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
|
☐
|
|
Emerging growth company
|
☐
|
|
|
|
|
Emerging growth company
|
☐
|
|
|
|
(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 June 30, 2017 and December 31, 2016
|
|
|
|
Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2017 and 2016
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2017 and 2016
|
|
|
|
Condensed Consolidated Statements of Changes in Equity for the Six Months Ended June 30, 2017 and 2016
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2017 and 2016
|
|
|
|
Brixmor Operating Partnership LP (unaudited)
|
|
|
|
Condensed Consolidated Balance Sheets as of June 30, 2017 and December 31, 2016
|
|
|
|
Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2017 and 2016
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income for the Three and Six Months Ended June 30, 2017 and 2016
|
|
|
|
Condensed Consolidated Statements of Changes in Capital for the Six Months Ended June 30, 2017 and 2016
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2017 and 2016
|
|
|
|
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)
|
|||||||
|
|
June 30,
2017
|
|
December 31,
2016
|
||||
|
Assets
|
|
|
|
||||
|
Real estate
|
|
|
|
||||
|
Land
|
$
|
2,005,648
|
|
|
$
|
2,006,655
|
|
|
Buildings and improvements
|
9,009,456
|
|
|
9,002,403
|
|
||
|
|
11,015,104
|
|
|
11,009,058
|
|
||
|
Accumulated depreciation and amortization
|
(2,280,581
|
)
|
|
(2,167,054
|
)
|
||
|
Real estate, net
|
8,734,523
|
|
|
8,842,004
|
|
||
|
|
|
|
|
||||
|
Investments in and advances to unconsolidated joint venture
|
7,972
|
|
|
7,921
|
|
||
|
Cash and cash equivalents
|
54,479
|
|
|
51,402
|
|
||
|
Restricted cash
|
68,165
|
|
|
51,467
|
|
||
|
Marketable securities
|
24,775
|
|
|
25,573
|
|
||
|
Receivables, net of allowance for doubtful accounts of $15,252 and $16,756
|
219,241
|
|
|
178,216
|
|
||
|
Deferred charges and prepaid expenses, net
|
131,175
|
|
|
122,787
|
|
||
|
Other assets
|
56,744
|
|
|
40,315
|
|
||
|
Total assets
|
$
|
9,297,074
|
|
|
$
|
9,319,685
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Debt obligations, net
|
$
|
5,819,948
|
|
|
$
|
5,838,889
|
|
|
Accounts payable, accrued expenses and other liabilities
|
561,378
|
|
|
553,636
|
|
||
|
Total liabilities
|
6,381,326
|
|
|
6,392,525
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 13)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
||||
|
Common stock, $0.01 par value; authorized 3,000,000,000 shares; 304,935,735 and
304,343,141 shares outstanding
|
3,049
|
|
|
3,043
|
|
||
|
Additional paid in capital
|
3,330,885
|
|
|
3,324,874
|
|
||
|
Accumulated other comprehensive income
|
21,027
|
|
|
21,519
|
|
||
|
Distributions in excess of net income
|
(439,213
|
)
|
|
(426,552
|
)
|
||
|
Total stockholders’ equity
|
2,915,748
|
|
|
2,922,884
|
|
||
|
Non-controlling interests
|
—
|
|
|
4,276
|
|
||
|
Total equity
|
2,915,748
|
|
|
2,927,160
|
|
||
|
Total liabilities and equity
|
$
|
9,297,074
|
|
|
$
|
9,319,685
|
|
|
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 June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
253,777
|
|
|
$
|
245,575
|
|
|
$
|
503,398
|
|
|
$
|
496,721
|
|
|
Expense reimbursements
|
67,039
|
|
|
61,763
|
|
|
140,229
|
|
|
131,475
|
|
||||
|
Other revenues
|
2,002
|
|
|
2,719
|
|
|
4,997
|
|
|
4,965
|
|
||||
|
Total revenues
|
322,818
|
|
|
310,057
|
|
|
648,624
|
|
|
633,161
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
|
Operating costs
|
33,025
|
|
|
31,415
|
|
|
70,450
|
|
|
66,466
|
|
||||
|
Real estate taxes
|
44,064
|
|
|
38,683
|
|
|
90,531
|
|
|
83,074
|
|
||||
|
Depreciation and amortization
|
96,870
|
|
|
95,818
|
|
|
190,801
|
|
|
196,297
|
|
||||
|
Provision for doubtful accounts
|
1,757
|
|
|
1,621
|
|
|
2,807
|
|
|
4,361
|
|
||||
|
Impairment of real estate assets
|
10,632
|
|
|
—
|
|
|
16,318
|
|
|
—
|
|
||||
|
General and administrative
|
23,248
|
|
|
27,198
|
|
|
44,205
|
|
|
47,922
|
|
||||
|
Total operating expenses
|
209,596
|
|
|
194,735
|
|
|
415,112
|
|
|
398,120
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Dividends and interest
|
85
|
|
|
319
|
|
|
158
|
|
|
392
|
|
||||
|
Interest expense
|
(57,443
|
)
|
|
(56,184
|
)
|
|
(113,174
|
)
|
|
(113,627
|
)
|
||||
|
Gain on sale of real estate assets
|
20,173
|
|
|
7,782
|
|
|
28,978
|
|
|
7,782
|
|
||||
|
Gain (loss) on extinguishment of debt, net
|
(78
|
)
|
|
93
|
|
|
(1,340
|
)
|
|
93
|
|
||||
|
Other
|
(684
|
)
|
|
(1,981
|
)
|
|
(1,391
|
)
|
|
(2,888
|
)
|
||||
|
Total other expense
|
(37,947
|
)
|
|
(49,971
|
)
|
|
(86,769
|
)
|
|
(108,248
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before equity in income of unconsolidated joint venture
|
75,275
|
|
|
65,351
|
|
|
146,743
|
|
|
126,793
|
|
||||
|
Equity in income of unconsolidated joint venture
|
163
|
|
|
119
|
|
|
350
|
|
|
226
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
75,438
|
|
|
65,470
|
|
|
147,093
|
|
|
127,019
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to non-controlling interests
|
—
|
|
|
(1,014
|
)
|
|
(76
|
)
|
|
(2,086
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Brixmor Property Group Inc.
|
75,438
|
|
|
64,456
|
|
|
147,017
|
|
|
124,933
|
|
||||
|
Preferred stock dividends
|
(39
|
)
|
|
—
|
|
|
(39
|
)
|
|
—
|
|
||||
|
Net income attributable to common stockholders
|
$
|
75,399
|
|
|
$
|
64,456
|
|
|
$
|
146,978
|
|
|
$
|
124,933
|
|
|
Per common share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
0.48
|
|
|
$
|
0.42
|
|
|
Diluted
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
0.48
|
|
|
$
|
0.42
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
304,914
|
|
|
299,872
|
|
|
304,743
|
|
|
299,526
|
|
||||
|
Diluted
|
305,115
|
|
|
300,204
|
|
|
305,125
|
|
|
304,861
|
|
||||
|
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 June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
75,438
|
|
|
$
|
65,470
|
|
|
147,093
|
|
|
127,019
|
|
||
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on interest rate swaps, net
|
(3,091
|
)
|
|
1,135
|
|
|
(472
|
)
|
|
1,092
|
|
||||
|
Unrealized gain (loss) on marketable securities
|
(21
|
)
|
|
32
|
|
|
(20
|
)
|
|
136
|
|
||||
|
Total other comprehensive income (loss)
|
(3,112
|
)
|
|
1,167
|
|
|
(492
|
)
|
|
1,228
|
|
||||
|
Comprehensive income
|
72,326
|
|
|
66,637
|
|
|
146,601
|
|
|
128,247
|
|
||||
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
(1,014
|
)
|
|
(76
|
)
|
|
(2,086
|
)
|
||||
|
Comprehensive income attributable to common stockholders
|
$
|
72,326
|
|
|
$
|
65,623
|
|
|
$
|
146,525
|
|
|
$
|
126,161
|
|
|
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
Income (Loss)
|
|
Distributions in Excess of Net Income
|
|
Non-controlling Interests
|
|
Total
|
|||||||||||||
|
Beginning balance, January 1, 2016
|
299,138
|
|
|
$
|
2,991
|
|
|
$
|
3,270,246
|
|
|
$
|
(2,509
|
)
|
|
$
|
(400,945
|
)
|
|
$
|
50,519
|
|
|
$
|
2,920,302
|
|
|
Common stock dividends ($0.245 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(147,006
|
)
|
|
—
|
|
|
(147,006
|
)
|
||||||
|
Distributions to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,207
|
)
|
|
(2,207
|
)
|
||||||
|
Equity based compensation expense
|
—
|
|
|
—
|
|
|
4,510
|
|
|
—
|
|
|
—
|
|
|
68
|
|
|
4,578
|
|
||||||
|
Issuance of common stock and OP Units
|
199
|
|
|
2
|
|
|
(1,396
|
)
|
|
—
|
|
|
—
|
|
|
1,604
|
|
|
210
|
|
||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
1,228
|
|
|
—
|
|
|
—
|
|
|
1,228
|
|
||||||
|
Conversion of Operating Partnership units into common stock
|
1,761
|
|
|
18
|
|
|
17,053
|
|
|
—
|
|
|
—
|
|
|
(17,071
|
)
|
|
—
|
|
||||||
|
Shared-based awards retained for taxes
|
—
|
|
|
—
|
|
|
(3,083
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,083
|
)
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
124,933
|
|
|
2,086
|
|
|
127,019
|
|
||||||
|
Ending balance, June 30, 2016
|
301,098
|
|
|
$
|
3,011
|
|
|
$
|
3,287,330
|
|
|
$
|
(1,281
|
)
|
|
$
|
(423,018
|
)
|
|
$
|
34,999
|
|
|
$
|
2,901,041
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Beginning balance, January 1, 2017
|
304,343
|
|
|
$
|
3,043
|
|
|
$
|
3,324,874
|
|
|
$
|
21,519
|
|
|
$
|
(426,552
|
)
|
|
$
|
4,276
|
|
|
$
|
2,927,160
|
|
|
Common stock dividends ($0.26 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(159,037
|
)
|
|
—
|
|
|
(159,037
|
)
|
||||||
|
Equity based compensation expense
|
—
|
|
|
—
|
|
|
4,971
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
4,974
|
|
||||||
|
Preferred stock redemptions/dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(641
|
)
|
|
(648
|
)
|
|
(1,289
|
)
|
||||||
|
Issuance of common stock and OP Units
|
190
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
(492
|
)
|
|
—
|
|
|
—
|
|
|
(492
|
)
|
||||||
|
Conversion of Operating Partnership units into common stock
|
403
|
|
|
—
|
|
|
3,701
|
|
|
—
|
|
|
—
|
|
|
(3,701
|
)
|
|
—
|
|
||||||
|
Shared-based awards retained for taxes
|
—
|
|
|
—
|
|
|
(2,661
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,661
|
)
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,017
|
|
|
76
|
|
|
147,093
|
|
||||||
|
Ending balance, June 30, 2017
|
304,936
|
|
|
$
|
3,049
|
|
|
$
|
3,330,885
|
|
|
$
|
21,027
|
|
|
$
|
(439,213
|
)
|
|
$
|
—
|
|
|
$
|
2,915,748
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
||||||||||||||||||||||||||
|
BRIXMOR PROPERTY GROUP INC. AND SUBSIDIARIES
|
|||||||
|
|
|||||||
|
(Unaudited, in thousands)
|
|||||||
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Operating activities:
|
|
|
|
||||
|
Net income
|
$
|
147,093
|
|
|
$
|
127,019
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
190,801
|
|
|
196,297
|
|
||
|
Debt premium and discount amortization
|
(3,148
|
)
|
|
(7,772
|
)
|
||
|
Deferred financing cost amortization
|
3,574
|
|
|
3,888
|
|
||
|
Above- and below-market lease intangible amortization
|
(15,369
|
)
|
|
(20,116
|
)
|
||
|
Provisions for impairment
|
16,318
|
|
|
—
|
|
||
|
Gain on disposition of operating properties
|
(28,978
|
)
|
|
(7,782
|
)
|
||
|
Equity based compensation
|
4,974
|
|
|
4,578
|
|
||
|
Other
|
946
|
|
|
498
|
|
||
|
(Gain) loss on extinguishment of debt
|
1,333
|
|
|
(97
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Receivables
|
(13,928
|
)
|
|
10,551
|
|
||
|
Deferred charges and prepaid expenses
|
(21,975
|
)
|
|
(15,614
|
)
|
||
|
Other assets
|
(542
|
)
|
|
281
|
|
||
|
Accounts payable, accrued expenses and other liabilities
|
1,088
|
|
|
(15,545
|
)
|
||
|
Net cash provided by operating activities
|
282,187
|
|
|
276,186
|
|
||
|
|
|
|
|
||||
|
Investing activities:
|
|
|
|
||||
|
Improvements to and investments in real estate assets
|
(74,899
|
)
|
|
(83,639
|
)
|
||
|
Acquisitions of real estate assets
|
(111,790
|
)
|
|
—
|
|
||
|
Proceeds from sales of real estate assets
|
107,090
|
|
|
20,534
|
|
||
|
Purchase of marketable securities
|
(12,975
|
)
|
|
(17,361
|
)
|
||
|
Proceeds from sale of marketable securities
|
13,715
|
|
|
11,709
|
|
||
|
Net cash used in investing activities
|
(78,859
|
)
|
|
(68,757
|
)
|
||
|
|
|
|
|
||||
|
Financing activities:
|
|
|
|
||||
|
Repayment of debt obligations and financing liabilities
|
(294,697
|
)
|
|
(178,547
|
)
|
||
|
Repayment of borrowings under unsecured revolving credit facility
|
(508,000
|
)
|
|
(597,000
|
)
|
||
|
Proceeds from borrowings under unsecured revolving credit facility
|
386,000
|
|
|
181,000
|
|
||
|
Proceeds from unsecured term loan and notes
|
893,916
|
|
|
595,968
|
|
||
|
Repayment of borrowings under unsecured term loan
|
(490,000
|
)
|
|
—
|
|
||
|
Deferred financing costs
|
(7,918
|
)
|
|
(5,173
|
)
|
||
|
Distributions to common stockholders
|
(158,803
|
)
|
|
(146,841
|
)
|
||
|
Distributions to non-controlling interests
|
(1,390
|
)
|
|
(2,610
|
)
|
||
|
Repurchase of common shares in conjunction with equity award plans
|
(2,661
|
)
|
|
(3,083
|
)
|
||
|
Net cash used in financing activities
|
(183,553
|
)
|
|
(156,286
|
)
|
||
|
|
|
|
|
||||
|
Change in cash, cash equivalents and restricted cash
|
19,775
|
|
|
51,143
|
|
||
|
Cash, cash equivalents and restricted cash at beginning of period
|
102,869
|
|
|
110,990
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
122,644
|
|
|
$
|
162,133
|
|
|
|
|
|
|
||||
|
Reconciliation to consolidated balance sheets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
54,479
|
|
|
$
|
114,272
|
|
|
Restricted cash
|
68,165
|
|
|
47,861
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
122,644
|
|
|
$
|
162,133
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest, net of amount capitalized of $1,696 and $1,169
|
$
|
111,101
|
|
|
$
|
114,951
|
|
|
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)
|
|||||||
|
|
June 30,
2017
|
|
December 31,
2016
|
||||
|
Assets
|
|
|
|
||||
|
Real estate
|
|
|
|
||||
|
Land
|
$
|
2,005,648
|
|
|
$
|
2,006,655
|
|
|
Buildings and improvements
|
9,009,456
|
|
|
9,002,403
|
|
||
|
|
11,015,104
|
|
|
11,009,058
|
|
||
|
Accumulated depreciation and amortization
|
(2,280,581
|
)
|
|
(2,167,054
|
)
|
||
|
Real estate, net
|
8,734,523
|
|
|
8,842,004
|
|
||
|
|
|
|
|
||||
|
Investments in and advances to unconsolidated joint venture
|
7,972
|
|
|
7,921
|
|
||
|
Cash and cash equivalents
|
54,448
|
|
|
51,368
|
|
||
|
Restricted cash
|
68,165
|
|
|
51,467
|
|
||
|
Marketable securities
|
24,555
|
|
|
25,356
|
|
||
|
Receivables, net of allowance for doubtful accounts of $15,252 and $16,756
|
219,241
|
|
|
178,216
|
|
||
|
Deferred charges and prepaid expenses, net
|
131,175
|
|
|
122,787
|
|
||
|
Other assets
|
56,744
|
|
|
40,315
|
|
||
|
Total assets
|
$
|
9,296,823
|
|
|
$
|
9,319,434
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Debt obligations, net
|
$
|
5,819,948
|
|
|
$
|
5,838,889
|
|
|
Accounts payable, accrued expenses and other liabilities
|
561,378
|
|
|
553,636
|
|
||
|
Total liabilities
|
6,381,326
|
|
|
6,392,525
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 13)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Capital
|
|
|
|
||||
|
Partnership common units: 304,935,735 and 304,720,842 units outstanding
|
2,894,458
|
|
|
2,905,378
|
|
||
|
Accumulated other comprehensive income
|
21,039
|
|
|
21,531
|
|
||
|
Total capital
|
2,915,497
|
|
|
2,926,909
|
|
||
|
Total liabilities and capital
|
$
|
9,296,823
|
|
|
$
|
9,319,434
|
|
|
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 June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
253,777
|
|
|
$
|
245,575
|
|
|
$
|
503,398
|
|
|
$
|
496,721
|
|
|
Expense reimbursements
|
67,039
|
|
|
61,763
|
|
|
140,229
|
|
|
131,475
|
|
||||
|
Other revenues
|
2,002
|
|
|
2,719
|
|
|
4,997
|
|
|
4,965
|
|
||||
|
Total revenues
|
322,818
|
|
|
310,057
|
|
|
648,624
|
|
|
633,161
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
|
Operating costs
|
33,025
|
|
|
31,415
|
|
|
70,450
|
|
|
66,466
|
|
||||
|
Real estate taxes
|
44,064
|
|
|
38,683
|
|
|
90,531
|
|
|
83,074
|
|
||||
|
Depreciation and amortization
|
96,870
|
|
|
95,818
|
|
|
190,801
|
|
|
196,297
|
|
||||
|
Provision for doubtful accounts
|
1,757
|
|
|
1,621
|
|
|
2,807
|
|
|
4,361
|
|
||||
|
Impairment of real estate assets
|
10,632
|
|
|
—
|
|
|
16,318
|
|
|
—
|
|
||||
|
General and administrative
|
23,248
|
|
|
27,198
|
|
|
44,205
|
|
|
47,922
|
|
||||
|
Total operating expenses
|
209,596
|
|
|
194,735
|
|
|
415,112
|
|
|
398,120
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Dividends and interest
|
85
|
|
|
319
|
|
|
158
|
|
|
392
|
|
||||
|
Interest expense
|
(57,443
|
)
|
|
(56,184
|
)
|
|
(113,174
|
)
|
|
(113,627
|
)
|
||||
|
Gain on sale of real estate assets
|
20,173
|
|
|
7,782
|
|
|
28,978
|
|
|
7,782
|
|
||||
|
Gain (loss) on extinguishment of debt, net
|
(78
|
)
|
|
93
|
|
|
(1,340
|
)
|
|
93
|
|
||||
|
Other
|
(684
|
)
|
|
(1,981
|
)
|
|
(1,391
|
)
|
|
(2,888
|
)
|
||||
|
Total other expense
|
(37,947
|
)
|
|
(49,971
|
)
|
|
(86,769
|
)
|
|
(108,248
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before equity in income of unconsolidated joint venture
|
75,275
|
|
|
65,351
|
|
|
146,743
|
|
|
126,793
|
|
||||
|
Equity in income of unconsolidated joint venture
|
163
|
|
|
119
|
|
|
350
|
|
|
226
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
75,438
|
|
|
$
|
65,470
|
|
|
$
|
147,093
|
|
|
$
|
127,019
|
|
|
Per common unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to partnership common units:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
0.48
|
|
|
$
|
0.42
|
|
|
Diluted
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
0.48
|
|
|
$
|
0.42
|
|
|
Weighted average number of partnership common units:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
304,914
|
|
|
304,588
|
|
|
304,900
|
|
|
304,535
|
|
||||
|
Diluted
|
305,115
|
|
|
304,920
|
|
|
305,125
|
|
|
304,861
|
|
||||
|
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 June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
75,438
|
|
|
$
|
65,470
|
|
|
$
|
147,093
|
|
|
$
|
127,019
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Unrealized gain (loss) on interest rate swaps, net
|
(3,091
|
)
|
|
1,135
|
|
|
(472
|
)
|
|
1,092
|
|
||||
|
Unrealized gain (loss) on marketable securities
|
(22
|
)
|
|
31
|
|
|
(20
|
)
|
|
130
|
|
||||
|
Total other comprehensive income (loss)
|
(3,113
|
)
|
|
1,166
|
|
|
(492
|
)
|
|
1,222
|
|
||||
|
Comprehensive income attributable to Brixmor Operating Partnership LP
|
$
|
72,325
|
|
|
$
|
66,636
|
|
|
$
|
146,601
|
|
|
$
|
128,241
|
|
|
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 Income (Loss)
|
|
Total
|
||||||
|
Beginning balance, January 1, 2016
|
$
|
2,922,565
|
|
|
$
|
(2,495
|
)
|
|
$
|
2,920,070
|
|
|
Distributions to partners
|
(149,230
|
)
|
|
—
|
|
|
(149,230
|
)
|
|||
|
Equity based compensation expense
|
4,578
|
|
|
—
|
|
|
4,578
|
|
|||
|
Other comprehensive income
|
—
|
|
|
1,222
|
|
|
1,222
|
|
|||
|
Issuance of OP Units
|
211
|
|
|
—
|
|
|
211
|
|
|||
|
Share-based awards retained for taxes
|
(3,083
|
)
|
|
—
|
|
|
(3,083
|
)
|
|||
|
Net income attributable to Brixmor Operating Partnership LP
|
127,019
|
|
|
—
|
|
|
127,019
|
|
|||
|
Ending balance, June 30, 2016
|
$
|
2,902,060
|
|
|
$
|
(1,273
|
)
|
|
$
|
2,900,787
|
|
|
|
|
|
|
|
|
||||||
|
Beginning balance, January 1, 2017
|
$
|
2,905,378
|
|
|
$
|
21,531
|
|
|
$
|
2,926,909
|
|
|
Distributions to partners
|
(160,326
|
)
|
|
—
|
|
|
(160,326
|
)
|
|||
|
Equity based compensation expense
|
4,974
|
|
|
—
|
|
|
4,974
|
|
|||
|
Other comprehensive income
|
—
|
|
|
(492
|
)
|
|
(492
|
)
|
|||
|
Share-based awards retained for taxes
|
(2,661
|
)
|
|
—
|
|
|
(2,661
|
)
|
|||
|
Net income attributable to Brixmor Operating Partnership LP
|
147,093
|
|
|
—
|
|
|
147,093
|
|
|||
|
Ending balance, June 30, 2017
|
$
|
2,894,458
|
|
|
$
|
21,039
|
|
|
$
|
2,915,497
|
|
|
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)
|
|||||||
|
|
Six Months Ended June 30,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Operating activities:
|
|
|
|
||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
147,093
|
|
|
$
|
127,019
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
190,801
|
|
|
196,297
|
|
||
|
Debt premium and discount amortization
|
(3,148
|
)
|
|
(7,772
|
)
|
||
|
Deferred financing cost amortization
|
3,574
|
|
|
3,888
|
|
||
|
Above- and below-market lease intangible amortization
|
(15,369
|
)
|
|
(20,116
|
)
|
||
|
Provisions for impairment
|
16,318
|
|
|
—
|
|
||
|
Gain on disposition of operating properties
|
(28,978
|
)
|
|
(7,782
|
)
|
||
|
Equity based compensation
|
4,974
|
|
|
4,578
|
|
||
|
Other
|
946
|
|
|
498
|
|
||
|
(Gain) loss on extinguishment of debt
|
1,333
|
|
|
(97
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Receivables
|
(13,928
|
)
|
|
10,551
|
|
||
|
Deferred charges and prepaid expenses
|
(21,975
|
)
|
|
(15,614
|
)
|
||
|
Other assets
|
(542
|
)
|
|
281
|
|
||
|
Accounts payable, accrued expenses and other liabilities
|
1,088
|
|
|
(15,545
|
)
|
||
|
Net cash provided by operating activities
|
282,187
|
|
|
276,186
|
|
||
|
|
|
|
|
||||
|
Investing activities:
|
|
|
|
||||
|
Improvements to and investments in real estate assets
|
(74,899
|
)
|
|
(83,639
|
)
|
||
|
Acquisitions of real estate assets
|
(111,790
|
)
|
|
—
|
|
||
|
Proceeds from sales of real estate assets
|
107,090
|
|
|
20,534
|
|
||
|
Purchase of marketable securities
|
(12,973
|
)
|
|
(17,350
|
)
|
||
|
Proceeds from sale of marketable securities
|
13,715
|
|
|
11,709
|
|
||
|
Net cash used in investing activities
|
(78,857
|
)
|
|
(68,746
|
)
|
||
|
|
|
|
|
||||
|
Financing activities:
|
|
|
|
||||
|
Repayment of debt obligations and financing liabilities
|
(294,697
|
)
|
|
(178,547
|
)
|
||
|
Repayment of borrowings under unsecured revolving credit facility
|
(508,000
|
)
|
|
(597,000
|
)
|
||
|
Proceeds from borrowings under unsecured revolving credit facility
|
386,000
|
|
|
181,000
|
|
||
|
Proceeds from unsecured term loan and notes
|
893,916
|
|
|
595,968
|
|
||
|
Repayment of borrowings under unsecured term loan
|
(490,000
|
)
|
|
—
|
|
||
|
Deferred financing costs
|
(7,918
|
)
|
|
(5,173
|
)
|
||
|
Partner distributions
|
(162,853
|
)
|
|
(152,559
|
)
|
||
|
Net cash used in financing activities
|
(183,552
|
)
|
|
(156,311
|
)
|
||
|
|
|
|
|
||||
|
Change in cash, cash equivalents and restricted cash
|
19,778
|
|
|
51,129
|
|
||
|
Cash, cash equivalents and restricted cash at beginning of period
|
102,835
|
|
|
110,968
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
122,613
|
|
|
$
|
162,097
|
|
|
|
|
|
|
||||
|
Reconciliation to consolidated balance sheets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
54,448
|
|
|
$
|
114,236
|
|
|
Restricted cash
|
68,165
|
|
|
47,861
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
122,613
|
|
|
$
|
162,097
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest, net of amount capitalized of $1,696 and $1,169
|
$
|
111,101
|
|
|
$
|
114,951
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||
|
Building and building and land improvements
|
20 - 40 years
|
|
Furniture, fixtures, and equipment
|
5 - 10 years
|
|
Tenant improvements
|
The shorter of the term of the related lease or useful life
|
|
|
|
|
|
|
Aggregate Purchase Price
|
|||||||||||
|
Description
|
Location
|
Month Acquired
|
GLA
|
|
Cash
|
|
Debt Assumed
|
|
Total
|
|||||||
|
Outparcel building adjacent to Annex of Arlington
|
Arlington Heights, IL
|
Feb-17
|
5,760
|
|
|
$
|
1,006
|
|
|
$
|
—
|
|
|
$
|
1,006
|
|
|
Outparcel adjacent to Northeast Plaza
|
Atlanta, GA
|
Feb-17
|
N/A
|
|
|
1,537
|
|
|
—
|
|
|
1,537
|
|
|||
|
Arborland Center
|
Ann Arbor, MI
|
Mar-17
|
403,536
|
|
|
102,268
|
|
|
—
|
|
|
102,268
|
|
|||
|
Building adjacent to Preston Park
|
Plano, TX
|
Apr-17
|
31,080
|
|
|
4,015
|
|
|
—
|
|
|
4,015
|
|
|||
|
Outparcel building adjacent to Cobblestone Village
|
St. Augustine, FL
|
May-17
|
4,403
|
|
|
1,306
|
|
|
—
|
|
|
1,306
|
|
|||
|
Outparcel adjacent to Wynnewood Village
|
Dallas, TX
|
May-17
|
N/A
|
|
|
1,658
|
|
|
—
|
|
|
1,658
|
|
|||
|
|
|
|
444,779
|
|
|
$
|
111,790
|
|
|
$
|
—
|
|
|
$
|
111,790
|
|
|
|
|
|
Six Months Ended June 30, 2017
|
||
|
Assets
|
|||||
|
|
|
Land
|
$
|
19,240
|
|
|
|
|
Buildings
|
75,286
|
|
|
|
|
|
Building and tenant improvements
|
9,177
|
|
|
|
|
|
Above market rents
|
2,381
|
|
|
|
|
|
In-place leases
|
8,608
|
|
|
|
Total assets
|
114,692
|
|
|||
|
|
|
|
|
||
|
Liabilities
|
|
||||
|
|
Accounts payable, accrued expenses and other liabilities (below market leases)
|
2,902
|
|
||
|
Total liabilities
|
2,902
|
|
|||
|
Net Assets Acquired
|
$
|
111,790
|
|
||
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Land
|
$
|
2,005,648
|
|
|
$
|
2,006,655
|
|
|
Buildings and improvements:
|
|
|
|
||||
|
Buildings and tenant improvements
|
8,190,768
|
|
|
8,165,672
|
|
||
|
Lease intangibles
(1)
|
818,688
|
|
|
836,731
|
|
||
|
|
11,015,104
|
|
|
11,009,058
|
|
||
|
Accumulated depreciation and amortization
(2)
|
(2,280,581
|
)
|
|
(2,167,054
|
)
|
||
|
Total
|
$
|
8,734,523
|
|
|
$
|
8,842,004
|
|
|
(1)
|
At June 30, 2017 and December 31, 2016, Lease intangibles consisted of $
740.2 million
and $
758.0 million
, respectively, of in-place leases and $
78.5 million
and $
78.7 million
, respectively, of above-market leases. These intangible assets are amortized over the term of each related lease.
|
|
(2)
|
At June 30, 2017 and December 31, 2016, Accumulated depreciation and amortization included $
633.7 million
and $
632.8 million
, respectively, of accumulated amortization related to Lease intangibles.
|
|
Year ending December 31,
|
|
Above- and below-market lease accretion (income), net
|
|
In-place lease amortization expense
|
||||
|
2017 (remaining six months)
|
|
$
|
(13,567
|
)
|
|
$
|
20,186
|
|
|
2018
|
|
(25,151
|
)
|
|
33,688
|
|
||
|
2019
|
|
(21,233
|
)
|
|
26,620
|
|
||
|
2020
|
|
(17,368
|
)
|
|
19,913
|
|
||
|
2021
|
|
(14,370
|
)
|
|
14,426
|
|
||
|
Six Months Ended June 30, 2017
|
|||||||||||
|
Property Name
|
|
Location
|
|
Quarter Impaired
|
|
GLA
|
|
Impairment Charge
|
|||
|
The Plaza at Salmon Run
(1)
|
|
Watertown, NY
|
|
Q1 2017
|
|
68,761
|
|
|
$
|
3,486
|
|
|
Smith's
(1)
|
|
Socorro, NM
|
|
Q1 2017
|
|
48,000
|
|
|
2,200
|
|
|
|
The Manchester Collection
(1)
|
|
Manchester, CT
|
|
Q2 2017
|
|
342,247
|
|
|
9,026
|
|
|
|
Renaissance Center East
(1)
|
|
Las Vegas, NV
|
|
Q2 2017
|
|
144,216
|
|
|
1,606
|
|
|
|
|
|
|
|
|
|
603,224
|
|
|
$
|
16,318
|
|
|
(1)
|
The Company recognized impairment charges based upon a change in estimated holding period.
|
|
|
|
Number of Instruments
|
|
Notional Amount
|
||||||||
|
|
|
June 30, 2017
|
|
December 31, 2016
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Interest Rate Swaps
|
|
9
|
|
9
|
|
$
|
1,400,000
|
|
|
$
|
1,400,000
|
|
|
|
|
Fair Value of Derivative Instruments
|
||||||
|
Interest rate swaps classified as:
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Gross derivative assets
|
|
$
|
21,133
|
|
|
$
|
21,605
|
|
|
Gross derivative liabilities
|
|
—
|
|
|
—
|
|
||
|
Net derivative assets
|
|
$
|
21,133
|
|
|
$
|
21,605
|
|
|
Derivatives in Cash Flow Hedging Relationships (Interest Rate Swaps)
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|||||||||
|
Unrealized gain (loss) on interest rate swaps
|
|
$
|
(2,821
|
)
|
|
$
|
(254
|
)
|
|
$
|
(664
|
)
|
|
$
|
(1,783
|
)
|
|
Amortization of interest rate swaps to interest expense
|
|
$
|
(270
|
)
|
|
$
|
1,389
|
|
|
$
|
192
|
|
|
$
|
2,875
|
|
|
|
|
Carrying Value as of
|
|
|
|
|
||||||
|
|
|
June 30,
2017
|
|
December 31, 2016
|
|
Stated
Interest
Rates
(6)
|
|
Scheduled
Maturity
Date
|
||||
|
Secured loans
|
|
|
|
|
|
|
|
|
||||
|
Secured loans
(1)(2)
|
|
$
|
1,017,595
|
|
|
$
|
1,312,292
|
|
|
4.40% - 7.89%
|
|
2017 – 2024
|
|
Net unamortized premium
|
|
21,019
|
|
|
25,189
|
|
|
|
|
|
||
|
Net unamortized debt issuance cost
|
|
(171
|
)
|
|
(387
|
)
|
|
|
|
|
||
|
Total secured loans, net
|
|
$
|
1,038,443
|
|
|
$
|
1,337,094
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Notes payable
|
|
|
|
|
|
|
|
|
||||
|
Unsecured notes
(3)
|
|
$
|
3,218,453
|
|
|
$
|
2,318,453
|
|
|
3.25% - 7.97%
|
|
2022 - 2029
|
|
Net unamortized discount
|
|
(14,446
|
)
|
|
(9,097
|
)
|
|
|
|
|
||
|
Net unamortized debt issuance cost
|
|
(23,957
|
)
|
|
(17,402
|
)
|
|
|
|
|
||
|
Total notes payable, net
|
|
$
|
3,180,050
|
|
|
$
|
2,291,954
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Unsecured Credit Facility and Term Loan
|
|
|
|
|
|
|
|
|
||||
|
Unsecured Credit Facility
(4)
|
|
$
|
1,010,000
|
|
|
$
|
1,622,000
|
|
|
2.41%
|
|
2018 – 2021
|
|
Unsecured Term Loan
(5)
|
|
600,000
|
|
|
600,000
|
|
|
2.46%
|
|
2019
|
||
|
Net unamortized debt issuance cost
|
|
(8,545
|
)
|
|
(12,159
|
)
|
|
|
|
|
||
|
Total Unsecured Credit Facility and Term Loan
|
|
$
|
1,601,455
|
|
|
$
|
2,209,841
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Total debt obligations, net
|
|
$
|
5,819,948
|
|
|
$
|
5,838,889
|
|
|
|
|
|
|
(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 June 30, 2017 of approximately $
1.8 billion
.
|
|
(2)
|
The weighted average interest rate on the Company’s fixed rate secured loans was
6.17%
as of June 30, 2017.
|
|
(3)
|
The weighted average interest rate on the Company’s unsecured notes was
3.81%
as of June 30, 2017.
|
|
(4)
|
The Unsecured Credit Facility consists of a
$1.25 billion
revolving credit facility (the "Revolving Facility"), a
$510.0 million
term loan and a
$500.0 million
term loan. The Company has in place
four
interest rate swap agreements that convert the variable interest rate on
$800.0 million
of the Unsecured Credit Facility to a fixed, combined interest rate of
1.00%
plus a spread of
1.35%
.
|
|
(5)
|
The Company has in place
five
interest rate swap agreements that convert the variable interest rate on the Term Loan to a fixed, combined interest rate of
0.86%
plus a spread of
1.40%
.
|
|
(6)
|
The stated interest rates are as of June 30, 2017 and do not include the impact of any interest rate swap agreements.
|
|
Year ending December 31,
|
|
|
||
|
2017 (remaining six months)
|
|
$
|
18,191
|
|
|
2018
|
|
529,476
|
|
|
|
2019
|
|
620,126
|
|
|
|
2020
|
|
766,577
|
|
|
|
2021
|
|
686,225
|
|
|
|
Thereafter
|
|
3,225,453
|
|
|
|
Total debt maturities
|
|
5,846,048
|
|
|
|
Net unamortized premiums and discounts
|
|
6,573
|
|
|
|
Net unamortized debt issuance costs
|
|
(32,673
|
)
|
|
|
Total debt obligations, net
|
|
$
|
5,819,948
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
|||||||||||||
|
|
Carrying
Amounts
|
|
Fair
Value
|
|
Carrying
Amounts
|
|
Fair
Value
|
|||||||||
|
Secured loans
|
$
|
1,038,443
|
|
|
$
|
1,106,254
|
|
|
$
|
1,337,094
|
|
|
$
|
1,410,698
|
|
|
|
Notes payable
|
3,180,050
|
|
|
3,197,718
|
|
|
2,291,954
|
|
|
2,302,048
|
|
|||||
|
Unsecured Credit Facility and Term Loan
|
1,601,455
|
|
|
1,611,104
|
|
|
2,209,841
|
|
|
2,223,807
|
|
|||||
|
Total debt obligations, net
|
$
|
5,819,948
|
|
|
$
|
5,915,076
|
|
|
$
|
5,838,889
|
|
|
$
|
5,936,553
|
|
|
|
|
Fair Value Measurements as of June 30, 2017
|
||||||||||||||
|
|
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)
|
$
|
24,775
|
|
|
$
|
1,396
|
|
|
$
|
23,379
|
|
|
$
|
—
|
|
|
Interest rate derivatives
|
$
|
21,133
|
|
|
$
|
—
|
|
|
$
|
21,133
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Fair Value Measurements as of December 31, 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)
|
$
|
25,573
|
|
|
$
|
5,679
|
|
|
$
|
19,894
|
|
|
$
|
—
|
|
|
Interest rate derivatives
|
$
|
21,605
|
|
|
$
|
—
|
|
|
$
|
21,605
|
|
|
$
|
—
|
|
|
(1)
|
As of June 30, 2017 and December 31, 2016 marketable securities included
$0.1 million
of net unrealized losses.
|
|
|
Fair Value Measurements as of June 30, 2017
|
||||||||||||||
|
|
Balance
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Properties
(1)(2)
|
$
|
68,537
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
68,537
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Fair Value Measurements as of December 31, 2016
|
||||||||||||||
|
|
Balance
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Properties
(3)
|
$
|
285
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
285
|
|
|
(1)
|
During the six months ended June 30, 2017, the Company recognized
$10.6 million
of impairment based upon offers from third party buyers and
$5.7 million
of impairment based upon a discounted cash flow analysis. The discounted cash flow analysis included all estimated cash inflows and outflows over a specified holding period. These cash flows were comprised of unobservable inputs which include forecasted revenues and expenses based upon market conditions and future expectations. The capitalization rates (ranging from
7.0%
to
8.5%
) and discount rates (ranging from
7.9%
to
9.5%
) which were utilized in the analysis were based upon unobservable rates that the Company believes to be within a reasonable range of current market rates for each respective investment.
|
|
(2)
|
The carrying value of properties remeasured to fair value during the six months ended June 30, 2017 include: (i)
$7.8 million
related to The Plaza at Salmon Run, (ii)
$1.9 million
related to Smith's, (iii)
$46.9 million
related to The Manchester Collection, and (iv)
$12.0 million
related to Renaissance Center East.
|
|
(3)
|
The carrying value of properties remeasured to fair value during the year ended December 31, 2016 include: (i)
$0.1 million
related to a parcel at Country Hills Shopping Center and (ii)
$0.2 million
related to Milford Center.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Computation of Basic Earnings Per Share:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
75,438
|
|
|
$
|
65,470
|
|
|
$
|
147,093
|
|
|
$
|
127,019
|
|
|
Income attributable to non-controlling interests
|
—
|
|
|
(1,014
|
)
|
|
(76
|
)
|
|
(2,086
|
)
|
||||
|
Non-forfeitable dividends on unvested restricted shares
|
(10
|
)
|
|
(9
|
)
|
|
(21
|
)
|
|
(17
|
)
|
||||
|
Preferred stock dividends
|
(39
|
)
|
|
—
|
|
|
(39
|
)
|
|
—
|
|
||||
|
Net income attributable to the Company’s common stockholders for basic earnings per share
|
$
|
75,389
|
|
|
$
|
64,447
|
|
|
$
|
146,957
|
|
|
$
|
124,916
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding - basic
|
304,914
|
|
|
299,872
|
|
|
304,743
|
|
|
299,526
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic Earnings Per Share Attributable to the Company’s Common Stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
0.48
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Computation of Diluted Earnings Per Share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to the Company’s common stockholders for basic earnings per share
|
$
|
75,389
|
|
|
$
|
64,447
|
|
|
$
|
146,957
|
|
|
$
|
124,916
|
|
|
Allocation of net income to dilutive convertible non-controlling interests
|
—
|
|
|
—
|
|
|
76
|
|
|
2,086
|
|
||||
|
Net income attributable to the Company’s common stockholders for diluted earnings per share
|
$
|
75,389
|
|
|
$
|
64,447
|
|
|
$
|
147,033
|
|
|
$
|
127,002
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding - basic
|
304,914
|
|
|
299,872
|
|
|
304,743
|
|
|
299,526
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Conversion of OP Units
|
—
|
|
|
—
|
|
|
157
|
|
|
5,009
|
|
||||
|
Equity awards
|
201
|
|
|
332
|
|
|
225
|
|
|
326
|
|
||||
|
Weighted average shares outstanding - diluted
|
305,115
|
|
|
300,204
|
|
|
305,125
|
|
|
304,861
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted Earnings Per Share Attributable to the Company’s Common Stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
0.48
|
|
|
$
|
0.42
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Computation of Basic Earnings Per Unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
75,438
|
|
|
$
|
65,470
|
|
|
$
|
147,093
|
|
|
$
|
127,019
|
|
|
Non-forfeitable dividends on unvested restricted shares
|
(10
|
)
|
|
(9
|
)
|
|
(21
|
)
|
|
(17
|
)
|
||||
|
Net income attributable to the Operating Partnership’s common units for basic earnings per unit
|
$
|
75,428
|
|
|
$
|
65,461
|
|
|
$
|
147,072
|
|
|
$
|
127,002
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common units outstanding - basic
|
304,914
|
|
|
304,588
|
|
|
304,900
|
|
|
304,535
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic Earnings Per Unit Attributable to the Operating Partnership’s Common Units:
|
|
|
|
|
|
|
|
||||||||
|
Net Income
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
0.48
|
|
|
$
|
0.42
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Computation of Diluted Earnings Per Unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to the Operating Partnership’s common units for diluted earnings per unit
|
$
|
75,428
|
|
|
$
|
65,461
|
|
|
$
|
147,072
|
|
|
$
|
127,002
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common units outstanding - basic
|
304,914
|
|
|
304,588
|
|
|
304,900
|
|
|
304,535
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Equity awards
|
201
|
|
|
332
|
|
|
225
|
|
|
326
|
|
||||
|
Weighted average common units outstanding - diluted
|
305,115
|
|
|
304,920
|
|
|
305,125
|
|
|
304,861
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted Earnings Per Unit Attributable to the Operating Partnership’s Common Units:
|
|
|
|
|
|
|
|
||||||||
|
Net Income
|
$
|
0.25
|
|
|
$
|
0.21
|
|
|
$
|
0.48
|
|
|
$
|
0.42
|
|
|
Year ending December 31,
|
|
|
||
|
2017 (remaining six months)
|
|
$
|
3,672
|
|
|
2018
|
|
6,918
|
|
|
|
2019
|
|
6,760
|
|
|
|
2020
|
|
6,766
|
|
|
|
2021
|
|
6,947
|
|
|
|
Thereafter
|
|
77,976
|
|
|
|
Total minimum annual rental commitments
|
|
$
|
109,039
|
|
|
•
|
On July 28, 2017, the Operating Partnership entered into a new
$300.0 million
variable rate unsecured term loan facility. The term loan facility has a
seven
-year term maturing on July 26, 2024, with no available extension options, and will bear interest at an effective interest rate of Libor plus 190 basis points (based on the Operating Partnership’s current credit ratings). Proceeds from the term loan facility were used to prepay
$300.0 million
of the Company’s Unsecured Credit Facility maturing July 31, 2018.
|
|
•
|
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 objectives of the nation’s largest retailers. We believe that we are the largest landlord by 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 afford us insight into their strategies and priority access to their expansion plans.
|
|
•
|
Fully-Integrated Operating Platform - We manage a fully-integrated operating platform, leveraging our national scope and demonstrating our commitment to operating with a strong regional and local presence. We provide our tenants with dedicated service through both our national accounts leasing team based in New York and 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 seasoned real estate operators with public company leadership experience. Our management team has deep industry knowledge and extensive, well-established relationships with retailers, brokers and vendors through many years of transactional experience, as well as significant expertise in executing value-enhancing reinvestment opportunities.
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Occupancy
|
|
|
|
|
|
|
|
|||||||||
|
|
Billed
|
89.9
|
%
|
|
90.6
|
%
|
|
89.9
|
%
|
|
90.6
|
%
|
||||
|
|
Leased
|
92.0
|
%
|
|
92.8
|
%
|
|
92.0
|
%
|
|
92.8
|
%
|
||||
|
Executed leases
|
|
|
|
|
|
|
|
|||||||||
|
New leases
|
|
|
|
|
|
|
|
|||||||||
|
|
Leases executed
|
162
|
|
|
209
|
|
|
314
|
|
|
378
|
|
||||
|
|
GLA executed
|
0.8 million
|
|
|
0.9 million
|
|
|
1.6 million
|
|
|
1.8 million
|
|
||||
|
Renewal leases
|
|
|
|
|
|
|
|
|||||||||
|
|
Leases executed
|
275
|
|
|
258
|
|
|
486
|
|
|
491
|
|
||||
|
|
GLA executed
|
1.1 million
|
|
|
1.2 million
|
|
|
2.1 million
|
|
|
2.1 million
|
|
||||
|
Option leases
|
|
|
|
|
|
|
|
|||||||||
|
|
Leases executed
|
74
|
|
|
87
|
|
|
147
|
|
|
182
|
|
||||
|
|
GLA executed
|
1.0 million
|
|
|
1.5 million
|
|
|
1.9 million
|
|
|
3.3 million
|
|
||||
|
Total
|
|
|
|
|
|
|
|
|||||||||
|
|
Leases executed
|
511
|
|
|
554
|
|
|
947
|
|
|
1,051
|
|
||||
|
|
GLA executed
|
2.9 million
|
|
|
3.6 million
|
|
|
5.6 million
|
|
|
7.2 million
|
|
||||
|
New and renewal lease statistics
|
|
|
|
|
|
|
|
|||||||||
|
New leases
|
|
|
|
|
|
|
|
|||||||||
|
|
Average ABR per square foot
|
$
|
16.51
|
|
|
$
|
15.76
|
|
|
$
|
15.49
|
|
|
$
|
15.33
|
|
|
|
Average ABR per square foot increase
(1)
|
36.1
|
%
|
|
24.7
|
%
|
|
36.4
|
%
|
|
29.2
|
%
|
||||
|
|
Average tenant improvements per square foot
|
$
|
21.48
|
|
|
$
|
19.52
|
|
|
$
|
22.64
|
|
|
$
|
20.47
|
|
|
|
Average leasing commissions per square foot
|
$
|
3.91
|
|
|
$
|
3.86
|
|
|
$
|
3.76
|
|
|
$
|
3.23
|
|
|
New and renewal leases
|
|
|
|
|
|
|
|
|||||||||
|
|
Average ABR per square foot
|
$
|
16.65
|
|
|
$
|
15.68
|
|
|
$
|
15.90
|
|
|
$
|
15.74
|
|
|
|
Average ABR per square foot increase
(1)
|
16.8
|
%
|
|
15.6
|
%
|
|
16.6
|
%
|
|
15.8
|
%
|
||||
|
|
Average tenant improvements per square foot
|
$
|
10.50
|
|
|
$
|
8.73
|
|
|
$
|
11.09
|
|
|
$
|
9.55
|
|
|
|
Average leasing commissions per square foot
|
$
|
1.72
|
|
|
$
|
1.74
|
|
|
$
|
1.68
|
|
|
$
|
1.54
|
|
|
•
|
During the six months ended June 30, 2017,
we acquired one shopping center, one building, two outparcel buildings and two outparcels
for
an aggregate purchase price, including transaction costs, of
$111.8 million.
|
|
•
|
During the six months ended June 30, 2017, we disposed of six shopping centers and two outparcel buildings for net proceeds of $107.1 million resulting in a gain of $29.0 million.
|
|
|
Three Months Ended June 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
Revenues
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
253,777
|
|
|
$
|
245,575
|
|
|
$
|
8,202
|
|
|
Expense reimbursements
|
67,039
|
|
|
61,763
|
|
|
5,276
|
|
|||
|
Other revenues
|
2,002
|
|
|
2,719
|
|
|
(717
|
)
|
|||
|
Total revenues
|
$
|
322,818
|
|
|
$
|
310,057
|
|
|
$
|
12,761
|
|
|
|
Three Months Ended June 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
Operating expenses
|
|
|
|
|
|
||||||
|
Operating costs
|
$
|
33,025
|
|
|
$
|
31,415
|
|
|
$
|
1,610
|
|
|
Real estate taxes
|
44,064
|
|
|
38,683
|
|
|
5,381
|
|
|||
|
Depreciation and amortization
|
96,870
|
|
|
95,818
|
|
|
1,052
|
|
|||
|
Provision for doubtful accounts
|
1,757
|
|
|
1,621
|
|
|
136
|
|
|||
|
Impairment of real estate assets
|
10,632
|
|
|
—
|
|
|
10,632
|
|
|||
|
General and administrative
|
23,248
|
|
|
27,198
|
|
|
(3,950
|
)
|
|||
|
Total operating expenses
|
$
|
209,596
|
|
|
$
|
194,735
|
|
|
$
|
14,861
|
|
|
|
Three Months Ended June 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
Other income (expense)
|
|
|
|
|
|
||||||
|
Dividends and interest
|
$
|
85
|
|
|
$
|
319
|
|
|
$
|
(234
|
)
|
|
Interest expense
|
(57,443
|
)
|
|
(56,184
|
)
|
|
(1,259
|
)
|
|||
|
Gain on sale of real estate assets
|
20,173
|
|
|
7,782
|
|
|
12,391
|
|
|||
|
Gain (loss) on extinguishment of debt, net
|
(78
|
)
|
|
93
|
|
|
(171
|
)
|
|||
|
Other
|
(684
|
)
|
|
(1,981
|
)
|
|
1,297
|
|
|||
|
Total other income (expense)
|
$
|
(37,947
|
)
|
|
$
|
(49,971
|
)
|
|
$
|
12,024
|
|
|
|
Three Months Ended June 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
Equity in income of unconsolidated joint venture
|
$
|
163
|
|
|
$
|
119
|
|
|
$
|
44
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
Revenues
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
503,398
|
|
|
$
|
496,721
|
|
|
$
|
6,677
|
|
|
Expense reimbursements
|
140,229
|
|
|
131,475
|
|
|
8,754
|
|
|||
|
Other revenues
|
4,997
|
|
|
4,965
|
|
|
32
|
|
|||
|
Total revenues
|
$
|
648,624
|
|
|
$
|
633,161
|
|
|
$
|
15,463
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
Operating expenses
|
|
|
|
|
|
||||||
|
Operating costs
|
$
|
70,450
|
|
|
$
|
66,466
|
|
|
$
|
3,984
|
|
|
Real estate taxes
|
90,531
|
|
|
83,074
|
|
|
7,457
|
|
|||
|
Depreciation and amortization
|
190,801
|
|
|
196,297
|
|
|
(5,496
|
)
|
|||
|
Provision for doubtful accounts
|
2,807
|
|
|
4,361
|
|
|
(1,554
|
)
|
|||
|
Impairment of real estate assets
|
16,318
|
|
|
—
|
|
|
16,318
|
|
|||
|
General and administrative
|
44,205
|
|
|
47,922
|
|
|
(3,717
|
)
|
|||
|
Total operating expenses
|
$
|
415,112
|
|
|
$
|
398,120
|
|
|
$
|
16,992
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
Other income (expense)
|
|
|
|
|
|
||||||
|
Dividends and interest
|
$
|
158
|
|
|
$
|
392
|
|
|
$
|
(234
|
)
|
|
Interest expense
|
(113,174
|
)
|
|
(113,627
|
)
|
|
453
|
|
|||
|
Gain on sale of real estate assets
|
28,978
|
|
|
7,782
|
|
|
21,196
|
|
|||
|
Gain (loss) on extinguishment of debt, net
|
(1,340
|
)
|
|
93
|
|
|
(1,433
|
)
|
|||
|
Other
|
(1,391
|
)
|
|
(2,888
|
)
|
|
1,497
|
|
|||
|
Total other income (expense)
|
$
|
(86,769
|
)
|
|
$
|
(108,248
|
)
|
|
$
|
21,479
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
||||||
|
Equity in income of unconsolidated joint venture
|
$
|
350
|
|
|
$
|
226
|
|
|
$
|
124
|
|
|
•
|
cash and cash equivalent balances;
|
|
•
|
operating cash flow;
|
|
•
|
dispositions;
|
|
•
|
available borrowings under our existing Unsecured Credit Facility;
|
|
•
|
issuance of long-term debt; and
|
|
•
|
issuance of equity securities.
|
|
•
|
recurring maintenance capital expenditures;
|
|
•
|
leasing related capital expenditures;
|
|
•
|
anchor space repositioning, redevelopment and development expenditures;
|
|
•
|
debt maturities and repayment requirements;
|
|
•
|
dividend/distribution payments; and
|
|
•
|
acquisitions.
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Cash flows provided by operating activities
|
|
$
|
282,187
|
|
|
$
|
276,186
|
|
|
Cash flows used in investing activities
|
|
$
|
(78,859
|
)
|
|
$
|
(68,757
|
)
|
|
Cash flows used in financing activities
|
|
$
|
(183,553
|
)
|
|
$
|
(156,286
|
)
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Cash flows provided by operating activities
|
|
$
|
282,187
|
|
|
$
|
276,186
|
|
|
Cash flows used in investing activities
|
|
$
|
(78,857
|
)
|
|
$
|
(68,746
|
)
|
|
Cash flows used in financing activities
|
|
$
|
(183,552
|
)
|
|
$
|
(156,311
|
)
|
|
|
As of June 30, 2017
|
|||||||||
|
|
Total Projects
|
|
Anticipated Cost
|
|
Cost Incurred
|
|||||
|
Anchor space repositioning
|
21
|
|
|
$
|
44,000
|
|
|
$
|
10,950
|
|
|
Redevelopment
|
12
|
|
|
165,400
|
|
|
71,111
|
|
||
|
Outparcel development
|
6
|
|
|
10,300
|
|
|
3,861
|
|
||
|
New development
|
1
|
|
|
37,800
|
|
|
9,615
|
|
||
|
Total
|
40
|
|
|
$
|
257,500
|
|
|
$
|
95,537
|
|
|
Contractual Obligations
|
|
Payment due by period
|
||||||||||||||||||||||||||
|
(in thousands)
|
|
2017 (Remaining six months)
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Debt
(1)
|
|
$
|
18,191
|
|
|
$
|
529,476
|
|
|
$
|
620,126
|
|
|
$
|
766,577
|
|
|
$
|
686,225
|
|
|
$
|
3,225,453
|
|
|
$
|
5,846,048
|
|
|
Interest payments
(2)
|
|
86,978
|
|
|
166,924
|
|
|
148,286
|
|
|
131,271
|
|
|
80,754
|
|
|
234,120
|
|
|
848,333
|
|
|||||||
|
Operating leases
|
|
3,672
|
|
|
6,918
|
|
|
6,760
|
|
|
6,766
|
|
|
6,947
|
|
|
77,976
|
|
|
109,039
|
|
|||||||
|
Total
|
|
$
|
108,841
|
|
|
$
|
703,318
|
|
|
$
|
775,172
|
|
|
$
|
904,614
|
|
|
$
|
773,926
|
|
|
$
|
3,537,549
|
|
|
$
|
6,803,420
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
(1)
|
Debt includes scheduled principal amortization and scheduled maturities for secured loans, unsecured notes payable and unsecured credit facilities.
|
|
(2)
|
As of June 30, 2017, we incur variable rate interest on a (i) $510.0 million term loan, (ii) a $500.0 million term loan under our Unsecured Credit Facility; and (iii) $600.0 million term loan under our Term Loan. Interest payments for these variable rate loans are presented using rates as of June 30, 2017. For a further discussion of these and other factors that could impact interest payments please see Item 7A. “Quantitative and Qualitative Disclosures.” in our annual report on Form 10-K for the fiscal year ended December 31, 2016.
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income
|
$
|
75,438
|
|
|
$
|
65,470
|
|
|
$
|
147,093
|
|
|
$
|
127,019
|
|
|
Gain on disposition of operating properties
|
(20,173
|
)
|
|
(7,782
|
)
|
|
(28,978
|
)
|
|
(7,782
|
)
|
||||
|
Depreciation and amortization-real estate related-continuing operations
|
95,939
|
|
|
95,040
|
|
|
188,941
|
|
|
194,725
|
|
||||
|
Depreciation and amortization-real estate related-unconsolidated joint venture
|
39
|
|
|
20
|
|
|
56
|
|
|
45
|
|
||||
|
Impairment of operating properties
|
10,632
|
|
|
—
|
|
|
16,318
|
|
|
—
|
|
||||
|
NAREIT FFO
|
161,875
|
|
|
152,748
|
|
|
323,430
|
|
|
314,007
|
|
||||
|
NAREIT FFO per share/OP Unit - diluted
|
$
|
0.53
|
|
|
$
|
0.50
|
|
|
$
|
1.06
|
|
|
$
|
1.03
|
|
|
Weighted average shares/OP Units outstanding - basic and diluted
(1)
|
305,115
|
|
|
304,920
|
|
|
305,125
|
|
|
304,861
|
|
||||
|
(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.
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
Six Months Ended June 30,
|
|
|
||||||||||||||||
|
|
|
|
|
2017
|
|
2016
|
|
Change
|
|
2017
|
|
2016
|
|
Change
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Number of properties
|
504
|
|
|
504
|
|
|
—
|
|
|
504
|
|
|
504
|
|
|
—
|
|
|||||||||
|
Percent billed
|
89.9
|
%
|
|
90.5
|
%
|
|
(0.6
|
%)
|
|
89.9
|
%
|
|
90.5
|
%
|
|
(0.6
|
%)
|
|||||||||
|
Percent leased
|
92.0
|
%
|
|
92.7
|
%
|
|
(0.7
|
%)
|
|
92.0
|
%
|
|
92.7
|
%
|
|
(0.7
|
%)
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Base rent
|
$
|
229,811
|
|
|
$
|
224,172
|
|
|
$
|
5,639
|
|
|
$
|
458,903
|
|
|
$
|
447,865
|
|
|
$
|
11,038
|
|
||
|
|
Ancillary and other
|
3,889
|
|
|
3,910
|
|
|
(21
|
)
|
|
7,505
|
|
|
7,662
|
|
|
(157
|
)
|
||||||||
|
|
Expense reimbursements
|
65,848
|
|
|
60,684
|
|
|
5,164
|
|
|
137,927
|
|
|
129,254
|
|
|
8,673
|
|
||||||||
|
|
Percentage rents
|
1,958
|
|
|
2,310
|
|
|
(352
|
)
|
|
4,854
|
|
|
4,246
|
|
|
608
|
|
||||||||
|
|
|
|
|
301,506
|
|
|
291,076
|
|
|
10,430
|
|
|
609,189
|
|
|
589,027
|
|
|
20,162
|
|
||||||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Operating costs
|
(32,158
|
)
|
|
(30,131
|
)
|
|
(2,027
|
)
|
|
(69,113
|
)
|
|
(64,644
|
)
|
|
(4,469
|
)
|
||||||||
|
|
Real estate taxes
|
(43,273
|
)
|
|
(37,977
|
)
|
|
(5,296
|
)
|
|
(88,954
|
)
|
|
(81,652
|
)
|
|
(7,302
|
)
|
||||||||
|
|
Provision for doubtful accounts
|
(1,751
|
)
|
|
(1,587
|
)
|
|
(164
|
)
|
|
(2,721
|
)
|
|
(4,268
|
)
|
|
1,547
|
|
||||||||
|
|
|
|
|
(77,182
|
)
|
|
(69,695
|
)
|
|
(7,487
|
)
|
|
(160,788
|
)
|
|
(150,564
|
)
|
|
(10,224
|
)
|
||||||
|
Same property NOI
|
$
|
224,324
|
|
|
$
|
221,381
|
|
|
$
|
2,943
|
|
|
$
|
448,401
|
|
|
$
|
438,463
|
|
|
$
|
9,938
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
NOI margin
|
74.4
|
%
|
|
76.1
|
%
|
|
|
|
73.6
|
%
|
|
74.4
|
%
|
|
|
|||||||||||
|
Expense recovery ratio
|
87.3
|
%
|
|
89.1
|
%
|
|
|
|
87.3
|
%
|
|
88.4
|
%
|
|
|
|||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income attributable to common stockholders
|
$
|
75,399
|
|
|
$
|
64,456
|
|
|
$
|
146,978
|
|
|
$
|
124,933
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Non-same property NOI
|
(3,402
|
)
|
|
(4,419
|
)
|
|
(6,989
|
)
|
|
(8,882
|
)
|
||||
|
Lease termination fees
|
(2,575
|
)
|
|
(766
|
)
|
|
(3,241
|
)
|
|
(6,363
|
)
|
||||
|
Straight-line rental income, net
|
(6,835
|
)
|
|
(3,659
|
)
|
|
(12,085
|
)
|
|
(6,519
|
)
|
||||
|
Amortization of above- and below-market rent and tenant inducements, net
|
(7,016
|
)
|
|
(8,857
|
)
|
|
(14,470
|
)
|
|
(19,661
|
)
|
||||
|
Fee income
|
(56
|
)
|
|
(343
|
)
|
|
(137
|
)
|
|
(638
|
)
|
||||
|
Straight-line ground rent expense
|
32
|
|
|
901
|
|
|
73
|
|
|
897
|
|
||||
|
Depreciation and amortization
|
96,870
|
|
|
95,818
|
|
|
190,801
|
|
|
196,297
|
|
||||
|
Impairment of real estate assets
|
10,632
|
|
|
—
|
|
|
16,318
|
|
|
—
|
|
||||
|
General and administrative
|
23,248
|
|
|
27,198
|
|
|
44,205
|
|
|
47,922
|
|
||||
|
Total other expense
|
37,947
|
|
|
49,971
|
|
|
86,769
|
|
|
108,248
|
|
||||
|
Pro rata share of same property NOI of unconsolidated joint venture
|
204
|
|
|
186
|
|
|
414
|
|
|
369
|
|
||||
|
Equity in income of unconsolidated joint venture
|
(163
|
)
|
|
(119
|
)
|
|
(350
|
)
|
|
(226
|
)
|
||||
|
Net income attributable to non-controlling interests
|
—
|
|
|
1,014
|
|
|
76
|
|
|
2,086
|
|
||||
|
Preferred stock dividends
|
39
|
|
|
—
|
|
|
39
|
|
|
—
|
|
||||
|
Same property NOI
(1)
|
$
|
224,324
|
|
|
$
|
221,381
|
|
|
$
|
448,401
|
|
|
$
|
438,463
|
|
|
(1)
|
Includes unconsolidated joint venture, Montecito Marketplace, at pro rata share.
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit
Number
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Date of
Filing
|
|
Exhibit
Number
|
|
Filed
Herewith
|
|
|
Sixth Supplemental Indenture, dated June 5, 2017, between Brixmor Operating Partnership LP, as issuer, and The Bank of New York Mellon, as trustee
|
|
8-K
|
|
001-36160
|
|
6/5/2017
|
|
4.2
|
|
|
|
|
|
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
|
|
|
|
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
|
|
|
|
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
|
|
|
|
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
|
|
|
|
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
|
|
|
|
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
|
|
|
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: July 31, 2017
|
By:
|
/s/James M. Taylor
|
|
|
|
James M. Taylor
|
|
|
|
Chief Executive Officer and President
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: July 31, 2017
|
By:
|
/s/Angela Aman
|
|
|
|
Angela Aman
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
Date: July 31, 2017
|
By:
|
/s/Steven Gallagher
|
|
|
|
Steven Gallagher
|
|
|
|
Chief Accounting Officer
|
|
|
|
(Principal Accounting Officer)
|
|
|
BRIXMOR OPERATING PARTNERSHIP LP
|
|
|
|
|
|
|
Date: July 31, 2017
|
By:
|
/s/James M. Taylor
|
|
|
|
James M. Taylor
|
|
|
|
Chief Executive Officer and President
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: July 31, 2017
|
By:
|
/s/Angela Aman
|
|
|
|
Angela Aman
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
Date: July 31, 2017
|
By:
|
/s/Steven Gallagher
|
|
|
|
Steven Gallagher
|
|
|
|
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 |
|---|