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
|
☐
|
|
|
|
•
|
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, 2018 and December 31, 2017
|
|
|
|
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2018 and 2017
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2018 and 2017
|
|
|
|
Condensed Consolidated Statements of Changes in Equity for the Three and Nine Months Ended September 30, 2018 and 2017
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2018 and 2017
|
|
|
|
Brixmor Operating Partnership LP (unaudited)
|
|
|
|
Condensed Consolidated Balance Sheets as of September 30, 2018 and December 31, 2017
|
|
|
|
Condensed Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2018 and 2017
|
|
|
|
Condensed Consolidated Statements of Comprehensive Income for the Three and Nine Months Ended September 30, 2018 and 2017
|
|
|
|
Condensed Consolidated Statements of Changes in Capital for the Three and Nine Months Ended September 30, 2018 and 2017
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2018 and 2017
|
|
|
|
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,
2018
|
|
December 31,
2017
|
||||
|
Assets
|
|
|
|
||||
|
Real estate
|
|
|
|
||||
|
Land
|
$
|
1,845,114
|
|
|
$
|
1,984,309
|
|
|
Buildings and improvements
|
8,409,857
|
|
|
8,937,182
|
|
||
|
|
10,254,971
|
|
|
10,921,491
|
|
||
|
Accumulated depreciation and amortization
|
(2,358,782
|
)
|
|
(2,361,070
|
)
|
||
|
Real estate, net
|
7,896,189
|
|
|
8,560,421
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents
|
19,607
|
|
|
56,938
|
|
||
|
Restricted cash
|
45,412
|
|
|
53,839
|
|
||
|
Marketable securities
|
30,725
|
|
|
28,006
|
|
||
|
Receivables, net of allowance for doubtful accounts of $18,947 and $17,205
|
230,782
|
|
|
232,111
|
|
||
|
Deferred charges and prepaid expenses, net
|
150,232
|
|
|
147,508
|
|
||
|
Other assets
|
124,491
|
|
|
75,103
|
|
||
|
Total assets
|
$
|
8,497,438
|
|
|
$
|
9,153,926
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Debt obligations, net
|
$
|
5,106,708
|
|
|
$
|
5,676,238
|
|
|
Accounts payable, accrued expenses and other liabilities
|
516,468
|
|
|
569,340
|
|
||
|
Total liabilities
|
5,623,176
|
|
|
6,245,578
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 13)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Equity
|
|
|
|
||||
|
Common stock, $0.01 par value; authorized 3,000,000,000 shares; 305,118,890 and 304,947,144 shares issued and 299,891,880 and 304,620,186 shares outstanding
|
2,999
|
|
|
3,046
|
|
||
|
Additional paid-in capital
|
3,254,722
|
|
|
3,330,466
|
|
||
|
Accumulated other comprehensive income
|
27,121
|
|
|
24,211
|
|
||
|
Distributions in excess of net income
|
(410,580
|
)
|
|
(449,375
|
)
|
||
|
Total equity
|
2,874,262
|
|
|
2,908,348
|
|
||
|
Total liabilities and equity
|
$
|
8,497,438
|
|
|
$
|
9,153,926
|
|
|
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,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
239,217
|
|
|
$
|
246,578
|
|
|
$
|
726,549
|
|
|
$
|
749,976
|
|
|
Expense reimbursements
|
66,348
|
|
|
66,489
|
|
|
204,589
|
|
|
206,718
|
|
||||
|
Other revenues
|
915
|
|
|
1,429
|
|
|
5,547
|
|
|
6,426
|
|
||||
|
Total revenues
|
306,480
|
|
|
314,496
|
|
|
936,685
|
|
|
963,120
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
|
Operating costs
|
31,969
|
|
|
30,505
|
|
|
101,340
|
|
|
100,955
|
|
||||
|
Real estate taxes
|
44,711
|
|
|
45,076
|
|
|
135,383
|
|
|
135,607
|
|
||||
|
Depreciation and amortization
|
85,183
|
|
|
94,239
|
|
|
266,900
|
|
|
285,040
|
|
||||
|
Provision for doubtful accounts
|
3,094
|
|
|
1,216
|
|
|
6,458
|
|
|
4,023
|
|
||||
|
Impairment of real estate assets
|
16,372
|
|
|
11,065
|
|
|
44,201
|
|
|
27,383
|
|
||||
|
General and administrative
|
21,209
|
|
|
22,838
|
|
|
64,955
|
|
|
67,043
|
|
||||
|
Total operating expenses
|
202,538
|
|
|
204,939
|
|
|
619,237
|
|
|
620,051
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Dividends and interest
|
156
|
|
|
76
|
|
|
356
|
|
|
234
|
|
||||
|
Interest expense
|
(55,364
|
)
|
|
(57,410
|
)
|
|
(165,735
|
)
|
|
(170,584
|
)
|
||||
|
Gain on sale of real estate assets
|
119,333
|
|
|
25,942
|
|
|
159,043
|
|
|
54,920
|
|
||||
|
Gain (loss) on extinguishment of debt, net
|
(19,759
|
)
|
|
1,828
|
|
|
(20,182
|
)
|
|
488
|
|
||||
|
Other
|
(962
|
)
|
|
(1,200
|
)
|
|
(2,200
|
)
|
|
(2,591
|
)
|
||||
|
Total other income (expense)
|
43,404
|
|
|
(30,764
|
)
|
|
(28,718
|
)
|
|
(117,533
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before equity in income of unconsolidated joint venture
|
147,346
|
|
|
78,793
|
|
|
288,730
|
|
|
225,536
|
|
||||
|
Equity in income of unconsolidated joint venture
|
—
|
|
|
31
|
|
|
—
|
|
|
381
|
|
||||
|
Gain on disposition of unconsolidated joint venture interest
|
—
|
|
|
4,556
|
|
|
—
|
|
|
4,556
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
147,346
|
|
|
83,380
|
|
|
288,730
|
|
|
230,473
|
|
||||
|
Net income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(76
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Brixmor Property Group Inc.
|
147,346
|
|
|
83,380
|
|
|
288,730
|
|
|
230,397
|
|
||||
|
Preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(39
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders
|
$
|
147,346
|
|
|
$
|
83,380
|
|
|
$
|
288,730
|
|
|
$
|
230,358
|
|
|
Per common share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.49
|
|
|
$
|
0.27
|
|
|
$
|
0.95
|
|
|
$
|
0.76
|
|
|
Diluted
|
$
|
0.49
|
|
|
$
|
0.27
|
|
|
$
|
0.95
|
|
|
$
|
0.75
|
|
|
Weighted average shares:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
302,170
|
|
|
304,936
|
|
|
303,031
|
|
|
304,810
|
|
||||
|
Diluted
|
302,382
|
|
|
305,176
|
|
|
303,213
|
|
|
305,175
|
|
||||
|
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,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
147,346
|
|
|
$
|
83,380
|
|
|
$
|
288,730
|
|
|
$
|
230,473
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Change in unrealized gain (loss) on interest rate swaps, net (Note 6)
|
(1,242
|
)
|
|
(962
|
)
|
|
2,950
|
|
|
(1,434
|
)
|
||||
|
Change in unrealized loss on marketable securities
|
—
|
|
|
(11
|
)
|
|
(40
|
)
|
|
(31
|
)
|
||||
|
Total other comprehensive income (loss)
|
(1,242
|
)
|
|
(973
|
)
|
|
2,910
|
|
|
(1,465
|
)
|
||||
|
Comprehensive income
|
146,104
|
|
|
82,407
|
|
|
291,640
|
|
|
229,008
|
|
||||
|
Comprehensive income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(76
|
)
|
||||
|
Comprehensive income attributable to common stockholders
|
$
|
146,104
|
|
|
$
|
82,407
|
|
|
$
|
291,640
|
|
|
$
|
228,932
|
|
|
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, except per share data)
|
||||||||||||||||||||||
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
Number
|
|
Amount
|
|
Additional Paid-in Capital
|
|
Accumulated
Other
Comprehensive
Income
|
|
Distributions in Excess of Net Income
|
|
Total
|
|||||||||||
|
Beginning balance, January 1, 2018
|
304,620
|
|
|
$
|
3,046
|
|
|
$
|
3,330,466
|
|
|
$
|
24,211
|
|
|
$
|
(449,375
|
)
|
|
$
|
2,908,348
|
|
|
Common stock dividends ($0.275 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(83,479
|
)
|
|
(83,479
|
)
|
|||||
|
Equity based compensation expense
|
—
|
|
|
—
|
|
|
2,484
|
|
|
—
|
|
|
—
|
|
|
2,484
|
|
|||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
4,687
|
|
|
—
|
|
|
4,687
|
|
|||||
|
Issuance of common stock and OP Units
|
128
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
|
Repurchases of common stock
|
(1,922
|
)
|
|
(19
|
)
|
|
(29,746
|
)
|
|
—
|
|
|
—
|
|
|
(29,765
|
)
|
|||||
|
Share-based awards retained for taxes
|
—
|
|
|
—
|
|
|
(1,722
|
)
|
|
—
|
|
|
—
|
|
|
(1,722
|
)
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
61,022
|
|
|
61,022
|
|
|||||
|
Ending balance, March 31, 2018
|
302,826
|
|
|
3,028
|
|
|
3,301,482
|
|
|
28,898
|
|
|
(471,832
|
)
|
|
2,861,576
|
|
|||||
|
Common stock dividends ($0.275 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(83,584
|
)
|
|
(83,584
|
)
|
|||||
|
Equity based compensation expense
|
—
|
|
|
—
|
|
|
2,784
|
|
|
—
|
|
|
—
|
|
|
2,784
|
|
|||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(535
|
)
|
|
—
|
|
|
(535
|
)
|
|||||
|
Issuance of common stock and OP Units
|
42
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|||||
|
Repurchases of common stock
|
(241
|
)
|
|
(3
|
)
|
|
(3,497
|
)
|
|
—
|
|
|
—
|
|
|
(3,500
|
)
|
|||||
|
Share-based awards retained for taxes
|
—
|
|
|
—
|
|
|
(133
|
)
|
|
—
|
|
|
—
|
|
|
(133
|
)
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
80,362
|
|
|
80,362
|
|
|||||
|
Ending balance, June 30, 2018
|
302,627
|
|
|
3,026
|
|
|
3,300,636
|
|
|
28,363
|
|
|
(475,054
|
)
|
|
2,856,971
|
|
|||||
|
Common stock dividends ($0.275 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(82,872
|
)
|
|
(82,872
|
)
|
|||||
|
Equity based compensation expense
|
—
|
|
|
—
|
|
|
2,738
|
|
|
—
|
|
|
—
|
|
|
2,738
|
|
|||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,242
|
)
|
|
—
|
|
|
(1,242
|
)
|
|||||
|
Issuance of common stock and OP Units
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Repurchases of common stock
|
(2,737
|
)
|
|
(27
|
)
|
|
(48,643
|
)
|
|
—
|
|
|
—
|
|
|
(48,670
|
)
|
|||||
|
Share-based awards retained for taxes
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,346
|
|
|
147,346
|
|
|||||
|
Ending balance, September 30, 2018
|
299,892
|
|
|
$
|
2,999
|
|
|
$
|
3,254,722
|
|
|
$
|
27,121
|
|
|
$
|
(410,580
|
)
|
|
$
|
2,874,262
|
|
|
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, except per share data)
|
||||||||||||||||||||||||||
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Number
|
|
Amount
|
|
Additional Paid-in Capital
|
|
Accumulated
Other
Comprehensive
Income
|
|
Distributions in Excess of Net Income
|
|
Non-controlling Interests
|
|
Total
|
|||||||||||||
|
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)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(79,480
|
)
|
|
—
|
|
|
(79,480
|
)
|
||||||
|
Equity based compensation expense
|
—
|
|
|
—
|
|
|
2,123
|
|
|
—
|
|
|
—
|
|
|
3
|
|
|
2,126
|
|
||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
2,620
|
|
|
—
|
|
|
—
|
|
|
2,620
|
|
||||||
|
Issuance of common stock and OP Units
|
147
|
|
|
6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6
|
)
|
|
—
|
|
||||||
|
Conversion of OP Units into common stock
|
403
|
|
|
—
|
|
|
3,701
|
|
|
—
|
|
|
—
|
|
|
(3,701
|
)
|
|
—
|
|
||||||
|
Share-based awards retained for taxes
|
—
|
|
|
—
|
|
|
(2,464
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,464
|
)
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71,579
|
|
|
76
|
|
|
71,655
|
|
||||||
|
Ending balance, March 31, 2017
|
304,893
|
|
|
3,049
|
|
|
3,328,234
|
|
|
24,139
|
|
|
(434,453
|
)
|
|
648
|
|
|
2,921,617
|
|
||||||
|
Common stock dividends ($0.26 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(79,557
|
)
|
|
—
|
|
|
(79,557
|
)
|
||||||
|
Equity based compensation expense
|
—
|
|
|
—
|
|
|
2,848
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,848
|
|
||||||
|
Preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(641
|
)
|
|
(648
|
)
|
|
(1,289
|
)
|
||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,112
|
)
|
|
—
|
|
|
—
|
|
|
(3,112
|
)
|
||||||
|
Issuance of common stock and OP Units
|
43
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Share-based awards retained for taxes
|
—
|
|
|
—
|
|
|
(197
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(197
|
)
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
75,438
|
|
|
—
|
|
|
75,438
|
|
||||||
|
Ending balance, June 30, 2017
|
304,936
|
|
|
3,049
|
|
|
3,330,885
|
|
|
21,027
|
|
|
(439,213
|
)
|
|
—
|
|
|
2,915,748
|
|
||||||
|
Common stock dividends ($0.26 per common share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(79,625
|
)
|
|
—
|
|
|
(79,625
|
)
|
||||||
|
Equity based compensation expense
|
—
|
|
|
—
|
|
|
2,864
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,864
|
|
||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(973
|
)
|
|
—
|
|
|
—
|
|
|
(973
|
)
|
||||||
|
Issuance of common stock and OP Units
|
1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Share-based awards retained for taxes
|
—
|
|
|
—
|
|
|
(53
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(53
|
)
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
83,380
|
|
|
—
|
|
|
83,380
|
|
||||||
|
Ending balance, September 30, 2017
|
304,937
|
|
|
$
|
3,049
|
|
|
$
|
3,333,696
|
|
|
$
|
20,054
|
|
|
$
|
(435,458
|
)
|
|
$
|
—
|
|
|
$
|
2,921,341
|
|
|
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,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating activities:
|
|
|
|
||||
|
Net income
|
$
|
288,730
|
|
|
$
|
230,473
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
266,900
|
|
|
285,040
|
|
||
|
Debt premium and discount amortization
|
(2,804
|
)
|
|
(4,371
|
)
|
||
|
Deferred financing cost amortization
|
4,909
|
|
|
5,283
|
|
||
|
Above- and below-market lease intangible amortization
|
(20,644
|
)
|
|
(23,012
|
)
|
||
|
Provisions for impairment
|
44,201
|
|
|
27,383
|
|
||
|
Gain on disposition of operating properties
|
(159,043
|
)
|
|
(54,920
|
)
|
||
|
Gain on disposition of unconsolidated joint venture interest
|
—
|
|
|
(4,556
|
)
|
||
|
Equity based compensation
|
8,006
|
|
|
7,838
|
|
||
|
Other
|
2,587
|
|
|
1,836
|
|
||
|
(Gain) loss on extinguishment of debt, net
|
20,182
|
|
|
(488
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Receivables
|
1,416
|
|
|
(15,675
|
)
|
||
|
Deferred charges and prepaid expenses
|
(35,840
|
)
|
|
(41,760
|
)
|
||
|
Other assets
|
3,637
|
|
|
(3,753
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
(22,055
|
)
|
|
11,801
|
|
||
|
Net cash provided by operating activities
|
400,182
|
|
|
421,119
|
|
||
|
|
|
|
|
||||
|
Investing activities:
|
|
|
|
||||
|
Improvements to and investments in real estate assets
|
(185,048
|
)
|
|
(140,036
|
)
|
||
|
Acquisitions of real estate assets
|
(8,994
|
)
|
|
(111,790
|
)
|
||
|
Proceeds from sales of real estate assets
|
676,959
|
|
|
228,680
|
|
||
|
Proceeds from sale of unconsolidated joint venture interest
|
—
|
|
|
12,369
|
|
||
|
Purchase of marketable securities
|
(27,923
|
)
|
|
(23,998
|
)
|
||
|
Proceeds from sale of marketable securities
|
25,076
|
|
|
20,640
|
|
||
|
Net cash provided by (used in) investing activities
|
480,070
|
|
|
(14,135
|
)
|
||
|
|
|
|
|
||||
|
Financing activities:
|
|
|
|
||||
|
Repayment of secured debt obligations
|
(518,308
|
)
|
|
(396,356
|
)
|
||
|
Repayment of borrowings under unsecured revolving credit facility
|
(74,000
|
)
|
|
(548,000
|
)
|
||
|
Proceeds from borrowings under unsecured revolving credit facility
|
215,000
|
|
|
426,000
|
|
||
|
Proceeds from unsecured notes
|
250,000
|
|
|
1,193,916
|
|
||
|
Repayment of borrowings under unsecured term loan
|
(435,000
|
)
|
|
(790,000
|
)
|
||
|
Deferred financing and debt extinguishment costs
|
(29,017
|
)
|
|
(11,185
|
)
|
||
|
Distributions to common stockholders
|
(250,886
|
)
|
|
(238,106
|
)
|
||
|
Distributions to non-controlling interests
|
—
|
|
|
(1,390
|
)
|
||
|
Repurchases of common shares
|
(81,935
|
)
|
|
—
|
|
||
|
Repurchases of common shares in conjunction with equity award plans
|
(1,864
|
)
|
|
(2,714
|
)
|
||
|
Net cash used in financing activities
|
(926,010
|
)
|
|
(367,835
|
)
|
||
|
|
|
|
|
||||
|
Net change in cash, cash equivalents and restricted cash
|
(45,758
|
)
|
|
39,149
|
|
||
|
Cash, cash equivalents and restricted cash at beginning of period
|
110,777
|
|
|
102,869
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
65,019
|
|
|
$
|
142,018
|
|
|
|
|
|
|
||||
|
Reconciliation to consolidated balance sheets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
19,607
|
|
|
$
|
29,978
|
|
|
Restricted cash
|
45,412
|
|
|
112,040
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
65,019
|
|
|
$
|
142,018
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest, net of amount capitalized of $1,798 and $2,268
|
$
|
173,079
|
|
|
$
|
176,524
|
|
|
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,
2018
|
|
December 31,
2017
|
||||
|
Assets
|
|
|
|
||||
|
Real estate
|
|
|
|
||||
|
Land
|
$
|
1,845,114
|
|
|
$
|
1,984,309
|
|
|
Buildings and improvements
|
8,409,857
|
|
|
8,937,182
|
|
||
|
|
10,254,971
|
|
|
10,921,491
|
|
||
|
Accumulated depreciation and amortization
|
(2,358,782
|
)
|
|
(2,361,070
|
)
|
||
|
Real estate, net
|
7,896,189
|
|
|
8,560,421
|
|
||
|
|
|
|
|
||||
|
Cash and cash equivalents
|
19,582
|
|
|
56,908
|
|
||
|
Restricted cash
|
45,412
|
|
|
53,839
|
|
||
|
Marketable securities
|
30,506
|
|
|
27,787
|
|
||
|
Receivables, net of allowance for doubtful accounts of $18,947 and $17,205
|
230,782
|
|
|
232,111
|
|
||
|
Deferred charges and prepaid expenses, net
|
150,232
|
|
|
147,508
|
|
||
|
Other assets
|
124,491
|
|
|
75,103
|
|
||
|
Total assets
|
$
|
8,497,194
|
|
|
$
|
9,153,677
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Debt obligations, net
|
$
|
5,106,708
|
|
|
$
|
5,676,238
|
|
|
Accounts payable, accrued expenses and other liabilities
|
516,468
|
|
|
569,340
|
|
||
|
Total liabilities
|
5,623,176
|
|
|
6,245,578
|
|
||
|
|
|
|
|
||||
|
Commitments and contingencies (Note 13)
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Capital
|
|
|
|
||||
|
Partnership common units; 305,118,890 and 304,947,144 units issued and 299,891,880 and 304,620,186 units outstanding
|
2,846,886
|
|
|
2,883,875
|
|
||
|
Accumulated other comprehensive income
|
27,132
|
|
|
24,224
|
|
||
|
Total capital
|
2,874,018
|
|
|
2,908,099
|
|
||
|
Total liabilities and capital
|
$
|
8,497,194
|
|
|
$
|
9,153,677
|
|
|
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 share data)
|
|||||||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
239,217
|
|
|
$
|
246,578
|
|
|
$
|
726,549
|
|
|
$
|
749,976
|
|
|
Expense reimbursements
|
66,348
|
|
|
66,489
|
|
|
204,589
|
|
|
206,718
|
|
||||
|
Other revenues
|
915
|
|
|
1,429
|
|
|
5,547
|
|
|
6,426
|
|
||||
|
Total revenues
|
306,480
|
|
|
314,496
|
|
|
936,685
|
|
|
963,120
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses
|
|
|
|
|
|
|
|
||||||||
|
Operating costs
|
31,969
|
|
|
30,505
|
|
|
101,340
|
|
|
100,955
|
|
||||
|
Real estate taxes
|
44,711
|
|
|
45,076
|
|
|
135,383
|
|
|
135,607
|
|
||||
|
Depreciation and amortization
|
85,183
|
|
|
94,239
|
|
|
266,900
|
|
|
285,040
|
|
||||
|
Provision for doubtful accounts
|
3,094
|
|
|
1,216
|
|
|
6,458
|
|
|
4,023
|
|
||||
|
Impairment of real estate assets
|
16,372
|
|
|
11,065
|
|
|
44,201
|
|
|
27,383
|
|
||||
|
General and administrative
|
21,209
|
|
|
22,838
|
|
|
64,955
|
|
|
67,043
|
|
||||
|
Total operating expenses
|
202,538
|
|
|
204,939
|
|
|
619,237
|
|
|
620,051
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense)
|
|
|
|
|
|
|
|
||||||||
|
Dividends and interest
|
156
|
|
|
76
|
|
|
356
|
|
|
234
|
|
||||
|
Interest expense
|
(55,364
|
)
|
|
(57,410
|
)
|
|
(165,735
|
)
|
|
(170,584
|
)
|
||||
|
Gain on sale of real estate assets
|
119,333
|
|
|
25,942
|
|
|
159,043
|
|
|
54,920
|
|
||||
|
Gain (loss) on extinguishment of debt, net
|
(19,759
|
)
|
|
1,828
|
|
|
(20,182
|
)
|
|
488
|
|
||||
|
Other
|
(962
|
)
|
|
(1,200
|
)
|
|
(2,200
|
)
|
|
(2,591
|
)
|
||||
|
Total other income (expense)
|
43,404
|
|
|
(30,764
|
)
|
|
(28,718
|
)
|
|
(117,533
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Income before equity in income of unconsolidated joint venture
|
147,346
|
|
|
78,793
|
|
|
288,730
|
|
|
225,536
|
|
||||
|
Equity in income of unconsolidated joint venture
|
—
|
|
|
31
|
|
|
—
|
|
|
381
|
|
||||
|
Gain on disposition of unconsolidated joint venture interest
|
—
|
|
|
4,556
|
|
|
—
|
|
|
4,556
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
147,346
|
|
|
$
|
83,380
|
|
|
$
|
288,730
|
|
|
$
|
230,473
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Per common unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to partnership common units:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.49
|
|
|
$
|
0.27
|
|
|
$
|
0.95
|
|
|
$
|
0.76
|
|
|
Diluted
|
$
|
0.49
|
|
|
$
|
0.27
|
|
|
$
|
0.95
|
|
|
$
|
0.76
|
|
|
Weighted average number of partnership common units:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
302,170
|
|
|
304,936
|
|
|
303,031
|
|
|
304,914
|
|
||||
|
Diluted
|
302,382
|
|
|
305,176
|
|
|
303,213
|
|
|
305,175
|
|
||||
|
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,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
147,346
|
|
|
$
|
83,380
|
|
|
$
|
288,730
|
|
|
$
|
230,473
|
|
|
Other comprehensive income (loss)
|
|
|
|
|
|
|
|
||||||||
|
Change in unrealized gain (loss) on interest rate swaps, net (Note 6)
|
(1,242
|
)
|
|
(962
|
)
|
|
2,950
|
|
|
(1,434
|
)
|
||||
|
Change in unrealized loss on marketable securities
|
(4
|
)
|
|
(10
|
)
|
|
(42
|
)
|
|
(30
|
)
|
||||
|
Total other comprehensive income (loss)
|
(1,246
|
)
|
|
(972
|
)
|
|
2,908
|
|
|
(1,464
|
)
|
||||
|
Comprehensive income attributable to Brixmor Operating Partnership LP
|
$
|
146,100
|
|
|
$
|
82,408
|
|
|
$
|
291,638
|
|
|
$
|
229,009
|
|
|
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
|
|
Total
|
||||||
|
Beginning balance, January 1, 2018
|
$
|
2,883,875
|
|
|
$
|
24,224
|
|
|
$
|
2,908,099
|
|
|
Distributions to partners
|
(83,479
|
)
|
|
—
|
|
|
(83,479
|
)
|
|||
|
Equity based compensation expense
|
2,484
|
|
|
—
|
|
|
2,484
|
|
|||
|
Other comprehensive income
|
—
|
|
|
4,688
|
|
|
4,688
|
|
|||
|
Issuance of OP Units
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Repurchases of OP Units
|
(29,765
|
)
|
|
—
|
|
|
(29,765
|
)
|
|||
|
Share-based awards retained for taxes
|
(1,722
|
)
|
|
—
|
|
|
(1,722
|
)
|
|||
|
Net income attributable to Brixmor Operating Partnership LP
|
61,022
|
|
|
—
|
|
|
61,022
|
|
|||
|
Ending balance, March 31, 2018
|
2,832,416
|
|
|
28,912
|
|
|
2,861,328
|
|
|||
|
Distributions to partners
|
(83,584
|
)
|
|
—
|
|
|
(83,584
|
)
|
|||
|
Equity based compensation expense
|
2,784
|
|
|
—
|
|
|
2,784
|
|
|||
|
Other comprehensive loss
|
—
|
|
|
(534
|
)
|
|
(534
|
)
|
|||
|
Issuance of OP Units
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Repurchases of OP Units
|
(3,500
|
)
|
|
—
|
|
|
(3,500
|
)
|
|||
|
Share-based awards retained for taxes
|
(133
|
)
|
|
—
|
|
|
(133
|
)
|
|||
|
Net income attributable to Brixmor Operating Partnership LP
|
80,362
|
|
|
—
|
|
|
80,362
|
|
|||
|
Ending balance, June 30, 2018
|
2,828,346
|
|
|
28,378
|
|
|
2,856,724
|
|
|||
|
Distributions to partners
|
(82,865
|
)
|
|
—
|
|
|
(82,865
|
)
|
|||
|
Equity based compensation expense
|
2,738
|
|
|
—
|
|
|
2,738
|
|
|||
|
Other comprehensive loss
|
—
|
|
|
(1,246
|
)
|
|
(1,246
|
)
|
|||
|
Repurchases of OP Units
|
(48,670
|
)
|
|
—
|
|
|
(48,670
|
)
|
|||
|
Share-based awards retained for taxes
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
|||
|
Net income attributable to Brixmor Operating Partnership LP
|
147,346
|
|
|
—
|
|
|
147,346
|
|
|||
|
Ending balance, September 30, 2018
|
$
|
2,846,886
|
|
|
$
|
27,132
|
|
|
$
|
2,874,018
|
|
|
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
|
|
Total
|
||||||
|
Beginning balance, January 1, 2017
|
$
|
2,905,378
|
|
|
$
|
21,531
|
|
|
$
|
2,926,909
|
|
|
Distributions to partners
|
(79,476
|
)
|
|
—
|
|
|
(79,476
|
)
|
|||
|
Equity based compensation expense
|
2,126
|
|
|
—
|
|
|
2,126
|
|
|||
|
Other comprehensive income
|
—
|
|
|
2,621
|
|
|
2,621
|
|
|||
|
Share-based awards retained for taxes
|
(2,464
|
)
|
|
—
|
|
|
(2,464
|
)
|
|||
|
Net income attributable to Brixmor Operating Partnership LP
|
71,655
|
|
|
—
|
|
|
71,655
|
|
|||
|
Ending balance, March 31, 2017
|
2,897,219
|
|
|
24,152
|
|
|
2,921,371
|
|
|||
|
Distributions to partners
|
(80,850
|
)
|
|
—
|
|
|
(80,850
|
)
|
|||
|
Equity based compensation expense
|
2,848
|
|
|
—
|
|
|
2,848
|
|
|||
|
Other comprehensive loss
|
—
|
|
|
(3,113
|
)
|
|
(3,113
|
)
|
|||
|
Share-based awards retained for taxes
|
(197
|
)
|
|
—
|
|
|
(197
|
)
|
|||
|
Net income attributable to Brixmor Operating Partnership LP
|
75,438
|
|
|
—
|
|
|
75,438
|
|
|||
|
Ending balance, June 30, 2017
|
2,894,458
|
|
|
21,039
|
|
|
2,915,497
|
|
|||
|
Distributions to partners
|
(79,623
|
)
|
|
—
|
|
|
(79,623
|
)
|
|||
|
Equity based compensation expense
|
2,864
|
|
|
—
|
|
|
2,864
|
|
|||
|
Other comprehensive loss
|
—
|
|
|
(972
|
)
|
|
(972
|
)
|
|||
|
Share-based awards retained for taxes
|
(53
|
)
|
|
—
|
|
|
(53
|
)
|
|||
|
Net income attributable to Brixmor Operating Partnership LP
|
83,380
|
|
|
—
|
|
|
83,380
|
|
|||
|
Ending balance, September 30, 2017
|
$
|
2,901,026
|
|
|
$
|
20,067
|
|
|
$
|
2,921,093
|
|
|
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,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating activities:
|
|
|
|
||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
288,730
|
|
|
$
|
230,473
|
|
|
Adjustments to reconcile net income attributable to Brixmor Operating Partnership LP
|
|
|
|
||||
|
to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
266,900
|
|
|
285,040
|
|
||
|
Debt premium and discount amortization
|
(2,804
|
)
|
|
(4,371
|
)
|
||
|
Deferred financing cost amortization
|
4,909
|
|
|
5,283
|
|
||
|
Above- and below-market lease intangible amortization
|
(20,644
|
)
|
|
(23,012
|
)
|
||
|
Provisions for impairment
|
44,201
|
|
|
27,383
|
|
||
|
Gain on disposition of operating properties
|
(159,043
|
)
|
|
(54,920
|
)
|
||
|
Gain on disposition of unconsolidated joint venture interest
|
—
|
|
|
(4,556
|
)
|
||
|
Equity based compensation
|
8,006
|
|
|
7,838
|
|
||
|
Other
|
2,587
|
|
|
1,836
|
|
||
|
(Gain) loss on extinguishment of debt, net
|
20,182
|
|
|
(488
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Receivables
|
1,416
|
|
|
(15,675
|
)
|
||
|
Deferred charges and prepaid expenses
|
(35,840
|
)
|
|
(41,760
|
)
|
||
|
Other assets
|
3,637
|
|
|
(3,753
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
(22,055
|
)
|
|
11,801
|
|
||
|
Net cash provided by operating activities
|
400,182
|
|
|
421,119
|
|
||
|
|
|
|
|
||||
|
Investing activities:
|
|
|
|
||||
|
Improvements to and investments in real estate assets
|
(185,048
|
)
|
|
(140,036
|
)
|
||
|
Acquisitions of real estate assets
|
(8,994
|
)
|
|
(111,790
|
)
|
||
|
Proceeds from sales of real estate assets
|
676,959
|
|
|
228,680
|
|
||
|
Proceeds from sale of unconsolidated joint venture interest
|
—
|
|
|
12,369
|
|
||
|
Purchase of marketable securities
|
(27,922
|
)
|
|
(23,995
|
)
|
||
|
Proceeds from sale of marketable securities
|
25,076
|
|
|
20,640
|
|
||
|
Net cash provided by (used in) investing activities
|
480,071
|
|
|
(14,132
|
)
|
||
|
|
|
|
|
||||
|
Financing activities:
|
|
|
|
||||
|
Repayment of secured debt obligations
|
(518,308
|
)
|
|
(396,356
|
)
|
||
|
Repayment of borrowings under unsecured revolving credit facility
|
(74,000
|
)
|
|
(548,000
|
)
|
||
|
Proceeds from borrowings under unsecured revolving credit facility
|
215,000
|
|
|
426,000
|
|
||
|
Proceeds from unsecured notes
|
250,000
|
|
|
1,193,916
|
|
||
|
Repayment of borrowings under unsecured term loan
|
(435,000
|
)
|
|
(790,000
|
)
|
||
|
Deferred financing and debt extinguishment costs
|
(29,017
|
)
|
|
(11,185
|
)
|
||
|
Partner distributions
|
(334,681
|
)
|
|
(242,209
|
)
|
||
|
Net cash used in financing activities
|
(926,006
|
)
|
|
(367,834
|
)
|
||
|
|
|
|
|
||||
|
Net change in cash, cash equivalents and restricted cash
|
(45,753
|
)
|
|
39,153
|
|
||
|
Cash, cash equivalents and restricted cash at beginning of period
|
110,747
|
|
|
102,835
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
64,994
|
|
|
$
|
141,988
|
|
|
|
|
|
|
||||
|
Reconciliation to consolidated balance sheets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
19,582
|
|
|
$
|
29,948
|
|
|
Restricted cash
|
45,412
|
|
|
112,040
|
|
||
|
Cash, cash equivalents and restricted cash at end of period
|
$
|
64,994
|
|
|
$
|
141,988
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest, net of amount capitalized of $1,798 and $2,268
|
$
|
173,079
|
|
|
$
|
176,524
|
|
|
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
|
|||||||
|
Description
(1)
|
|
Location
|
|
Month Acquired
|
|
GLA
|
|
Aggregate Purchase Price
(2)
|
|||
|
Land adjacent to Arborland Center
|
|
Ann Arbor, MI
|
|
Jun-18
|
|
N/A
|
|
|
$
|
5,554
|
|
|
Outparcel adjacent to Lehigh Shopping Center
|
|
Bethlehem, PA
|
|
Jun-18
|
|
12,739
|
|
|
1,899
|
|
|
|
Outparcel building adjacent to Beneva Village Shoppes
|
|
Sarasota, FL
|
|
Jul-18
|
|
3,710
|
|
|
1,541
|
|
|
|
|
|
|
|
|
|
16,449
|
|
|
$
|
8,994
|
|
|
(1)
|
No debt was assumed related to any of the listed acquisitions.
|
|
(2)
|
Includes transaction costs
|
|
Description
(1)
|
|
Location
|
|
Month Acquired
|
|
GLA
|
|
Aggregate Purchase Price
(2)
|
|||
|
Outparcel building adjacent to Annex of Arlington
|
|
Arlington Heights, IL
|
|
Feb-17
|
|
5,760
|
|
|
$
|
1,006
|
|
|
Outparcel adjacent to Northeast Plaza
|
|
Atlanta, GA
|
|
Feb-17
|
|
N/A
|
|
|
1,537
|
|
|
|
Arborland Center
|
|
Ann Arbor, MI
|
|
Mar-17
|
|
403,536
|
|
|
102,268
|
|
|
|
Building adjacent to Preston Park
|
|
Plano, TX
|
|
Apr-17
|
|
31,080
|
|
|
4,015
|
|
|
|
Outparcel building adjacent to Cobblestone Village
|
|
St. Augustine, FL
|
|
May-17
|
|
4,403
|
|
|
1,306
|
|
|
|
Outparcel adjacent to Wynnewood Village
|
|
Dallas, TX
|
|
May-17
|
|
N/A
|
|
|
1,658
|
|
|
|
|
|
|
|
|
|
444,779
|
|
|
$
|
111,790
|
|
|
(1)
|
No debt was assumed related to any of the listed acquisitions.
|
|
(2)
|
Includes transaction costs
|
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
Assets
|
2018
|
|
2017
|
||||||
|
|
Land
|
$
|
6,078
|
|
|
$
|
19,240
|
|
|
|
|
Buildings
|
2,448
|
|
|
75,286
|
|
|||
|
|
Building and tenant improvements
|
238
|
|
|
9,177
|
|
|||
|
|
Above-market leases
(1)
|
—
|
|
|
2,381
|
|
|||
|
|
In-place leases
(2)
|
304
|
|
|
8,608
|
|
|||
|
Total assets
|
9,068
|
|
|
114,692
|
|
||||
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||||
|
|
Below-market leases
(3)
|
74
|
|
|
2,902
|
|
|||
|
|
Other liabilities
|
—
|
|
|
—
|
|
|||
|
Total liabilities
|
74
|
|
|
2,902
|
|
||||
|
Net assets acquired
|
$
|
8,994
|
|
|
$
|
111,790
|
|
||
|
(1)
|
The weighted average amortization period at the time of acquisition for above-market leases related to assets acquired during the nine months ended September 30, 2017 was
5.0
years.
|
|
(2)
|
The weighted average amortization period at the time of acquisition for in-place leases related to assets acquired during the nine months ended September 30, 2018 and 2017 was
4.8
years and
6.6
years, respectively.
|
|
(3)
|
The weighted average amortization period at the time of acquisition for below-market leases related to assets acquired during the nine months ended September 30, 2018 and 2017 was
4.8
years and
16.7
years, respectively.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
Transaction Costs
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Capitalized
(1)
|
|
$
|
41
|
|
|
$
|
—
|
|
|
$
|
173
|
|
|
$
|
372
|
|
|
Expensed
(2)
|
|
95
|
|
|
204
|
|
|
294
|
|
|
204
|
|
||||
|
Total transaction costs
|
|
$
|
136
|
|
|
$
|
204
|
|
|
$
|
467
|
|
|
$
|
576
|
|
|
(1)
|
These amounts are included in Real estate, net on the Company’s unaudited Condensed Consolidated Balance Sheets.
|
|
(2)
|
These amounts are included in Other on the Company’s unaudited Condensed Consolidated Statements of Operations.
|
|
Assets
|
September 30, 2018
|
|
December 31, 2017
|
||||||
|
|
Land
|
$
|
23,092
|
|
|
$
|
3,220
|
|
|
|
|
Buildings and improvements
|
77,995
|
|
|
30,758
|
|
|||
|
|
Accumulated depreciation and amortization
|
(22,232
|
)
|
|
(7,464
|
)
|
|||
|
|
Real estate, net
|
78,855
|
|
|
26,514
|
|
|||
|
|
Other assets
|
1,471
|
|
|
567
|
|
|||
|
Assets associated with properties held for sale
(1)
|
$
|
80,326
|
|
|
$
|
27,081
|
|
||
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||||
|
|
Other liabilities
|
$
|
3,233
|
|
|
$
|
33
|
|
|
|
Liabilities associated with properties held for sale
(2)
|
$
|
3,233
|
|
|
$
|
33
|
|
||
|
(1)
|
These amounts are included in Other assets on the Company's unaudited Condensed Consolidated Balance Sheets.
|
|
(2)
|
These amounts are included in Accounts payable, accrued expenses and other liabilities on the Company's unaudited Condensed Consolidated Balance Sheets.
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Land
|
$
|
1,845,114
|
|
|
$
|
1,984,309
|
|
|
Buildings and improvements:
|
|
|
|
||||
|
Buildings and tenant improvements
(1)
|
7,712,739
|
|
|
8,145,085
|
|
||
|
Lease intangibles
(2)
|
697,118
|
|
|
792,097
|
|
||
|
|
10,254,971
|
|
|
10,921,491
|
|
||
|
Accumulated depreciation and amortization
(3)
|
(2,358,782
|
)
|
|
(2,361,070
|
)
|
||
|
Total
|
$
|
7,896,189
|
|
|
$
|
8,560,421
|
|
|
(1)
|
As of September 30, 2018 and December 31, 2017, Buildings and tenant improvements included accrued amounts of $
34.8 million
and $
22.8 million
, respectively, related to construction in progress, net of any anticipated insurance proceeds.
|
|
(2)
|
As of September 30, 2018 and December 31, 2017, Lease intangibles consisted of
$628.9 million
and
$715.1 million
, respectively, of in-place leases and
$68.2 million
and
$77.0 million
, respectively, of above-market leases. These intangible assets are amortized over the term of each related lease.
|
|
(3)
|
As of September 30, 2018 and December 31, 2017, Accumulated depreciation and amortization included
$579.5 million
and
$629.1 million
, respectively, of accumulated amortization related to Lease intangibles.
|
|
Year ending December 31,
|
|
Below-market lease accretion (income), net of above-market lease amortization
|
|
In-place lease amortization expense
|
||||
|
2018 (remaining three months)
|
|
$
|
(5,243
|
)
|
|
$
|
7,280
|
|
|
2019
|
|
(18,907
|
)
|
|
24,872
|
|
||
|
2020
|
|
(15,357
|
)
|
|
18,294
|
|
||
|
2021
|
|
(12,524
|
)
|
|
13,023
|
|
||
|
2022
|
|
(10,343
|
)
|
|
9,599
|
|
||
|
Three Months Ended September 30, 2018
|
|||||||||
|
Property Name
(1)
|
|
Location
|
|
GLA
|
|
Impairment Charge
|
|||
|
Westview Center
|
|
Hanover Park, IL
|
|
321,382
|
|
|
$
|
5,916
|
|
|
Wadsworth Crossings
|
|
Wadsworth, OH
|
|
118,145
|
|
|
3,411
|
|
|
|
Brooksville Square
(2)
|
|
Brooksville, FL
|
|
96,361
|
|
|
2,740
|
|
|
|
Sterling Bazaar
|
|
Peoria, IL
|
|
87,359
|
|
|
1,531
|
|
|
|
Plantation Plaza
|
|
Clute, TX
|
|
99,141
|
|
|
1,228
|
|
|
|
Smith’s
(2)
|
|
Socorro, NM
|
|
48,000
|
|
|
1,200
|
|
|
|
Shops of Riverdale
(2)
|
|
Riverdale, GA
|
|
16,808
|
|
|
155
|
|
|
|
Dover Park Plaza
(2)
|
|
Yardville, NJ
|
|
56,638
|
|
|
117
|
|
|
|
Klein Square
|
|
Spring, TX
|
|
80,636
|
|
|
49
|
|
|
|
Parcel at Elk Grove Town Center
(2)
|
|
Elk Grove Village, IL
|
|
72,385
|
|
|
19
|
|
|
|
Mount Carmel Plaza
(2)
|
|
Glenside, PA
|
|
14,504
|
|
|
6
|
|
|
|
|
|
|
|
1,011,359
|
|
|
$
|
16,372
|
|
|
(1)
|
The Company recognized impairment charges based upon a change in the estimated hold period of these properties in connection with the Company’s capital recycling program.
|
|
(2)
|
The Company disposed of this property during the three months ended September 30, 2018.
|
|
Nine Months Ended September 30, 2018
|
|||||||||
|
Property Name
(1)
|
|
Location
|
|
GLA
|
|
Impairment Charge
|
|||
|
County Line Plaza
(2)
|
|
Jackson, MS
|
|
221,127
|
|
|
$
|
10,181
|
|
|
Southland Shopping Plaza
(2)
|
|
Toledo, OH
|
|
285,278
|
|
|
7,077
|
|
|
|
Westview Center
|
|
Hanover Park, IL
|
|
321,382
|
|
|
5,916
|
|
|
|
Roundtree Place
(2)
|
|
Ypsilanti, MI
|
|
246,620
|
|
|
4,317
|
|
|
|
Skyway Plaza
|
|
St. Petersburg, FL
|
|
110,799
|
|
|
3,639
|
|
|
|
Wadsworth Crossings
|
|
Wadsworth, OH
|
|
118,145
|
|
|
3,411
|
|
|
|
Brooksville Square
(2)
|
|
Brooksville, FL
|
|
96,361
|
|
|
2,740
|
|
|
|
Sterling Bazaar
|
|
Peoria, IL
|
|
87,359
|
|
|
1,531
|
|
|
|
Pensacola Square
(2)
|
|
Pensacola, FL
|
|
142,767
|
|
|
1,345
|
|
|
|
Plantation Plaza
|
|
Clute, TX
|
|
99,141
|
|
|
1,228
|
|
|
|
Smith’s
(2)
|
|
Socorro, NM
|
|
48,000
|
|
|
1,200
|
|
|
|
Dover Park Plaza
(2)
|
|
Yardville, NJ
|
|
56,638
|
|
|
555
|
|
|
|
Parcel at Elk Grove Town Center
(2)
|
|
Elk Grove Village, IL
|
|
72,385
|
|
|
538
|
|
|
|
Crossroads Centre
(2)
|
|
Fairview Heights, IL
|
|
242,752
|
|
|
204
|
|
|
|
Shops of Riverdale
(2)
|
|
Riverdale, GA
|
|
16,808
|
|
|
155
|
|
|
|
Mount Carmel Plaza
(2)
|
|
Glenside, PA
|
|
14,504
|
|
|
115
|
|
|
|
Klein Square
|
|
Spring, TX
|
|
80,636
|
|
|
49
|
|
|
|
|
|
|
|
2,260,702
|
|
|
$
|
44,201
|
|
|
(1)
|
The Company recognized impairment charges based upon a change in the estimated hold period of these properties in connection with the Company’s capital recycling program.
|
|
(2)
|
The Company disposed of this property during the nine months ended September 30, 2018.
|
|
Three Months Ended September 30, 2017
|
|||||||||
|
Property Name
(1)
|
|
Location
|
|
GLA
|
|
Impairment Charge
|
|||
|
Lexington Road Plaza
(2)
|
|
Versailles, KY
|
|
197,668
|
|
|
$
|
6,393
|
|
|
Fashion Square
(3)
|
|
Orange Park, FL
|
|
36,029
|
|
|
2,125
|
|
|
|
Shops at Seneca Mall
(2)
|
|
Liverpool, NY
|
|
231,024
|
|
|
1,507
|
|
|
|
Remount Village Shopping Center
(2)
|
|
North Charleston, SC
|
|
60,238
|
|
|
599
|
|
|
|
The Shoppes at North Ridgeville
(2)
|
|
North Ridgeville, OH
|
|
59,852
|
|
|
389
|
|
|
|
Renaissance Center East
(2)
|
|
Las Vegas, NV
|
|
144,216
|
|
|
52
|
|
|
|
|
|
|
|
729,027
|
|
|
$
|
11,065
|
|
|
(1)
|
The Company recognized impairment charges based upon a change in the estimated hold period of these properties in connection with the Company’s capital recycling program.
|
|
(2)
|
The Company disposed of this property during the year ended December 31, 2017.
|
|
(3)
|
The Company disposed of this property during the nine months ended September 30, 2018.
|
|
Nine Months Ended September 30, 2017
|
|||||||||
|
Property Name
(1)
|
|
Location
|
|
GLA
|
|
Impairment Charge
|
|||
|
The Manchester Collection
|
|
Manchester, CT
|
|
342,247
|
|
|
$
|
9,026
|
|
|
Lexington Road Plaza
(2)
|
|
Versailles, KY
|
|
197,668
|
|
|
6,393
|
|
|
|
The Plaza at Salmon Run
|
|
Watertown, NY
|
|
68,761
|
|
|
3,486
|
|
|
|
Smith’s
(3)
|
|
Socorro, NM
|
|
48,000
|
|
|
2,200
|
|
|
|
Fashion Square
(3)
|
|
Orange Park, FL
|
|
36,029
|
|
|
2,125
|
|
|
|
Renaissance Center East
(2)
|
|
Las Vegas, NV
|
|
144,216
|
|
|
1,658
|
|
|
|
Shops at Seneca Mall
(2)
|
|
Liverpool, NY
|
|
231,024
|
|
|
1,507
|
|
|
|
Remount Village Shopping Center
(2)
|
|
North Charleston, SC
|
|
60,238
|
|
|
599
|
|
|
|
The Shoppes at North Ridgeville
(2)
|
|
North Ridgeville, OH
|
|
59,852
|
|
|
389
|
|
|
|
|
|
|
|
1,188,035
|
|
|
$
|
27,383
|
|
|
(1)
|
The Company recognized impairment charges based upon a change in the estimated hold period of these properties in connection with the Company’s capital recycling program.
|
|
(2)
|
The Company disposed of this property during the year ended December 31, 2017.
|
|
(3)
|
The Company disposed of this property during the nine months ended September 30, 2018.
|
|
|
|
Number of Instruments
|
|
Notional Amount
|
||||||||
|
|
|
September 30, 2018
|
|
December 31, 2017
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Interest Rate Swaps
|
|
6
|
|
9
|
|
$
|
900,000
|
|
|
$
|
1,400,000
|
|
|
|
|
Fair Value of Derivative Instruments
|
||||||
|
Interest rate swaps classified as:
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Gross derivative assets
|
|
$
|
27,370
|
|
|
$
|
24,420
|
|
|
Gross derivative liabilities
|
|
—
|
|
|
—
|
|
||
|
Net derivative assets
|
|
$
|
27,370
|
|
|
$
|
24,420
|
|
|
Derivatives in Cash Flow Hedging Relationships
(Interest Rate Swaps)
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
|
Change in unrealized gain (loss) on interest rate swaps
|
|
$
|
1,868
|
|
|
$
|
132
|
|
|
$
|
12,103
|
|
|
$
|
(532
|
)
|
|
Accretion of interest rate swaps to interest expense
|
|
(3,110
|
)
|
|
(1,094
|
)
|
|
(9,153
|
)
|
|
(902
|
)
|
||||
|
Change in unrealized gain (loss) on interest rate swaps, net
|
|
$
|
(1,242
|
)
|
|
$
|
(962
|
)
|
|
$
|
2,950
|
|
|
$
|
(1,434
|
)
|
|
|
|
Carrying Value as of
|
|
|
|
|
||||||
|
|
|
September 30,
2018
|
|
December 31,
2017 |
|
Stated
Interest
Rate
(1)
|
|
Scheduled
Maturity
Date
|
||||
|
Secured loans
|
|
|
|
|
|
|
|
|
||||
|
Secured loans
(2)(3)
|
|
$
|
384,409
|
|
|
$
|
902,717
|
|
|
4.40% – 6.24%
|
|
2020 – 2024
|
|
Net unamortized premium
|
|
3,395
|
|
|
15,321
|
|
|
|
|
|
||
|
Net unamortized debt issuance costs
|
|
(54
|
)
|
|
(93
|
)
|
|
|
|
|
||
|
Total secured loans, net
|
|
387,750
|
|
|
917,945
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||
|
Notes payable
|
|
|
|
|
|
|
|
|
||||
|
Unsecured notes
(4)
|
|
3,468,453
|
|
|
3,218,453
|
|
|
3.25% – 7.97%
|
|
2022 – 2029
|
||
|
Net unamortized discount
|
|
(12,043
|
)
|
|
(13,485
|
)
|
|
|
|
|
||
|
Net unamortized debt issuance costs
|
|
(21,815
|
)
|
|
(22,476
|
)
|
|
|
|
|
||
|
Total notes payable, net
|
|
3,434,595
|
|
|
3,182,492
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||
|
Unsecured Credit Facility and term loans
|
|
|
|
|
|
|
|
|
||||
|
Unsecured $600 Million Term Loan
(5)
|
|
350,000
|
|
|
600,000
|
|
|
3.53%
|
|
2019
|
||
|
Unsecured Credit Facility
(6)
|
|
641,000
|
|
|
685,000
|
|
|
3.45% – 3.48%
|
|
2020 – 2021
|
||
|
Unsecured $300 Million Term Loan
(7)
|
|
300,000
|
|
|
300,000
|
|
|
4.00%
|
|
2024
|
||
|
Net unamortized debt issuance costs
|
|
(6,637
|
)
|
|
(9,199
|
)
|
|
|
|
|
||
|
Total Unsecured Credit Facility and term loans
|
|
1,284,363
|
|
|
1,575,801
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
||||
|
Total debt obligations, net
|
|
$
|
5,106,708
|
|
|
$
|
5,676,238
|
|
|
|
|
|
|
(1)
|
The stated interest rates are as of September 30, 2018 and do not include the impact of the Company’s interest rate swap agreements (described below).
|
|
(2)
|
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, 2018 of approximately
$587.0 million
.
|
|
(3)
|
The weighted average stated interest rate on the Company’s secured loans was
6.05%
as of September 30, 2018.
|
|
(4)
|
The weighted average stated interest rate on the Company’s unsecured notes was
3.77%
as of September 30, 2018.
|
|
(5)
|
Effective November 1, 2016, the Company has in place
three
interest rate swap agreements that convert the variable interest rate on
$350.0 million
of the Company’s
$600 million
term loan agreement, as amended July 25, 2016, (the “$600 Million Term Loan”) to a fixed, combined interest rate of
0.88%
(plus a spread of
140
bps) through March 18, 2019.
|
|
(6)
|
Effective November 1, 2016, the Company has in place
three
interest rate swap agreements that convert the variable interest rate on a
$500.0 million
term loan under the Company’s senior unsecured credit facility agreement, as amended July 25, 2016, (the “Unsecured Credit Facility”) to a fixed, combined interest rate of
1.11%
(plus a spread of
135
bps) through July 30, 2021.
|
|
(7)
|
Effective July 28, 2017, the Company has in place
one
interest rate swap agreement that converts the variable interest rate on
$50.0 million
of the Company’s
$300 million
term loan agreement, as entered into July 28, 2017, (the “$300 Million Term Loan”) to a fixed, combined interest rate of
0.88%
(plus a spread of
190
bps) through March 18, 2019.
|
|
Year ending December 31,
|
|
|
||
|
2018 (remaining three months)
|
|
$
|
1,877
|
|
|
2019
|
|
357,738
|
|
|
|
2020
|
|
322,569
|
|
|
|
2021
|
|
686,225
|
|
|
|
2022
|
|
750,000
|
|
|
|
Thereafter
|
|
3,025,453
|
|
|
|
Total debt maturities
|
|
5,143,862
|
|
|
|
Net unamortized discount
|
|
(8,648
|
)
|
|
|
Net unamortized debt issuance costs
|
|
(28,506
|
)
|
|
|
Total debt obligations, net
|
|
$
|
5,106,708
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
|||||||||||||
|
|
Carrying
Amounts
|
|
Fair
Value
|
|
Carrying
Amounts
|
|
Fair
Value
|
|||||||||
|
Secured loans
|
$
|
387,750
|
|
|
$
|
398,423
|
|
|
$
|
917,945
|
|
|
$
|
963,702
|
|
|
|
Notes payable
|
3,434,595
|
|
|
3,366,004
|
|
|
3,182,492
|
|
|
3,224,877
|
|
|||||
|
Unsecured Credit Facility and term loans
|
1,284,363
|
|
|
1,291,792
|
|
|
1,575,801
|
|
|
1,586,206
|
|
|||||
|
Total debt obligations, net
|
$
|
5,106,708
|
|
|
$
|
5,056,219
|
|
|
$
|
5,676,238
|
|
|
$
|
5,774,785
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
Fair Value Measurements as of September 30, 2018
|
||||||||||||||
|
|
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)
|
$
|
30,725
|
|
|
$
|
1,777
|
|
|
$
|
28,948
|
|
|
$
|
—
|
|
|
Interest rate derivatives
|
$
|
27,370
|
|
|
$
|
—
|
|
|
$
|
27,370
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Fair Value Measurements as of December 31, 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)
|
$
|
28,006
|
|
|
$
|
725
|
|
|
$
|
27,281
|
|
|
$
|
—
|
|
|
Interest rate derivatives
|
$
|
24,420
|
|
|
$
|
—
|
|
|
$
|
24,420
|
|
|
$
|
—
|
|
|
(1)
|
As of September 30, 2018 and December 31, 2017, marketable securities included
$0.2 million
of net unrealized losses. As of September 30, 2018, the contractual maturities of the Company’s marketable securities are within the next five years.
|
|
|
Fair Value Measurements as of September 30, 2018
|
|
|
||||||||||||||||
|
|
Balance
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Impairment of Real Estate Assets
|
||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Properties
(1)(2)(3)
|
$
|
59,591
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
59,591
|
|
|
$
|
15,774
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Fair Value Measurements as of December 31, 2017
|
|
|
||||||||||||||||
|
|
Balance
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Impairment of Real Estate Assets
|
||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Properties
(4)(5)(6)
|
$
|
73,303
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
73,303
|
|
|
$
|
17,195
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(1)
|
Excludes properties disposed of prior to September 30, 2018.
|
|
(2)
|
The carrying value of properties remeasured to fair value based upon offers from third party buyers during the nine months ended September 30, 2018 includes: (i)
$26.1 million
related to Westview Center, (ii)
$15.6 million
related to Wadsworth Crossings, (iii)
$6.8 million
related to Klein Square, (iv)
$4.7 million
related to Sterling Bazaar, and (v)
$3.5 million
related to Plantation Plaza.
|
|
(3)
|
The carrying value of properties remeasured to fair value based upon a discounted cash flow analysis during the nine months ended September 30, 2018 includes
$2.9 million
related to Skyway Plaza. The capitalization rate of
9.3%
and discount rate of
10.4%
which were utilized in the discounted cash flow analysis were based upon unobservable rates that the Company believes to be within a reasonable range of current market rates for the investment.
|
|
(4)
|
Excludes properties disposed of prior to December 31, 2017.
|
|
(5)
|
The carrying value of properties remeasured to fair value based upon offers from third party buyers during the year ended December 31, 2017 includes: (i)
$46.9 million
related to The Manchester Collection, (ii)
$2.4 million
related to Fashion Square, and (iii)
$14.3 million
related to Crossroads Centre.
|
|
(6)
|
The carrying value of properties remeasured to fair value based upon a discounted cash flow analysis during the year ended December 31, 2017 includes: (i)
$7.8 million
related to The Plaza at Salmon Run and (ii)
$1.9 million
related to Smith’s. 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 discounted cash flow analyses were based upon unobservable rates that the Company believes to be within a reasonable range of current market rates for each respective investment.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Computation of Basic Earnings Per Share:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
147,346
|
|
|
$
|
83,380
|
|
|
$
|
288,730
|
|
|
$
|
230,473
|
|
|
Net income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
(76
|
)
|
||||
|
Non-forfeitable dividends on unvested restricted shares
|
(162
|
)
|
|
(10
|
)
|
|
(264
|
)
|
|
(31
|
)
|
||||
|
Preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
(39
|
)
|
||||
|
Net income attributable to the Company’s common stockholders for basic earnings per share
|
$
|
147,184
|
|
|
$
|
83,370
|
|
|
$
|
288,466
|
|
|
$
|
230,327
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number shares outstanding – basic
|
302,170
|
|
|
304,936
|
|
|
303,031
|
|
|
304,810
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per share attributable to the Company’s common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
0.49
|
|
|
$
|
0.27
|
|
|
$
|
0.95
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Computation of Diluted Earnings Per Share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to the Company’s common stockholders for basic earnings per share
|
$
|
147,184
|
|
|
$
|
83,370
|
|
|
$
|
288,466
|
|
|
$
|
230,327
|
|
|
Allocation of net income to dilutive convertible non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
76
|
|
||||
|
Net income attributable to the Company’s common stockholders for diluted earnings per share
|
$
|
147,184
|
|
|
$
|
83,370
|
|
|
$
|
288,466
|
|
|
$
|
230,403
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares outstanding – basic
|
302,170
|
|
|
304,936
|
|
|
303,031
|
|
|
304,810
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Conversion of OP Units
|
—
|
|
|
—
|
|
|
—
|
|
|
104
|
|
||||
|
Equity awards
|
212
|
|
|
240
|
|
|
182
|
|
|
261
|
|
||||
|
Weighted average shares outstanding – diluted
|
302,382
|
|
|
305,176
|
|
|
303,213
|
|
|
305,175
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per share attributable to the Company’s common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
0.49
|
|
|
$
|
0.27
|
|
|
$
|
0.95
|
|
|
$
|
0.75
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Computation of Basic Earnings Per Unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to Brixmor Operating Partnership LP
|
$
|
147,346
|
|
|
$
|
83,380
|
|
|
$
|
288,730
|
|
|
$
|
230,473
|
|
|
Non-forfeitable dividends on unvested restricted units
|
(162
|
)
|
|
(10
|
)
|
|
(264
|
)
|
|
(31
|
)
|
||||
|
Net income attributable to the Operating Partnership’s common units for basic earnings per unit
|
$
|
147,184
|
|
|
$
|
83,370
|
|
|
$
|
288,466
|
|
|
$
|
230,442
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average number common units outstanding – basic
|
302,170
|
|
|
304,936
|
|
|
303,031
|
|
|
304,914
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Basic earnings per unit attributable to the Operating Partnership’s common units:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
0.49
|
|
|
$
|
0.27
|
|
|
$
|
0.95
|
|
|
$
|
0.76
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Computation of Diluted Earnings Per Unit:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to the Operating Partnership’s common units for diluted earnings per unit
|
$
|
147,184
|
|
|
$
|
83,370
|
|
|
$
|
288,466
|
|
|
$
|
230,442
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common units outstanding – basic
|
302,170
|
|
|
304,936
|
|
|
303,031
|
|
|
304,914
|
|
||||
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
||||||||
|
Equity awards
|
212
|
|
|
240
|
|
|
182
|
|
|
261
|
|
||||
|
Weighted average common units outstanding – diluted
|
302,382
|
|
|
305,176
|
|
|
303,213
|
|
|
305,175
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Diluted earnings per unit attributable to the Operating Partnership’s common units:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
0.49
|
|
|
$
|
0.27
|
|
|
$
|
0.95
|
|
|
$
|
0.76
|
|
|
Year ending December 31,
|
|
|
||
|
2018 (remaining three months)
|
|
$
|
1,738
|
|
|
2019
|
|
6,912
|
|
|
|
2020
|
|
6,925
|
|
|
|
2021
|
|
7,134
|
|
|
|
2022
|
|
7,209
|
|
|
|
Thereafter
|
|
49,573
|
|
|
|
Total minimum annual rental commitments
|
|
$
|
79,491
|
|
|
•
|
In October 2018, the Company entered into a settlement agreement with the remaining equity investors that elected to opt out of the class action lawsuit with respect to a lawsuit filed by such investors in June 2018. See Note 13 for additional information regarding this settlement.
|
|
•
|
Expansive Retailer Relationships – We believe that the scale of our asset base and our nationwide footprint represent competitive advantages in supporting the growth objectives of the nation’s largest retailers. We believe that we are one of the largest landlords by GLA to TJX and Kroger, as well as a key landlord to most major grocers and 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, Philadelphia and San Diego, as well as our 11 leasing and property management satellite offices throughout the country. We believe that this structure enables us to obtain critical national market intelligence while also benefitting from the regional and local expertise of our workforce.
|
|
•
|
Experienced Management – Senior members of our management team are seasoned real estate operators with extensive public company leadership experience. Our management team has deep industry knowledge and 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 September 30, 2018
|
||||||||||||||||||||
|
|
Leases
|
|
GLA
|
|
New ABR PSF
|
|
Tenant Improvements and Allowances PSF
(1)
|
|
Third Party Leasing Commissions PSF
|
|
Rent Spread
(2)
|
|||||||||
|
New, renewal and option leases
|
509
|
|
|
3,135,370
|
|
|
$
|
14.54
|
|
|
$
|
6.97
|
|
|
$
|
1.31
|
|
|
12.1
|
%
|
|
New and renewal leases
|
436
|
|
|
2,238,581
|
|
|
15.43
|
|
|
9.76
|
|
|
1.84
|
|
|
13.4
|
%
|
|||
|
New leases
|
157
|
|
|
875,425
|
|
|
14.78
|
|
|
21.76
|
|
|
4.53
|
|
|
39.7
|
%
|
|||
|
Renewal leases
|
279
|
|
|
1,363,156
|
|
|
15.84
|
|
|
2.06
|
|
|
0.10
|
|
|
6.7
|
%
|
|||
|
Option leases
|
73
|
|
|
896,789
|
|
|
12.32
|
|
|
—
|
|
|
—
|
|
|
8.6
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Three Months Ended September 30, 2017
|
||||||||||||||||||||
|
|
Leases
|
|
GLA
|
|
New ABR PSF
|
|
Tenant Improvements and Allowances PSF
(1)
|
|
Third Party Leasing Commissions PSF
|
|
Rent Spread
(2)
|
|||||||||
|
New, renewal and option leases
|
486
|
|
|
3,419,078
|
|
|
$
|
14.21
|
|
|
$
|
7.19
|
|
|
$
|
0.93
|
|
|
10.2
|
%
|
|
New and renewal leases
|
393
|
|
|
2,088,931
|
|
|
14.99
|
|
|
11.76
|
|
|
1.52
|
|
|
12.7
|
%
|
|||
|
New leases
|
158
|
|
|
723,207
|
|
|
16.89
|
|
|
23.39
|
|
|
4.19
|
|
|
20.7
|
%
|
|||
|
Renewal leases
|
235
|
|
|
1,365,724
|
|
|
13.98
|
|
|
5.61
|
|
|
0.10
|
|
|
10.3
|
%
|
|||
|
Option leases
|
93
|
|
|
1,330,147
|
|
|
12.98
|
|
|
—
|
|
|
—
|
|
|
6.5
|
%
|
|||
|
(1)
|
Includes tenant-specific landlord work.
|
|
(2)
|
Based on comparable leases only.
|
|
Nine Months Ended September 30, 2018
|
||||||||||||||||||||
|
|
Leases
|
|
GLA
|
|
New ABR PSF
|
|
Tenant Improvements and Allowances PSF
(1)
|
|
Third Party Leasing Commissions PSF
|
|
Rent Spread
(2)
|
|||||||||
|
New, renewal and option leases
|
1,525
|
|
|
9,276,924
|
|
|
$
|
14.61
|
|
|
$
|
7.77
|
|
|
$
|
1.43
|
|
|
12.4
|
%
|
|
New and renewal leases
|
1,295
|
|
|
6,362,370
|
|
|
15.74
|
|
|
11.27
|
|
|
2.06
|
|
|
14.7
|
%
|
|||
|
New leases
|
484
|
|
|
2,931,627
|
|
|
14.71
|
|
|
22.14
|
|
|
4.42
|
|
|
35.2
|
%
|
|||
|
Renewal leases
|
811
|
|
|
3,430,743
|
|
|
16.62
|
|
|
1.98
|
|
|
0.05
|
|
|
8.4
|
%
|
|||
|
Option leases
|
230
|
|
|
2,914,554
|
|
|
12.14
|
|
|
0.14
|
|
|
0.03
|
|
|
7.6
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Nine Months Ended September 30, 2017
|
||||||||||||||||||||
|
|
Leases
|
|
GLA
|
|
New ABR PSF
|
|
Tenant Improvements and Allowances PSF
(1)
|
|
Third Party Leasing Commissions PSF
|
|
Rent Spread
(2)
|
|||||||||
|
New, renewal and option leases
|
1,433
|
|
|
8,979,557
|
|
|
$
|
14.44
|
|
|
$
|
7.34
|
|
|
$
|
1.05
|
|
|
12.2
|
%
|
|
New and renewal leases
|
1,193
|
|
|
5,811,219
|
|
|
15.57
|
|
|
11.33
|
|
|
1.62
|
|
|
15.2
|
%
|
|||
|
New leases
|
472
|
|
|
2,322,509
|
|
|
15.92
|
|
|
22.87
|
|
|
3.90
|
|
|
30.6
|
%
|
|||
|
Renewal leases
|
721
|
|
|
3,488,710
|
|
|
15.33
|
|
|
3.64
|
|
|
0.11
|
|
|
10.6
|
%
|
|||
|
Option leases
|
240
|
|
|
3,168,338
|
|
|
12.36
|
|
|
0.01
|
|
|
—
|
|
|
7.1
|
%
|
|||
|
(1)
|
Includes tenant-specific landlord work.
|
|
(2)
|
Based on comparable leases only.
|
|
•
|
During the nine months ended September 30, 2018, we acquired one land parcel, one outparcel building and one outparcel for an aggregate purchase price of
$9.0 million
.
|
|
•
|
During the nine months ended September 30, 2017, we acquired one shopping center, one building, two outparcel buildings and two outparcels for an aggregate purchase price of
$111.8 million
.
|
|
•
|
During the nine months ended September 30, 2018, we disposed of
42
shopping centers and
two
partial shopping centers for aggregate net proceeds of
$676.5 million
resulting in an aggregate gain of
$158.5 million
and aggregate impairment of
$28.4 million
. In addition, during the nine months ended September 30, 2018, we received aggregate net proceeds of
$0.5 million
from previously disposed assets resulting in an aggregate gain of
$0.5 million
.
|
|
•
|
During the nine months ended September 30, 2017, we disposed of
14
wholly owned shopping centers and
two
outparcel buildings for aggregate net proceeds of
$228.7 million
resulting in an aggregate gain of
$54.9 million
and aggregate impairment of
$0.4 million
. In addition, during the nine months ended September 30, 2017, we disposed of our unconsolidated joint venture interest for net proceeds of $12.4 million resulting in a gain of $4.6 million.
|
|
|
Three Months Ended September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
||||||
|
Revenues
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
239,217
|
|
|
$
|
246,578
|
|
|
$
|
(7,361
|
)
|
|
Expense reimbursements
|
66,348
|
|
|
66,489
|
|
|
(141
|
)
|
|||
|
Other revenues
|
915
|
|
|
1,429
|
|
|
(514
|
)
|
|||
|
Total revenues
|
$
|
306,480
|
|
|
$
|
314,496
|
|
|
$
|
(8,016
|
)
|
|
|
Three Months Ended September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
||||||
|
Operating expenses
|
|
|
|
|
|
||||||
|
Operating costs
|
$
|
31,969
|
|
|
$
|
30,505
|
|
|
$
|
1,464
|
|
|
Real estate taxes
|
44,711
|
|
|
45,076
|
|
|
(365
|
)
|
|||
|
Depreciation and amortization
|
85,183
|
|
|
94,239
|
|
|
(9,056
|
)
|
|||
|
Provision for doubtful accounts
|
3,094
|
|
|
1,216
|
|
|
1,878
|
|
|||
|
Impairment of real estate assets
|
16,372
|
|
|
11,065
|
|
|
5,307
|
|
|||
|
General and administrative
|
21,209
|
|
|
22,838
|
|
|
(1,629
|
)
|
|||
|
Total operating expenses
|
$
|
202,538
|
|
|
$
|
204,939
|
|
|
$
|
(2,401
|
)
|
|
|
Three Months Ended September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
||||||
|
Other income (expense)
|
|
|
|
|
|
||||||
|
Dividends and interest
|
$
|
156
|
|
|
$
|
76
|
|
|
$
|
80
|
|
|
Interest expense
|
(55,364
|
)
|
|
(57,410
|
)
|
|
2,046
|
|
|||
|
Gain on sale of real estate assets
|
119,333
|
|
|
25,942
|
|
|
93,391
|
|
|||
|
Gain (loss) on extinguishment of debt, net
|
(19,759
|
)
|
|
1,828
|
|
|
(21,587
|
)
|
|||
|
Other
|
(962
|
)
|
|
(1,200
|
)
|
|
238
|
|
|||
|
Total other income (expense)
|
$
|
43,404
|
|
|
$
|
(30,764
|
)
|
|
$
|
74,168
|
|
|
|
Three Months Ended September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
||||||
|
Equity in income of unconsolidated joint venture
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
(31
|
)
|
|
Gain on disposition of unconsolidated joint venture interest
|
—
|
|
|
4,556
|
|
|
(4,556
|
)
|
|||
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
||||||
|
Revenues
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
726,549
|
|
|
$
|
749,976
|
|
|
$
|
(23,427
|
)
|
|
Expense reimbursements
|
204,589
|
|
|
206,718
|
|
|
(2,129
|
)
|
|||
|
Other revenues
|
5,547
|
|
|
6,426
|
|
|
(879
|
)
|
|||
|
Total revenues
|
$
|
936,685
|
|
|
$
|
963,120
|
|
|
$
|
(26,435
|
)
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
||||||
|
Operating expenses
|
|
|
|
|
|
||||||
|
Operating costs
|
$
|
101,340
|
|
|
$
|
100,955
|
|
|
$
|
385
|
|
|
Real estate taxes
|
135,383
|
|
|
135,607
|
|
|
(224
|
)
|
|||
|
Depreciation and amortization
|
266,900
|
|
|
285,040
|
|
|
(18,140
|
)
|
|||
|
Provision for doubtful accounts
|
6,458
|
|
|
4,023
|
|
|
2,435
|
|
|||
|
Impairment of real estate assets
|
44,201
|
|
|
27,383
|
|
|
16,818
|
|
|||
|
General and administrative
|
64,955
|
|
|
67,043
|
|
|
(2,088
|
)
|
|||
|
Total operating expenses
|
$
|
619,237
|
|
|
$
|
620,051
|
|
|
$
|
(814
|
)
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
||||||
|
Other income (expense)
|
|
|
|
|
|
||||||
|
Dividends and interest
|
$
|
356
|
|
|
$
|
234
|
|
|
$
|
122
|
|
|
Interest expense
|
(165,735
|
)
|
|
(170,584
|
)
|
|
4,849
|
|
|||
|
Gain on sale of real estate assets
|
159,043
|
|
|
54,920
|
|
|
104,123
|
|
|||
|
Gain (loss) on extinguishment of debt, net
|
(20,182
|
)
|
|
488
|
|
|
(20,670
|
)
|
|||
|
Other
|
(2,200
|
)
|
|
(2,591
|
)
|
|
391
|
|
|||
|
Total other income (expense)
|
$
|
(28,718
|
)
|
|
$
|
(117,533
|
)
|
|
$
|
88,815
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
||||||
|
Equity in income of unconsolidated joint venture
|
$
|
—
|
|
|
$
|
381
|
|
|
$
|
(381
|
)
|
|
Gain on disposition of unconsolidated joint venture interest
|
—
|
|
|
4,556
|
|
|
(4,556
|
)
|
|||
|
•
|
cash and cash equivalent balances;
|
|
•
|
operating cash flow;
|
|
•
|
available borrowings under our existing Unsecured Credit Facility;
|
|
•
|
issuance of long-term debt;
|
|
•
|
dispositions; and
|
|
•
|
issuance of equity securities.
|
|
•
|
recurring maintenance capital expenditures;
|
|
•
|
leasing related capital expenditures;
|
|
•
|
anchor space repositioning, redevelopment, development and other value enhancing capital expenditures;
|
|
•
|
debt repayments;
|
|
•
|
acquisitions;
|
|
•
|
dividend/distribution payments; and
|
|
•
|
repurchases of equity securities.
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Net cash provided by operating activities
|
|
$
|
400,182
|
|
|
$
|
421,119
|
|
|
Net cash provided by (used in) investing activities
|
|
480,070
|
|
|
(14,135
|
)
|
||
|
Net cash used in financing activities
|
|
(926,010
|
)
|
|
(367,835
|
)
|
||
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Net cash provided by operating activities
|
|
$
|
400,182
|
|
|
$
|
421,119
|
|
|
Net cash provided by (used in) investing activities
|
|
480,071
|
|
|
(14,132
|
)
|
||
|
Net cash used in financing activities
|
|
(926,006
|
)
|
|
(367,834
|
)
|
||
|
Contractual Obligations
(in thousands)
|
|
Payment due by period
|
||||||||||||||||||||||||||
|
|
|
2018 (Remaining three months)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Debt
(1)
|
|
$
|
1,877
|
|
|
$
|
357,738
|
|
|
$
|
322,569
|
|
|
$
|
686,225
|
|
|
$
|
750,000
|
|
|
$
|
3,025,453
|
|
|
$
|
5,143,862
|
|
|
Interest payments
(2)
|
|
38,700
|
|
|
176,765
|
|
|
172,619
|
|
|
150,659
|
|
|
134,970
|
|
|
293,073
|
|
|
966,786
|
|
|||||||
|
Operating leases
|
|
1,738
|
|
|
6,912
|
|
|
6,925
|
|
|
7,134
|
|
|
7,209
|
|
|
49,573
|
|
|
79,491
|
|
|||||||
|
Total
|
|
$
|
42,315
|
|
|
$
|
541,415
|
|
|
$
|
502,113
|
|
|
$
|
844,018
|
|
|
$
|
892,179
|
|
|
$
|
3,368,099
|
|
|
$
|
6,190,139
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
(1)
|
Debt includes scheduled principal amortization and maturities for unsecured notes payable, unsecured credit facilities and secured loans.
|
|
(2)
|
As of September 30, 2018, we incur variable rate interest on (i) the $350.0 million remaining under our $600 Million Term Loan; (ii) $141.0 million outstanding under our Revolving Facility; (iii) a $500.0 million term loan under our Unsecured Credit Facility, and (iv) our $300 Million Term Loan. We have in-place six interest rate swap agreements with an aggregate notional value of $900.0 million, which effectively convert the variable interest payments to fixed interest payments. 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, 2017.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
|
Net income
|
$
|
147,346
|
|
|
$
|
83,380
|
|
|
$
|
288,730
|
|
|
$
|
230,473
|
|
|
|
Gain on disposition of operating properties
|
(119,333
|
)
|
|
(25,942
|
)
|
|
(159,043
|
)
|
|
(54,920
|
)
|
|||||
|
Gain on disposition of unconsolidated joint venture interest
|
—
|
|
|
(4,556
|
)
|
|
—
|
|
|
(4,556
|
)
|
|||||
|
Depreciation and amortization-real estate related-continuing operations
|
84,028
|
|
|
93,299
|
|
|
263,616
|
|
|
282,240
|
|
|||||
|
Depreciation and amortization-real estate related-unconsolidated joint venture
|
—
|
|
|
—
|
|
|
—
|
|
|
56
|
|
|||||
|
Impairment of operating properties
|
16,372
|
|
|
11,065
|
|
|
44,201
|
|
|
27,383
|
|
|||||
|
NAREIT FFO
|
$
|
128,413
|
|
|
$
|
157,246
|
|
—
|
|
$
|
437,504
|
|
|
$
|
480,676
|
|
|
NAREIT FFO per share/OP Unit
–
diluted
|
$
|
0.42
|
|
|
$
|
0.52
|
|
|
$
|
1.44
|
|
|
$
|
1.58
|
|
|
|
Weighted average shares/OP Units outstanding
–
basic and diluted
(1)
|
302,382
|
|
|
305,176
|
|
|
303,213
|
|
|
305,175
|
|
|||||
|
(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 September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||||||||||
|
|
|
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Number of properties
|
439
|
|
|
439
|
|
|
—
|
|
|
437
|
|
|
437
|
|
|
—
|
|
|||||||||
|
Percent billed
|
89.4
|
%
|
|
89.6
|
%
|
|
(0.2
|
%)
|
|
89.4
|
%
|
|
89.6
|
%
|
|
(0.2
|
%)
|
|||||||||
|
Percent leased
|
92.5
|
%
|
|
91.6
|
%
|
|
0.9
|
%
|
|
92.5
|
%
|
|
91.6
|
%
|
|
0.9
|
%
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Base rent
|
$
|
215,330
|
|
|
$
|
209,900
|
|
|
$
|
5,430
|
|
|
$
|
636,580
|
|
|
$
|
624,375
|
|
|
$
|
12,205
|
|
||
|
|
Ancillary and other
|
4,295
|
|
|
3,914
|
|
|
381
|
|
|
12,279
|
|
|
10,705
|
|
|
1,574
|
|
||||||||
|
|
Expense reimbursements
|
63,916
|
|
|
61,580
|
|
|
2,336
|
|
|
190,400
|
|
|
187,651
|
|
|
2,749
|
|
||||||||
|
|
Percentage rents
|
838
|
|
|
1,161
|
|
|
(323
|
)
|
|
5,340
|
|
|
5,837
|
|
|
(497
|
)
|
||||||||
|
|
|
|
|
284,379
|
|
|
276,555
|
|
|
7,824
|
|
|
844,599
|
|
|
828,568
|
|
|
16,031
|
|
||||||
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Operating costs
|
(30,972
|
)
|
|
(28,673
|
)
|
|
(2,299
|
)
|
|
(94,539
|
)
|
|
(90,878
|
)
|
|
(3,661
|
)
|
||||||||
|
|
Real estate taxes
|
(43,023
|
)
|
|
(41,777
|
)
|
|
(1,246
|
)
|
|
(125,997
|
)
|
|
(123,619
|
)
|
|
(2,378
|
)
|
||||||||
|
|
Provision for doubtful accounts
|
(2,850
|
)
|
|
(1,041
|
)
|
|
(1,809
|
)
|
|
(5,539
|
)
|
|
(3,623
|
)
|
|
(1,916
|
)
|
||||||||
|
|
|
|
|
(76,845
|
)
|
|
(71,491
|
)
|
|
(5,354
|
)
|
|
(226,075
|
)
|
|
(218,120
|
)
|
|
(7,955
|
)
|
||||||
|
Same property NOI
|
$
|
207,534
|
|
|
$
|
205,064
|
|
|
$
|
2,470
|
|
|
$
|
618,524
|
|
|
$
|
610,448
|
|
|
$
|
8,076
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
NOI margin
|
73.0
|
%
|
|
74.1
|
%
|
|
|
|
73.2
|
%
|
|
73.7
|
%
|
|
|
|||||||||||
|
Expense recovery ratio
|
86.4
|
%
|
|
87.4
|
%
|
|
|
|
86.3
|
%
|
|
87.5
|
%
|
|
|
|||||||||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
|
Net income attributable to common stockholders
|
$
|
147,346
|
|
|
$
|
83,380
|
|
|
$
|
288,730
|
|
|
$
|
230,358
|
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|||||||||
|
Non-same property NOI
|
(8,618
|
)
|
|
(20,883
|
)
|
|
(42,571
|
)
|
|
(70,475
|
)
|
|||||
|
Lease termination fees
|
(467
|
)
|
|
(2,235
|
)
|
|
(2,363
|
)
|
|
(5,476
|
)
|
|||||
|
Straight-line rental income, net
|
(5,015
|
)
|
|
(2,401
|
)
|
|
(11,896
|
)
|
|
(14,486
|
)
|
|||||
|
Amortization of above- and below-market leases and tenant inducements, net
|
(5,112
|
)
|
|
(6,964
|
)
|
|
(18,250
|
)
|
|
(21,434
|
)
|
|||||
|
Fee income
|
—
|
|
|
(183
|
)
|
|
—
|
|
|
(320
|
)
|
|||||
|
Straight-line ground rent expense
|
40
|
|
|
31
|
|
|
100
|
|
|
104
|
|
|||||
|
Depreciation and amortization
|
85,183
|
|
|
94,239
|
|
|
266,900
|
|
|
285,040
|
|
|||||
|
Impairment of real estate assets
|
16,372
|
|
|
11,065
|
|
|
44,201
|
|
|
27,383
|
|
|||||
|
General and administrative
|
21,209
|
|
|
22,838
|
|
|
64,955
|
|
|
67,043
|
|
|||||
|
Total other (income) expense
|
(43,404
|
)
|
|
30,764
|
|
|
28,718
|
|
|
117,533
|
|
|||||
|
Equity in income of unconsolidated joint venture
|
—
|
|
|
(31
|
)
|
|
—
|
|
|
(381
|
)
|
|||||
|
Gain on disposition of unconsolidated joint venture interest
|
—
|
|
|
(4,556
|
)
|
|
—
|
|
|
(4,556
|
)
|
|||||
|
Net income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
76
|
|
|||||
|
Preferred stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|||||
|
Same property NOI
|
$
|
207,534
|
|
|
$
|
205,064
|
|
—
|
|
$
|
618,524
|
|
|
$
|
610,448
|
|
|
Period
|
|
Total Number of Shares Repurchased
|
|
Average Price Paid Per Share
|
|
Total Number of Shares Repurchased as Part of Publicly Announced Plans or Programs
|
|
Approximate Dollar Value of Shares that May Yet Be Repurchased (in millions)
|
||||||
|
July 1, 2018 to July 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
360.9
|
|
|
August 1, 2018 to August 31, 2018
|
|
473,400
|
|
|
18.24
|
|
|
473,400
|
|
|
352.3
|
|
||
|
September 1, 2018 to September 30, 2018
|
|
2,263,300
|
|
|
17.67
|
|
|
2,263,300
|
|
|
312.3
|
|
||
|
Total
|
|
2,736,700
|
|
|
$
|
17.77
|
|
|
2,736,700
|
|
|
|
||
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit
Number
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Date of
Filing
|
|
Exhibit
Number
|
|
Filed
Herewith
|
|
|
Seventh Supplemental Indenture, dated August 31, 2018, between Brixmor Operating Partnership LP, as issuer, and The Bank of New York Mellon, as trustee
|
|
8-K
|
|
001-36160
|
|
8/31/2018
|
|
4.2
|
|
|
|
|
|
Form of Global Note representing the Floating Rate Notes due 2022 (included in Exhibit 4.1)
|
|
8-K
|
|
001-36160
|
|
8/31/2018
|
|
4.3
|
|
|
|
|
|
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
|
|
|
|
|
|
Incorporated by Reference
|
|
|
||||||
|
Exhibit
Number
|
|
Exhibit Description
|
|
Form
|
|
File No.
|
|
Date of
Filing
|
|
Exhibit
Number
|
|
Filed
Herewith
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
—
|
|
—
|
|
—
|
|
—
|
|
x
|
|
|
BRIXMOR PROPERTY GROUP INC.
|
|
|
|
|
|
|
Date: October 29, 2018
|
By:
|
/s/ James M. Taylor
|
|
|
|
James M. Taylor
|
|
|
|
Chief Executive Officer and President
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: October 29, 2018
|
By:
|
/s/ Angela Aman
|
|
|
|
Angela Aman
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
Date: October 29, 2018
|
By:
|
/s/ Steven Gallagher
|
|
|
|
Steven Gallagher
|
|
|
|
Chief Accounting Officer
|
|
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
|
BRIXMOR OPERATING PARTNERSHIP LP
|
|
|
|
|
|
|
Date: October 29, 2018
|
By:
|
/s/ James M. Taylor
|
|
|
|
James M. Taylor
|
|
|
|
Chief Executive Officer and President
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: October 29, 2018
|
By:
|
/s/ Angela Aman
|
|
|
|
Angela Aman
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
Date: October 29, 2018
|
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 |
|---|