These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland (Brixmor Property Group Inc.)
|
|
45-2433192
|
|
Delaware (Brixmor Operating Partnership LP)
|
|
80-0831163
|
|
(State or Other Jurisdiction of Incorporation or Organization)
|
|
(I.R.S. Employer Identification No.)
|
|
Brixmor Property Group Inc.
|
|
|
Brixmor Operating Partnership LP
|
||||||
|
Large accelerated filer
|
þ
|
Non-accelerated filer
|
☐
|
|
|
Large accelerated filer
|
☐
|
Non-accelerated filer
|
þ
|
|
Smaller reporting company
|
☐
|
Accelerated filer
|
☐
|
|
|
Smaller reporting company
|
☐
|
Accelerated filer
|
☐
|
|
(Do not check if a smaller reporting company)
|
|||||||||
|
•
|
Enhances investors’ understanding of the Parent Company and the Operating Partnership by enabling investors to view the business as a whole in the same manner as management views and operates the business;
|
|
•
|
Eliminates duplicative disclosure and provides a more streamlined and readable presentation; and
|
|
•
|
Creates time and cost efficiencies through the preparation of one combined report instead of two separate reports.
|
|
Item No.
|
|
Page
|
|
Part I - FINANCIAL INFORMATION
|
||
|
1.
|
Financial Statements
|
|
|
|
Brixmor Property Group Inc. (unaudited)
|
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2016 and December 31, 2015
|
|
|
|
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2016 and 2015
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2016 and 2015
|
|
|
|
Condensed Consolidated Statements of Changes in Equity for the Nine Months Ended September 30, 2016 and 2015
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2016 and 2015
|
|
|
|
Brixmor Operating Partnership LP (unaudited)
|
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2016 and December 31, 2015
|
|
|
|
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2016 and 2015
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2016 and 2015
|
|
|
|
Condensed Consolidated Statements of Changes in Capital for the Nine Months Ended September 30, 2016 and 2015
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2016 and 2015
|
|
|
|
Brixmor Property Group Inc. and Brixmor Operating Partnership LP (unaudited)
|
|
|
|
Notes to Condensed Consolidated Financial Statements
|
|
|
2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
|
4.
|
Controls and Procedures
|
|
|
Part II - OTHER INFORMATION
|
||
|
1.
|
Legal Proceedings
|
|
|
1A.
|
Risk Factors
|
|
|
2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
3.
|
Defaults Upon Senior Securities
|
|
|
4.
|
Mine Safety Disclosures
|
|
|
5.
|
Other Information
|
|
|
6.
|
Exhibits
|
|
|
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
|
|||||||
|
|
|||||||
|
(Unaudited, in thousands, except share information)
|
|||||||
|
|
September 30,
2016
|
|
December 31,
2015
|
||||
|
Assets
|
|
|
|
||||
|
Real estate
|
|
|
|
||||
|
Land
|
$
|
2,004,264
|
|
|
$
|
2,011,947
|
|
|
Buildings and improvements
|
8,955,726
|
|
|
8,920,903
|
|
||
|
|
10,959,990
|
|
|
10,932,850
|
|
||
|
Accumulated depreciation and amortization
|
(2,100,229
|
)
|
|
(1,880,685
|
)
|
||
|
Real estate, net
|
8,859,761
|
|
|
9,052,165
|
|
||
|
|
|
|
|
||||
|
Investments in and advances to unconsolidated joint ventures
|
5,044
|
|
|
5,019
|
|
||
|
Cash and cash equivalents
|
31,143
|
|
|
69,528
|
|
||
|
Restricted cash
|
45,662
|
|
|
41,462
|
|
||
|
Marketable securities
|
26,580
|
|
|
23,001
|
|
||
|
Receivables, net of allowance for doubtful accounts of $17,831 and $16,587
|
176,086
|
|
|
180,486
|
|
||
|
Deferred charges and prepaid expenses, net
|
127,201
|
|
|
109,149
|
|
||
|
Other assets
|
41,232
|
|
|
17,197
|
|
||
|
Total assets
|
$
|
9,312,709
|
|
|
$
|
9,498,007
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Debt obligations, net
|
$
|
5,857,431
|
|
|
$
|
5,974,266
|
|
|
Accounts payable, accrued expenses and other liabilities
|
566,744
|
|
|
603,439
|
|
||
|
Total liabilities
|
6,424,175
|
|
|
6,577,705
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 12)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
||||
|
Common stock, $0.01 par value; authorized 3,000,000,000 shares; 304,321,127 and
299,138,450 shares outstanding
|
3,043
|
|
|
2,991
|
|
||
|
Additional paid in capital
|
3,321,475
|
|
|
3,270,246
|
|
||
|
Accumulated other comprehensive loss
|
(15
|
)
|
|
(2,509
|
)
|
||
|
Distributions in excess of net income
|
(440,348
|
)
|
|
(400,945
|
)
|
||
|
Total stockholders’ equity
|
2,884,155
|
|
|
2,869,783
|
|
||
|
Non-controlling interests
|
4,379
|
|
|
50,519
|
|
||
|
Total equity
|
2,888,534
|
|
|
2,920,302
|
|
||
|
Total liabilities and equity
|
$
|
9,312,709
|
|
|
$
|
9,498,007
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||
|
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
|
|||||||||||||||
|
|
|||||||||||||||
|
(Unaudited, in thousands, except per share data)
|
|||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
247,859
|
|
|
$
|
245,829
|
|
|
$
|
744,580
|
|
|
$
|
733,429
|
|
|
Expense reimbursements
|
69,469
|
|
|
65,304
|
|
|
200,944
|
|
|
200,570
|
|
||||
|
Other revenues
|
1,249
|
|
|
1,892
|
|
|
6,214
|
|
|
6,430
|
|
||||
|
Total revenues
|
318,577
|
|
|
313,025
|
|
|
951,738
|
|
|
940,429
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
|
Operating costs
|
31,041
|
|
|
27,952
|
|
|
97,507
|
|
|
93,779
|
|
||||
|
Real estate taxes
|
47,812
|
|
|
45,472
|
|
|
130,886
|
|
|
133,635
|
|
||||
|
Depreciation and amortization
|
98,337
|
|
|
102,439
|
|
|
294,634
|
|
|
315,424
|
|
||||
|
Provision for doubtful accounts
|
2,218
|
|
|
1,953
|
|
|
6,579
|
|
|
6,973
|
|
||||
|
Impairment of real estate assets
|
1,971
|
|
|
—
|
|
|
1,971
|
|
|
807
|
|
||||
|
General and administrative
|
21,787
|
|
|
22,030
|
|
|
69,709
|
|
|
73,030
|
|
||||
|
Total operating expenses
|
203,166
|
|
|
199,846
|
|
|
601,286
|
|
|
623,648
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Dividends and interest
|
89
|
|
|
57
|
|
|
481
|
|
|
241
|
|
||||
|
Interest expense
|
(57,855
|
)
|
|
(61,567
|
)
|
|
(171,482
|
)
|
|
(186,289
|
)
|
||||
|
Gain on sale of real estate assets
|
2,450
|
|
|
—
|
|
|
10,232
|
|
|
9,224
|
|
||||
|
Gain (loss) on extinguishment of debt, net
|
(1,042
|
)
|
|
137
|
|
|
(949
|
)
|
|
922
|
|
||||
|
Other
|
(1,370
|
)
|
|
2,880
|
|
|
(4,258
|
)
|
|
(115
|
)
|
||||
|
Total other expense
|
(57,728
|
)
|
|
(58,493
|
)
|
|
(165,976
|
)
|
|
(176,017
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before equity in income of unconsolidated joint ventures
|
57,683
|
|
|
54,686
|
|
|
184,476
|
|
|
140,764
|
|
||||
|
Equity in income of unconsolidated joint ventures
|
122
|
|
|
133
|
|
|
348
|
|
|
358
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
57,805
|
|
|
54,819
|
|
|
184,824
|
|
|
141,122
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to non-controlling interests
|
(313
|
)
|
|
(1,046
|
)
|
|
(2,399
|
)
|
|
(2,814
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders
|
$
|
57,492
|
|
|
$
|
53,773
|
|
|
$
|
182,425
|
|
|
$
|
138,308
|
|
|
Per common share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.61
|
|
|
$
|
0.46
|
|
|
Diluted
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.61
|
|
|
$
|
0.46
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
303,013
|
|
|
298,464
|
|
|
300,697
|
|
|
297,714
|
|
||||
|
Diluted
|
303,521
|
|
|
298,936
|
|
|
301,146
|
|
|
304,706
|
|
||||
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||||||||||
|
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
|
|||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|||||||||||||||
|
(Unaudited, in thousands)
|
|||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income
|
$
|
57,805
|
|
|
$
|
54,819
|
|
|
$
|
184,824
|
|
|
$
|
141,122
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on interest rate hedges
|
1,321
|
|
|
(112
|
)
|
|
2,413
|
|
|
(1,831
|
)
|
||||
|
Unrealized gain (loss) on marketable securities
|
(54
|
)
|
|
21
|
|
|
81
|
|
|
39
|
|
||||
|
Total other comprehensive income (loss)
|
1,267
|
|
|
(91
|
)
|
|
2,494
|
|
|
(1,792
|
)
|
||||
|
Comprehensive income
|
59,072
|
|
|
54,728
|
|
|
187,318
|
|
|
139,330
|
|
||||
|
Comprehensive income attributable to non-controlling interests
|
(313
|
)
|
|
(1,046
|
)
|
|
(2,399
|
)
|
|
(2,814
|
)
|
||||
|
Comprehensive income attributable to the Company
|
$
|
58,759
|
|
|
$
|
53,682
|
|
|
$
|
184,919
|
|
|
$
|
136,516
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||||||||||
|
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
|
||||||||||||||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
|
||||||||||||||||||||||||||
|
(Unaudited, in thousands)
|
||||||||||||||||||||||||||
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Number
|
|
Amount
|
|
Additional Paid in Capital
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Distributions in Excess of Net Income/Loss
|
|
Non-controlling Interests
|
|
Total
|
|||||||||||||
|
Beginning balance, January 1, 2015
|
296,552
|
|
|
$
|
2,966
|
|
|
$
|
3,223,941
|
|
|
$
|
(4,435
|
)
|
|
$
|
(318,762
|
)
|
|
$
|
76,593
|
|
|
$
|
2,980,303
|
|
|
Common stock dividends ($0.675 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(202,343
|
)
|
|
—
|
|
|
(202,343
|
)
|
||||||
|
Distributions to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,554
|
)
|
|
(4,554
|
)
|
||||||
|
Equity based compensation expense
|
—
|
|
|
—
|
|
|
18,939
|
|
|
—
|
|
|
—
|
|
|
420
|
|
|
19,359
|
|
||||||
|
Issuance of common stock and OP Units
|
33
|
|
|
—
|
|
|
(743
|
)
|
|
—
|
|
|
—
|
|
|
765
|
|
|
22
|
|
||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,792
|
)
|
|
—
|
|
|
—
|
|
|
(1,792
|
)
|
||||||
|
Conversion of Operating Partnership units into common stock
|
1,903
|
|
|
19
|
|
|
19,223
|
|
|
—
|
|
|
—
|
|
|
(19,242
|
)
|
|
—
|
|
||||||
|
Shared-based awards retained for taxes
|
—
|
|
|
—
|
|
|
(430
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(430
|
)
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
138,308
|
|
|
2,814
|
|
|
141,122
|
|
||||||
|
Ending balance, September 30, 2015
|
298,488
|
|
|
$
|
2,985
|
|
|
$
|
3,260,930
|
|
|
$
|
(6,227
|
)
|
|
$
|
(382,797
|
)
|
|
$
|
56,796
|
|
|
$
|
2,931,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Beginning balance, January 1, 2016
|
299,138
|
|
|
$
|
2,991
|
|
|
$
|
3,270,246
|
|
|
$
|
(2,509
|
)
|
|
$
|
(400,945
|
)
|
|
$
|
50,519
|
|
|
$
|
2,920,302
|
|
|
Common stock dividends ($0.735 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(221,828
|
)
|
|
—
|
|
|
(221,828
|
)
|
||||||
|
Distributions to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,304
|
)
|
|
(2,304
|
)
|
||||||
|
Equity based compensation expense
|
—
|
|
|
—
|
|
|
7,954
|
|
|
—
|
|
|
—
|
|
|
87
|
|
|
8,041
|
|
||||||
|
Issuance of common stock and OP Units
|
207
|
|
|
2
|
|
|
(1,395
|
)
|
|
—
|
|
|
—
|
|
|
1,604
|
|
|
211
|
|
||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
2,494
|
|
|
—
|
|
|
—
|
|
|
2,494
|
|
||||||
|
Conversion of Operating Partnership units into common stock
|
4,976
|
|
|
50
|
|
|
47,876
|
|
|
—
|
|
|
—
|
|
|
(47,926
|
)
|
|
—
|
|
||||||
|
Shared-based awards retained for taxes
|
—
|
|
|
—
|
|
|
(3,206
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,206
|
)
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
182,425
|
|
|
2,399
|
|
|
184,824
|
|
||||||
|
Ending balance, September 30, 2016
|
304,321
|
|
|
$
|
3,043
|
|
|
$
|
3,321,475
|
|
|
$
|
(15
|
)
|
|
$
|
(440,348
|
)
|
|
$
|
4,379
|
|
|
$
|
2,888,534
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
||||||||||||||||||||||||||
|
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
|
|||||||
|
|
|||||||
|
(Unaudited, in thousands)
|
|||||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Operating activities:
|
|
|
|
||||
|
Net income
|
$
|
184,824
|
|
|
$
|
141,122
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
294,634
|
|
|
315,424
|
|
||
|
Debt premium and discount amortization
|
(10,630
|
)
|
|
(13,972
|
)
|
||
|
Deferred financing cost amortization
|
5,827
|
|
|
6,236
|
|
||
|
Above- and below-market lease intangible amortization
|
(29,471
|
)
|
|
(34,367
|
)
|
||
|
Provisions for impairment
|
1,971
|
|
|
807
|
|
||
|
Gain on disposition of operating properties
|
(10,232
|
)
|
|
(9,224
|
)
|
||
|
Equity based compensation
|
8,041
|
|
|
19,359
|
|
||
|
Other
|
797
|
|
|
106
|
|
||
|
(Gain) loss on extinguishment of debt, net
|
937
|
|
|
(4,502
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Restricted cash
|
(2,651
|
)
|
|
(1,782
|
)
|
||
|
Receivables
|
4,042
|
|
|
10,502
|
|
||
|
Deferred charges and prepaid expenses
|
(33,101
|
)
|
|
(23,932
|
)
|
||
|
Other assets
|
350
|
|
|
(295
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
3,201
|
|
|
6,442
|
|
||
|
Net cash provided by operating activities
|
418,539
|
|
|
411,924
|
|
||
|
|
|
|
|
||||
|
Investing activities:
|
|
|
|
||||
|
Improvements to and investments in real estate assets
|
(135,868
|
)
|
|
(147,393
|
)
|
||
|
Acquisitions of real estate assets
|
(6,733
|
)
|
|
(52,278
|
)
|
||
|
Proceeds from sales of real estate assets
|
31,068
|
|
|
41,795
|
|
||
|
Change in restricted cash attributable to investing activities
|
(1,548
|
)
|
|
2,182
|
|
||
|
Purchase of marketable securities
|
(35,172
|
)
|
|
(19,320
|
)
|
||
|
Proceeds from sale of marketable securities
|
31,622
|
|
|
15,014
|
|
||
|
Net cash used in investing activities
|
(116,631
|
)
|
|
(160,000
|
)
|
||
|
|
|
|
|
||||
|
Financing activities:
|
|
|
|
||||
|
Repayment of debt obligations and financing liabilities
|
(865,918
|
)
|
|
(733,815
|
)
|
||
|
Repayment of borrowings under unsecured revolving credit facility
|
(805,000
|
)
|
|
(1,118,475
|
)
|
||
|
Proceeds from borrowings under unsecured revolving credit facility
|
481,000
|
|
|
619,000
|
|
||
|
Proceeds from unsecured term loan and notes
|
1,087,623
|
|
|
1,188,146
|
|
||
|
Deferred financing costs
|
(10,673
|
)
|
|
(3,153
|
)
|
||
|
Distributions to common stockholders
|
(220,627
|
)
|
|
(201,398
|
)
|
||
|
Distributions to non-controlling interests
|
(3,492
|
)
|
|
(24,841
|
)
|
||
|
Repurchase of common shares in conjunction with equity award plans
|
(3,206
|
)
|
|
—
|
|
||
|
Net cash used in financing activities
|
(340,293
|
)
|
|
(274,536
|
)
|
||
|
|
|
|
|
||||
|
Change in cash and cash equivalents
|
(38,385
|
)
|
|
(22,612
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
69,528
|
|
|
60,595
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
31,143
|
|
|
$
|
37,983
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest, net of amount capitalized of $1,918 and $2,131
|
$
|
183,505
|
|
|
$
|
191,125
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||
|
BRIXMOR OPERATING PARTNERSHIP LP AND SUBSIDIARIES
|
|||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|||||||
|
(Unaudited, in thousands, except unit information)
|
|||||||
|
|
September 30,
2016
|
|
December 31,
2015
|
||||
|
Assets
|
|
|
|
||||
|
Real estate
|
|
|
|
||||
|
Land
|
$
|
2,004,264
|
|
|
$
|
2,011,947
|
|
|
Buildings and improvements
|
8,955,726
|
|
|
8,920,903
|
|
||
|
|
10,959,990
|
|
|
10,932,850
|
|
||
|
Accumulated depreciation and amortization
|
(2,100,229
|
)
|
|
(1,880,685
|
)
|
||
|
Real estate, net
|
8,859,761
|
|
|
9,052,165
|
|
||
|
|
|
|
|
||||
|
Investments in and advances to unconsolidated joint ventures
|
5,044
|
|
|
5,019
|
|
||
|
Cash and cash equivalents
|
31,107
|
|
|
69,506
|
|
||
|
Restricted cash
|
45,662
|
|
|
41,462
|
|
||
|
Marketable securities
|
26,363
|
|
|
22,791
|
|
||
|
Receivables, net of allowance for doubtful accounts of $17,831 and $16,587
|
176,086
|
|
|
180,486
|
|
||
|
Deferred charges and prepaid expenses, net
|
127,201
|
|
|
109,149
|
|
||
|
Other assets
|
41,232
|
|
|
17,197
|
|
||
|
Total assets
|
$
|
9,312,456
|
|
|
$
|
9,497,775
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Debt obligations, net
|
$
|
5,857,431
|
|
|
$
|
5,974,266
|
|
|
Accounts payable, accrued expenses and other liabilities
|
566,744
|
|
|
603,439
|
|
||
|
Total liabilities
|
6,424,175
|
|
|
6,577,705
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 12)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Capital
|
|
|
|
||||
|
Partnership common units: 304,698,828 and 304,366,215 units outstanding
|
2,888,287
|
|
|
2,922,565
|
|
||
|
Accumulated other comprehensive loss
|
(6
|
)
|
|
(2,495
|
)
|
||
|
Total capital
|
2,888,281
|
|
|
2,920,070
|
|
||
|
Total liabilities and capital
|
$
|
9,312,456
|
|
|
$
|
9,497,775
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||
|
BRIXMOR OPERATING PARTNERSHIP LP AND SUBSIDIARIES
|
|||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|||||||||||||||
|
(Unaudited, in thousands, except per unit data)
|
|||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
247,859
|
|
|
$
|
245,829
|
|
|
$
|
744,580
|
|
|
$
|
733,429
|
|
|
Expense reimbursements
|
69,469
|
|
|
65,304
|
|
|
200,944
|
|
|
200,570
|
|
||||
|
Other revenues
|
1,249
|
|
|
1,892
|
|
|
6,214
|
|
|
6,430
|
|
||||
|
Total revenues
|
318,577
|
|
|
313,025
|
|
|
951,738
|
|
|
940,429
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
|
Operating costs
|
31,041
|
|
|
27,952
|
|
|
97,507
|
|
|
93,779
|
|
||||
|
Real estate taxes
|
47,812
|
|
|
45,472
|
|
|
130,886
|
|
|
133,635
|
|
||||
|
Depreciation and amortization
|
98,337
|
|
|
102,439
|
|
|
294,634
|
|
|
315,424
|
|
||||
|
Provision for doubtful accounts
|
2,218
|
|
|
1,953
|
|
|
6,579
|
|
|
6,973
|
|
||||
|
Impairment of real estate assets
|
1,971
|
|
|
—
|
|
|
1,971
|
|
|
807
|
|
||||
|
General and administrative
|
21,787
|
|
|
22,030
|
|
|
69,709
|
|
|
73,030
|
|
||||
|
Total operating expenses
|
203,166
|
|
|
199,846
|
|
|
601,286
|
|
|
623,648
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Dividends and interest
|
89
|
|
|
57
|
|
|
481
|
|
|
241
|
|
||||
|
Interest expense
|
(57,855
|
)
|
|
(61,567
|
)
|
|
(171,482
|
)
|
|
(186,289
|
)
|
||||
|
Gain on sale of real estate assets
|
2,450
|
|
|
—
|
|
|
10,232
|
|
|
9,224
|
|
||||
|
Gain (loss) on extinguishment of debt, net
|
(1,042
|
)
|
|
137
|
|
|
(949
|
)
|
|
922
|
|
||||
|
Other
|
(1,370
|
)
|
|
2,880
|
|
|
(4,258
|
)
|
|
(115
|
)
|
||||
|
Total other expense
|
(57,728
|
)
|
|
(58,493
|
)
|
|
(165,976
|
)
|
|
(176,017
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before equity in income of unconsolidated joint ventures
|
57,683
|
|
|
54,686
|
|
|
184,476
|
|
|
140,764
|
|
||||
|
Equity in income of unconsolidated joint ventures
|
122
|
|
|
133
|
|
|
348
|
|
|
358
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
57,805
|
|
|
$
|
54,819
|
|
|
$
|
184,824
|
|
|
$
|
141,122
|
|
|
Per common unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to partnership common units:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.61
|
|
|
$
|
0.46
|
|
|
Diluted
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.61
|
|
|
$
|
0.46
|
|
|
Weighted average number of partnership common units:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
304,659
|
|
|
304,270
|
|
|
304,577
|
|
|
303,899
|
|
||||
|
Diluted
|
305,167
|
|
|
304,742
|
|
|
305,026
|
|
|
304,706
|
|
||||
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||||||||||
|
BRIXMOR OPERATING PARTNERSHIP LP AND SUBSIDIARIES
|
|||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
|
|||||||||||||||
|
(Unaudited, in thousands)
|
|||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
57,805
|
|
|
$
|
54,819
|
|
|
$
|
184,824
|
|
|
$
|
141,122
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on interest rate hedges
|
1,321
|
|
|
(112
|
)
|
|
2,413
|
|
|
(1,831
|
)
|
||||
|
Unrealized gain (loss) on marketable securities
|
(54
|
)
|
|
21
|
|
|
76
|
|
|
40
|
|
||||
|
Total other comprehensive income (loss)
|
1,267
|
|
|
(91
|
)
|
|
2,489
|
|
|
(1,791
|
)
|
||||
|
Comprehensive income attributable to Brixmor Operating Partnership LP
|
$
|
59,072
|
|
|
$
|
54,728
|
|
|
$
|
187,313
|
|
|
$
|
139,331
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||||||||||
|
BRIXMOR OPERATING PARTNERSHIP LP AND SUBSIDIARIES
|
|||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN CAPITAL
|
|||||||||||
|
(Unaudited, in thousands)
|
|||||||||||
|
|
|
|
|
|
|
||||||
|
|
Partnership Common Units
|
|
Accumulated Other Comprehensive Loss
|
|
Total
|
||||||
|
Beginning balance, January 1, 2015
|
$
|
2,984,381
|
|
|
$
|
(4,425
|
)
|
|
$
|
2,979,956
|
|
|
Distributions to partners
|
(206,798
|
)
|
|
—
|
|
|
(206,798
|
)
|
|||
|
Equity based compensation expense
|
19,359
|
|
|
—
|
|
|
19,359
|
|
|||
|
Other comprehensive loss
|
—
|
|
|
(1,791
|
)
|
|
(1,791
|
)
|
|||
|
Issuance of OP Units
|
22
|
|
|
—
|
|
|
22
|
|
|||
|
Share-based awards retained for taxes
|
(430
|
)
|
|
—
|
|
|
(430
|
)
|
|||
|
Net income attributable to Brixmor Operating Partnership LP
|
141,122
|
|
|
—
|
|
|
141,122
|
|
|||
|
Ending balance, September 30, 2015
|
$
|
2,937,656
|
|
|
$
|
(6,216
|
)
|
|
$
|
2,931,440
|
|
|
|
|
|
|
|
|
||||||
|
Beginning balance, January 1, 2016
|
$
|
2,922,565
|
|
|
$
|
(2,495
|
)
|
|
$
|
2,920,070
|
|
|
Distributions to partners
|
(224,148
|
)
|
|
—
|
|
|
(224,148
|
)
|
|||
|
Equity based compensation expense
|
8,041
|
|
|
—
|
|
|
8,041
|
|
|||
|
Other comprehensive income
|
—
|
|
|
2,489
|
|
|
2,489
|
|
|||
|
Issuance of OP Units
|
211
|
|
|
—
|
|
|
211
|
|
|||
|
Share-based awards retained for taxes
|
(3,206
|
)
|
|
—
|
|
|
(3,206
|
)
|
|||
|
Net income attributable to Brixmor Operating Partnership LP
|
184,824
|
|
|
—
|
|
|
184,824
|
|
|||
|
Ending balance, September 30, 2016
|
$
|
2,888,287
|
|
|
$
|
(6
|
)
|
|
$
|
2,888,281
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||||||
|
BRIXMOR OPERATING PARTNERSHIP LP AND SUBSIDIARIES
|
|||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|||||||
|
(Unaudited, in thousands)
|
|||||||
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Operating activities:
|
|
|
|
||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
184,824
|
|
|
$
|
141,122
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
294,634
|
|
|
315,424
|
|
||
|
Debt premium and discount amortization
|
(10,630
|
)
|
|
(13,972
|
)
|
||
|
Deferred financing cost amortization
|
5,827
|
|
|
6,236
|
|
||
|
Above- and below-market lease intangible amortization
|
(29,471
|
)
|
|
(34,367
|
)
|
||
|
Provisions for impairment
|
1,971
|
|
|
807
|
|
||
|
Gain on disposition of operating properties
|
(10,232
|
)
|
|
(9,224
|
)
|
||
|
Equity based compensation
|
8,041
|
|
|
19,359
|
|
||
|
Other
|
797
|
|
|
106
|
|
||
|
(Gain) loss on extinguishment of debt, net
|
937
|
|
|
(4,502
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Restricted cash
|
(2,651
|
)
|
|
(1,782
|
)
|
||
|
Receivables
|
4,042
|
|
|
10,502
|
|
||
|
Deferred charges and prepaid expenses
|
(33,101
|
)
|
|
(23,932
|
)
|
||
|
Other assets
|
350
|
|
|
(295
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
3,201
|
|
|
6,444
|
|
||
|
Net cash provided by operating activities
|
418,539
|
|
|
411,926
|
|
||
|
|
|
|
|
||||
|
Investing activities:
|
|
|
|
||||
|
Improvements to and investments in real estate assets
|
(135,868
|
)
|
|
(147,393
|
)
|
||
|
Acquisitions of real estate assets
|
(6,733
|
)
|
|
(52,278
|
)
|
||
|
Proceeds from sales of real estate assets
|
31,068
|
|
|
41,795
|
|
||
|
Change in restricted cash attributable to investing activities
|
(1,548
|
)
|
|
2,182
|
|
||
|
Purchase of marketable securities
|
(35,163
|
)
|
|
(19,316
|
)
|
||
|
Proceeds from sale of marketable securities
|
31,622
|
|
|
15,014
|
|
||
|
Net cash used in investing activities
|
(116,622
|
)
|
|
(159,996
|
)
|
||
|
|
|
|
|
||||
|
Financing activities:
|
|
|
|
||||
|
Repayment of debt obligations and financing liabilities
|
(865,918
|
)
|
|
(733,815
|
)
|
||
|
Repayment of borrowings under unsecured revolving credit facility
|
(805,000
|
)
|
|
(1,118,475
|
)
|
||
|
Proceeds from borrowings under unsecured revolving credit facility
|
481,000
|
|
|
619,000
|
|
||
|
Proceeds from unsecured term loan and notes
|
1,087,623
|
|
|
1,188,146
|
|
||
|
Deferred financing costs
|
(10,673
|
)
|
|
(3,153
|
)
|
||
|
Partner distributions
|
(227,348
|
)
|
|
(206,266
|
)
|
||
|
Distributions to non-controlling interests
|
—
|
|
|
(19,870
|
)
|
||
|
Net cash used in financing activities
|
(340,316
|
)
|
|
(274,433
|
)
|
||
|
|
|
|
|
||||
|
Change in cash and cash equivalents
|
(38,399
|
)
|
|
(22,503
|
)
|
||
|
Cash and cash equivalents at beginning of period
|
69,506
|
|
|
60,450
|
|
||
|
Cash and cash equivalents at end of period
|
$
|
31,107
|
|
|
$
|
37,947
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest, net of amount capitalized of $1,918 and $2,131
|
$
|
183,505
|
|
|
$
|
191,125
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||
|
|
|
|
|
|
Purchase Price
|
|||||||||||
|
Description
|
Location
|
Month Acquired
|
GLA
|
|
Cash
|
|
Debt Assumed
|
|
Total
|
|||||||
|
Building at Rose Pavilion
|
Pleasanton, CA
|
Sept-16
|
28,530
|
|
|
$
|
6,733
|
|
|
$
|
—
|
|
|
$
|
6,733
|
|
|
|
|
|
|
|
Purchase Price
|
|||||||||||
|
Description
|
Location
|
Month Acquired
|
GLA
|
|
Cash
|
|
Debt Assumed
|
|
Total
|
|||||||
|
Building at Bardin Place Center
|
Arlington, TX
|
Jun-15
|
96,127
|
|
|
$
|
9,258
|
|
|
$
|
—
|
|
|
$
|
9,258
|
|
|
Larchmont Centre
|
Mt. Laurel, NJ
|
Jun-15
|
103,787
|
|
|
11,000
|
|
|
7,000
|
|
|
18,000
|
|
|||
|
Webster Square Shopping Center
|
Marshfield, MA
|
Jun-15
|
182,756
|
|
|
31,950
|
|
|
—
|
|
|
31,950
|
|
|||
|
|
|
|
382,670
|
|
|
$
|
52,208
|
|
|
$
|
7,000
|
|
|
$
|
59,208
|
|
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
Assets
|
2016
|
|
2015
|
||||||
|
|
|
Land
|
$
|
2,829
|
|
|
$
|
13,004
|
|
|
|
|
Buildings
|
3,552
|
|
|
35,606
|
|
||
|
|
|
Building and tenant improvements
|
352
|
|
|
7,006
|
|
||
|
|
|
Above market rents
|
—
|
|
|
95
|
|
||
|
|
|
In-Place leases
|
—
|
|
|
4,101
|
|
||
|
|
Real estate, net
|
6,733
|
|
|
59,812
|
|
|||
|
|
Deferred charges and prepaid expenses, net
|
—
|
|
|
1,792
|
|
|||
|
Total assets
|
6,733
|
|
|
61,604
|
|
||||
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||||
|
|
|
Secured loan payable
|
$
|
—
|
|
|
$
|
7,000
|
|
|
|
|
Secured loan fair value adjustment
|
—
|
|
|
440
|
|
||
|
|
Debt obligations, net
|
—
|
|
|
7,440
|
|
|||
|
|
Accounts payable, accrued expenses and other liabilities (Below Market Leases)
|
—
|
|
|
1,956
|
|
|||
|
Total liabilities
|
—
|
|
|
9,396
|
|
||||
|
Net Assets Acquired
|
$
|
6,733
|
|
|
$
|
52,208
|
|
||
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Land
|
$
|
2,004,264
|
|
|
$
|
2,011,947
|
|
|
Buildings and improvements:
|
|
|
|
||||
|
Buildings and tenant improvements
|
8,110,633
|
|
|
8,043,325
|
|
||
|
Lease intangibles
(1)
|
845,093
|
|
|
877,578
|
|
||
|
|
10,959,990
|
|
|
10,932,850
|
|
||
|
Accumulated depreciation and amortization
(1)
|
(2,100,229
|
)
|
|
(1,880,685
|
)
|
||
|
Total
|
$
|
8,859,761
|
|
|
$
|
9,052,165
|
|
|
(1)
|
At September 30, 2016 and December 31, 2015, Lease intangibles consisted of the following: (i) $
766.7 million
and $
796.8 million
, respectively, of in-place leases, (ii) $
78.4 million
and $
80.8 million
, respectively, of above-market leases, and (iii) $
629.0 million
and $
606.5 million
, respectively, of accumulated amortization. These intangible assets are amortized over the term of each related lease.
|
|
Year ending December 31,
|
|
Above- and below-market lease accretion (income), net
|
|
In-place leases amortization expense
|
||||
|
2016 (remaining three months)
|
|
$
|
(8,005
|
)
|
|
$
|
13,071
|
|
|
2017
|
|
(29,198
|
)
|
|
40,948
|
|
||
|
2018
|
|
(26,285
|
)
|
|
31,721
|
|
||
|
2019
|
|
(22,054
|
)
|
|
24,925
|
|
||
|
2020
|
|
(17,606
|
)
|
|
18,892
|
|
||
|
|
|
Number of Instruments
|
|
Notional Amount
|
|
||
|
Interest Rate Swaps
|
|
5
|
|
$
|
1,500,000
|
|
|
|
|
|
Fair Value of Derivative Instruments
|
||||||
|
Interest rate swaps classified as:
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Gross derivative assets
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Gross derivative liabilities
|
|
(23
|
)
|
|
(2,437
|
)
|
||
|
Net derivative liability
|
|
$
|
(23
|
)
|
|
$
|
(2,437
|
)
|
|
Derivatives in Cash Flow Hedging Relationships (Interest Rate Swaps)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended
September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|||||||||
|
Unrealized gain (loss) on interest rate swaps
|
|
$
|
79
|
|
|
$
|
(2,477
|
)
|
|
$
|
(1,704
|
)
|
|
$
|
(9,150
|
)
|
|
Amortization of interest rate swaps to interest expense
|
|
$
|
1,242
|
|
|
$
|
2,365
|
|
|
$
|
4,117
|
|
|
$
|
7,319
|
|
|
|
|
Carrying Value as of
|
|
|
|
|
||||||
|
|
|
September 30,
2016
|
|
December 31, 2015
|
|
Stated
Interest
Rates
|
|
Scheduled
Maturity
Date
|
||||
|
Secured loans
(1)
|
|
|
|
|
|
|
|
|
||||
|
Fixed rate secured loans
(2)
|
|
$
|
1,360,845
|
|
|
$
|
2,226,763
|
|
|
4.40% - 8.00%
|
|
2016 – 2024
|
|
Net unamortized premium
|
|
27,432
|
|
|
40,508
|
|
|
|
|
|
||
|
Net unamortized debt issuance cost
|
|
(498
|
)
|
|
(1,752
|
)
|
|
|
|
|
||
|
Total secured loans, net
|
|
$
|
1,387,779
|
|
|
$
|
2,265,519
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Notes payable
|
|
|
|
|
|
|
|
|
||||
|
Unsecured notes
(3)
|
|
$
|
2,318,453
|
|
|
$
|
1,218,453
|
|
|
3.25% - 7.97%
|
|
2022 - 2029
|
|
Net unamortized discount
|
|
(9,403
|
)
|
|
(4,676
|
)
|
|
|
|
|
||
|
Net unamortized debt issuance cost
|
|
(18,048
|
)
|
|
(9,923
|
)
|
|
|
|
|
||
|
Total notes payable, net
|
|
$
|
2,291,002
|
|
|
$
|
1,203,854
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Unsecured Credit Facility and Term Loan
|
|
|
|
|
|
|
|
|
||||
|
Unsecured Credit Facility
(4)
|
|
$
|
1,592,000
|
|
|
$
|
1,916,000
|
|
|
1.76% - 1.91%
|
|
2018 – 2021
|
|
Unsecured Term Loan
|
|
600,000
|
|
|
600,000
|
|
|
1.96%
|
|
2019
|
||
|
Net unamortized debt issuance cost
|
|
(13,350
|
)
|
|
(11,107
|
)
|
|
|
|
|
||
|
Total Unsecured Credit Facility and Term Loan
|
|
$
|
2,178,650
|
|
|
$
|
2,504,893
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total debt obligations, net
|
|
$
|
5,857,431
|
|
|
$
|
5,974,266
|
|
|
|
|
|
|
(1)
|
The Company’s secured loans are collateralized by certain properties and the equity interests of certain subsidiaries. These properties had a carrying value as of September 30, 2016 of approximately $
2.1 billion
.
|
|
(2)
|
The weighted average interest rate on the Company’s fixed rate secured loans was
6.05%
as of September 30, 2016.
|
|
(3)
|
The weighted average interest rate on the Company’s unsecured notes was
3.82%
as of September 30, 2016.
|
|
(4)
|
The Amended Credit Facility (as defined below) consists of a
$1.25 billion
revolving credit facility, a
$1.0 billion
term loan and a
$0.5 billion
term loan. The Company had interest rate swap agreements that converted the floating interest rate on the
$1.5 billion
of term loans to a fixed, combined interest rate of
0.844%
plus an interest spread of
135
basis points. These swap agreements expired on October 1, 2016. See Note 14 for more information on swaps entered into during October 2016.
|
|
Year ending December 31,
|
|
|
||
|
2016 (remaining three months)
|
|
$
|
11,782
|
|
|
2017
|
|
349,659
|
|
|
|
2018
|
|
1,019,476
|
|
|
|
2019
|
|
620,126
|
|
|
|
2020
|
|
858,577
|
|
|
|
Thereafter
|
|
3,011,678
|
|
|
|
Total debt maturities
|
|
5,871,298
|
|
|
|
Net unamortized premiums on secured loans
|
|
27,432
|
|
|
|
Net unamortized discount on notes
|
|
(9,403
|
)
|
|
|
Net unamortized debt issuance costs
|
|
(31,896
|
)
|
|
|
Total debt obligations, net
|
|
$
|
5,857,431
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
|||||||||||||
|
|
Carrying
Amounts
|
|
Fair
Value
|
|
Carrying
Amounts
|
|
Fair
Value
|
|||||||||
|
Secured loans
|
$
|
1,387,779
|
|
|
$
|
1,491,125
|
|
|
$
|
2,265,519
|
|
|
$
|
2,367,070
|
|
|
|
Notes payable
|
2,291,002
|
|
|
2,389,624
|
|
|
1,203,854
|
|
|
1,198,504
|
|
|||||
|
Unsecured Credit Facility and Term Loan
|
2,178,650
|
|
|
2,193,861
|
|
|
2,504,893
|
|
|
2,516,000
|
|
|||||
|
Total debt obligations, net
|
$
|
5,857,431
|
|
|
$
|
6,074,610
|
|
|
$
|
5,974,266
|
|
|
$
|
6,081,574
|
|
|
|
|
Fair Value Measurements as of September 30, 2016
|
||||||||||||||
|
|
Balance
|
|
Quoted Prices in Active markets for Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Marketable securities
(1)
|
$
|
26,580
|
|
|
$
|
1,483
|
|
|
$
|
25,097
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate derivatives
|
$
|
(23
|
)
|
|
$
|
—
|
|
|
$
|
(23
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Fair Value Measurements as of December 31, 2015
|
||||||||||||||
|
|
Balance
|
|
Quoted Prices in Active markets for Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Marketable securities
(1)
|
$
|
23,001
|
|
|
$
|
1,167
|
|
|
$
|
21,834
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Interest rate derivatives
|
$
|
(2,437
|
)
|
|
$
|
—
|
|
|
$
|
(2,437
|
)
|
|
$
|
—
|
|
|
(1)
|
As of September 30, 2016 and December 31, 2015 marketable securities included less than
$0.1 million
of net unrealized gain and
$0.1 million
of net unrealized losses, respectively.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Computation of Basic Earnings Per Share:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
57,805
|
|
|
$
|
54,819
|
|
|
$
|
184,824
|
|
|
$
|
141,122
|
|
|
Income attributable to non-controlling interests
|
(313
|
)
|
|
(1,046
|
)
|
|
(2,399
|
)
|
|
(2,814
|
)
|
||||
|
Non-forfeitable dividends on unvested restricted shares
|
(9
|
)
|
|
(6
|
)
|
|
(26
|
)
|
|
(17
|
)
|
||||
|
Net income attributable to the Company’s common stockholders for basic earnings per share
|
$
|
57,483
|
|
|
$
|
53,767
|
|
|
$
|
182,399
|
|
|
$
|
138,291
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number shares outstanding - basic
|
303,013
|
|
|
298,464
|
|
|
300,697
|
|
|
297,714
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic Earnings Per Share Attributable to the Company’s Common Stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income
(1)
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.61
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Computation of Diluted Earnings Per Share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to the Company’s common stockholders for basic earnings per share
|
$
|
57,483
|
|
|
$
|
53,767
|
|
|
$
|
182,399
|
|
|
$
|
138,291
|
|
|
Allocation of net income to dilutive convertible non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
2,814
|
|
||||
|
Net income attributable to the Company’s common stockholders for diluted earnings per share
|
$
|
57,483
|
|
|
$
|
53,767
|
|
|
$
|
182,399
|
|
|
$
|
141,105
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding - basic
|
303,013
|
|
|
298,464
|
|
|
300,697
|
|
|
297,714
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Conversion of OP Units
|
—
|
|
|
—
|
|
|
—
|
|
|
6,185
|
|
||||
|
Equity awards
|
508
|
|
|
472
|
|
|
449
|
|
|
807
|
|
||||
|
Weighted average shares outstanding - diluted
(2)
|
303,521
|
|
|
298,936
|
|
|
301,146
|
|
|
304,706
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted Earnings Per Share Attributable to the Company’s Common Stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income
(1)
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.61
|
|
|
$
|
0.46
|
|
|
(1)
|
The sum of the quarterly Basic and Diluted earnings per share may not equal the Basic and Diluted earnings per share for the nine months ended September 30, 2016 and 2015 due to rounding.
|
|
(2)
|
For the three months ended September 30, 2016 and 2015, the weighted average number of vested OP Units outstanding was
1.6 million
and
5.8 million
, respectively and was not dilutive. For the nine months ended September 30, 2016, the weighted average number of vested OP Units outstanding was
3.9 million
and was not dilutive.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Computation of Basic Earnings Per Unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
57,805
|
|
|
$
|
54,819
|
|
|
$
|
184,824
|
|
|
$
|
141,122
|
|
|
Non-forfeitable dividends on unvested restricted shares
|
(9
|
)
|
|
(6
|
)
|
|
(26
|
)
|
|
(17
|
)
|
||||
|
Net income attributable to the Operating Partnership’s common units for basic earnings per unit
|
$
|
57,796
|
|
|
$
|
54,813
|
|
|
$
|
184,798
|
|
|
$
|
141,105
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number of common units outstanding - basic
|
304,659
|
|
|
304,270
|
|
|
304,577
|
|
|
303,899
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic Earnings Per Unit Attributable to the Operating Partnership’s Common Units:
|
|
|
|
|
|
|
|
||||||||
|
Net Income
(1)
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.61
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Computation of Diluted Earnings Per Unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to the Operating Partnership’s common units for diluted earnings per unit
|
$
|
57,796
|
|
|
$
|
54,813
|
|
|
$
|
184,798
|
|
|
$
|
141,105
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common units outstanding - basic
|
304,659
|
|
|
304,270
|
|
|
304,577
|
|
|
303,899
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Equity awards
|
508
|
|
|
472
|
|
|
449
|
|
|
807
|
|
||||
|
Weighted average common units outstanding - diluted
|
305,167
|
|
|
304,742
|
|
|
305,026
|
|
|
304,706
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted Earnings Per Unit Attributable to the Operating Partnership’s Common Units:
|
|
|
|
|
|
|
|
||||||||
|
Net Income
(1)
|
$
|
0.19
|
|
|
$
|
0.18
|
|
|
$
|
0.61
|
|
|
$
|
0.46
|
|
|
(1)
|
The sum of the quarterly Basic and Diluted earnings per unit may not equal the Basic and Diluted earnings per unit for the nine months ended September 30, 2016 and 2015 due to rounding.
|
|
Year ending December 31,
|
|
|
||
|
2016 (remaining three months)
|
|
$
|
1,776
|
|
|
2017
|
|
7,336
|
|
|
|
2018
|
|
6,902
|
|
|
|
2019
|
|
6,750
|
|
|
|
2020
|
|
5,936
|
|
|
|
Thereafter
|
|
85,745
|
|
|
|
Total minimum annual rental commitments
|
|
$
|
114,445
|
|
|
•
|
During October 2016, the Company entered into
nine
forward starting interest rate swap agreements (“Swaps”) with an effective date of November 1, 2016 and an aggregate notional value of
$1.4 billion
to hedge the variable cash flows associated with floating Libor based interest rates under the Company's Amended Unsecured Credit Facility and Amended Term Loan. The Swaps have expiration dates ranging from July 31, 2018 to July 30, 2021.
|
|
•
|
Embedded Anchor Space Repositioning, Redevelopment and Outparcel Development Expertise - We have completed anchor space repositioning, redevelopment and outparcel development projects totaling over $1.2 billion since January 1, 2003.
|
|
•
|
Expansive Retailer Relationships - We believe that given the scale of our asset base and our nationwide footprint, we have a competitive advantage in supporting the growth plans of the nation’s largest retailers. We believe that we are the largest landlord by gross leasable area (“GLA”) to Kroger and TJX Companies, as well as a key landlord to major grocers and most major retail category leaders. We believe that our strong relationships with leading retailers affords us insight into their strategies and priority access to their expansion plans, enabling us to efficiently provide these retailers with space in multiple locations.
|
|
•
|
Fully-Integrated Operating Platform - We operate a fully-integrated, comprehensive platform, leveraging our national scope and demonstrating our commitment to a regional and local presence. We provide our tenants with dedicated service through our network of four regional offices in Atlanta, Chicago, San Diego and Philadelphia, as well as 11 leasing and property management satellite offices throughout the country. We believe that this strategy enables us to obtain critical market intelligence and to benefit from the regional and local expertise of our workforce.
|
|
•
|
Experienced Management - Senior members of our management team are experienced real estate operators with deep industry expertise and retailer relationships.
|
|
•
|
Billed occupancy for the Portfolio was 90.6% and 90.9% as of September 30, 2016 and 2015, respectively. Leased occupancy for the Portfolio was 92.6% as of September 30, 2016 and 2015.
|
|
•
|
During the three months ended September 30, 2016, we executed 513 total leases in our Portfolio totaling 3.5 million square feet of GLA, including 191 new leases totaling 0.8 million square feet of GLA, 229 renewal leases totaling 1.2 million square feet of GLA and 93 option leases totaling 1.5 million square feet of GLA. The average annualized cash base rent (“ABR”) per leased square foot of the new leases was $15.53 and the average ABR per leased square foot of the new and renewal leases was $13.40. The average cost per square foot for tenant improvements and leasing commissions for new leases was $20.83 and $3.37, respectively. The average cost per square foot for tenant improvements and leasing commissions for both new and renewal leases was $8.72 and $1.38, respectively. The average ABR under the comparable new leases increased 26.2% from the prior tenant’s ABR and increased 14.7% for both comparable new and renewal leases from the ABR under the prior leases.
|
|
•
|
During the nine months ended September 30, 2016, we executed 1,564 total leases in our Portfolio totaling 10.7 million square feet of GLA, including 569 new leases totaling 2.6 million square feet of GLA and 720 renewal leases totaling 3.3 million square feet of GLA and 275 option leases totaling 4.8 million square feet of GLA. The average ABR per leased square foot of the new leases was $15.40 and the average ABR per leased square foot of the new and renewal leases was $14.93. The average cost per square foot for tenant improvements and leasing commissions for new leases was $20.59 and $3.28, respectively. The average cost per square foot for tenant improvements and leasing commissions for both new and renewal leases was $9.26 and $1.48, respectively. The average ABR under the comparable new leases increased 28.4% from the prior tenant’s ABR and increased 15.5% for both comparable new and renewal leases from the ABR under the prior leases.
|
|
•
|
During the nine months ended September 30, 2016, we acquired two land parcels and two outparcel buildings, adjacent to currently owned shopping centers, for $7.9 million.
|
|
•
|
During the nine months ended September 30, 2016, we disposed of four shopping centers and one outparcel building for net proceeds of $31.1 million resulting in a gain of $10.3 million and an impairment of less than $0.1 million.
|
|
|
Three Months Ended September 30,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
|
Revenues
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
247,859
|
|
|
$
|
245,829
|
|
|
$
|
2,030
|
|
|
Expense reimbursements
|
69,469
|
|
|
65,304
|
|
|
4,165
|
|
|||
|
Other revenues
|
1,249
|
|
|
1,892
|
|
|
(643
|
)
|
|||
|
Total revenues
|
$
|
318,577
|
|
|
$
|
313,025
|
|
|
$
|
5,552
|
|
|
|
Three Months Ended September 30,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
|
Operating expenses
|
|
|
|
|
|
||||||
|
Operating costs
|
$
|
31,041
|
|
|
$
|
27,952
|
|
|
$
|
3,089
|
|
|
Real estate taxes
|
47,812
|
|
|
45,472
|
|
|
2,340
|
|
|||
|
Depreciation and amortization
|
98,337
|
|
|
102,439
|
|
|
(4,102
|
)
|
|||
|
Provision for doubtful accounts
|
2,218
|
|
|
1,953
|
|
|
265
|
|
|||
|
Impairment of real estate assets
|
1,971
|
|
|
—
|
|
|
1,971
|
|
|||
|
General and administrative
|
21,787
|
|
|
22,030
|
|
|
(243
|
)
|
|||
|
Total operating expenses
|
$
|
203,166
|
|
|
$
|
199,846
|
|
|
$
|
3,320
|
|
|
|
Three Months Ended September 30,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
|
Other income (expense)
|
|
|
|
|
|
||||||
|
Dividends and interest
|
$
|
89
|
|
|
$
|
57
|
|
|
$
|
32
|
|
|
Interest expense
|
(57,855
|
)
|
|
(61,567
|
)
|
|
3,712
|
|
|||
|
Gain on sale of real estate assets
|
2,450
|
|
|
—
|
|
|
2,450
|
|
|||
|
Gain (loss) on extinguishment of debt, net
|
(1,042
|
)
|
|
137
|
|
|
(1,179
|
)
|
|||
|
Other
|
(1,370
|
)
|
|
2,880
|
|
|
(4,250
|
)
|
|||
|
Total other income (expense)
|
$
|
(57,728
|
)
|
|
$
|
(58,493
|
)
|
|
$
|
765
|
|
|
|
Three Months Ended September 30,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
|
Equity in income of unconsolidated joint ventures
|
$
|
122
|
|
|
$
|
133
|
|
|
$
|
(11
|
)
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
|
Revenues
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
744,580
|
|
|
$
|
733,429
|
|
|
$
|
11,151
|
|
|
Expense reimbursements
|
200,944
|
|
|
200,570
|
|
|
374
|
|
|||
|
Other revenues
|
6,214
|
|
|
6,430
|
|
|
(216
|
)
|
|||
|
Total revenues
|
$
|
951,738
|
|
|
$
|
940,429
|
|
|
$
|
11,309
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
|
Operating expenses
|
|
|
|
|
|
||||||
|
Operating costs
|
97,507
|
|
|
93,779
|
|
|
$
|
3,728
|
|
||
|
Real estate taxes
|
130,886
|
|
|
133,635
|
|
|
(2,749
|
)
|
|||
|
Depreciation and amortization
|
294,634
|
|
|
315,424
|
|
|
(20,790
|
)
|
|||
|
Provision for doubtful accounts
|
6,579
|
|
|
6,973
|
|
|
(394
|
)
|
|||
|
Impairment of real estate assets
|
1,971
|
|
|
807
|
|
|
1,164
|
|
|||
|
General and administrative
|
69,709
|
|
|
73,030
|
|
|
(3,321
|
)
|
|||
|
Total operating expenses
|
$
|
601,286
|
|
|
$
|
623,648
|
|
|
$
|
(22,362
|
)
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
2016
|
|
2015
|
|
$ Change
|
||||||
|
Other income (expense)
|
|
|
|
|
|
||||||
|
Dividends and interest
|
481
|
|
|
241
|
|
|
$
|
240
|
|
||
|
Interest expense
|
(171,482
|
)
|
|
(186,289
|
)
|
|
14,807
|
|
|||
|
Gain on sale of real estate assets
|
10,232
|
|
|
9,224
|
|
|
1,008
|
|
|||
|
Gain (loss) on extinguishment of debt, net
|
(949
|
)
|
|
922
|
|
|
(1,871
|
)
|
|||
|
Other
|
(4,258
|
)
|
|
(115
|
)
|
|
(4,143
|
)
|
|||
|
Total other income (expense)
|
$
|
(165,976
|
)
|
|
$
|
(176,017
|
)
|
|
$
|
10,041
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||
|
|
2016
|
|
2015
|
|
$ Change
|
||||
|
Equity in income of unconsolidated joint ventures
|
348
|
|
|
358
|
|
|
$
|
(10
|
)
|
|
•
|
cash and cash equivalent balances;
|
|
•
|
operating cash flow;
|
|
•
|
available borrowings under our existing revolving credit facility;
|
|
•
|
issuance of long-term debt;
|
|
•
|
asset sales; and
|
|
•
|
issuance of equity securities.
|
|
•
|
leasing costs and tenant improvements and allowances;
|
|
•
|
anchor space repositioning and redevelopment programs at individual properties;
|
|
•
|
recurring maintenance capital expenditures;
|
|
•
|
debt maturities and repayment requirements;
|
|
•
|
acquisitions; and
|
|
•
|
dividend/distribution payments
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Cash flows provided by operating activities
|
|
$
|
418,539
|
|
|
$
|
411,924
|
|
|
Cash flows used in investing activities
|
|
$
|
(116,631
|
)
|
|
$
|
(160,000
|
)
|
|
Cash flows used in financing activities
|
|
$
|
(340,293
|
)
|
|
$
|
(274,536
|
)
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Cash flows provided by operating activities
|
|
$
|
418,539
|
|
|
$
|
411,926
|
|
|
Cash flows used in investing activities
|
|
$
|
(116,622
|
)
|
|
$
|
(159,996
|
)
|
|
Cash flows used in financing activities
|
|
$
|
(340,316
|
)
|
|
$
|
(274,433
|
)
|
|
|
As of September 30, 2016
|
|||||||||
|
|
Total Projects
|
|
Anticipated Cost
|
|
Cost Incurred
|
|||||
|
Anchor space repositioning
|
15
|
|
|
$
|
33,200
|
|
|
$
|
18,248
|
|
|
Redevelopment
|
8
|
|
|
103,800
|
|
|
56,172
|
|
||
|
Outparcel development
|
11
|
|
|
18,800
|
|
|
9,933
|
|
||
|
New development
|
1
|
|
|
19,300
|
|
|
4,563
|
|
||
|
Total
|
35
|
|
|
$
|
175,100
|
|
|
$
|
88,916
|
|
|
Contractual Obligations
|
|
Payment due by period
|
||||||||||||||||||||||||||
|
(in thousands)
|
|
2016
(Remaining three Months)
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Debt
(1)
|
|
$
|
11,782
|
|
|
$
|
349,659
|
|
|
$
|
1,019,476
|
|
|
$
|
620,126
|
|
|
$
|
858,577
|
|
|
$
|
3,011,678
|
|
|
$
|
5,871,298
|
|
|
Interest payments
(2)
|
|
49,091
|
|
|
213,712
|
|
|
187,643
|
|
|
164,413
|
|
|
147,097
|
|
|
362,831
|
|
|
1,124,787
|
|
|||||||
|
Operating leases
|
|
1,776
|
|
|
7,336
|
|
|
6,902
|
|
|
6,750
|
|
|
5,936
|
|
|
85,745
|
|
|
114,445
|
|
|||||||
|
Total
|
|
$
|
62,649
|
|
|
$
|
570,707
|
|
|
$
|
1,214,021
|
|
|
$
|
791,289
|
|
|
$
|
1,011,610
|
|
|
$
|
3,460,254
|
|
|
$
|
7,110,530
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
(1)
|
Debt includes scheduled principal amortization and scheduled maturities for secured loans, unsecured credit facilities and unsecured notes payable.
|
|
(2)
|
As of September 30, 2016, we incur variable rate interest on a (i) $1.0 billion term loan and a $0.5 billion term loan under our Amended Unsecured Credit Facility; (ii) a $92.0 million outstanding balance under the Revolving Facility; and (iii) $600.0 million term loan under our Amended Term Loan. The margin associated with Amended Unsecured Credit Facility borrowings is based on a credit rating grid and ranges from 0.00% to 0.75%, for base rate loans, and 0.875% to 1.75%, for LIBOR rate loans. The margin on the Amended Unsecured Credit Facility was 1.35% and the all-in rate was 1.91% as of September 30, 2016. The Company had in place five forward starting interest rate swap agreements that converted the floating interest rate on $1.5 billion of the Amended Unsecured Credit Facility to a fixed, combined interest rate of 0.844% plus an interest spread of 1.35%. These swaps expired on October 1, 2016. See note 14 for more information on interest rate swaps entered into during October 2016. The margin associated with the Amended Term Loan is based on a credit rating grid and ranges from 0.00% to 0.95%, for base rate loans, and 0.95% to 1.95% for LIBOR rate loans. The margin on the Amended Term Loan was 1.40% and the all-in rate was 1.96% as of September 30, 2016.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended
September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income
|
$
|
57,805
|
|
|
$
|
54,819
|
|
|
$
|
184,824
|
|
|
$
|
141,122
|
|
|
Gain on disposition of operating properties
|
(2,450
|
)
|
|
—
|
|
|
(10,232
|
)
|
|
(9,224
|
)
|
||||
|
Depreciation and amortization-real estate related-continuing operations
|
97,570
|
|
|
101,360
|
|
|
292,295
|
|
|
311,637
|
|
||||
|
Depreciation and amortization-real estate related-unconsolidated joint ventures
|
23
|
|
|
16
|
|
|
68
|
|
|
59
|
|
||||
|
Impairment of operating properties
|
1,971
|
|
|
—
|
|
|
1,971
|
|
|
807
|
|
||||
|
NAREIT FFO
|
154,919
|
|
|
156,195
|
|
|
468,926
|
|
|
444,401
|
|
||||
|
NAREIT FFO per share/OP Unit - diluted
|
$
|
0.51
|
|
|
$
|
0.51
|
|
|
$
|
1.54
|
|
|
$
|
1.46
|
|
|
Weighted average shares/OP Units outstanding - basic and diluted
(1)
|
305,167
|
|
|
304,752
|
|
|
305,026
|
|
|
304,716
|
|
||||
|
(1)
|
Basic and diluted shares/OP Units outstanding reflects an assumed conversion of vested OP Units to common stock of the Company and the vesting of certain equity awards.
|
|
•
|
certain personnel are no longer employed by BPG;
|
|
•
|
a new Chief Executive Officer and Chief Financial Officer were appointed effective May 20, 2016;
|
|
•
|
the Audit Committee, Board and executives have and will continue to increase communication and training to employees regarding the ethical values of BPG, requirement to comply with laws, the Code of Conduct and BPG's policies; and
|
|
•
|
BPG is evaluating its organizational structure, and is assessing roles and responsibilities to enhance controls and compliance.
|
|
•
|
certain personnel are no longer employed by the Operating Partnership;
|
|
•
|
a new Chief Executive Officer and Chief Financial Officer were appointed effective May 20, 2016;
|
|
•
|
the Audit Committee, Board and executives have and will continue to increase communication and training to employees regarding the ethical values of the Operating Partnership, requirement to comply with laws, the Code of Conduct and the Operating Partnership’s policies; and
|
|
•
|
the Operating Partnership is evaluating its organizational structure, and is assessing roles and responsibilities to enhance controls and compliance.
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit
Number
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Date of
Filing
|
|
Exhibit
Number
|
|
Filed
Herewith
|
|
4.1
|
|
Fourth Supplemental Indenture, dated August 24, 2016, between Brixmor Operating Partnership LP, as issuer, and The Bank of New York Mellon, as trustee
|
|
8-K
|
|
001-36160
|
|
8/24/2016
|
|
4.2
|
|
|
|
10.1
|
|
Amended and Restated Revolving Credit and Term Loan Agreement, dated as of July 25, 2016, among Brixmor Operating Partnership LP, as borrower, JPMorgan Chase Bank, N.A., as administrative agent, and the lenders party thereto.
|
|
10-Q
|
|
001-36160
|
|
7/25/2016
|
|
10.5
|
|
|
|
10.2
|
|
Amendment No. 2 to Term Loan Agreement, dated as of July 25, 2016, among Brixmor Operating Partnership LP, as borrower, JPMorgan Chase Bank, N.A., as administrative agent, and the lenders party thereto.
|
|
10-Q
|
|
001-36160
|
|
7/25/2016
|
|
10.6
|
|
|
|
31.1
|
|
Brixmor Property Group Inc. Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
31.2
|
|
Brixmor Property Group Inc. Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
31.3
|
|
Brixmor Operating Partnership LP Certification of Chief Executive Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
31.4
|
|
Brixmor Operating Partnership LP Certification of Chief Financial Officer pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934 as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
32.1
|
|
Brixmor Property Group Inc. Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
32.2
|
|
Brixmor Operating Partnership LP Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. Section 1350 as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit
Number
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Date of
Filing
|
|
Exhibit
Number
|
|
Filed
Herewith
|
|
99.1
|
|
Section 13(r) Disclosure
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
101.INS
|
|
XBRL Instance Document
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
|
BRIXMOR PROPERTY GROUP INC.
|
|
|
|
|
|
|
Date: October 24, 2016
|
By:
|
/s/James M. Taylor
|
|
|
|
James M. Taylor
|
|
|
|
Chief Executive Officer and President
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: October 24, 2016
|
By:
|
/s/Angela Aman
|
|
|
|
Angela Aman
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
Date: October 24, 2016
|
By:
|
/s/Michael Cathers
|
|
|
|
Michael Cathers
|
|
|
|
Interim Chief Accounting Officer
|
|
|
|
(Principal Accounting Officer)
|
|
|
BRIXMOR OPERATING PARTNERSHIP LP
|
|
|
|
|
|
|
Date: October 24, 2016
|
By:
|
/s/James M. Taylor
|
|
|
|
James M. Taylor
|
|
|
|
Chief Executive Officer and President
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: October 24, 2016
|
By:
|
/s/Angela Aman
|
|
|
|
Angela Aman
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
Date: October 24, 2016
|
By:
|
/s/Michael Cathers
|
|
|
|
Michael Cathers
|
|
|
|
Interim Chief Accounting Officer
|
|
|
|
(Principal Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|