Record Date

Payment Date

(on or before)

$

0.44

February 27, 2019

March 15, 2019

$

0.44

March 28, 2019

April 15, 2019

$

0.44

April 29, 2019

May 15, 2019

41


Pursuant to our DRIP, our stockholders and holders of membership units in the Operating Company (other than us), may elect to have cash distributions reinvested in additional shares of our common stock. Shares of our common stock acquired through our DRIP have the same rights and are subject to the same restrictions on transferability as all other shares of our common stock and are eligible for redemption pursuant to our share redemption program. Our DRIP is administered by the Asset Manager.

All of our stockholders and holders of membership units in the Operating Company that are Accredited Investors are eligible to participate in our DRIP. We may elect to deny an investor participation in our DRIP if the investor resides in a jurisdiction or foreign country where, in our judgment, the burden or expense of compliance with applicable securities laws makes the investor’s participation impracticable or inadvisable. A stockholder or holder of membership units of the Operating Company may be required to cease participation in our DRIP if the investor no longer meets the suitability standards or cannot make the other investor representations set forth in the then-current subscription agreement with respect to our shares of common stock. Participants in our DRIP must agree to notify us promptly when they no longer meet these standards.

A stockholder or holder of membership units in the Operating Company may elect to participate in our DRIP by completing the appropriate portion of the subscription agreement or other approved enrollment form available from time to time from the Asset Manager. An investor’s participation in our DRIP will begin with the next distribution made after receipt of the investor’s enrollment form. Participants in our DRIP generally are required to have the full amount of their cash distributions with respect to all securities owned by them reinvested pursuant to our DRIP. The Asset Manager has the discretion, however, upon the request of a participant, to accommodate a participant’s request for less than all of the participant’s securities to be subject to participation in our DRIP. An investor may also change the number of shares participating in the dividend reinvestment at any time if the investor completes a new enrollment form or other form provided for that purpose.

Cash distributions will be reinvested in additional shares of common stock pursuant to our DRIP at a per share price equal to 98% of the Determined Share Value as of the applicable distribution date. Fractional shares may be issued pursuant to our DRIP.

If an investor elects to participate in our DRIP and is subject to federal income taxation, the investor will incur a tax liability on an amount equal to the fair value on the relevant distribution date of the shares of our common stock purchased with reinvested distributions, even though the investor has elected not to receive the distributions used to purchase those shares of common stock in cash. We will withhold estimated taxes on the amount of distributions or distributions paid if the investor fails to furnish a valid taxpayer identification number, fails to properly report distributions or fails to certify that the investor is not subject to withholding. Notwithstanding the foregoing, the tax consequences of participating in our DRIP will vary depending upon each participant’s particular circumstances, and all participants are urged to consult their own tax advisor regarding the specific tax consequences of participation.

Participation in our DRIP may be terminated by an investor at any time by providing us with written notice. For an investor’s termination to be effective for a particular distribution, we must have received a notice of termination at least 10 business days prior to the record date of the distribution period to which the distribution relates. Any transfer of an investor’s shares will effect a termination of the participation of those shares in the DRIP. We will terminate an investor’s participation to the extent that a reinvestment of an investor’s distributions in our shares would cause the investor to exceed the ownership limitations contained in our Articles of Incorporation.

We may amend our DRIP at any time upon written notice to each participant at least 10 days prior to the effective date of the amendment. We may terminate our DRIP upon written notice to each participant at least 30 days prior to the effective date of the termination.

42


The following table summarizes distributions paid in cash and pursuant to our DRIP for the years ended December 31, 2017, and 2018 (in tho usands).

Month

Year

Cash

Distribution -

Common

Stockholders

Cash

Distribution -

Membership

Units

Distribution

Paid

Pursuant to

DRIP on

Common Stock (1)

Distribution

Paid

Pursuant to

DRIP on

Membership

Units (1)

Total

Amount of

Distribution

January

2017

3,319

488

2,738

98

6,643

February

2017

3,394

488

2,836

98

6,816

March

2017

3,522

493

2,972

99

7,086

April

2017

3,555

493

3,068

99

7,215

May

2017

3,618

493

3,167

99

7,377

June

2017

3,680

493

3,220

99

7,492

July

2017

3,742

493

3,296

99

7,630

August

2017

3,815

512

3,378

122

7,827

September

2017

3,883

512

3,420

123

7,938

October

2017

3,969

512

3,495

123

8,099

November

2017

4,003

536

3,594

123

8,256

December

2017

4,030

536

3,664

123

8,353

January

2018

4,021

536

3,769

123

8,449

February

2018

4,029

521

3,839

123

8,512

March

2018

4,201

539

4,052

128

8,920

April

2018

4,267

540

4,084

127

9,018

May

2018

4,331

536

4,106

127

9,100

June

2018

4,386

602

4,154

128

9,270

July

2018

4,382

602

4,255

127

9,366

August

2018

4,393

617

4,333

130

9,473

September

2018

4,386

618

4,463

130

9,597

October

2018

4,434

617

4,541

130

9,722

November

2018

4,498

617

4,589

129

9,833

December

2018

4,571

618

4,641

130

9,960

Total

$

96,429

$

13,012

$

89,674

$

2,837

$

201,952

(1)

Distributions are paid in shares of common stock.

The following table summarizes our distributions paid during the years ended December 31, 2018, and 2017, including the source of distributions and a comparison against FFO (in thousands). Refer to Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Form 10-K under the caption Net Income and Non-GAAP Measures (FFO and AFFO) for further discussion of our FFO.

For the years ended

December 31,

2018

2017

Distributions:

Paid in cash

$

60,394

$

51,884

Reinvested in shares

50,826

38,848

Total Distributions

$

111,220

$

90,732

Source of Distributions:

Cash flow from operating activities

$

111,220

$

90,732

FFO

$

150,664

$

111,434

43


We intend to fund future distributions from cash generated by operations; however, we may fund distributions from the sale of assets, borrowings, or proceeds from the sale of our securities.

Repurchases of Equity Securities

We have adopted a share redemption program to provide an opportunity for our stockholders to have shares of our common stock repurchased, subject to certain restrictions and limitations, at a price equal to or at a discount from the current Determined Share Value in effect as of the date the shares are tendered for redemption. Cash used to fund share redemptions has historically been provided through a combination of cash generated by operations, the sale of assets, and borrowings. Additionally, we may use proceeds from the sale of our securities to fund redemption requests, although to date we have not done so. During the three months ended December 31, 2018, we fulfilled repurchase requests and repurchased shares of our common stock pursuant to our share redemption program as follows . We did not defer or reject any redemption requests during this period.

Period

Total Number

of Shares

Requested to be

Redeemed (1)

Total Number

of Shares

Redeemed

Average

Price Paid

Per Share (2)

Approximate Dollar

Value of Shares

Available That May

Yet Be Redeemed

Under the Program

October 2018

$

(3

)

November 2018

$

(3

)

December 2018

20,819

20,819

$

83.59

(3

)

(1)

Repurchases of shares of our common stock pursuant to the share redemption program will be made quarterly, at the end of the quarter, upon written request to us delivered at least 10 calendar days prior to the last business day of the applicable calendar quarter, and the redemption price paid for redeemed shares will be paid in cash within three business days of the last business day of the applicable calendar quarter.

(2)

Shares held for more than 12 months, but less than five years, will be redeemed at a purchase price equal to 95% of the Determined Share Value in effect as of the last business day of the quarter in which the shares are timely tendered for redemption and shares held for five years or more will be redeemed at a purchase price equal to 100% of the Determined Share Value in effect as of the last business day of the quarter in which the shares are timely tendered for redemption, subject to certain exceptions as set forth in the share redemption program.

(3)

The total number of shares redeemed pursuant to the share redemption program in any quarter may not exceed (i) 1% of the total number of shares outstanding at the beginning of the applicable calendar year, plus (ii) 50% of the total number of any additional shares of our common stock issued during the prior calendar quarter pursuant to our DRIP; provided, however, that the total number of shares redeemed during any calendar year may not exceed 5% of the number of shares outstanding as of the first day of such calendar year.

44


Performance Graph

The following graph is a comparison of the cumulative total return of shares of our common stock, the Russell 2000, and the MCSI US REIT Index. The graph assumes that $100 was invested on December 31, 2013, in each of shares of our common stock, the Russell 2000 and the MCSI US REIT Index, and that all dividends were reinvested. With respect to shares of our common stock, we have assumed that dividends were reinvested in additional shares of common stock pursuant to our DRIP at a per share price equal to 98% of the Determined Share Value as of the applicable distribution date. There can be no assurance that the performance of our shares will continue in line with the same or similar trends depicted in the graph below. The MCSI US REIT Index is a free float-adjusted market capitalization index that is comprised of equity REITs. The index is based on MSCI USA Investable Market Index (IMI), its parent index, which captures large, mid, and small capitalization securities. While funds used in this benchmark typically target institutional investors and have characteristics that differ from us (including differing fees), we feel that the MCSI US REIT Index is an appropriate and accepted index for the purpose of evaluating returns on investments in direct real estate funds.

December 31,

2013

2014

2015

2016

2017

2018

Broadstone Net Lease

100.00

118.38

132.03

146.85

164.65

186.18

Russell 2000

100.00

104.89

100.26

121.63

139.44

124.09

MSCI US REIT Index

100.00

130.38

133.67

145.16

152.52

145.55

The information in this “Performance Graph” section is not "soliciting material," is not deemed "filed" with the SEC, and is not to be incorporated by reference into any of our filings under the Securities Act or the Exchange Act, whether made before or after the date hereof and irrespective of any general incorporation language contained in such filing, except as shall be expressly set forth by specific reference in such filing.

45


Item 6.

Selecte d Financial Data

The selected financial data as of and for the years ended December 31, 2018, 2017, 2016, 2015, and 2014 presented below should be read in conjunction with our consolidated financial statements and the related notes thereto contained in Item 8. “Financial Statements and Supplementary Data” and in Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Form 10-K. The selected financial data presented below has been derived from our audited consolidated financial statements.

Our results of operations for the periods presented below are not indicative of those expected in future periods.

As of December 31,

(In thousands)

2018

2017

2016

2015

2014

Balance Sheet Data

Investment in rental property, net

$

2,683,746

$

2,227,758

$

1,684,971

$

1,283,155

$

826,003

Total assets

3,096,797

2,578,756

1,952,054

1,463,907

899,132

Mortgage and notes payable, net

78,952

67,832

106,686

99,462

106,416

Unsecured term notes, net and revolver

1,366,873

1,109,912

759,891

562,103

360,848

Total liabilities

1,567,877

1,294,555

953,517

715,962

504,951

Total Broadstone Net Lease, Inc. stockholders’

equity

1,417,099

1,186,825

911,788

670,163

366,059

Total equity

$

1,528,920

$

1,284,201

$

998,537

$

747,945

$

394,181

For the Years Ended December 31,

(In thousands, except per share amounts)

2018

2017

2016

2015

2014

Operating Data

Total revenues

$

237,479

$

181,563

$

142,869

$

98,086

$

68,152

Total operating expenses

128,933

96,681

79,231

55,703

36,148

Interest expense

52,855

34,751

29,963

22,605

18,058

Net income

75,105

59,555

40,268

20,890

17,163

Net Earnings per common share, basic and diluted

$

3.43

$

3.21

$

2.76

$

2.15

$

2.59

Other Data

Net cash provided by operating activities

128,011

97,940

67,189

38,616

32,773

Net cash used in investing activities

(510,459

)

(611,835

)

(470,573

)

(484,619

)

(194,510

)

Net cash provided by financing activities

391,338

500,891

399,350

464,775

156,899

Distributions declared

112,969

92,768

76,955

45,271

34,574

Distributions declared per common share

$

5.15

$

4.975

$

4.915

$

4.86

$

4.63

FFO (1)

150,664

111,434

80,664

50,990

34,633

FFO per share, basic and diluted

$

6.88

$

6.00

$

5.53

$

5.24

$

5.22

AFFO (1)

124,065

99,952

78,780

52,273

33,956

AFFO per share, basic and diluted

$

5.66

$

5.38

$

5.40

$

5.37

$

5.12

(1)

Refer to Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the caption Net Income and Non-GAAP Measures (FFO and AFFO) for further discussion of FFO and AFFO, including a reconciliation of net income to FFO and AFFO.

46


Item 7.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand our results of operations and financial condition. This MD&A is provided as a supplement to, and should be read in conjunction with, our consolidated financial statements and the accompanying notes to the consolidated financial statements appearing in Item 8. “Financial Statements and Supplementary Data” in this Form 10-K.

Overview

We are a Maryland corporation, formed on October 18, 2007, that elected to be taxed as a REIT commencing with the taxable year ended December 31, 2008. We focus on investing in income producing, net leased commercial properties. We currently lease properties to retail, healthcare, industrial, office, and other commercial businesses under long-term lease agreements, generally on a triple-net basis.

We seek to make investments in additional properties and manage our portfolio to preserve, protect, and return capital to investors, realize increased cash available for distributions and long-term capital appreciation from growth in the value of our properties, and maximize the level of sustainable cash distributions to our investors.

We conduct substantially all of our activities through, and all of our properties are held directly or indirectly by, the Operating Company. We are the sole managing member of the Operating Company and as of December 31, 2018, 2017, and 2016, we owned approximately 92.7%, 92.4%, and 91.4%, respectively, of its issued and outstanding membership units, with the remainder held by persons who were issued membership units in exchange for their interests in properties acquired by the Operating Company.

As of December 31, 2018, we owned a diversified portfolio of 621 individual net leased commercial properties located in 42 states and comprising approximately 19.0 million rentable square feet of operational space. As of December 31, 2018, 100% of our properties were subject to leases to 161 different commercial tenants, with no single tenant accounting for more than 3.5% of our NTM Rent. We collected more than 99% of rents due during 2018. The weighted average remaining term of our leases, calculated based on our contractual NTM Rent as of December 31, 2018, was approximately 12.1 years, excluding renewal options, which are exercisable at the option of our tenants upon expiration of their base lease term.

Liquidity and Capital Resources

General

We acquire real estate using a combination of debt and equity capital and with cash from operations that is not otherwise distributed to our stockholders. Our focus is on maximizing the risk-adjusted return to our stockholders through an appropriate balance of debt and equity in our capital structure. Therefore, we attempt to maintain a conservative leverage profile, with total debt equal to 35% to 45% of the approximate market value of our assets. We believe our current leverage model has allowed us to take advantage of the lower cost of debt while simultaneously strengthening our balance sheet, as evidenced by our investment grade credit rating. Our actual leverage ratio will vary over time but may not exceed 50% without the approval of the Independent Directors Committee. As of December 31, 2018 and 2017, the leverage ratio was approximately 41.5% and 41.6%, respectively, of the approximate market value of our assets. From a management perspective and in communications with the credit rating agencies, we also consider our leverage position as a multiple of Earnings Before Interest Taxes Depreciation and Amortization (“EBITDA”), a non-GAAP financial measure. EBITDA is a metric we use to measure leverage in the context of our cash flow expectations and projections. Given the significance of our recent growth, however, adding $606.8 million in investments during the year ended December 31, 2018, $683.6 million in investments during 2017, and $518.8 million in investments during 2016, coupled with our continued strategic growth initiatives, historical EBITDA may not provide investors with an adequate picture of the contractual cash inflows associated with these investments. Our investments are typically made throughout the year (with a significant portion typically occurring in the fourth quarter of the year), and therefore the full-year, or “normalized,” cash flows will not be realized until subsequent years. Accordingly, we look at contractual, “normalized,” cash flows and EBITDA as an appropriate metric to manage our leverage profile. We utilize this analysis inclusive of our focus on debt-to-market value metrics.

47


Liquidity

Our primary cash expenditures include the monthly interest payments we make on the debt we use to finance our real estate investment portfolio, asset management and property management fees of servicing the portfolio, acquisition expenses related to the growth of our portfolio, and the general and administrative expenses of operating our business. Since substantially all of our leases are net leases, our tenants are generally responsible for the maintenance, insurance, and property taxes associated with the properties they lease from us. In certain circumstances, the terms of the lease require us to pay these expenses, although, in most cases we are reimbursed by the tenants. Accordingly, we do not currently anticipate making significant capital expenditures or incurring other significant property costs on an aggregate basis during the term of the property leases in our current portfolio. To the extent that we have vacant properties, we will incur certain costs to operate and maintain the properties; however, we do not currently expect these costs to be material.

As shown in the table below, net cash provided by operating activities increased by $30.1 million to $128.0 million during the year ended December 31, 2018, from $97.9 million for the year ended December 31, 2017. Net cash provided by operating activities increased by $30.8 million to $97.9 million for the year ended December 31, 2017. The increase in cash provided by operating activities is primarily due to the increase in the size of our real estate investment portfolio. We funded real estate investment activity with a combination of cash from operations, proceeds from the issuance of unsecured debt obligations, and proceeds from the issuance of common stock. We paid cash dividends to our stockholders and holders of non-controlling membership units of $60.5 million, $52.1 million, and $42.7 for the years ended December 31, 2018, 2017, and 2016, respectively. Cash used to fund the increase in dividends between periods related primarily to the increase in cash provided by our operations. Cash and cash equivalents and restricted cash totaled $19.0 million, $10.1 million, and $23.1 million at December 31, 2018, December 31, 2017, and December 31, 2016, respectively.

For the years ended

December 31,

(in thousands)

2018

2017

2016

Net cash provided by operating activities

$

128,011

$

97,940

$

67,189

Net cash used in investing activities

(510,459

)

(611,835

)

(470,573

)

Net cash provided by financing activities

391,338

500,891

399,350

Increase (decrease) in cash and cash equivalents and restricted

cash

$

8,890

$

(13,004

)

$

(4,034

)

Substantially all of our cash from operations is generated by our real estate portfolio. As of December 31, 2018, the historical cost basis of our real estate investment portfolio totaled $2,683.7 million, consisting of investments in 621 properties. In 2018 these properties generated monthly straight-line rent revenues of approximately $18.8 million, and monthly contractual cash revenues of approximately $17.2 million. During the year ended December 31, 2018, we closed 26 real estate acquisitions totaling $606.8 million, excluding capitalized acquisition expenses, adding 113 new properties to our portfolio. During 2019, the new properties will provide approximately $3.9 million in monthly straight-line rent revenues and approximately $3.6 million in monthly contractual cash revenues. As of December 31, 2017, the historical cost basis of our real estate investment portfolio totaled $2,227.8 million, consisting of investments in 528 properties. During the year ended December 31, 2017, we closed 29 real estate acquisitions totaling $683.6 million, excluding capitalized acquisition expenses, adding 124 new properties to our portfolio. The 2017 acquired properties generated monthly straight-line rent revenues of approximately $4.7 million and monthly contractual cash revenues of approximately $4.1 million during 2018.

Capital Resources

We intend to continue to grow through additional real estate investments. To accomplish this objective, we must continue to identify acquisitions that are consistent with our investment policy and raise additional debt and equity capital. We have financed our acquisition of properties using a combination of equity investments, unsecured term loans, revolving debt, senior unsecured notes, and mortgage loans. We seek to maintain an appropriate balance of debt and equity capital in our overall leverage policy, while maintaining a focus on increasing core value for existing stockholders, which we seek to achieve through earnings growth and share price appreciation.

48


The mix of our financing sources may change over time based on market conditions and our liquidity needs. The availability of debt to finance commercial real estate can be impacted by economic and other factors that are beyond our control. We seek to reduce the risk that long-term debt capital may be unavailable to us by strengthening our balance sheet through our investments in real estate with creditworthy tenants and lease guarantors, and maintaining an appropriate mix of debt and equity capitalization. Specifically, we recognized a greater than 99% rent collection rate during the years ended December 31, 2018 and 2017. The assignment and reaffirmation of an investment grade credit rating of Baa3 on our debt is further evidence of our active management of a conservative capital structure. As we grow our real estate portfolio, we also intend to manage our debt maturities to reduce the risk that a significant amount of our debt will mature in any single year in the future. For example, during the third quarter of 2018, we used proceeds from the longer term Series B and Series C Notes (as defined below) to repay a portion of our shorter term Revolver and 2015 Unsecured Term Loan (each as defined below). Refer to Contractual Obligations below for further details of the maturities on our contractual obligations, including long-term debt maturities.

We achieved our investment grade credit rating based on our conservative leverage profile, diversified real estate investment portfolio, and earnings stability provided by the creditworthiness of our tenants, which we intend to maintain concurrent with our growth objectives. Factors that could negatively impact our credit rating include, but are not limited to: a significant increase in our leverage on a sustained basis, a significant increase in the proportion of secured debt levels, a significant decline in our unencumbered asset base, weakening of our corporate governance structure, and a significant decline in our real estate portfolio diversification. We have aligned our strategic growth priorities with these factors, as we believe the favorable debt pricing and access to multiple sources of debt capital resulting from the investment grade credit rating provides us with an advantageous cost of capital and risk-adjusted return on investment for our stockholders.

Equity Capital Resources

Our equity capital for our real estate acquisition activity is provided from the proceeds of our ongoing private offering, including distributions reinvested through our DRIP. During the year ended December 31, 2018, we raised $283.7 million in equity capital to be used in our acquisition activities, of which $215.7 million was received through new cash investments, $52.2 million was raised through our DRIP, and $15.8 million was raised in exchange for Operating Company membership units through UPREIT transactions. For the year ended December 31, 2017, we raised $316.2 million in equity capital, of which $263.1 million was received through new cash investments, $40.2 million was raised through our DRIP, and $12.9 million was raised in exchange for Operating Company membership units through UPREIT transactions.

Debt Capital Resources

Our debt capital is provided through unsecured term notes, revolving debt facilities, and senior unsecured notes. We also, from time to time, obtain or assume non-recourse mortgage financing from banks and insurance companies secured by mortgages on the corresponding specific property. Mortgages, however, are not currently a strategic focus of the active management of our leverage profile. Rather, we enter into mortgages and notes payable as ancillary business transactions on an as-needed basis, most often as the result of lease assumption transactions.

As of December 31, 2018, our outstanding borrowings included $755.0 million of unsecured term loans, $475.0 million of senior unsecured notes, and a $425.0 million line of credit with $141.1 million of outstanding borrowings.  As of December 31, 2017, our outstanding borrowings included $690.0 million of unsecured term loans, $150.0 million of senior unsecured notes, and a $425.0 million line of credit with $273.0 million of outstanding borrowings.

Recent Activity

On January 10, 2019, subsequent to year end, we exercised the first of two extension options available to us under our 2015 Unsecured Term Loan (as defined below), extending the maturity date of the loan through February 6, 2020, in exchange for the payment of a 0.10% fee.

49


On February 27, 2019, subsequent to year end, we entered into a new $450.0 million seven-year unsecured term loan agreement (the “2019 Unsecured Term Loan”). At closing, we borrowed $300.0 million and used the proceeds to fully repay the 2015 Unsecured Term Loan. The remaining $150.0 million can be drawn through August 27, 2019. The 2019 Unsecured Term Loan includes an accordion feature that can increase the facility size up to a total of $550.0 million of available capacity. Borrowings under the 2019 Unsecured Term Loan are payable interest only during the term, with the principal amount due at the maturity date of February 27, 2026. The rate of interest payable on borrowings under the 2019 Unsecured Term Loan, at our option, is equal to LIBOR plus a margin. Based on our investment grade credit rating, the applicable margin is currently 1.85%.

On February 28, 2019, we amended our Credit Agreement (as defined below) to increase the amount available under the Revolver (as defined below), from $425.0 million to $600.0 million. This increased the available capacity under the Credit Facility from $1.0 billion to $1.055 billion, including its accordion feature.

Existing Credit Facilities

Unsecured Term Loans and Revolving Credit Facility

On June 23, 2017, we closed on an $800.0 million unsecured credit facility (the “Credit Facility”). The Credit Facility contains an accordion feature that can increase the facility size up to a total of $1.0 billion of available capacity, and during the fourth quarter of 2017 was expanded to $880.0 million through the addition of two lenders. As of December 31, 2018 and 2017, the facility was comprised of (i) a $425.0 million senior unsecured revolving credit facility (the “Revolver”), (ii) a five-and-a-half-year, $265.0 million senior unsecured delayed draw term loan (the “5.5-Year Term Loan”), and (iii) a seven-year, $190.0 million senior unsecured delayed draw term loan (the “7-Year Term Loan”). As discussed above, the Credit Facility was amended on February 28, 2019 to increase the size of the Revolver to $600.0 million.

The following table summarizes the amounts drawn and available to be drawn on the Credit Facility as of December 31, 2018 (in thousands, excluding Loan Tranche and Maturity Date).

Loan Tranche

Amount

Drawn

Amount

Available

Total

Capacity

Maturity Date

Revolver

$

141,100

283,900

$

425,000

January 21, 2022 (1)

5.5-Year Term Loan

265,000

265,000

January 23, 2023

7-Year Term Loan

190,000

190,000

June 21, 2024

(1)

The Revolver contains one extension option that would extend the maturity date by five months, to June 21, 2022, subject to certain conditions set forth in the Credit Facility, including payment of an extension fee equal to 0.0625% of the revolving commitments.

Borrowings under the Revolver, 5.5-Year Term Loan and 7-Year Term Loan are payable interest only during the term, with the principal amount due at maturity. The rate of interest payable on these borrowings, at our option, is equal to LIBOR plus a margin. Based on our investment grade credit rating, the applicable margins for the Revolver, 5.5-Year Term Loan, and 7-Year Term Loan were 1.20%, 1.35%, and 1.90%, respectively, as of December 31, 2018 and 2017. The margins are adjustable based on our credit rating; however, we do not expect the credit rating to change in the near future.

An applicable facility fee of 0.25% per annum is payable on the amount of the revolving commitments and is adjustable based on our credit rating.

50


2015 Unsecured Term Loan

In addition to the Credit Facility, at December 31, 2018 and 2017, we also had $300.0 million and $325.0 million, respectively, outstanding under the 2015 Unsecured Term Loan. The 2015 Unsecured Term Loan was set to mature on February 6, 2019, and provided for two one-year extension options, at our option, subject to compliance with all covenants and the payment of a 0.10% fee. As discussed above, we exercised the first option on January 9, 2019, extending the maturity to February 6, 2020, and subsequently repaid the 2015 Unsecured Term Loan in full using proceeds from the 2019 Unsecured Term Loan.  Borrowings under the 2015 Unsecured Term Loan are payable interest only during the term, with the principal amount due in full at maturity. The 2015 Unsecured Term Loan bore interest at LIBOR plus a margin of 1.40% as December 31, 2018 and 2017, based on our credit rating.

Senior Notes

To mitigate interest rate risk, we have strategically added unsecured, fixed-rate, interest-only senior promissory notes (“Senior Notes”) to our capital structure. At December 31, 2018 and 2017, we had $475.0 million and $150.0 million, respectively, of Senior Notes outstanding. The Senior Notes were issued in three series (Series A, B, and C) as described below.

Series A Notes

On April 18, 2017, we issued $150.0 million of Senior Notes (the “Series A Notes”). The Series A Notes are payable interest only during their term, bear interest at a fixed rate of 4.84% per annum, and mature on April 18, 2027.

Series B and Series C Notes

On July 2, 2018, we issued $325.0 million of Senior Notes in two series: (i) $225.0 million of 10-year Senior Notes (“Series B Notes”) maturing on July 2, 2028, and (ii) $100.0 million of 12-year Senior Notes (“Series C Notes”) maturing on July 2, 2030. The Series B and Series C Notes are payable interest only during their term, and bear interest at a fixed rate of 5.09% per annum and 5.19% per annum, respectively.

In addition to funding acquisitions, a portion of the net proceeds from the Series B Notes and Series C Notes was used to repay outstanding borrowings under the Revolver as well as $25.0 million of the outstanding principal balance of our 2015 Unsecured Term Loan.

51


Debt Covenants

We are subject to various covenants and financial reporting requirements pursuant to the loan agreements we have entered into. The table below summarizes the applicable financial covenants, which are substantially the same across each of our loan agreements, including the 2019 Unsecured Term Loan. As of December 31, 2018, we were in compliance with all of our covenants. In the event of default, either through default on payments or breach of covenants, we may be restricted from paying dividends to our stockholders above the annual 90% REIT taxable income distribution requirement. For each of the previous three years, we paid dividends out of our cash flows from operations in excess of the required distribution amounts.

Covenants

Required

Actual

(as of

December 31,

2018)

Leverage Ratio (1)

≤ 0.60 to 1.00

0.43

Secured Indebtedness Ratio (2)

≤ 0.40 to 1.00

0.02

Unencumbered Coverage Ratio (3)

≥ 1.75 to 1.00

4.07

Fixed Charge Coverage Ratio (4)

≥ 1.50 to 1.00

3.02

Total Unsecured Indebtedness to Total

Unencumbered Eligible Property Value (5)

≤ 0.60 to 1.00

0.48

Dividends and Other Restricted Payments

Only applicable

in case of default

Not

Applicable

(1)

The leverage ratio is calculated as the ratio of total indebtedness to total market value.

(2)

The secured indebtedness ratio is the ratio of secured indebtedness to total market value.

(3)

The unencumbered coverage ratio is the ratio of unencumbered net operating income (as defined in the agreements) for all eligible properties to unsecured interest expense for the most recent fiscal quarter.

(4)

The fixed charge coverage ratio is the ratio of adjusted EBITDA to fixed charges for the most recent fiscal quarter.

(5)

The ratio is calculated as the ratio of total unsecured indebtedness to unencumbered property value.

Capital Strategy

We believe our leverage policy and capital structure provide us with several advantages, including the ability to:

create a growing and diversified real estate portfolio with a flexible capital structure that allows for independent investing and financing decisions;

capitalize on competitive debt pricing;

add value to our stockholders through earnings growth on a growing pool of assets; and

issue unsecured debt having relatively limited negative financial covenants and maintain the distributions necessary to retain our REIT status in the event of contractual default, which we believe increases our corporate flexibility.

We intend to exercise the extension provisions of our debt instruments, refinance, or replace the existing borrowings as they become due, including through additional private debt placements, all with the goal of limiting future debt service to interest payments only. As a result, we do not intend to make principal payments on these obligations in the foreseeable future. Additionally, we may be required to increase our borrowing capacity to partially fund future acquisitions. We assess market conditions and the availability and pricing of debt on an ongoing basis, which are critical inputs in our strategic planning and decision-making process. While we believe the current market conditions provide our stockholders with an advantageous capitalization structure and risk-adjusted return, we believe our conservative capital structure is appropriate to absorb temporary market fluctuations. Significant adverse market conditions could impact the availability of debt to fund future acquisitions, our ability to recognize growth in earnings and return on investment for stockholders, and our ability to recast the debt facilities at cost-advantageous pricing points. In the event of such conditions, we would plan to revise our capitalization structure and strategic initiatives to maximize return on investment for our investors. To the extent that we are unable to recast our debt facilities, our cash flows from operations will not be adequate to pay the principal amount of debt, and we may be forced to liquidate properties to satisfy our obligations.

52


To reduce our exposure to variable-rate debt, we enter into interest rate swap agreements to fix the rate of interest as a hedge against interest rate fluctuations on floating-rate debt. These interest rate hedges have staggered maturities to reduce the exposure to interest rate fluctuations in any one year, and generally extend up to 10 years. The interest rate swaps are applied against a pool of debt, which offers flexibility in maintaining our hedge designation concurrent with our ongoing capital markets activity. We attempt to limit our total floating-rate debt exposure to no more than 5% of the approximate market value of assets, measured at quarter end. To reduce counterparty concentration risk with respect to the interest rate hedges, we diversify the institutions that serve as swap counterparties, and no more than 30% of the nominal value of our total hedged debt may be with any one institution, to be measured at the time we enter into an interest rate swap transaction and at quarter end. We may deviate from these policies from time to time subject to the approval of the Independent Directors Committee. The interest rate swaps are considered cash flow hedges. Under these agreements, we receive monthly payments from the counterparties equal to the variable interest rates multiplied by the outstanding notional amounts. In turn, we pay the counterparties each month an amount equal to a fixed rate multiplied by the outstanding notional amounts. The intended net impact of these transactions is that we pay a fixed interest rate on our variable-rate borrowings.

We do not anticipate utilizing mortgage loans or notes payable as a strategic priority in our capital structure to fund growth. When utilized, mortgage loans and notes payable typically correspond to a single property or a group of related properties acquired from a single seller. The loans may be further secured by guarantees from us, although we attempt to limit the use of guarantees to the extent possible. We may assume debt when conducting a transaction or we may mortgage existing properties. The maturities on our mortgages and notes payable are staggered from 2021 to 2034. As of December 31, 2018, and 2017, the aggregate principal balance of outstanding mortgage loans and notes payable approximated $79.5 million and $68.5 million, respectively.

We believe that the cash generated by our operations and our ongoing private offering, our cash and cash equivalents at December 31, 2018, our current borrowing capacity under our unsecured credit facility, and our access to long-term debt capital, including through the debt private placement market, will be sufficient to fund our operations for the foreseeable future and allow us to acquire the real estate to meet our strategic objectives.

Impact of Inflation

Our leases with tenants of our properties are long-term in nature, with a current weighted average remaining lease term of 12.1 years as of December 31, 2018. To mitigate the impact of inflation on our fixed revenue streams, we have implemented limited escalation clauses in our leases. As of December 31, 2018, substantially all of our leases had contractual lease escalations, with an annual weighted average of 2.0%. A majority of our leases have fixed annual rent increases or periodic escalations over the term of the lease ( e.g. , a 10% increase every five years), and the remaining portion has annual lease escalations based on increases in the CPI. These lease escalations mitigate the risk of fixed revenue streams in the case of an inflationary economic environment, and provide increased return in otherwise stable market conditions. As a majority of our portfolio has fixed lease escalations, there is a risk that inflation could be greater than the contractual rent increases.

Our focus on single-tenant, net leases also shelters us from fluctuations in the cost of services and maintenance as a result of inflation. For a portion of our portfolio, we have leases that are not fully triple-net, and, therefore, we bear certain responsibilities for the maintenance and structural component replacements ( e.g., roof, structure, or parking lot) that may be required in the future, although the tenants are still required to pay all operating expenses associated with the property ( e.g. , real estate taxes, insurance, and maintenance). Inflation and increased costs may have an adverse impact to our tenants and their creditworthiness if the increase in costs are greater than their increase in revenue. Where we cannot implement a triple-net lease, we attempt to limit our exposure to inflation through the use of warranties and other remedies that reduce the likelihood of a significant capital outlay.

53


Off-Balance Sheet Arrangements

We had no off-balance sheet arrangements as of December 31, 2018, or December 31, 2017.

Contractual Obligations

The following table provides information with respect to our contractual commitments and obligations as of December 31, 2018 (in thousands).

Year of

Maturity

Term Loan

Agreements (1)

Revolver (2)

Senior

Notes

Mortgages

and Notes

Payable

Interest

Expense (3)

Tenant

Improvement

Allowances (4)

Operating

Leases

Total

2019

$

$

$

$

3,433

$

61,175

$

2,125

$

118

$

66,851

2020

300,000

3,672

50,959

120

354,751

2021

18,584

49,533

122

68,239

2022

141,100

3,066

42,978

124

187,268

2023

265,000

7,456

33,143

125

305,724

Thereafter

190,000

475,000

43,240

115,575

2,540

826,355

Total

$

755,000

$

141,100

$

475,000

$

79,451

$

353,363

$

2,125

$

3,149

$

1,809,188

(1)

Subsequent to year end, we exercised our first of two options to extend the maturity date of the 2015 Unsecured Term Loan, from February 6, 2019 to February 6, 2020. Accordingly, we have included principal repayment of this loan in 2020. As noted above, the 2015 Unsecured Term Loan was subsequently repaid in full in February 2019, using proceeds from the 2019 Unsecured Term Loan. We have not included any principal or interest payments associated with the 2019 Unsecured Term Loan in the table above as the borrowing was not a commitment as of December 31, 2018.

( 2)

We may extend the Revolver once, for a five-month period, subject to compliance with all covenants and the payment of an extension fee equal to 0.0625% of the revolving commitments.

(3)

Interest expense is projected based on the outstanding borrowings and interest rates in effect as of December 31, 2018. This amount includes the impact of interest rate swap agreements. Interest expense in this table associated with the 2015 Unsecured Term Loan Agreement includes amounts projected to be paid through the extended maturity date of February 6, 2020.

(4)

As of December 31, 2018, tenant improvement allowances totaled $2.1 million. We expect to pay tenant improvement allowances out of cash flows from operations or from additional borrowings.

At December 31, 2018, and 2017, investment in rental property of $139.8 million and $67.7 million, respectively, was pledged as collateral against our mortgages and notes payable.

Additionally, as of December 31, 2018, we are a party to three separate Tax Protection Agreements (the “Agreements”) with the contributing members (the “Protected Members”) of three distinct UPREIT transactions conducted in November 2015, February 2016, and October 2017. The Agreements require us to pay monetary damages in the event of a sale, exchange, transfer, or other disposal of the contributed property in a taxable transaction that would cause a Protected Member to recognize a Protected Gain, as defined in the Agreements and subject to certain exceptions. In such an event, we will pay monetary damages to the Protected Members in the amount of the aggregate federal, state, and local income taxes incurred as a result of the income or gain allocated or recognized by the Protected Member as an outcome of the transaction, subject to certain caps and limitations contained in the Agreements. We are required to allocate to the Protected Members an amount of nonrecourse liabilities that is at least equal to the Minimum Liability Amount for each Protected Member, as defined in the Agreements. The Minimum Liability Amount and the associated allocation of nonrecourse liabilities are calculated in accordance with applicable tax regulations, are completed at the Operating Company level, and do not represent GAAP accounting. Therefore, there is no impact to the consolidated financial statements included in Item 8. “Financial Statements and Supplementary Data” within this Form 10-K. If the nonrecourse liabilities allocated do not meet the requirement, we will pay monetary damages to the Protected Members in the amount of the aggregate federal, state, and local income taxes incurred as a result of the income or gain allocated or recognized by the Protected Member as an outcome to the default. The maximum aggregate amount we may be liable for under the Agreements is approximately $12.3 million. Based on information available, we do not believe that the events resulting in damages as detailed above have occurred or are likely to occur in the foreseeable future. Accordingly, we have excluded this commitment from the contractual commitments table above.

54


Results of Operations

Overview

As of December 31, 2018, our real estate investment portfolio had grown to a net book value of $2.68 billion, consisting of investments in 621 properties with locations in 42 states and leased to tenants in various industries. All of our real estate investment portfolio represents commercial real estate properties subject to long-term leases, all of our owned properties were subject to a lease as of December 31, 2018, and substantially all of our leasing activity related to our real estate acquisitions. During the year ended December 31, 2018, one tenant renewed a lease that had been set to expire in 2018. The lease renewal was immaterial to our portfolio of real estate and to our results of operations. During the years ended December 31, 2017 and 2016, none of our leases expired.

Year Ended December 31, 2018 Compared to Year Ended December 31, 2017

Revenues

Year Ended December 31,

Increase/(Decrease)

(in thousands)

2018

2017

$

%

Revenues:

Rental income from operating leases

$

222,208

$

170,493

$

51,715

30.3

%

Earned income from direct financing leases

3,941

4,141

(200

)

(4.8

)

%

Operating expenses reimbursed from tenants

11,221

6,721

4,500

67.0

%

Other income from real estate transactions

109

208

(99

)

(47.6

)

%

Total revenues

$

237,479

$

181,563

$

55,916

30.8

%

Total revenues increased to $237.5 million for the year ended December 31, 2018, compared to $181.6 million for the year ended December 31, 2017, primarily due to the growth in our real estate portfolio. For the year ended December 31, 2018, we closed 26 real estate acquisitions and acquired $606.8 million in real estate, excluding acquisition costs, comprised of 113 new properties.

Our real estate investments in new properties were made throughout the year, with a significant portion occurring during the fourth quarters of both 2017 and 2018. Acquisitions made in 2017 provided approximately $38.8 million of incremental straight-line rental income in 2018. For new properties acquired during 2018, we recognized $17.4 million of the $47.4 million in annualized straight-line rental income associated with these properties, with the remainder expected to be recognized in 2019. The acquisitions occurring during the fourth quarter of 2018 did not have a material impact on reported revenues, due to the timing of the rental income from acquisitions. The increase in total revenues as a result of acquisitions made in 2018 and 2017 was partially offset by lost rental income due to real estate disposals.

Of the $606.8 million and $683.6 million in acquisitions during 2018 and 2017, approximately $139.9 million and $314.7 million, respectively, related to sale-leaseback transactions. The rental rates we receive on sale-leaseback transactions and lease assumptions on the various types of properties we target vary from transaction to transaction based on many factors, such as the terms of the lease, each property’s real estate fundamentals, and the market rents in the area. The initial cash capitalization rate on acquisitions made during 2018 was 6.9%.

55


Operating Expenses

Year Ended December 31,

Increase/(Decrease)

(in thousands)

2018

2017

$

%

Operating expenses:

Depreciation and amortization

$

83,994

$

62,263

$

21,731

34.9

%

Asset management fees

18,173

14,754

3,419

23.2

%

Property management fees

6,529

4,988

1,541

30.9

%

Property and operating expense

11,157

6,505

4,652

71.5

%

General and administrative

6,162

4,939

1,223

24.8

%

State and franchise tax

857

624

233

37.3

%

Provision for impairment of investment in

rental properties

2,061

2,608

(547

)

(21.0

)

%

Total operating expenses

$

128,933

$

96,681

$

32,252

33.4

%

Depreciation and amortization

Depreciation and amortization increased to $84.0 million for the year ended December 31, 2018, compared to $62.3 million for the year ended December 31, 2017, primarily as a result of the growth in our real estate portfolio, as discussed above. Our real estate investments were made throughout the period and were not all outstanding for the entire period; accordingly, only a portion of the increase in annualized depreciation is reflected in the full-year 2018 amounts.

Asset management fees

Asset management fees increased to $18.2 million for the year ended December 31, 2018, compared to $14.8 million for the year ended December 31, 2017. We pay the Asset Manager a quarterly fee equal to 0.25% of the aggregate value of our equity on a fully diluted basis, based on the Determined Share Value. The increase in asset management fees during 2018 is a result of an increase in the Determined Share Value, which was set by our Independent Directors Committee at $81.00 per share at December 31, 2017, and $86.00 per share at December 31, 2018. Additionally, the number of shares of our common stock and noncontrolling membership units of the Operating Company outstanding increased as the result of continued equity capital investments. As of December 31, 2018, there were 23.75 million shares of our common stock and non-controlling membership units outstanding, compared to 20.46 million as of December 31, 2017. The increase in equity capital was used to partially fund the continued growth in our real estate portfolio.

Property and operating expense

Property and operating expense increased to $11.2 million for the year ended December 31, 2018, compared to $6.5 million for the year ended December 31, 2017. The increase is mainly attributable to the number of properties we own for which we are responsible for engaging a third-party manager to manage ongoing property maintenance, along with insurance and real estate taxes associated with those properties. A majority of these expenses are paid by us and reimbursed by the tenants under the terms of the respective leases. There was a corresponding increase in the Operating expenses reimbursed from tenants caption included in total revenues, above.

56


Other income (expenses)

Year Ended December 31,

Increase/(Decrease)

(in thousands)

2018

2017

$

%

Other income (expenses)

Preferred distribution income

$

440

$

737

$

(297

)

(40.3

)

%

Interest income

179

467

(288

)

(61.7

)

%

Interest expense

(52,855

)

(34,751

)

18,104

52.1

%

Cost of debt extinguishment

(101

)

(5,151

)

(5,050

)

(98.0

)

%

Gain on sale of real estate

10,496

12,992

(2,496

)

(19.2

)

%

Gain on sale of investment in related party

8,500

8,500

>100.0

%

Other (losses) gains

(100

)

379

(479

)

>100.0

%

Interest Expense

Interest expense increased to $52.9 million for the year ended December 31, 2018, compared to $34.8 million for the year ended December 31, 2017, due primarily to an increase in unsecured long-term borrowings. Total outstanding debt on our unsecured credit facilities and unsecured Senior Notes, excluding capitalized debt issuance costs, increased from $1,113.0 million at December 31, 2017, to $1,371.1 million at December 31, 2018, primarily reflecting the issuance of the Series B and Series C Notes in 2018.

Cost of debt extinguishment

The cost of debt extinguishment represents the difference between the price paid to extinguish debt compared to its carrying value, plus any unamortized debt issuance costs at the time of extinguishment. To the extent that the price paid to extinguish the debt is greater than the carrying value of debt, we would recognize a loss on extinguishment. The loss would be increased by the amount of previously capitalized debt issuance costs that remain unamortized at the time of extinguishment. To the extent that the price paid to extinguish the debt is less than the carrying value of debt, we would recognize a gain on extinguishment, netted by any unamortized debt issuance costs. These amounts fluctuate period-over-period based on the variability in the interest rate environment, changes in financial institutions’ credit standards, and our activity in capital markets to manage our leverage position.

Cost of debt extinguishment decreased by $5.1 million, to $0.1 million for the year ended December 31, 2018, compared to $5.2 million for the year ended December 31, 2017. The fluctuation is a direct result of costs and fees associated with our renegotiating our credit facility in 2017, whereas we did not have any similar costs or fees in 2018.

Gain on sale of investment in related party

For the year ended December 31, 2018, we sold our entire investment in 100 non-voting convertible preferred units of our Manager, a related party, to another related party of the Manager. The preferred units were sold for an aggregate sales price of $18.5 million and had a carrying value of $10.0 million at the time of sale. Prior to the sale, we had received preferred distribution income on the preferred units.

57


Year Ended December 31, 2017 Compared to Year Ended December 31, 2016

Revenues

Year Ended December 31,

Increase/(Decrease)

(in thousands)

2017

2016

$

%

Revenues:

Rental income from operating leases

$

170,493

$

133,943

$

36,550

27.3

%

Earned income from direct financing leases

4,141

4,544

(403

)

(8.9

)

%

Operating expenses reimbursed from tenants

6,721

4,173

2,548

61.1

%

Other income from real estate transactions

208

209

(1

)

(0.5

)

%

Total revenues

$

181,563

$

142,869

$

38,694

27.1

%

Total revenues increased to $181.6 million for the year ended December 31, 2017, compared to $142.9 million for the year ended December 31, 2016, primarily due to the growth in our real estate portfolio. During the year ended December 31, 2017, we closed 29 real estate acquisitions and acquired $683.6 million in real estate, excluding acquisition costs, comprised of 124 new properties.

Our real estate investments in new properties were made throughout the period, with a significant portion during the fourth quarter, and were not all outstanding for the entire period. During 2017, we recognized $17.3 million of the $56.1 million in annualized straight-line rental income from new properties acquired in 2017, with the remaining increase expected to be recognized in 2018. The increase in revenues during 2017 is also a result of the acquisitions made throughout 2016, in particular towards the second half of the year, whereby we recognized the full annualized straight-line rental revenues in 2017. In 2017, we recognized all of the $40.9 million in annualized straight-line rental income from properties acquired in 2016, compared with the $16.9 million we recognized in 2016. The increase in total revenues as a result of acquisitions made in 2017 and 2016 was partially offset by lost rental income due to real estate disposals.

Of the $683.6 million and $518.8 million in acquisitions during 2017 and 2016, approximately $314.7 million and $295.8 million, respectively, related to sale-leaseback transactions. The rental rates we receive on sale-leaseback transactions and lease assumptions on the various types of properties we target across the United States vary from transaction to transaction based on many factors, such as the terms of the lease, each property’s real estate fundamentals, and the market rents in the area. The initial cash capitalization rate on acquisitions made during 2017 was 7.3%.

Operating Expenses

Year Ended December 31,

Increase/(Decrease)

(in thousands)

2017

2016

$

%

Operating expenses:

Depreciation and amortization

$

62,263

$

46,321

$

15,942

34.4

%

Asset management fees

14,754

10,955

3,799

34.7

%

Property management fees

4,988

3,939

1,049

26.6

%

Acquisition expenses

10,880

(10,880

)

(100.0

)

%

Property and operating expense

6,505

3,900

2,605

66.8

%

General and administrative

4,939

2,790

2,149

77.0

%

State and franchise tax

624

446

178

39.9

%

Provision for impairment of investment in

rental properties

2,608

2,608

>100.0

%

Total operating expenses

$

96,681

$

79,231

$

17,450

22.0

%

58


Depreciation and amortization

Depreciation and amortization increased to $62.3 million for the year ended December 31, 2017, compared to $46.3 million for the year ended December 31, 2016, primarily as a result of the growth in our real estate portfolio, as discussed above. Our real estate investments were made throughout the year and were not all outstanding for the entire period; accordingly, only a portion of the increase in annualized depreciation is reflected in the full-year 2017 amounts. In addition, during the year ended December 31, 2017, we capitalized $12.3 million in acquisition expenses as the result of adopting FASB ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business (“ASU 2017-01”). The capitalized acquisition expenses are capitalized as part of the cost basis of the underlying assets acquired and are depreciated over the respective useful lives. For acquisitions made in 2016, we expensed acquisition costs as incurred. We adopted ASU 2017-01 and the respective accounting for acquisition expenses as of January 1, 2017, on a prospective basis, and therefore this new accounting standard does not impact acquisition costs previously expensed in 2016.

Asset management fees

Asset management fees increased to $14.8 million for the year ended December 31, 2017, compared to $11.0 million for the year ended December 31, 2016. The increase in 2017 is a result of an increase in our outstanding equity on a fully diluted basis, combined with an increase in the Determined Share Value. During the year ended December 31, 2017, the Independent Directors Committee increased the Determined Share Value from $77.00 per share as of December 31, 2016, to $81.00 per share as of December 31, 2017. Additionally, the number of shares of our common stock and noncontrolling membership units of the Operating Company outstanding increased as the result of continued equity capital investments. As of December 31, 2017, there were 20.46 million shares of our common stock and noncontrolling membership units of the Operating Company outstanding, compared to 16.59 million as of December 31, 2016. The increase in equity capital was used to partially fund the continued growth in our real estate portfolio.

Acquisition Expenses

Acquisition expenses decreased to zero for the year ended December 31, 2017, compared to $10.9 million for the year ended December 31, 2016, reflecting the impact of our adopting the provisions of ASU 2017-01 prospectively as of January 1, 2017. As discussed above, subsequent to the adoption of the ASU, acquisition expenses are now capitalized as part of the cost basis of the underlying assets acquired; whereas previously they had been expensed.  Under the terms of the Asset Management Agreement, we pay the Asset Manager an acquisition fee equal to 1% of the gross purchase price paid for each property we acquire (including properties contributed in exchange for membership units in the Operating Company).

As noted above, we capitalized $12.3 million in acquisition expenses for the year ended December 31, 2017. The $1.4 increase in acquisition expenses capitalized in 2017 compared to amounts expensed in 2016, relates to an increase in acquisition activity in the current year.

Property and operating expense

Property and operating expense increased to $6.5 million for the year ended December 31, 2017, compared to $3.9 million for the year ended December 31, 2016. The increase is attributable to the number of properties we own whereby we are responsible for engaging a third-party property manager to manage the respective ongoing property maintenance, along with real estate taxes associated with those properties. A majority of these expenses are paid by us and reimbursed by the tenant under the terms of the respective leases. There was a corresponding increase in the Operating expenses reimbursed from tenants revenue caption, included in total revenues above.

General and administrative

General and administrative expenses increased to $4.9 million for the year ended December 31, 2017, compared to $2.8 million for the year ended December 31, 2016. The increase is primarily related to increased fees for costs and services associated with becoming a public reporting entity in accordance with Section 12(g) of the Exchange Act during 2017.

59


Provision for impairment of investment in rental properties

For the year ended December 31, 2017, we recognized an asset impairment of $2.6 million on our investments in four rental properties whose carrying amounts we determined were not recoverable. In determining the fair value of the assets at the time of measurement, we utilized direct capitalization rates ranging from 7.25% to 12.00%, and a weighted average discount rate of 8.00%. We did not recognize any asset impairments in 2016.

Other income (expenses)

Year Ended December 31,

Increase/(Decrease)

(in thousands)

2017

2016

$

%

Other income (expenses)

Preferred distribution income

$

737

$

713

$

24

3.4

%

Interest income

467

88

379

>100.0

%

Interest expense

(34,751

)

(29,963

)

4,788

16.0

%

Cost of debt extinguishment

(5,151

)

(133

)

5,018

>100.0

%

Gain on sale of real estate

12,992

5,925

7,067

>100.0

%

Other gains

379

379

>100.0

%

Interest Expense

Interest expense increased to $34.8 million for the year ended December 31, 2017, compared to $30.0 million for the year ended December 31, 2016, due primarily to an increase in long-term borrowings used to partially fund the acquisition of properties for our growing real estate investment portfolio. The debt outstanding on our unsecured credit facilities, excluding capitalized debt issuance costs, increased from $762.0 million at December 31, 2016, to $1,113.0 million at December 31, 2017.

Cost of debt extinguishment

The increase in the cost of debt extinguishment for the year ended December 31, 2017 as compared to the year ended December 31, 2016, is a result of costs and fees associated with our renegotiating our credit facility in 2017, together with the corresponding extinguishment of a prior revolver and two term loans.

Gain on sale of real estate

For the year ended December 31, 2017, we recognized a $13.0 million gain on the sale of real estate, compared to a gain of $5.9 million for the year ended December 31, 2016. During 2017 and 2016, we sold 13 properties and nine properties, respectively. Our recognition of a gain or loss on the sale of real estate varies from transaction to transaction based on fluctuations in asset prices and demand in the real estate market.

Net Income and Non-GAAP Measures (FFO and AFFO)

Our reported results and net earnings per diluted share are presented in accordance with GAAP. We also disclose FFO and AFFO, each of which are non-GAAP measures. We believe the presentation of FFO and AFFO are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. FFO and AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure, and should be considered in addition to, and not in lieu of, GAAP financial measures.

60


We compute FFO in accordance with the standards established by the Funds From Operations White Paper — 2018 Restatement approved by the Board of Governors of Nareit, the worldwide representative voice for REITs and publicly traded real estate companies with an interest in the U.S. real estate and capital markets. Nareit defines FFO as GAAP net income or loss adjusted to exclude net gains (losses) from sales of certain depreciated real estate assets, depreciation and amortization expense from real estate assets, gains and losses from change in control, and impairment charges related to certain previously depreciated real estate assets. To derive AFFO, we modify the Nareit computation of FFO to include other adjustments to GAAP net income related to certain non-cash revenues and expenses, including straight-line rents, cost of debt extinguishments, acquisition expenses, amortization of lease intangibles, amortization of debt issuance costs, amortization of net mortgage premiums, (gain) loss on interest rate swaps and other non-cash interest expense, extraordinary items, and other specified non-cash items. We believe that such items are not a result of normal operations and thus we believe excluding such items assists management and investors in distinguishing whether changes in our operations are due to growth or decline of operations at our properties or from other factors.

Our leases include cash rents that increase over the term of the lease to compensate us for anticipated increases in market rentals over time. Our leases do not include significant front-loading or back-loading of payments, or significant rent-free periods. Therefore, we find it useful to evaluate rent on a contractual basis as it allows for comparison of existing rental rates to market rental rates. We further exclude transaction costs associated with acquiring real estate subject to existing leases, including the amortization of lease intangibles, as well as acquisition expenses paid to our Asset Manager that are based on a percentage of the gross acquisition purchase price. We exclude these costs from AFFO because they are upfront expenses that are recognized in conjunction with an acquisition, and therefore, are not indicative of ongoing operational results of the portfolio. We believe excluding acquisition expenses provides investors a view of the performance of our portfolio over time. In connection with our adoption of ASU 2017-01, effective January 1, 2017, and on a prospective basis, we capitalize all asset acquisition expenses as part of the cost basis of the tangible and intangible assets acquired. Therefore, effective January 1, 2017, we no longer adjust for acquisition expenses in our AFFO computation. We further exclude costs or gains recorded on the extinguishment of debt, non-cash interest expense and gains, the amortization of debt issuance costs, net mortgage premiums, and lease intangibles, as these items are not indicative of ongoing operational results. We use AFFO as a measure of our performance when we formulate corporate goals.

FFO is used by management, investors, and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers, primarily because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. We believe that AFFO is a useful supplemental measure for investors to consider because it will help them to better assess our operating performance without the distortions created by non-cash revenues or expenses. FFO and AFFO may not be comparable to similarly titled measures employed by other REITs, and comparisons of our FFO and AFFO with the same or similar measures disclosed by other REITs may not be meaningful.

Neither the SEC nor any other regulatory body has passed judgment on the acceptability of the adjustments that we use to calculate FFO and AFFO. In the future, the SEC, Nareit or another regulatory body may decide to standardize the allowable adjustments across the REIT industry and in response to such standardization we may have to adjust our calculation and characterization of FFO and AFFO accordingly.

61


Year Ended December 31, 2018 Compared to Year Ended December 31, 2017

The following table presents our GAAP net income and non-GAAP FFO and AFFO for the years ended December 31, 2018 and 2017, in total and on a per share basis. Our measures of FFO and AFFO are computed on the basis of amounts attributable to both us and noncontrolling interests. As the noncontrolling interests share in our net income on a one-for-one basis, the basic and diluted per-share amounts are the same.

Year ended December 31,

Increase/Decrease

(in thousands, except per share data)

2018

2017

$

%

Net income

$

75,105

$

59,555

$

15,550

26.1

%

Net earnings per diluted share

3.43

3.21

0.22

6.9

%

FFO

150,664

111,434

39,230

35.2

%

FFO per diluted share

6.88

6.00

0.88

14.7

%

AFFO

124,065

99,952

24,113

24.1

%

AFFO per diluted share

$

5.66

$

5.38

$

0.28

5.2

%

Diluted WASO (1)

21,910

18,567

3,343

18.0

%

(1)

Weighted average number of shares of our common stock and membership units in the Operating Company outstanding (“WASO”), computed in accordance with GAAP.

Net income

Net income increased to $75.1 million for the year ended December 31, 2018, compared to $59.6 million for the year ended December 31, 2017. Net earnings per diluted share increased to $3.43 for the year ended December 31, 2018, compared to $3.21 for the year ended December 31, 2017. The increase is mainly attributable to the net growth in the number of investments in real estate properties in our portfolio, as discussed in Results of Operations Year Ended December 31, 2018 Compared to Year Ended December 31, 2017 . This portfolio growth generated increased revenues which were partially offset by increased depreciation and amortization, asset management, and property management expenses. Additional contributing factors to net income growth were an $8.5 million gain on sale of an investment in a related party in 2018, for which there was no comparable transaction in 2017, and decreased impairment charges as compared to the prior-year period. In addition, the cost of debt extinguishment decreased year-over-year due to decreased activity. These factors were partially offset by increased interest expense.

The increased net income used in the numerator of the earnings per diluted share calculation was partially offset by increased diluted WASO used in the denominator. The increase in the diluted WASO reflected shares issued as part of our ongoing equity raises. We use proceeds from the sale of stock to partially fund acquisitions of real estate, which contributes to the increased revenues discussed above.

FFO

FFO increased to $150.7 million for the year ended December 31, 2018, compared to $111.4 million for the year ended December 31, 2017. FFO per diluted share increased to $6.88 for the year ended December 31, 2018, compared to $6.00 for the year ended December 31, 2017. The increase in FFO is primarily due to increased revenues, offset by increased asset management fees, and property and operating expenses, all of which reflect the net growth in the number of investments in real estate properties in our portfolio, as discussed in Results of Operations — Year Ended December 31, 2018 Compared to Year Ended December 31, 2017 above. Additional contributing factors to FFO growth were an $8.5 million gain on sale of an investment in a related party in 2018, for which there was no comparable transaction in 2017, and decreased expense associated with the extinguishment of debt as compared to the prior-year period. These factors were partially offset by increased interest expense. The increased FFO in the numerator of the FFO per share calculation was partially offset by an increase in the diluted WASO used in the denominator.

62


AFFO

AFFO increased to $124.1 million for the year ended December 31, 2018, compared to $100.0 million for the year ended December 31, 2017. AFFO per diluted share increased to $5.66 for the year ended December 31, 2018, compared to $5.38 for the year ended December 31, 2017. The increase in AFFO is primarily due to increased contractual cash revenues as a result of net growth in the number of investments in real estate properties in our portfolio, partially offset by increased asset management fees, property and operating expenses, and interest expense. See further discussion in Results of Operations — Year Ended December 31, 2018 Compared to Year Ended December 31, 2017 , above. The increase in AFFO in the numerator of the AFFO per diluted share calculation was partially offset by an increase in the diluted WASO used in the denominator.

Year Ended December 31, 2017 Compared to Year Ended December 31, 2016

The following table presents our GAAP net income and non-GAAP FFO and AFFO for the years ended December 31, 2017 and 2016, in total and on a per share basis. Our measures of FFO and AFFO are computed on the basis of amounts attributable to both us and noncontrolling interests. As the noncontrolling interests share in our net income on a one-for-one basis, the basic and diluted per-share amounts are the same.

Year ended December 31,

Increase/Decrease

(in thousands, except per share data)

2017

2016

$

%

Net income

$

59,555

$

40,268

$

19,287

47.9

%

Net earnings per diluted share

3.21

2.76

0.45

16.3

%

FFO

111,434

80,664

30,770

38.1

%

FFO per diluted share

6.00

5.53

0.47

8.5

%

AFFO

99,952

78,780

21,172

26.9

%

AFFO per diluted share

$

5.38

$

5.40

$

(0.02

)

(0.4

)

%

Diluted WASO (1)

18,567

14,597

3,970

27.2

%

Net income

Net income increased to $59.6 million for the year ended December 31, 2017, compared to $40.3 million in 2016. Net earnings per diluted share increased to $3.21 in 2017, compared to $2.76 in 2016. The increase is mainly attributable to the net growth in the number of investments in real estate properties in our portfolio, as discussed in Results of Operations Year Ended December 31, 2017 Compared to Year Ended December 31, 2016, above. This investment activity generated increased revenues which were partially offset by increased depreciation and amortization, asset management, and property management expenses. In addition, we recognized $13.0 in gains on sale of real estate in 2017, compared to $5.9 million in 2016. Net income also increased in 2017 as a result of adopting the provisions of ASU 2017-01 prospectively as of January 1, 2017, which had the effect of our capitalizing acquisition costs that had been expensed in prior years. During 2017, we capitalized $12.3 million in acquisition expenses.

Partially offsetting these factors were a $5.0 million increase in costs of debt extinguishment and a $4.8 million increase in interest expense, both of which reflect the costs and fees associated with the renegotiation of our long-term credit facilities and increased borrowing capacity, as well as the impact of a $2.6 million impairment charge taken during 2017 for which there was no comparable transaction in 2016.

The increased net income used in the numerator of the earnings per diluted share calculation was partially offset by increased diluted WASO used in the denominator. The increase in the diluted WASO reflected shares issued as part of our ongoing equity raises.

63


FFO

FFO increased to $111.4 million for the year ended December 31, 2017, compared to $80.7 million for the year ended December 31, 2016. FFO per diluted share increased to $6.00 in 2017, compared to $5.53 in 2016. The increase in FFO is primarily due to increased revenues, offset by increased asset management fees and property and operating expenses, all of which reflect the net growth in the number of investments in real estate properties in our portfolio, as discussed in Results of Operations — Year Ended December 31, 2017 Compared to Year Ended December 31, 2016, above. FFO also increased in 2017 as a result of adopting the provisions of ASU 2017-01 prospectively as of January 1, 2017, which had the effect of our capitalizing $12.3 million of acquisition costs that had been expensed in prior years. These factors were partially offset by increased costs of debt extinguishment and interest expense. The increased FFO in the numerator of the FFO per diluted share calculation was partially offset by increased diluted WASO used in the denominator.

AFFO

AFFO increased to $100.0 million for the year ended December 31, 2017, compared to $78.8 million for the year ended December 31, 2016. AFFO per diluted share decreased to $5.38 in 2017, compared to $5.40 in 2016. The increase in AFFO is primarily due to increased contractual cash revenues as a result of the net growth in the number of investments in real estate properties in our portfolio, combined with increased asset management fees and property and operating expenses, as discussed in Year Ended December 31, 2017 Compared to Year Ended December 31, 2016, above. These factors were partially offset by increased interest expense. The increased AFFO in the numerator of the AFFO per diluted share calculation was more than offset by the increase in the diluted WASO used in the denominator.

Reconciliation of Non-GAAP Measures

The following is a reconciliation of net income to FFO and AFFO for the years ended December 31, 2018, 2017, and 2016. Also presented are the diluted WASO and per diluted share amounts:

Year ended December 31,

(in thousands, except per share data)

2018

2017

2016

Net income

$

75,105

$

59,555

$

40,268

Real property depreciation and amortization

83,994

62,263

46,321

Gain on sale of real estate

(10,496

)

(12,992

)

(5,925

)

Provision for impairment on investment in rental properties

2,061

2,608

FFO

$

150,664

$

111,434

$

80,664

Capital improvements / reserves

(196

)

(196

)

(194

)

Straight line rent adjustment

(19,492

)

(17,132

)

(13,847

)

Cost of debt extinguishment

101

5,151

133

Gain on sale of investment in related party

(8,500

)

Amortization of debt issuance costs

1,918

1,795

1,817

Amortization of net mortgage premiums

(142

)

61

(191

)

Gain on interest rate swaps and other non-cash interest expense

(84

)

(1,280

)

Amortization of lease intangibles

(304

)

498

(482

)

Other losses (gains)

100

(379

)

Acquisition expenses

10,880

AFFO

$

124,065

$

99,952

$

78,780

Diluted WASO

21,910

18,567

14,597

Net earnings per share, basic and diluted

$

3.43

$

3.21

$

2.76

FFO per diluted share

6.88

6.00

5.53

AFFO per diluted share

5.66

5.38

5.40

64


Critical Accounting Policies

The preparation of our consolidated financial statements in conformance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses as well as other disclosures in the financial statements. On an ongoing basis, management evaluates its estimates and assumptions; however, actual results may differ from these estimates and assumptions, which in turn could have a material impact on our financial statements. A summary of our significant accounting policies and procedures are included in Note 2, “Summary of Significant Accounting Policies”, contained in Item 8. “Financial Statements and Supplementary Data” included in this Form 10-K. Management believes the following critical accounting policies, among others, affect its more significant estimates and assumptions used in the preparation of our consolidated financial statements.

Investments in Rental Property

We record investments in rental property accounted for under operating leases at cost. We record investments in rental property accounted for under direct financing leases at their net investment (which at the inception of the lease generally represents the cost of the property).

We early adopted ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business (“ASU 2017-01”), on a prospective basis, effective January 1, 2017. The guidance changes the definition of a business to exclude acquisitions where substantially all of the fair value of the assets acquired are concentrated in a single identifiable asset or group of similar identifiable assets, and therefore are accounted for as asset acquisitions instead of business combinations. All of the acquisitions closed subsequent to the adoption of this guidance, and therefore during the years ended December 31, 2018 and December 31, 2017, did not meet the definition of a business and accordingly were accounted for as asset acquisitions.

We allocate the purchase price of investments in rental property accounted for as an asset acquisition based on the relative fair value of the assets acquired and liabilities assumed. These generally include tangible assets, consisting of land and land improvements, buildings and other improvements, and equipment, and identifiable intangible assets and liabilities, including the value of in-place leases and acquired above-market and below-market leases. Acquisition costs incurred in connection with investments in real estate accounted for as asset acquisitions are capitalized and included with the allocated purchase price. The results of operations of acquired properties are included in the Consolidated Statements of Income and Comprehensive Income from the respective date of acquisition.

We allocate the purchase price of investments in rental property accounted for as a business combination based on the estimated fair value at the date of the acquisition of the assets acquired and liabilities assumed. These generally include tangible assets, consisting of land and land improvements, buildings and other improvements, and equipment, and identifiable intangible assets and liabilities, including the value of in-place leases and acquired above-market and below-market leases. Acquisition costs incurred in connection with investments in real estate accounted for as business combinations are expensed at the time of acquisition. The results of operations of acquired properties are included in the Consolidated Statements of Income and Comprehensive Income from the respective date of acquisition.

We use multiple sources to estimate fair value, including information obtained about each property as a result of our pre-acquisition due diligence and our marketing and leasing activities. Factors that impact our fair value determination include real estate market conditions, industry conditions that the tenant operates in, and characteristics of the real estate and/or real estate appraisals. Changes in any of these factors could impact the future purchase prices of our investments and the corresponding capitalization rates recognized. We do not believe the assumptions used to fair value the investments upon acquisition have a significant degree of estimation uncertainty.

We determine the fair value of tangible assets of an acquired property by valuing the property as if it were vacant. Management then allocates the as-if-vacant value to land and land improvements, buildings, and equipment based on comparable sales and other relevant information with respect to the property, as estimated by management. Specifically, the “if vacant” value of buildings and equipment is calculated using an income approach. Assumptions used in the income approach to value buildings include: capitalization and discount rates, lease-up time, market rents, make ready costs, land value, and land improvement value.

65


The estimated fair value of acquired in-place leases equals the costs we would have had to incur to lease the properties to the occupancy level of the properties at the date of acquisition. Such costs include the fair value of leasing commissions and other operating costs that would have been incurred to lease the properties, had they been vacant, to their acquired occupancy level. We amortize acquired in-place leases as of the date of acquisition over the remaining initial non-cancellable terms of the respective leases to amortization expense.

We record acquired above-market and below-market lease values based on the present value (using an interest rate that reflects the risks associated with the lease acquired) of the differences between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of fair market value lease rates at the time of acquisition for the corresponding in-place leases. We amortize the capitalized above-market and below-market lease values as adjustments to rental revenue over the remaining term of the respective leases.

Should a tenant terminate its lease, we charge the unamortized portion of the in-place lease value to amortization expense and we charge the unamortized portion of above-market or below-market lease value to rental income.

Management estimates the fair value of assumed mortgages and notes payable based upon indications of then-current market pricing for similar types of debt with similar maturities. We record assumed mortgages and notes payable at their estimated fair value as of the assumption date, and the difference between the estimated fair value and the notes’ outstanding principal balance is amortized to interest expense over the remaining term of the debt.

Long-lived Asset Impairment

We review long-lived assets to be held and used for possible impairment when events or changes in circumstances indicate that their carrying amounts may not be recoverable. If, and when, such events or changes in circumstances are present, an impairment exists to the extent the carrying value of the asset or asset group exceeds the sum of the undiscounted cash flows expected to result from the use of the asset or asset group and its eventual disposition. Such cash flows include factors such as expected future operating income, as adjusted for trends and prospects, as well as the effects of demand, competition, and other factors. An impairment loss is measured as the amount by which the carrying amount of the asset or asset group exceeds the fair value of the asset or asset group. A significant judgement is made as to if and when impairment should be taken. If our strategy, or one or more of the assumptions described above were to change in the future, an impairment may need to be recognized.

Inputs used in establishing fair value for impaired real estate assets generally fall within Level 3 of the fair value hierarchy, which are characterized as requiring significant judgment as little or no current market activity may be available for validation. The main indicator used to establish the classification of the inputs is current market conditions, as derived through our use of published commercial real estate market information. We determine the valuation of impaired assets using generally accepted valuation techniques including discounted cash flow analysis, income capitalization, analysis of recent comparable sales transactions, actual sales negotiations, and bona fide purchase offers received from third parties. We may consider a single valuation technique or multiple valuation techniques, as appropriate, when estimating the fair value of real estate.

During the years ended December 31, 2018, 2017, and 2016, we recorded impairment charges of $2.1 million, $2.6 million, and zero, respectively, which resulted from non-payment of past due rental amounts, concerns over the respective tenants’ future viability, and changes to the overall investment strategy for certain real estate assets. In determining the fair value of the real estate assets at the time of measurement, we utilized capitalization rates ranging from 7.25% to 12.0% and a weighted average discount rate of 8.0%, which are Level 3 inputs. We believe the uncertainty in the future cash flows was reflected in the significant capitalization rate, and the estimates were based on the information available at the time of impairment. One of the properties for which an impairment charge was recorded in 2017, was subsequently sold in 2018. The assumptions we used in determining the amount of the impairment charge on this property were validated upon the subsequent sale, which was at a value consistent with our originally estimated impaired value. We classified the impairment charge within earnings from operations in the Consolidated Statements of Income and Comprehensive Income included in Item 8. “Financial Statements and Supplementary Data” in this Form 10-K.

66


Revenue Recognition

At the inception of a new lease arrangement, including new leases that arise from amendments, management assesses the terms and conditions to determine the proper lease classification. A lease arrangement is classified as an operating lease if none of the following criteria are met: (i) ownership transfers to the lessee prior to or shortly after the end of the lease term, (ii) lessee has a bargain purchase option during or at the end of the lease term, (iii) the lease term is greater than or equal to 75% of the underlying property’s economic life, or (iv) the present value of the future minimum lease payments (excluding executory costs) is greater than or equal to 90% of the fair value of the leased property. If one or more of these criteria are met, and the minimum lease payments are determined to be reasonably predictable and collectible, the lease arrangement is generally accounted for as a direct financing lease. Consistent with ASC 840, Leases , if the fair value of the land component is 25% or more of the total fair value of the leased property, the land is considered separately from the building for purposes of applying the lease term and minimum lease payments criterion in (iii) and (iv) above.

Revenue recognition methods for operating leases and direct financing leases are described below:

Rental property accounted for under operating leases – Revenue is recognized as rents are earned on a straight-line basis over the non-cancelable terms of the related leases. In most cases, revenue recognition under operating leases begins when the lessee takes possession of, or controls, the physical use of the leased asset. Generally, this occurs on the lease commencement date. For leases that have fixed and measurable rent escalations, the difference between such rental income earned and the cash rent due under the provisions of the lease is recorded as accrued rental income.

Rental property accounted for under direct financing leases – Management utilizes the direct finance method of accounting to record direct finance lease income. For a lease accounted for as a direct finance lease, the net investment in the direct finance lease represents receivables for the sum of future minimum lease payments and the estimated residual value of the leased property, less the unamortized unearned income. Unearned income is deferred and amortized into income over the lease terms so as to produce a constant periodic rate of return on our net investment in the leases.

Derivative Instruments and Hedging

Management uses interest rate swap agreements to manage risks related to interest rate movements on our variable-rate debt. The interest rate swap agreements, designated and qualifying as cash flow hedges, are reported at fair value. We adopted ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting and Hedging Activities , effective January 1, 2018 on a modified retrospective basis. ASU 2017-12 amended the designation and measurement guidance for qualifying hedging transactions and the presentation of hedge results in an entity’s financial statements.

Prior to the adoption of ASU 2017-12, the gain or loss on the effective portion of the hedge was initially included as a component of other comprehensive income or loss and was subsequently reclassified into earnings when interest payments on the related debt were incurred and as the swap net settlements occurred. If and when there was ineffectiveness realized on a swap agreement, the Company recognized the ineffectiveness as a component of interest expense in the period incurred.

ASU 2017-12 removed the concept of separately measuring and reporting hedge ineffectiveness and requires a company to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. In accordance with ASU 2017-12, the gain or loss on the qualifying hedges is initially included as a component of other comprehensive income or loss and is subsequently reclassified into earnings when interest payments (the forecasted transactions) on the related debt are incurred and as the swap net settlements occur.

When an existing cash flow hedge is terminated, we determine the accounting treatment for the accumulated gain or loss recognized in accumulated other comprehensive income, based on the probability of the hedged forecasted transaction occurring within the period the cash flow hedge was anticipated to affect earnings. If management determines that the hedged forecasted transaction is probable of occurring during the original period, the accumulated gain or loss is reclassified into earnings over the remaining life of the cash flow hedge using a straight-line method, which approximates an effective interest method. If management determines that the hedged forecasted transaction is not probable of occurring during the original period, the entire amount of accumulated gain or loss is reclassified into earnings in the period the cash flow hedge is terminated.

67


Management documents its risk management strategy and hedge effectiveness at the inception of and during the term of each hedge. Our interest rate risk management strategy is intended to stabilize cash flow requirements by maintaining interest rate swap agreements to convert certain variable-rate debt to a fixed rate.

Impact of Recent Accounting Pronouncements

For information on the impact of recent accounting pronouncements on our business, see the captions Recently Adopted Accounting Standards and Other Recently Issued Accounting Standards in Note 2, “Summary of Significant Accounting Policies” of the Notes to the Consolidated Financial Statements included in Item 8. “Financial Statements and Supplementary Data” of this Form 10-K.

Item 7A.

Quantitative and Qualitative Disclosures About Market Risk

We are exposed to interest rate risk arising from changes in interest rates on the floating-rate indebtedness under our unsecured credit facilities and a certain mortgage. Borrowings pursuant to our unsecured credit facilities and floating-rate mortgage bear interest at floating rates based on LIBOR plus the applicable margin. Accordingly, fluctuations in market interest rates may increase or decrease our interest expense which will in turn, increase or decrease our net income and cash flow.

We manage a portion of our interest rate risk by entering into interest rate swap agreements. Our interest rate risk management strategy is intended to stabilize cash flow requirements by maintaining interest rate swap agreements to convert certain variable-rate debt to a fixed rate. As of December 31, 2018, and December 31, 2017, we had 28 and 29 interest rate swap agreements outstanding, respectively, in an aggregate notional amount of $760.1 million and $795.2 million, respectively. Under these agreements, we receive monthly payments from the counterparties equal to the related variable interest rates multiplied by the outstanding notional amounts. In turn, we pay the counterparties each month an amount equal to a fixed interest rate multiplied by the related outstanding notional amounts. The intended net impact of these transactions is that we pay a fixed interest rate on our variable-rate borrowings. The interest rate swaps have been designated by us as cash flow hedges for accounting purposes and are reported at fair value. We assess, both at inception and on an ongoing basis, the effectiveness of our qualifying cash flow hedges. We have not entered, and do not intend to enter, into derivative or interest rate transactions for speculative purposes.

68


The following table summarizes the terms of our interest rate swap agreements as of December 31, 2018.

(in thousands, except interest rates)

Counterparty

Maturity Date

Fixed

Rate

Variable Rate

Index

Notional

Amount

Fair Value

Bank of America, N.A.

November 2023

2.80

%

one-month LIBOR

$

25,000

$

(411

)

Bank of Montreal

July 2024

1.16

%

one-month LIBOR

40,000

2,702

Bank of Montreal

January 2025

1.91

%

one-month LIBOR

25,000

769

Bank of Montreal

July 2025

2.32

%

one-month LIBOR

25,000

222

Bank of Montreal

January 2026

1.92

%

one-month LIBOR

25,000

915

Bank of Montreal

January 2026

2.05

%

one-month LIBOR

40,000

1,130

Bank of Montreal

December 2026

2.33

%

one-month LIBOR

10,000

132

Bank of Montreal

December 2027

2.37

%

one-month LIBOR

25,000

355

Capital One, N.A.

December 2021

1.05

%

one-month LIBOR

15,000

605

Capital One, N.A.

December 2024

1.58

%

one-month LIBOR

15,000

727

Capital One, N.A.

January 2026

2.08

%

one-month LIBOR

35,000

930

Capital One, N.A.

July 2026

1.32

%

one-month LIBOR

35,000

2,877

Capital One, N.A.

December 2027

2.37

%

one-month LIBOR

25,000

345

Capital One, N.A.

April 2026

2.68

%

one-month LIBOR

15,000

(189

)

M&T Bank

August 2021

1.02

%

one-month LIBOR

5,051

177

M&T Bank

September 2022

2.83

%

one-month LIBOR

25,000

(362

)

M&T Bank

November 2023

2.65

%

one-month LIBOR

25,000

(254

)

Regions Bank

May 2020

2.12

%

one-month LIBOR

50,000

271

Regions Bank

December 2023

1.18

%

one-month LIBOR

25,000

1,484

SunTrust Bank

April 2024

1.99

%

one-month LIBOR

25,000

554

SunTrust Bank

April 2025

2.20

%

one-month LIBOR

25,000

382

SunTrust Bank

July 2025

1.99

%

one-month LIBOR

25,000

728

SunTrust Bank

December 2025

2.30

%

one-month LIBOR

25,000

299

SunTrust Bank

January 2026

1.93

%

one-month LIBOR

25,000

903

Wells Fargo Bank, N.A.

February 2021

2.39

%

one-month LIBOR

35,000

59

Wells Fargo Bank, N.A.

October 2024

2.72

%

one-month LIBOR

15,000

(222

)

Wells Fargo Bank, N.A.

January 2028

2.37

%

one-month LIBOR

75,000

1,067

Wells Fargo Bank, N.A.

April 2027

2.72

%

one-month LIBOR

25,000

(382

)

$

760,051

$

15,813

With the exception of our interest rate swap transactions, we have not engaged in transactions in other derivative financial instruments or derivative commodity instruments.

As of December 31, 2018, our financial instruments were denominated in U.S. dollars, and therefore were not exposed to significant market risk due to foreign currency exchange risk.

69


Item 8.

Financial Statemen ts and Supplementary Data

Contents

70


REPORT OF INDEPENDENT REGIST ERED PUBLIC ACCOUNTING FIRM

To the stockholders and the Board of Directors of Broadstone Net Lease, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheets of Broadstone Net Lease, Inc. and Subsidiaries (the "Company") as of December 31, 2018 and 2017, the related consolidated statements of income and comprehensive income, stockholders’ equity, and cash flows for each of the three years ended December 31, 2018 and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2018 and 2017, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2018, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ Deloitte & Touche LLP

Rochester, New York

March 14, 2019

We have served as the Company’s auditor since 2016.

71


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Balance Sheets

(in thousands, except per share amounts)

December 31,

2018

2017

Assets

Accounted for using the operating method, net of accumulated depreciation

$

2,641,746

$

2,186,141

Accounted for using the direct financing method

42,000

41,617

Investment in rental property, net

2,683,746

2,227,758

Cash and cash equivalents

18,612

9,355

Restricted cash

377

744

Accrued rental income

69,247

52,018

Tenant and other receivables, net

1,026

897

Tenant and capital reserves

1,136

943

Prepaid expenses and other assets

2,803

267

Notes receivable

6,527

Investment in related party

10,000

Interest rate swap, assets

17,633

11,008

Intangible lease assets, net

286,258

242,659

Debt issuance costs – unsecured revolver, net

2,261

3,026

Leasing fees, net

13,698

13,554

Total assets

$

3,096,797

$

2,578,756

Liabilities and equity

Unsecured revolver

$

141,100

$

273,000

Mortgages and notes payable, net

78,952

67,832

Unsecured term notes, net

1,225,773

836,912

Interest rate swap, liabilities

1,820

5,020

Accounts payable and other liabilities

22,269

20,345

Due to related parties

114

722

Tenant improvement allowances

2,125

5,669

Accrued interest payable

9,777

3,311

Intangible lease liabilities, net

85,947

81,744

Total liabilities

1,567,877

1,294,555

Commitments and contingencies (See Note 18)

Equity

Broadstone Net Lease, Inc. stockholders' equity:

Preferred stock, $0.001 par value; 20,000 shares authorized, no shares issued

or outstanding

Common stock, $0.001 par value; 80,000 shares authorized, 22,014 and 18,909 shares

issued and outstanding at December 31, 2018 and 2017, respectively

22

19

Additional paid-in capital

1,557,421

1,301,979

Subscriptions receivable

(15

)

Cumulative distributions in excess of retained earnings

(155,150

)

(120,280

)

Accumulated other comprehensive income

14,806

5,122

Total Broadstone Net Lease, Inc. stockholders’ equity

1,417,099

1,186,825

Non-controlling interests

111,821

97,376

Total equity

1,528,920

1,284,201

Total liabilities and equity

$

3,096,797

$

2,578,756

The accompanying notes are an integral part of these consolidated financial statements.

72


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Income and Comprehensive Income

(in thousands, except per share amounts)

For the years ended December 31,

2018

2017

2016

Revenues

Rental income from operating leases

$

222,208

$

170,493

$

133,943

Earned income from direct financing leases

3,941

4,141

4,544

Operating expenses reimbursed from tenants

11,221

6,721

4,173

Other income from real estate transactions

109

208

209

Total revenues

237,479

181,563

142,869

Operating expenses

Depreciation and amortization

83,994

62,263

46,321

Asset management fees

18,173

14,754

10,955

Property management fees

6,529

4,988

3,939

Acquisition expenses

10,880

Property and operating expense

11,157

6,505

3,900

General and administrative

6,162

4,939

2,790

State and franchise tax

857

624

446

Provision for impairment of investment in rental properties

2,061

2,608

Total operating expenses

128,933

96,681

79,231

Other income (expenses)

Preferred distribution income

440

737

713

Interest income

179

467

88

Interest expense

(52,855

)

(34,751

)

(29,963

)

Cost of debt extinguishment

(101

)

(5,151

)

(133

)

Gain on sale of real estate

10,496

12,992

5,925

Gain on sale of investment in related party

8,500

Other (losses) gains

(100

)

379

Net income

75,105

59,555

40,268

Net income attributable to non-controlling interests

(5,730

)

(4,756

)

(3,914

)

Net income attributable to Broadstone Net Lease, Inc.

$

69,375

$

54,799

$

36,354

Weighted average number of common shares outstanding

Basic

20,242

17,084

13,178

Diluted

21,910

18,567

14,597

Net Earnings per common share

Basic and diluted

$

3.43

$

3.21

$

2.76

Comprehensive income

Net income

$

75,105

$

59,555

$

40,268

Other comprehensive income

Change in fair value of interest rate swaps

10,584

4,166

13,771

Realized gain on interest rate swaps

(84

)

(873

)

Comprehensive income

85,605

62,848

54,039

Comprehensive income attributable to non-controlling interests

(6,546

)

(5,019

)

(5,253

)

Comprehensive income attributable to Broadstone Net Lease, Inc.

$

79,059

$

57,829

$

48,786

The accompanying notes are an integral part of these consolidated financial statements.

73


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Stockholders’ Equity

(in thousands, except per share amounts)

Common

Stock

Additional

Paid-in Capital

Subscriptions

Receivable

Cumulative

Distributions

in Excess

of Retained

Earnings

Accumulated

Other

Comprehensive

(Loss)/Income

Non-

controlling

Interests

Total

Balance, January 1, 2016

$

11

$

738,909

$

(1,506

)

$

(56,911

)

$

(10,340

)

$

77,782

$

747,945

Net income

36,354

3,914

40,268

Issuance of 3,784 shares of common stock

4

284,062

(8,284

)

275,782

Other offering costs

(1,310

)

(1,310

)

Issuance of 97 membership units

7,190

7,190

Distributions declared ($0.405 per share January and February 2016,

$0.410 per share March through December 2016)

(69,403

)

(7,552

)

(76,955

)

Change in fair value of interest rate swap agreements

12,432

1,339

13,771

Redemption of 109 shares of common stock

(8,154

)

(8,154

)

Adjustment of non-controlling interests

(4,076

)

4,076

Balance, December 31, 2016

15

1,009,431

(9,790

)

(89,960

)

2,092

86,749

998,537

Net income

54,799

4,756

59,555

Issuance of 3,833 shares of common stock

4

303,711

9,775

313,490

Other offering costs

(1,380

)

(1,380

)

Issuance of 161 membership units

12,913

12,913

Distributions declared ($0.410 per share January 2017,

$0.415 per share February through December 2017)

(85,119

)

(7,649

)

(92,768

)

Change in fair value of interest rate swap agreements

3,834

332

4,166

Realized loss on interest rate swap agreements

(804

)

(69

)

(873

)

Conversion of 37 membership units to 37 shares of common stock

2,986

(2,986

)

Redemption of 119 shares of common stock

(9,439

)

(9,439

)

Adjustment of non-controlling interests

(3,330

)

3,330

Balance, December 31, 2017

19

1,301,979

(15

)

(120,280

)

5,122

97,376

1,284,201

Net income

69,375

5,730

75,105

Issuance of 3,233 shares of common stock

3

268,478

15

268,496

Other offering costs

(1,158

)

(1,158

)

Issuance of 194 membership units

15,797

15,797

Distributions declared ($0.415 per share January 2018,

$0.430 per share February through December 2018)

(104,245

)

(8,724

)

(112,969

)

Change in fair value of interest rate swap agreements

9,762

822

10,584

Realized gain on interest rate swap agreements

(78

)

(6

)

(84

)

Conversion of eight membership units to eight shares of common

stock

684

(684

)

Redemption of 127 shares of common stock

(10,304

)

(10,304

)

Cancellation of nine shares of common stock

(748

)

(748

)

Adjustment of non-controlling interests

(1,510

)

1,510

Balance, December 31, 2018

$

22

$

1,557,421

$

$

(155,150

)

$

14,806

$

111,821

$

1,528,920

The accompanying notes are an integral part of these consolidated financial statements.

74


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(in thousands)

For the years ended December 31,

2018

2017

2016

Operating activities

Net income

$

75,105

$

59,555

$

40,268

Adjustments to reconcile net income including non-controlling interest to net cash

provided by operating activities:

Depreciation and amortization including intangibles associated with

investment in rental property

83,690

62,759

45,839

Provision for impairment of investment in rental properties

2,061

2,608

Amortization of debt issuance costs charged to interest expense

1,776

1,893

1,626

Straight-line rent and financing lease adjustments

(19,492

)

(17,132

)

(13,847

)

Cost of debt extinguishment

101

5,151

81

Gain on sale of real estate

(10,496

)

(12,992

)

(5,925

)

Settlement of interest rate swap

760

(1,965

)

Gain on sale of investment in related party

(8,500

)

Leasing fees paid

(1,399

)

(3,339

)

(2,932

)

Other non-cash items

528

(1,258

)

405

Changes in assets and liabilities:

Tenant and other receivables

(876

)

(542

)

214

Prepaid expenses and other assets

(936

)

(8

)

212

Accounts payable and other liabilities

(777

)

1,501

1,060

Accrued interest payable

6,466

1,709

188

Net cash provided by operating activities

128,011

97,940

67,189

Investing activities

Acquisition of rental property accounted for using the operating method, net of

mortgages assumed of $20,845, $5,205 and $0 in 2018, 2017 and 2016, respectively

(575,764

)

(657,286

)

(500,061

)

Related party acquisition of rental property accounted for using the operating method,

net of mortgage assumed of $0, $6,721 and $0 in 2018, 2017 and 2016, respectively

(7,531

)

Acquisition of rental property accounted for using the direct financing method

(430

)

(3,546

)

(544

)

Capital expenditures and improvements

(4,960

)

(6,606

)

(1,938

)

Issuance of notes receivable

(2,827

)

Proceeds from sale of investment in related party

18,500

Proceeds from disposition of rental property, net

53,988

63,310

34,890

Increase in tenant and capital reserves

(193

)

(176

)

(93

)

Change in deposits on investments in rental property

(1,600

)

Net cash used in investing activities

(510,459

)

(611,835

)

(470,573

)

Financing activities

Proceeds from issuance of common stock, net

215,902

272,827

246,453

Redemptions of common stock

(10,204

)

(9,439

)

(8,154

)

Borrowings on mortgages, notes payable and unsecured term notes, net of mortgages

assumed of $20,845, $11,926 and $0 in 2018, 2017 and 2016, respectively

415,000

515,000

114,000

Principal payments on mortgages, notes payable and unsecured term notes

(34,722

)

(386,080

)

(11,387

)

Borrowings on unsecured revolver

343,600

494,000

308,500

Repayments on unsecured revolver

(475,500

)

(323,000

)

(206,500

)

Cash distributions paid to stockholders

(51,845

)

(44,540

)

(35,731

)

Cash distributions paid to non-controlling interests

(8,638

)

(7,574

)

(6,967

)

Debt issuance and extinguishment costs paid

(2,255

)

(10,303

)

(864

)

Net cash provided by financing activities

391,338

500,891

399,350

Net increase (decrease) in cash and cash equivalents and restricted cash

8,890

(13,004

)

(4,034

)

Cash and cash equivalents and restricted cash at beginning of period

10,099

23,103

27,137

Cash and cash equivalents and restricted cash at end of period

$

18,989

$

10,099

$

23,103

Reconciliation of cash and cash equivalents and restricted cash

Cash and cash equivalents at beginning of period

$

9,355

$

21,635

$

27,050

Restricted cash at beginning of period

744

1,468

87

Cash and cash equivalents and restricted cash at beginning of period

$

10,099

$

23,103

$

27,137

Cash and cash equivalents at end of period

$

18,612

$

9,355

$

21,635

Restricted cash at end of period

377

744

1,468

Cash and cash equivalents and restricted cash at end of period

$

18,989

$

10,099

$

23,103

The accompanying notes are an integral part of these consolidated financial statements.

75


Broadstone Net Lease, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (in thousands)

December 31, 2018, 2017, and 2016

1. Business Description

Broadstone Net Lease, Inc. (the “Corporation”) is a Maryland corporation formed on October 18, 2007, that elected to be taxed as a real estate investment trust (“REIT”) commencing with the taxable year ended December 31, 2008. The Corporation focuses on investing in income-producing, net leased commercial properties. The Corporation leases properties to retail, healthcare, industrial, office, and other commercial businesses under long-term lease agreements. At December 31, 2018, the Corporation owned a diversified portfolio of 621 individual net leased commercial properties located in 42 states throughout the continental United States.

Broadstone Net Lease, LLC (the “Operating Company”), is the entity through which the Corporation conducts its business and owns (either directly or through subsidiaries) all of the Corporation’s properties. The Corporation is the sole managing member of the Operating Company. The remaining interests in the Operating Company, which are referred to as non-controlling interests, are held by members who acquired their interest by contributing property to the Operating Company in exchange for membership units of the Operating Company. As the Corporation conducts substantially all of its operations through the Operating Company, it is structured as what is referred to as an Umbrella Partnership Real Estate Investment Trust (“UPREIT”). The following table summarizes the economic ownership interest in the Operating Company at December 31, 2018, 2017, and 2016:

December 31,

Percentage of shares owned by

2018

2017

2016

Corporation

92.7

%

92.4

%

91.4

%

Non-controlling interests

7.3

%

7.6

%

8.6

%

100.0

%

100.0

%

100.0

%

The Corporation operates under the direction of its board of directors (the “Board of Directors”), which is responsible for the management and control of the Company’s (as defined below) affairs. The Corporation is externally managed and its Board of Directors has retained the Corporation’s sponsor, Broadstone Real Estate, LLC (the “Manager”) and Broadstone Asset Management, LLC (the “Asset Manager”) to manage the Corporation’s day-to-day affairs, to implement the Corporation’s investment strategy and to provide certain property management services for the Corporation’s properties, subject to the Board of Director’s direction, oversight, and approval. The Asset Manager is a wholly owned subsidiary of the Manager and all of the Corporation’s officers are employees of the Manager. Accordingly, both the Manager and the Asset Manager are related parties of the Company. Refer to Note 3 for further discussion over related parties and related party transactions.

2. Summary of Significant Accounting Policies

Principles of Consolidation

The Consolidated Financial Statements include the accounts and operations of the Corporation, the Operating Company, and its consolidated subsidiaries, all of which are wholly owned by the Operating Company (collectively, the “Company”). All intercompany balances and transactions have been eliminated in consolidation.

To the extent the Corporation has a variable interest in entities that are not evaluated under the variable interest entity (“VIE”) model, the Corporation evaluates its interests using the voting interest entity model. The Corporation holds a 92.7% interest in the Operating Company at December 31, 2018 and is the sole managing member of the Operating Company, which gives the Corporation exclusive and complete responsibility for the day-to-day management, authority to make decisions, and control of the Operating Company. Based on consolidation guidance, the Corporation has concluded that the Operating Company is a VIE as the members in the Operating Company do not possess kick-out rights or substantive participating rights. Accordingly, the Corporation consolidates its interest in the Operating Company. However, as the Corporation holds the majority voting interest in the Operating Company, it qualifies for the exemption from providing certain disclosure requirements associated with investments in VIEs.

76


The portion of the Operating Company not owned by the Corporation is presented as non-controlling interests as of and during the periods presented.

Basis of Accounting

The Consolidated Financial Statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”).

Use of Estimates

The preparation of Consolidated Financial Statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the Consolidated Financial Statements and the reported amounts of revenues and expenses during the reporting periods. Significant estimates include, but are not limited to, the allocation of purchase price between investment in rental property and intangible assets acquired and liabilities assumed, the value of long-lived assets, the provision for impairment, the depreciable lives of rental property, the amortizable lives of intangible assets and liabilities, the allowance for doubtful accounts, the fair value of assumed debt and notes payable, the fair value of the Company’s interest rate swap agreements, and the determination of any uncertain tax positions. Accordingly, actual results may differ from those estimates.

Investment in Rental Property

Rental property accounted for under operating leases is recorded at cost. Rental property accounted for under direct financing leases is recorded at its net investment, which generally represents the cost of the property at the inception of the lease.

The Company early adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Update (“ASU”) 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business (“ASU 2017-01”), on a prospective basis, effective January 1, 2017. The guidance changes the definition of a business to exclude acquisitions where substantially all of the fair value of the assets acquired are concentrated in a single identifiable asset or group of similar identifiable assets, and therefore are accounted for as asset acquisitions instead of business combinations. All of the acquisitions closed subsequent to the adoption of this guidance, and therefore during the years ended December 31, 2018 and 2017, did not meet the definition of a business and accordingly were accounted for as asset acquisitions.

The Company allocates the purchase price of investments in rental property accounted for as an asset acquisition based on the relative fair value of the assets acquired and liabilities assumed. These generally include tangible assets, consisting of land and land improvements, buildings and other improvements, and equipment, and identifiable intangible assets and liabilities, including the value of in-place leases and acquired above-market and below-market leases. Acquisition costs incurred in connection with investments in real estate accounted for as asset acquisitions are capitalized and included with the allocated purchase price. The results of operations of acquired properties are included in the Consolidated Statements of Income and Comprehensive Income from the respective date of acquisition.

The Company allocates the purchase price of investments in rental property accounted for as a business combination based on the estimated fair value at the date of the acquisition of the assets acquired and liabilities assumed. These generally include tangible assets, consisting of land and land improvements, buildings and other improvements, and equipment, and identifiable intangible assets and liabilities, including the value of in-place leases and acquired above-market and below-market leases. Acquisition costs incurred in connection with investments in real estate accounted for as business combinations are expensed at the time of acquisition. The results of operations of acquired properties are included in the Consolidated Statements of Income and Comprehensive Income from the respective date of acquisition.

Estimated fair value determinations are based on management’s judgment, which considers various factors including real estate market conditions, industry conditions that the tenant operates in, and characteristics of the real estate and/or real estate appraisals.

77


The estimated fair value of the tangible assets of an acquired property is determined by valuing the property as if it were vacant. The as-if-vacant value is then allocated to land and land improvements, buildings, and equipment based on comparable sales and other relevant information with respect to the property as estimated by management. Specifically, the “if vacant” value of buildings and equipment is calculated using an income approach. Assumptions used in the income approach to value the buildings include: capitalization and discount rates, lease-up time, market rents, make ready costs, land value, and land improvement value.

The estimated fair value of acquired in-place leases are the costs that the Company would have had to incur to lease the properties to the occupancy level of the properties at the date of acquisition. Such costs include the fair value of leasing commissions and other operating costs that would have been incurred to lease the properties, had they been vacant, to their acquired occupancy level. Acquired in-place leases as of the date of acquisition are amortized over the remaining non-cancellable lease terms of the respective leases to amortization expense.

Acquired above-market and below-market lease values are recorded based on the present value (using an interest rate that reflects the risks associated with the lease acquired) of the differences between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of fair market value lease rates at the time of acquisition for the corresponding in-place leases. The capitalized above-market and below-market lease values are amortized as adjustments to rental income over the remaining term of the respective leases.

Should a tenant terminate its lease, the unamortized portion of the in-place lease value is charged to amortization expense and the unamortized portion of above-market or below-market lease value is charged to rental income.

Management estimates the fair value of assumed mortgages and notes payable based upon indications of then-current market pricing for similar types of debt with similar maturities. Assumed mortgages and notes payable are initially recorded at their estimated fair value as of the assumption date, and the difference between such estimated fair value and the notes’ outstanding principal balance is amortized to interest expense over the remaining term of the debt.

Expenditures for significant betterments and improvements are capitalized. Maintenance and repairs are charged to expense when incurred. Construction and improvement costs incurred in connection with the development of new properties or the redevelopment of existing properties are capitalized. Real estate taxes, interest costs, and leasing and development costs incurred during construction periods are capitalized. Capitalization is based on qualified expenditures and interest rates. Capitalized real estate taxes, interest costs, and leasing and development costs are amortized over lives which are consistent with the related assets. There were no capitalized interest or real estate taxes during the years ended December 31, 2018, 2017, and 2016.

Long-lived Asset Impairment

The Company reviews long-lived assets to be held and used for possible impairment when events or changes in circumstances indicate that their carrying amounts may not be recoverable. If, and when, such events or changes in circumstances are present, an impairment exists to the extent the carrying value of the asset or asset group exceeds the sum of the undiscounted cash flows expected to result from the use of the asset or asset group and its eventual disposition.  Such cash flows include expected future operating income, as adjusted for trends and prospects, as well as the effects of demand, competition, and other factors. An impairment loss is measured as the amount by which the carrying amount of the asset or asset group exceeds the fair value of the asset or asset group. A significant judgment is made as to if and when impairment should be taken. If our strategy, or one or more of the assumptions described above were to change in the future, an impairment may need to be recognized.

Inputs used in establishing fair value for real estate assets generally fall within Level 3 of the fair value hierarchy, which are characterized as requiring significant judgment as little or no current market activity may be available for validation. The main indicator used to establish the classification of the inputs is current market conditions, as derived through the use of published commercial real estate market information. The Company determines the valuation of impaired assets using generally accepted valuation techniques including discounted cash flow analysis, income capitalization, analysis of recent comparable sales transactions, actual sales negotiations and bona fide purchase offers received from third parties. Management may consider a single valuation technique or multiple valuation techniques, as appropriate, when estimating the fair value of its real estate.

78


For the years ended December 31, 2018, 2017, and 2016, the Company recorded impairment charges of $2,061, $2,608, and $0, respectively, which resulted from non-payment of rental amounts, concerns over the respective tenant’s future viability, and changes to the overall investment strategy for certain real estate assets. The amount of the impairment charge was based on management’s consideration of the factors detailed above. In determining the fair value of the impaired assets at September 30, 2018, the time of measurement, the Company utilized capitalization rates ranging from 7.50% to 10.00%, and a weighted average discount rate of 8.00%. In determining the fair value of the impaired assets at September 30, 2017, the time of measurement, the Company utilized capitalization rates ranging from 7.25% to 12.00%, and a weighted average discount rate of 8.00%.

The Company has reduced the carrying values of the impaired real estate assets to their estimated fair values at the measurement dates as detailed below:

September 30, 2018

September 30, 2017

(in thousands)

Carrying

Amount

Allocation

of

Impairment

Net Carrying

Amount

Carrying

Amount

Allocation

of

Impairment

Net Carrying

Amount

Investments in rental property accounted for

using the operating method, net of

accumulated depreciation

$

12,834

$

(1,702

)

$

11,132

$

16,159

$

(2,401

)

$

13,758

Intangible lease assets, net

2,305

(384

)

1,921

1,263

(204

)

1,059

Leasing fees, net

131

(19

)

112

123

(16

)

107

Intangible lease liabilities, net

(989

)

44

(945

)

(101

)

13

(88

)

$

14,281

$

(2,061

)

$

12,220

$

17,444

$

(2,608

)

$

14,836

Investments in Rental Property Held for Sale

The Company classifies investments in rental property as held for sale when all of the following criteria are met: (i) management commits to a plan to sell the property, (ii) the property is available for immediate sale in its present condition, subject only to terms that are usual and customary for sales of investment properties, (iii) an active program to locate a buyer and conduct other actions required to complete the sale has been initiated, (iv) the sale of the property is probable in occurrence and is expected to qualify as a completed sale, (v) the property is actively marketed for sale at a sale price that is reasonable in relation to its fair value, and (vi) actions required to complete the sale indicate that it is unlikely that any significant changes will be made or that the plan to sell will be withdrawn.

For properties classified as held for sale, the Company suspends depreciation and amortization of the related assets, including the acquired in-place lease and above- or below-market lease intangibles, as well as straight-line revenue recognition of the associated lease, and records the investment in rental property at the lower of cost or net realizable value. The assets and liabilities associated with the properties classified as held for sale are presented separately on the Consolidated Balance Sheets for the most recent reporting period. At December 31, 2018 and 2017, the Company did not have any properties that met the held for sale criteria, and therefore, were not classified as held for sale.

Sales of Real Estate

As described further in Recently Adopted Accounting Standards elsewhere in Note 2, the Company adopted ASU 2017-05, Other Income – Gains and Losses from the Derecognition of Nonfinancial Assets , effective January 1, 2018 on a prospective basis. Under ASU 2017-05, the Company’s sales of real estate are generally considered to be sales to non-customers, requiring the Company to identify each distinct non-financial asset promised to the buyer. The Company determines whether the buyer obtains control of the non-financial assets, achieved through the transfer of the risks and rewards of ownership of the non-financial assets. If control is transferred to the buyer, the Company derecognizes the asset.

If the Company determines that it did not transfer control of the non-financial assets to the buyer, the Company analyzes the contract for separate performance obligations and allocates a portion of the sales price to each performance obligation. As performance obligations are satisfied, the Company recognizes the respective income in the Consolidated Statements of Income and Comprehensive Income.

79


Prior to the adoption of ASU 2017-05, the Company recognized real estate sales when all of the following criteria were met: (i) a sale was consummated, (ii) the buyer had demonstrated an adequate commitment to pay for the property, (iii) the Company’s receivable was not subject to future subordination, and (iv) the Company had transferred the risks and rewards of ownership to the buyer and did not have continuing involvement. Unless all conditions were met, recognition of all or a portion of the profit was deferred.

The Company presents discontinued operations if disposals of properties represent a strategic shift in operations. Those strategic shifts would need to have a major effect on the Company’s operations and financial results in order to meet the definition. For the years ended December 31, 2018, 2017, and 2016, the Company did not have property dispositions that qualified as discontinued operations.

Depreciation

Depreciation is computed using the straight-line method over the estimated useful lives of the related assets, which are as follows:

Land improvements

15 years

Buildings and other improvements

15 to 39 years

Equipment

7 years

Rental Expense

Rental expense associated with land that the Company leases under non-cancellable operating leases, is recorded on a straight-line basis over the term of each lease, for leases that have fixed and measurable rent escalations. The difference between rental expense incurred on a straight-line basis and cash rental payments due under provisions of the lease is recorded as a deferred liability and is included as a component of Accounts payable and other liabilities in the accompanying Consolidated Balance Sheets.

Investment in Related Party

Investment in related party relates to a non-voting, preferred unit investment in the Manager. Income on the Company’s investment is recognized based on the stated preferred rate of return. Such amounts are included as Preferred distribution income in the Consolidated Statements of Income and Comprehensive Income.

Cash Equivalents

Cash equivalents consist of highly liquid investments with an original maturity at date of acquisition of three months or less, including money market funds. The Company estimates that the fair value of cash equivalents approximates the carrying value due to the relatively short maturity of these instruments.

Restricted Cash

Restricted cash includes escrow funds the Company maintains pursuant to the terms of certain mortgages, notes payable, and lease agreements, and undistributed proceeds from the sale of properties under Section 1031 of the Internal Revenue Code.

Revenue Recognition

At the inception of a new lease arrangement, including new leases that arise from amendments, the Company assesses the terms and conditions to determine the proper lease classification. A lease arrangement is classified as an operating lease if none of the following criteria are met: (i) ownership transfers to the lessee prior to or shortly after the end of the lease term, (ii) lessee has a bargain purchase option during or at the end of the lease term, (iii) the lease term is greater than or equal to 75% of the underlying property’s estimated useful life, or (iv) the present value of the future minimum lease payments (excluding executory costs) is greater than or equal to 90% of the fair value of the leased property. If one or more of these criteria are met, and the minimum lease payments are determined to be reasonably predictable and collectible, the lease arrangement is generally accounted for as a direct financing lease. Consistent with FASB

80


Accounting Standards Codification (“ASC”) 840 , Leases, if the fair value of the land component is 25% or more of the total fair value of the leased property, the land is considered separately from the building for purposes of applying the lease term and minimum lease payments criterion in (iii) and (iv) above.

Revenue recognition methods for operating leases and direct financing leases are described below:

Rental property accounted for under operating leases – Revenue is recognized as rents are earned on a straight-line basis over the non-cancelable terms of the related leases. In most cases, revenue recognition under operating leases begins when the lessee takes possession of, or controls, the physical use of the leased asset. Generally, this occurs on the lease commencement date. For leases that have fixed and measurable rent escalations, the difference between such rental income earned and the cash rent due under the provisions of the lease is recorded as Accrued rental income on the Consolidated Balance Sheets.

Rental property accounted for under direct financing leases – The Company utilizes the direct finance method of accounting to record direct financing lease income. For a lease accounted for as a direct financing lease, the net investment in the direct financing lease represents receivables for the sum of future minimum lease payments and the estimated residual value of the leased property, less the unamortized unearned income. Unearned income is deferred and amortized into income over the lease terms so as to produce a constant periodic rate of return on the Company’s net investment in the leases.

Adoption of ASU 2014-09, described further in Recently Adopted Accounting Standards elsewhere in Note 2, did not have an impact on the nature, amount or timing of revenue recognized for operating leases and direct financing leases as revenue from these sources is derived from lease contracts and therefore falls outside the scope of this guidance.

Rent Received in Advance

Rent received in advance represents tenant payments received prior to the contractual due date and are included in Accounts payable and other liabilities on the Consolidated Balance Sheets. Rents received in advance at December 31, 2018 and 2017 are as follows:

December 31,

(in thousands)

2018

2017

Rents received in advance

$

7,832

$

8,585

Allowance for Doubtful Accounts

Management periodically reviews the sufficiency of the allowance for doubtful accounts, taking into consideration its historical losses and existing economic conditions, and adjusts the allowance as it considers necessary. Uncollected tenant receivables are written off against the allowance when all possible means of collection have been exhausted.

The following table summarizes the changes in the allowance for doubtful accounts for the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands)

2018

2017

2016

Balance as of January 1

$

742

$

323

$

262

Provision for doubtful accounts

1,521

419

67

Write-offs

(177

)

(6

)

Balance as of December 31

$

2,086

$

742

$

323

Notes Receivable

Balances in notes receivable represent interest-only loans to third parties secured by the real estate assets of the obligors. The Manager performs property management functions for each of the loan holders. Management evaluates the creditworthiness of each borrower prior to entering into the loan agreements. Further, management periodically reviews the notes receivable for collectability based on historical experience, continued review of the

81


obligor’s creditworthiness, and other relevant factors. Interest income on notes receivable is recognized as it is earned in accordance with the applicable loan agreement and is included as a component of Other income (expenses) in the Consolidated Statements of Income and Comprehensive Income.

Tenant and Capital Reserves

The terms of one of the Company’s operating leases requires the establishment of tenant and capital reserves. Under the tenant reserve requirement, amounts are deposited into an escrow account, to be used to fund certain costs to maintain the rental property. Under the capital reserve lease requirement, the tenant is required to pay additional amounts to fund capital improvements, replacements, and repairs made to the property. The Company has no obligation to fund capital improvements beyond these reserve balances.

The balances of the tenant and capital reserves at December 31, 2018 and 2017 are as follows:

December 31,

(in thousands)

2018

2017

Tenant reserve

$

774

$

627

Capital reserve

362

316

$

1,136

$

943

Debt Issuance Costs

Debt issuance costs – Unsecured revolver – Debt issuance costs incurred in connection with the Company’s unsecured revolver have been deferred and are being amortized over the term of the loan commitment using the straight-line method, which approximates the effective interest method. In accordance with ASU 2015-15, Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line of Credit Arrangements , the Company has recorded debt issuance costs associated with the unsecured revolver as an asset on the Consolidated Balance Sheets.

Debt issuance costs – Mortgages and notes payable – Debt issuance costs incurred in connection with the Company’s mortgages and notes payable have been deferred and are being amortized over the term of the respective loan term using the straight-line method, which approximates the effective interest method, and are recorded in Mortgages and notes payable, net on the Consolidated Balance Sheets.

Debt issuance costs – Unsecured term notes and senior notes – Debt issuance costs incurred in connection with the Company’s unsecured term notes and senior notes have been deferred and are being amortized over the term of the respective loan term using the straight-line method, which approximates the effective interest method, and are recorded in Unsecured term notes, net on the Consolidated Balance Sheets.

In accordance with ASU 2015-03, Simplifying the Presentation of Debt Issuance Costs, the Company presents debt issuance costs related to a recognized debt liability as a direct deduction from the carrying amount of the liability, consistent with debt discounts, in the Consolidated Balance Sheets.

82


The following table summarizes debt issuance costs on the Consolidated Balance Sheets at December 31, 2018 and 2017:

December 31,

(in thousands)

2018

2017

Unsecured Revolver:

Debt issuance costs

$

3,431

$

3,431

Less accumulated amortization

(1,170

)

(405

)

$

2,261

$

3,026

Mortgages and notes payable:

Debt issuance costs

$

834

$

1,040

Less accumulated amortization

(335

)

(402

)

$

499

$

638

Unsecured term notes and senior notes:

Debt issuance costs

$

6,997

$

4,788

Less accumulated amortization

(2,770

)

(1,700

)

$

4,227

$

3,088

Leasing Fees

Leasing fees represent costs incurred to lease properties to tenants and are being amortized using the straight-line method over the term of the lease to which they relate, which range from 9 to 29 years.

Derivative Instruments

The Company uses interest rate swap agreements to manage risks related to interest rate movements. The interest rate swap agreements, designated and qualifying as cash flow hedges, are reported at fair value. As discussed in Recently Adopted Financial Standards elsewhere in Note 2, the Company early adopted ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting and Hedging Activities , effective January 1, 2018 on a modified retrospective basis. ASU 2017-12 amended the designation and measurement guidance for qualifying hedging transactions and the presentation of hedge results in an entity’s financial statements.

Prior to the adoption of ASU 2017-12, the gain or loss on the effective portion of the hedge was initially included as a component of other comprehensive income or loss and was subsequently reclassified into earnings when interest payments on the related debt were incurred and as the swap net settlements occurred. If and when there was ineffectiveness realized on a swap agreement, the Company recognized the ineffectiveness as a component of interest expense in the period incurred.

ASU 2017-12 removed the concept of separately measuring and reporting hedge ineffectiveness and requires a company to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. In accordance with ASU 2017-12, the gain or loss on the qualifying hedges is initially included as a component of other comprehensive income or loss and is subsequently reclassified into earnings when interest payments (the forecasted transactions) on the related debt are incurred and as the swap net settlements occur.

When an existing cash flow hedge is terminated, the Company determines the accounting treatment for the accumulated gain or loss recognized in Accumulated other comprehensive income based on the probability of the hedged forecasted transaction occurring within the period the cash flow hedge was anticipated to affect earnings. If the Company determines that the hedged forecasted transaction is probable of occurring during the original period, the accumulated gain or loss is reclassified into earnings over the remaining life of the cash flow hedge using a straight-line method, which approximates an effective interest method. If the Company determines that the hedged forecasted transaction is not probable of occurring during the original period, the entire amount of accumulated gain or loss is reclassified into earnings in the period the cash flow hedge is terminated.

The Company documents its risk management strategy and hedge effectiveness at the inception of, and during the term of, each hedge. The Company’s interest rate risk management strategy is intended to stabilize cash flow requirements by maintaining interest rate swap agreements to convert certain variable-rate debt to a fixed rate.

83


Property Loss and Insurance Recoveries

Property losses, whether full or partial, are accounted for using a combination of impairment, insurance, and revenue recognition guidance prescribed by GAAP. Upon incurring a loss event, the Company evaluates for asset impairment under ASC 350, Intangibles – Goodwill and Other, and ASC 360, Property, Plant, and Equipment. Under the terms of the Company’s lease agreements with tenants, a majority of which are triple-net whereby the tenants are responsible for insurance, taxes, and maintenance, among other property costs, the tenants are responsible for repairs and maintenance to the properties. The terms of the leases also require the tenants to continue making their monthly rental payments despite the property loss. To the extent that the assets are recoverable, determined utilizing undiscounted cash flows expected to result from the use of the asset or asset group and its eventual disposition, the Company accounts for a full or partial property loss as an acceleration of depreciation and evaluates whether all or a portion of the property loss can be offset by the recognition of insurance recoveries.

Under the terms of the lease agreements with tenants, in the case of full or partial loss to a property, the tenant has an obligation to restore/rebuild the premises as nearly as possible to its value, condition and character immediately prior to such event. To mitigate the risk of loss, the Company requires tenants to maintain general liability insurance policies on the replacement value of the properties. Based on these considerations, the Company follows the guidance in ASC 605-40, Classification of Insurance Recoveries, for the conversion of nonmonetary assets ( i.e. , the properties) to monetary assets ( i.e. , insurance recoveries or tenant recoveries). Under ASC 605-40, once probable of receipt, the Company recognizes an insurance/tenant recovery receivable in Tenant and other receivables, net, in the Consolidated Balance Sheets, with a corresponding offset to the accelerated depreciation recognized in the Consolidated Statements of Income and Comprehensive Income. If the insurance/tenant recovery is less than the amount of accelerated depreciation recognized, the Company will recognize a net loss in the Consolidated Statements of Income and Comprehensive Income. If the insurance/tenant recovery is greater than the amount of accelerated depreciation recognized, the Company will only recognize a recovery up to the amount of the accelerated depreciation, and will account for the excess as a gain contingency in accordance with ASC 450-30, Gain Contingencies. Gain contingencies are recognized when earned and realized, which typically will occur at the time of final settlement or when non-refundable cash advances are received.

Non-controlling Interests

Non-controlling interests represents the membership interests held in the Operating Company of 7.3%, 7.6%, and 8.6% at December 31, 2018, 2017, and 2016, respectively, by third parties which are accounted for as a separate component of equity.

The Company periodically adjusts the carrying value of non-controlling interests to reflect their share of the book value of the Operating Company. Such adjustments are recorded to Additional paid-in capital as a reallocation of Non-controlling interests in the Consolidated Statements of Stockholders’ Equity.

Subscriptions Receivable

The subscriptions receivable is related to shares issued to the Corporation’s stockholders for which the proceeds have not yet been received solely due to the fact of timing of transfers from the escrow agent holding the funds. The receivables have been fully collected during the following month after the balance sheet date of the Consolidated Financial Statements. In accordance with the Securities and Exchange Commission (“SEC”) Rule 5-02.30 of Regulation S-X, the Company records its subscriptions receivable as a deduction from Stockholder’s equity in the accompanying Consolidated Balance Sheets.

Segment Reporting

The Company currently operates in a single reportable segment, which includes the acquisition, leasing, and ownership of net leased properties. The Company’s chief operating decision maker assesses, measures, and reviews the operating and financial results at the consolidated level for the entire portfolio, and therefore, each property or property type is not considered an individual operating segment. The Company does not evaluate the results of operations based on geography, size, or property type.

84


Fair Value Measurements

ASC 820, Fair Value Measurements and Disclosures defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value.

The standard describes three levels of inputs that may be used to measure fair value:

Level 1 – Quoted prices that are available in active markets for identical assets or liabilities. The types of financial instruments included in Level 1 are marketable, available-for-sale equity securities that are traded in an active exchange market.

Level 2 – Pricing inputs other than quoted prices in active markets, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Instruments included in this category are derivative contracts whose value is determined using a pricing model with inputs (such as yield curves and credit spreads) that are observable in the market or can be derived principally from or corroborated by observable market data.

Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 includes assets and liabilities whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

The balances of financial instruments measured at fair value on a recurring basis at December 31, 2018 and 2017 are as follows (see Note 11):

December 31, 2018

(in thousands)

Total

Level 1

Level 2

Level 3

Interest rate swap, assets

$

17,633

$

$

17,633

$

Interest rate swap, liabilities

(1,820

)

(1,820

)

$

15,813

$

$

15,813

$

December 31, 2017

Total

Level 1

Level 2

Level 3

Interest rate swap, assets

$

11,008

$

$

11,008

$

Interest rate swap, liabilities

(5,020

)

(5,020

)

$

5,988

$

$

5,988

$

85


Interest rate swaps are derivative instruments that have no quoted readily available Level 1 inputs, and therefore are measured at fair value using inputs that are directly observable in active markets and are classified within Level 2 of the valuation hierarchy, using an income approach. Specifically, the fair value of the interest rate swaps is determined using a discounted cash flow analysis on the expected future cash flows of each instrument. This analysis utilizes observable market data including yield curves and implied volatilities to determine the market’s expectation of the future cash flows of the variable component. The fixed and variable components of the interest rate swaps are then discounted using calculated discount factors developed based on the overnight indexed swap (“OIS”) curve and are aggregated to arrive at a single valuation for the period. The Company also incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. Although the Company has determined that the majority of the inputs used to value its interest rate swaps fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its interest rate swaps utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. At  December 31, 2018 and 2017, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation. As a result, the Company has determined that its interest rate swap valuations in their entirety are appropriately classified within Level 2 of the fair value hierarchy.

The Company has estimated that the carrying amount reported on the Consolidated Balance Sheets for Cash and cash equivalents, Restricted cash, Tenant and other receivables, net, Notes receivable, and Accounts payable and other liabilities approximates their fair values due to their short-term nature.

The fair value of the Company’s debt was estimated using Level 2 and Level 3 inputs based on recent financing transactions, estimates of the fair value of the property that serves as collateral for such debt, historical risk premiums for loans of comparable quality, current London Interbank Offered Rate (“LIBOR”), U.S. treasury obligation interest rates, and on the discounted estimated future cash payments to be made on such debt. The discount rates estimated reflect the Company’s judgment as to the approximate current lending rates for loans or groups of loans with similar maturities and assumes that the debt is outstanding through maturity. Market information, as available, or present value techniques were utilized to estimate the amounts required to be disclosed. Since such amounts are estimates that are based on limited available market information for similar transactions and do not acknowledge transfer or other repayment restrictions that may exist on specific loans, it is unlikely that the estimated fair value of any such debt could be realized by immediate settlement of the obligation.

The following table summarizes the carrying amount reported on the Consolidated Balance Sheets and the Company’s estimate of the fair value of the Mortgages and notes payable, net, Unsecured term notes, net, and Unsecured revolver at December 31, 2018 and 2017:

December 31,

(in thousands)

2018

2017

Carrying amount

$

1,450,551

$

1,181,470

Fair value

1,439,264

1,177,197

As disclosed under the Long-lived Asset Impairment section elsewhere in Note 2, the Company’s non-recurring fair value measurements at December 31, 2018 and 2017, consisted of the fair value of impaired real estate assets that were determined using Level 3 inputs.

Income Taxes

The Company has made an election to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, (as amended, the “Code”), commencing with its taxable year ended December 31, 2008. The Company believes it is organized and operates in such a manner as to qualify for treatment as a REIT and intends to operate in the foreseeable future in such a manner so that it will remain qualified as a REIT for federal income tax purposes. Accordingly, the Company is not subject to federal corporate income tax to the extent its dividends paid equals or exceeds its adjusted taxable income, as defined in the Code.

86


The Company is subject to state and local income or franchise taxes in certain states in which some of its properties are located and records these taxes as state and franchise tax expense in the accompanying Consolidated Statements of Income and Comprehensive Income when due.

The Company is required to file income tax returns with federal and various state taxing authorities. At December 31, 2018, the Company’s federal and state income tax returns remain subject to examination by the respective taxing authorities for the 2015 through 2017 tax years.

The Company recognizes and measures uncertain tax positions using a two-step approach. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more-likely-than-not that the position will be sustained upon examination, including resolution of related appeals or litigation processes, if any. In making this assessment, the Company must assume that the taxing authority will examine the income tax position and have full knowledge of all relevant information. The second step is to measure the tax benefit as the largest amount that is more than 50% likely of being realized upon ultimate settlement. The Company considers many factors when evaluating and estimating tax positions and tax benefits, which may require periodic adjustments and which may or may not accurately forecast actual outcomes.

The Company has determined that it has no uncertain tax positions at December 31, 2018 and 2017, or for the years ended December 31, 2018, 2017, and 2016, which include the tax status of the Company.

Interest and penalties related to income taxes are charged to tax expense during the year in which they are incurred.

Taxes Collected From Tenants and Remitted to Governmental Authorities

A majority of  the Company’s properties are leased on a triple-net basis, which provides that the tenants are responsible for the payment of all property operating expenses, including, but not limited to, property taxes, maintenance, insurance, repairs, and capital costs, during the lease term. The Company records such expenses on a net basis.

The following table summarizes the approximate property tax payments made directly to the taxing authorities by the Company’s tenants, pursuant to their lease obligations, for the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands)

2018

2017

2016

Property taxes paid by tenants directly to taxing authority

$

23,800

$

19,700

$

16,200

In other situations, the Company may collect property taxes from its tenants and remit those taxes to governmental authorities. Taxes collected from tenants and remitted to governmental authorities are presented on a gross basis, where revenue is included in Operating expenses reimbursed from tenants and expense is included in Property and operating expense in the accompanying Consolidated Statements of Income and Comprehensive Income.

The following table summarizes taxes collected from tenants and remitted to governmental authorities for the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands)

2018

2017

2016

Property taxes collected from tenants

$

5,572

$

2,877

$

2,004

Property taxes remitted on behalf of tenants

5,547

2,899

1,933

87


Recently Adopted Accounting Standards

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities . ASU 2017-12 amends the designation and measurement guidance for qualifying hedging transactions and the presentation of hedge results in an entity’s financial statements. The new guidance removes the concept of separately measuring and reporting hedge ineffectiveness and requires a company to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. Disclosure requirements have been modified to include a tabular disclosure related to the effect of hedging instruments on the income statement and eliminate the requirement to disclose the ineffective portion of the change in fair value of such instruments. The new guidance is effective January 1, 2019, with early adoption permitted, and provides companies with a modified retrospective transition method for each cash flow and net investment hedge relationship existing on the date of adoption. This adoption method requires a company to recognize the cumulative effect of initially applying the ASU as an adjustment to accumulated other comprehensive income with a corresponding adjustment to the opening balance of retained earnings as of the beginning of the fiscal year that an entity adopts the update. The Company early adopted the guidance effective January 1, 2018. The Company did not recognize a cumulative effect adjustment upon adoption as the Company had not recognized ineffectiveness on any of the hedging instruments existing as of the date of adoption.

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows Restricted Cash. ASU 2016-18 requires that the statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or cash equivalents. Therefore, amounts generally described as restricted cash and equivalents should be included with cash and cash equivalents when reconciling the beginning and end of period total amounts on the statement of cash flows. Previously, there had been no specific guidance to address how to classify or present these changes. ASU 2016-18 is effective, on a retrospective basis, for interim and annual periods beginning after December 15, 2017, with early adoption permitted. The Company adopted ASU 2016-18 as of January 1, 2018. In line with the retrospective adoption of this standard, the Company removed the change in restricted cash of $724 and $(1,381) from Cash flows used in investing activities for the years ended December 31, 2017 and 2016, respectively . See Reclassifications elsewhere in Note 2.

In August 2016, the FASB issued ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments. ASU 2016-15 provides classification guidance for eight specific topics, including but not limited to, debt extinguishment costs, contingent consideration payments made after a business combination, and distributions received from equity method investees. ASU 2016-15 became effective, on a retrospective basis, for interim and annual periods beginning after December 15, 2017, with early adoption permitted. The Company adopted ASU 2016-15 as of January 1, 2018. The classification of debt extinguishment costs in the Consolidated Statements of Cash Flows addressed by ASU 2016-15 is applicable to the Company. However, adoption of this guidance did not have an impact on the Company’s Consolidated Statements of Cash Flows, as the Company historically classified these cash flows as required by the guidance.

In May 2014, the FASB issued ASU 2014-09, Revenue from Contracts with Customers (Topic 606) . ASU 2014-09, including all updates, is a comprehensive new revenue recognition model requiring a company to recognize revenue to depict the transfer of goods or services to a customer at an amount reflecting the consideration it expects to receive in exchange for those goods or services. In adopting ASU 2014-09, companies may use either a full retrospective or a modified retrospective approach. Additionally, this guidance requires improved disclosures regarding the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers. The Company adopted ASU 2014-09 as of January 1, 2018, on a modified retrospective basis. The adoption had no effect on the Company’s Consolidated Financial Statements as the Company’s revenues are lease related, which are not subject to provisions of ASU 2014-09.

In February 2017, the FASB issued ASU 2017-05, Other Income Gains and Losses from the Derecognition of Nonfinancial Assets. This new guidance was required to be adopted concurrently with the amendments in ASU 2014-09. The new pronouncement adds guidance for partial sales of nonfinancial assets, including real estate. In adopting ASU 2017-05, companies may use either a full retrospective or a modified retrospective approach. The Company previously recognized revenue on sales of real estate at the time the asset was transferred ( i.e. , at the time of closing). Upon adoption of ASU 2014-09, as discussed above, and therefore ASU 2017-05, the Company now evaluates any separate contract or performance obligation to determine proper timing of revenue recognition, as well as sales price allocation when a performance obligation is identified. Adoption of this pronouncement had no effect on the Company’s Consolidated Financial Statements during the year ended December 31, 2018 or in any periods.

88


Other Recently Issued Accounting Standards

In February 2016, the FASB issued ASU 2016-02, Leases (Topic 842) , which supersedes the existing guidance for lease accounting, Leases (Topic 840) . ASU 2016-02, and related ASUs subsequently issued, are effective January 1, 2019, with early adoption permitted. The guidance requires lessees to recognize a right-of-use asset and a corresponding lease liability, initially measured at the present value of lease payments, for both operating and financing leases. Under the new pronouncement, lessor accounting is largely unchanged from existing GAAP, however disclosures will be expanded.   The new standard provides a number of practical expedients, one of which, ‘the Package of Three’, allows an entity to not reassess (i) whether any expired or existing contracts are, or contain, leases, (ii) the lease classification for any expired or existing leases, and (iii) initial direct costs for existing leases. In July 2018, the FASB issued ASU 2018-11, Leases (Topic 842) Targeted Improvements which provides an optional transition method where an entity can initially apply the guidance at the adoption date and recognize a cumulative-effect adjustment to the opening balance of retained earnings. An entity’s reporting for the comparative periods presented will continue to be in accordance with current GAAP (ASC 840), including the required disclosures. The new guidance also allows lessors to make an accounting policy election, by class of underlying asset, to not separate non-lease components from the associated lease component and to account for those components as a single component if certain conditions are met. The guidance requires all income from leases to be presented as a single line item, rather than the current presentation where rental income from leases is shown separately from reimbursements from tenants on the Consolidated Statements of Income and Comprehensive Income. In addition, bad debt expense is required to be presented as an adjustment to revenue, rather than the current presentation within Operating expenses on the Consolidated Statements of Income and Comprehensive Income.

The Company is primarily a lessor and therefore adoption of ASU 2016-02 will not have a material impact on the Consolidated Financial Statements. The Company has completed its inventory of leases and has identified changes needed to its processes and systems impacted by the new standard and will adopt the guidance using the transition method provided in ASU 2018-11 on January 1, 2019. The Company does not anticipate a material cumulative-effect adjustment to the opening balance of retained earnings. The Company will elect the practical expedient to not separate non-lease components and, based on the assessment of the current leases in the portfolio, the components will be combined and accounted for in accordance with ASC 842. The Company will elect the Package of Three practical expedient and expects to present revenue related to leases as a single line item, net of bad debt expense, on the Consolidated Statements of Income and Comprehensive Income beginning January 1, 2019. Upon adoption, the Company expects to recognize a right-of-use asset and corresponding lease liability of approximately $1,700 and $1,300, respectively, for operating leases where it is the lessee (see Note 18). The right-of-use asset will be presented net of the existing straight-line rent liability of $7 and the ground lease intangible asset of $432.

In June 2016, the FASB issued ASU 2016-13, Financial Instruments – Credit Losses which changes how entities measure credit losses for most financial assets. Financial assets that are measured at amortized cost will be required to be presented at the net amount expected to be collected with an allowance for credit losses deducted from the amortized cost basis. The guidance requires an entity to utilize broader information in estimating the expected credit loss, including forecasted information. In November 2018, the FASB issued ASU 2018-19, Codification Improvements to Topic 326, Financial Instruments – Credit Losses which clarified that operating lease receivables recorded by lessors are explicitly excluded from the scope of this guidance. ASU 2016-13 is effective January 1, 2020, with early adoption permitted beginning on January 1, 2019, under a modified retrospective application. The Company continues to evaluate the impact this new standard will have on its Consolidated Financial Statements, but does not expect such impact to be material based upon the composition of its current lease portfolio.

In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement (Topic 820) Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement. The amendments under ASU 2018-13 remove, add, and modify certain disclosure requirements on fair value measurements in ASC 820. The amendments are effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2019, with early adoption permitted. The Company is currently evaluating the impact the new standard will have on its Consolidated Financial Statements and expects to adopt the new disclosures on a prospective basis on January 1, 2020.

89


In October 2018, the FASB issued ASU 2018-16, Derivatives and Hedging (Topic 815): Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting Purposes . Currently under Topic 815, the eligible benchmark interest rates in the United States are the interest rates on direct Treasury obligations of the U.S. government (UST), the LIBOR swap rate, the OIS Rate based on the Fed Funds Effective Rate, and the Securities Industry and Financial Markets Association (SIFMA) Municipal Swap Rate, which was introduced in ASU 2017-12. The amendments in ASU 2018-16 permit the use of the OIS rate based on SOFR as a benchmark interest rate for hedge accounting purposes under Topic 815 . The amendments in this update are effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years for public business entities that have already adopted the amendments in ASU 2017-12 (see Recently Adopted Accounting Standards elsewhere in Note 2). The Company will adopt the guidance effective January 1, 2019 on a prospective basis for qualifying new or redesignated hedging relationships entered into on or after the date of adoption. The Company does not anticipate the adoption of this guidance to have an impact on the Consolidated Financial Statements.

Reclassifications

As described below, certain prior period amounts have been reclassified to conform with the current period’s presentation.

In connection with the adoption of ASU 2016-18, Statement of Cash Flows – Restricted Cash , discussed in Recently Adopted Accounting Standards elsewhere in Note 2, certain reclassifications have been made to prior-period balances to conform to current presentation in the Consolidated Statements of Cash Flows. Under ASU 2016-18, changes in restricted cash which were previously shown in Cash flows used in investing activities in the Consolidated Statements of Cash Flows are now reflected as part of the total change in cash, cash equivalents and restricted cash in the Consolidated Statements of Cash Flows.

3. Related-Party Transactions

Property Management Agreement

The Corporation and the Operating Company are a party to a property management agreement (as amended, the “Property Management Agreement”) with the Manager, a related party in which certain directors of the Corporation have either a direct or indirect ownership interest. Under the terms of the Property Management Agreement, the Manager manages and coordinates certain aspects of the leasing of the Corporation’s rental property.

Effective January 1, 2018, the Property Management Agreement was amended to, among other things, extend the recurring term of the agreement from one year to three years, clarify termination provisions, include a Termination Event concept and a Key Person Event concept, each as defined in the Property Management Agreement, and remove fee provisions relating to short-term financing or guarantees provided by the Manager to the Operating Company.

In exchange for services provided under the Property Management Agreement, the Manager receives certain fees and other compensation as follows:

(i)

3% of gross rentals collected each month from the rental property for property management services (other than one property, which has a separate agreement for 5% of gross rentals); and

(ii)

Re-leasing fees for existing rental property equal to one month’s rent for a new lease with an existing tenant and two months’ rent for a new lease with a new tenant.

In addition, prior to January 1, 2018, the Manager was able to provide, but was not obligated to provide, short-term financing to, or guarantees for, the Operating Company. In exchange for these services, the Manager was entitled to receive an interest rate of up to the prime rate plus 1.00% in exchange for any advances to the Operating Company, and 0.05% for guaranteeing recourse carve-outs on financing arrangements. No such advances or guarantees were made during the years ended December 31, 2017 and 2016.

90


The Property Management Agreement will automatically renew on January 1, 2019 for three years ending December 31, 2021, subject to earlier termination pursuant to the terms of the Property Management Agreement. The Property Management Agreement provides for termination (i) immediately by the Corporation’s Independent Directors Committee (“IDC”) for Cause, as defined in the Property Management Agreement, (ii) by the IDC, upon 30 days’ written notice to the Manager, in connection with a change in control of the Manager, as defined in the Property Management Agreement, (iii) by the IDC, by providing the Manager with written notice of termination not less than one year prior to the last calendar day of any renewal term, (iv) by the Manager upon written notice to the Company not less than one year prior to the last calendar day of any renewal period, (v) automatically in the event of a Termination Event, and (vi) by the IDC upon a Key Person Event.

If the Corporation terminates the agreement prior to any renewal term or in any manner described above, other than termination by the Corporation for Cause, the Corporation will be subject to a termination fee equal to three times the Management Fees, as defined in the Property Management Agreement, to which the Manager was entitled during the 12-month period immediately preceding the date of such termination. Although not terminable at December 31, 2018, if the Property Management Agreement had been terminated at December 31, 2018, subject to the conditions noted above, the termination fee would have been $19,588.

Asset Management Agreement

The Corporation and the Operating Company are party to an asset management agreement (as amended the “Asset Management Agreement”) with the Asset Manager, a single member limited liability company with the Manager as the single member, and therefore a related party in which certain directors of the Corporation have an indirect ownership interest. Under the terms of the Asset Management Agreement, the Asset Manager is responsible for, among other things, the Corporation’s acquisition, initial leasing, and disposition strategies, financing activities, and providing support to the Corporation’s IDC for its valuation functions and other duties. The Asset Manager also nominates two individuals to serve on the Board of Directors of the Corporation.

Effective January 1, 2018, the Asset Management Agreement was amended to, among other things, extend the recurring term of the agreement from one year to three years, provide for additional disposition fee provisions, and include a Disposition Event concept and Key Person Event concept, each as defined in the amended Asset Management Agreement. The Asset Management Agreement defines a Disposition Event in the same manner as a Termination Event is defined in the Property Management Agreement discussed above.

Under the terms of the Asset Management Agreement, the Asset Manager is compensated as follows:

(i)

a quarterly asset management fee equal to 0.25% of the aggregate value of common stock, based on the   per share value as determined by the IDC each quarter, on a fully diluted basis as if all interests in the Operating Company had been converted into shares of the Corporation’s common stock;

(ii)

0.5% of the proceeds from future equity closings as reimbursement for offering, marketing, and brokerage expenses;

(iii)

1% of the gross purchase price paid for each rental property acquired (other than acquisitions described in (iv) below), including any property contributed in exchange for membership interests in the Operating Company;

(iv)

2% of the gross purchase price paid for each rental property acquired in the event that the acquisition of a rental property requires a new lease (as opposed to the assumption of an existing lease), such as a sale-leaseback transaction; and

(v)

1% of the gross sale price received for each rental property disposition.

For the year ended December 31, 2018, the following was included in the Asset Management Agreement, in addition to the fees noted above:

(vi)

1% of the Aggregate Consideration, as defined in the Asset Management Agreement, received in connection with a Disposition Event.

91


The Asset Management Agreement will automatically renew on January 1, 2019, for three years ending December 31, 2021, subject to earlier termination pursuant to the terms of the Asset Management Agreement. The Asset Management Agreement provides for termination (i) immediately by the IDC for Cause, as defined in the Asset Management Agreement, (ii) by the IDC, upon 30 days’ written notice to the Asset Manager, in connection with a change in control of the Asset Manager, as defined in the Asset Management Agreement, (iii) by the IDC, by providing the Asset Manager with written notice of termination not less than one year prior to the last calendar of any renewal term, (iv) by the Asset Manager upon written notice to the Company not less than one year prior to the last calendar day of any renewal period, (v) automatically in the event of a Disposition Event, and (vi) by the IDC upon a Key Person Event

If the Corporation terminates the agreement prior to any renewal term or in any manner described above, other than termination by the Corporation for Cause, the Corporation will be required to pay to the Asset Manager a termination fee equal to three times the Asset Management Fee to which the Asset Manager was entitled during the 12-month period immediately preceding the date of such termination. Although not terminable at December 31, 2018, if the Asset Management Agreement had been terminated at December 31, 2018 subject to the conditions noted above, the termination fee would have been $54,520.

Total fees incurred under the Property Management Agreement and Asset Management Agreement for the years ended December 31, 2018, 2017, and 2016, are as follows:

(in thousands)

Financial Statement

For the years ended December 31,

Type of Fee

Presentation

2018

2017

2016

Asset management fee

Asset management fees

$

18,173

$

14,754

$

10,955

Property management fee

Property management fees

6,529

4,988

3,939

Total management fee expense

24,702

19,742

14,894

Marketing fee (offering costs)

Additional paid-in capital

1,158

1,380

1,310

Acquisition fee

Capitalized as a component of

assets acquired in 2018 and

2017 (See Note 4) and

included as acquisition

expenses in 2016

5,907

6,580

5,203

Leasing fee

Leasing fees, net

1,399

3,339

2,932

Disposition fee

Gain on sale of real estate

573

605

133

Total management fees

$

33,739

$

31,646

$

24,472

Included in management fees are $114 and $722 of unpaid fees recorded in Due to related parties on the Consolidated Balance Sheets at December 31, 2018 and 2017, respectively. All fees related to the Property Management Agreement and the Asset Management Agreement are paid for in cash within the Company’s normal payment cycle for vendors.

Investment in Related Party

On June 30, 2015, the Company issued 139 shares with a value of $10,000 to the Manager in exchange for 100 non-voting convertible preferred units of the Manager, which represented a 6.4% ownership interest in the Manager at the time of the transaction on a fully-diluted basis. The Company had the right to convert the preferred units to non-voting common units of the Manager between January 1, 2018 and December 31, 2019. Subsequent to the conversion period, the Manager had the option to redeem the convertible preferred units at their original value of $10,000, plus any accrued and unpaid preferred return. On July 31, 2018, the Company sold its investment to an existing owner of the Manager. The preferred units were sold for an aggregate sales price of $18,500 and had a carrying value of $10,000 at the time of sale. The transaction was approved by the Board of Directors and IDC. At December 31, 2017, the carrying amount of the investment was $10,000. The preferred units provided a stated preferred return at inception of 7.0% with 0.25% increases every June 30 th . Preferred distributions related to the investment in the Manager for the years ended December 31, 2018, 2017, and 2016 amounted to $440, $737, and $713, respectively.

92


Legal Services

The Company retains the legal services of Vaisey Nicholson & Nearpass, PLLC (“VNN”), formerly a related party. One former minority partner of VNN is an immediate family member to a member of the management of the Company and an indirect minority owner of the Manager. Beginning January 2017, the family member was no longer an owner or partner of VNN and therefore, prospectively, VNN is no longer deemed a related party. Legal services obtained from VNN are mainly for acquisition and disposition of real estate and related matters, as well as general counsel regarding property management and financing. The Company utilizes the services of other outside legal counsel as well. These fees are paid for in cash within the Company’s normal payment cycle for vendor payments. The following table details the type of legal fees incurred from VNN as a related party for the year ended December 31, 2016:

(in thousands)

Financial Statement

December 31,

Type of Fee

Presentation

2016

Legal services – general

General and administrative

$

324

Organization costs

General and administrative

22

346

Finance related costs

Debt issuance costs (a)

122

Acquisition related fees

Acquisition expenses

2,520

Legal services - tenant related

Property and operating expenses

40

Property disposition related fees

Gain on sale of real estate

47

Total related party legal expenses

$

3,075

(a)

Amounts are recorded within Debt issuance costs – unsecured revolver, net, Mortgages and notes payable, net, and Unsecured term notes, net, on the accompanying Consolidated Balance Sheets.

93


4. Acquisitions

The Company closed on the following acquisitions during the year ended December 31, 2018:

Real Estate

(in thousands, except number of properties)

Number of

Acquisition

Date

Property Type

Properties

Price

March 27, 2018

Industrial

1

$

22,000

March 30, 2018

Industrial/Retail

26

78,530

April 30, 2018

Other

1

16,170

(a)

June 6, 2018

Industrial

1

8,500

June 14, 2018

Industrial

1

39,700

June 14, 2018

Retail

6

14,479

June 21, 2018

Retail

1

20,231

June 21, 2018

Industrial

1

38,340

(b)

June 29, 2018

Industrial

1

10,400

June 29, 2018

Retail

2

6,433

(c)

July 12, 2018

Industrial

1

11,212

July 17, 2018

Retail

5

14,845

July 17, 2018

Office

1

34,670

August 6, 2018

Industrial

2

4,802

August 10, 2018

Retail

20

44,977

October 11, 2018

Healthcare

4

17,448

October 26, 2019

Industrial

1

8,816

October 31, 2018

Retail

1

2,016

November 30, 2018

Retail

3

5,357

December 4, 2018

Retail

2

6,036

December 6, 2018

Healthcare

6

46,100

December 12, 2018

Healthcare

1

20,312

December 20, 2018

Industrial

1

18,250

December 20, 2018

Healthcare

18

93,129

December 28, 2018

Industrial

1

10,035

December 28, 2018

Healthcare

5

14,037

113

$

606,825

(d)

(a)

In conjunction with this acquisition, the Company settled a note receivable with the seller in the amount of $3,700, in exchange for a reduction in the cash paid for the transaction (see Note 8).

(b)

In conjunction with this acquisition, the Company assumed a mortgage with a principal balance of $20,845 with an interest rate at 4.36% and a maturity date of August 2025 (see Note 10).

(c)

In conjunction with this acquisition, the Company settled a note receivable with the seller in the amount of $2,827, in exchange for a reduction in the cash paid for the transaction (see Note 8).

(d)

Acquisition price does not include capitalized acquisition costs of $12,643.

94


The Company closed on the following acquisitions during the year ended December 31, 2017:

Real Estate

(in thousands, except number of properties)

Number of

Acquisition

Date

Property Type

Properties

Price

January 18, 2017

Retail

1

$

2,520

March 1, 2017

Retail

9

87,196

April 28, 2017

Retail

25

48,898

June 2, 2017

Healthcare

2

13,300

June 15, 2017

Retail

2

2,700

June 30, 2017

Industrial

2

12,250

June 30, 2017

Healthcare

7

25,989

July 7, 2017

Office

1

32,210

August 4, 2017

Healthcare

3

11,732

August 31, 2017

Healthcare

3

16,700

August 31, 2017

Industrial

2

6,148

September 13, 2017

Retail

5

4,994

September 29, 2017

Industrial/Retail

7

30,012

September 29, 2017

Industrial

1

57,372

October 13, 2017

Healthcare

1

10,000

(e)

November 1, 2017

Other

4

15,693

(f) (g)

December 7, 2017

Office

2

19,295

December 7, 2017

Healthcare

1

5,095

December 7, 2017

Healthcare

1

2,678

December 8, 2017

Industrial/Office

3

74,200

December 14, 2017

Office

1

24,500

December 18, 2017

Other

1

22,585

December 22, 2017

Industrial

2

19,000

December 22, 2017

Industrial

1

21,037

December 27, 2017

Retail

1

1,446

December 28, 2017

Industrial

1

28,450

December 29, 2017

Retail

9

28,224

December 29, 2017

Retail

20

39,552

December 29, 2017

Healthcare

6

19,868

124

$

683,644

(h)

(e)

In conjunction with this acquisition, the Company assumed a mortgage with a principal balance of $5,205 with a variable interest rate at one-month LIBOR plus 3.0% and a maturity date of August 2021 (see Note 10). The Company also assumed an interest rate swap with a fixed rate of 1.02% and a maturity date of August 2021 (see Note 11).

(f)

The acquisition was conducted with a related party and approved by the IDC. The fees required under the Asset Management Agreement (see Note 3) were waived by the Asset Manager.

(g)

In conjunction with this acquisition, the Company assumed a mortgage with a principal balance of $6,721 with an interest rate of 3.65% and a maturity date of October 2026 (see Note 10).

(h)

Acquisition price does not include acquisition costs of $12,349.

95


The Company closed on the following acquisitions during the year ended December 31, 2016:

Real Estate

(in thousands, except number of properties)

Number of

Acquisition

Date

Property Type

Properties

Price

January 25, 2016

Retail

3

$

13,376

February 1, 2016

Retail

1

27,000

March 24, 2016

Industrial

1

15,650

April 7, 2016

Healthcare

2

17,115

April 25, 2016

Office

2

54,600

May 9, 2016

Retail

5

42,390

May 12, 2016

Office

1

4,500

May 20, 2016

Retail

19

36,843

May 25, 2016

Healthcare

(i)

5,624

June 30, 2016

Retail

7

28,477

July 15, 2016

Healthcare

2

26,700

August 12, 2016

Other

3

12,399

September 14, 2016

Office

1

14,000

September 29, 2016

Retail

24

82,338

October 3, 2016

Retail

6

6,872

November 10, 2016

Office

1

10,550

November 21, 2016

Retail

2

7,597

November 29, 2016

Office

4

15,177

December 19, 2016

Industrial

1

23,050

December 23, 2016

Office

1

43,517

December 30, 2016

Office

1

15,550

December 30, 2016

Industrial

1

15,487

88

$

518,812

(i)

Acquisition of capital expansion on existing property.

96


The Company allocated the purchase price of these properties to the fair value of the assets acquired and liabilities assumed. The following table summarizes the purchase price allocation for acquisitions completed during the years ended December 31, 2018, 2017, and 2016:

December 31,

(in thousands)

2018

2017

2016

Land

$

72,559

$

67,945

$

70,938

Land improvements

32,498

54,804

38,526

Buildings and other improvements

454,391

508,541

358,058

Equipment

2,892

7,671

Acquired in-place leases (j)

62,631

77,073

52,867

Acquired above-market leases (k)

5,538

14,905

19,420

Acquired below-market leases (l)

(11,471

)

(38,493

)

(21,541

)

Direct financing investments

430

3,546

544

Mortgages payable, net

(20,845

)

(11,926

)

Non-real estate liabilities

(56

)

(2,777

)

(8,649

)

$

598,567

$

681,289

$

510,163

(j)

The weighted average amortization period for acquired in-place leases is 13 years, 15 years, and 17 years for acquisitions completed during the years ended December 31, 2018, 2017, and 2016, respectively.

(k)

The weighted average amortization period for acquired above-market leases is 16 years, 17 years, and 17 years for acquisitions completed during the years ended December 31, 2018, 2017, and 2016, respectively.

(l)

The weighted average amortization period for acquired below-market leases is 13 years, 19 years, and 17 years for acquisitions completed during the years ended December 31, 2018, 2017, and 2016, respectively.

The above acquisitions were funded using a combination of available cash on hand and proceeds from the Company’s unsecured revolving line of credit and unsecured term notes. All of the acquisitions closed during the  years ended December 31, 2018 and 2017, qualified as asset acquisitions and, as such, acquisition costs were capitalized in accordance with ASU 2017-01. In conjunction with the acquisitions closed during the year ended December 31, 2016, expenses of $10,880 were incurred and included in Acquisition expenses in the accompanying Consolidated Statements of Income and Comprehensive Income.

The Company recorded the following revenues and net income, excluding the impact of one-time acquisition expenses, in the Consolidated Statements of Income and Comprehensive Income related to properties acquired and accounted for as business combinations from the date of acquisition through December 31, 2016:

(in thousands)

December 31,

2016

Revenues

$

17,088

Net income

9,462

Condensed Pro Forma Financial Information (Unaudited)

The results of operations, excluding the impact of one-time acquisition costs of $10,880 for the year ended December 31, 2016, of the acquisitions accounted for as business combinations, for which financial information was available, are included in the following unaudited pro forma financial information as if these acquisitions had been completed as of the beginning of the comparable prior annual period prior to the acquisition date. The following unaudited pro forma financial information is presented as if the 2016 acquisitions were completed at January 1, 2015. Pro forma financial information is not presented for the 2018 and 2017 acquisitions based on their qualification as asset acquisitions in accordance with ASU 2017-01. These pro forma results are for comparative purposes only and are not necessarily indicative of what the Company’s actual results of operations would have been had the acquisitions occurred at the beginning of the periods presented, nor are they necessarily indicative of future operating results.

97


The unaudited condensed pro forma financial information is as follows for the year ended December 31, 2016:

(in thousands)

December 31,

2016

Revenues

$

174,727

Net income

69,504

Subsequent to December 31, 2018, the Company closed on the following acquisitions, (see Note 19):

(in thousands, except number of properties)

Date

Property Type

Number of

Properties

Acquisition

Price

January 31, 2019

Healthcare

1

$

4,747

March 12, 2019

Industrial

1

10,217

2

$

14,964

The Company has not completed the allocation of the acquisition date fair values for the properties acquired subsequent to December 31, 2018; however, it expects the acquisitions to qualify as asset acquisitions and that the purchase price of these properties will primarily be allocated to land, land improvements, building, and acquired lease intangibles.

5. Sale of Real Estate

The Company closed on the following sales of real estate, none of which qualified as discontinued operations, during the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands, except number of properties)

2018

2017

2016

Number of properties disposed

20

13

9

Aggregate sale price

$

57,402

$

66,532

$

39,500

(a)

Aggregate carrying value

(43,492

)

(50,339

)

(32,665

)

Additional sales expenses

(3,414

)

(3,201

)

(910

)

Gain on sale of real estate

$

10,496

$

12,992

$

5,925

(a)

The Company provided seller financing of $3,700 in connection with one of the 2016 sales (see Note 8).

6. Investment in Rental Property and Lease Arrangements

The Company generally leases its investment rental property to established tenants. At December 31, 2018, the Company had 605 real estate properties which were leased under leases that have been classified as operating leases and 16 that have been classified as direct financing leases. Of the 16 leases classified as direct financing leases, four include land portions which are accounted for as operating leases (see Revenue Recognition within Note 2). Substantially all leases have initial terms of 10 to 20 years and provide for minimum rentals as defined in ASC 840, Leases . In addition, the leases generally provide for limited increases in rent as a result of fixed increases, increases in the Consumer Price Index, or increases in the tenant’s sales volume. Generally, the tenant is also required to pay all property taxes and assessments, substantially maintain the interior and exterior of the building, and maintain property and liability insurance coverage. The leases also typically provide one or more multiple year renewal options subject to generally the same terms and conditions as the initial lease.

98


Investment in Rental Property – Accounted for Using the Operating Method

Rental property subject to non-cancelable operating leases with tenants are as follows at December 31, 2018 and 2017:

December 31,

(in thousands)

2018

2017

Land

$

411,043

$

348,940

Land improvements

239,701

211,674

Buildings and building improvements

2,185,024

1,754,796

Tenant improvements

1,475

11,425

Equipment

11,492

7,689

2,848,735

2,334,524

Less accumulated depreciation

(206,989

)

(148,383

)

$

2,641,746

$

2,186,141

Depreciation expense on investment in rental property was as follows for the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands)

2018

2017

2016

Depreciation

$

66,055

$

50,360

$

37,976

Estimated minimum future rental receipts required under non-cancelable operating leases with tenants at December 31, 2018 are as follows:

(in thousands)

2019

$

231,725

2020

235,426

2021

238,223

2022

240,083

2023

241,498

Thereafter

2,007,118

$

3,194,073

Since lease renewal periods are exercisable at the option of the tenant, the above amounts only include future minimum lease payments due during the initial lease terms. In addition, such amounts exclude any potential variable rent increases that are based on the Consumer Price Index or future contingent rents which may be received under the leases based on a percentage of the tenant’s gross sales.

Investment in Rental Property – Accounted for Using the Direct Financing Method

The Company’s net investment in direct financing leases is as follows at December 31, 2018 and 2017:

December 31,

(in thousands)

2018

2017

Minimum lease payments to be received

$

76,829

$

77,889

Estimated unguaranteed residual values

20,358

19,758

Less unearned revenue

(55,187

)

(56,030

)

Net investment in direct financing leases

$

42,000

$

41,617

99


Minimum future rental receipts required under non-cancelable direct financing leases with tenants at December 31, 2018 are as follows:

(in thousands)

2019

$

4,076

2020

4,194

2021

4,283

2022

4,369

2023

4,456

Thereafter

55,451

$

76,829

The above rental receipts do not include future minimum lease payments for renewal periods, potential variable Consumer Price Index rent increases, or contingent rental payments that may become due in future periods.

7. Intangible Assets and Liabilities

The following is a summary of intangible assets and liabilities and related accumulated amortization at December 31, 2018 and 2017:

December 31,

(in thousands)

2018

2017

Lease intangibles:

Acquired above-market leases

$

64,164

$

59,502

Less accumulated amortization

(14,740

)

(9,183

)

Acquired above-market leases, net

49,424

50,319

Acquired in-place leases

277,659

216,858

Less accumulated amortization

(40,825

)

(24,518

)

Acquired in-place leases, net

236,834

192,340

Total intangible lease assets, net

$

286,258

$

242,659

Acquired below-market leases

$

101,602

$

91,667

Less accumulated amortization

(15,655

)

(9,923

)

Intangible lease liabilities, net

$

85,947

$

81,744

Leasing fees

$

17,274

$

16,286

Less accumulated amortization

(3,576

)

(2,732

)

Leasing fees, net

$

13,698

$

13,554

Amortization for intangible lease assets and liabilities for the years ended December 31, 2018, 2017, and 2016 is as follows:

(in thousands)

For the years ended December 31,

Intangible

Financial Statement Presentation

2018

2017

2016

Acquired in-place leases and

leasing fees

Depreciation and amortization

$

17,939

$

11,903

$

8,345

Above-market and below-market

leases

Increase (decrease) to rental

income from operating leases

304

(496

)

482

100


Estimated future amortization of intangible assets and liabilities at December 31, 2018 is as follows:

(in thousands)

2019

$

19,123

2020

18,844

2021

18,432

2022

17,818

2023

17,438

Thereafter

122,354

$

214,009

8. Notes Receivable

During 2016, the Company, as the lender, entered into two loan agreements in the amount of $3,700 and $2,827. The agreements called for interest-only payments at 7.00% and 6.35% per annum through maturity in February and November 2019, respectively. Each of the loans was collateralized by the real estate assets held by the obligors and represented first mortgage liens on net leased commercial properties in Florida and Michigan, respectively. There were no prior liens on the properties at the time the notes were issued. As each of the loans were considered to be fully collectible, the carrying amount of the loans were equal to the face amount as of December 31, 2017. In connection with real estate transactions conducted during the year ended 2018, the Company settled the notes in full, in exchange for a reduction to the cash paid for the associated real estate assets (see Note 4). Interest income earned on the notes receivable amounted to $174, $445, and $77 for the years ended December 31, 2018, 2017, and 2016, respectively.

9. Unsecured Credit Agreements

2015 Unsecured Term Loan Agreement

On June 23, 2017, the Company amended and restated the term loan agreement by and among the Company, the Operating Company, as the borrower, SunTrust Bank, as Administrative Agent, and the lenders party thereto (as amended and restated, the “2015 Unsecured Term Loan Agreement”). The 2015 Unsecured Term Loan Agreement amended certain terms, conditions, covenants, and other provisions to align them with those included in the 2017 Unsecured Revolving Credit and Term Loan Agreement described below, in addition to allowing a one-time, non-pro-rata $50,000 paydown on the loan (the “2015 Unsecured Term Loan”). On September 27, 2018, the Company made a $25,000 pro-rata paydown on the 2015 Unsecured Term Loan. The 2015 Unsecured Term Loan has an initial maturity date of February 2019 and provides for two one-year extension options, at the election of the Company, subject to compliance with all covenants and the payment of a 0.10% fee. Borrowings under the 2015 Unsecured Term Loan bear interest at variable rates based on the one-month LIBOR plus a margin based on the Operating Company’s investment grade credit rating ranging between 0.90% and 1.75%. Based on the Operating Company’s current credit rating of Baa3, the applicable margin under the 2015 Unsecured Term Loan is 1.40%.

2017 Unsecured Revolving Credit and Term Loan Agreement

On June 23, 2017, the Corporation and the Operating Company entered into an $800,000 unsecured revolving credit and term loan agreement (“2017 Unsecured Revolving Credit and Term Loan Agreement”) with Manufacturers & Traders Trust Company (“M&T Bank”), as Administrative Agent, four participating banks as Joint Lead Arrangers and Joint Bookrunners, four participating banks as Co-Syndication Agents, and four participating banks, as Co-Documentation Agents. The 2017 Unsecured Revolving Credit and Term Loan Agreement consisted of a $400,000 senior unsecured revolving credit facility (“Revolver”), a $250,000 senior unsecured delayed draw term loan (“5.5-Year Term Loan”), and a $150,000 senior unsecured delayed draw term loan (“7-Year Term Loan”). The 2017 Unsecured Revolving Credit and Term Loan Agreement provides an accordion feature for up to a total of $1,000,000 of borrowing capacity. The Revolver includes a $35,000 sublimit for swingline loans and $20,000 available for issuance of letters of credit.

101


On November 20, 2017, pursuant to the terms of a Consent and Agreement Regarding Commitment Increases and Additional Term Loans (the “Commitment Increase”) among the Company, the Operating Company, as the borrower, M&T Bank, as Administrative Agent, and the original parties to the 2017 Unsecured Revolving Credit and Term Loan Agreement , plus U.S. Bank National Association and Raymond James, N.A. as new lenders added pursuant to the Commitment Increase, the Operating Company obtained an additional $80,000 in credit commitments from the lenders, raising the total available borrowings under the 2017 Unsecured Revolving Credit and Term Loan Agreement to $880,000. Except as amended by the Commitment Increase, all terms and conditions of the 2017 Unsecured Revolving Credit and Term Loan Agreement remain the same as those in effect prior to the Commitment Increase. As amended by the Commitment Increase, the 2017 Unsecured Revolving Credit and Term Loan Agreement consists of the $425,000 Revolver, the $265,000 5.5-Year Term Loan, and the $190,000 7-Year Term Loan.

The Revolver has an initial maturity date of January 2022 and provides for one five-month extension, at the election of the Company, subject to certain conditions set forth in the agreement and payment of a 0.0625% fee on the revolving commitments. Borrowings on the Revolver bear interest at variable rates based on LIBOR plus a margin based on the Operating Company’s investment grade credit rating ranging between 0.825% and 1.55% per annum. The Revolver contains an applicable facility fee based on the Operating Company’s credit rating ranging between 0.13% and 0.30% per annum. The 5.5-Year Term Loan provided for up to three delayed draws from inception through June 2018 at the request of the Company.  All borrowings on the 5.5-Year Term Loan were funded as of December 31, 2017. Borrowings under the 5.5-Year Term Loan bear interest at variable rates based on LIBOR plus a margin based on the Operating Company’s credit rating ranging between 0.90% and 1.75% per annum through the maturity date of January 2023. The 7-Year Term Loan provided for up to three delayed draws from inception through June 2018 at the request of the Company. The Company requested a draw for the remaining available borrowings under the 7-Year term loan in June 2018. Borrowings under the 7-Year Term Loan bear interest at variable rates based on LIBOR plus a margin based on the Operating Company’s credit rating ranging between 1.50% and 2.45% through the maturity date of June 2024. Based on the Operating Company’s current credit rating of Baa3, the applicable margin under the Revolver, 5.5-Year Term Loan, and 7-Year Term Loan are 1.20%, 1.35%, and 1.90%, respectively, and the applicable facility fee is 0.25% per annum. The 5.5-Year Term Loan and 7-Year Term Loan are both subject to a fee of 0.25% per annum on the amount of the commitments, reduced by the amount of term loans outstanding under the applicable loan. The Company is subject to various financial and nonfinancial covenants under the 2017 Unsecured Revolving Credit and Term Loan Agreement.

Senior Notes

In January 2017, the Company commenced a private offering of unsecured, fixed-rate, interest-only senior promissory notes (the “Series A Notes”). On March 16, 2017, the Company entered into a Note and Guaranty Agreement with each of the purchasers of the Series A Notes. On April 18, 2017, the Company closed the offering and issued the Series A Notes for an aggregate principal amount of $150,000. The Series A Notes were issued by the Operating Company and guaranteed by the Corporation. The Series A Notes were issued at par, bear interest at a rate of 4.84% per annum (priced at 240 basis points above the 10-year U.S. Treasury yield at the time of pricing), and have a 10-year maturity, maturing on April 18, 2027.

On July 2, 2018, the Company entered into a Note and Guaranty Agreement (the “NGA Agreement”) with each of the purchasers of unsecured, fixed-rate, interest-only, guaranteed senior promissory notes. Under the NGA Agreement, the Operating Company issued and sold senior promissory notes in two series, Series B Guaranteed Senior Notes (the “Series B Notes”) and Series C Guaranteed Senior Notes (the “Series C Notes”), for an aggregate principal amount of $325,000. The Series B Notes provide for an aggregate principal amount of $225,000 with a fixed-rate of 5.09% through the maturity date of July 2, 2028. The Series C Notes provide for an aggregate principal amount of $100,000 with a fixed-rate of 5.19% through the maturity date of July 2, 2030. On July 2, 2018, the Operating Company issued $100,000 of the Series B Notes and $50,000 of the Series C Notes. The remaining $125,000 principal of the Series B Notes and $50,000 principal of the Series C Notes were funded on September 13, 2018. The proceeds of both issuances were used to pay off borrowings on the Revolver, along with $25,000 of the outstanding principal on the 2015 Unsecured Term Loan.

102


The following table summarizes the Company’s unsecured credit agreements:

Outstanding Balance

December 31,

(in thousands, except interest rates)

2018

2017

Interest

Rate (d)

Maturity

Date

2015 Unsecured Term Loan (a)

$

300,000

$

325,000

one-month LIBOR + 1.40%

Feb. 2019 (f)

2017 Unsecured Revolving Credit and Term

Loan Agreement (a)

Revolver (b)

141,100

273,000

(e)

Jan. 2022

5.5-Year term loan

265,000

265,000

one- month LIBOR + 1.35%

Jan. 2023

7-Year term loan

190,000

100,000

one- month LIBOR + 1.90%

Jun. 2024

596,100

638,000

Senior Notes (a)

Series A

150,000

150,000

4.84%

Apr. 2027

Series B

225,000

5.09%

Jul. 2028

Series C

100,000

5.19%

Jul. 2030

475,000

150,000

Total

1,371,100

1,113,000

Debt issuance costs, net (c)

(4,227

)

(3,088

)

$

1,366,873

$

1,109,912

(a)

The Company believes it was in compliance with all financial covenants for all periods presented.

(b)

At December 31, 2018, the Company had an outstanding balance of $15,000 on the swingline loan feature of the Revolver, due within five business days. On January 2, 2019, the balance became a part of the Revolver and matures January 2022.

(c)

Amounts presented include debt issuance costs, net, related to the unsecured term notes and senior notes only.

(d)

At December 31, 2018 and 2017, the one-month LIBOR rate was 2.35% and 1.37%, respectively. At December 31, 2017, the three-month LIBOR rate was 1.49%.

(e)

At December 31, 2018, the swingline loan balance of $15,000 bore interest at 5.45% and the remaining Revolver balance of $126,100 bore interest at one-month LIBOR plus 1.20%. At December 31, 2017, $223,000 of the Revolver balance bore interest at one-month LIBOR plus 1.20%, while the remaining balance of $50,000 bore interest at three-month LIBOR plus 1.20%.

(f)

Subsequent to year end, the first one-year extension was exercised, extending the maturity date to February 2020.

At December 31, 2018 and 2017, the weighted average interest rate on all outstanding borrowings was 4.23% and 3.03%, respectively.

Debt issuance costs are amortized as a component of interest expense in the accompanying Consolidated Statements of Income and Comprehensive Income. The following table summarizes debt issuance cost amortization for the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands)

2018

2017

2016

Debt issuance costs amortization

$

1,918

$

1,794

$

1,817

For the year ended December 31, 2018, the Company paid $2,209 in debt issuance costs associated with the Series B Notes and Series C Notes.

For the year ended December 31, 2017, the Company paid $8,711 in debt issuance costs associated with the Series A Notes, the 2017 Unsecured Revolving Credit and Term Loan Agreement , and the 2015 Unsecured Term Loan Agreement. For each separate debt instrument, on a lender by lender basis, in accordance with ASC 470-50, Debt Modifications and Extinguishment , the Company performed an assessment of whether the transaction was deemed to be new debt, a modification of existing debt, or an extinguishment of existing debt.  Debt issuance costs are either deferred and amortized over the term of the associated debt or expensed as incurred.  Based on this assessment, $5,810 of the debt issuance costs related to the issuance of new debt and therefore have been deferred and are being amortized over the term of the associated debt. The remaining $2,901 of debt issuance costs were associated with lenders whose commitments under the new agreements have been determined to be an extinguishment and such debt issuance costs were expensed as a component of the Cost of debt extinguishment in the accompanying Consolidated Statements of Income and Comprehensive Income for the year ended December 31, 2017. Additionally, $654 of unamortized debt issuance costs were expensed and included in Cost of debt extinguishment in the accompanying Consolidated Statements of Income and Comprehensive Income for the year ended December 31, 2017.

103


10. Mortgages and Notes Payable

The Company’s mortgages and notes payable consist of the following at December 31, 2018 and 2017:

Origination

Maturity

(in thousands, except interest rates)

Date

Date

Interest

December 31,

Lender

(Month/Year)

(Month/Year)

Rate

2018

2017

(1)

Wilmington Trust National Association

Jun-18

Aug-25

4.36%

$

20,674

$

(a) (b) (c) (m)

(2)

PNC Bank

Oct-16

Nov-26

3.62%

18,260

18,622

(b) (c)

(3)

Sun Life

Mar-12

Oct-21

5.13%

11,288

11,670

(b) (g)

(4)

Aegon

Apr-12

Oct-23

6.38%

8,496

9,168

(b) (h)

(5)

Symetra Financial

Nov-17

Oct-26

3.65%

6,467

6,685

(a) (b) (k) (l)

(6)

M&T Bank

Oct-17

Aug-21

one - month

LIBOR+3%

5,051

5,183

(b) (d) (i) (j)

(7)

Legg Mason Mortgage Capital Corporation

Aug-10

Aug-22

7.06%

4,692

5,670

(b) (e)

(8)

Standard Insurance Co.

Apr-09

May-34

6.88%

1,751

1,813

(b) (c) (f)

(9)

Columbian Mutual Life Insurance Company

Aug-10

Sep-25

7.00%

1,459

1,500

(b) (c) (d)

(10)

Note holders

Dec-08

Dec-23

6.25%

750

750

(d)

(11)

Standard Insurance Co.

Jul-10

Aug-30

6.75%

563

581

(b) (c) (d) (f)

(12)

Siemens Financial Services, Inc.

Sep-10

Sep-20

5.47%

5,820

(a) (b)

(13)

Symetra Financial

Mar-11

Apr-31

6.34%

1,008

(a) (b)

79,451

68,470

Debt issuance costs, net

(499

)

(638

)

$

78,952

$

67,832

(a)

Non-recourse debt includes the indemnification/guaranty of the Corporation and/or Operating Company pertaining to fraud, environmental claims, insolvency and other matters.

(b)

Debt secured by related rental property and lease rents.

(c)

Debt secured by guaranty of the Operating Company.

(d)

Debt secured by guaranty of the Corporation.

(e)

Debt is guaranteed by a third party.

(f)

The interest rate represents the initial interest rate on the respective notes. The interest rate will be adjusted at Standard Insurance’s discretion (based on prevailing rates) at certain times throughout the term of the note, ranging from 119 to 239 months, and the monthly installments will be adjusted accordingly. At the time Standard Insurance may adjust the interest rate for notes payable, the Company has the right to prepay the note without penalty. Subsequent to December 31, 2018, the Company prepaid one of these mortgages with no prepayment penalty (see Note 19).

(g)

Mortgage was assumed in March 2012 as part of an UPREIT transaction. The debt was recorded at fair value at the time of the assumption.

(h)

Mortgage was assumed in April 2012 as part of the acquisition of the related property. The debt was recorded at fair value at the time of the assumption.

(i)

The Company entered into an interest rate swap agreement in connection with the mortgage note, as further described in Note 11.

(j)

Mortgage was assumed in October 2017 as part of an UPREIT transaction. The debt was recorded at fair value at the time of the assumption.

(k)

Mortgage was assumed in November 2017 as part of the acquisition of the related property. The debt was recorded at fair value at the time of the assumption.

(l)

The interest rate will be adjusted to the holder’s quoted five-year commercial mortgage rate for similar size and quality.

(m)

Mortgage was assumed in June 2018 as part of the acquisition of the related property. The debt was recorded at fair value at the time of assumption.

At December 31, 2018, investment in rental property of $139,765 is pledged as collateral against the Company’s mortgages and notes payable.

The following table summarizes the mortgages extinguished by the Company during the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands, except number)

2018

2017

2016

Number of mortgages

2

7

4

Outstanding balance of mortgages

$

6,666

$

48,108

$

8,199

104


The following table summarizes the cost of mortgage extinguishment for the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands)

2018

2017

2016

Cost of mortgage extinguishment

$

101

$

1,596

$

133

Estimated future principal payments to be made under the above mortgage and note payable agreements, and the Company’s unsecured credit agreements (see Note 9) at December 31, 2018 are as follows:

(in thousands)

2019

$

3,433

2020

303,672

2021

18,584

2022

144,166

2023

272,456

Thereafter

708,240

$

1,450,551

Certain of the Company’s mortgage and note payable agreements provide for prepayment fees and can be terminated under certain events of default as defined under the related agreements. These prepayment fees are not reflected as part of the table above.

11. Interest Rate Swaps

Interest rate swaps were entered into with certain financial institutions in order to mitigate the impact of interest rate variability over the term of the related debt agreements. The interest rate swaps are considered cash flow hedges. In order to reduce counterparty concentration risk, the Company has a diversification policy for institutions that serve as swap counterparties. Under these agreements, the Company receives monthly payments from the counterparties on these interest rate swaps equal to the related variable interest rates multiplied by the outstanding notional amounts. Certain interest rate swaps amortize on a monthly basis. In turn, the Company pays the counterparties each month an amount equal to a fixed rate multiplied by the related outstanding notional amounts. The intended net impact of these transactions is that the Company pays a fixed interest rate on its variable-rate borrowings.

105


The following is a summary of the Company’s outstanding interest rate swap agreements at December 31, 2018 and 2017:

Fair Value

(in thousands, except interest rates)

December 31,

Counterparty

Maturity Date

Fixed Rate

Variable Rate Index

Notional Amount

2018

2017

Bank of America, N.A.

November 2023

2.80%

one-month LIBOR

$

25,000

$

(411

)

$

(863

)

Bank of Montreal

July 2024

1.16%

one-month LIBOR

40,000

2,702

2,503

Bank of Montreal

January 2025

1.91%

one-month LIBOR

25,000

769

464

Bank of Montreal

July 2025

2.32%

one-month LIBOR

25,000

222

(194

)

Bank of Montreal

January 2026

1.92%

one-month LIBOR

25,000

915

561

Bank of Montreal

January 2026

2.05%

one-month LIBOR

40,000

1,130

520

Bank of Montreal

December 2026

2.33%

one-month LIBOR

10,000

132

(63

)

Bank of Montreal

December 2027

2.37%

one-month LIBOR

25,000

355

(192

)

Capital One, N.A.

December 2021

1.05%

one-month LIBOR

15,000

605

607

Capital One, N.A.

December 2024

1.58%

one-month LIBOR

15,000

727

603

Capital One, N.A.

January 2026

2.08%

one-month LIBOR

35,000

930

399

Capital One, N.A.

July 2026

1.32%

one-month LIBOR

35,000

2,877

2,565

Capital One, N.A.

December 2027

2.37%

one-month LIBOR

25,000

345

(189

)

Capital One, N.A.

April 2026

2.68%

one-month LIBOR

15,000

(189

)

M&T Bank

August 2021

1.02%

one-month LIBOR

5,051

177

182

(b), (c)

M&T Bank

September 2022

2.83%

one-month LIBOR

25,000

(362

)

(810

)

M&T Bank

November 2023

2.65%

one-month LIBOR

25,000

(254

)

(686

)

Regions Bank

March 2018

1.77%

one-month LIBOR

(9

)

(a)

Regions Bank

March 2019

1.91%

three-month LIBOR

2

(a)

Regions Bank

May 2020

2.12%

one-month LIBOR

50,000

271

(153

)

Regions Bank

March 2022

2.43%

three-month LIBOR

(254

)

(a)

Regions Bank

December 2023

1.18%

one-month LIBOR

25,000

1,484

1,402

SunTrust Bank

April 2024

1.99%

one-month LIBOR

25,000

554

261

SunTrust Bank

April 2025

2.20%

one-month LIBOR

25,000

382

SunTrust Bank

July 2025

1.99%

one-month LIBOR

25,000

728

386

SunTrust Bank

December 2025

2.30%

one-month LIBOR

25,000

299

(138

)

SunTrust Bank

January 2026

1.93%

one-month LIBOR

25,000

903

553

Wells Fargo Bank, N.A.

February 2021

2.39%

one-month LIBOR

35,000

59

(369

)

Wells Fargo Bank, N.A.

October 2024

2.72%

one-month LIBOR

15,000

(222

)

(510

)

Wells Fargo Bank, N.A.

January 2028

2.37%

one-month LIBOR

75,000

1,067

(590

)

Wells Fargo Bank, N.A.

April 2027

2.72%

one-month LIBOR

25,000

(382

)

$

15,813

$

5,988

(a)

Notional amount at December 31, 2017 was $25,000.

(b)

Notional amount at December 31, 2017 was $5,183.

(c)

Interest rate swap was assumed in October 2017 as part of an UPREIT transaction .

The total amounts recognized, and the location in the accompanying Consolidated Statements of Income and Comprehensive Income, from converting from variable rates to fixed rates under these agreements are as follows for the years ended December 31, 2018, 2017, and 2016:

Total Interest Expense

Amount of Gain

Presented in the

Recognized in

Consolidated Statements of

Accumulated Other

Reclassification from Accumulated

Income and

(in thousands)

Comprehensive

Other Comprehensive Income

Comprehensive

For the years ended December 31,

Income

Location

Amount of Loss

Income

2018

$

10,584

Interest expense

$

910

$

52,855

2017

4,166

Interest expense

5,099

34,751

2016

13,771

Interest expense

9,322

29,963

Amounts related to the interest rate swaps expected to be reclassified out of Accumulated other comprehensive income to Interest expense during 2019 are estimated to be a gain of $3,446. The Company is exposed to credit risk in the event of non-performance by the counterparties of the swaps. The Company minimizes this risk exposure by limiting counterparties to major banks who meet established credit and capital guidelines.

106


The fair value of the interest rate swaps at December 31, 2018 and 2017 are based on a valuation of the discounted future payments as provided by the counterparties, as disclosed in Note 2.

12. Non-Controlling Interests

Under the Company’s UPREIT structure, entities and individuals can contribute their properties in exchange for membership interests in the Operating Company. Properties contributed as part of UPREIT transactions were valued at $15,797, $10,498, and $7,190 during the years ended December 31, 2018, 2017, and 2016, respectively, which represents the estimated fair value of the properties contributed, less any assumed debt. The cumulative amount of UPREIT properties contributed, less assumed debt, amounted to $128,746, $112,949, and $102,451 during the years ended  December 31, 2018, 2017, and 2016, respectively. In exchange for the properties contributed, 1,737, 1,551, and 1,427 non-controlling membership units were issued and outstanding, representing a 7.3%, 7.6%, and 8.6% interest in the Operating Company at December 31, 2018, 2017, and 2016, respectively.

The Operating Company’s membership units are economically equivalent to the Corporation’s common stock and, subject to certain restrictions, are convertible into the Company’s common stock at the option of the respective unit holders on a one-to-one basis. The membership units are not redeemable for cash in any circumstance and are therefore considered to be permanent equity. Exchanges of membership units of the Operating Company held by non-controlling interest holders are recorded by reducing non-controlling interest on a historical cost basis with a corresponding increase in common stock and additional paid-in capital.

The following table summarizes membership units exchanged for shares of common stock for the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands)

2018

2017

2016

Membership units exchanged

8

37

Shares of common stock received

8

37

Value of shares/units exchanged

$

684

$

2,986

$

Holders of the membership units in the Operating Company do not have voting rights at the Corporation level.

13. Credit Risk Concentrations

The Company maintained bank balances that, at times, exceeded the federally insured limit during the years ended December 31, 2018, 2017, and 2016. The Company has not experienced losses relating to these deposits and management does not believe that the Company is exposed to any significant credit risk with respect to these amounts.

The Company’s rental property is managed by the Manager and the Asset Manager as described in Note 3. Management fees paid to the Manager and Asset Manager represent 19%, 20%, and 25% of total operating expenses for the years ended December 31, 2018, 2017, and 2016, respectively. The 2018 and 2017 amounts do not include acquisition costs paid to the Asset Manager as they were capitalized in accordance with ASU 2017-01 (see Notes 2 and 3). The Company has mortgages and notes payable with four institutions that comprise 26%, 23%, 14%, and 11% of total mortgages and notes payable at December 31, 2018. The Company had mortgages and notes payable with four institutions that comprise 27%, 17%, 13%, and 11% of total mortgages and notes payable at December 31, 2017. The Company had mortgages and notes payable with four institutions that comprised 20%, 18%, 12%, and 11% of total mortgages and notes payable at December 31, 2016. For the years ended December 31, 2018, 2017, and 2016, the Company had no individual tenants or common franchises that accounted for more than 10% of total revenues.

107


14. Equity

General

Pursuant to the Corporation’s Articles of Incorporation (the “Charter”), the Corporation is authorized to issue an aggregate of 100,000 shares of capital stock, consisting of 80,000 shares designated as common stock with a par value of $0.001 per share, and 20,000 shares designated as preferred stock with a par value of $0.001 per share (unrounded). The Board of Directors, without any action by the Corporation’s stockholders, may amend the Charter from time to time to increase or decrease the aggregate number of shares of capital stock or the number of shares of capital stock of any class or series that the Corporation has authority to issue.

Common Stock

The shares of the Corporation’s common stock entitle the holders to one vote per share on all matters upon which stockholders are entitled to vote, to receive dividends and other distributions as authorized by the Board of Directors in accordance with the Maryland General Corporation Law, and to all rights of a stockholder pursuant to the Maryland General Corporation Law. The common stock has no preferences or preemptive conversion or exchange rights.

Pursuant to the limited liability company agreement between the Corporation and the Operating Company, each outstanding membership unit of the Operating Company is convertible into one share of the Corporation’s common stock, subject to the terms and conditions set forth in the Operating Company’s operating agreement.

Preferred Stock

The Charter also provides the Board of Directors with the authority to issue one or more classes or series of preferred stock, and prior to the issuance of such shares of preferred stock, the Board of Directors shall have the power from time to time to classify or reclassify, in one or more series, any unissued shares and designate the preferences, rights and privileges of such shares of preferred stock. At December 31, 2018 and 2017, no shares of the Corporation’s preferred stock were issued and outstanding.

Share Redemption Program

The Board of Directors approved a share redemption program (“Share Redemption Program”) under which the Corporation may repurchase shares of its outstanding common stock after December 31, 2009. The Board of Directors approved and adopted an amended and restated Share Redemption Program effective as of June 28, 2017.

Under the Share Redemption Program, stockholders may request that the Corporation redeem shares after one year from the original investment date, subject to certain exceptions as set forth in the Share Redemption Program. Under the Share Redemption Program, the Corporation is not obligated to repurchase shares and, notwithstanding any other term of the Share Redemption Program, the Board of Directors or IDC may reject any share redemption request made by any stockholder at any time. Shares held for more than 12 months, but less than five years, will be redeemed at a purchase price equal to 95% of the current share value established from time to time by the IDC (the “Determined Share Value”), and shares held for five years or more will be redeemed at a purchase price equal to 100% of the current Determined Share Value, subject to certain exemptions as set forth in the Share Redemption Program.

Total shares redeemed pursuant to the Share Redemption Program in any quarter may not exceed 1% of the total number of shares outstanding at the beginning of the calendar year plus 50% of the total number of any additional shares issued during the prior calendar quarter under the DRIP, provided that the total number of shares redeemed during any calendar year may not exceed 5% of the number of shares outstanding as of the first day of such calendar year. The Board of Directors or the IDC may amend, suspend, or terminate the Share Redemption Program at any time upon 30 days’ notice to the Corporation’s stockholders.

108


The following table summarizes redemptions under the Share Redemption Program for the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands, except number of redemptions)

2018

2017

2016

Number of redemptions requested

50

32

27

Number of shares

127

119

109

Aggregate redemption price

$

10,304

$

9,439

$

8,154

Distribution Reinvestment Plan

The Corporation has adopted the DRIP, pursuant to which the Corporation’s stockholders and holders of membership units in the Operating Company (other than the Corporation), may elect to have cash distributions reinvested in additional shares of the Corporation’s common stock. Cash distributions will be reinvested in additional shares of common stock pursuant to the DRIP at a per share price equal to 98% of the Determined Share Value as of the applicable distribution date. The Corporation may amend the DRIP at any time upon written notice to each participant at least 10 days prior to the effective date of the amendment. The Corporation may terminate the DRIP upon written notice to each participant at least 30 days prior to the effective date of the termination. At December 31, 2018, 2017, and 2016, a total of 2,233, 1,592, and 1,076, shares of common stock, respectively, have been issued under the DRIP.

15. Earnings per Share

The following table summarizes the components used in the calculation of basic and diluted earnings per share (“EPS”) for the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

(in thousands, except per share)

2018

2017

2016

Basic earnings:

Net earnings attributable to Broadstone Net Lease, Inc

$

69,375

$

54,799

$

36,354

Diluted earnings:

Net earnings attributable to Broadstone Net Lease, Inc

$

69,375

$

54,799

$

36,354

Net earnings attributable to non-controlling interests

5,730

4,756

3,914

$

75,105

$

59,555

$

40,268

Basic and diluted weighted average shares outstanding:

Weighted average number of common shares

outstanding used in basic earnings per share

20,242

17,084

13,178

Effects of convertible membership units

1,668

1,483

1,419

Weighted average number of common shares

outstanding used in diluted earnings per share

21,910

18,567

14,597

Basic and diluted net earnings per common share

$

3.43

$

3.21

$

2.76

109


In the table above, outstanding membership units are included in the diluted earnings per share calculation. However, because such membership units would also require that the share of the Operating Company income attributable to such membership units also be added back to net income, there is no effect on EPS.

16. Income Taxes

For federal income tax purposes, distributions to stockholders are characterized as ordinary dividends, capital gain distributions, or return of capital distributions. Return of capital distributions will reduce stockholders’ basis in their shares, but not below zero. The portion of the distribution that exceeds the adjusted basis of the stock with be treated as gain from the sale or exchange of property. The following table shows the character of the distributions the Company paid on a percentage basis for the years ended December 31, 2018, 2017, and 2016:

For the years ended December 31,

Character of Distributions

2018

2017

2016

Ordinary dividends

55

%

51

%

58

%

Capital gain distributions

8

%

%

%

Return of capital distributions

37

%

49

%

42

%

100

%

100

%

100

%

17. Supplemental Cash Flow Disclosures

Cash paid for interest was $44,697, $32,429, and $28,147 for the years ended December 31, 2018, 2017, and 2016, respectively. Cash paid for state income and franchise tax was $947, $655, and $310 for the years ended December 31, 2018, 2017, and 2016, respectively.

The following are non-cash transactions and have been excluded from the accompanying Consolidated Statements of Cash Flows:

During the years ended December 31, 2018, 2017, and 2016, the Company issued 622, 499, and 391 shares, respectively, of common stock with a value of approximately $50,826, $38,848, and $27,615, respectively, under the terms of the DRIP (see Note 14).

During the years ended December 31, 2018, 2017, and 2016, the Company issued 194, 161, and 97 membership units of the Operating Company, respectively, in exchange for property contributed in UPREIT transactions valued at $15,797, $12,913, and $7,190, respectively (see Note 12).

During the year ended December 31, 2018, the Corporation cancelled nine thousand shares of common stock with a value of $748 that were pledged as collateral by a tenant. The cancellation of the shares was used to settle $748 in outstanding receivables associated with the tenant.

During the year ended December 31, 2016, the Company issued a note receivable for $3,700 in connection with the sale of real estate (see Note 8).

At December 31, 2018, 2017, and 2016, dividend amounts declared and accrued but not yet paid amounted to $10,111, $8,449, and $6,643, respectively.

In connection with real estate transactions conducted during the year ended December 31, 2018, the Company settled notes receivable in the amount of $6,527 in exchange for a reduction to the cash paid for the associated real estate assets (see Notes 4 and 8).

In connection with real estate transactions conducted during the years ended December 31, 2017 and 2016, the Company accepted tenant improvement allowances and credits for rent in advance of $2,777 and $1,730, and $8,649 and $2,367, respectively, in exchange for a reduction to the cash paid for the associated real estate assets.

110


18. Commitments and Contingencies

Litigation

From time to time, the Company is a party to various litigation matters incidental to the conduct of the Company’s business. While the resolution of such matters cannot be predicted with certainty, based on currently available information, the Company does not believe that the final outcome of any of these matters will have a material effect on its consolidated financial position, results of operations or liquidity.

Property and Acquisition Related

In connection with ownership and operation of real estate, the Company may potentially be liable for cost and damages related to environmental matters. The Company is not aware of any non-compliance, liability, claim, or other environmental condition that would have a material effect on its consolidated financial position, results of operations, or liquidity.

As part of acquisitions closed during 2017 and 2016, the Company assumed six separate lease agreements that provided for a total of $2,777 and $10,464, respectively, in tenant improvement allowances.

Balances associated with tenant improvement allowances at December 31, 2018 and 2017 were as follows:

December 31,

(in thousands)

2018

2017

Tenant improvement allowances

$

2,125

$

5,669

Payments made for work completed under tenant improvement allowances for the years ended December 31, 2018 and 2017 were as follows:

For the years ended December 31,

(in thousands)

2018

2017

Payments for tenant improvement allowances

$

4,026

$

6,598

The Company is a party to three separate Tax Protection Agreements (Agreements) with the contributing members (Protected Members) of three distinct UPREIT transactions conducted in October 2017, February 2016, and November 2015. The Agreements require the Company to pay monetary damages in the event of a sale, exchange, transfer or other disposal of the contributed property in a taxable transaction that would cause a Protected Member to recognize a Protected Gain, as defined in the Agreements and subject to certain exceptions. In such an event, the Company will pay monetary damages to the Protected Members in the amount of the aggregate federal, state, and local income taxes incurred as a result of the income or gain allocated or recognized by the Protected Member as an outcome of the transaction, subject to certain caps and limitations contained in the Agreements. The Company is required to allocate to the Protected Members, an amount of nonrecourse liabilities that is at least equal to the Minimum Liability Amount for each Protected Member, as contained in the Agreements. The minimum liability amount and the associated allocation of nonrecourse liabilities are calculated in accordance with applicable tax regulations, are completed at the Operating Company level, and do not represent GAAP accounting. Therefore, there is no impact to the Consolidated Financial Statements. If the nonrecourse liabilities allocated do not meet the requirement, the Company will pay monetary damages to the Protected Members in the amount of the aggregate federal, state, and local income taxes incurred as a result of the income or gain allocated or recognized by the Protected Member as an outcome to the default. The maximum aggregate amount the Company may be liable for under the Agreements is approximately $12,300. Based on information available, the Company does not believe that the events resulting in damages as detailed above have occurred.

Obligations Under Operating Leases

In connection with 2018 acquisitions, the Company leases land at certain properties under non-cancellable operating leases with initial lease terms ranging from 2025 to 2066. These leases contain provisions for fixed monthly rent

111


payments, subject to rent escalations. One lease requires the Company to make annual rent payments calculated based upon sales generated at the property (“percentage rent”). For the year ended December 31, 2018, rent expense associated with these leases, included in Property and operating expense on the Consolidated Statements of Income and Comprehensive Income, amounted to $82, including $23 of percentage rent expense.

Minimum future rental payments due under non-cancelable operating leases at December 31, 2018 are as follows:

(in thousands)

2019

$

118

2020

120

2021

122

2022

124

2023

125

Thereafter

2,540

$

3,149

The above rental payments include future minimum lease payments due during the initial lease terms. Such amounts exclude any contingent amounts associated with percentage rent or changes in the Consumer Price Index.

19. Subsequent Events

Through February 28, 2019, the most recent monthly equity closing, the Company has raised $49,800 for a total of 584 shares through monthly equity closings, including dividend reinvestments. Through February 15, 2019, the most recent distribution date, the Company has paid $20,338 in distributions, including dividend reinvestments.

On February 8, 2019, the Board of Directors declared monthly distributions of $0.44 per share of the Company’s common stock and membership units of record through April 29, 2019. The distributions are payable on the 15th of the following month to stockholders and unit holders of record on the last day of the month. In addition, the Company’s IDC determined the share value for the Company’s common stock is $85 per share for subscription agreements received from February 1, 2019 through April 30, 2019.

Subsequent to December 31, 2018, the Company continued to expand its operations through the acquisition of additional rental property and associated intangible assets and liabilities. Through March 14, 2019, the Company acquired approximately $14,964 of rental property and associated intangible assets and liabilities (see Note 4). Through March 14, 2019 the Company sold four properties with an aggregate carrying value of $9,213 for total proceeds of $11,291. The Company incurred additional expenses related to the sales of approximately $629, resulting in a gain on sale of real estate of approximately $1,449.

Subsequent to December 31, 2018, the Operating Company paid off borrowings on the Revolver in the aggregate amount of $40,000 and transferred the $15,000 outstanding swingline loan at December 31, 2018 to the Revolver. On January 18, 2019, the Company prepaid a mortgage in full in the amount of $1,745.

On January 10, 2019, the Company exercised its first of two options available under the terms of the 2015 Unsecured Term Loan Agreement (see Note 9), extending the maturity date of the loan through February 6, 2020, in exchange for the payment of a 0.10% fee.

On February 27, 2019, the Company entered into a $450,000 seven-year unsecured term loan agreement (the “2019 Unsecured Term Loan”) with Capital One, N.A. as administrative agent. The 2019 Unsecured Term Loan provides an accordion feature for up to a total of $550,000 borrowing capacity. The 2019 Unsecured Term Loan has an initial maturity date of February 27, 2026. Borrowings under the 2019 Unsecured Term Loan are subject to interest only payments at variable rates equal to LIBOR plus a margin based on the Operating Company’s investment grade credit rating between 1.45% and 2.40% per annum. Based on the Operating Company’s current credit rating of Baa3, the applicable margin under the 2019 Unsecured Term Loan is 1.85%. The 2019 Unsecured Term Loan is subject to a fee of 0.25% per annum on the amount of the commitment, reduced by the amount of term loans outstanding. At

112


closing, $300,000 of the commitment was funded and used to repay the 2015 Unsecured Term Loan (see Note 9) in full. The remaining $150,000 commitment can be drawn in up to three requests through August 27, 2019.

On February 28, 2019, the Company amended the 2017 Unsecured Revolving Credit and Term Loan Agreement (see Note 9) to increase the amount available under the Revolver from $425,000 to $600,000. This increased the total available borrowings under the 2017 Unsecured Revolving Credit and Term Loan Agreement to $1,055,000. All other terms and conditions of the 2017 Unsecured Revolving Credit and Term Loan Agreement remain the same as those in effect prior to this amendment.

In connection with the 2019 Unsecured Term Loan and the amended 2017 Unsecured Revolving Credit and Term Loan Agreement, the Company paid approximately $5,100 in debt issuance costs. The Company is currently performing an analysis of these costs in accordance with ASU 470-50, Debt Modifications and Extinguishment, to determine the amount of costs to be deferred and amortized over the term of the associated debt and the amount of the costs, if any, that will be expensed as debt extinguishment.

20. Selected Quarterly Results (unaudited)

Presented below is a summary of the Company’s unaudited quarterly financial information for the years ended December 31, 2018 and 2017:

For the quarter ended

(in thousands, except per share)

March 31,

2018

June 30,

2018

September 30,

2018

December 31,

2018

Total revenues

$

55,589

$

57,032

$

61,764

$

63,094

Net income

$

18,995

$

18,386

$

23,064

$

14,660

Net income attributable to non-controlling interests

(1,422

)

(1,412

)

(1,797

)

(1,099

)

Net income attributable to Broadstone Net Lease, Inc.

$

17,573

$

16,974

$

21,267

$

13,561

Net earnings per common share basic and diluted

$

0.92

$

0.86

$

1.03

$

0.63

Weighted average number of common

shares outstanding

Basic

19,167

19,829

20,554

21,416

Diluted

20,719

21,478

22,291

23,154

For the quarter ended

(in thousands, except per share)

March 31,

2017

June 30,

2017

September 30,

2017

December 31,

2017

Total revenues

$

42,185

$

43,671

$

46,235

$

49,472

Net income

$

13,747

$

15,992

$

12,990

$

16,826

Net income attributable to non-controlling interests

(1,153

)

(1,265

)

(1,042

)

(1,296

)

Net income attributable to Broadstone Net Lease, Inc.

$

12,594

$

14,727

$

11,948

$

15,530

Net earnings per common share basic and diluted

$

0.81

$

0.89

$

0.68

$

0.84

Weighted average number of common

shares outstanding

Basic

15,582

16,623

17,617

18,515

Diluted

17,009

18,051

19,147

20,096

113


Broadstone Net Lease, Inc. and Subsidiaries

Schedule III – Real Estate Assets and Accumulated Depreciation

As of December 31, 2018

(in thousands)

Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Retail Properties:

Augusta

GA

$

$

270

$

1,108

$

$

$

270

$

1,108

$

1,378

$

374

1992

2007

15-39

Pensacola

FL

207

1,595

207

1,595

1,802

534

1998

2007

15-39

Jacksonville

FL

223

1,262

223

1,262

1,485

495

1987

2007

15-39

Emporia

VA

325

1,841

325

1,841

2,166

643

1993

2007

15-39

Sarasota

FL

553

3,131

553

3,131

3,684

953

1994

2008

15-39

Jacksonville

FL

1,459

673

2,691

673

2,691

3,364

767

1998

2009

15-39

Katy

TX

500

648

500

648

1,148

201

1997

2009

15-39

La Porte

TX

250

1,151

250

1,151

1,401

342

1996

2009

15-39

Rowlett

TX

350

776

350

776

1,126

247

1995

2009

15-39

Norman

OK

280

1,049

280

1,049

1,329

287

1991

2009

15-39

Oklahoma City

OK

540

517

540

517

1,057

185

2001

2009

15-39

Ashland City

TN

59

973

59

973

1,032

61

1992

2016

15-39

Cadiz

KY

77

1,048

77

1,048

1,125

68

1992

2016

15-39

Centerville

TN

68

965

68

965

1,033

65

2006

2016

15-39

Kingston Springs

TN

92

978

92

978

1,070

68

1998

2016

15-39

Mount Juliet

TN

76

995

76

995

1,071

66

1994

2016

15-39

White House

TN

105

927

105

927

1,032

66

2003

2016

15-39

Stillwater

OK

811

1,622

811

1,622

2,433

440

2008

2010

15-39

Mountain Home

AR

338

1,016

338

1,016

1,354

269

1988

2010

15-39

Batesville

AR

214

1,055

214

1,055

1,269

292

1988

2010

15-39

Paragould

AR

187

1,444

187

1,444

1,631

349

1990

2010

15-39

Forrest City

AR

84

941

84

941

1,025

261

1989

2010

15-39

Dyersburg

TN

276

1,250

276

1,250

1,526

315

1989

2010

15-39

Martin

TN

152

858

152

858

1,010

241

1999

2010

15-39

Union City

TN

72

806

72

806

878

217

1988

2010

15-39

Highland Heights

KY

850

1,984

850

1,984

2,834

469

1985

2010

15-39

Somerset

NJ

912

2,735

912

2,735

3,647

637

1992

2011

15-39

Inver Grove Heights

MN

592

1,777

592

1,777

2,369

436

1997

2011

15-39

114


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Mankato

MN

712

2,136

712

2,136

2,848

498

1994

2011

15-39

Saint Paul

MN

606

1,817

606

1,817

2,423

448

1994

2011

15-39

Jackson

TN

204

1,154

204

1,154

1,358

253

1999

2011

15-39

Henderson

TN

141

800

141

800

941

167

1986

2012

15-39

Lexington

TN

150

848

150

848

998

179

1995

2012

15-39

Humboldt

TN

118

669

118

669

787

157

1993

2012

15-39

Cocoa Beach

FL

283

848

283

848

1,131

174

1992

2012

15-39

Lake Mary

FL

422

1,265

422

1,265

1,687

243

1989

2012

15-39

New Smyrna Beach

FL

382

1,146

382

1,146

1,528

273

2008

2012

15-39

Orlando

FL

351

1,052

351

1,052

1,403

213

1990

2012

15-39

Orlando

FL

219

656

219

656

875

153

1996

2012

15-39

Savannah

GA

390

1,170

390

1,170

1,560

241

2009

2012

15-39

Savannah

GA

376

1,129

376

1,129

1,505

226

2009

2012

15-39

Oakwood

GA

400

1,199

400

1,199

1,599

244

2008

2012

15-39

Hinesville

GA

402

1,207

402

1,207

1,609

262

2008

2012

15-39

Princeton

WV

269

1,524

269

1,524

1,793

285

1976

2012

15-39

Princeton

WV

301

1,703

301

1,703

2,004

317

1991

2012

15-39

Marietta

OH

246

1,395

246

1,395

1,641

253

2007

2012

15-39

Pomeroy

OH

208

1,178

208

1,178

1,386

232

1997

2012

15-39

Elkins

WV

452

1,355

452

1,355

1,807

252

1980

2012

15-39

State College

PA

365

1,461

365

1,461

1,826

262

1976

2012

15-39

Summerville

WV

109

2,366

109

2,366

2,475

125

1993

2017

15-39

Oxford

AL

240

958

240

958

1,198

186

1999

2012

15-39

Oxford

AL

320

158

1,100

320

1,258

1,578

96

2009

2012

15-39

Pell City

AL

237

1,340

237

1,340

1,577

238

2002

2012

15-39

Tuscaloosa

AL

449

1,796

449

1,796

2,245

321

2010

2012

15-39

Jacksonville

AL

190

1,077

190

1,077

1,267

202

2000

2012

15-39

Tuscaloosa

AL

422

1,686

422

1,686

2,108

314

2001

2012

15-39

Tampa

FL

208

1,179

208

1,179

1,387

208

1980

2012

15-39

Tampa

FL

288

1,634

288

1,634

1,922

298

1987

2012

15-39

Richmond

VA

202

1,147

202

1,147

1,349

212

1984

2012

15-39

Exton

PA

470

1,882

470

1,882

2,352

357

1982

2012

15-39

Richmond

VA

133

755

133

755

888

154

1981

2012

15-39

Paoli

PA

360

1,440

360

1,440

1,800

256

1982

2012

15-39

Seffner

FL

127

1,910

127

1,910

2,037

285

1992

2013

15-39

Bradenton

FL

277

1,621

277

1,621

1,898

249

1996

2013

15-39

115


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Zephyrhills

FL

127

1,696

127

1,696

1,823

262

1992

2013

15-39

Saint Petersburg

FL

233

1,440

233

1,440

1,673

218

1988

2013

15-39

Tampa

FL

189

1,234

189

1,234

1,423

200

1996

2013

15-39

Dade City

FL

163

802

163

802

965

140

2008

2013

15-39

White Marsh

MD

3,223

200

3,223

200

3,423

47

1986

2013

15-39

Manassas

VA

1,187

197

1,187

197

1,384

39

1986

2013

15-39

Morrisville

NC

235

46

235

46

281

12

1960

2013

15-39

Aston

PA

2,554

126

2,554

126

2,680

28

1984

2013

15-39

Cincinnati

OH

1,001

173

1,001

173

1,174

47

1976

2013

15-39

Columbus

OH

757

77

757

77

834

17

1981

2013

15-39

Windsor

CT

1,887

204

1,887

204

2,091

56

1986

2013

15-39

Pittsburgh

PA

1,691

244

1,691

244

1,935

56

1989

2013

15-39

Palmdale

CA

995

2,811

995

2,811

3,806

572

1991

2013

15-39

Palmdale

CA

670

1,610

670

1,610

2,280

350

2006

2013

15-39

Palmdale

CA

987

3,817

987

3,817

4,804

696

1991

2013

15-39

Alamogordo

NM

22

2,117

22

2,117

2,139

292

1983

2014

15-39

Roswell

NM

64

2,059

64

2,059

2,123

275

1990

2014

15-39

Moore

OK

64

1,249

64

1,249

1,313

179

1975

2014

15-39

Del City

OK

40

1,370

40

1,370

1,410

188

1980

2014

15-39

Oklahoma City

OK

105

1,150

105

1,150

1,255

157

1977

2014

15-39

Oklahoma City

OK

721

1,049

721

1,049

1,770

163

2003

2014

15-39

Mustang

OK

70

1,722

70

1,722

1,792

239

2004

2014

15-39

Yukon

OK

63

1,851

63

1,851

1,914

262

1994

2014

15-39

Fort Worth

TX

487

934

487

934

1,421

133

2003

2014

15-39

Kearney

NE

113

1,242

113

1,242

1,355

177

1982

2014

15-39

Kearney

NE

176

1,238

176

1,238

1,414

182

1991

2014

15-39

Grand Island

NE

425

425

425

1992

2014

Ogallala

NE

291

1,243

291

1,243

1,534

194

1986

2014

15-39

McAlester

OK

52

1,521

52

1,521

1,573

217

2006

2014

15-39

Oklahoma City

OK

466

928

466

928

1,394

106

1970

2015

15-39

Laredo

TX

425

2,476

425

2,476

2,901

330

2001

2014

15-39

Mt. Pleasant

TX

1,141

997

1,141

997

2,138

208

1972

2014

15-39

Madill

OK

739

714

739

714

1,453

89

1993

2014

15-39

Fort Worth

TX

1,142

554

1,142

554

1,696

88

1980

2014

15-39

Dallas

TX

454

449

454

449

903

81

1984

2014

15-39

Wichita Falls

TX

674

186

674

186

860

33

1995

2014

15-39

116


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Lytle

TX

97

815

97

815

912

100

2008

2015

15-39

New Caney

TX

37

875

37

875

912

96

1972

2015

15-39

St. George

UT

362

2,447

(80

)

(539

)

282

1,908

2,190

229

2000

2015

15-39

Tooele

UT

389

1,945

(45

)

(223

)

344

1,722

2,066

203

2000

2015

15-39

Cedar City

UT

333

2,544

(4

)

(31

)

329

2,513

2,842

311

2000

2015

15-39

West Valley City

UT

326

2,222

(22

)

(152

)

304

2,070

2,374

236

1998

2015

15-39

Renton

WA

539

1,141

539

1,141

1,680

128

1986

2015

15-39

Tacoma

WA

807

643

807

643

1,450

91

1991

2015

15-39

Tacoma

WA

562

897

562

897

1,459

105

1993

2015

15-39

Tukwila

WA

1,170

419

1,170

419

1,589

92

1993

2015

15-39

Federal Way

WA

334

1,088

334

1,088

1,422

111

1995

2015

15-39

Lakewood

WA

1,372

878

1,372

878

2,250

120

1995

2015

15-39

Burlington

WA

178

1,982

178

1,982

2,160

204

2000

2015

15-39

Everett

WA

175

1,473

175

1,473

1,648

163

1986

2015

15-39

Puyallup

WA

622

622

622

1994

2015

Aberdeen

WA

218

1,446

218

1,446

1,664

150

2006

2015

15-39

Florence

AL

337

2,609

337

2,609

2,946

267

2011

2015

15-39

Decatur

AL

364

3,708

364

3,708

4,072

375

2014

2015

15-39

Tupelo

MS

297

3,030

297

3,030

3,327

300

2012

2015

15-39

Russellville

AR

250

3,354

(54

)

(725

)

196

2,629

2,825

268

2014

2015

15-39

Adamsville

TN

59

1,675

59

1,675

1,734

158

2005

2015

15-39

Adamsville

AL

123

1,924

123

1,924

2,047

191

1989

2015

15-39

Alexandria

AL

79

2,318

79

2,318

2,397

214

2004

2015

15-39

Ashville

AL

124

1,696

124

1,696

1,820

156

1999

2015

15-39

Athens

AL

143

1,996

143

1,996

2,139

184

2007

2015

15-39

Carbon Hill

AL

54

1,634

54

1,634

1,688

154

1998

2015

15-39

Carrollton

GA

77

2,030

77

2,030

2,107

187

2008

2015

15-39

Centreville

AL

140

2,251

140

2,251

2,391

200

2013

2015

15-39

Gadsden

AL

42

2,571

42

2,571

2,613

230

1991

2015

15-39

Cullman

AL

71

1,799

71

1,799

1,870

164

1997

2015

15-39

Cullman

AL

79

1,949

79

1,949

2,028

185

2006

2015

15-39

Dora

AL

18

2,095

18

2,095

2,113

1968

2015

15-39

Double Springs

AL

306

1,752

306

1,752

2,058

168

1995

2015

15-39

Moulton

AL

117

1,752

117

1,752

1,869

169

2003

2015

15-39

Guntersville

AL

382

2,020

382

2,020

2,402

197

2015

2015

15-39

Harpersville

AL

48

2,645

48

2,645

2,693

230

1995

2015

15-39

117


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Harvest

AL

163

2,060

163

2,060

2,223

194

2014

2015

15-39

Henderson

TN

111

1,608

111

1,608

1,719

173

1987

2015

15-39

Madison

AL

209

1,958

209

1,958

2,167

190

2011

2015

15-39

Lawrenceburg

TN

117

1,832

117

1,832

1,949

215

2014

2015

15-39

Montevallo

AL

60

2,203

60

2,203

2,263

202

2009

2015

15-39

Muscle Shoals

AL

44

1,867

44

1,867

1,911

1984

2015

15-39

Odenville

AL

100

1,652

100

1,652

1,752

169

2000

2015

15-39

Piedmont

AL

33

1,934

33

1,934

1,967

170

1981

2015

15-39

Reform

AL

201

1,979

201

1,979

2,180

205

1992

2015

15-39

Roanoke

AL

83

1,625

83

1,625

1,708

149

2006

2015

15-39

Savannah

TN

62

1,693

62

1,693

1,755

165

2012

2015

15-39

Sheffield

AL

43

1,730

43

1,730

1,773

150

1967

2015

15-39

Somerville

AL

28

1,758

28

1,758

1,786

182

2001

2015

15-39

Springville

AL

31

1,994

31

1,994

2,025

176

1993

2015

15-39

Stevenson

AL

306

1,862

306

1,862

2,168

170

1985

2015

15-39

Trussville

AL

34

2,039

34

2,039

2,073

178

1992

2015

15-39

Tuscumbia

AL

117

1,831

117

1,831

1,948

179

2004

2015

15-39

Wedowee

AL

92

1,454

92

1,454

1,546

129

2002

2015

15-39

Huntsville

AL

133

2,029

133

2,029

2,162

184

2010

2015

15-39

Ashwaubenon

WI

86

2,008

86

2,008

2,094

186

1994

2015

15-39

Oshkosh

WI

145

1,795

145

1,795

1,940

175

1996

2015

15-39

Green Bay

WI

106

1,713

106

1,713

1,819

165

1996

2015

15-39

West Bend

WI

113

1,704

113

1,704

1,817

163

1996

2015

15-39

Appleton

WI

96

1,637

96

1,637

1,733

157

1996

2015

15-39

Appleton

WI

95

2,478

95

2,478

2,573

225

1976

2015

15-39

Manitowoc

WI

106

1,714

106

1,714

1,820

166

1996

2015

15-39

Eau Claire

WI

137

2,245

137

2,245

2,382

219

1994

2015

15-39

Dover

DE

211

3,455

211

3,455

3,666

307

1991

2015

15-39

Norman

OK

232

3,733

232

3,733

3,965

334

1982

2015

15-39

Knoxville

TN

151

2,775

151

2,775

2,926

267

1978

2015

15-39

Wichita

KS

468

3,475

468

3,475

3,943

311

1982

2015

15-39

Las Cruces

NM

108

4,069

108

4,069

4,177

369

1991

2015

15-39

Lee's Summit

MO

132

3,447

132

3,447

3,579

324

2010

2015

15-39

Gadsden

AL

219

2,915

219

2,915

3,134

266

1981

2015

15-39

Murfreesboro

TN

247

2,747

247

2,747

2,994

266

1987

2015

15-39

Macon

GA

258

3,235

258

3,235

3,493

287

1972

2015

15-39

118


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Lexington

KY

1,258

1,258

1,258

1976

2015

-

Joliet

IL

686

3,072

686

3,072

3,758

298

1991

2015

15-39

Wheat Ridge

CO

451

3,614

451

3,614

4,065

317

1974

2015

15-39

Tulsa

OK

125

3,846

125

3,846

3,971

338

1987

2015

15-39

Oakdale

MN

197

3,455

197

3,455

3,652

303

2006

2015

15-39

Pineville

NC

74

3,587

74

3,587

3,661

325

1991

2015

15-39

Albuquerque

NM

196

3,389

196

3,389

3,585

311

2002

2015

15-39

Maple Grove

MN

243

3,253

243

3,253

3,496

296

2001

2015

15-39

Madison

TN

97

4,617

97

4,617

4,714

341

1972

2016

15-39

Florence

KY

61

4,687

61

4,687

4,748

350

1977

2016

15-39

Maplewood

MN

315

1,551

315

1,551

1,866

154

1983

2016

15-39

Santa Fe

NM

121

2,979

121

2,979

3,100

219

1990

2016

15-39

Memphis

TN

103

3,327

103

3,327

3,430

260

2008

2016

15-39

Jonesboro

AR

324

3,383

324

3,383

3,707

259

2011

2016

15-39

Lafayette

IN

285

3,436

285

3,436

3,721

263

2012

2016

15-39

Bridgeport

WV

88

4,074

88

4,074

4,162

334

2007

2016

15-39

St. Mary's

OH

56

3,997

56

3,997

4,053

335

2011

2016

15-39

Lima

OH

69

3,813

69

3,813

3,882

317

2009

2016

15-39

Sterling

VA

18,260

24,395

24,395

24,395

2004

2016

Round Rock

TX

769

4,176

769

4,176

4,945

304

1984

2016

15-39

Austin

TX

1,184

5,678

1,184

5,678

6,862

418

1998

2016

15-39

Austin

TX

2,104

7,566

2,104

7,566

9,670

585

2006

2016

15-39

Austin

TX

4,190

7,829

4,190

7,829

12,019

579

1994

2016

15-39

Central City

KY

315

580

315

580

895

50

1978

2016

15-39

Owensboro

KY

177

615

177

615

792

46

1972

2016

15-39

Newburgh

IN

330

330

330

1994

2016

Sikeston

MO

205

2,235

205

2,235

2,440

171

1940

2016

15-39

Evansville

IN

636

3,655

636

3,655

4,291

264

1949

2016

15-39

Evansville

IN

244

2,375

244

2,375

2,619

167

1909

2016

15-39

Marion

IL

314

2,089

314

2,089

2,403

152

1970

2016

15-39

Kennett

MO

191

1,198

191

1,198

1,389

89

1970

2016

15-39

Poplar Bluff

MO

149

1,794

149

1,794

1,943

138

1970

2016

15-39

Cape Girardeau

MO

76

542

76

542

618

46

1988

2016

15-39

Scott City

MO

260

3,052

260

3,052

3,312

225

1978

2016

15-39

Henderson

KY

290

729

290

729

1,019

61

1973

2016

15-39

Blytheville

AR

413

3,405

413

3,405

3,818

267

1966

2016

15-39

119


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Harrisburg

IL

131

839

131

839

970

59

1970

2016

15-39

Clarksville

IN

1,091

3,890

1,091

3,890

4,981

309

1961

2016

15-39

Owensboro

KY

499

734

499

734

1,233

59

1976

2016

15-39

Evansville

IN

203

369

203

369

572

41

2001

2016

15-39

Haubstadt

IN

379

1,349

379

1,349

1,728

117

2005

2016

15-39

Otterbein

IN

177

1,385

177

1,385

1,562

127

1978

2016

15-39

Dothan

AL

539

2,551

539

2,551

3,090

177

1997

2016

15-39

Tallahassee

FL

864

2,184

864

2,184

3,048

161

1995

2016

15-39

Peachtree City

GA

476

2,590

476

2,590

3,066

185

1997

2016

15-39

Valdosta

GA

524

2,504

524

2,504

3,028

179

1997

2016

15-39

Orland Park

IL

686

2,358

686

2,358

3,044

176

1994

2016

15-39

Rockford

IL

450

2,701

450

2,701

3,151

188

1996

2016

15-39

Bloomington

IN

240

2,761

240

2,761

3,001

177

1994

2016

15-39

Kokomo

IN

106

3,065

106

3,065

3,171

189

1995

2016

15-39

Clarkston

MI

284

2,788

284

2,788

3,072

212

1997

2016

15-39

Madison Heights

MI

58

3,094

58

3,094

3,152

190

1995

2016

15-39

Brighton

MI

102

2,920

102

2,920

3,022

209

1998

2016

15-39

Jackson

MI

177

2,846

177

2,846

3,023

199

1996

2016

15-39

Hendersonville

NC

165

2,928

165

2,928

3,093

215

2000

2016

15-39

New Bern

NC

284

2,525

284

2,525

2,809

177

2000

2016

15-39

Las Vegas

NV

962

2,086

962

2,086

3,048

165

2002

2016

15-39

Cherry Hill

NJ

791

2,340

791

2,340

3,131

174

1992

2016

15-39

Harrisburg

PA

735

2,340

735

2,340

3,075

168

1994

2016

15-39

Pittsburgh

PA

363

3,488

363

3,488

3,851

241

1996

2016

15-39

Beaumont

TX

206

3,241

206

3,241

3,447

222

1996

2016

15-39

Desoto

TX

535

2,542

535

2,542

3,077

186

1999

2016

15-39

Lewisville

TX

299

2,786

299

2,786

3,085

182

1994

2016

15-39

Webster

TX

591

2,622

591

2,622

3,213

188

1995

2016

15-39

Harrisonburg

VA

444

2,645

444

2,645

3,089

196

1998

2016

15-39

Beckley

WV

194

3,049

194

3,049

3,243

206

1997

2016

15-39

Ithaca

MI

739

2,669

739

2,669

3,408

200

2015

2016

15-39

Gillette

WY

366

3,447

366

3,447

3,813

245

2014

2016

15-39

Novi

MI

201

12,681

201

12,681

12,882

677

1985

2017

15-39

Lansing

MI

88

13,919

3

88

13,922

14,010

715

1999

2017

15-39

Flint

MI

83

7,987

83

7,987

8,070

412

1977

2017

15-39

Clinton Township

MI

358

9,551

358

9,551

9,909

495

1987

2017

15-39

120


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Chesterfield

MI

753

9,716

753

9,716

10,469

519

2003

2017

15-39

Traverse City

MI

106

8,468

106

8,468

8,574

438

1998

2017

15-39

Warren

MI

158

5,394

158

5,394

5,552

278

1991

2017

15-39

Grandville

MI

339

4,368

339

4,368

4,707

232

2002

2017

15-39

Grand Rapids

MI

68

1,038

68

1,038

1,106

57

2014

2017

15-39

Portage

MI

38

2,041

38

2,041

2,079

108

1981

2017

15-39

Brook Park

OH

180

1,875

180

1,875

2,055

96

2000

2017

15-39

Terre Haute

IN

207

1,860

207

1,860

2,067

93

1984

2017

15-39

Harmarville

PA

157

1,761

157

1,761

1,918

98

1984

2017

15-39

Youngstown

OH

72

1,945

72

1,945

2,017

98

1983

2017

15-39

Mars

PA

381

1,572

381

1,572

1,953

90

2004

2017

15-39

Lafayette

IN

125

1,793

125

1,793

1,918

88

1976

2017

15-39

Joliet

IL

366

1,505

366

1,505

1,871

89

1983

2017

15-39

Cincinnati

OH

638

1,515

638

1,515

2,153

87

1988

2017

15-39

Delaware

OH

54

1,788

54

1,788

1,842

90

1987

2017

15-39

Wadsworth

OH

310

1,612

310

1,612

1,922

91

1989

2017

15-39

Fort Wright

KY

68

2,374

9

68

2,383

2,451

121

1997

2017

15-39

Akron

OH

134

1,605

134

1,605

1,739

106

1998

2017

15-39

Mt. Vernon

IL

68

1,849

68

1,849

1,917

102

2001

2017

15-39

Maysville

KY

37

1,889

37

1,889

1,926

98

2003

2017

15-39

Parkersburg

WV

280

1,631

280

1,631

1,911

88

2004

2017

15-39

Chesterton

IN

343

1,613

343

1,613

1,956

88

2004

2017

15-39

Huntington

WV

344

1,575

344

1,575

1,919

84

2005

2017

15-39

Amelia

OH

315

1,719

315

1,719

2,034

87

2006

2017

15-39

Bellefontaine

OH

100

1,833

100

1,833

1,933

99

1994

2017

15-39

Logan

OH

153

1,880

153

1,880

2,033

110

2008

2017

15-39

Harrison

OH

204

1,514

204

1,514

1,718

82

2014

2017

15-39

Upper Sandusky

OH

171

1,198

171

1,198

1,369

64

1994

2017

15-39

San Antonio

TX

300

1,277

1

300

1,278

1,578

63

1998

2017

15-39

Selma

TX

269

805

269

805

1,074

53

2013

2017

15-39

Linwood

NC

206

475

206

475

681

40

1997

2017

15-39

Vinton

TX

469

384

469

384

853

30

2016

2017

15-39

Columbus

MN

406

945

2

406

947

1,353

48

1983

2017

15-39

Louisville

KY

370

240

370

240

610

17

2002

2017

15-39

Dunn

NC

199

659

199

659

858

35

2017

2017

15-39

San Marcos

TX

486

776

486

776

1,262

44

2017

2017

15-39

121


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Oshkosh

WI

134

5,372

134

5,372

5,506

210

1995

2017

15-39

Sheboygan

WI

266

2,787

266

2,787

3,053

127

2002

2017

15-39

Fond du Lac

WI

120

658

120

658

778

33

2006

2017

15-39

Green Bay

WI

398

9,087

2

398

9,089

9,487

351

1992

2017

15-39

Manitowoc

WI

293

2,926

293

2,926

3,219

127

1993

2017

15-39

Boynton Beach

FL

960

2,803

10

960

2,813

3,773

197

2007

2017

7-39

Jacksonville

FL

444

2,179

444

2,179

2,623

183

2008

2017

7-39

Jacksonville

FL

319

2,191

319

2,191

2,510

130

1999

2017

7-39

Miami Gardens

FL

803

2,181

803

2,181

2,984

179

2009

2017

7-39

Orange Park

FL

365

2,471

365

2,471

2,836

241

2006

2017

7-39

Milton

FL

505

1,994

505

1,994

2,499

172

2005

2017

7-39

Wichita

KS

488

2,135

488

2,135

2,623

170

2008

2017

7-39

Tulsa

OK

113

1,890

113

1,890

2,003

165

2008

2017

7-39

Alcoa

TN

751

1,829

751

1,829

2,580

169

1993

2017

7-39

Wichita

KS

233

2,443

233

2,443

2,676

58

2006

2018

7-39

Wichita

KS

206

2,262

206

2,262

2,468

58

2006

2018

7-39

Wichita

KS

234

1,761

234

1,761

1,995

52

2008

2018

7-39

Texarkana

TX

139

3,211

139

3,211

3,350

71

2016

2018

7-39

Pace

FL

215

2,955

215

2,955

3,170

74

2015

2018

7-39

Hoosick Falls

NY

78

1,612

78

1,612

1,690

63

2012

2017

15-39

Hadley

NY

100

1,586

100

1,586

1,686

65

2014

2017

15-39

Cairo

NY

106

1,609

106

1,609

1,715

58

2014

2017

15-39

Bridgewater

NY

241

1,482

241

1,482

1,723

59

2014

2017

15-39

Valatie

NY

102

1,720

102

1,720

1,822

62

2014

2017

15-39

Wurtsboro

NY

83

1,640

83

1,640

1,723

64

2014

2017

15-39

Ellenburg Center

NY

133

1,595

133

1,595

1,728

59

2014

2017

15-39

Marion

NY

149

1,457

149

1,457

1,606

50

2013

2017

15-39

Oswego

NY

124

1,636

124

1,636

1,760

60

2015

2017

15-39

Cincinnati

OH

367

1,168

367

1,168

1,535

40

2014

2017

15-39

Dayton

OH

249

1,240

249

1,240

1,489

45

2013

2017

15-39

West Alexandria

OH

371

1,108

371

1,108

1,479

39

2011

2017

15-39

Sheffield

MA

109

1,687

6

109

1,693

1,802

55

2015

2017

15-39

Cedar Hill

TX

501

1,842

501

1,842

2,343

59

2015

2017

15-39

Bear

DE

398

2,164

6

398

2,170

2,568

72

2017

2017

15-39

Charlotte

NC

1,148

1,789

6

1,148

1,795

2,943

60

2013

2017

15-39

Oak Ridge

TN

1,167

1,684

1,167

1,684

2,851

61

2013

2017

15-39

122


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Alcoa

TN

1,022

1,760

1,022

1,760

2,782

63

2015

2017

15-39

Smyrna

DE

1,366

2,708

1,366

2,708

4,074

113

2016

2017

15-39

North Fort Myers

FL

1,011

3,353

6

1,011

3,359

4,370

139

2015

2017

15-39

Salisbury

NC

131

1,243

131

1,243

1,374

27

1974

2018

15-39

High Point

NC

202

1,765

202

1,765

1,967

39

1975

2018

15-39

Fayetteville

NC

251

3,324

251

3,324

3,575

69

1970

2018

15-39

Raleigh

NC

619

3,327

619

3,327

3,946

70

1971

2018

15-39

Gastonia

NC

236

1,311

236

1,311

1,547

29

1991

2018

15-39

Virginia Beach

VA

665

4,104

665

4,104

4,769

87

1966

2018

15-39

Hampton

VA

642

1,108

642

1,108

1,750

28

2016

2018

15-39

Greenville

SC

946

3,068

946

3,068

4,014

64

1973

2018

15-39

Riverdale

GA

311

2,518

311

2,518

2,829

55

2003

2018

15-39

Marietta

GA

152

1,732

152

1,732

1,884

37

1986

2018

15-39

Memphis

TN

632

2,376

632

2,376

3,008

54

1978

2018

15-39

Chattanooga

TN

470

3,391

470

3,391

3,861

72

1970

2018

15-39

Florence

AL

234

1,534

234

1,534

1,768

35

2004

2018

15-39

Madison

TN

325

1,026

325

1,026

1,351

23

2014

2018

15-39

Louisville

KY

387

4,698

387

4,698

5,085

99

1965

2018

15-39

Louisville

KY

297

2,867

297

2,867

3,164

60

1966

2018

15-39

Huntsville

AL

251

3,819

251

3,819

4,070

79

1968

2018

15-39

Matthews

NC

432

941

432

941

1,373

23

2013

2018

15-39

Brentwood

TN

924

803

924

803

1,727

22

2004

2018

15-39

Pensacola

FL

328

2,600

328

2,600

2,928

55

2007

2018

15-39

Augusta

GA

253

772

253

772

1,025

17

2012

2018

15-39

Columbus

OH

587

503

587

503

1,090

14

1995

2018

15-39

Evansville

IN

158

1,403

158

1,403

1,561

32

2003

2018

15-39

Mishawaka

IN

330

2,074

330

2,074

2,404

46

2003

2018

15-39

Nashville

TN

416

1,511

416

1,511

1,927

9

2003

2018

15-39

Miles City

MT

547

1,616

547

1,616

2,163

29

1995

2018

15-39

Dickinson

ND

294

2,447

294

2,447

2,741

37

1983

2018

15-39

Billings

MT

516

2,128

516

2,128

2,644

36

1977

2018

15-39

Billings

MT

356

1,728

356

1,728

2,084

29

1976

2018

15-39

Billings

MT

753

1,448

753

1,448

2,201

25

2003

2018

15-39

Downers Grove

IL

1,919

16,366

1,919

16,366

18,285

243

1974

2018

15-39

Benzonia

MI

89

3,009

89

3,009

3,098

49

2014

2018

15-39

Flushing

MI

201

2,863

201

2,863

3,064

48

2014

2018

15-39

123


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Irmo

SC

119

4,255

119

4,255

4,374

43

2006

2018

15-39

Anderson

SC

312

4,113

312

4,113

4,425

43

2008

2018

15-39

Elizabethton

TN

270

4,077

270

4,077

4,347

41

2005

2018

15-39

Albany

GA

164

3,816

164

3,816

3,980

40

2007

2018

15-39

Moncks Corner

SC

265

4,307

265

4,307

4,572

44

2006

2018

15-39

Greeneville

TN

117

4,122

117

4,122

4,239

41

2003

2018

15-39

Lexington

SC

219

898

219

898

1,117

11

2015

2018

15-39

Lexington

SC

348

714

348

714

1,062

9

2015

2018

15-39

Orangeburg

SC

238

3,323

238

3,323

3,561

38

2006

2018

15-39

West Columbia

SC

296

1,140

296

1,140

1,436

13

2016

2018

15-39

Brooklet

GA

497

497

497

5

1999

2018

15-39

Rex

GA

175

885

175

885

1,060

12

1999

2018

15-39

Pendleton

SC

313

538

313

538

851

10

1998

2018

15-39

Pembroke

GA

213

393

213

393

606

7

2000

2018

15-39

Loganville

GA

422

2,353

422

2,353

2,775

34

1998

2018

15-39

Campobello

SC

189

437

189

437

626

7

2000

2018

15-39

Central

SC

323

552

323

552

875

10

2001

2018

15-39

Moncks Corner

SC

213

562

213

562

775

8

2003

2018

15-39

Camden

SC

614

613

614

613

1,227

11

2000

2018

15-39

Lincolnton

GA

172

625

172

625

797

9

2001

2018

15-39

Louisville

KY

162

948

162

948

1,110

4

2002

2018

15-39

Cincinnati

OH

184

1,396

184

1,396

1,580

5

1987

2018

15-39

Madison

IN

126

2,230

126

2,230

2,356

8

1996

2018

15-39

Big Spring

TX

465

2,363

465

2,363

2,828

3

2008

2018

15-39

Cuero

TX

472

2,285

472

2,285

2,757

3

2010

2018

15-39

Industrial Properties:

Becker

MN

750

921

4,540

921

4,540

5,461

1,405

2000

2008

15-39

Tacoma

WA

1,634

4,902

1,634

4,902

6,536

1,244

1977

2011

15-39

New Haven

IN

445

2,521

445

2,521

2,966

748

1960

2011

15-39

Raleigh

NC

2,034

8,137

2,034

8,137

10,171

1,754

1999

2012

15-39

Eureka

MO

2,328

9,311

2,328

9,311

11,639

2,741

1990

2012

15-39

Durham

NC

11,288

3,000

17,531

3,000

17,531

20,531

4,022

2009

2012

15-39

Kilgore

TX

160

908

160

908

1,068

259

2008

2012

15-39

American Canyon

CA

8,496

2,378

26,142

2,378

26,142

28,520

5,277

2002

2012

15-39

Huber Heights

OH

583

1,748

583

1,748

2,331

495

1985

2012

15-39

Eastlake

OH

854

2,562

854

2,562

3,416

620

1981

2012

15-39

124


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Houston

TX

3,250

9,751

3,250

9,751

13,001

1,766

2005

2012

15-39

Katy

TX

1,978

7,912

1,978

7,912

9,890

1,450

2012

2012

15-39

Union Grove

WI

239

957

239

957

1,196

167

1993

2012

15-39

Union Grove

WI

347

1,386

347

1,386

1,733

233

1979

2012

15-39

Rock Hill

SC

796

3,185

72

796

3,257

4,053

769

1999

2012

15-39

Union Grove

WI

427

3,413

427

3,413

3,840

437

2014

2015

15-39

Oshkosh

WI

456

869

456

869

1,325

116

2007

2015

15-39

Hoffman Estates

IL

12,253

23,456

12,253

23,456

35,709

4,450

1988

2013

15-39

Norton Shores

MI

198

2,932

198

2,932

3,130

405

2002

2014

15-39

Muskegon

MI

168

2,751

13

168

2,764

2,932

468

1985

2013

15-39

Muskegon

MI

454

6,889

3

454

6,892

7,346

1,195

2012

2013

15-39

Muskegon

MI

463

2,512

23

463

2,535

2,998

463

1978

2013

15-39

Muskegon

MI

257

655

257

655

912

129

2005

2013

15-39

Greenwich

CT

16,898

959

16,898

959

17,857

168

1967

2014

15-39

Elgin

IL

4,339

17,458

4,339

17,458

21,797

2,402

2009

2014

15-39

Shakopee

MN

3,962

21,296

3,962

21,296

25,258

3,071

2014

2014

15-39

Houston

TX

1,242

2,698

1,242

2,698

3,940

463

1972

2014

15-39

Winona

MN

1,653

7,694

1,653

7,694

9,347

920

2008

2014

15-39

Winona

MN

804

4,412

804

4,412

5,216

515

2008

2014

15-39

Mt. Pleasant

TX

1,785

5,540

1,785

5,540

7,325

737

1994

2014

15-39

Madill

OK

1,395

5,796

1,395

5,796

7,191

737

1999

2014

15-39

Madill

OK

2,657

1,566

1,001

2,657

2,567

5,224

240

1972

2014

15-39

Madill

OK

621

1,759

621

1,759

2,380

224

1977

2014

15-39

Willis Point

TX

3,102

2,420

3,102

2,420

5,522

380

2003

2014

15-39

Fitzgerald

GA

1,939

3,316

1,939

3,316

5,255

478

1997

2014

15-39

Cordele

GA

2,705

3,786

2,705

3,786

6,491

473

2000

2014

15-39

Kingston

OK

1,857

1,692

1,857

1,692

3,549

252

2013

2014

15-39

Odessa

TX

529

3,327

529

3,327

3,856

409

2012

2015

15-39

Columbia

MD

667

9,220

667

9,220

9,887

1,041

1984

2015

15-39

Menomonee Falls

WI

1,378

18,557

1,378

18,557

19,935

2,007

2001

2015

15-39

Elk River

MN

763

4,937

763

4,937

5,700

632

2008

2015

15-39

Elk River

MN

477

2,517

477

2,517

2,994

322

2006

2015

15-39

Sanford

FL

2,075

7,600

2,075

7,600

9,675

851

2002

2015

15-39

Columbus

GA

615

9,942

615

9,942

10,557

977

1907

2015

15-39

Ephrata

PA

531

6,995

531

6,995

7,526

1,021

2000

2015

15-39

Greer

SC

607

2,502

607

2,502

3,109

304

1978

2015

15-39

125


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Joplin

MO

831

9,600

831

9,600

10,431

1,027

1993

2015

15-39

Katy

TX

1,493

3,883

1,493

3,883

5,376

463

1996

2015

15-39

Kinston

NC

1,017

10,418

1,017

10,418

11,435

1,101

1979

2015

15-39

Euless

TX

1,487

3,051

1,487

3,051

4,538

337

1991

2015

15-39

Jacksonville

TX

1,221

3,316

1,221

3,316

4,537

334

1974

2015

15-39

Lima

OH

656

21,645

656

21,645

22,301

1,942

2009

2015

15-39

Sulphur Springs

TX

1,720

20,756

1,720

20,756

22,476

1,862

1989

2015

15-39

Portage

IN

1,181

13,130

1,181

13,130

14,311

1,375

2001

2016

15-39

St. Cloud

MN

565

20,420

565

20,420

20,985

1,391

1999

2016

15-39

New Kensington

PA

907

13,058

907

13,058

13,965

778

2015

2016

15-39

Denver

CO

1,105

8,077

1,050

1,105

9,127

10,232

389

1975

2017

15-39

Denver

CO

252

1,658

252

1,658

1,910

75

1977

2017

15-39

Germantown

WI

612

2,062

612

2,062

2,674

85

1989

2017

15-39

Germantown

WI

575

2,086

575

2,086

2,661

84

2000

2017

15-39

Green Bay

WI

406

7,032

406

7,032

7,438

287

1989

2017

15-39

Two Rivers

WI

445

1,885

445

1,885

2,330

97

1994

2017

15-39

Little Chute

WI

342

52,744

2

342

52,746

53,088

2,119

2017

2017

7-39

Las Vegas

NV

3,034

11,857

3,034

11,857

14,891

375

2017

2017

15-39

Walker

LA

4,646

30,310

4,646

30,310

34,956

1,041

2017

2017

15-39

Saxonburg

PA

1,048

7,545

1

1,048

7,546

8,594

274

2008

2017

15-39

Butler

PA

1,885

6,294

1,885

6,294

8,179

244

1990

2017

15-39

Story City

IA

5,700

13,916

20

5,700

13,936

19,636

498

1997

2017

15-39

San Jose

CA

9,489

18,617

956

9,489

19,573

29,062

648

1983

2017

15-39

Taunton

MA

3,157

16,851

3,157

16,851

20,008

433

1987

2018

15-39

Knoxville

TN

447

4,276

447

4,276

4,723

90

1977

2018

15-39

Elk Grove Village

IL

2,014

3,686

2,014

3,686

5,700

85

2014

2018

15-39

Elgin

IL

3,265

4,947

3,265

4,947

8,212

96

1981

2018

15-39

Lordstown

OH

1,028

36,068

1,028

36,068

37,096

540

2012

2018

15-39

Perth Amboy

NJ

20,674

5,622

35,420

5,622

35,420

41,042

501

1933

2018

15-39

Indianapolis

IN

840

8,395

840

8,395

9,235

133

1972

2018

15-39

Hazelwood

MO

2,936

7,565

2,936

7,565

10,501

105

1966

2018

15-39

Fridley

MN

273

1,986

273

1,986

2,259

23

1973

2018

15-39

Burnsville

MN

207

2,209

207

2,209

2,416

26

1973

2018

15-39

North Canton

OH

338

8,263

338

8,263

8,601

51

1988

2018

15-39

Madison

MS

3,348

11,997

3,348

11,997

15,345

15

2003

2018

15-39

Novi

MI

872

8,274

872

8,274

9,146

10

2018

2018

15-39

126


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Healthcare Properties:

Fayetteville

GA

865

4,901

865

4,901

5,766

1,427

1985

2008

15-39

Houston

TX

1,751

598

3,388

598

3,388

3,986

958

1980

2008

15-39

Rockford

IL

216

1,225

216

1,225

1,441

376

1993

2008

15-39

Machesney Park

IL

218

1,237

218

1,237

1,455

403

1996

2008

15-39

Loves Park

IL

563

190

890

190

890

1,080

274

1982

2010

15-39

Memphis

TN

530

2,722

530

2,722

3,252

804

1993

2009

15-39

Savannah

GA

160

641

160

641

801

182

1986

2009

15-39

Pooler

GA

272

1,089

272

1,089

1,361

305

1990

2009

15-39

Savannah

GA

114

457

114

457

571

116

1978

2009

15-39

Savannah

GA

148

590

148

590

738

182

1981

2009

15-39

Houston

TX

2,022

6,065

2,022

6,065

8,087

1,561

2002

2010

15-39

Greece

NY

1,391

30,442

3,268

1,391

33,710

35,101

7,425

2011

2010

7-39

Tampa

FL

580

3,304

580

3,304

3,884

765

2002

2011

15-39

Tampa

FL

790

4,021

790

4,021

4,811

903

1985

2011

15-39

Wesley Chapel

FL

340

2,862

340

2,862

3,202

650

2008

2011

15-39

Brandon

FL

292

1,961

292

1,961

2,253

440

1998

2011

15-39

Plano

TX

965

2,895

965

2,895

3,860

642

2000

2011

15-39

Ada

OK

293

1,172

293

1,172

1,465

262

2011

2011

15-39

Oklahoma City

OK

427

1,282

427

1,282

1,709

270

2001

2011

15-39

Sapulpa

OK

510

1,271

510

1,271

1,781

245

2011

2012

15-39

Lawton

OK

357

1,422

357

1,422

1,779

258

2012

2012

15-39

McAlester

OK

413

1,669

413

1,669

2,082

301

2012

2012

15-39

Weatherford

OK

357

1,419

357

1,419

1,776

266

2012

2012

15-39

Ardmore

OK

575

1,400

575

1,400

1,975

227

2013

2013

15-39

Wichita

KS

295

1,606

295

1,606

1,901

252

2013

2013

15-39

Bartlesville

OK

505

1,629

505

1,629

2,134

262

2013

2013

15-39

Melbourne

FL

3,320

13,281

3,320

13,281

16,601

2,490

1993

2012

15-39

Sarasota

FL

1,290

4,899

1,290

4,899

6,189

848

2002

2013

15-39

Sarasota

FL

934

5,013

282

934

5,295

6,229

836

2002

2013

15-39

Englewood

FL

207

679

207

679

886

116

1985

2013

15-39

Brookfield

WI

338

4,603

338

4,603

4,941

767

2005

2013

15-39

Waukesha

WI

302

11,218

302

11,218

11,520

1,724

2005

2013

15-39

Plainfield

IL

128

7,843

702

1,489

830

9,332

10,162

1,297

2012

2013

15-39

Greenfield

WI

212

7,163

212

7,163

7,375

1,097

2011

2013

15-39

Brookfield

WI

331

7,542

331

7,542

7,873

1,194

2008

2013

15-39

127


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Goodyear

AZ

558

3,529

558

3,529

4,087

534

2013

2013

15-39

Richmond

VA

348

2,986

348

2,986

3,334

420

2011

2013

15-39

Montgomery

AL

94

1,303

94

1,303

1,397

214

2013

2013

15-39

Kingwood

TX

253

5,236

253

5,236

5,489

630

2009

2014

15-39

Lubbock

TX

1,616

6,195

135

1,616

6,330

7,946

751

2001

2014

15-39

Russellville

AR

1,232

4,752

1,232

4,752

5,984

653

2010

2014

15-39

Little Rock

AR

1,866

5,294

1,866

5,294

7,160

747

2012

2014

15-39

Conway

AR

1,522

3,579

5,624

1,522

9,203

10,725

821

2007

2014

15-39

Hudsonville

MI

199

3,631

199

3,631

3,830

385

2007

2015

15-39

Franklin

TN

766

3,728

766

3,728

4,494

451

2005

2015

15-39

Elk Grove Village

IL

252

2,933

252

2,933

3,185

314

1985

2015

15-39

Virginia Beach

VA

827

3,310

827

3,310

4,137

262

2008

2016

15-39

Tampa

FL

42

6,945

42

6,945

6,987

378

1999

2016

39

Tampa

FL

8

732

8

732

740

40

1999

2016

39

Tampa

FL

33

2,094

33

2,094

2,127

114

2013

2016

39

Houston

TX

405

2,586

405

2,586

2,991

151

2002

2016

15-39

Mt. Dora

FL

1,338

4,788

1,338

4,788

6,126

482

1988

2015

15-39

Mt. Dora

FL

477

691

477

691

1,168

92

1987

2015

15-39

Summerfield

FL

295

2,146

295

2,146

2,441

216

2000

2015

15-39

Summerfield

FL

362

2,632

362

2,632

2,994

265

2008

2015

15-39

Leesburg

FL

402

1,869

402

1,869

2,271

201

1994

2015

15-39

Tempe

AZ

1,181

14,580

1,181

14,580

15,761

1,529

2006

2015

15-39

Lincoln

NE

1,300

13,163

1,300

13,163

14,463

1,319

1973

2015

15-39

North Little Rock

AR

532

51,843

532

51,843

52,375

4,391

2005

2015

15-39

Worthington

OH

264

12,053

264

12,053

12,317

878

1979

2016

15-39

Carmel

IN

243

3,519

243

3,519

3,762

343

2006

2016

15-39

Copley

OH

104

6,359

104

6,359

6,463

245

1996

2017

15-39

Cleveland

OH

323

2,744

323

2,744

3,067

116

2007

2017

15-39

Girard

OH

75

1,107

75

1,107

1,182

56

2003

2017

15-39

Moraine (Dayton)

OH

336

3,654

2

336

3,656

3,992

128

2017

2017

15-39

Commerce Township

MI

412

1,935

2

412

1,937

2,349

75

2007

2017

15-39

Modesto

CA

689

19,200

689

19,200

19,889

1,226

1984

2016

15-39

Modesto

CA

300

4,273

300

4,273

4,573

285

1984

2016

15-39

Clinton Township

MI

396

6,694

35

396

6,729

7,125

328

2016

2017

15-39

Westland

MI

394

6,106

9

394

6,115

6,509

286

1994

2017

15-39

Lenoir

NC

150

3,622

150

3,622

3,772

167

2010

2017

15-39

128


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Morganton

NC

164

3,010

164

3,010

3,174

141

2000

2017

15-39

Rutherford College

NC

130

2,692

130

2,692

2,822

126

2007

2017

15-39

Hickory

NC

473

4,991

473

4,991

5,464

244

2000

2017

15-39

Newton

NC

195

1,085

195

1,085

1,280

56

1994

2017

15-39

Newton

NC

101

458

101

458

559

22

1998

2017

15-39

Wilson

NC

547

6,214

51

547

6,265

6,812

294

1993

2017

15-39

Overland Park

KS

456

3,789

456

3,789

4,245

147

2006

2017

15-39

Overland Park

KS

205

8,045

205

8,045

8,250

287

2016

2017

15-39

Overland Park

KS

571

3,715

571

3,715

4,286

173

1965

2017

15-39

Crestview Hills

KY

5,051

192

8,342

192

8,342

8,534

266

2005

2017

15-39

Pittsburg

KS

103

2,264

103

2,264

2,367

70

2016

2017

15-39

Prairieville

LA

369

3,275

369

3,275

3,644

103

2016

2017

15-39

Charlotte

NC

825

4,969

14

825

4,983

5,808

151

1989

2017

15-39

Tulsa

OK

734

3,143

734

3,143

3,877

97

2016

2017

15-39

Rhinelander

WI

55

1,689

55

1,689

1,744

55

2013

2017

15-39

Charlotte

NC

534

1,101

534

1,101

1,635

58

1999

2017

15-39

Zionsville

IN

591

4,243

591

4,243

4,834

25

2016

2018

15-39

Noblesville

IN

6,216

6,216

6,216

33

2017

2018

15-39

Warren

MI

110

1,604

110

1,604

1,714

9

1998

2018

15-39

Tullahoma

TN

114

3,674

114

3,674

3,788

22

2003

2018

15-39

Brandon

FL

475

2,438

475

2,438

2,913

3

2008

2018

15-39

Atlanta

GA

2,397

12,271

2,397

12,271

14,668

14

1999

2018

15-39

Northfield

IL

548

4,184

548

4,184

4,732

5

1964

2018

15-39

Ann Arbor

MI

209

562

209

562

771

1

1954

2018

15-39

Southfield

MI

1,013

14,967

1,013

14,967

15,980

17

2004

2018

15-39

Clearwater

FL

819

961

819

961

1,780

1

1977

2018

15-39

Arlington

TX

1,931

15,873

1,931

15,873

17,804

18

2015

2018

15-39

Naperville

IL

711

5,349

711

5,349

6,060

6

2005

2018

15-39

Yorkville

IL

234

4,003

234

4,003

4,237

5

2000

2018

15-39

Yorkville

IL

260

1,944

260

1,944

2,204

2

2006

2018

15-39

Sycamore

IL

152

3,621

152

3,621

3,773

4

1999

2018

15-39

Sycamore

IL

13

282

13

282

295

1999

2018

15-39

Sandwich

IL

315

4,876

315

4,876

5,191

6

1995

2018

15-39

Olympia Fields

IL

565

5,698

565

5,698

6,263

7

2007

2018

15-39

Shelby

NC

124

2,217

124

2,217

2,341

2

2006

2018

15-39

Lacey

WA

2,441

15,769

2,441

15,769

18,210

18

2004

2018

15-39

129


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

Aberdeen

WA

899

4,482

899

4,482

5,381

5

2007

2018

15-39

Bremerton

WA

140

3,154

140

3,154

3,294

4

1999

2018

15-39

Spartanburg

SC

251

3,821

251

3,821

4,072

5

2006

2018

15-39

Newport News

VA

831

3,977

831

3,977

4,808

5

2004

2018

15-39

Newport News

VA

587

3,466

587

3,466

4,053

4

2006

2018

15-39

Hanover

PA

80

3,752

80

3,752

3,832

4

2003

2018

15-39

Roanoke

VA

267

3,027

267

3,027

3,294

3

1990

2018

15-39

Wayland

MI

373

2,592

373

2,592

2,965

3

1999

2018

15-39

Johnson City

NY

357

4,934

357

4,934

5,291

5

1970

2018

15-39

Bradenton

FL

547

5,055

547

5,055

5,602

6

1984

2018

15-39

Bradenton

FL

292

2,085

292

2,085

2,377

2

1982

2018

15-39

Bradenton

FL

112

1,167

112

1,167

1,279

1

1982

2018

15-39

Bradenton

FL

274

1,589

274

1,589

1,863

2

1995

2018

15-39

Ruskin

FL

203

1,526

203

1,526

1,729

3

2004

2018

15-39

Office Properties:

Union Grove

WI

85

340

85

340

425

59

1993

2012

15-39

Milwaukee

WI

668

5,650

668

5,650

6,318

647

1989

2014

15-39

Mt. Pleasant

TX

2,214

3,717

2,214

3,717

5,931

573

2008

2014

15-39

Harleysville

PA

3,513

24,767

3,513

24,767

28,280

2,167

1950

2016

15-39

Harrisburg

PA

958

19,060

958

19,060

20,018

1,439

1976

2016

15-39

Wood Dale

IL

2,806

8,726

2,806

8,726

11,532

659

1986

2016

15-39

Milpitas

CA

1,478

8,164

1,478

8,164

9,642

501

1982

2016

15-39

Austin

TX

300

29,681

8,649

300

38,330

38,630

2,312

1984

2016

7-39

Melbourne

FL

1,701

12,141

1,701

12,141

13,842

723

2012

2016

15-39

Pittsford

NY

40

29,530

1,000

40

30,530

30,570

1,243

1975

2017

15-39

Mesa

AZ

785

5,034

785

5,034

5,819

162

1998

2017

15-39

Albuquerque

NM

987

11,357

3

987

11,360

12,347

346

1996

2017

15-39

Jacksonville

FL

1,251

19,784

1,251

19,784

21,035

598

1984

2017

15-39

Troy

MI

1,665

19,798

1

1,665

19,799

21,464

618

1984

2017

15-39

Tampa

FL

3,954

10,732

3,954

10,732

14,686

215

1984

2018

15-39

Carrollton

TX

3,743

28,025

3,743

28,025

31,768

357

1999

2018

15-39

Other Properties:

Rochester

NY

4,692

589

9,872

589

9,872

10,461

2,420

2001

2010

15-39

Knoxville

TN

744

2,246

744

2,246

2,990

576

1975

2011

15-39

Melbourne

FL

809

3,235

809

3,235

4,044

678

1998

2012

15-39

Groveport

OH

710

5,087

710

5,087

5,797

817

1979

2014

15-39

130


Costs Capitalized

Life on

Initial Costs to

Subsequent

Gross Amount at Which Carried at

Which

Company(A)

to Acquisition

Close of Period

Depreciation

Buildings and

Buildings and

Accumulated

Date of

Date

is Computed

City

State

Encumbrance

Land

Improvements

Land

Improvements

Land

Improvements

Total(B)

Depreciation

Construction

Acquired

(Years)

West Valley City

UT

1,336

5,822

10,000

1,336

15,822

17,158

2,610

1998

2014

15-39

San Jose

CA

914

2,704

914

2,704

3,618

238

1920

2016

15-27.5

Norman

OK

68

5,358

68

5,358

5,426

472

1965

2016

15-27.5

Corvallis

OR

122

1,114

122

1,114

1,236

100

1939

2016

15-27.5

Oneonta

NY

23

838

23

838

861

36

1893

2017

15-27.5

Lexington

KY

28

2,605

28

2,605

2,633

109

1985

2017

15-27.5

Tallahassee

FL

6,467

74

7,476

74

7,476

7,550

310

2015

2017

15-27.5

Greenville

NC

122

1,700

122

1,700

1,822

74

1923

2017

15-27.5

Indianapolis

IN

1,086

18,552

1,050

1,086

19,602

20,688

620

1995

2017

15-39

Acquisitions in Progress(C)

202

202

202

Total(D)

$

79,451

$

410,546

$

2,399,494

$

497

$

38,198

$

411,043

$

2,437,692

$

2,848,735

$

206,989

Notes:

(A)

The initial cost to the Company represents the original purchase price of the property (see Note 4).

(B)

The aggregate cost of real estate owned as of December 31, 2018 for U.S. federal income tax purposes was approximately $3,000,000.

(C)

Acquisition costs in progress represents costs incurred during the year ended December 31, 2018 related to asset acquisitions expected to close during the year ended December 31, 2019.

(D)

This schedule excludes properties subject to leases that are classified as direct financing leases.

131


Change in Total Real Estate Assets

For the years ended December 31,

2018

2017

2016

Balance, beginning of period

$

2,334,524

$

1,743,403

$

1,306,515

Acquisitions and building improvements

568,036

640,961

469,460

Dispositions

(51,950

)

(47,181

)

(32,572

)

Impairment

(1,875

)

(2,659

)

Balance, end of period

$

2,848,735

$

2,334,524

$

1,743,403

Change in Accumulated Depreciation

For the years ended December 31,

2018

2017

2016

Balance, beginning of period

$

148,383

$

105,703

$

70,171

Acquisitions and building improvements

66,156

49,832

37,976

Dispositions

(7,376

)

(6,942

)

(2,444

)

Impairment

(174

)

(210

)

Balance, end of period

$

206,989

$

148,383

$

105,703

132


Item 9.

Changes in and Disagreements with Accoun tants on Accounting and Financial Disclosure.

None.

Item 9A.

Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act), that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. As of and for the year ended December 31, 2018, we carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective and were operating at a reasonable assurance level.

Management's Report on Internal Control Over Financial Reporting

Our management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. Internal control over financial reporting is a process to provide reasonable assurance regarding the reliability of our financial reporting and the preparation of financial statements for external purposes in accordance with GAAP. Because of its inherent limitations, internal control over financial reporting is not intended to provide absolute assurance that a misstatement of our financial statements would be prevented or detected.

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in Internal Control — Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on this evaluation, management has concluded that our internal control over financial reporting was effective as of December 31, 2018.

Changes in Internal Control Over Financial Reporting

There were no changes to our internal control over financial reporting during the quarter ended December 31, 2018, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Item 9B.

Other Information.

None.

133


Part III.

Item 10.

Directors, Executive Officers, and Corporate Governance.

The information required by this Item will be set forth under the captions Information About Director Nominees , Executive Officers of the Company and Section 16(a) Beneficial Ownership Reporting Compliance in our Proxy Statement and are incorporated herein by reference.

Item 11.

Executive Compensation.

The information required by this Item will be set forth under the captions Executive Compensation , Director Compensation , and Compensation Committee Interlocks and Insider Participation in the Proxy Statement and are incorporated herein by reference.

Item 12.

Security Ownership of Certain Beneficial Owners and Management.

The information required by this Item will be set forth under the caption Security Ownership of Certain Beneficial Owners and Management in the Proxy Statement and is incorporated herein by reference.

Item 13.

Certain Relationships and Related Transactions and Director Independence.

The information required by this Item will be set forth under the captions Director Independence and Related Party Transactions and Certain Relationships and Related Transactions in the Proxy Statement and is incorporated herein by reference.

Item 14. Principal Accountant Fees and Services.

The information required by this Item will be set forth under the caption Proposal No. 2 : Ratification of the Appointment of Independent Registered Public Accounting Firm in the Proxy Statement and is incorporated herein by reference.

134


PART IV.

Item 15.

Exhibits and Financial Statement Schedules.

Financial Statements

See Item 8. “Financial Statements and Supplementary Data” of this Form 10-K.

Financial Statement Schedules

See Item 8. “Financial Statements and Supplementary Data” of this Form 10-K. All other schedules are omitted because they are not applicable or because the required information is shown in the financial statements or the notes thereto.

Item 16.

Form 10-K Summary.

None.

135


Index to Exhibits.

Exhibit No.

Description

3.1

Articles of Incorporation of Broadstone Net Lease, Inc. (filed as Exhibit 3.1 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated by reference)

3.2

Amended and Restated Bylaws of Broadstone Net Lease, Inc. (filed as Exhibit 3.2 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

4.1

Broadstone Net Lease, Inc. Distribution Reinvestment Plan (filed as Exhibit 4.1 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

4.2

Broadstone Net Lease, Inc. Share Redemption Program (filed as Exhibit 4.2 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

4.3

Amended and Restated Broadstone Net Lease, Inc. Share Redemption Program, dated June 28, 2017 (filed as Exhibit 4.2 to the Company’s Amended Registration on Form 10 filed June 29, 2017 and incorporated herein by reference)

10.1

Amended and Restated Asset Management Agreement, dated February 8, 2013, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Asset Management, LLC (filed as Exhibit 10.1 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.2

Second Amended and Restated Property Management Agreement, dated December 31, 2007, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Real Estate, LLC (filed as Exhibit 10.2 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.3

Amendment No. 1 to Amended and Restated Asset Management Agreement, dated June 30, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Asset Management, LLC (filed as Exhibit 10.3 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.4

Amendment No. 1 to Second Amended and Restated Property Management Agreement, dated June 30, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Real Estate, LLC (filed as Exhibit 10.4 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.5

Credit Agreement, dated October 2, 2012, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (the “Credit Agreement”) (filed as Exhibit 10.5 to the Company’s Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference)

10.6

First Amendment to Credit Agreement, dated as of June 27, 2014, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.6 to the Company’s Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference)

10.7

Second Amendment to Credit Agreement, dated as of December 22, 2014, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.7 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.8

Third Amendment to Credit Agreement, dated as of November 6, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.8 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

136


Exhibit No.

Description

10.9

Fourth Amendment to Credit Agreement, dated as of June 30, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.9 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.10

Fifth Amendment to Credit Agreement, dated as of December 23, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.10 to the Company’s Registration Statement on Form 10 filed on April 24, 2017 and incorporated herein by reference)

10.11

Sixth Amendment to Credit Agreement, dated as of March 23, 2017, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.11 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.12

Term Loan Agreement, dated May 24, 2013, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Regions Bank (“Regions Term Loan Agreement”) (filed as Exhibit 10.12 to the Company’s Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference)

10.13

First Amendment to Regions Term Loan Agreement, dated as of October 11, 2013, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.13 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.14

Second Amendment to Regions Term Loan Agreement, dated as of November 6, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.14 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.15

Third Amendment to Regions Term Loan Agreement, dated as of June 30, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.15 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.16

Fourth Amendment to Regions Term Loan Agreement, dated as of December 23, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.16 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.17

Term Loan Agreement, dated November 6, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, SunTrust Bank, as administrative agent, and the lenders party thereto (“SunTrust Term Loan Agreement”) (filed as Exhibit 10.17 to the Company’s Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference)

10.18

First Amendment to SunTrust Term Loan Agreement, dated as of June 30, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, SunTrust Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.18 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.19

Second Amendment to SunTrust Term Loan Agreement, dated as of December 23, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, SunTrust Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.19 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.20

Guaranty, dated October 2, 2012, by Broadstone Net Lease, Inc. and Broadstone Net Lease, LLC in favor of Manufacturers and Traders Trust Company, as administrative agent, and the lenders party to the Credit Agreement (filed as Exhibit 10.20 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

137


Exhibit No.

Description

10.21

Guaranty, dated May 24, 2013, by Broadstone Net Lease, Inc. and Broadstone Net Lease, LLC in favor of Regions Bank, as administrative agent, and the lenders party to the Regions Term Loan Agreement (filed as Exhibit 10.21 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.22

Guaranty, dated November 6, 2015, by Broadstone Net Lease, Inc. and Broadstone Net Lease, LLC in favor of SunTrust Bank, as administrative agent, and the lenders party to the SunTrust Term Loan Agreement (filed as Exhibit 10.22 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.23

Note and Guaranty Agreement, dated March 16, 2017, for 4.84% Guaranteed Senior Notes due April 18, 2027, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and the purchasers party thereto (filed as Exhibit 10.23 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.24

Director Compensation and Stock Ownership Policy, effective as of January 1, 2017 (filed as Exhibit 10.24 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.25

Form of Indemnification Agreement, between Broadstone Net Lease, Inc. and each of its officers and directors (filed as Exhibit 10.25 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.26

Seventh Amendment to Credit Agreement, dated as of May 25, 2017, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.26 to the Company’s Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference)

10.27

Revolving Credit and Term Loan Agreement, dated as of June 23, 2017, by and among Broadstone Net Lease, LLC, Broadstone Net Lease, Inc., Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed June 29, 2017, and incorporated herein by reference)

10.28

Amended and Restated Term Loan Agreement, dated as of June 23, 2017, by and among Broadstone Net Lease, LLC, Broadstone Net Lease, Inc., SunTrust Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K filed June 29, 2017, and incorporated herein by reference)

10.29

Director Compensation and Stock Ownership Policy, effective as of January 1, 2018 (filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed November 13, 2017, and incorporated herein by reference)

10.30

Consent and Agreement Regarding Commitment Increases and Additional Term Loans, dated as of November 20, 2017, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.1 on the Company’s Current Report on Form 8-K filed November 27, 2017, and incorporated herein by reference)

10.31

Second Amended and Restated Asset Management Agreement, effective as of January 1, 2018, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and Broadstone Asset Management, LLC (filed as Exhibit 10.1 on the Company’s Current Report on Form 8-K filed December 22, 2017, and incorporated herein by reference)

10.32

Third Amended and Restated Property Management Agreement, effective as of January 1, 2018, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and Broadstone Real Estate, LLC (filed as Exhibit 10.2 on the Company’s Current Report on Form 8-K filed December 22, 2017, and incorporated herein by reference)

138


Exhibit No.

Description

10.33

Note and Guaranty Agreement, dated July 2, 2018, for 5.09% Series B Guaranteed Senior Notes due July 2, 2028 and 5.19% Series C Guaranteed Senior Notes due July 2, 2030, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and the purchasers party thereto (filed as Exhibit 10.1 on the Company’s Current Report on Form 8-K filed July 6, 2018, and incorporated herein by reference)

21.1*

List of Subsidiaries of Broadstone Net Lease, Inc.

31.1*

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

31.2*

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

32.1*

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

32.2*

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101.1

The following materials from the Company’s annual report on Form 10-K for the year ended December 31, 2017, formatted in Extensible Business Reporting Language: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Stockholders’ Equity, (iv) Consolidated Statements of Cash Flows, (v) Notes to Consolidated Financial Statements, and (vi) Schedule III Real Estate and Accumulated Depreciation.

*

Filed herewith.

In accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act, except to the extent that the Registrant specifically incorporates it by reference.

139


SIGNA TURES

Pursuant to the requirements of Section 13 or 15(d) the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

BROADSTONE NET LEASE, INC.

Date: March 14, 2019

/s/ Christopher J. Czarnecki

Christopher J. Czarnecki

Chief Executive Officer and President

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

Date: March 14, 2019

/s/ Amy L. Tait

Amy L. Tait

Chairman of the Board of Directors

Date: March 14, 2019

/s/ Christopher J. Czarnecki

Christopher J. Czarnecki

Director, Chief Executive Officer and President

(Principal Executive Officer)

Date: March 14, 2019

/s/ Laurie A. Hawkes

Laurie A. Hawkes

Director

Date: March 14, 2019

/s/ David M. Jacobstein

David M. Jacobstein

Director

Date: March 14, 2019

/s/ Agha S. Khan

Agha S. Khan

Director

Date: March 14, 2019

/s/ Thomas P. Lydon, Jr.

Thomas P. Lydon, Jr.

Director

Date: March 14, 2019

/s/ Shekar Narasimhan

Shekar Narasimhan

Director

Date: March 14, 2019

/s/ Geoffrey H. Rosenberger

Geoffrey H. Rosenberger

Director

Date: March 14, 2019

/s/ James H. Watters

James H. Watters

Director

Date: March 14, 2019

/s/ Ryan M. Albano

Ryan M. Albano

Executive Vice President and Chief Financial Officer (Principal Financial Officer)

Date: March 14, 2019

/s/ Timothy D. Dieffenbacher

Timothy D. Dieffenbacher

Chief Accounting Officer and Treasurer (Principal Accounting Officer)

140

TABLE OF CONTENTS
Part IItem 1. BusinessItem 1A. Risk FactorsItem 1B. Unresolved Staff CommentsItem 2. PropertiesItem 3. Legal ProceedingsItem 4. Mine Safety DisclosuresPart IIItem 5. Market For Registrant S Common Equity, Related Stockholder Matters and Issuer Purchases Of Equity SecuritiesItem 6. Selected Financial DataItem 7. Management S Discussion and Analysis Of Financial Condition and Results Of OperationsItem 7A. Quantitative and Qualitative Disclosures About Market RiskItem 8. Financial Statements and Supplementary DataItem 9. Changes in and Disagreements with Accountants on Accounting and Financial DisclosureItem 9A. Controls and ProceduresItem 9B. Other InformationPart IIIItem 10. Directors, Executive Officers, and Corporate GovernanceItem 11. Executive CompensationItem 12. Security Ownership Of Certain Beneficial Owners and ManagementItem 13. Certain Relationships and Related Transactions and Director IndependenceItem 14. Principal Accountant Fees and ServicesPart IVItem 15. Exhibits and Financial Statement SchedulesItem 16. Form 10-k Summary

Exhibits

3.1 Articles of Incorporation of Broadstone Net Lease, Inc. (filed as Exhibit 3.1 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated by reference) 3.2 Amended and Restated Bylaws of Broadstone Net Lease, Inc. (filed as Exhibit 3.2 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 4.1 Broadstone Net Lease, Inc. Distribution Reinvestment Plan (filed as Exhibit 4.1 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 4.2 Broadstone Net Lease, Inc. Share Redemption Program (filed as Exhibit 4.2 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 4.3 Amended and Restated Broadstone Net Lease, Inc. Share Redemption Program, dated June 28, 2017 (filed as Exhibit 4.2 to the Companys Amended Registration on Form 10 filed June 29, 2017 and incorporated herein by reference) 10.1 Amended and Restated Asset Management Agreement, dated February8, 2013, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Asset Management, LLC (filed as Exhibit 10.1 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.2 Second Amended and Restated Property Management Agreement, dated December31, 2007, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Real Estate, LLC (filed as Exhibit 10.2 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.3 Amendment No.1 to Amended and Restated Asset Management Agreement, dated June30, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Asset Management, LLC (filed as Exhibit 10.3 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.4 Amendment No.1 to Second Amended and Restated Property Management Agreement, dated June30, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Real Estate, LLC (filed as Exhibit 10.4 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.5 Credit Agreement, dated October2, 2012, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (the Credit Agreement) (filed as Exhibit 10.5 to the Companys Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference) 10.6 First Amendment to Credit Agreement, dated as of June27, 2014, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.6 to the Companys Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference) 10.7 Second Amendment to Credit Agreement, dated as of December22, 2014, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.7 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.8 Third Amendment to Credit Agreement, dated as of November6, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.8 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.9 Fourth Amendment to Credit Agreement, dated as of June30, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.9 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.10 Fifth Amendment to Credit Agreement, dated as of December23, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.10 to the Companys Registration Statement on Form 10 filed on April 24, 2017 and incorporated herein by reference) 10.11 Sixth Amendment to Credit Agreement, dated as of March23, 2017, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.11 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.12 Term Loan Agreement, dated May24, 2013, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Regions Bank (Regions Term Loan Agreement) (filed as Exhibit 10.12 to the Companys Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference) 10.13 First Amendment to Regions Term Loan Agreement, dated as of October11, 2013, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.13 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.14 Second Amendment to Regions Term Loan Agreement, dated as of November6, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.14 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.15 Third Amendment to Regions Term Loan Agreement, dated as of June30, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.15 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.16 Fourth Amendment to Regions Term Loan Agreement, dated as of December23, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.16 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.17 Term Loan Agreement, dated November6, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, SunTrust Bank, as administrative agent, and the lenders party thereto (SunTrust Term Loan Agreement) (filed as Exhibit 10.17 to the Companys Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference) 10.18 First Amendment to SunTrust Term Loan Agreement, dated as of June30, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, SunTrust Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.18 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.19 Second Amendment to SunTrust Term Loan Agreement, dated as of December23, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, SunTrust Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.19 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.20 Guaranty, dated October2, 2012, by Broadstone Net Lease, Inc. and Broadstone Net Lease, LLC in favor of Manufacturers and Traders Trust Company, as administrative agent, and the lenders party to the Credit Agreement (filed as Exhibit 10.20 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.21 Guaranty, dated May24, 2013, by Broadstone Net Lease, Inc. and Broadstone Net Lease, LLC in favor of Regions Bank, as administrative agent, and the lenders party to the Regions Term Loan Agreement (filed as Exhibit 10.21 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.22 Guaranty, dated November6, 2015, by Broadstone Net Lease, Inc. and Broadstone Net Lease, LLC in favor of SunTrust Bank, as administrative agent, and the lenders party to the SunTrust Term Loan Agreement (filed as Exhibit 10.22 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.23 Note and Guaranty Agreement, dated March 16, 2017, for 4.84% Guaranteed Senior Notes due April18, 2027, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and the purchasers party thereto (filed as Exhibit 10.23 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.24 Director Compensation and Stock Ownership Policy, effective as of January1, 2017 (filed as Exhibit 10.24 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.25 Form of Indemnification Agreement, between Broadstone Net Lease, Inc. and each of its officers and directors (filed as Exhibit 10.25 to the Companys Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference) 10.26 Seventh Amendment to Credit Agreement, dated as of May 25, 2017, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.26 to the Companys Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference) 10.27 Revolving Credit and Term Loan Agreement, dated as of June 23, 2017, by and among Broadstone Net Lease, LLC, Broadstone Net Lease, Inc., Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.1 to the Companys Current Report on Form8-K filed June 29, 2017, and incorporated herein by reference) 10.28 Amended and Restated Term Loan Agreement, dated as of June 23, 2017, by and among Broadstone Net Lease, LLC, Broadstone Net Lease, Inc., SunTrust Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.2 to the Companys Current Report on Form 8-K filed June 29, 2017, and incorporated herein by reference) 10.29 Director Compensation and Stock Ownership Policy, effective as of January 1, 2018 (filed as Exhibit 10.1 to the Companys Current Report on Form 8-K filed November 13, 2017, and incorporated herein by reference) 10.30 Consent and Agreement Regarding Commitment Increases and Additional Term Loans, dated as of November 20, 2017,by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.1 on the Companys Current Report on Form 8-K filed November 27, 2017, and incorporated herein by reference) 10.31 Second Amended and Restated Asset Management Agreement, effective as of January 1, 2018, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and Broadstone Asset Management, LLC (filed as Exhibit 10.1 on the Companys Current Report on Form 8-K filed December 22, 2017, and incorporated herein by reference) 10.32 Third Amended and Restated Property Management Agreement, effective as of January 1, 2018, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and Broadstone Real Estate, LLC (filed as Exhibit 10.2 on the Companys Current Report on Form 8-K filed December 22, 2017, and incorporated herein by reference) 10.33 Note and Guaranty Agreement, dated July 2, 2018, for 5.09% Series B Guaranteed Senior Notes due July 2, 2028 and 5.19% Series C Guaranteed Senior Notes due July 2, 2030, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and the purchasers party thereto (filed as Exhibit 10.1 on the Companys Current Report on Form 8-K filed July 6, 2018, and incorporated herein by reference) 21.1* List of Subsidiaries of Broadstone Net Lease, Inc. 31.1* Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 31.2* Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 32.1* Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 32.2* Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002