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
|
ANNUAL REPORT PURSUANT TO SECTION 13
OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended December 31, 2017_______________________________________________________
|
|
¨
|
TRANSITION REPORT PURSUANT TO
SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from____________________to______________________________________________
|
|
Maryland
|
93-0295215
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
10 Glenlake Parkway, Suite 600, South Tower
Atlanta, Georgia
|
30328
|
|
(Address or principal executive offices)
|
(Zip Code)
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
|
Common Shares of Beneficial Interest, $0.01 par value per share
|
|
New York Stock Exchange
|
|
¨
Large accelerated filer
|
¨
Accelerated filer
|
|
þ
Non-accelerated filer (do not check if a smaller reporting company)
|
¨
Smaller reporting company
|
|
|
¨
Emerging growth company
|
|
|
TABLE OF CONTENTS
|
|
|
Item
|
|
Page
|
|
|
PART I
|
|
|
1.
|
Business
|
|
|
1A.
|
Risk Factors
|
|
|
1B.
|
Unresolved Staff Comments
|
|
|
2.
|
Properties
|
|
|
3.
|
Legal Proceedings
|
|
|
4.
|
Mine Safety Disclosures
|
|
|
|
PART II
|
|
|
5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
|
|
Market Information and Holders
|
|
|
|
Preferred Stock Dividends
|
|
|
|
Sales of Unregistered Securities
|
|
|
|
Securities Authorized for Issuance Under Equity Compensation Plans
|
|
|
|
Use of Proceeds
|
|
|
|
Other Shareholder Matters
|
|
|
6.
|
Selected Financial Data
|
|
|
7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
|
Management’s Overview
|
|
|
|
Results of Operations
|
|
|
|
Liquidity and Capital Resources
|
|
|
|
Contractual Obligations
|
|
|
|
Critical Accounting Policies
|
|
|
|
New Accounting Pronouncements
|
|
|
7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
|
|
8.
|
Financial Statements and Supplementary Data
|
|
|
9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
|
|
9A.
|
Controls and Procedures
|
|
|
9B.
|
Other Information
|
|
|
|
PART III
|
|
|
10.
|
Directors, Executive Officers and Corporate Governance
|
|
|
11.
|
Executive Compensation
|
|
|
12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
|
|
13.
|
Certain Relationships and Related Transactions, and Director Independence
|
|
|
14.
|
Principal Accounting Fees and Services
|
|
|
|
PART IV
|
|
|
15.
|
Exhibits, Financial Statements and Schedules
|
|
|
16.
|
Form 10-K Summary
|
|
|
•
|
adverse economic or real estate developments in our geographic markets or the temperature-controlled warehouse industry;
|
|
•
|
general economic conditions;
|
|
•
|
risks associated with the ownership of real estate and temperature-controlled warehouses in particular;
|
|
•
|
defaults or non-renewals of contracts with customers;
|
|
•
|
potential bankruptcy or insolvency of our customers;
|
|
•
|
uncertainty of revenues, given the nature of our customer contracts;
|
|
•
|
increased interest rates and operating costs;
|
|
•
|
our failure to obtain necessary outside financing;
|
|
•
|
risks related to, or restrictions contained in, our debt financing;
|
|
•
|
decreased storage rates or increased vacancy rates;
|
|
•
|
difficulties in identifying properties to be acquired and completing acquisitions;
|
|
•
|
risks related to expansions of existing properties and developments of new properties, including failure to meet budgeted or stabilized returns in respect thereof;
|
|
•
|
acquisition risks, including the failure of such acquisitions to perform in accordance with projections;
|
|
•
|
difficulties in expanding our operations into new markets, including international markets;
|
|
•
|
our failure to maintain our status as a REIT;
|
|
•
|
uncertainties and risks related to natural disasters and global climate change;
|
|
•
|
possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently or previously owned by us;
|
|
•
|
financial market fluctuations;
|
|
•
|
actions by our competitors and their increasing ability to compete with us;
|
|
•
|
labor and power costs;
|
|
•
|
changes in real estate and zoning laws and increases in real property tax rates;
|
|
•
|
the competitive environment in which we operate;
|
|
•
|
our relationship with our employees, including the occurrence of any work stoppages or any disputes under our collective bargaining agreements;
|
|
•
|
liabilities as a result of our participation in multi-employer pension plans;
|
|
•
|
the cost and time requirements as a result of our operation as a publicly traded REIT;
|
|
•
|
the concentration of ownership by Yucaipa, the GS Entities and the Fortress Entity;
|
|
•
|
changes in foreign currency exchange rates; and
|
|
•
|
the impact of anti-takeover provisions in our constituent documents and under Maryland law, which could make an acquisition of us more difficult, limit attempts by our shareholders to replace our trustees and affect the price of our common shares.
|
|
|
|
|
|
Network Utilization
|
|
|
|
|
|
|
|
% of Warehouse Revenue
(1)
|
# of Sites
|
Credit Rating (Moody's/S&P)
(2)
|
Multi Location
|
Dedicated Sites
|
Value Added Services
|
Transportation Consolidation
|
Technology Integration
|
Committed Contract or Lease
(3)
|
|
Retailer
|
8.8%
|
9
|
Baa2/BBB
|
ü
|
ü
|
ü
|
ü
|
ü
|
ü
|
|
Producer
|
6.4%
|
24
|
NR
|
ü
|
ü
|
ü
|
ü
|
ü
|
|
|
Producer
|
4.7%
|
17
|
Baa3/BBB-
|
ü
|
ü
|
ü
|
|
ü
|
ü
|
|
Producer
|
4.4%
|
23
|
Baa2/BBB
|
ü
|
ü
|
ü
|
|
ü
|
ü
|
|
Producer
|
3.5%
|
27
|
Baa2/BBB
|
ü
|
ü
|
ü
|
|
ü
|
ü
|
|
Producer
|
3.3%
|
16
|
Ba2/BB
|
ü
|
ü
|
ü
|
ü
|
ü
|
ü
|
|
Retailer
|
3.0%
|
3
|
NR
|
ü
|
ü
|
ü
|
ü
|
ü
|
|
|
Producer
|
2.3%
|
5
|
NR
|
ü
|
ü
|
ü
|
|
ü
|
ü
|
|
Producer
|
2.3%
|
17
|
Ba1/BBB-
|
ü
|
ü
|
ü
|
|
ü
|
ü
|
|
Retailer
|
2.3%
|
2
|
NR
|
ü
|
ü
|
ü
|
|
ü
|
ü
|
|
Producer
|
2.0%
|
25
|
Aa2/AA-
|
ü
|
|
ü
|
|
ü
|
ü
|
|
Producer
|
1.8%
|
7
|
A1/A+
|
ü
|
ü
|
ü
|
|
ü
|
ü
|
|
Producer
|
1.8%
|
28
|
B3/B
|
ü
|
ü
|
ü
|
ü
|
ü
|
|
|
Producer
|
1.7%
|
12
|
NR/BB-
|
ü
|
ü
|
ü
|
ü
|
ü
|
ü
|
|
Retailer
|
1.6%
|
3
|
B3/B-
|
ü
|
|
ü
|
ü
|
ü
|
|
|
Producer
|
1.6%
|
20
|
NR
|
ü
|
|
ü
|
ü
|
ü
|
ü
|
|
Producer
|
1.3%
|
19
|
NR
|
ü
|
|
ü
|
ü
|
ü
|
|
|
Producer
|
1.3%
|
9
|
Baa2/BBB
|
ü
|
ü
|
ü
|
ü
|
ü
|
|
|
Retailer
|
1.3%
|
8
|
Aa2/AA
|
ü
|
ü
|
ü
|
ü
|
ü
|
ü
|
|
Producer
|
1.1%
|
3
|
NR
|
ü
|
|
|
|
ü
|
ü
|
|
Producer
|
1.0%
|
3
|
Baa1/BBB+
|
ü
|
|
|
|
ü
|
ü
|
|
Retailer
|
0.9%
|
4
|
NR/B
|
ü
|
ü
|
|
|
ü
|
ü
|
|
Producer
|
0.8%
|
10
|
NR
|
ü
|
ü
|
ü
|
|
ü
|
ü
|
|
Retailer
|
0.7%
|
5
|
Baa1/BBB
|
ü
|
|
ü
|
|
ü
|
|
|
Retailer
|
0.7%
|
9
|
B1/B+
|
ü
|
|
|
|
ü
|
ü
|
|
Total
|
60.6%
|
|
|
|
|
|
|
|
|
|
(1)
|
Based on warehouse revenues for the last twelve months ended
December 31, 2017
.
|
|
(2)
|
Represents long-term issuer ratings as published in March 2018.
|
|
(3)
|
A check mark indicates that the customer had at least one fixed commitment contract or lease with us as of
December 31, 2017
.
|
|
•
|
changes in consumer trends and preferences for products we store in our warehouses;
|
|
•
|
customer defaults on their contracts with us;
|
|
•
|
reduced demand for our warehouse space;
|
|
•
|
increased vacancies at our warehouses and inability to retain our customers;
|
|
•
|
lower rates from, and economic concessions to, our customers;
|
|
•
|
our inability to raise capital on favorable terms, or at all, when desired;
|
|
•
|
decreased value of our properties and related impact on our ability to obtain attractive prices on sales or to obtain secured debt financing; and
|
|
•
|
illiquidity and decreased value of our short-term investments and cash deposits.
|
|
•
|
our pipeline of expansion and development opportunities are at various stages of discussion and consideration and, based on historical experiences, many of them may not be pursued or completed as contemplated or at all;
|
|
•
|
the availability and timing of financing on favorable terms or at all;
|
|
•
|
the availability and timely receipt of zoning and regulatory approvals, which could result in increased costs and could require us to abandon our activities entirely with respect to the warehouse for which we are unable to obtain permits or authorizations;
|
|
•
|
the cost and timely completion within budget of construction due to increased land, materials, labor or other costs (including risks beyond our control, such as weather or labor conditions, or material shortages), which could make completion of the warehouse or the expansion thereof uneconomical, and we may not be able to increase revenues to compensate for the increase in construction costs;
|
|
•
|
we may be unable to complete construction of a warehouse or the expansion thereof on schedule, resulting in increased debt service expense and construction costs;
|
|
•
|
the potential that we may expend funds on and devote management time and attention to projects which we do not complete;
|
|
•
|
a completed expansion project or a newly-developed warehouse may fail to achieve, or take longer than anticipated to achieve, expected occupancy rates, and may fail to perform as expected;
|
|
•
|
we may not be able to successfully integrate expanded or newly-developed properties; and
|
|
•
|
we may not be able to achieve targeted returns and budgeted stabilized returns on invested capital on our expansion and development opportunities due to the risks described above, and an expansion or development may not be profitable and could lose money.
|
|
•
|
we face competition from other real estate investors with significant capital, including REITs and institutional investment funds, which may be able to accept more risk than we can prudently manage, including risks associated with paying higher acquisition prices;
|
|
•
|
we face competition from other potential acquirers that may significantly increase the purchase price for a property we acquire, which could reduce our growth prospects;
|
|
•
|
we may incur significant costs and divert management’s attention in connection with evaluating and negotiating potential acquisitions, including ones that we are subsequently unable to complete;
|
|
•
|
we may acquire properties that are not accretive to our operating and financial results upon acquisition, and we may be unsuccessful in integrating and operating such properties in accordance with our expectations;
|
|
•
|
our cash flow from an acquired property may be insufficient to meet our required principal and interest payments with respect to any debt used to finance the acquisition of such property;
|
|
•
|
we may discover unexpected items, such as unknown liabilities, during our due diligence investigation of a potential acquisition or other customary closing conditions may not be satisfied, causing us to abandon an acquisition opportunity after incurring expenses related thereto;
|
|
•
|
we may face opposition from governmental authorities or third parties alleging that potential acquisition transactions are anti-competitive, and as a result, we may have to spend a significant amount of time and expense to respond to related inquiries;
|
|
•
|
we may fail to obtain financing for an acquisition on favorable terms or at all;
|
|
•
|
we may be unable to make, or may spend more than budgeted amounts to make, necessary improvements or renovations to acquired properties;
|
|
•
|
we may spend more than budgeted amounts to meet customer specifications on a newly-acquired warehouse;
|
|
•
|
market conditions may result in higher than expected vacancy rates and lower than expected storage charges, rent or fees; or
|
|
•
|
we may, without any recourse, or with only limited recourse, acquire properties subject to liabilities, such as liabilities for clean-up of undisclosed environmental contamination, claims by customers, vendors or other persons dealing with the former owners of the properties, liabilities incurred in the
|
|
•
|
changing governmental rules and policies, including changes in land use and zoning laws;
|
|
•
|
enactment of laws relating to the international ownership of real property or mortgages and laws restricting the ability to remove profits earned from activities within a particular country to a person’s or company’s country of origin;
|
|
•
|
variations in currency exchange rates;
|
|
•
|
adverse market conditions caused by terrorism, civil unrest and changes in international, national or local governmental or economic conditions;
|
|
•
|
the willingness of U.S. or international lenders to make mortgage loans in certain countries and changes in the availability, cost and terms of secured and unsecured debt resulting from varying governmental economic policies;
|
|
•
|
the imposition of unique tax structures and changes in real estate and other tax rates and other operating expenses in particular countries;
|
|
•
|
general political and economic instability;
|
|
•
|
potential liability under the Foreign Corrupt Practices Act of 1977, as amended, which generally prohibits U.S. companies and their intermediaries from bribing or making other prohibited payments to non-U.S. officials for the purpose of obtaining or retaining business or other benefits;
|
|
•
|
our limited experience and expertise in foreign countries relative to our experience and expertise in the United States;
|
|
•
|
restrictions on our ability to repatriate earnings generated from our international operations and adverse tax consequences in the applicable jurisdictions, such as double taxation; and
|
|
•
|
potential liability under, and costs of complying with, more stringent environmental laws or changes in the requirements or interpretation of existing laws, or environmental consequences of less stringent environmental management practices in foreign countries relative to the United States.
|
|
•
|
changes in the national, international or local economic climate;
|
|
•
|
availability, cost and terms of financing;
|
|
•
|
the attractiveness of our properties to potential customers;
|
|
•
|
inability to collect storage charges, rent and other fees from customers;
|
|
•
|
the ongoing need for, and significant expense of, capital improvements and addressing obsolescence in a timely manner, particularly in older structures;
|
|
•
|
changes in supply of, or demand for, similar or competing properties in an area;
|
|
•
|
customer retention and turnover;
|
|
•
|
excess supply in the market area;
|
|
•
|
financial difficulties, defaults or bankruptcies by our customers;
|
|
•
|
changes in operating costs and expenses and our ability to control rates;
|
|
•
|
changes in or increased costs of compliance with governmental rules, regulations and fiscal policies, including changes in tax, real estate, environmental and zoning laws, and our potential liability thereunder;
|
|
•
|
our ability to provide adequate maintenance and insurance;
|
|
•
|
changes in the cost or availability of insurance, including coverage for mold or asbestos;
|
|
•
|
unanticipated changes in costs associated with known adverse environmental conditions, newly discovered environmental conditions and retained liabilities for such conditions;
|
|
•
|
changes in interest rates or other changes in monetary policy;
|
|
•
|
disruptions in the global supply-chain caused by political, regulatory or other factors such as terrorism and political instability; and
|
|
•
|
civil unrest, acts of war, terrorist attacks and natural disasters, including earthquakes and floods, which may result in uninsured and underinsured losses.
|
|
•
|
we and a co-venturer or partner may reach an impasse on a major decision that requires the approval of both parties;
|
|
•
|
we may not have exclusive control over the development, financing, management and other aspects of the property or joint venture, which may prevent us from taking actions that are in our best interest but opposed by a co-venturer or partner;
|
|
•
|
a co-venturer or partner may at any time have economic or business interests or goals that are or may become inconsistent with ours;
|
|
•
|
a co-venturer or partner may encounter liquidity or insolvency issues or may become bankrupt, which may mean that we and any other remaining co-venturers or partners generally would remain liable for the joint venture’s liabilities;
|
|
•
|
a co-venturer or partner may be in a position to take action contrary to our instructions, requests, policies or investment objectives, including our current policy with respect to maintaining our qualification as a REIT under the Code;
|
|
•
|
a co-venturer or partner may take actions that subject us to liabilities in excess of, or other than, those contemplated;
|
|
•
|
in certain circumstances, we may be liable for actions of our co-venturer or partner, and the activities of a co-venturer or partner could adversely affect our ability to qualify as a REIT, even if we do not control the joint venture;
|
|
•
|
our joint venture agreements may restrict the transfer of a co-venturer’s or partner’s interest or otherwise restrict our ability to sell the interest when we desire or on advantageous terms;
|
|
•
|
our joint venture agreements may contain buy-sell provisions pursuant to which one co-venturer or partner may initiate procedures requiring the other co-venturer or partner to choose between buying the other co-venturer’s or partner’s interest or selling its interest to that co-venturer or partner;
|
|
•
|
if a joint venture agreement is terminated or dissolved, we may not continue to own or operate the interests or investments underlying the joint venture relationship or may need to purchase such interests or investments at a premium to the market price to continue ownership; or
|
|
•
|
disputes between us and a co-venturer or partner may result in litigation or arbitration that could increase our expenses and prevent our management from focusing their time and attention on our business.
|
|
•
|
our cash flows may be insufficient to meet our required principal and interest payments;
|
|
•
|
we may use a substantial portion of our cash flows to make principal and interest payments and we may be unable to obtain additional financing as needed or on favorable terms, which could, among other things, have a material adverse effect on our ability to capitalize upon acquisition opportunities, fund capital improvements or meet operational needs;
|
|
•
|
we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness;
|
|
•
|
we may be forced to dispose of one or more of our properties, possibly on disadvantageous terms or in violation of certain covenants to which we may be subject;
|
|
•
|
we may default on our indebtedness by failing to make required payments or violating covenants, which would entitle holders of such indebtedness and other indebtedness with a cross-default provision to accelerate the maturity of their indebtedness and, if such indebtedness is secured, to foreclose on our properties that secure their loans;
|
|
•
|
we may be unable to effectively hedge floating rate debt with respect to our Senior Secured Credit Facilities or any successor facilities thereto;
|
|
•
|
we are required to maintain certain debt and coverage and other financial ratios at specified levels, thereby reducing our operating and financial flexibility;
|
|
•
|
our vulnerability to general adverse economic and industry conditions may be increased; and
|
|
•
|
we may be subject to greater exposure to increases in interest rates for our variable-rate debt and to higher interest expense on future fixed rate debt.
|
|
•
|
issue additional shares, which could dilute your ownership;
|
|
•
|
amend our declaration of trust to increase or decrease the aggregate number of shares or the number of shares of any class or series that we have authority to issue;
|
|
•
|
classify or reclassify any unissued shares and set the preferences, rights and other terms of such classified or reclassified shares, which preferences, rights and terms could delay, defer or prevent a transaction or change in control which might involve a premium price for our common shares or otherwise be in your best interest as a shareholder;
|
|
•
|
employ and compensate affiliates;
|
|
•
|
change major policies, including policies relating to investments, financing, growth and capitalization;
|
|
•
|
enter into new lines of business or new markets; and
|
|
•
|
determine that it is no longer in our best interests to attempt to continue to qualify as a REIT.
|
|
Country / Region
|
|
# of
warehouses
|
|
Cubic feet
(in millions)
|
|
% of
total
cubic
feet
|
|
Pallet
positions
(in thousands)
|
|
Average
physical
occupancy
(1)
|
|
Revenues
(2)
(in millions)
|
|
Applicable
segment
contribution
(NOI)
(2)(3)
(in millions)
|
|
Total
customers
(4)
|
||||||||||
|
Owned / Leased
(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
United States
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Central
|
|
34
|
|
|
220.6
|
|
|
25
|
%
|
|
874
|
|
|
75
|
%
|
|
$
|
233.7
|
|
|
$
|
78.3
|
|
|
837
|
|
|
East
|
|
23
|
|
|
165.9
|
|
|
19
|
%
|
|
534
|
|
|
77
|
%
|
|
247.3
|
|
|
65.7
|
|
|
658
|
|
||
|
Southeast
|
|
37
|
|
|
176.5
|
|
|
20
|
%
|
|
576
|
|
|
77
|
%
|
|
205.8
|
|
|
57.2
|
|
|
690
|
|
||
|
West
|
|
38
|
|
|
235.0
|
|
|
27
|
%
|
|
993
|
|
|
79
|
%
|
|
256.8
|
|
|
97.6
|
|
|
746
|
|
||
|
United States Total / Average
|
|
132
|
|
|
798.0
|
|
|
91
|
%
|
|
2,977
|
|
|
77
|
%
|
|
$
|
943.7
|
|
|
$
|
298.8
|
|
|
2,315
|
|
|
International
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Australia
|
|
5
|
|
|
47.6
|
|
|
5
|
%
|
|
143
|
|
|
94
|
%
|
|
$
|
156.4
|
|
|
$
|
37.2
|
|
|
86
|
|
|
New Zealand
|
|
7
|
|
|
22.8
|
|
|
3
|
%
|
|
73
|
|
|
85
|
%
|
|
32.5
|
|
|
9.3
|
|
|
96
|
|
||
|
Argentina
|
|
2
|
|
|
9.7
|
|
|
1
|
%
|
|
22
|
|
|
83
|
%
|
|
13.2
|
|
|
3.0
|
|
|
29
|
|
||
|
International Total / Average
|
|
14
|
|
|
80.2
|
|
|
9
|
%
|
|
238
|
|
|
90
|
%
|
|
$
|
202.0
|
|
|
$
|
49.5
|
|
|
202
|
|
|
Owned / Leased Total / Average
|
|
146
|
|
|
878.2
|
|
|
100
|
%
|
|
3,215
|
|
|
78
|
%
|
|
$
|
1,145.7
|
|
|
$
|
348.3
|
|
|
2,517
|
|
|
Third-Party Managed
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
United States
|
|
8
|
|
|
41.5
|
|
|
74
|
%
|
|
—
|
|
|
—
|
|
|
$
|
214.6
|
|
|
$
|
8.7
|
|
|
8
|
|
|
Australia
(6)
|
|
1
|
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
|
|
9.2
|
|
|
2.5
|
|
|
1
|
|
||
|
Canada
|
|
3
|
|
|
14.3
|
|
|
26
|
%
|
|
—
|
|
|
—
|
|
|
18.4
|
|
|
1.6
|
|
|
3
|
|
||
|
Third-Party Managed Total / Average
|
|
12
|
|
|
55.8
|
|
|
100
|
%
|
|
—
|
|
|
—
|
|
|
$
|
242.2
|
|
|
$
|
12.8
|
|
|
12
|
|
|
Portfolio Total / Average
|
|
158
|
|
|
933.9
|
|
|
100
|
%
|
|
3,215
|
|
|
78
|
%
|
|
$
|
1,387.9
|
|
|
$
|
361.2
|
|
|
2,529
|
|
|
(1)
|
We define average physical occupancy as the average number of occupied pallets divided by the estimated number of average physical pallet positions in our warehouses for the year ended
December 31, 2017
. We estimate the number of physical pallet positions by taking into account actual racked space and by estimating unracked space on an as-if racked basis. We base this estimate on the total cubic feet of each room within the warehouse that is unracked divided by the volume of an assumed rack space that is consistent with the characteristics of the relevant warehouse. On a warehouse by warehouse basis, rack space generally ranges
|
|
(2)
|
Year ended
December 31, 2017
.
|
|
(3)
|
We use the term “segment contribution (NOI)” to mean a segment’s revenues less its cost of operations (excluding any depreciation, depletion and amortization, impairment charges and corporate-level selling, general and administrative expenses). The applicable segment contribution (NOI) from our owned and leased warehouses and our third-party managed warehouses is included in our warehouse segment contribution (NOI) and third-party managed segment contribution (NOI), respectively. See Item 6. Selected Financial Data for more information.
|
|
(4)
|
We serve some of our customers in multiple geographic regions and in multiple facilities within geographic regions. As a result, the total number of customers that we serve is less than the total number of customers reflected in the table above that we serve in each geographic region.
|
|
(5)
|
As of
December 31, 2017
, we owned 110 of our U.S. warehouses and ten of our international warehouses, and we leased 22 of our U.S. warehouses and four of our international warehouses. As of
December 31, 2017
, seven of our owned facilities were located on land that we lease pursuant to long-term ground leases.
|
|
(6)
|
Constitutes non-refrigerated, or “ambient,” warehouse space. This facility contains 330,527 square feet of ambient space.
|
|
•
|
Distribution
. As of
December 31, 2017
, we owned or leased 59 distribution centers with approximately 472.8 million cubic feet of temperature-controlled capacity and 1.5 million pallet positions. Distribution centers typically house a wide variety of customers’ finished products until future shipment to end users. Each distribution center is located in a key distribution hub that services a distinct surrounding population center in a major market.
|
|
•
|
Public
. As of
December 31, 2017
, we owned or leased 46 public warehouses with approximately 189.9 million cubic feet of temperature-controlled capacity and 823.5 thousand pallet positions. Public warehouses generally store multiple types of inventory and cater to small and medium-sized businesses by primarily serving the needs of local and regional customers.
|
|
•
|
Production Advantaged
. As of
December 31, 2017
, we owned or leased 37 production advantaged warehouses with approximately 197.5 million cubic feet of temperature-controlled capacity and 858.8 thousand pallet positions. Production advantaged warehouses are temperature-controlled warehouses that are typically dedicated to one or a small number of customers. Production advantaged warehouses are generally located adjacent to or otherwise in close proximity to customer processing or production facilities and were often build-to-suit at the time of their construction.
|
|
•
|
Facility Leased
. As of
December 31, 2017
, we had four facility leased warehouses with approximately 17.8 million cubic feet of temperature-controlled capacity. We charge our customers that are party to these leases rent based on the square footage leased in our warehouses. Our facility leased warehouses are facilities that are leased to third parties, such as retailers, e-tailers, distributors, transportation companies and food producers, that desire to manage their own temperature-controlled warehousing or carry on processing operations generally in warehouses adjacent, or in close proximity, to their retail stores or production facilities. The majority of our facility leased warehouses are leased to third parties under “triple net lease” arrangements.
|
|
•
|
Third-Party Managed
. As of
December 31, 2017
, we managed 12 warehouses on behalf of third parties. We manage warehouses on behalf of third parties and provide warehouse management services to several leading food retailers and manufacturers in customer-owned facilities, including some of our largest and longest-standing customers. Our third-party managed segment provides a complete outsourcing solution by managing all aspects of the distribution of our customers’ products, including order management, reverse logistics, inventory control and, in some instances, dedicated transportation services for temperature-controlled and ambient (
i.e.
, non-refrigerated) customers.
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
|
(In thousands)
|
||||||||||||||||||
|
Consolidated Statements of Operations Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Warehouse segment revenues
|
$
|
1,145,662
|
|
|
$
|
1,080,867
|
|
|
$
|
1,057,124
|
|
|
$
|
1,039,005
|
|
|
$
|
1,027,403
|
|
|
Total revenues
|
1,543,587
|
|
|
1,489,999
|
|
|
1,481,385
|
|
|
1,509,598
|
|
|
1,552,156
|
|
|||||
|
Operating income
|
134,084
|
|
|
117,016
|
|
|
110,663
|
|
|
106,018
|
|
|
106,935
|
|
|||||
|
Net (loss) income
|
(608
|
)
|
|
4,932
|
|
|
(21,176
|
)
|
|
(42,434
|
)
|
|
(30,767
|
)
|
|||||
|
Total warehouse segment contribution (NOI)
(1)
|
348,328
|
|
|
314,045
|
|
|
307,749
|
|
|
294,257
|
|
|
296,335
|
|
|||||
|
Total segment contribution (NOI)
(1)
|
374,105
|
|
|
345,645
|
|
|
337,020
|
|
|
322,519
|
|
|
330,311
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Consolidated Statement of Cash Flows Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities
|
$
|
163,327
|
|
|
$
|
118,781
|
|
|
$
|
106,521
|
|
|
$
|
117,243
|
|
|
$
|
118,216
|
|
|
Net cash used in investing activities
|
(119,552
|
)
|
|
(33,732
|
)
|
|
(66,830
|
)
|
|
(58,617
|
)
|
|
(96,254
|
)
|
|||||
|
Net cash used in financing activities
|
(18,604
|
)
|
|
(95,322
|
)
|
|
(28,120
|
)
|
|
(58,981
|
)
|
|
(36,480
|
)
|
|||||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
25,171
|
|
|
$
|
(10,273
|
)
|
|
$
|
11,571
|
|
|
$
|
(355
|
)
|
|
$
|
(14,518
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
|
(In thousands, except per share data)
|
||||||||||||||||||
|
Per Share Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net loss attributable to common shareholders per common share
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
$
|
(0.43
|
)
|
|
$
|
(0.35
|
)
|
|
$
|
(0.73
|
)
|
|
$
|
(1.03
|
)
|
|
$
|
(0.87
|
)
|
|
Diluted
|
$
|
(0.43
|
)
|
|
$
|
(0.35
|
)
|
|
$
|
(0.73
|
)
|
|
$
|
(1.03
|
)
|
|
$
|
(0.87
|
)
|
|
Common share dividends paid
|
$
|
20,214
|
|
|
20,214
|
|
|
20,214
|
|
|
20,214
|
|
|
20,214
|
|
||||
|
Dividends paid per common share
|
$
|
0.29
|
|
|
$
|
0.29
|
|
|
$
|
0.29
|
|
|
$
|
0.29
|
|
|
$
|
0.29
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
70,022
|
|
|
69,890
|
|
|
69,758
|
|
|
69,621
|
|
|
69,483
|
|
|||||
|
Diluted
|
70,022
|
|
|
69,890
|
|
|
69,758
|
|
|
69,621
|
|
|
69,483
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Selected Other Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Same store contribution (NOI)
(2)
|
$
|
346,879
|
|
|
$
|
309,349
|
|
|
$
|
302,040
|
|
|
$
|
289,428
|
|
|
$
|
289,513
|
|
|
EBITDA
(3)
|
240,424
|
|
|
248,934
|
|
|
230,891
|
|
|
214,285
|
|
|
226,924
|
|
|||||
|
Core EBITDA
(3)
|
287,145
|
|
|
261,362
|
|
|
253,638
|
|
|
244,057
|
|
|
251,214
|
|
|||||
|
Funds from operations
(4)
|
96,483
|
|
|
90,561
|
|
|
75,065
|
|
|
47,111
|
|
|
62,727
|
|
|||||
|
Core funds from operations
(4)
|
106,093
|
|
|
69,207
|
|
|
55,697
|
|
|
42,133
|
|
|
53,520
|
|
|||||
|
Adjusted funds from operations
(4)
|
94,616
|
|
|
71,125
|
|
|
59,754
|
|
|
81,152
|
|
|
81,634
|
|
|||||
|
|
As of December 31,
|
||||||||||
|
|
2017
|
|
2017
|
|
2016
|
||||||
|
|
Pro forma
(5)
|
|
Historical
|
|
|
||||||
|
|
(In thousands)
|
||||||||||
|
Consolidated Balance Sheet Data:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
183,656
|
|
|
$
|
48,873
|
|
|
$
|
22,834
|
|
|
Total assets
|
2,515,124
|
|
|
2,395,245
|
|
|
2,327,631
|
|
|||
|
Total debt
|
1,564,390
|
|
|
1,901,090
|
|
|
1,831,973
|
|
|||
|
Total shareholders’ equity (deficit)
|
643,520
|
|
|
(186,924
|
)
|
|
(149,455
|
)
|
|||
|
|
As of December 31,
|
|||||||
|
|
2017
|
|
2017
|
|
2016
|
|||
|
|
Pro forma
(5)
|
|
Historical
|
|
|
|||
|
Ratio Data:
|
|
|
|
|
|
|||
|
Net debt to Core EBITDA
(6)
|
4.87
|
|
|
6.56
|
|
|
7.06
|
|
|
(1
|
)
|
We evaluate the performance of our business segments based on their contribution (NOI) to our overall results of operations. We use the term “segment contribution (NOI)” to mean a segment’s revenues less its cost of operations (excluding any depreciation, depletion and amortization, impairment charges and corporate-level selling, general and administrative expenses). We use segment contribution (NOI) to evaluate our segments for purposes of making operating decisions and assessing performance in accordance with Financial Accounting Standards Board, or FASB, Accounting Standards Codification, or ASC, Topic 280, Segment Reporting.
We also calculate our total segment contribution (NOI) as the sum of the segment contribution (NOI) for each of our business segments. We believe our total segment contribution (NOI) is helpful to investors because it gives a picture of our business’s profitability before differences in capital structures, capital investment cycles, useful life of related assets among otherwise comparable companies and corporate-level overhead which is not immediately and fully correlated with the provision of services by our business. For a reconciliation of total segment contribution (NOI) to our operating income, which is the most directly comparable financial measure calculated in accordance with U.S. GAAP, see footnote (2) below.
|
|
(2)
|
We refer to a “same store” as a warehouse we owned or leased for the entirety of two comparable periods and which has reported at least twelve months of consecutive normalized operations prior to the commencement of the earlier period being considered. We define “normalized operations” as a site open for operation or lease after a warehouse acquisition, development or significant modification, including the expansion of a warehouse footprint or a warehouse rehabilitation subsequent to an extraordinary event, such as natural disasters or similar events. In addition, our definition of “normalized operations” takes into account changes in the ownership structure, which would impact comparability in our warehouse segment contribution (NOI). As an example, the acquisition of a warehouse previously subject to an operating lease would result in the removal of the warehouse from the same store set because the operating expenses associated with the lease would not be included in both periods. Warehouses are excluded from the same store population as of the beginning of the fiscal quarter following the occurrence of such events. We evaluate our same store portfolio on a quarterly basis.
We calculate “same store contribution (NOI)” as revenues for the same store population less its cost of operations (excluding any depreciation, depletion and amortization, impairment charges and corporate-level selling, general and administrative expenses). In order to derive an appropriate measure of period-to-period operating performance, we also calculate our same store contribution (NOI) on a constant currency basis to remove the effects of foreign currency exchange rate movements by using the comparable prior period exchange rate to translate from local currency into U.S. dollars for both periods.
We evaluate the performance of the warehouses we own or lease using a “same store” analysis, and we believe that same store contribution (NOI) is helpful to investors as a supplemental performance measure because it includes the operating performance from the population of properties that is consistent from period to period and also on a constant currency basis, thereby eliminating the effects of changes in the composition of our portfolio of warehouses and currency fluctuations on performance measures.
Same store contribution (NOI) is not a measurement of financial performance under U.S. GAAP. In addition, other companies providing temperature-controlled warehouse storage and handling and other warehouse services may not define same store or calculate same store contribution (NOI) in a manner consistent with our definition or calculation. Same store contribution (NOI) should be considered as a supplement, but not as an alternative, to our results calculated in accordance with U.S. GAAP.
|
|
|
|
The following table reconciles same store contribution (NOI) to operating income, which is the most directly comparable financial measure calculated in accordance with U.S. GAAP.
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
|
(In thousands)
|
||||||||||||||||||
|
Same store contribution (NOI)
|
$
|
346,879
|
|
|
$
|
309,349
|
|
|
$
|
302,040
|
|
|
$
|
289,428
|
|
|
$
|
289,513
|
|
|
Non-same store contribution (loss) (NOI)
|
1,449
|
|
|
4,696
|
|
|
5,709
|
|
|
4,829
|
|
|
6,822
|
|
|||||
|
Warehouse segment contribution (NOI)
|
$
|
348,328
|
|
|
$
|
314,045
|
|
|
$
|
307,749
|
|
|
$
|
294,257
|
|
|
$
|
296,335
|
|
|
Third-party managed segment contribution (NOI)
|
12,825
|
|
|
14,814
|
|
|
12,581
|
|
|
10,353
|
|
|
11,199
|
|
|||||
|
Transportation segment contribution (NOI)
|
12,950
|
|
|
14,418
|
|
|
14,305
|
|
|
15,855
|
|
|
20,461
|
|
|||||
|
Quarry segment contribution (NOI)
|
2
|
|
|
2,368
|
|
|
2,385
|
|
|
2,054
|
|
|
2,316
|
|
|||||
|
Total segment contribution (NOI)
|
$
|
374,105
|
|
|
$
|
345,645
|
|
|
$
|
337,020
|
|
|
$
|
322,519
|
|
|
$
|
330,311
|
|
|
Depreciation, depletion and amortization
|
(116,741
|
)
|
|
(118,571
|
)
|
|
(125,720
|
)
|
|
(132,679
|
)
|
|
(137,562
|
)
|
|||||
|
Corporate-level selling, general and administrative expenses
|
(104,640
|
)
|
|
(100,238
|
)
|
|
(91,222
|
)
|
|
(83,822
|
)
|
|
(85,814
|
)
|
|||||
|
Impairment of long-lived assets
|
(9,473
|
)
|
|
(9,820
|
)
|
|
(9,415
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Multi-Employer pension plan withdrawal expense
|
(9,167
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
U.S. GAAP operating income
|
$
|
134,084
|
|
|
$
|
117,016
|
|
|
$
|
110,663
|
|
|
$
|
106,018
|
|
|
$
|
106,935
|
|
|
(3)
|
We calculate EBITDA as earnings before interest expense, taxes, depreciation, depletion and amortization. EBITDA is a measure commonly used in our industry, and we present EBITDA to enhance investor understanding of our operating performance. We believe that EBITDA provides investors and analysts with a measure of operating results unaffected by differences in capital structures, capital investment cycles and useful life of related assets among otherwise comparable companies.
|
|
|
We also calculate our Core EBITDA as EBITDA adjusted for impairment charges on intangible and long-lived assets, gain or loss on depreciable real property asset disposals, severance and reduction in workforce costs, terminated site operations costs, expenses related to our review of the strategic alternatives for our company prior to the IPO, litigation settlements, loss on debt extinguishment and modification, stock-based compensation expense, foreign currency exchange gain or loss, loss on partially owned entities, impairment of partially owned entities, and multi-employer pension plan withdrawal expense. We believe that the presentation of Core EBITDA provides a measurement of our operations that is meaningful to investors because it excludes the effects of certain items that are otherwise included in EBITDA but which we do not believe are indicative of our core business operations. EBITDA and Core EBITDA are not measurements of financial performance under U.S. GAAP, and our EBITDA and Core EBITDA may not be comparable to similarly titled measures of other companies. You should not consider our EBITDA and Core EBITDA as alternatives to net income or cash flows from operating activities determined in accordance with U.S. GAAP. Our calculations of EBITDA and Core EBITDA have limitations as analytical tools, including:
|
|
•
|
these measures do not reflect our historical or future cash requirements for recurring maintenance capital expenditures or growth and expansion capital expenditures;
|
|
•
|
these measures do not reflect changes in, or cash requirements for, our working capital needs;
|
|
•
|
these measures do not reflect the interest expense, or the cash requirements necessary to service interest or principal payments, on our indebtedness;
|
|
•
|
these measures do not reflect our tax expense or the cash requirements to pay our taxes; and
|
|
•
|
although depreciation, depletion and amortization are non-cash charges, the assets being depreciated, depleted and amortized will often have to be replaced in the future and these measures do not reflect any cash requirements for such replacements.
|
|
|
We use EBITDA and Core EBITDA as measures of our operating performance and not as measures of liquidity. The following table reconciles EBITDA and Core EBITDA to net income, which is the most directly comparable financial measure calculated in accordance with U.S. GAAP.
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
|
(In thousands)
|
||||||||||||||||||
|
Net (loss) income
|
$
|
(608
|
)
|
|
$
|
4,932
|
|
|
$
|
(21,176
|
)
|
|
$
|
(42,434
|
)
|
|
$
|
(30,767
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Depreciation, depletion and amortization
|
116,741
|
|
|
118,571
|
|
|
125,720
|
|
|
132,679
|
|
|
137,562
|
|
|||||
|
Interest expense
|
114,898
|
|
|
119,552
|
|
|
116,710
|
|
|
114,223
|
|
|
113,509
|
|
|||||
|
Income tax expense
|
9,393
|
|
|
5,879
|
|
|
9,637
|
|
|
9,817
|
|
|
6,620
|
|
|||||
|
EBITDA
|
$
|
240,424
|
|
|
$
|
248,934
|
|
|
$
|
230,891
|
|
|
$
|
214,285
|
|
|
$
|
226,924
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Severance and reduction in workforce costs
(a)
|
516
|
|
|
900
|
|
|
886
|
|
|
570
|
|
|
552
|
|
|||||
|
Terminated site operations cost
(b)
|
2,677
|
|
|
6
|
|
|
1,168
|
|
|
—
|
|
|
—
|
|
|||||
|
Strategic alternative costs
(c)
|
8,136
|
|
|
4,666
|
|
|
(1,372
|
)
|
|
712
|
|
|
2,626
|
|
|||||
|
Litigation settlements
|
—
|
|
|
89
|
|
|
900
|
|
|
—
|
|
|
56
|
|
|||||
|
Loss from partially owned entities
|
1,363
|
|
|
128
|
|
|
3,538
|
|
|
19,990
|
|
|
2,861
|
|
|||||
|
Non-recurring impairment of partially owned entities
(d)
|
6,496
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Impairment of inventory and long-lived assets
|
11,581
|
|
|
9,820
|
|
|
9,415
|
|
|
—
|
|
|
—
|
|
|||||
|
Loss (gain) on foreign currency exchange
|
3,591
|
|
|
(464
|
)
|
|
3,470
|
|
|
5,273
|
|
|
7,482
|
|
|||||
|
Stock-based compensation expense
(e)
|
2,358
|
|
|
6,436
|
|
|
3,108
|
|
|
2,827
|
|
|
1,580
|
|
|||||
|
Loss on debt extinguishment and modification
|
986
|
|
|
1,437
|
|
|
503
|
|
|
—
|
|
|
6,504
|
|
|||||
|
(Gain) loss on real estate and other asset disposals
|
(150
|
)
|
|
(10,590
|
)
|
|
1,131
|
|
|
400
|
|
|
2,629
|
|
|||||
|
Multi-Employer pension plan withdrawal expense
|
9,167
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Core EBITDA
|
$
|
287,145
|
|
|
$
|
261,362
|
|
|
$
|
253,638
|
|
|
$
|
244,057
|
|
|
$
|
251,214
|
|
|
(a)
|
Represents one-time severance from prior management team and reduction in workforce costs associated with exiting or selling non-strategic warehouses.
|
|
(b)
|
Represents repair expenses incurred to return leased sites to their original physical state at lease inception in connection with the termination of the applicable underlying lease. These terminations were part of our strategic efforts to exit or sell non-strategic warehouses as opposed to ordinary course lease expirations. Repair and maintenance expenses associated with our ordinary course operations are reflected as operating expenses on our statement of operations.
|
|
(c)
|
Represents one-time operating costs associated with our review of strategic alternatives prior to the IPO.
|
|
(d)
|
Represents an impairment charge related to our investment in the China JV based on a determination that the recorded investment was no longer recoverable from the projected future cash distributions we expect to receive from the China JV. We did not receive any cash distributions from the China JV since the formation of the joint venture.
|
|
(e)
|
Represents stock-based compensation expense related to equity awards under our pre-IPO equity incentive plans.
|
|
(4)
|
We calculate funds from operations, or FFO, in accordance with the standards established by the Board of Governors of the National Association of Real Estate Investment Trusts, or NAREIT. NAREIT defines FFO as net income or loss determined in accordance with U.S. GAAP, excluding extraordinary items as defined under U.S. GAAP and gains or losses from sales of previously depreciated operating real estate assets, plus specified non-cash items, such as real estate asset depreciation and amortization, and after adjustments for unconsolidated partnerships and joint ventures. We believe that FFO is helpful to investors as a supplemental performance measure because it excludes the effect of depreciation, amortization and gains or losses from sales of real estate, all of which are based on historical costs, which implicitly assumes that the value of real estate diminishes predictably over time. Since real estate values instead have historically risen or fallen with market conditions, FFO can facilitate comparisons of operating performance between periods and among other equity REITs.
|
|
|
We calculate core funds from operations, or Core FFO, as FFO adjusted for the effects of gain or loss on the sale of non-real estate assets, severance and reduction in workforce costs, terminated site operations costs, expenses related to our review of the strategic alternatives for our company prior to the IPO, litigation settlements, non-recurring impairment charges arising from our joint venture in China, or the China JV, and impairment of partially owned entities, loss on debt extinguishment and modification, inventory asset impairment charges, foreign currency exchange gain or loss, excise tax settlement and multi-employer pension plan withdrawal expense. We believe that Core FFO is helpful to investors as a supplemental performance measure because it excludes the effects of certain items which can create significant earnings volatility, but which do not directly relate to our core business operations. We believe Core FFO can facilitate comparisons of operating performance between periods, while also providing a more meaningful predictor of future earnings potential.
|
|
|
However, because FFO and Core FFO add back real estate depreciation and amortization and do not capture the level of recurring maintenance capital expenditures necessary to maintain the operating performance of our properties, both of which have material economic impacts on our results from operations, we believe the utility of FFO and Core FFO as a measure of our performance may be limited.
|
|
|
We calculate adjusted funds from operations, or Adjusted FFO, as Core FFO adjusted for the effects of amortization of loan costs, debt discounts and above or below market leases, straight-line rent, provision or benefit from deferred income taxes, stock-based compensation expense from grants of stock options and restricted stock units under our equity incentive plans, non-real estate depreciation, depletion or amortization (including in respect of the China JV), and recurring maintenance capital expenditures. We believe that Adjusted FFO is helpful to investors as a meaningful supplemental comparative performance measure of our ability to make incremental capital investments in our business and to assess our ability to fund distribution requirements from our operating activities.
|
|
|
FFO, Core FFO and Adjusted FFO are used by management, investors and industry analysts as supplemental measures of operating performance of equity REITs. FFO, Core FFO and Adjusted FFO should be evaluated along with U.S. GAAP net income and net income per diluted share (the most directly comparable U.S. GAAP measures) in evaluating our operating performance. FFO, Core FFO and Adjusted FFO do not represent net income or cash flows from operating activities in accordance with U.S. GAAP and are not indicative of our results of operations or cash flows from operating activities as disclosed in our consolidated statements of operations included elsewhere in this Annual Report on Form 10-K. FFO, Core FFO and Adjusted FFO should be considered as supplements, but not alternatives, to our net income or cash flows from operating activities as indicators of our operating performance. Moreover, other REITs may not calculate FFO in accordance with the NAREIT definition or may interpret the NAREIT definition differently than we do. Accordingly, our FFO may not be comparable to FFO as calculated by other REITs. In addition, there is no industry definition of Core FFO or Adjusted FFO and, as a result, other REITs may also calculate Core FFO or Adjusted FFO, or other similarly-captioned metrics, in a manner different than we do. The following table reconciles FFO, Core FFO and Adjusted FFO to net income, which is the most directly comparable financial measure calculated in accordance with U.S. GAAP.
|
|
(5)
|
Gives effect to the pro forma adjustments described in Note 1 to the consolidated financial statements included in this Annual Report on Form 10-K. In computing the net debt to Core EBITDA ratio we have used the historical Core EBITDA for the year ended December 31, 2017 reported above.
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
|
(In thousands)
|
||||||||||||||||||
|
Net (loss) income
|
$
|
(608
|
)
|
|
$
|
4,932
|
|
|
$
|
(21,176
|
)
|
|
$
|
(42,434
|
)
|
|
$
|
(30,767
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Real estate related depreciation
|
86,478
|
|
|
85,645
|
|
|
88,717
|
|
|
88,394
|
|
|
92,414
|
|
|||||
|
Net (gain) loss on sale of depreciable real estate
|
(43
|
)
|
|
(11,104
|
)
|
|
597
|
|
|
(55
|
)
|
|
—
|
|
|||||
|
Impairment charges on certain real estate assets
|
9,473
|
|
|
9,820
|
|
|
5,711
|
|
|
—
|
|
|
—
|
|
|||||
|
Real estate depreciation on China JV
|
1,183
|
|
|
1,268
|
|
|
1,216
|
|
|
1,206
|
|
|
1,080
|
|
|||||
|
Funds from operations
|
96,483
|
|
|
90,561
|
|
|
75,065
|
|
|
47,111
|
|
|
62,727
|
|
|||||
|
Less distributions on preferred shares of beneficial interest
|
(28,452
|
)
|
|
(28,452
|
)
|
|
(28,452
|
)
|
|
(28,452
|
)
|
|
(28,451
|
)
|
|||||
|
Funds from operations attributable to common shareholders
|
$
|
68,031
|
|
|
$
|
62,109
|
|
|
$
|
46,613
|
|
|
$
|
18,659
|
|
|
$
|
34,276
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net (gain) loss on sale of non-real estate assets
|
(599
|
)
|
|
464
|
|
|
(175
|
)
|
|
195
|
|
|
2,024
|
|
|||||
|
Severance and reduction in workforce costs
(a)
|
516
|
|
|
900
|
|
|
886
|
|
|
570
|
|
|
552
|
|
|||||
|
Terminated site operations costs
(b)
|
2,677
|
|
|
6
|
|
|
1,168
|
|
|
—
|
|
|
—
|
|
|||||
|
Strategic alternative costs
(c)
|
8,136
|
|
|
4,666
|
|
|
(1,372
|
)
|
|
712
|
|
|
2,626
|
|
|||||
|
Litigation settlements
|
—
|
|
|
89
|
|
|
900
|
|
|
—
|
|
|
56
|
|
|||||
|
Impairment of partially owned entities
(d)
|
6,496
|
|
|
—
|
|
|
—
|
|
|
16,724
|
|
|
—
|
|
|||||
|
Loss on debt extinguishment and modification
|
986
|
|
|
1,437
|
|
|
503
|
|
|
—
|
|
|
6,504
|
|
|||||
|
Inventory asset impairment
|
2,108
|
|
|
—
|
|
|
3,704
|
|
|
—
|
|
|
—
|
|
|||||
|
Foreign currency exchange loss (gain)
|
3,591
|
|
|
(464
|
)
|
|
3,470
|
|
|
5,273
|
|
|
7,482
|
|
|||||
|
Excise tax settlement
|
4,984
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Multi-Employer pension plan withdrawal expense
|
9,167
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Core FFO applicable to common shareholders
|
$
|
106,093
|
|
|
$
|
69,207
|
|
|
$
|
55,697
|
|
|
$
|
42,133
|
|
|
$
|
53,520
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization of loan costs and debt discounts
|
8,604
|
|
|
7,193
|
|
|
6,672
|
|
|
6,144
|
|
|
5,851
|
|
|||||
|
Amortization of below/above market leases
|
151
|
|
|
196
|
|
|
520
|
|
|
630
|
|
|
403
|
|
|||||
|
Straight-line net rent
|
101
|
|
|
(564
|
)
|
|
(516
|
)
|
|
749
|
|
|
532
|
|
|||||
|
Deferred income taxes (benefit) expense
|
(3,658
|
)
|
|
(586
|
)
|
|
(2,292
|
)
|
|
15,604
|
|
|
1,243
|
|
|||||
|
Stock-based compensation expense
(e)
|
2,358
|
|
|
6,436
|
|
|
3,108
|
|
|
2,827
|
|
|
1,580
|
|
|||||
|
Non-real estate depreciation and amortization
|
30,264
|
|
|
32,926
|
|
|
37,003
|
|
|
44,285
|
|
|
45,148
|
|
|||||
|
Non-real estate depreciation and amortization on China JV
|
609
|
|
|
762
|
|
|
1,247
|
|
|
1,588
|
|
|
1,648
|
|
|||||
|
Recurring maintenance capital expenditures
(f)
|
(49,906
|
)
|
|
(44,445
|
)
|
|
(41,685
|
)
|
|
(32,808
|
)
|
|
(28,291
|
)
|
|||||
|
Adjusted FFO applicable to common shareholders
|
$
|
94,616
|
|
|
$
|
71,125
|
|
|
$
|
59,754
|
|
|
$
|
81,152
|
|
|
$
|
81,634
|
|
|
(a)
|
Represents one-time severance from prior management team and reduction in workforce costs associated with exiting or selling non-strategic warehouses.
|
|
(b)
|
Represents repair expenses incurred to return leased sites to their original physical state at lease inception in connection with the termination of the applicable underlying lease. These terminations were part of our strategic efforts to exit or sell non-strategic warehouses as opposed to ordinary course lease expirations. Repair and maintenance expenses associated with our ordinary course operations are reflected as operating expenses on our statement of operations.
|
|
(c)
|
Represents one-time operating costs associated with our review of strategic alternatives prior to the IPO.
|
|
(d)
|
For 2017, represents an impairment charge related to our investment in the China JV based on a determination that the recorded investment was no longer recoverable from the projected future cash distributions we expect to receive from the China JV. For 2014, represents an impairment charge of certain tangible and intangible assets of the China JV. We did not receive any cash distributions from the China JV since the formation of the joint venture.
|
|
(e)
|
Represents stock-based compensation expense related to equity awards under our pre-IPO equity incentive plans.
|
|
(f)
|
Recurring maintenance capital expenditures include capital expenditures made to extend the life of, and provide future economic benefit from, our existing temperature-controlled warehouse network and its existing supporting personal property and information technology. For additional information regarding these expenditures, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations—Recurring Maintenance Capital Expenditures and Repair and Maintenance Expenses” in Item 7 of this Annual Report on Form 10-K.
|
|
(6)
|
Net debt to Core EBITDA represents (i) our gross debt (defined as total debt plus discount and deferred financing costs) less cash and cash equivalents divided by (ii) Core EBITDA. Our management believes that this ratio is useful because it provides investors with information regarding gross debt less cash and cash equivalents, which could be used to repay debt, compared to our performance as measured using Core EBITDA.
The following table reconciles net debt to total debt, which is the most directly comparable financial measure calculated in accordance with U.S. GAAP:
|
|
|
As of December 31,
|
||||||||||
|
|
2017
|
|
2017
|
|
2016
|
||||||
|
|
Pro forma
(a)
|
|
Historical
|
||||||||
|
|
(In thousands)
|
||||||||||
|
Total debt
|
1,564,390
|
|
|
$
|
1,901,090
|
|
|
$
|
1,831,973
|
|
|
|
Discount and deferred financing costs
|
18,166
|
|
|
32,175
|
|
|
35,916
|
|
|||
|
Gross debt
|
1,582,556
|
|
|
1,933,265
|
|
|
1,867,889
|
|
|||
|
Adjustments:
|
|
|
|
|
|
||||||
|
Less: cash and cash equivalents
|
183,656
|
|
|
48,873
|
|
|
22,834
|
|
|||
|
Net debt
|
$
|
1,398,900
|
|
|
$
|
1,884,392
|
|
|
$
|
1,845,055
|
|
|
(a)
|
Reflects the pro forma adjustments referenced in footnote (5) above
|
|
|
|
December 31, 2017 compared to
December 31, 2016 |
|
December 31, 2016 compared to
December 31, 2015
|
||||||||||||||
|
|
|
Average
foreign exchange rate used to adjust operating results for the year ended December 31, 2017 (1) |
|
Foreign
exchange rates as of December 31, 2017 |
|
Foreign
exchange rates as of December 31, 2016 |
|
Average
foreign
exchange
rate used to
adjust
operating
results for
the year ended
December 31,
2016
(1)
|
|
Foreign
exchange
rates as of
December 31,
2016
|
|
Foreign
exchange
rates as of
December 31,
2015
|
||||||
|
Australian dollar
|
|
0.744
|
|
|
0.781
|
|
|
0.723
|
|
|
0.751
|
|
|
0.723
|
|
|
0.729
|
|
|
New Zealand dollar
|
|
0.697
|
|
|
0.710
|
|
|
0.696
|
|
|
0.698
|
|
|
0.696
|
|
|
0.684
|
|
|
Argentinian peso
|
|
0.068
|
|
|
0.054
|
|
|
0.063
|
|
|
0.107
|
|
|
0.063
|
|
|
0.077
|
|
|
Canadian dollar
|
|
0.755
|
|
|
0.799
|
|
|
0.745
|
|
|
0.789
|
|
|
0.745
|
|
|
0.722
|
|
|
(1)
Represents the relevant average foreign exchange rates in effect in the comparable prior period applied to the activity for the current period. The average foreign currency exchange rates we apply to our operating results are derived from third party reporting sources for the periods indicated.
|
||||||||||||||||||
|
|
December 31, 2017
compared to
December 31, 2016
|
|
December 31, 2016
compared to December 31, 2015 |
|
Total Warehouses
|
158
|
|
159
|
|
Same Store Warehouses
1
|
139
|
|
139
|
|
Non-Same Store and Managed Warehouses
|
19
|
|
20
|
|
(1)
During 2017, four of our owned warehouse facilities reported at least twelve months of consecutive normalized operations after the acquisition, construction, expansion or rehabilitation of the asset prior to the beginning of fiscal 2016. These additions to the same store category were offset by the disposal of three owned warehouse facilities and the exit from one leased warehouse facility in 2017.
|
|||
|
|
Year ended December 31,
|
|
Change
|
||||||||||||||
|
|
2017 actual
|
|
2017 constant currency
(1)
|
|
2016 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Rent and storage
|
$
|
501,604
|
|
|
$
|
501,168
|
|
|
$
|
476,800
|
|
|
5.2
|
%
|
|
5.1
|
%
|
|
Warehouse services
|
644,058
|
|
|
640,805
|
|
|
604,067
|
|
|
6.6
|
%
|
|
6.1
|
%
|
|||
|
Total warehouse segment revenues
|
1,145,662
|
|
|
1,141,973
|
|
|
1,080,867
|
|
|
6.0
|
%
|
|
5.7
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
72,408
|
|
|
72,376
|
|
|
71,999
|
|
|
0.6
|
%
|
|
0.5
|
%
|
|||
|
Other facilities costs
(2)
|
104,713
|
|
|
104,596
|
|
|
102,032
|
|
|
2.6
|
%
|
|
2.5
|
%
|
|||
|
Labor
|
509,951
|
|
|
507,715
|
|
|
484,822
|
|
|
5.2
|
%
|
|
4.7
|
%
|
|||
|
Other services costs
(3)
|
110,262
|
|
|
109,898
|
|
|
107,969
|
|
|
2.1
|
%
|
|
1.8
|
%
|
|||
|
Total warehouse segment cost of operations
|
797,334
|
|
|
794,585
|
|
|
766,822
|
|
|
4.0
|
%
|
|
3.6
|
%
|
|||
|
Warehouse segment contribution (NOI)
|
$
|
348,328
|
|
|
$
|
347,388
|
|
|
$
|
314,045
|
|
|
10.9
|
%
|
|
10.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Warehouse rent and storage contribution (NOI)
(4)
|
$
|
324,483
|
|
|
$
|
324,196
|
|
|
$
|
302,769
|
|
|
7.2
|
%
|
|
7.1
|
%
|
|
Warehouse services contribution (NOI)
(5)
|
$
|
23,845
|
|
|
$
|
23,192
|
|
|
$
|
11,276
|
|
|
111.5
|
%
|
|
105.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total warehouse segment margin
|
30.4
|
%
|
|
30.4
|
%
|
|
29.1
|
%
|
|
130 bps
|
|
|
130 bps
|
|
|||
|
Rent and storage margin
(6)
|
64.7
|
%
|
|
64.7
|
%
|
|
63.5
|
%
|
|
120 bps
|
|
|
120 bps
|
|
|||
|
Warehouse services margin
(7)
|
3.7
|
%
|
|
3.6
|
%
|
|
1.9
|
%
|
|
180 bps
|
|
|
170 bps
|
|
|||
|
(1)
|
The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.
|
|
(2)
|
Includes real estate rent expense of
$15.1 million and $16.7 million
for the year ended December 31, 2017 and 2016, respectively.
|
|
(3)
|
Includes non-real estate rent expense of
$14.0 million and $12.0 million
for the year ended December 31, 2017 and 2016, respectively.
|
|
(4)
|
Calculated as rent and storage revenues less power and other facilities costs.
|
|
(5)
|
Calculated as warehouse services revenues less labor and other services costs.
|
|
(6)
|
Calculated as warehouse rent and storage contribution (NOI) divided by warehouse rent and storage revenues.
|
|
(7)
|
Calculated as warehouse services contribution (NOI) divided by warehouse services revenues.
|
|
|
Year ended December 31,
|
|
Change
|
||||||||||||||
|
|
2017 actual
|
|
2017 constant currency
(1)
|
|
2016 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
Same store revenues:
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Rent and storage
|
$
|
491,174
|
|
|
$
|
490,725
|
|
|
$
|
465,528
|
|
|
5.5
|
%
|
|
5.4
|
%
|
|
Warehouse services
|
631,287
|
|
|
627,995
|
|
|
591,994
|
|
|
6.6
|
%
|
|
6.1
|
%
|
|||
|
Total same store revenues
|
1,122,461
|
|
|
1,118,720
|
|
|
1,057,522
|
|
|
6.1
|
%
|
|
5.8
|
%
|
|||
|
Same store cost of operations:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
70,101
|
|
|
70,076
|
|
|
68,974
|
|
|
1.6
|
%
|
|
1.6
|
%
|
|||
|
Other facilities costs
|
99,448
|
|
|
99,339
|
|
|
94,153
|
|
|
5.6
|
%
|
|
5.5
|
%
|
|||
|
Labor
|
498,978
|
|
|
496,689
|
|
|
473,325
|
|
|
5.4
|
%
|
|
4.9
|
%
|
|||
|
Other services costs
|
107,055
|
|
|
106,679
|
|
|
105,261
|
|
|
1.7
|
%
|
|
1.3
|
%
|
|||
|
Total same store cost of operations
|
$
|
775,582
|
|
|
$
|
772,783
|
|
|
$
|
741,713
|
|
|
4.6
|
%
|
|
4.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Same store contribution (NOI)
|
$
|
346,879
|
|
|
$
|
345,937
|
|
|
$
|
315,809
|
|
|
9.8
|
%
|
|
9.5
|
%
|
|
Same store rent and storage contribution (NOI)
(2)
|
$
|
321,625
|
|
|
$
|
321,310
|
|
|
$
|
302,401
|
|
|
6.4
|
%
|
|
6.3
|
%
|
|
Same store services contribution (NOI)
(3)
|
$
|
25,254
|
|
|
$
|
24,627
|
|
|
$
|
13,408
|
|
|
88.4
|
%
|
|
83.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total same store margin
|
30.9
|
%
|
|
30.9
|
%
|
|
29.9
|
%
|
|
100 bps
|
|
|
100 bps
|
|
|||
|
Same store rent and storage margin
(4)
|
65.5
|
%
|
|
65.5
|
%
|
|
65.0
|
%
|
|
50 bps
|
|
|
50 bps
|
|
|||
|
Same store services margin
(5)
|
4.0
|
%
|
|
3.9
|
%
|
|
2.3
|
%
|
|
170 bps
|
|
|
160 bps
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-same store revenues:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Rent and storage
|
$
|
10,430
|
|
|
$
|
10,443
|
|
|
$
|
11,272
|
|
|
(7.5
|
)%
|
|
(7.4
|
)%
|
|
Warehouse services
|
12,771
|
|
|
12,810
|
|
|
12,073
|
|
|
5.8
|
%
|
|
6.1
|
%
|
|||
|
Total non-same store revenues
|
23,201
|
|
|
23,253
|
|
|
23,345
|
|
|
(0.6
|
)%
|
|
(0.4
|
)%
|
|||
|
Non-same store cost of operations:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
2,307
|
|
|
2,300
|
|
|
3,025
|
|
|
(23.7
|
)%
|
|
(24.0
|
)%
|
|||
|
Other facilities costs
|
5,265
|
|
|
5,257
|
|
|
7,879
|
|
|
(33.2
|
)%
|
|
(33.3
|
)%
|
|||
|
Labor
|
10,973
|
|
|
11,026
|
|
|
11,497
|
|
|
(4.6
|
)%
|
|
(4.1
|
)%
|
|||
|
Other services costs
|
3,207
|
|
|
3,219
|
|
|
2,708
|
|
|
18.4
|
%
|
|
18.9
|
%
|
|||
|
Total non-same store cost of operations
|
$
|
21,752
|
|
|
$
|
21,802
|
|
|
$
|
25,109
|
|
|
(13.4
|
)%
|
|
(13.2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-same store contribution (NOI)
|
$
|
1,449
|
|
|
$
|
1,451
|
|
|
$
|
(1,764
|
)
|
|
(182.1
|
)%
|
|
(182.3
|
)%
|
|
Non-same store rent and storage contribution (NOI)
(2)
|
$
|
2,858
|
|
|
$
|
2,886
|
|
|
$
|
368
|
|
|
676.6
|
%
|
|
684.2
|
%
|
|
Non-same store services contribution (NOI)
(3)
|
$
|
(1,409
|
)
|
|
$
|
(1,435
|
)
|
|
$
|
(2,132
|
)
|
|
(33.9
|
)%
|
|
(32.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total warehouse segment revenues
|
$
|
1,145,662
|
|
|
$
|
1,141,973
|
|
|
$
|
1,080,867
|
|
|
6.0
|
%
|
|
5.7
|
%
|
|
Total warehouse cost of operations
|
$
|
797,334
|
|
|
$
|
794,585
|
|
|
$
|
766,822
|
|
|
4.0
|
%
|
|
3.6
|
%
|
|
Total warehouse segment contribution
|
$
|
348,328
|
|
|
$
|
347,388
|
|
|
$
|
314,045
|
|
|
10.9
|
%
|
|
10.6
|
%
|
|
(1)
|
The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis is the effect of changes in foreign currency exchange rates relative to the comparable prior period.
|
|
(2)
|
Calculated as rent and storage revenues less power and other facilities costs.
|
|
(3)
|
Calculated as warehouse services revenues less labor and other services costs.
|
|
(4)
|
Calculated as same store rent and storage contribution (NOI) divided by same store rent and storage revenues.
|
|
(5)
|
Calculated as same store warehouse services contribution (NOI) divided by same store warehouse services revenues.
|
|
|
Year ended December 31,
|
|
Change
|
|||||||
|
|
2017
|
|
2016
|
|
||||||
|
Same store rent and storage:
|
|
|
|
|
|
|||||
|
Occupancy
(1)
|
|
|
|
|
|
|||||
|
Average occupied pallets (in thousands)
|
2,447
|
|
|
2,414
|
|
|
1.4
|
%
|
||
|
Average physical pallet positions (in thousands)
|
3,124
|
|
|
3,125
|
|
|
0.0
|
%
|
||
|
Occupancy percentage
|
78.3
|
%
|
|
77.2
|
%
|
|
110 bps
|
|
||
|
Same store rent and storage revenues per occupied pallet
|
$
|
200.75
|
|
|
$
|
192.87
|
|
|
4.1
|
%
|
|
Constant currency same store rent and storage revenues per occupied pallet
|
$
|
200.56
|
|
|
$
|
192.87
|
|
|
4.0
|
%
|
|
|
|
|
|
|
|
|||||
|
Same store warehouse services:
|
|
|
|
|
|
|||||
|
Throughput pallets (in thousands)
|
27,038
|
|
|
26,562
|
|
|
1.8
|
%
|
||
|
Same store warehouse services revenues per throughput pallet
|
$
|
23.34
|
|
|
$
|
22.29
|
|
|
4.7
|
%
|
|
Constant currency same store warehouse services revenues per throughput pallet
|
$
|
23.22
|
|
|
$
|
22.29
|
|
|
4.2
|
%
|
|
|
|
|
|
|
|
|||||
|
Non-same store rent and storage:
|
|
|
|
|
|
|||||
|
Occupancy
|
|
|
|
|
|
|||||
|
Average occupied pallets (in thousands)
|
62
|
|
|
56
|
|
|
9.6
|
%
|
||
|
Average physical pallet positions (in thousands)
|
91
|
|
|
106
|
|
|
(14.3
|
)%
|
||
|
Occupancy percentage
|
67.8
|
%
|
|
53.0
|
%
|
|
|
|||
|
|
|
|
|
|
|
|||||
|
Non-same store warehouse services:
|
|
|
|
|
|
|||||
|
Throughput pallets (in thousands)
|
584
|
|
|
567
|
|
|
2.9
|
%
|
||
|
|
Year ended December 31,
|
|
Change
|
||||||||||||||
|
|
2017 actual
|
|
2017 constant currency
(1)
|
|
2016 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
Number of managed sites
|
12
|
|
|
|
|
12
|
|
|
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Third-party managed revenues
|
$
|
242,189
|
|
|
$
|
241,674
|
|
|
$
|
252,411
|
|
|
(4.0
|
)%
|
|
(4.3
|
)%
|
|
Third-party managed cost of operations
|
229,364
|
|
|
228,851
|
|
|
237,597
|
|
|
(3.5
|
)%
|
|
(3.7
|
)%
|
|||
|
Third-party managed segment contribution
|
$
|
12,825
|
|
|
$
|
12,823
|
|
|
$
|
14,814
|
|
|
(13.4
|
)%
|
|
(13.4
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Third-party managed margin
|
5.3
|
%
|
|
5.3
|
%
|
|
5.9
|
%
|
|
-60 bps
|
|
|
-60 bps
|
|
|||
|
(1)
|
The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.
|
|
|
Year ended December 31,
|
|
Change
|
||||||||||||||
|
|
2017 actual
|
|
2017 constant currency
(1)
|
|
2016 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Transportation revenues
|
$
|
146,070
|
|
|
$
|
145,043
|
|
|
$
|
147,004
|
|
|
(0.6
|
)%
|
|
(1.3
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Brokered transportation
|
104,981
|
|
|
104,532
|
|
|
102,897
|
|
|
2.0
|
%
|
|
1.6
|
%
|
|||
|
Other cost of operations
|
28,139
|
|
|
27,568
|
|
|
29,689
|
|
|
(5.2
|
)%
|
|
(7.1
|
)%
|
|||
|
Total transportation cost of operations
|
133,120
|
|
|
132,100
|
|
|
132,586
|
|
|
0.4
|
%
|
|
(0.4
|
)%
|
|||
|
Transportation segment contribution (NOI)
|
$
|
12,950
|
|
|
$
|
12,943
|
|
|
$
|
14,418
|
|
|
(10.2
|
)%
|
|
(10.2
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Transportation margin
|
8.9
|
%
|
|
8.9
|
%
|
|
9.8
|
%
|
|
-90 bps
|
|
|
-90 bps
|
|
|||
|
(1)
|
The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.
|
|
|
Year ended December 31,
|
|
Change
|
|||||||
|
|
2017
|
|
2016
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
|||||||
|
Quarry revenues
|
$
|
9,666
|
|
|
$
|
9,717
|
|
|
(0.5
|
)%
|
|
Quarry cost of operations
|
9,664
|
|
|
7,349
|
|
|
31.5
|
%
|
||
|
Quarry segment contribution (NOI)
|
$
|
2
|
|
|
$
|
2,368
|
|
|
(99.9
|
)%
|
|
|
|
|
|
|
|
|||||
|
Quarry margin
|
—
|
%
|
|
24.4
|
%
|
|
n/m
|
|
||
|
|
Year ended December 31,
|
|
Change
|
|||||||
|
|
2017
|
|
2016
|
|
%
|
|||||
|
Other (expense) income:
|
(In thousands)
|
|
|
|||||||
|
Interest expense
|
$
|
(114,898
|
)
|
|
$
|
(119,552
|
)
|
|
(3.9
|
)%
|
|
Interest income
|
1,074
|
|
|
708
|
|
|
51.7
|
%
|
||
|
Loss on debt extinguishment and modification
|
(986
|
)
|
|
(1,437
|
)
|
|
n/m
|
|
||
|
Foreign currency exchange (loss) gain
|
(3,591
|
)
|
|
464
|
|
|
n/m
|
|
||
|
Other income - net
|
918
|
|
|
2,142
|
|
|
(57.1
|
)%
|
||
|
|
Year ended December 31,
|
|
Change
|
||||||||||||||
|
|
2016 actual
|
|
2016 constant
currency
(1)
|
|
2015 actual
|
|
Actual
|
|
Constant
currency
|
||||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Rent and storage
|
$
|
476,800
|
|
|
$
|
482,878
|
|
|
$
|
469,190
|
|
|
1.6
|
%
|
|
2.9
|
%
|
|
Warehouse services
|
604,067
|
|
|
607,458
|
|
|
587,934
|
|
|
2.7
|
%
|
|
3.3
|
%
|
|||
|
Total warehouse segment revenues
|
1,080,867
|
|
|
1,090,336
|
|
|
1,057,124
|
|
|
2.2
|
%
|
|
3.1
|
%
|
|||
|
Power
|
71,999
|
|
|
72,747
|
|
|
73,587
|
|
|
(2.2
|
)%
|
|
(1.1
|
)%
|
|||
|
Other facilities costs
(2)
|
102,032
|
|
|
103,101
|
|
|
101,828
|
|
|
0.2
|
%
|
|
1.3
|
%
|
|||
|
Labor
|
484,822
|
|
|
490,074
|
|
|
468,389
|
|
|
3.5
|
%
|
|
4.6
|
%
|
|||
|
Other services costs
(3)
|
107,969
|
|
|
108,099
|
|
|
105,571
|
|
|
2.3
|
%
|
|
2.4
|
%
|
|||
|
Total warehouse segment cost of operations
|
$
|
766,822
|
|
|
$
|
774,021
|
|
|
$
|
749,375
|
|
|
2.3
|
%
|
|
3.3
|
%
|
|
Warehouse segment contribution (NOI)
|
$
|
314,045
|
|
|
$
|
316,315
|
|
|
$
|
307,749
|
|
|
2.0
|
%
|
|
2.8
|
%
|
|
Warehouse rent and storage contribution (NOI)
(4)
|
$
|
302,769
|
|
|
$
|
307,030
|
|
|
$
|
293,775
|
|
|
3.1
|
%
|
|
4.5
|
%
|
|
Warehouse services contribution (NOI)
(5)
|
$
|
11,276
|
|
|
$
|
9,285
|
|
|
$
|
13,974
|
|
|
(19.3
|
)%
|
|
(33.6
|
)%
|
|
Total warehouse segment margin
|
29.1
|
%
|
|
29.0
|
%
|
|
29.1
|
%
|
|
—
|
|
|
-10 bps
|
|
|||
|
Rent and storage margin
(6)
|
63.5
|
%
|
|
63.6
|
%
|
|
62.6
|
%
|
|
90 bps
|
|
|
100 bps
|
|
|||
|
Warehouse services margin
(7)
|
1.9
|
%
|
|
1.5
|
%
|
|
2.4
|
%
|
|
-50 bps
|
|
|
-90 bps
|
|
|||
|
(1)
|
The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.
|
|
(2)
|
Includes real estate rent expense of $16.7 million and $19.3 million for the years ended December 31, 2016 and 2015, respectively.
|
|
(3)
|
Includes non-real estate rent expense of $12.0 million and $12.1 million for the years ended December 31, 2016 and 2015, respectively.
|
|
(4)
|
Calculated as rent and storage revenues less power and other facilities costs.
|
|
(5)
|
Calculated as warehouse services revenues less labor and other services costs.
|
|
(6)
|
Calculated as warehouse rent and storage contribution (NOI) divided by rent and storage revenues.
|
|
(7)
|
Calculated as warehouse services contribution (NOI) divided by warehouse services revenues.
|
|
|
Year ended December 31,
|
|
Change
|
||||||||||||||
|
|
2016 actual
|
|
2016 constant
currency
(1)
|
|
2015 actual
|
|
Actual
|
|
Constant
currency
|
||||||||
|
Same store revenues:
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Rent and storage
|
$
|
461,873
|
|
|
$
|
467,952
|
|
|
$
|
449,388
|
|
|
2.8
|
%
|
|
4.1
|
%
|
|
Warehouse services
|
577,948
|
|
|
581,338
|
|
|
558,502
|
|
|
3.5
|
%
|
|
4.1
|
%
|
|||
|
Total same store revenues
|
1,039,821
|
|
|
1,049,290
|
|
|
1,007,890
|
|
|
3.2
|
%
|
|
4.1
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Same store cost of operations:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
69,480
|
|
|
70,227
|
|
|
70,518
|
|
|
(1.5
|
)%
|
|
(0.4
|
)%
|
|||
|
Other facilities costs
|
94,357
|
|
|
95,427
|
|
|
90,063
|
|
|
4.8
|
%
|
|
6.0
|
%
|
|||
|
Labor
|
463,463
|
|
|
468,715
|
|
|
444,071
|
|
|
4.4
|
%
|
|
5.5
|
%
|
|||
|
Other services costs
|
103,172
|
|
|
103,302
|
|
|
100,322
|
|
|
2.8
|
%
|
|
3.0
|
%
|
|||
|
Total same store cost of operations
|
$
|
730,472
|
|
|
$
|
737,671
|
|
|
$
|
704,974
|
|
|
3.6
|
%
|
|
4.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Same store contribution (NOI)
|
$
|
309,349
|
|
|
$
|
311,619
|
|
|
$
|
302,916
|
|
|
2.1
|
%
|
|
2.9
|
%
|
|
Same store rent and storage contribution (NOI)
(2)
|
$
|
298,036
|
|
|
$
|
302,298
|
|
|
$
|
288,807
|
|
|
3.2
|
%
|
|
4.7
|
%
|
|
Same store warehouse services contribution (NOI)
(3)
|
$
|
11,313
|
|
|
$
|
9,321
|
|
|
$
|
14,109
|
|
|
(19.8
|
)%
|
|
(33.9
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total same store margin
|
29.8
|
%
|
|
29.7
|
%
|
|
30.1
|
%
|
|
-30 bps
|
|
|
-40 bps
|
|
|||
|
Same store rent and storage margin
(4)
|
64.5
|
%
|
|
64.6
|
%
|
|
64.3
|
%
|
|
20 bps
|
|
|
30 bps
|
|
|||
|
Same store warehouse services margin
(5)
|
2.0
|
%
|
|
1.6
|
%
|
|
2.5
|
%
|
|
-50 bps
|
|
|
-90 bps
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-same store revenues:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Rent and storage
|
$
|
14,928
|
|
|
$
|
14,928
|
|
|
$
|
19,802
|
|
|
(24.6
|
)%
|
|
(24.6
|
)%
|
|
Warehouse services
|
26,118
|
|
|
26,118
|
|
|
29,432
|
|
|
(11.3
|
)%
|
|
(11.3
|
)%
|
|||
|
Total non-same store revenues
|
41,046
|
|
|
41,046
|
|
|
49,234
|
|
|
(16.6
|
)%
|
|
(16.6
|
)%
|
|||
|
Non-same store cost of operations:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
2,519
|
|
|
2,519
|
|
|
3,070
|
|
|
(17.9
|
)%
|
|
(17.9
|
)%
|
|||
|
Other facilities costs
|
7,675
|
|
|
7,675
|
|
|
11,766
|
|
|
(34.8
|
)%
|
|
(34.8
|
)%
|
|||
|
Labor
|
21,359
|
|
|
21,359
|
|
|
24,317
|
|
|
(12.2
|
)%
|
|
(12.2
|
)%
|
|||
|
Other services costs
|
4,797
|
|
|
4,797
|
|
|
5,248
|
|
|
(8.6
|
)%
|
|
(8.6
|
)%
|
|||
|
Total non-same store cost of operations
|
$
|
36,350
|
|
|
$
|
36,350
|
|
|
$
|
44,401
|
|
|
(18.1
|
)%
|
|
(18.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-same store contribution (NOI)
|
$
|
4,696
|
|
|
$
|
4,696
|
|
|
$
|
4,833
|
|
|
(2.8
|
)%
|
|
(2.8
|
)%
|
|
Non-same store rent and storage contribution (NOI)
(2)
|
$
|
4,734
|
|
|
$
|
4,734
|
|
|
$
|
4,966
|
|
|
(4.7
|
)%
|
|
(4.7
|
)%
|
|
Non-same store warehouse services contribution (NOI) (3)
|
$
|
(38
|
)
|
|
$
|
(38
|
)
|
|
$
|
(133
|
)
|
|
(71.4
|
)%
|
|
(71.4
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total warehouse segment revenues
|
$
|
1,080,867
|
|
|
$
|
1,090,336
|
|
|
$
|
1,057,124
|
|
|
2.2
|
%
|
|
3.1
|
%
|
|
Total warehouse cost of operations
|
$
|
766,822
|
|
|
$
|
774,021
|
|
|
$
|
749,375
|
|
|
2.3
|
%
|
|
3.3
|
%
|
|
Total warehouse segment contribution (NOI)
|
$
|
314,045
|
|
|
$
|
316,315
|
|
|
$
|
307,749
|
|
|
2.0
|
%
|
|
2.8
|
%
|
|
(1)
|
The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis is the effect of changes in foreign currency exchange rates relative to the comparable prior period.
|
|
(2)
|
Calculated as rent and storage revenues less power and other facilities costs.
|
|
(3)
|
Calculated as warehouse services revenues less labor and other services costs.
|
|
(4)
|
Calculated as same store rent and storage contribution (NOI) divided by same store rent and storage revenues.
|
|
(5)
|
Calculated as same store warehouse services contribution (NOI) divided by same store warehouse services revenues.
|
|
|
Year ended December 31,
|
|
Change
|
|||||||
|
|
2016
|
|
2015
|
|
||||||
|
Same store rent and storage:
|
|
|
|
|
|
|||||
|
Occupancy
(1)
|
|
|
|
|
|
|||||
|
Average occupied pallets (in thousands)
|
2,409
|
|
|
2,401
|
|
|
0.3
|
%
|
||
|
Average physical pallet positions (in thousands)
|
3,112
|
|
|
3,149
|
|
|
(1.2
|
)%
|
||
|
Occupancy percentage
|
77.4
|
%
|
|
76.3
|
%
|
|
110 bps
|
|
||
|
Same store rent and storage revenues per occupied pallet
|
$
|
191.74
|
|
|
$
|
187.14
|
|
|
2.5
|
%
|
|
Constant currency same store rent and storage revenues per occupied pallet
|
$
|
194.27
|
|
|
$
|
187.14
|
|
|
3.8
|
%
|
|
Same store warehouse services:
|
|
|
|
|
|
|||||
|
Throughput pallets (in thousands)
|
26,031
|
|
|
25,105
|
|
|
3.7
|
%
|
||
|
Same store warehouse services revenues per throughput pallet
|
$
|
22.20
|
|
|
$
|
22.25
|
|
|
(0.2
|
)%
|
|
Constant currency same store warehouse services revenues per throughput pallet
|
$
|
22.33
|
|
|
$
|
22.25
|
|
|
0.4
|
%
|
|
|
|
|
|
|
|
|||||
|
Non-same store rent and storage:
|
|
|
|
|
|
|||||
|
Occupancy
|
|
|
|
|
|
|||||
|
Average occupied pallets (in thousands)
|
46
|
|
|
47
|
|
|
(0.5
|
)%
|
||
|
Average physical pallet positions (in thousands)
|
77
|
|
|
79
|
|
|
(3.5
|
)%
|
||
|
Occupancy percentage
|
60.5
|
%
|
|
58.7
|
%
|
|
180 bps
|
|
||
|
Non-same store warehouse services:
|
|
|
|
|
|
|||||
|
Throughput pallets (in thousands)
|
969
|
|
|
691
|
|
|
40.2
|
%
|
||
|
|
Year ended December 31,
|
|
Change
|
||||||||||||||
|
|
2016 actual
|
|
2016 constant
currency
(1)
|
|
2015 actual
|
|
Actual
|
|
Constant
currency
|
||||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Number of managed sites
|
12
|
|
|
|
|
12
|
|
|
|
|
|
||||||
|
Third-party managed revenues
|
$
|
252,411
|
|
|
$
|
253,043
|
|
|
$
|
233,564
|
|
|
8.1
|
%
|
|
8.3
|
%
|
|
Third-party managed cost of operations
|
237,597
|
|
|
238,179
|
|
|
220,983
|
|
|
7.5
|
%
|
|
7.8
|
%
|
|||
|
Third-party managed segment contribution (NOI)
|
$
|
14,814
|
|
|
$
|
14,864
|
|
|
$
|
12,581
|
|
|
17.7
|
%
|
|
18.1
|
%
|
|
Third-party managed margin
|
5.9
|
%
|
|
5.9
|
%
|
|
5.4
|
%
|
|
50 bps
|
|
|
50 bps
|
|
|||
|
(1)
|
The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.
|
|
|
Year ended December 31,
|
|
Change
|
||||||||||||||
|
|
2016 actual
|
|
2016 constant
currency (1)
|
|
2015 actual
|
|
Actual
|
|
Constant
currency
|
||||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Transportation revenues
|
$
|
147,004
|
|
|
$
|
151,863
|
|
|
$
|
180,892
|
|
|
(18.7
|
)%
|
|
(16
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Brokered transportation
|
102,897
|
|
|
106,244
|
|
|
134,255
|
|
|
(23.4
|
)%
|
|
(20.9
|
)%
|
|||
|
Other cost of operations
|
29,689
|
|
|
30,090
|
|
|
32,332
|
|
|
(8.2
|
)%
|
|
(6.9
|
)%
|
|||
|
Total transportation cost of operations
|
132,586
|
|
|
136,334
|
|
|
166,587
|
|
|
(20.4
|
)%
|
|
(18.2
|
)%
|
|||
|
Transportation segment contribution (NOI)
|
$
|
14,418
|
|
|
$
|
15,529
|
|
|
$
|
14,305
|
|
|
0.8
|
%
|
|
8.6
|
%
|
|
Transportation margin
|
9.8
|
%
|
|
10.2
|
%
|
|
7.9
|
%
|
|
190 bps
|
|
|
230 bps
|
|
|||
|
(1)
|
The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis are the effect of changes in foreign currency exchange rates relative to the comparable prior period.
|
|
|
Year ended
December 31,
|
|
Change
|
|||||||
|
|
2016
|
|
2015
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
|||||||
|
Quarry revenues
|
$
|
9,717
|
|
|
$
|
9,805
|
|
|
(0.9
|
)%
|
|
Quarry cost of operations
|
7,349
|
|
|
7,420
|
|
|
(1.0
|
)%
|
||
|
Quarry segment contribution (NOI)
|
$
|
2,368
|
|
|
$
|
2,385
|
|
|
(0.7
|
)%
|
|
Quarry margin
|
24.4
|
%
|
|
24.3
|
%
|
|
10 bps
|
|
||
|
|
Year ended
December 31,
|
|
Change
|
|||||||
|
|
2016
|
|
2015
|
|
||||||
|
Other (expense) income:
|
(Dollars in thousands)
|
|
|
|||||||
|
Interest expense
|
$
|
(119,552
|
)
|
|
$
|
(116,710
|
)
|
|
2.4
|
%
|
|
Interest income
|
708
|
|
|
724
|
|
|
(2.2
|
)%
|
||
|
Loss on debt extinguishment and modification
|
(1,437
|
)
|
|
(503
|
)
|
|
n/m
|
|
||
|
Foreign currency exchange gain (loss)
|
464
|
|
|
(3,470
|
)
|
|
(113.4
|
)%
|
||
|
Other income—net
|
2,142
|
|
|
1,892
|
|
|
13.2
|
%
|
||
|
|
Actual currency exchange rates
|
|
|
|
|
||||||||||||||||||||||||
|
|
Year ended December 31,
|
|
Year ended December 31,
|
|
Compound annual
growth rate 2015-2017
|
||||||||||||||||||||||||
|
|
2017
actual
currency
|
|
2016
actual currency |
|
2015
actual currency |
|
2017
constant
currency
(1)
|
|
2016
constant
currency
(1)
|
|
2015
actual
currency
|
|
Actual
currency
|
|
Constant
currency
|
||||||||||||||
|
|
(In thousands)
|
|
|
|
|
||||||||||||||||||||||||
|
Warehouse Segment
|
|
|
|
|
|
||||||||||||||||||||||||
|
Rent and storage revenue
|
$
|
501,604
|
|
|
$
|
476,800
|
|
|
$
|
469,190
|
|
|
$
|
501,168
|
|
|
$
|
496,015
|
|
|
$
|
469,190
|
|
|
3.4
|
%
|
|
3.4
|
%
|
|
Warehouse services revenue
|
644,058
|
|
|
604,067
|
|
|
587,934
|
|
|
640,805
|
|
|
632,105
|
|
|
587,934
|
|
|
4.7
|
%
|
|
4.4
|
%
|
||||||
|
Total warehouse revenue
|
$
|
1,145,662
|
|
|
$
|
1,080,867
|
|
|
$
|
1,057,124
|
|
|
$
|
1,141,973
|
|
|
$
|
1,128,120
|
|
|
$
|
1,057,124
|
|
|
4.1
|
%
|
|
3.9
|
%
|
|
Rent and storage contribution (NOI)
|
$
|
324,483
|
|
|
$
|
302,769
|
|
|
$
|
293,775
|
|
|
$
|
324,196
|
|
|
$
|
315,744
|
|
|
$
|
293,775
|
|
|
5.1
|
%
|
|
5.1
|
%
|
|
Warehouse services contribution (NOI)
|
23,845
|
|
|
11,276
|
|
|
13,974
|
|
|
23,192
|
|
|
10,079
|
|
|
13,974
|
|
|
30.6
|
%
|
|
28.8
|
%
|
||||||
|
Total warehouse contribution (NOI)
|
$
|
348,328
|
|
|
$
|
314,045
|
|
|
$
|
307,749
|
|
|
$
|
347,388
|
|
|
$
|
325,823
|
|
|
$
|
307,749
|
|
|
6.4
|
%
|
|
6.2
|
%
|
|
Third-Party Managed Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Revenue
|
$
|
242,189
|
|
|
$
|
252,411
|
|
|
$
|
233,564
|
|
|
$
|
241,674
|
|
|
$
|
256,745
|
|
|
$
|
233,564
|
|
|
1.8
|
%
|
|
1.7
|
%
|
|
Contribution (NOI)
|
12,825
|
|
|
14,814
|
|
|
12,581
|
|
|
12,823
|
|
|
15,340
|
|
|
12,581
|
|
|
1.0
|
%
|
|
1.0
|
%
|
||||||
|
Transportation Segment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Revenue
|
$
|
146,070
|
|
|
$
|
147,004
|
|
|
$
|
180,892
|
|
|
$
|
145,043
|
|
|
$
|
164,752
|
|
|
$
|
180,892
|
|
|
(10.1
|
)%
|
|
(10.5
|
)%
|
|
Contribution (NOI)
|
12,950
|
|
|
14,418
|
|
|
14,305
|
|
|
12,943
|
|
|
16,947
|
|
|
14,305
|
|
|
(4.9
|
)%
|
|
(4.9
|
)%
|
||||||
|
Quarry
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
Revenue
|
$
|
9,666
|
|
|
$
|
9,717
|
|
|
$
|
9,805
|
|
|
$
|
9,666
|
|
|
$
|
9,717
|
|
|
$
|
9,805
|
|
|
(0.7
|
)%
|
|
(0.7
|
)%
|
|
Contribution (NOI)
|
2
|
|
|
2,368
|
|
|
2,385
|
|
|
2
|
|
|
2,368
|
|
|
2,385
|
|
|
(97.1
|
)%
|
|
(97.1
|
)%
|
||||||
|
Total Revenue
|
$
|
1,543,587
|
|
|
$
|
1,489,999
|
|
|
$
|
1,481,385
|
|
|
$
|
1,538,356
|
|
|
$
|
1,559,334
|
|
|
$
|
1,481,385
|
|
|
2.1
|
%
|
|
1.9
|
%
|
|
Total Segment Contribution (NOI)
|
$
|
374,105
|
|
|
$
|
345,645
|
|
|
$
|
337,020
|
|
|
$
|
373,156
|
|
|
$
|
360,478
|
|
|
$
|
337,020
|
|
|
5.4
|
%
|
|
5.2
|
%
|
|
(1)
|
The adjustments from our U.S. GAAP operating results to calculate our operating results on a constant currency basis is the effect of changes in foreign currency exchange rates relative to December 31, 2015.
|
|
•
|
current cash balances;
|
|
•
|
cash flows from operations;
|
|
•
|
borrowings under our 2018 Senior Secured Credit Facilities; and
|
|
•
|
other forms of secured or unsecured debt financings and equity offerings.
|
|
•
|
operating activities and overall working capital;
|
|
•
|
capital expenditures;
|
|
•
|
debt service obligations; and
|
|
•
|
quarterly shareholder distributions.
|
|
|
|
|
|
|
Effective interest rate
7
as of December 31, 2017 |
|
Outstanding principal amount at
|
||||||
|
|
Stated
maturity date |
|
Contractual
interest rate 5 |
|
|
December 31, 2017
|
|
December 31, 2016
|
|||||
|
2010 Mortgage Loans
cross-collateralized and cross-defaulted by 46 warehouses:
|
|
|
|
|
|
(In thousands)
|
|||||||
|
Component A-1
|
1/2021
|
|
3.86%
|
|
4.40%
|
|
$
|
56,941
|
|
|
$
|
73,619
|
|
|
Component A-2-FX
|
1/2021
|
|
4.96%
|
|
5.38%
|
|
150,334
|
|
|
150,334
|
|
||
|
Component A-2-FL
1
|
1/2021
|
|
LIBOR + 1.51%
|
|
3.45%
|
|
48,654
|
|
|
74,899
|
|
||
|
Component B
|
1/2021
|
|
6.04%
|
|
6.48%
|
|
60,000
|
|
|
60,000
|
|
||
|
Component C
|
1/2021
|
|
6.82%
|
|
7.28%
|
|
62,400
|
|
|
62,400
|
|
||
|
Component D
|
1/2021
|
|
7.45%
|
|
7.92%
|
|
82,600
|
|
|
82,600
|
|
||
|
2013 Mortgage Loans
cross-collateralized and cross-defaulted by 15 warehouses:
|
|
|
|
|
|
|
|
|
|||||
|
Senior note
|
5/2023
|
|
3.81%
|
|
4.14%
|
|
194,223
|
|
|
200,252
|
|
||
|
Mezzanine A
|
5/2023
|
|
7.38%
|
|
7.55%
|
|
70,000
|
|
|
70,000
|
|
||
|
Mezzanine B
|
5/2023
|
|
11.50%
|
|
11.75%
|
|
32,000
|
|
|
32,000
|
|
||
|
ANZ Term Loans secured by mortgages in properties owned by relevant subsidiaries:
|
|
|
|
|
|
|
|
|
|||||
|
Australian Term Loan
2
|
6/2020
|
|
BBSY + 1.40%
|
|
4.51%
|
|
158,645
|
|
|
146,789
|
|
||
|
New Zealand Term Loan
3
|
6/2020
|
|
BKBM + 1.40%
|
|
5.12%
|
|
31,240
|
|
|
30,615
|
|
||
|
Senior Secured Term Loan B Facility secured by stock pledge in qualified subsidiaries
|
12/2022
|
|
LIBOR + 3.75%
with 1% floor or
ABR + 2.75%
with 2% floor
|
|
5.79%
|
|
806,918
|
|
|
704,833
|
|
||
|
Total principal amount of mortgage notes and term loans
|
|
1,753,955
|
|
|
1,688,341
|
|
|||||||
|
Less deferred financing costs
|
|
|
|
|
|
|
(25,712
|
)
|
|
(28,473
|
)
|
||
|
Less debt discount
|
|
|
|
|
|
|
(6,285
|
)
|
|
(7,443
|
)
|
||
|
Total mortgage notes and term loans, net of deferred financing costs and debt discount
|
|
$
|
1,721,958
|
|
|
$
|
1,652,425
|
|
|||||
|
2015 Senior Secured Revolving Credit Facility secured by stock pledge in qualified subsidiaries
|
12/2018
4
|
|
LIBOR + 3.00%
or ABR + 2.00%
|
|
3.92%
|
|
$
|
—
|
|
|
$
|
28,000
|
|
|
Construction Loans:
|
|
|
|
|
|
|
|
|
|
||||
|
Warehouse Clearfield, UT secured by mortgage
|
2/2019
|
|
LIBOR + 3.25%
or prime rate + 2.25%
|
|
5.18%
|
|
$
|
19,671
|
|
|
$
|
—
|
|
|
Less deferred financing costs
|
|
|
|
|
|
|
(179
|
)
|
|
—
|
|
||
|
|
|
|
|
|
|
|
$
|
19,492
|
|
|
$
|
—
|
|
|
Warehouse Middleboro, MA secured by mortgage
|
8/2020
|
|
LIBOR +2.75%
or ABR +1.75%
|
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Component A-2-FL of the 2010 Mortgage Loans has a variable interest rate equal to one-month LIBOR plus 1.51%, with one-month-LIBOR subject to a floor of 1.00% per annum. In addition, we maintain an interest rate cap on the variable rate tranche that caps one-month LIBOR at 6.0%. The variable interest rate at
December 31, 2017
was 2.98% per annum.
|
|
(2)
|
As of
December 31, 2017
, the outstanding balance was AUD$203.0 million and the variable interest rate was 3.10% per annum (1.70% BBSY plus 1.40% margin) of which 75% is fixed via an interest rate swap at 4.06% per annum (2.66% BBSY plus 1.40% margin).
|
|
(3)
|
As of
December 31, 2017
, the outstanding balance was NZD$44.0 million and the variable interest rate was 3.22% per annum (1.82% BKBM plus 1.40% margin), of which 75% is fixed via an interest rate swap at 4.93% per annum (3.53% BKBM plus 1.40% margin).
|
|
(4)
|
Prior to the IPO we have the option to extend the stated maturity date of our Senior Secured Revolving Credit Facility to December 1, 2019, subject to certain conditions.
|
|
(5)
|
References in this table to LIBOR are references to one-month LIBOR and references to BBSY and BKBM are to Australian Bank Bill Swap Bid Rate and New Zealand Bank Bill Reference Rate, respectively.
|
|
(6)
|
Unused line, letter of credit and financing fees increase the stated interest rate.
|
|
(7)
|
The effective interest rate includes effects of amortization of the deferred financing costs and debt discount. The weighted average effective interest rate for total debt was
5.68%
and
5.67%
as of
December 31, 2017
and
2016
, respectively.
|
|
•
|
a maximum leverage ratio of less than or equal to 60% of our total asset value;
|
|
•
|
a minimum borrowing base coverage ratio of greater than or equal to 1.00 to 1.00;
|
|
•
|
a minimum pro forma fixed charge coverage ratio of greater than or equal to 1.40 to 1.00 increasing to 1.50 to 1.00 in the first quarter of 2018;
|
|
•
|
a minimum borrowing base debt service coverage ratio of greater than or equal to 2.00 to 1.00;
|
|
•
|
a minimum tangible net worth requirement of greater than or equal to $900 million plus 70% of any future net equity proceeds following the completion of the IPO transactions; and
|
|
•
|
a maximum recourse secured debt ratio of less than or equal to 20% of our total asset value.
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
|||||||
|
|
(In thousands, except per cubic foot amounts)
|
||||||||||
|
Real estate
|
$
|
44,102
|
|
|
$
|
36,153
|
|
|
$
|
34,011
|
|
|
Personal property
|
1,890
|
|
|
3,213
|
|
|
3,678
|
|
|||
|
Information technology
|
3,914
|
|
|
5,079
|
|
|
3,996
|
|
|||
|
Total recurring maintenance capital expenditures
|
$
|
49,906
|
|
|
$
|
44,445
|
|
|
$
|
41,685
|
|
|
|
|
|
|
|
|
||||||
|
Total recurring maintenance capital expenditures per cubic foot
|
$
|
0.053
|
|
|
$
|
0.047
|
|
|
$
|
0.043
|
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
|||||||
|
|
(In thousands, except per cubic foot amounts)
|
||||||||||
|
Real estate
|
$
|
21,467
|
|
|
$
|
20,956
|
|
|
$
|
18,843
|
|
|
Personal property
|
31,254
|
|
|
30,888
|
|
|
31,257
|
|
|||
|
Total repair and maintenance expenses
|
$
|
52,721
|
|
|
$
|
51,844
|
|
|
$
|
50,100
|
|
|
|
|
|
|
|
|
||||||
|
Repair and maintenance expenses per cubic foot
|
$
|
0.056
|
|
|
$
|
0.055
|
|
|
$
|
0.052
|
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
|||||||
|
|
(In thousands)
|
||||||||||
|
Expansion and development initiatives
|
$
|
102,653
|
|
|
$
|
27,529
|
|
|
$
|
8,532
|
|
|
Information technology
|
5,973
|
|
|
4,649
|
|
|
4,031
|
|
|||
|
Total growth and expansion capital expenditures
|
$
|
108,626
|
|
|
$
|
32,178
|
|
|
$
|
12,563
|
|
|
|
Payments due by period
|
||||||||||||||||||
|
|
Total
|
|
Less than 1
Year
|
|
1-3 Years
|
|
3-5 Years
|
|
More than 5
Years
|
||||||||||
|
Principal on mortgage and term loans
|
$
|
1,753,955
|
|
|
$
|
31,983
|
|
|
$
|
257,291
|
|
|
$
|
1,202,331
|
|
|
$
|
262,350
|
|
|
Interest on mortgage and term loans
(1)
|
377,468
|
|
|
90,084
|
|
|
172,847
|
|
|
108,285
|
|
|
6,252
|
|
|||||
|
Sale leaseback financing obligations
(2)
|
236,612
|
|
|
16,575
|
|
|
33,916
|
|
|
34,970
|
|
|
151,151
|
|
|||||
|
Capital lease obligations, including interest
|
46,235
|
|
|
11,640
|
|
|
17,705
|
|
|
9,398
|
|
|
7,492
|
|
|||||
|
Operating leases
|
110,716
|
|
|
30,198
|
|
|
46,618
|
|
|
14,746
|
|
|
19,154
|
|
|||||
|
Construction Loan
|
19,671
|
|
|
—
|
|
|
19,671
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
(3)
|
$
|
2,544,657
|
|
|
$
|
180,480
|
|
|
$
|
548,048
|
|
|
$
|
1,369,730
|
|
|
$
|
446,399
|
|
|
(1)
|
Interest payable is based on interest rates in effect at December 31, 2017. Amounts include variable-rate interest payments, which are calculated utilizing the applicable interest rates as of December 31, 2017.
|
|
(2)
|
Sale leaseback financing obligations are subject to multiple expiration dates and bear interest rates that vary from 7.0% to 19.6%. For more information, see Note 10 to our consolidated financial statements included in this Annual Report on Form 10-K.
|
|
(3)
|
The table above excludes
$0.8 million
of estimated tax exposures, including interest and penalties, related to positions taken on U.S. federal and state income tax returns for our TRSs as of December 31, 2017. For more information on income taxes, see Note 16 to our consolidated financial statements included in this Annual Report on Form 10-K.
|
|
(4)
|
The table also excludes
$2.5 million
aggregate fair value as of December 31, 2017 of two interest rate swap agreements expiring in June 2020. For more information on the interest rate swap agreements, see Note 8 to our consolidated financial statements included in this Annual Report on Form 10-K. This table assumes the conversion of all 375,000 outstanding Series B preferred shares into an aggregate of 33,240,258 common shares (based upon the Series B preferred share conversion ratio as of as of December 31, 2017, and the payment of cash in lieu of fractional shares), which has been calculated as if the conversion had occurred on as of December 31, 2017, and assuming no accrued and unpaid distributions in respect of the Series B preferred shares at such time.
|
|
|
Year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
(In thousands)
|
||||||||||
|
Net cash provided by operating activities
|
$
|
163,327
|
|
|
$
|
118,781
|
|
|
$
|
106,521
|
|
|
Net cash used in investing activities
|
(119,552
|
)
|
|
(33,732
|
)
|
|
(66,830
|
)
|
|||
|
Net cash used in financing activities
|
(18,604
|
)
|
|
(95,322
|
)
|
|
(28,120
|
)
|
|||
|
•
|
As a result of our status as a private company for the last several years we have not had sufficient history to estimate the volatility of our common share price. We calculate the expected volatility based on reported data for selected reasonably similar publicly traded companies for which historical information is available. We plan to continue to use the guideline peer group volatility information until the historical volatility of our common shares is relevant to measure expected volatility for future award grants;
|
|
•
|
We determine the risk-free interest rate by reference to implied yields available from U.S. Treasury securities with a remaining term equal to the expected life assumed at the date of the grant;
|
|
•
|
We assume dividend yield is based on our historical distributions paid, excluding distributions that resulted from activities to be one-time in nature;
|
|
•
|
Because we do not have sufficient history of exercise behavior, the expected term of the options is calculated using the assumption that the options will be exercised ratably from the date of vesting to the end of the contractual term for each vesting tranche of awards.
|
|
|
2017
|
|
2016
|
|
2015
|
||
|
Weighted-average expected life
|
n/a
|
|
6.6 years
|
|
|
6.5 years
|
|
|
Risk-free interest rate
|
n/a
|
|
1.6
|
%
|
|
1.9
|
%
|
|
Expected volatility
|
n/a
|
|
33
|
%
|
|
40
|
%
|
|
Expected dividend yield
|
n/a
|
|
2.0
|
%
|
|
4.0
|
%
|
|
Year Ended
December 31 |
Grantee Type
|
# of
Options Granted |
Vesting
Period |
Weighted-
Average Exercise Price |
Grant Date
Fair Value |
||
|
2017
|
Employee group
|
—
|
—
|
—
|
—
|
||
|
2016
|
Employee group
|
1,355,000
|
5 years
|
$9.81
|
$
|
4,674,750
|
|
|
2015
|
Employee group
|
1,280,000
|
5 years
|
$9.81
|
$
|
1,625,000
|
|
|
Year Ended
December 31 |
Grantee Type
|
# of
Restricted Stock Units Granted |
Vesting
Period |
Grant Date
Fair Value |
||
|
2017
|
Director group
|
18,348
|
2-3 years
|
$
|
198,892
|
|
|
2017
|
Employee group
|
141,288
|
5 years
|
$
|
1,897,498
|
|
|
2016
|
Director group
|
18,348
|
2-3 years
|
$
|
198,892
|
|
|
2015
|
Director group
|
18,348
|
2-3 years
|
$
|
113,758
|
|
|
Name
|
|
Age
|
|
Position(s)
|
|
|
Executive Officers
|
|
|
|
|
|
|
Fred Boehler
|
|
50
|
|
|
Chief Executive Officer, President and Trustee
|
|
Marc Smernoff
|
|
44
|
|
|
Chief Financial Officer and Executive Vice President
|
|
Andrea Darweesh
|
|
46
|
|
|
Chief Human Resources Officer and Executive Vice President
|
|
Thomas Musgrave
|
|
47
|
|
|
Chief Information Officer and Executive Vice President
|
|
Thomas Novosel
|
|
59
|
|
|
Chief Accounting Officer and Senior Vice President
|
|
Non-Employee Trustees
|
|||||
|
George J. Alburger, Jr.*
|
|
70
|
|
|
Trustee
|
|
Jeffrey M. Gault
|
|
71
|
|
|
Chairman of the Board of Trustees
|
|
Bradley J. Gross *
|
|
45
|
|
|
Trustee
|
|
James R. Heistand*
|
|
66
|
|
|
Trustee
|
|
Joel A. Holsinger
|
|
42
|
|
|
Trustee
|
|
Michelle M. MacKay*
|
|
51
|
|
|
Trustee
|
|
Mark R. Patterson*
|
|
57
|
|
|
Trustee
|
|
Andrew P. Power*
|
|
38
|
|
|
Trustee
|
|
__________________
|
|
|
|
|
|
|
* Our board of trustees has determined that this individual is independent for purposes of NYSE listing standards.
|
|||||
|
•
|
at least a majority of our trustees is “independent” in accordance with NYSE listing standards and our board of trustees is comprised of at least a majority of trustees not appointed by any of Yucaipa or its affiliates, the GS Entities or the Fortress Entity;
|
|
•
|
each of our audit, compensation and nominating and corporate governance committees is comprised of trustees that are “independent” in accordance with NYSE listing standards;
|
|
•
|
our independent trustees meet regularly in executive sessions without the presence of our officers or our non-independent trustees;
|
|
•
|
our board of trustees is not classified and each of our trustees is subject to re-election annually, and we will not classify our board of trustees in the future without the affirmative vote of at least a majority of the votes cast on the matter by shareholders entitled to vote generally in the election of trustees;
|
|
•
|
at least one of our trustees serving on our audit committee qualifies as an “audit committee financial expert” as defined by the SEC; and
|
|
•
|
we opted out of the Maryland business combination and control share acquisition statutes, and in the future will not opt in without the affirmative vote of at least a majority of the votes cast on the matter by shareholders entitled to vote generally in the election of trustees.
|
|
•
|
the integrity of our financial statements;
|
|
•
|
our internal financial reporting and compliance with our financial, accounting and disclosure controls and procedures;
|
|
•
|
the qualifications, engagement, compensation, independence and performance of our independent registered public accounting firm;
|
|
•
|
our independent registered public accounting firm’s annual audit of our financial statements and the approval of all audit and permissible non-audit services;
|
|
•
|
the performance of our internal audit function;
|
|
•
|
our legal and regulatory compliance; and
|
|
•
|
the approval of related party transactions.
|
|
•
|
set the overall compensation philosophy, strategy and policies for our executive officers and trustees;
|
|
•
|
annually review and approve corporate goals and objectives relevant to the compensation of our Chief Executive Officer and other key employees and evaluate performance in light of those goals and objectives;
|
|
•
|
review and determine the compensation of our trustees, Chief Executive Officer and other executive officers;
|
|
•
|
make recommendations to our board of trustees with respect to our incentive and equity-based compensation plans; and
|
|
•
|
review and approve employment agreements and other similar arrangements between us and our executive officers.
|
|
•
|
recommend to our board of trustees for approval the qualifications, qualities, skills and expertise required for board of trustees membership;
|
|
•
|
identify potential members of our board of trustees consistent with the criteria approved by our board of trustees and select and recommend to our board of trustees the trustee nominees for election at annual meetings of shareholders or to otherwise fill vacancies;
|
|
•
|
evaluate and make recommendations regarding the structure, membership and governance of the committees of our board of trustees;
|
|
•
|
develop and make recommendations to our board of trustees with regard to our corporate governance policies and principles, including development of a set of corporate governance guidelines and principles applicable to us; and
|
|
•
|
oversee the annual review of our board of trustees’ performance, including committees of our board of trustees.
|
|
•
|
Fred Boehler, our Chief Executive Officer and President;
|
|
•
|
Marc Smernoff, our Chief Financial Officer and Executive Vice President;
|
|
•
|
Andrea Darweesh, our Chief Human Resources Officer and Executive Vice President;
|
|
•
|
Thomas Musgrave, our Chief Information Officer and Executive Vice President; and
|
|
•
|
Thomas Novosel, our Chief Accounting Officer and Senior Vice President.
|
|
•
|
Base Salary
. A fixed cash payment intended to attract and retain talented individuals, recognize career experience, reflect job responsibilities and expected future contributions and provide market competitive compensation.
|
|
•
|
Short-Term Incentives
. Our Short-Term Incentive Plan, or STIP, provides annual cash incentive opportunities based upon our performance that is intended to promote and reward achievement of our annual financial and strategic objectives.
|
|
•
|
Long-Term Incentives
. Historically, we have made grants of service-based and performance-based stock options and restricted stock units intended to align the executive officer’s interests with those of our shareholders by tying value to our long-term performance. Grants are generally made at the time of hire with periodic grants thereafter. In fiscal 2017, only one of our named executive officers, Mr. Boehler, received a long-term incentive grant.
|
|
•
|
Other Benefits and Perquisites
. Health and welfare benefits (including medical, dental, vision, life and disability insurance) are intended to provide comprehensive benefits. Other benefits offered to our named executive officers include 401(k) matching contributions, deferred compensation employer contributions, payment of insurance premiums, relocation assistance and airfare reimbursement.
|
|
•
|
Post-Termination Benefits
. The existing employment agreements with our executive officers provide post-termination arrangements that we believe are competitive in our industry and are intended to attract and retain qualified executive officers.
|
|
Measure
|
|
Threshold
|
|
Target
|
|
Maximum
|
||||||
|
Adjusted EBITDA (1)
|
|
$
|
259.0
|
|
|
$
|
272.6
|
|
|
$
|
286.2
|
|
|
(1) Adjusted EBITDA, as used to determine performance under the STIP, is defined as Core EBITDA calculated on a constant currency basis.
|
||||||||||||
|
|
|
||
|
% of target performance level
|
Bonus as a % of target
|
||
|
95
|
%
|
—
|
%
|
|
96
|
%
|
20
|
%
|
|
97
|
%
|
40
|
%
|
|
98
|
%
|
60
|
%
|
|
99
|
%
|
80
|
%
|
|
100
|
%
|
100
|
%
|
|
101
|
%
|
110
|
%
|
|
102
|
%
|
120
|
%
|
|
103
|
%
|
130
|
%
|
|
104
|
%
|
140
|
%
|
|
105% (any beyond)
|
|
150
|
%
|
|
Name
|
|
Target ($)
|
|
Maximum ($)
|
||
|
Fred Boehler
|
|
812,500
|
|
|
1,218,750
|
|
|
Marc Smernoff
|
|
270,000
|
|
|
405,000
|
|
|
Andrea Darweesh
|
|
225,000
|
|
|
337,500
|
|
|
Thomas Musgrave
|
|
192,000
|
|
|
288,000
|
|
|
Thomas Novosel
|
|
109,090
|
|
|
163,635
|
|
|
•
|
An amount equal to two times the sum of (i) Mr. Boehler’s annual base salary and (ii) Mr. Boehler’s target annual bonus in the year of termination for a period of 24 months after the date of termination (subject to offset by compensation received by Mr. Boehler for subsequent employment or provision of consulting services during the separation period);
|
|
•
|
Pro rata STIP bonus based on number of days employed during bonus period (to the extent that performance metrics relating to bonus are met at the end of the bonus period as determined after the year-end audit); and
|
|
•
|
Payment or reimbursement of welfare plan coverage (other than short-term and long-term disability plans), including COBRA premiums for group health coverage for the executive and his or her eligible dependents, for up to 18 months.
|
|
•
|
Continued base salary for a period of 12 months (nine months for Mr. Novosel) after the date of termination;
|
|
•
|
Pro rata STIP bonus based on number of days employed during bonus period (to the extent that performance metrics relating to bonus are met at the end of the bonus period as determined after the year-end audit); and
|
|
•
|
For Mr. Smernoff, Ms. Darweesh and Mr. Musgrave, payment or reimbursement of welfare plan coverage (other than short-term and long-term disability plans), including COBRA premiums for group health coverage for the executive and his or her eligible dependents, for up to 12 months. For Mr. Novosel, payment or reimbursement of COBRA premiums for group health coverage for the executive and his eligible dependents, for up to nine months.
|
|
•
|
“cause” is defined as the executive’s (i) commission of an act that constitutes common law fraud or a felony, commission of any other crime involving moral turpitude, or commission of any other tortious
|
|
•
|
“good reason” is defined as the occurrence, without the executive’s consent, of any of the following events, other than in connection with a termination of the executive’s employment for cause or due to death or disability: (i) a material reduction in the executive’s rate of base salary and/or the amount of the executive’s annual STIP bonus opportunity; (ii) an action by us resulting in a material diminution in the executive’s titles, authority, duties, responsibilities or direct reports; (iii) our relocation of the executive’s principal place of employment to a location outside of the 50-mile radius of Atlanta, Georgia; or (iv) a material breach by us of the new employment agreement; provided, however, that none of the events described in this sentence shall constitute good reason unless and until (V) the executive reasonably determines in good faith that a good reason condition has occurred, (W) the executive first notifies us in writing describing in reasonable detail the condition which constitutes good reason within 60 days of its initial occurrence, (X) we fail to cure such condition within 30 days after our receipt of such written notice, (Y) notwithstanding such efforts, the good reason condition continues to exist, and (Z) the executive terminates his or her employment within 60 days after the end of such 30-day cure period. If we cure the good reason condition during such cure period, good reason shall be deemed not be have occurred.
|
|
•
|
“change in control” is defined as such term is defined in the 2017 Plan, which means the occurrence of any one of the following events:
|
|
•
|
the acquisition by any person (other than us or our subsidiaries or any of our employee benefit plans (including its trustee)), of beneficial ownership, directly or indirectly, of our securities representing 50% or more of the combined voting power of our then outstanding securities;
|
|
•
|
individuals who, as of the effective date of the 2017 Plan, constitute our board of trustees, or the Incumbent Board, cease for any reason to constitute at least a majority of our board of trustees; provided, however, that any individual becoming a trustee subsequent to the effective date of the 2017 Plan whose election, or nomination for election by our shareholders, was approved by a vote of at least two-thirds of the trustees then comprising the Incumbent Board shall be considered as though such individual were a member of the Incumbent Board, but excluding, for this purpose, any such individual whose initial assumption of office occurs as a result of an actual or threatened election contest with respect to the election or removal of trustees or other actual or threatened solicitation of proxies or consents by or on behalf of a person other than our board of trustees; or
|
|
•
|
consummation of a reorganization, merger or consolidation or sale or other disposition of all or substantially all of our assets or stock, or a Business Combination, in each case, unless, following such Business Combination, (i) all or substantially all of the individuals and entities who were the beneficial owners, respectively, of the total number of shares of our outstanding securities immediately prior to such Business Combination beneficially own, directly or indirectly, more than 50% of the combined voting power of the then outstanding securities of the corporation resulting from such Business Combination (including, without limitation, a corporation which as a result of such transaction owns us or all or substantially all of our assets either directly or through one or more subsidiaries) in substantially the same proportions as their ownership of the combined voting
|
|
Name and principal position
|
|
Year
|
|
Salary
($) (1)
|
|
Stock
awards
($) (2)
|
|
Option
awards
($) (3)
|
|
Non-equity
incentive
plan
compensation
($) (4)
|
|
Changes in
pension value
and non-
qualified
deferred
compensation
($) (5)
|
|
All other
compensation
($) (6)
|
|
Total ($)
|
|||||||
|
Fred Boehler
|
|
2017
|
|
812,500
|
|
|
959,278
|
|
|
—
|
|
|
1,218,750
|
|
|
—
|
|
|
34,115
|
|
|
3,024,643
|
|
|
President and Chief Executive Officer
|
|
2016
|
|
705,769
|
|
|
—
|
|
|
862,500
|
|
|
700,000
|
|
|
—
|
|
|
33,642
|
|
|
2,301,911
|
|
|
Marc Smernoff
|
|
2017
|
|
450,000
|
|
|
—
|
|
|
—
|
|
|
405,000
|
|
|
—
|
|
|
34,115
|
|
|
889,115
|
|
|
Chief Financial Officer and Executive Vice President
|
|
2016
|
|
450,000
|
|
|
—
|
|
|
—
|
|
|
270,000
|
|
|
—
|
|
|
140,494
|
|
|
860,494
|
|
|
Andrea Darweesh (7)
|
|
2017
|
|
375,000
|
|
|
—
|
|
|
—
|
|
|
337,500
|
|
|
—
|
|
|
34,115
|
|
|
746,615
|
|
|
Chief Human Resources Officer and Executive Vice President
|
|
2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Thomas Musgrave
|
|
2017
|
|
320,000
|
|
|
—
|
|
|
—
|
|
|
288,000
|
|
|
—
|
|
|
34,115
|
|
|
642,115
|
|
|
Chief Information Officer and Executive Vice President
|
|
2016
|
|
311,538
|
|
|
—
|
|
|
—
|
|
|
192,000
|
|
|
—
|
|
|
36,834
|
|
|
540,372
|
|
|
Thomas Novosel
|
|
2017
|
|
311,687
|
|
|
—
|
|
|
—
|
|
|
163,635
|
|
|
—
|
|
|
7,957
|
|
|
483,279
|
|
|
Chief Accounting Officer and Senior Vice President
|
|
2016
|
|
300,860
|
|
|
—
|
|
|
86,250
|
|
|
106,750
|
|
|
—
|
|
|
9,304
|
|
|
503,164
|
|
|
(1)
|
Represents actual base salary paid during the fiscal year.
|
|
(2)
|
Aggregate grant date fair value of restricted stock units computed in accordance with FASB ASC Topic 718.
|
|
(3)
|
Aggregate grant date fair value of stock options computed in accordance with FASB ASC Topic 718. Information about the assumptions used to value these awards can be found in Note 15 to the audited consolidated financial statements included in this Annual Report on Form 10-K.
|
|
(4)
|
Represents amounts earned by our named executive officers under our STIP. See “—Short Term Incentive Compensation—2017 STIP” for the target and maximum amounts potentially payable to the named executive officers under the 2017 STIP.
|
|
(5)
|
We do not provide above-market or preferential earnings on deferred compensation and none of our named executive officers participate in a defined benefit pension plan.
|
|
(6)
|
Amounts in this column are detailed in the table below:
|
|
Name
|
|
Year
|
|
401(k)
match($)
|
|
Insurance
($) (a)
|
|
Employer
deferred
compensa-
tion plan
contributions
($) (b)
|
|
Tax
gross-up
$ (c)
|
|
Relocation
and
moving
expenses
($) (d)
|
|
Other
personal
expenses
($) (e)
|
|
Total all
other
compensation($)
|
|||||||
|
Fred Boehler
|
|
2017
|
|
6,750
|
|
|
25,165
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,200
|
|
|
34,115
|
|
|
|
|
2016
|
|
6,625
|
|
|
24,817
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,200
|
|
|
33,642
|
|
|
Marc Smernoff
|
|
2017
|
|
6,750
|
|
|
25,165
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,200
|
|
|
34,115
|
|
|
|
|
2016
|
|
6,625
|
|
|
24,817
|
|
|
—
|
|
|
—
|
|
|
33,830
|
|
|
75,222
|
|
|
140,494
|
|
|
Andrea Darweesh
|
|
2017
|
|
6,750
|
|
|
25,165
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,200
|
|
|
34,115
|
|
|
Thomas Musgrave
|
|
2017
|
|
6,750
|
|
|
25,165
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,200
|
|
|
34,115
|
|
|
|
|
2016
|
|
6,625
|
|
|
24,817
|
|
|
2,525
|
|
|
667
|
|
|
—
|
|
|
2,200
|
|
|
36,834
|
|
|
Thomas Novosel
|
|
2017
|
|
6,750
|
|
|
—
|
|
|
—
|
|
|
1,207
|
|
|
—
|
|
|
—
|
|
|
7,957
|
|
|
|
|
2016
|
|
6,625
|
|
|
—
|
|
|
2,049
|
|
|
630
|
|
|
—
|
|
|
—
|
|
|
9,304
|
|
|
(a)
|
Reflects actual premiums paid by us for health insurance coverage for the named executive officers and their families and reimbursement of the named executive officers (on a pre-tax basis) for the portion of health insurance premiums paid by the named executive officers.
|
|
(b)
|
For fiscal year 2017, employer contributions earned in 2017 will not be funded into employee accounts until the first quarter of 2018.
|
|
(c)
|
Reflects tax gross-up paid on the vested portion of the employer contributions to a successor plan that was merged into the Deferred Compensation Plan.
|
|
(d)
|
For fiscal year 2016, reflects reimbursement to Mr. Smernoff of actual expenses incurred for relocation to Atlanta, Georgia. These expenses were valued on the basis of the aggregate incremental cost to our company and represent the amount accrued for payment or paid directly to the executive officer.
|
|
(e)
|
Reflects the following amounts: maximum amount payable by our company for executive physicals ($2,200 for each eligible named executive officer) and, for Mr. Smernoff, reimbursement of actual costs incurred for airline tickets to and from our headquarters ($64,038) and executive housing assistance ($8,984). The expenses reported for Mr. Smernoff were valued on the basis of the aggregate incremental cost to our company and represent the amount accrued for payment or paid directly to Mr. Smernoff.
|
|
Name
|
|
Grant
date
|
|
Estimated future
payouts under
non-equity incentive
plan awards (1)
|
|
Estimated future
payouts under
equity incentive
plan awards (2)
|
|
All other
option
awards:
number of
securities
underlying
options
(#)
|
|
Exercise
or base
price of
option
awards
($/Sh)
|
|
Grant date
fair value
of stock
and option
awards ($)
|
|||||||||||||||||
|
|
|
|
|
Threshold
($)
|
|
Target
($)
|
|
Maximum
($)
|
|
Threshold
(#)
|
|
Target
(#)
|
|
Maximum
(#)
|
|
|
|
|
|
|
|||||||||
|
Fred Boehler
|
|
|
|
—
|
|
|
812,500
|
|
|
1,218,750
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
3/1/2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71,428
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
959,278
|
|
|
Marc Smernoff
|
|
|
|
—
|
|
|
270,000
|
|
|
405,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Andrea Darweesh
|
|
|
|
—
|
|
|
225,000
|
|
|
337,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Thomas Musgrave
|
|
|
|
—
|
|
|
192,000
|
|
|
288,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Thomas Novosel
|
|
|
|
—
|
|
|
109,090
|
|
|
163,635
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|||
|
(1)
|
Represents potential amounts to be earned by our named executive officers under our STIP. The actual amounts earned by each named executive officer are set forth in the Summary Compensation Table under “Non-Equity Incentive Plan Compensation.”
|
|
(2)
|
Represents performance-based restricted stock units granted to Mr. Boehler in March 2017. This award vests based on the achievement of an Adjusted EBITDA target for 2017 and, if the performance criteria is achieved, will vest in 20% annual increments, beginning March 1, 2019. For a description of vesting and other provisions, see “—Long-Term Incentive Compensation.”
|
|
|
|
Option Awards
|
|
Stock Awards
|
||||||||||||||||||||||
|
Name
|
|
Grant
date
|
|
Number of
securities
underlying
unexercised
options (#)
exercisable
|
|
Number of
securities
underlying
unexercised
options (#)
unexercisable
|
|
Option
exercise
price
($)
|
|
Option
expiration
date
|
|
Number of
shares
of stock
that have
not
vested
(#)
|
|
Market
value of
shares of
stock that
have not
vested
(#)
|
|
Equity
incentive
plan awards:
number of
unearned
shares that
have not
vested
(#)
|
|
Equity
incentive
plan awards:
market or
payout value
of unearned
shares that
have not
vested
(#)
|
||||||||
|
Fred Boehler
|
|
2/6/2013
|
(1
|
)
|
320,000
|
|
|
80,000
|
|
|
9.81
|
|
|
2/6/2023
|
|
|
|
|
|
|
|
|
||||
|
|
|
3/27/2014
|
(2
|
)
|
120,000
|
|
|
80,000
|
|
|
9.81
|
|
|
3/27/2024
|
|
|
|
|
|
|
|
|
||||
|
|
|
12/14/2015
|
(3
|
)
|
120,000
|
|
|
180,000
|
|
|
9.81
|
|
|
12/14/2026
|
|
|
|
|
|
|
|
|
||||
|
|
|
3/21/2016
|
(4
|
)
|
—
|
|
|
250,000
|
|
|
9.81
|
|
|
3/1/2027
|
|
|
|
|
|
|
|
|
||||
|
|
|
3/1/2017
|
(5
|
)
|
|
|
|
|
|
|
|
|
—
|
|
|
—
|
|
|
71,428
|
|
|
1,142,848
|
|
|||
|
Marc Smernoff
|
|
5/13/2015
|
(6
|
)
|
160,000
|
|
|
240,000
|
|
|
9.81
|
|
|
5/13/2025
|
|
|
|
|
|
|
|
|
||||
|
Andrea Darweesh
|
|
9/9/2016
|
(7
|
)
|
60,000
|
|
|
240,000
|
|
|
9.81
|
|
|
9/9/2027
|
|
|
|
|
|
|
|
|
||||
|
Thomas Musgrave
|
|
5/30/2012
|
(8
|
)
|
55,000
|
|
|
—
|
|
|
9.81
|
|
|
5/30/2022
|
|
|
|
|
|
|
|
|
||||
|
|
|
6/24/2013
|
(9
|
)
|
20,000
|
|
|
5,000
|
|
|
9.81
|
|
|
6/24/2023
|
|
|
|
|
|
|
|
|
||||
|
|
|
12/19/2013
|
(10
|
)
|
84,000
|
|
|
21,000
|
|
|
9.81
|
|
|
12/19/2023
|
|
|
|
|
|
|
|
|
||||
|
|
|
9/21/2015
|
(11
|
)
|
46,000
|
|
|
69,000
|
|
|
9.81
|
|
|
9/21/2025
|
|
|
|
|
|
|
|
|
||||
|
Thomas Novosel
|
|
10/30/2013
|
(12
|
)
|
60,000
|
|
|
15,000
|
|
|
9.81
|
|
|
10/30/2023
|
|
|
|
|
|
|
|
|
||||
|
|
|
3/22/2016
|
(13
|
)
|
5,000
|
|
|
20,000
|
|
|
9.81
|
|
|
3/22/2026
|
|
|
|
|
|
|
|
|
||||
|
(1)
|
The time-based options vested 20% on February 4, 2014, February 4, 2015, February 4, 2016 and February 4, 2017, and the remaining options vest ratably on February 4, 2018.
|
|
(2)
|
The time-based options vested 20% on March 27, 2015, March 27, 2016 and March 27, 2017, and the remaining options vest ratably on March 27, 2018 and March 27, 2019.
|
|
(3)
|
The time-based options vested 20% on December 14, 2016 and December 14, 2017, and the remaining options vest ratably on December 14, 2018, December 14, 2019 and December 14, 2020.
|
|
(4)
|
Vesting of these options was contingent upon achievement of a 2016 performance target relating to Adjusted EBITDA, which was satisfied, so the time-based options will vest 20% on January 1, 2018, January 1, 2019, January 1, 2020, January 1, 2021 and January 1, 2022.
|
|
(5)
|
Performance-based restricted stock units that will vest on the achievement of an Adjusted EBITDA target for 2017. If the performance criteria is achieved the restricted stock units will vest in 20% increments ratably over five years beginning March 1, 2019. There was no public market for our common shares as of December 31, 2017, so market value shown above is calculated based on the initial public offering price of $16.00 per share.
|
|
(6)
|
The time-based options vested 20% on May 13, 2016 and May 13, 2017, and the remaining options vest ratably on May 13, 2018, May 13, 2019 and May 13, 2020.
|
|
(7)
|
The time-based options vested 20% on September 9, 2017, and the remaining options vest ratably on September 9, 2018, September 9, 2019, September 9, 2020, September 9, 2021 and September 9, 2022.
|
|
(8)
|
The time-based options vested 20% on October 31, 2012, October 31, 2013, October 31, 2014, October 31, 2015 and October 31, 2016.
|
|
(9)
|
The time-based options vested 20% on June 24, 2014, June 24, 2015, June 24, 2016 and June 24, 2017, and the remaining options vest on June 24, 2018.
|
|
(10)
|
The time-based options vested 20% on December 19, 2014, December 19, 2015, December 19, 2016 and December 19, 2017 and the remaining options vest on December 19, 2018.
|
|
(11)
|
The time-based options vested 20% on September 21, 2016 and September 21, 2017, and the remaining options vest ratably on September 21, 2018, September 21, 2019 and September 21, 2020.
|
|
(12)
|
The time-based options vested 20% on October 30, 2014, October 30, 2015, October 30, 2016 and October 30, 2017, and the remaining options vest on October 30, 2018.
|
|
(13)
|
The time-based options vested 20% on March 22, 2017 and March 22, 2018, and the remaining options vest ratably on March 22, 2019, March 22, 2020 and March 22, 2021.
|
|
Nonqualified deferred compensation
|
|||||||||||||||
|
Name
|
|
Executive
contributions
in 2017
($)
|
|
Company
contributions
in 2017
($)(a)
|
|
Aggregate
earnings in
2017
($)
|
|
Aggregate
withdrawals/
distributions
($)
|
|
Aggregate
balance at
December 31,
2017
($)
|
|||||
|
Fred Boehler
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Marc Smernoff
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Andrea Darweesh
|
|
45,000
|
|
|
—
|
|
|
4,167
|
|
|
—
|
|
|
49,167
|
|
|
Thomas Musgrave
|
|
8,301
|
|
|
—
|
|
|
4,480
|
|
|
—
|
|
|
30,880
|
|
|
Thomas Novosel
|
|
8,454
|
|
|
—
|
|
|
9,796
|
|
|
—
|
|
|
61,424
|
|
|
(a)
|
For fiscal year 2017, employer contributions earned in 2017 will not be funded into employee accounts until the first quarter of 2018.
|
|
•
|
“cause” is defined to include termination as a result of (i) the commission of any act of gross negligence, fraud or serious misconduct in the performance of such executive officer’s duties, (ii) the conviction of such executive officer of an offense that adversely affects or reflects negatively on us, (iii) intentionally obtaining any material for personal gain, profit or enrichment at the expense of our company or from a transaction in which the executive officer has an interest which is adverse to our interests, subject to certain limitations, (iv) abuse of non-prescription medication, narcotics, or other controlled or intoxicating substances, and such abuse materially impairs such executive officer’s ability to perform his normal duties, (v) failure to perform his duties and responsibilities, including reasonable directives from us, in good faith to the best of his ability and failure to cure such non-performance within 30 days after notice of such failure from us to him, (vi) refusal to follow the instructions or directives of our board of trustees or its designee or failure to follow such directives or instructions without compelling reasons, (vii) a serious violation of our rules or policies about which such executive officer had notice, or (viii) acting in a manner which is intended to be materially detrimental or damaging to our reputation, business operations or relations with our other employees, customers or suppliers.
|
|
•
|
“good reason” means: (i) a material diminution of the executive officer’s title, authority, status, duties or responsibilities; (ii) the executive officer’s base salary, target or bonus opportunity which can be earned or amount of overall compensation package (including long-term incentive plans and equity awards), is reduced below the higher of (A) the amount in effect as of the date of a change of ownership or (B) the highest amount thereafter; (iii) the failure by our company to provide for the assumption of the employment agreement by any successor entity; (iv) a material breach by us of the employment agreement; or (v) a change in the location of our principal office or a requirement that the executive officer move to a location more than fifty (50) miles outside the metropolitan area of Atlanta, Georgia.
|
|
•
|
“change of ownership” means the occurrence of any one of the following events: (i) a merger, consolidation, or reorganization of us into or with another legal entity, an equity sale, transfer or other transaction or a sale or transfer by our company of all or substantially all of our assets to any other legal entity, such that following such transaction, Yucaipa and its affiliates will have no equity or ownership interest of the acquirer; (ii) any transaction or series of transactions by Yucaipa and its affiliates that results in Yucaipa and its affiliates beneficially owning no interest in our common shares outstanding and reserved for issuance immediately prior to such transaction or series of transactions; (iii) a dissolution or liquidation of our company; or (iv) such other event or transaction which our board of trustees deems to be a change of ownership. The completion of the IPO did not constitute a change in ownership.
|
|
•
|
Upon termination for cause, unexercised options expire upon termination;
|
|
•
|
Upon termination due to death or disability, any vested stock options must be exercised within six months of such death or disability;
|
|
•
|
Upon termination as a result of voluntary termination of employment (other than for “good reason”), any vested stock options must be exercised within three months of the date of termination; and
|
|
•
|
Upon termination for any reason other than those set forth above (including without cause or for good reason), unvested stock options are forfeited, and any vested stock options must be exercised within one year following the date of termination.
|
|
|
|
Benefit
|
|
Voluntary
resignation/
death or
disability ($)
|
|
Termination
for cause ($)
|
|
Termination
without
cause ($)
|
|
Change in
control for
good
reason ($)
|
|
Change in
control and
acceleration (1)($)
|
|||||
|
Fred Boehler
|
|
Cash severance
|
|
—
|
|
|
—
|
|
|
1,700,000
|
|
|
1,700,000
|
|
|
—
|
|
|
|
|
Equity awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,794,948
|
|
|
|
|
Benefits continuation
|
|
—
|
|
|
—
|
|
|
35,805
|
|
|
35,805
|
|
|
—
|
|
|
|
|
Total
|
|
—
|
|
|
—
|
|
|
1,735,805
|
|
|
1,735,805
|
|
|
4,794,948
|
|
|
Marc Smernoff
|
|
Cash severance
|
|
—
|
|
|
—
|
|
|
720,000
|
|
|
720,000
|
|
|
—
|
|
|
|
|
Equity awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,485,600
|
|
|
|
|
Benefits continuation
|
|
—
|
|
|
—
|
|
|
35,805
|
|
|
35,805
|
|
|
—
|
|
|
|
|
Total
|
|
—
|
|
|
|
|
755,805
|
|
|
755,805
|
|
|
1,485,600
|
|
|
|
Andrea Darweesh
|
|
Cash severance
|
|
—
|
|
|
—
|
|
|
600,000
|
|
|
600,000
|
|
|
—
|
|
|
|
|
Equity awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,485,600
|
|
|
|
|
Benefits continuation
|
|
—
|
|
|
—
|
|
|
35,805
|
|
|
35,805
|
|
|
—
|
|
|
|
|
Total
|
|
—
|
|
|
—
|
|
|
635,805
|
|
|
635,805
|
|
|
1,485,600
|
|
|
Thomas Musgrave
|
|
Cash severance
|
|
—
|
|
|
—
|
|
|
512,000
|
|
|
512,000
|
|
|
—
|
|
|
|
|
Equity awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
588,050
|
|
|
|
|
Benefits continuation
|
|
—
|
|
|
—
|
|
|
35,805
|
|
|
35,805
|
|
|
—
|
|
|
|
|
Total
|
|
—
|
|
|
—
|
|
|
547,805
|
|
|
547,805
|
|
|
588,050
|
|
|
Thomas Novosel
|
|
Cash severance
|
|
—
|
|
|
—
|
|
|
345,564
|
|
|
345,564
|
|
|
—
|
|
|
|
|
Equity awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
216,650
|
|
|
|
|
Benefits continuation
|
|
—
|
|
|
—
|
|
|
10,879
|
|
|
10,879
|
|
|
—
|
|
|
|
|
Total
|
|
—
|
|
|
—
|
|
|
356,443
|
|
|
356,443
|
|
|
216,650
|
|
|
(1)
|
Amounts shown assumes our compensation committee exercises its discretion under the 2010 Plan to accelerate the vesting of unvested equity awards solely upon a change in control. There was no public market for our common shares as of December 31, 2017; amounts shown above are based on the initial public offering price of $16.00 per share.
|
|
•
|
the act or omission of the indemnitee was material to the matters giving rise to the proceeding and (A) was committed in bad faith or (B) was the result of active and deliberate dishonesty;
|
|
•
|
the indemnitee actually received an improper personal benefit in money, property or services; or
|
|
•
|
in the case of any criminal proceeding, the indemnitee had reasonable cause to believe that the indemnitee’s conduct was unlawful.
|
|
Name
|
|
Fees earned
or paid in
cash
|
|
Stock
awards ($)(1)
|
|
Total
|
||||||
|
George J. Alburger, Jr.
|
|
$
|
59,500
|
|
|
$
|
82,138
|
|
|
$
|
141,638
|
|
|
Ronald Burkle
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Christopher Crampton
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Richard d’Abo
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Jeffrey M. Gault
|
|
$
|
240,000
|
|
|
—
|
|
|
$
|
240,000
|
|
|
|
Bradley J. Gross
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Joel A. Holsinger
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Gregory Mays
|
|
$
|
264,000
|
|
|
$
|
82,138
|
|
|
$
|
346,138
|
|
|
Terrence J. Wallock
|
|
$
|
55,000
|
|
|
$
|
82,138
|
|
|
$
|
137,138
|
|
|
(1)
|
Reflects the aggregate grant date fair value of the restricted stock units granted on February 1, 2017 computed in accordance with FASB ASC Topic 718. As of December 31, 2017, our non-employee trustees held the following aggregate number of restricted stock units: Mr. Alburger – 40,774 restricted stock units; Mr. Gault – 568,753 restricted stock units; Mr. Mays – 46,890 restricted stock units; and Mr. Wallock – 40,774 restricted stock units.
|
|
|
|
Number of common shares
beneficially owned
|
|
Percentage of common shares
beneficially owned
|
||
|
5% shareholders:
|
|
|
|
|
||
|
YF ART Holdings GP, LLC (1)
|
|
54,952,774
|
|
|
38.6
|
%
|
|
The Goldman Sachs Group, Inc. (2)
|
|
23,769,508
|
|
|
16.7
|
%
|
|
CF Cold LP (3)
|
|
7,235,529
|
|
|
5.1
|
%
|
|
Named executive officers and trustees:
|
|
|
|
|
||
|
Fred Boehler (4)
|
|
690,000
|
|
|
*
|
|
|
Marc Smernoff (5)
|
|
160,000
|
|
|
*
|
|
|
Thomas Musgrave (6)
|
|
210,000
|
|
|
*
|
|
|
Thomas Novosel (7)
|
|
65,000
|
|
|
*
|
|
|
Andrea Darweesh (8)
|
|
60,000
|
|
|
*
|
|
|
Jeffrey M. Gault (9)
|
|
1,101,747
|
|
|
*
|
|
|
George J. Alburger, Jr.
|
|
—
|
|
|
*
|
|
|
James R. Heistand
|
|
31,250
|
|
|
*
|
|
|
Michelle M. MacKay
|
|
—
|
|
|
*
|
|
|
Mark R. Patterson
|
|
—
|
|
|
*
|
|
|
Andrew P. Power
|
|
—
|
|
|
*
|
|
|
All executive officers, trustees and trustee nominees as a group (11 persons)
|
|
2,317,997
|
|
|
1.6
|
%
|
|
*
|
Indicates beneficial ownership of less than 1% of our outstanding common shares.
|
|
(1)
|
YF ART GP is the general partner of YF ART Holdings. The limited partners of YF ART Holdings is YF ART Holdings Aggregator, LLC, which is wholly owned by private equity funds affiliated with Yucaipa. YF ART GP is wholly owned by private equity funds affiliated with Yucaipa. Ronald W. Burkle indirectly controls YF ART GP and may be deemed to have voting and dispositive power with respect to the common shares directly owned by YF ART Holdings and therefore be deemed to be the beneficial owner of the common shares held by such entities, but disclaims beneficial ownership of such common shares, except to the extent of his pecuniary interest therein. YF ART GP’s address is 9130 West Sunset Boulevard, Los Angeles, California 90069.
|
|
(2)
|
Consists of
8,489,979
shares held directly by GS Capital Partners VI Fund, L.P., or GS VI,
2,334,622
shares held directly by GS Capital Partners VI Parallel, L.P., or GS Parallel VI,
7,061,705
shares held indirectly by GS Capital Partners VI Offshore Fund, L.P., or GS Offshore,
301,776
shares held indirectly by GS Capital Partners VI GmbH & Co. KG, or GS GmbH,
5,456,426
shares held indirectly by Opportunity Partners Offshore-B Co-Invest AIV, L.P., or Opportunity, and together with GS VI, GS Parallel VI, GS Offshore and GS GmbH, the “GS Control Entities,” and
125,000
shares held directly by Goldman Sachs & Co. LLC and indirectly by The GS Group. The GS Control Entities, of which affiliates of The GS Group, Inc., or The GS Group, are the general partner, managing general partner or investment manager, share voting and dispositive power with certain of their respective affiliates. The GS Group disclaims beneficial ownership of the common shares held directly or indirectly by the GS Control Entities except to the extent of their pecuniary interests therein, if any. The address of the GS Control Entities and The GS Group is 200 West Street New York, New York 10282. We have been advised that the GS Entities are affiliates of a broker-dealer. We have also been advised that the GS Entities acquired their investment in us in the ordinary course
|
|
(3)
|
CF Cold LP is an investment vehicle affiliated with Fortress Investment Group LLC, an investment manager of private equity funds and credit funds specializing in asset-based investing. The address of Fortress Investment Group LLC is 1345 Avenue of the Americas, New York, New York 10105.
|
|
(4)
|
Consists of 690,000 common shares issuable upon the exercise of options currently exercisable.
|
|
(5)
|
Consists of 160,000 common shares issuable upon the exercise of options currently exercisable.
|
|
(6)
|
Consists of 210,000 common shares issuable upon the exercise of options currently exercisable.
|
|
(7)
|
Consists of 65,000 common shares issuable upon the exercise of options currently exercisable.
|
|
(8)
|
Consists 60,000 of common shares issuable upon the exercise of options which are currently exercisable.
|
|
(9)
|
Consists of 1,101,747 common shares issuable upon the exercise of options currently exercisable.
|
|
|
|
As of December 31, 2017
|
||||
|
Plan Category
|
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
|
Weighted-average exercise price of outstanding options, warrants and rights (1)(2)
|
|
Number of securities remaining available for future issuance under equity compensation plans
|
|
Equity compensation plans approved by security holders
|
|
5,584,000 (3)
|
|
9.72
|
|
3,166,001
|
|
Equity compensation plans not approved by security holders
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Total
|
|
5,584,000
|
|
9.72
|
|
3,166,001
|
|
(2)
|
The weighted-average remaining contractual term of the Company’s outstanding options as of December 31, 2017 was 6.0 years.
|
|
(3)
|
This number includes 5,584,000 shares for issuance under the Americold Realty Trust 2010 Equity Incentive Plan and the Americold Realty Trust 2008 Equity Incentive Plan, of which 5,478,000 shares were subject to outstanding options and 106,000 shares were subject to outstanding RSU awards.
|
|
Types of Fees
|
|
2017
|
|
2016
|
||||
|
Audit fees
|
|
$
|
6,678,297
|
|
|
$
|
4,989,156
|
|
|
Audit-related fees
|
|
135,000
|
|
|
45,690
|
|
||
|
Tax fees
|
|
1,079,612
|
|
|
531,162
|
|
||
|
Total
|
|
$
|
7,892,909
|
|
|
$
|
5,566,008
|
|
|
a.
|
Financial Statements and Schedules:
|
|
Report of Independent Registered Public Accounting Firm
|
F-
1
|
|||
|
|
|
|||
|
F-
2
|
||||
|
Consolidated Statements of Operations
|
F-
3
|
|||
|
Consolidated Statements of Comprehensive Income (Loss)
|
F-
4
|
|||
|
F-
5
|
||||
|
F-
6
|
||||
|
F-
7
|
||||
|
Schedule III – Real Estate and Accumulated Depreciation
|
F-
85
|
|||
|
|
|
|
|
|
|
China Merchants Americold Logistics Company Limited
|
|
|||
|
Audited Consolidated Financial Statements
|
|
|||
|
Report of Independent Auditors
|
F-
94
|
|||
|
Consolidated Balance Sheets
|
F-
95
|
|||
|
Consolidated Statements of Comprehensive Loss
|
F-
97
|
|||
|
Consolidated Statements of Shareholders’ Equity
|
F-
99
|
|||
|
Consolidated Statements of Cash Flows
|
F-
100
|
|||
|
Notes to Consolidated Financial Statements
|
F-
102
|
|||
|
|
|
|
|
|
|
China Merchants Americold Holdings Company Limited
|
|
|||
|
Audited Consolidated Financial Statements
|
|
|||
|
Report of Independent Auditors
|
F-
131
|
|||
|
Consolidated Balance Sheets
|
F-
132
|
|||
|
Consolidated Statements of Comprehensive Income (Loss)
|
F-
134
|
|||
|
Consolidated Statements of Shareholders’ Equity
|
F-
136
|
|||
|
Consolidated Statements of Cash Flows
|
F-
137
|
|||
|
Notes to Consolidated Financial Statements
|
F-
139
|
|||
|
b.
|
Exhibits
|
|
Exhibit No.
|
|
Description
|
|
|
|
|
Amended and Restated Declaration of Trust of Americold Realty Trust, dated as of January 22, 2018 (incorporated by reference to Exhibit 3.1 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Amended and Restated Bylaws of Americold Realty Trust (incorporated by reference to Exhibit 3.2 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Credit Agreement, dated as of January 23, 2018, by and among Americold Realty Operating Partnership, L.P., the Company, the Several Lenders and Letter of Credit Issuers from Time to Time Parties Thereto and Bank of America, National Association, as Administrative Agent (incorporated by reference to Exhibit 10.1 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Guarantee and Collateral Agreement, dated as of January 23, 2018, by and among Americold Realty Operating Partnership, L.P., the Subsidiaries of Americold Realty Operating Partnership, L.P. identified therein and Bank of America, National Association, as Administrative Agent (incorporated by reference to Exhibit 10.2 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Employment Agreement, dated as of January 23, 2018, by and between AmeriCold Logistics, LLC and Fred Boehler (incorporated by reference to Exhibit 10.3 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Employment Agreement, dated as of January 23, 2018, by and between AmeriCold Logistics, LLC and Marc Smernoff (incorporated by reference to Exhibit 10.4 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Employment Agreement, dated as of January 23, 2018, by and between AmeriCold Logistics, LLC and Thomas Novosel (incorporated by reference to Exhibit 10.5 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Employment Agreement, dated as of January 23, 2018, by and between AmeriCold Logistics, LLC and Thomas Musgrave (incorporated by reference to Exhibit 10.6 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Employment Agreement, dated as of January 23, 2018, by and between AmeriCold Logistics, LLC and Andrea Darweesh (incorporated by reference to Exhibit 10.7 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Americold Realty Trust 2017 Equity Incentive Plan, effective as of January 23, 2018 (incorporated by reference to Exhibit 10.8 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Amended and Restated Shareholders Agreement, dated January 18, 2018, by and among the Company and the shareholders of the Company signatories thereto (incorporated by reference to Exhibit 10.9 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Registration Rights Agreement, dated January 18, 2018, by and among the Company and the shareholders of the Company signatories thereto (incorporated by reference to Exhibit 10.10 to Americold Realty Trust's Current Report on Form 8-K filed on January 23, 2018 (Registration No. 333-221560))
|
|
|
|
|
Americold Realty Trust 2010 Equity Incentive Plan (incorporated by reference to Exhibit 10.14 to Americold Realty Trust’s Registration Statement on Form S-11/A, filed on December 19, 2017 (Registration No. 333-221560))
|
|
|
|
|
Form of Indemnification Agreement (incorporated by reference to Exhibit 10.16 to Americold Realty Trust’s Registration Statement on Form S-11/A, filed on December 19, 2017 (Registration No. 333-221560))
|
|
|
|
|
Limited Partnership Agreement of Americold Realty Operating Partnership, L.P. (incorporated by reference to Exhibit 10.19 to Americold Realty Trust’s Registration Statement on Form S-11/A, filed on November 14, 2017 (Registration No. 333-221560))
|
|
|
|
|
Equity Investor Agreement, dated as of January 11, 2018, by and among YF ART Holdings, L.P., GS Capital Partners VI Fund, L.P., GS Capital Partners VI Parallel, L.P., GSCP VI Offshore IceCap Investment, L.P., GSCP VI GmbH IceCap Investment, L.P., IceCap2 Holdings, L.P., Charm Progress Investment Limited and Americold Realty Trust (incorporated by reference to Exhibit 10.20 to Americold Realty Trust’s Registration Statement on Form S-11/A, filed on January 12, 2018 (Registration No. 333-221560))
|
|
|
|
|
Americold Realty Trust 2008 Equity Incentive Plan (incorporated by reference to Exhibit 10.21 to Americold Realty Trust’s Registration Statement on Form S-11/A, filed on January 12, 2018 (Registration No. 333-221560))
|
|
|
21.1
|
|
|
|
|
23.1
|
|
|
|
|
23.2
|
|
|
|
|
31.1
|
|
|
|
|
31.2
|
|
|
|
|
32.1
|
|
|
|
|
32.2
|
|
|
|
|
Americold Realty Trust and Subsidiaries
|
|||||||||||
|
Consolidated Balance Sheets
|
|||||||||||
|
(In thousands, except shares and per share amounts)
|
|||||||||||
|
|
December 31,
|
||||||||||
|
|
2017
|
|
2017
|
|
2016
|
||||||
|
|
Pro forma (Note 1)
|
|
Historical
|
||||||||
|
Assets
|
Unaudited
|
|
|
|
|
||||||
|
Property, plant, and equipment:
|
|
|
|
|
|
||||||
|
Land
|
$
|
389,443
|
|
|
$
|
389,443
|
|
|
$
|
384,855
|
|
|
Buildings and improvements
|
1,865,727
|
|
|
1,865,727
|
|
|
1,765,991
|
|
|||
|
Machinery and equipment
|
555,453
|
|
|
555,453
|
|
|
532,855
|
|
|||
|
|
2,810,623
|
|
|
2,810,623
|
|
|
2,683,701
|
|
|||
|
Accumulated depreciation and depletion
|
(1,010,903
|
)
|
|
(1,010,903
|
)
|
|
(923,686
|
)
|
|||
|
Property, plant, and equipment – net
|
1,799,720
|
|
|
1,799,720
|
|
|
1,760,015
|
|
|||
|
Capitalized leases:
|
|
|
|
|
|
||||||
|
Buildings and improvements
|
16,827
|
|
|
16,827
|
|
|
16,827
|
|
|||
|
Machinery and equipment
|
59,389
|
|
|
59,389
|
|
|
41,831
|
|
|||
|
|
76,216
|
|
|
76,216
|
|
|
58,658
|
|
|||
|
Accumulated depreciation
|
(41,051
|
)
|
|
(41,051
|
)
|
|
(34,607
|
)
|
|||
|
Capitalized leases – net
|
35,165
|
|
|
35,165
|
|
|
24,051
|
|
|||
|
Cash and cash equivalents
|
183,656
|
|
|
48,873
|
|
|
22,834
|
|
|||
|
Restricted cash
|
21,090
|
|
|
21,090
|
|
|
40,096
|
|
|||
|
Accounts receivable – net of allowance of $4,961 and $4,072 at December 31, 2017 (historical and pro forma) and 2016, respectively
|
200,354
|
|
|
200,354
|
|
|
199,751
|
|
|||
|
Identifiable intangible assets – net
|
26,645
|
|
|
26,645
|
|
|
24,254
|
|
|||
|
Goodwill
|
188,169
|
|
|
188,169
|
|
|
186,805
|
|
|||
|
Investments in partially owned entities
|
15,942
|
|
|
15,942
|
|
|
22,396
|
|
|||
|
Other assets
|
44,383
|
|
|
59,287
|
|
|
47,429
|
|
|||
|
Total assets
|
$
|
2,515,124
|
|
|
$
|
2,395,245
|
|
|
$
|
2,327,631
|
|
|
Liabilities, Series B Preferred Shares and shareholders’ equity (deficit)
|
|
|
|
|
|
||||||
|
Liabilities:
|
|
|
|
|
|
||||||
|
Borrowings under revolving line of credit
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
28,000
|
|
|
Accounts payable and accrued expenses
|
240,188
|
|
|
241,259
|
|
|
210,469
|
|
|||
|
Construction loan - net of deferred financing costs of $179 at December 31, 2017 historical, and zero at December 31, 2017 pro forma
|
—
|
|
|
19,492
|
|
|
—
|
|
|||
|
Mortgage notes and term loans - net of discount and deferred financing costs of $31,996 and $35,916, in the aggregate, at December 31, 2017 (historical) and 2016, respectively, and $18,166 at December 31, 2017 pro forma
|
1,404,750
|
|
|
1,721,958
|
|
|
1,652,425
|
|
|||
|
Sale-leaseback financing obligations
|
121,516
|
|
|
121,516
|
|
|
123,616
|
|
|||
|
Capitalized lease obligations
|
38,124
|
|
|
38,124
|
|
|
27,932
|
|
|||
|
Unearned revenue
|
19,196
|
|
|
19,196
|
|
|
17,863
|
|
|||
|
Pension and postretirement benefits
|
16,756
|
|
|
16,756
|
|
|
21,799
|
|
|||
|
Deferred tax liability - net
|
21,940
|
|
|
21,940
|
|
|
23,055
|
|
|||
|
Multi-Employer pension plan withdrawal liability
|
9,134
|
|
|
9,134
|
|
|
—
|
|
|||
|
Total liabilities
|
1,871,604
|
|
|
2,209,375
|
|
|
2,105,159
|
|
|||
|
Commitments and Contingencies (Note 18)
|
|
|
|
|
|
||||||
|
Preferred shares of beneficial interest, $0.01 par value – authorized 375,000 Series B Cumulative Convertible Voting and Participating Preferred Shares; aggregate liquidation preference of $375,000; 375,000 shares issued and outstanding at December 31, 2017 (historical) and 2016, and no shares outstanding at December 31, 2017 pro forma
|
—
|
|
|
372,794
|
|
|
371,927
|
|
|||
|
Shareholders’ equity (deficit):
|
|
|
|
|
|
||||||
|
Preferred shares of beneficial interest, $0.01 par value – authorized 1,000 Series A Cumulative Non-Voting Preferred Shares; aggregate liquidation preference of $125; 125 shares issued and outstanding at December 31, 2017 (historical) and 2016, and no shares outstanding at December 31, 2017 pro forma
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Common shares of beneficial interest, $0.01 par value – authorized 250,000,000 shares; 69,370,609 shares issued and outstanding at December 31, 2017 (historical) and 2016, and 142,475,349 shares issued and outstanding at December 31, 2017 pro forma
|
1,424
|
|
|
694
|
|
|
694
|
|
|||
|
Paid-in capital
|
1,250,951
|
|
|
394,082
|
|
|
392,591
|
|
|||
|
Accumulated deficit and distributions in excess of net earnings
|
(608,625
|
)
|
|
(581,470
|
)
|
|
(532,196
|
)
|
|||
|
Accumulated other comprehensive loss
|
(230
|
)
|
|
(230
|
)
|
|
(10,544
|
)
|
|||
|
Total shareholders’ equity (deficit)
|
643,520
|
|
|
(186,924
|
)
|
|
(149,455
|
)
|
|||
|
Total liabilities, Series B Preferred Shares and shareholders’ equity (deficit)
|
$
|
2,515,124
|
|
|
$
|
2,395,245
|
|
|
$
|
2,327,631
|
|
|
|
|
|
|
|
|
||||||
|
See accompanying notes.
|
|
|
|
|
|
||||||
|
Americold Realty Trust and Subsidiaries
|
|||||||||||
|
Consolidated Statements of Operations
|
|||||||||||
|
(In thousands, except per share amounts)
|
|||||||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Rent, storage, and warehouse services revenues
|
$
|
1,145,662
|
|
|
$
|
1,080,867
|
|
|
$
|
1,057,124
|
|
|
Third-party managed services
|
242,189
|
|
|
252,411
|
|
|
233,564
|
|
|||
|
Transportation services
|
146,070
|
|
|
147,004
|
|
|
180,892
|
|
|||
|
Other revenues
|
9,666
|
|
|
9,717
|
|
|
9,805
|
|
|||
|
Total revenues
|
1,543,587
|
|
|
1,489,999
|
|
|
1,481,385
|
|
|||
|
Operating expenses:
|
|
|
|
|
|
||||||
|
Rent, storage, and warehouse services cost of operations
|
797,334
|
|
|
766,822
|
|
|
749,375
|
|
|||
|
Third-party managed services cost of operations
|
229,364
|
|
|
237,597
|
|
|
220,983
|
|
|||
|
Transportation services cost of operations
|
133,120
|
|
|
132,586
|
|
|
166,587
|
|
|||
|
Cost of operations related to other revenues
|
9,664
|
|
|
7,349
|
|
|
7,420
|
|
|||
|
Depreciation, depletion, and amortization
|
116,741
|
|
|
118,571
|
|
|
125,720
|
|
|||
|
Selling, general and administrative
|
104,640
|
|
|
100,238
|
|
|
91,222
|
|
|||
|
Impairment of long-lived assets
|
9,473
|
|
|
9,820
|
|
|
9,415
|
|
|||
|
Multi-Employer pension plan withdrawal expense
|
9,167
|
|
|
—
|
|
|
—
|
|
|||
|
Total operating expenses
|
1,409,503
|
|
|
1,372,983
|
|
|
1,370,722
|
|
|||
|
|
|
|
|
|
|
||||||
|
Operating income
|
134,084
|
|
|
117,016
|
|
|
110,663
|
|
|||
|
|
|
|
|
|
|
||||||
|
Other (expense) income:
|
|
|
|
|
|
||||||
|
Loss from partially owned entities
|
(1,363
|
)
|
|
(128
|
)
|
|
(3,538
|
)
|
|||
|
Impairment of partially owned entities
|
(6,496
|
)
|
|
—
|
|
|
—
|
|
|||
|
Interest expense
|
(114,898
|
)
|
|
(119,552
|
)
|
|
(116,710
|
)
|
|||
|
Interest income
|
1,074
|
|
|
708
|
|
|
724
|
|
|||
|
Loss on debt extinguishment and modification
|
(986
|
)
|
|
(1,437
|
)
|
|
(503
|
)
|
|||
|
Foreign currency exchange (loss) gain
|
(3,591
|
)
|
|
464
|
|
|
(3,470
|
)
|
|||
|
Other income, net
|
918
|
|
|
2,142
|
|
|
1,892
|
|
|||
|
Income (loss) before income tax and gain (loss) from sale of real estate, net of tax
|
8,742
|
|
|
(787
|
)
|
|
(10,942
|
)
|
|||
|
Income tax (expense) benefit:
|
|
|
|
|
|
||||||
|
Current
|
(13,051
|
)
|
|
(6,465
|
)
|
|
(11,929
|
)
|
|||
|
Deferred
|
3,658
|
|
|
586
|
|
|
2,292
|
|
|||
|
Total income tax expense
|
(9,393
|
)
|
|
(5,879
|
)
|
|
(9,637
|
)
|
|||
|
Loss before gain (loss) from sale of real estate, net of tax
|
(651
|
)
|
|
(6,666
|
)
|
|
(20,579
|
)
|
|||
|
Gain (loss) from sale of real estate, net of tax
|
43
|
|
|
11,598
|
|
|
(597
|
)
|
|||
|
Net (loss) income
|
$
|
(608
|
)
|
|
$
|
4,932
|
|
|
$
|
(21,176
|
)
|
|
Less distributions on preferred shares of beneficial interest - Series A
|
(16
|
)
|
|
(16
|
)
|
|
(16
|
)
|
|||
|
Less distributions on preferred shares of beneficial interest - Series B
|
(28,436
|
)
|
|
(28,436
|
)
|
|
(28,436
|
)
|
|||
|
Less accretion on preferred shares of beneficial interest – Series B
|
(867
|
)
|
|
(936
|
)
|
|
(1,006
|
)
|
|||
|
Net loss attributable to common shares of beneficial interest
|
$
|
(29,927
|
)
|
|
$
|
(24,456
|
)
|
|
$
|
(50,634
|
)
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding – basic
|
70,022
|
|
|
69,890
|
|
|
69,758
|
|
|||
|
Weighted average common shares outstanding – diluted
|
70,022
|
|
|
69,890
|
|
|
69,758
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net loss per common share of beneficial interest - basic
|
$
|
(0.43
|
)
|
|
$
|
(0.35
|
)
|
|
$
|
(0.73
|
)
|
|
Net loss per common share of beneficial interest - diluted
|
$
|
(0.43
|
)
|
|
$
|
(0.35
|
)
|
|
$
|
(0.73
|
)
|
|
|
|
|
|
|
|
||||||
|
Distributions declared per common share of beneficial interest
|
$
|
0.29
|
|
|
$
|
0.29
|
|
|
$
|
0.29
|
|
|
|
|
|
|
|
|
||||||
|
See accompanying notes.
|
|
|
|
|
|
||||||
|
Americold Realty Trust and Subsidiaries
|
|||||||||||
|
Consolidated Statements of Comprehensive Income (Loss)
|
|||||||||||
|
(In thousands)
|
|||||||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net (loss) income
|
$
|
(608
|
)
|
|
$
|
4,932
|
|
|
$
|
(21,176
|
)
|
|
Other comprehensive income (loss) - net of tax:
|
|
|
|
|
|
||||||
|
Adjustment to accrued pension liability
|
5,754
|
|
|
1,972
|
|
|
3,371
|
|
|||
|
Change in unrealized net gain (loss) on foreign currency
|
4,444
|
|
|
(3,144
|
)
|
|
(16,292
|
)
|
|||
|
Change in unrealized net loss on securities available for sale
|
—
|
|
|
—
|
|
|
(51
|
)
|
|||
|
Unrealized gain (loss) on cash flow hedge derivatives
|
116
|
|
|
(70
|
)
|
|
(1,468
|
)
|
|||
|
Other comprehensive income (loss)
|
10,314
|
|
|
(1,242
|
)
|
|
(14,440
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Total comprehensive income (loss)
|
$
|
9,706
|
|
|
$
|
3,690
|
|
|
$
|
(35,616
|
)
|
|
|
|
|
|
|
|
||||||
|
See accompanying notes.
|
|
|
|
|
|
||||||
|
Americold Realty Trust and Subsidiaries
|
||||||||||||||||||||||
|
Consolidated Statements of Shareholders’ Equity (Deficit)
|
||||||||||||||||||||||
|
( In thousands, except shares)
|
||||||||||||||||||||||
|
|
Preferred Shares of
|
|
|
|
|
|
|
|||||||||||||||
|
|
Beneficial Interest
|
Common Shares of
|
|
Accumulated Deficit and Distributions in Excess of Net Earnings
|
Accumulated Other Comprehensive Income (Loss)
|
|
||||||||||||||||
|
|
Series A
|
Beneficial Interest
|
|
|
||||||||||||||||||
|
|
Number of Shares
|
Par Value
|
Number of Shares
|
Par Value
|
Paid-in Capital
|
|
||||||||||||||||
|
|
Total
|
|||||||||||||||||||||
|
Balance - December 31, 2014
|
125
|
|
$
|
—
|
|
69,370,609
|
|
$
|
694
|
|
$
|
384,989
|
|
$
|
(418,620
|
)
|
$
|
5,138
|
|
$
|
(27,799
|
)
|
|
Net loss
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(21,176
|
)
|
—
|
|
(21,176
|
)
|
||||||
|
Other comprehensive loss
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(14,440
|
)
|
(14,440
|
)
|
||||||
|
Distributions paid on preferred shares of beneficial interest – Series A
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(16
|
)
|
—
|
|
(16
|
)
|
||||||
|
Distributions paid on preferred shares of beneficial interest – Series B
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(28,436
|
)
|
—
|
|
(28,436
|
)
|
||||||
|
Distributions paid on common shares of beneficial interest
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(20,214
|
)
|
—
|
|
(20,214
|
)
|
||||||
|
Accretion on preferred shares of beneficial interest – Series B
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,006
|
)
|
—
|
|
—
|
|
(1,006
|
)
|
||||||
|
Stock-based compensation expense
|
—
|
|
—
|
|
—
|
|
—
|
|
3,108
|
|
—
|
|
—
|
|
3,108
|
|
||||||
|
Balance - December 31, 2015
|
125
|
|
—
|
|
69,370,609
|
|
694
|
|
387,091
|
|
(488,462
|
)
|
(9,302
|
)
|
(109,979
|
)
|
||||||
|
Net income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,932
|
|
—
|
|
4,932
|
|
||||||
|
Other comprehensive loss
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,242
|
)
|
(1,242
|
)
|
||||||
|
Distributions paid on preferred shares of beneficial interest – Series A
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(16
|
)
|
—
|
|
(16
|
)
|
||||||
|
Distributions paid on preferred shares of beneficial interest – Series B
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(28,436
|
)
|
—
|
|
(28,436
|
)
|
||||||
|
Distributions paid on common shares of beneficial interest
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(20,214
|
)
|
—
|
|
(20,214
|
)
|
||||||
|
Accretion on preferred shares of beneficial interest – Series B
|
—
|
|
—
|
|
—
|
|
—
|
|
(936
|
)
|
—
|
|
—
|
|
(936
|
)
|
||||||
|
Stock-based compensation expense (Warrants)
|
—
|
|
—
|
|
—
|
|
—
|
|
3,900
|
|
—
|
|
—
|
|
3,900
|
|
||||||
|
Stock-based compensation expense (Stock Options and RSUs)
|
—
|
|
—
|
|
—
|
|
—
|
|
2,536
|
|
–
|
|
—
|
|
2,536
|
|
||||||
|
Balance - December 31, 2016
|
125
|
|
—
|
|
69,370,609
|
|
694
|
|
392,591
|
|
(532,196
|
)
|
(10,544
|
)
|
(149,455
|
)
|
||||||
|
Net loss
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(608
|
)
|
—
|
|
(608
|
)
|
||||||
|
Other comprehensive income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
10,314
|
|
10,314
|
|
||||||
|
Distributions paid on preferred shares of beneficial interest – Series A
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(16
|
)
|
—
|
|
(16
|
)
|
||||||
|
Distributions paid on preferred shares of beneficial interest – Series B
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(28,436
|
)
|
—
|
|
(28,436
|
)
|
||||||
|
Distributions paid on common shares of beneficial interest
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(20,214
|
)
|
—
|
|
(20,214
|
)
|
||||||
|
Accretion on preferred shares of beneficial interest – Series B
|
—
|
|
—
|
|
—
|
|
—
|
|
(867
|
)
|
—
|
|
—
|
|
(867
|
)
|
||||||
|
Stock-based compensation expense
|
—
|
|
—
|
|
—
|
|
—
|
|
2,358
|
|
—
|
|
—
|
|
2,358
|
|
||||||
|
Balance - December 31, 2017
|
125
|
|
$
|
—
|
|
69,370,609
|
|
$
|
694
|
|
$
|
394,082
|
|
$
|
(581,470
|
)
|
$
|
(230
|
)
|
$
|
(186,924
|
)
|
|
Americold Realty Trust and Subsidiaries
|
|||||||||||
|
Consolidated Statements of Cash Flows
|
|||||||||||
|
(In thousands)
|
|||||||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Operating activities:
|
|
|
|
||||||||
|
Net (loss) income
|
$
|
(608
|
)
|
|
$
|
4,932
|
|
|
$
|
(21,176
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation, depletion, and amortization
|
116,741
|
|
|
118,571
|
|
|
125,720
|
|
|||
|
Amortization of deferred financing costs and debt discount
|
8,604
|
|
|
7,193
|
|
|
6,672
|
|
|||
|
Amortization of below market leases
|
151
|
|
|
196
|
|
|
520
|
|
|||
|
Loss on debt extinguishment and modification, non-cash
|
400
|
|
|
871
|
|
|
503
|
|
|||
|
Foreign exchange (gain) loss
|
3,591
|
|
|
(464
|
)
|
|
3,470
|
|
|||
|
Loss from and impairment of partially owned entities
|
7,859
|
|
|
128
|
|
|
3,538
|
|
|||
|
Stock-based compensation expense (Warrants)
|
—
|
|
|
3,900
|
|
|
—
|
|
|||
|
Stock-based compensation expense (Stock Options and Restricted Stock Units)
|
2,358
|
|
|
2,536
|
|
|
3,108
|
|
|||
|
Deferred tax benefit
|
(3,658
|
)
|
|
(586
|
)
|
|
(2,292
|
)
|
|||
|
(Gain) loss from sale of real estate
|
(43
|
)
|
|
(11,598
|
)
|
|
597
|
|
|||
|
(Gain) loss on sale of other assets
|
(107
|
)
|
|
1,008
|
|
|
534
|
|
|||
|
Impairment of inventory and long-lived assets
|
11,581
|
|
|
9,820
|
|
|
9,415
|
|
|||
|
Multi-Employer pension plan withdrawal expense
|
9,134
|
|
|
—
|
|
|
—
|
|
|||
|
Provision for doubtful accounts receivable
|
1,229
|
|
|
1,135
|
|
|
761
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts receivable
|
1,597
|
|
|
(19,123
|
)
|
|
(17,042
|
)
|
|||
|
Accounts payable and accrued expenses
|
18,202
|
|
|
(4,570
|
)
|
|
2,738
|
|
|||
|
Other
|
(13,704
|
)
|
|
4,832
|
|
|
(10,545
|
)
|
|||
|
Net cash provided by operating activities
|
163,327
|
|
|
118,781
|
|
|
106,521
|
|
|||
|
Investing activities:
|
|
|
|
|
|
||||||
|
Restricted cash outflows
|
503,191
|
|
|
639,798
|
|
|
658,369
|
|
|||
|
Restricted cash inflows
|
(483,912
|
)
|
|
(631,877
|
)
|
|
(673,667
|
)
|
|||
|
Investment in joint ventures
|
—
|
|
|
—
|
|
|
(1,341
|
)
|
|||
|
Proceeds from the sale of property, plant, and equipment
|
10,163
|
|
|
33,215
|
|
|
9,474
|
|
|||
|
Additions to property, plant, and equipment and intangible assets
|
(148,994
|
)
|
|
(74,868
|
)
|
|
(59,924
|
)
|
|||
|
Other investing activities, net
|
—
|
|
|
—
|
|
|
259
|
|
|||
|
Net cash used in investing activities
|
(119,552
|
)
|
|
(33,732
|
)
|
|
(66,830
|
)
|
|||
|
Financing activities:
|
|
|
|
|
|
||||||
|
Distributions paid on beneficial interest shares – preferred – Series A
|
(16
|
)
|
|
(16
|
)
|
|
(16
|
)
|
|||
|
Distributions paid on beneficial interest shares – preferred – Series B
|
(28,436
|
)
|
|
(28,436
|
)
|
|
(28,436
|
)
|
|||
|
Distributions paid on beneficial interest shares – common
|
(20,214
|
)
|
|
(20,214
|
)
|
|
(20,214
|
)
|
|||
|
Proceeds from revolving line of credit
|
34,000
|
|
|
147,000
|
|
|
4,000
|
|
|||
|
Repayment of revolving line of credit
|
(62,000
|
)
|
|
(119,000
|
)
|
|
(49,000
|
)
|
|||
|
Repayment of sale-leaseback financing obligations
|
(2,100
|
)
|
|
(5,337
|
)
|
|
(1,709
|
)
|
|||
|
Repayment of seller financed note
|
—
|
|
|
—
|
|
|
(12,700
|
)
|
|||
|
Repayment of capitalized lease obligations
|
(8,429
|
)
|
|
(36,203
|
)
|
|
(8,384
|
)
|
|||
|
Payment of debt issuance costs
|
(4,212
|
)
|
|
(10,834
|
)
|
|
(14,790
|
)
|
|||
|
Repayment of term loans, mortgage notes and construction loan
|
(56,868
|
)
|
|
(405,360
|
)
|
|
(402,795
|
)
|
|||
|
Proceeds from term loans and mortgage notes
|
110,000
|
|
|
383,078
|
|
|
505,924
|
|
|||
|
Proceeds from construction loan
|
19,671
|
|
|
—
|
|
|
—
|
|
|||
|
Net cash used in financing activities
|
(18,604
|
)
|
|
(95,322
|
)
|
|
(28,120
|
)
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
25,171
|
|
|
(10,273
|
)
|
|
11,571
|
|
|||
|
Effect of foreign currency translation
|
868
|
|
|
(324
|
)
|
|
(3,233
|
)
|
|||
|
Cash and cash equivalents:
|
|
|
|
|
|
||||||
|
Beginning of period
|
22,834
|
|
|
33,431
|
|
|
25,093
|
|
|||
|
End of period
|
$
|
48,873
|
|
|
$
|
22,834
|
|
|
$
|
33,431
|
|
|
Supplemental disclosures of cash flows information:
|
|
|
|
|
|
||||||
|
Acquisition of fixed assets under capitalized lease obligations
|
$
|
18,614
|
|
|
$
|
10,899
|
|
|
$
|
9,005
|
|
|
Interest paid – net of amounts capitalized and defeasement costs
|
$
|
106,557
|
|
|
$
|
115,056
|
|
|
$
|
108,070
|
|
|
Income taxes paid – net of refunds
|
$
|
11,854
|
|
|
$
|
10,898
|
|
|
$
|
8,915
|
|
|
Acquisition of property, plant, and equipment on accrual
|
$
|
20,942
|
|
|
$
|
5,595
|
|
|
$
|
3,266
|
|
|
Seller financed acquisition of property, plant and equipment
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
12,800
|
|
|
|
|
|
|
|
|
||||||
|
See accompanying notes.
|
|
|
|
|
|
||||||
|
•
|
All outstanding Series A Preferred Shares were redeemed resulting in a cash payment of approximately $0.1 million, including accrued and unpaid dividends;
|
|
•
|
All outstanding Series B Preferred Shares were converted into an aggregate of 33,240,258 common shares resulting in a cash payment of approximately $1.2 million of accrued and unpaid dividends. The redeemed and converted preferred shares are described in Note 7;
|
|
•
|
The cashless exercise by YF ART Holdings, an affiliate of Yucaipa, of all outstanding warrants to purchase 18,574,619 common shares, exercisable at a price of $9.81 per share, into an aggregate of 6,426,818 common shares based on a deemed valuation of $15.00 per share pursuant to the terms of the warrants;
|
|
•
|
The issuance of new senior secured credit facilities (2018 Senior Secured Credit Facilities), consisting of a five-year, $525.0 million senior secured term loan A facility (Senior Secured Term Loan A Facility), with net proceeds of $517.0 million, and a three-year, $400.0 million senior secured revolving credit facility (2018 Senior Secured Revolving Credit Facility). The 2018 Senior Secured Credit Facilities also have an additional $400.0 million accordion option. Upon the completion of the IPO, $525.0 million is outstanding under the Company’s Senior Secured Term Loan A Facility and no borrowings are outstanding under the Company’s 2018 Senior Secured Revolving Credit Facility. Borrowings under the Company’s 2018 Senior Secured Credit Facilities will bear interest, at the Company’s election, at the then-applicable margin plus an applicable LIBOR or base rate interest rate. The base rate is the greatest of the bank prime rate, the one-month LIBOR rate plus one percent or the federal funds rate plus one-half of one percent. The applicable margin varies between (i) in the case of LIBOR-based loans, 2.35% and 3.00% and (ii) in the case of base rate loans, 1.35% and 2.00%, in each case, based on changes in the Company’s total leverage. As of January 23, 2018, borrowings under our 2018 Senior Secured Credit Facilities bear interest at a floating rate of one-month LIBOR plus 2.50%. The Company paid a total of
$8.7 million
of issuance costs related to the 2018 Senior Secured Credit Facilities, of which $8.2 million were prepaid in escrow as of December 2017.
|
|
|
Assets
|
||||||
|
|
Cash and cash equivalents
|
|
Other assets
|
||||
|
|
(In thousands)
|
||||||
|
Historical balance at December 31, 2017
|
$
|
48,873
|
|
|
$
|
59,287
|
|
|
IPO transactions (Unaudited)
|
|
|
|
||||
|
Redemption of Series A Preferred Shares, including stub period dividend
|
(134
|
)
|
|
—
|
|
||
|
Conversion of Series B Preferred Shares, including stub period dividend
|
(1,198
|
)
|
|
—
|
|
||
|
Stub period dividend distributions to common stockholders and participating holders of Series B Preferred Shares
|
(1,910
|
)
|
|
—
|
|
||
|
IPO proceeds net of offering costs
|
493,556
|
|
|
—
|
|
||
|
Net proceeds from Senior Secured Term Loan A Facility
|
524,285
|
|
|
—
|
|
||
|
Repayment of Senior Secured Term Loan B Facility, including accrued interest through pay-off and closing expenses
|
(810,078
|
)
|
|
—
|
|
||
|
Repayment of construction loans, including accrued interest
|
(19,738
|
)
|
|
—
|
|
||
|
Reclassification of prepaid offering costs
|
—
|
|
|
(9,092
|
)
|
||
|
Reclassification of prepaid issuance costs related to 2018 Senior Secured Credit Facilities
|
—
|
|
|
(8,245
|
)
|
||
|
Deferred financing costs on 2018 Senior Secured Revolving Credit Facility
|
—
|
|
|
2,645
|
|
||
|
Write-off of deferred financing costs on construction loans
|
—
|
|
|
(212
|
)
|
||
|
Repayment of Senior Secured Term Loan A Facility on February 6, 2018
|
(50,000
|
)
|
|
—
|
|
||
|
Net change
|
134,783
|
|
|
(14,904
|
)
|
||
|
Pro forma balance at December 31, 2017
|
$
|
183,656
|
|
|
$
|
44,383
|
|
|
|
Liabilities
|
||||||||||
|
|
Accounts payable and accrued expenses
|
|
Construction loan, net of deferred financing costs
|
|
Mortgage loans and term loans, net of discount and deferred financing costs
|
||||||
|
|
(In thousands)
|
||||||||||
|
Historical balance at December 31, 2017
|
$
|
241,259
|
|
|
$
|
19,492
|
|
|
$
|
1,721,958
|
|
|
IPO transactions (Unaudited)
|
|
|
|
|
|
||||||
|
Payment of accrued interest and accrued debt issuance costs
|
(1,071
|
)
|
|
—
|
|
|
—
|
|
|||
|
Repayment of Clearfield, UT construction loan
|
—
|
|
|
(19,492
|
)
|
|
—
|
|
|||
|
Refinancing of Senior Secured Term Loan B Facility with Senior Secured Term Loan A Facility, including reclassification of prepaid issuance costs
|
—
|
|
|
—
|
|
|
(267,706
|
)
|
|||
|
Repayment of Senior Secured Term Loan A Facility on February 6, 2018
|
—
|
|
|
—
|
|
|
(50,000
|
)
|
|||
|
Write-off of deferred financing costs in connection with the repayment of Senior Secured Term Loan A Facility on February 6, 2018
|
—
|
|
|
—
|
|
|
498
|
|
|||
|
Net change
|
(1,071
|
)
|
|
(19,492
|
)
|
|
(317,208
|
)
|
|||
|
Pro forma balance at December 31, 2017
|
$
|
240,188
|
|
|
$
|
—
|
|
|
$
|
1,404,750
|
|
|
|
Mezzanine Equity
|
|
Shareholders' equity
|
||||||||||||
|
|
Series B Cumulative Convertible Voting and Participating Preferred Shares
|
|
Common shares
|
|
Paid-in capital
|
|
Accumulated deficit and distributions in excess of net earnings
|
||||||||
|
|
(In thousands)
|
||||||||||||||
|
Historical balance at December 31, 2017
|
$
|
372,794
|
|
|
$
|
694
|
|
|
$
|
394,082
|
|
|
$
|
(581,470
|
)
|
|
IPO transactions (Unaudited)
|
|
|
|
|
|
|
|
||||||||
|
Issuance of common stock pursuant to the IPO, net of offering costs
|
—
|
|
|
334
|
|
|
484,604
|
|
|
—
|
|
||||
|
Stub period dividend distribution to common stockholders and participating holders of Series B Preferred Shares
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,910
|
)
|
||||
|
Redemption of Series A Preferred Shares and distribution of stub period dividend
|
—
|
|
|
—
|
|
|
(133
|
)
|
|
(1
|
)
|
||||
|
Conversion of Series B Preferred Shares and distribution of stub period dividend
|
(372,794
|
)
|
|
332
|
|
|
372,462
|
|
|
(1,198
|
)
|
||||
|
Cashless exercise of YF ART Holdings warrants
|
—
|
|
|
64
|
|
|
(64
|
)
|
|
—
|
|
||||
|
Loss on debt extinguishment and modification
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,359
|
)
|
||||
|
Interest expense through pay-off of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,687
|
)
|
||||
|
Net change
|
(372,794
|
)
|
|
730
|
|
|
856,869
|
|
|
(27,155
|
)
|
||||
|
Pro forma balance at December 31, 2017
|
$
|
—
|
|
|
$
|
1,424
|
|
|
$
|
1,250,951
|
|
|
$
|
(608,625
|
)
|
|
|
2017
|
|
2016
|
||||
|
|
(In thousands)
|
||||||
|
Operating facilities, at cost:
|
|
|
|
||||
|
Beginning balance
|
$
|
2,382,343
|
|
|
$
|
2,379,980
|
|
|
Capital expenditures
|
52,555
|
|
|
46,761
|
|
||
|
Acquisitions
|
27,958
|
|
|
8,922
|
|
||
|
Newly developed warehouse facilities
|
60,598
|
|
|
—
|
|
||
|
Disposition
|
(20,780
|
)
|
|
(36,628
|
)
|
||
|
Impairment
|
(9,473
|
)
|
|
(9,820
|
)
|
||
|
Conversion of leased assets to owned
|
—
|
|
|
(5,331
|
)
|
||
|
Impact of foreign exchange rate changes
|
13,455
|
|
|
(1,541
|
)
|
||
|
Ending balance
|
2,506,656
|
|
|
2,382,343
|
|
||
|
Accumulated depreciation:
|
|
|
|
||||
|
Beginning balance
|
(692,390
|
)
|
|
(629,404
|
)
|
||
|
Depreciation expense
|
(86,169
|
)
|
|
(85,296
|
)
|
||
|
Dispositions
|
11,143
|
|
|
21,885
|
|
||
|
Impact of foreign exchange rate changes
|
(2,590
|
)
|
|
425
|
|
||
|
Ending balance
|
(770,006
|
)
|
|
(692,390
|
)
|
||
|
Total real estate facilities
|
$
|
1,736,650
|
|
|
$
|
1,689,953
|
|
|
|
|
|
|
||||
|
Non-real estate assets
|
98,235
|
|
|
94,113
|
|
||
|
Total property, plant and equipment and capital leases, net
|
$
|
1,834,885
|
|
|
$
|
1,784,066
|
|
|
|
2017
|
|
2016
|
||||
|
|
(In thousands)
|
||||||
|
2010 mortgage notes’ escrow accounts
|
$
|
15,149
|
|
|
$
|
14,670
|
|
|
2013 mortgage notes’ escrow accounts
|
795
|
|
|
989
|
|
||
|
2013 mortgage notes’ cash managed accounts
|
2,612
|
|
|
3,506
|
|
||
|
Other escrow accounts
|
—
|
|
|
16,574
|
|
||
|
Cash restricted for insurance claims
|
—
|
|
|
64
|
|
||
|
Cash on deposit for workers’ compensation program in Australia
|
2,130
|
|
|
3,897
|
|
||
|
Term deposit for New Zealand subsidiary office lease bond
|
404
|
|
|
396
|
|
||
|
Total restricted cash
|
$
|
21,090
|
|
|
$
|
40,096
|
|
|
|
Balance at beginning of year
|
|
Provision for doubtful accounts
|
|
Amounts written off, net of recoveries
|
|
Balance at end of year
|
||||||
|
Allowance for doubtful accounts:
|
(In thousands)
|
||||||||||||
|
Year ended December 31, 2015
|
$
|
2,161
|
|
|
761
|
|
|
(559
|
)
|
|
$
|
2,363
|
|
|
Year ended December 31, 2016
|
$
|
2,363
|
|
|
1,135
|
|
|
574
|
|
|
$
|
4,072
|
|
|
Year ended December 31, 2017
|
$
|
4,072
|
|
|
1,229
|
|
|
(340
|
)
|
|
$
|
4,961
|
|
|
|
2017
|
||||||||
|
Condensed results of operations
|
CMAL
|
CMAH
|
Total
|
||||||
|
|
(In thousands)
|
||||||||
|
Revenues
|
$
|
38,662
|
|
$
|
12,294
|
|
$
|
50,956
|
|
|
Operating (loss) income
|
(2,052
|
)
|
314
|
|
(1,738
|
)
|
|||
|
Net loss
|
(2,479
|
)
|
(296
|
)
|
(2,775
|
)
|
|||
|
Company’s loss from partially owned entities
|
(1,143
|
)
|
(220
|
)
|
(1,363
|
)
|
|||
|
|
2016
|
||||||||
|
Condensed results of operations
|
CMAL
|
CMAH
|
Total
|
||||||
|
|
(In thousands)
|
||||||||
|
Revenues
|
$
|
34,945
|
|
$
|
9,389
|
|
$
|
44,334
|
|
|
Operating (loss) income
|
(2,184
|
)
|
4,281
|
|
2,097
|
|
|||
|
Net (loss) income
|
(2,645
|
)
|
2,791
|
|
146
|
|
|||
|
Company’s (loss) income from partially owned entities
|
(1,396
|
)
|
1,268
|
|
(128
|
)
|
|||
|
|
2015
|
||||||||
|
Condensed results of operations
|
CMAL
|
CMAH
|
Total
|
||||||
|
|
(In thousands)
|
||||||||
|
Revenues
|
$
|
39,310
|
|
$
|
8,299
|
|
$
|
47,609
|
|
|
Operating (loss) income
|
(3,696
|
)
|
805
|
|
(2,891
|
)
|
|||
|
Net (loss) income
|
(4,376
|
)
|
205
|
|
(4,171
|
)
|
|||
|
Company’s (loss) income from partially owned entities
|
(3,712
|
)
|
174
|
|
(3,538
|
)
|
|||
|
|
2017
|
||||||||
|
Condensed balance sheet information
|
CMAL
|
CMAH
|
Total
|
||||||
|
|
(In thousands)
|
||||||||
|
Property, plant and equipment, net
|
$
|
13,108
|
|
$
|
24,559
|
|
$
|
37,667
|
|
|
Cash and cash equivalent
|
7,935
|
|
915
|
|
8,850
|
|
|||
|
Accounts receivable
|
6,416
|
|
1,805
|
|
8,221
|
|
|||
|
Goodwill and other intangible assets
|
15,905
|
|
344
|
|
16,249
|
|
|||
|
Due from related parties
|
5,900
|
|
14,414
|
|
20,314
|
|
|||
|
Other assets
|
6,206
|
|
3,745
|
|
9,951
|
|
|||
|
Total assets
|
$
|
55,470
|
|
$
|
45,782
|
|
$
|
101,252
|
|
|
|
|
|
|
||||||
|
Debt
|
$
|
9,611
|
|
$
|
6,350
|
|
$
|
15,961
|
|
|
Accounts payable
|
4,651
|
|
611
|
|
5,262
|
|
|||
|
Due to related parties
|
17,824
|
|
11,384
|
|
29,208
|
|
|||
|
Other liabilities
|
4,483
|
|
2,183
|
|
6,666
|
|
|||
|
Total liabilities
|
$
|
36,569
|
|
$
|
20,528
|
|
$
|
57,097
|
|
|
|
|
|
|
||||||
|
Equity including non-controlling interest
|
$
|
18,901
|
|
$
|
25,254
|
|
$
|
44,155
|
|
|
|
|
|
|
||||||
|
Company’s equity investment before impairment
|
$
|
9,379
|
|
$
|
11,059
|
|
$
|
20,438
|
|
|
Less: Company's impairment in equity investment
|
(4,060
|
)
|
(2,436
|
)
|
(6,496
|
)
|
|||
|
Company’s equity investment
|
$
|
5,319
|
|
$
|
8,623
|
|
13,942
|
|
|
|
|
2016
|
||||||||
|
Condensed balance sheet information
|
CMAL
|
CMAH
|
Total
|
||||||
|
|
(In thousands)
|
||||||||
|
Property, plant and equipment, net
|
$
|
14,397
|
|
$
|
24,754
|
|
$
|
39,151
|
|
|
Cash and cash equivalent
|
11,827
|
|
1,031
|
|
12,858
|
|
|||
|
Accounts receivable
|
5,881
|
|
1,500
|
|
7,381
|
|
|||
|
Goodwill and other intangible assets
|
14,902
|
|
356
|
|
15,258
|
|
|||
|
Due from related parties
|
2,059
|
|
10,773
|
|
12,832
|
|
|||
|
Other assets
|
8,339
|
|
2,366
|
|
10,705
|
|
|||
|
Total assets
|
$
|
57,405
|
|
$
|
40,780
|
|
$
|
98,185
|
|
|
|
|
|
|
||||||
|
Debt
|
$
|
12,942
|
|
$
|
10,760
|
|
$
|
23,702
|
|
|
Accounts payable
|
2,179
|
|
290
|
|
2,469
|
|
|||
|
Due to related parties
|
12,913
|
|
2,580
|
|
15,493
|
|
|||
|
Other liabilities
|
9,243
|
|
3,322
|
|
12,565
|
|
|||
|
Total liabilities
|
$
|
37,277
|
|
$
|
16,952
|
|
$
|
54,229
|
|
|
|
|
|
|
||||||
|
Equity including non-controlling interest
|
$
|
20,128
|
|
$
|
23,828
|
|
$
|
43,956
|
|
|
|
|
|
|
||||||
|
Company’s equity investment
|
$
|
9,861
|
|
$
|
10,535
|
|
$
|
20,396
|
|
|
|
Warehouse
|
Third-party managed
|
Transportation
|
Total
|
||||||||
|
|
(In thousands)
|
|||||||||||
|
December 31, 2014
|
$
|
174,283
|
|
$
|
3,309
|
|
$
|
12,507
|
|
$
|
190,099
|
|
|
Impact of foreign currency translation
|
(2,785
|
)
|
(130
|
)
|
(259
|
)
|
(3,174
|
)
|
||||
|
December 31, 2015
|
171,498
|
|
3,179
|
|
12,248
|
|
186,925
|
|
||||
|
Impact of foreign currency translation
|
196
|
|
(123
|
)
|
(57
|
)
|
16
|
|
||||
|
Write-offs
|
(112
|
)
|
—
|
|
(24
|
)
|
(136
|
)
|
||||
|
December 31, 2016
|
171,582
|
|
3,056
|
|
12,167
|
|
186,805
|
|
||||
|
Impact of foreign currency translation
|
972
|
|
8
|
|
384
|
|
1,364
|
|
||||
|
December 31, 2017
|
$
|
172,554
|
|
$
|
3,064
|
|
$
|
12,551
|
|
$
|
188,169
|
|
|
|
Customer relationships
|
Above-market leases
|
In-place lease
|
Below-market leases
|
Total
|
||||||||||
|
|
(In thousands)
|
|
|||||||||||||
|
Gross
|
$
|
33,788
|
|
$
|
—
|
|
$
|
—
|
|
$
|
9,126
|
|
$
|
42,914
|
|
|
Accumulated Amortization
|
(28,395
|
)
|
—
|
|
—
|
|
(5,341
|
)
|
(33,736
|
)
|
|||||
|
Net definite lived intangible assets
|
$
|
5,393
|
|
$
|
—
|
|
$
|
—
|
|
$
|
3,785
|
|
9,178
|
|
|
|
Indefinite lived intangible asset (Trade name)
|
|
|
15,076
|
|
|||||||||||
|
Identifiable intangible assets – net, December 31, 2016
|
|
$
|
24,254
|
|
|||||||||||
|
|
|
|
|
|
|
||||||||||
|
Gross
|
$
|
33,788
|
|
$
|
—
|
|
$
|
—
|
|
$
|
9,126
|
|
$
|
42,914
|
|
|
Additions
|
—
|
|
143
|
|
3,778
|
|
—
|
|
3,921
|
|
|||||
|
Accumulated Amortization
|
(29,328
|
)
|
(16
|
)
|
(430
|
)
|
(5,492
|
)
|
(35,266
|
)
|
|||||
|
Net definite lived intangible assets
|
$
|
4,460
|
|
$
|
127
|
|
$
|
3,348
|
|
$
|
3,634
|
|
11,569
|
|
|
|
Indefinite lived intangible asset (Trade name)
|
|
|
15,076
|
|
|||||||||||
|
Identifiable intangible assets – net, December 31, 2017
|
|
$
|
26,645
|
|
|||||||||||
|
|
Estimated Amortization of Customer Relationships and In-Place Lease Intangible Assets
|
Estimated Net Decrease to Lease Revenue Related to Amortization of Above-Market Leases
|
Estimated Net Increase to Lease Expense Related to Amortization of Below-Market Leases
|
||||||
|
|
(In thousands)
|
||||||||
|
Years Ending December 31:
|
|
|
|
||||||
|
2018
|
$
|
1,417
|
|
$
|
22
|
|
$
|
151
|
|
|
2019
|
1,329
|
|
22
|
|
151
|
|
|||
|
2020
|
1,238
|
|
22
|
|
151
|
|
|||
|
2021
|
1,151
|
|
22
|
|
151
|
|
|||
|
2022
|
1,063
|
|
22
|
|
151
|
|
|||
|
Thereafter
|
1,610
|
|
17
|
|
2,879
|
|
|||
|
Total
|
$
|
7,808
|
|
$
|
127
|
|
$
|
3,634
|
|
|
|
2017
|
2016
|
||||
|
|
(In thousands)
|
|||||
|
Prepaid accounts and IPO costs
|
$
|
25,108
|
|
$
|
12,370
|
|
|
Various insurance and workers' compensation receivables
|
12,040
|
|
13,536
|
|
||
|
Inventory and supplies
|
10,396
|
|
12,735
|
|
||
|
Marketable securities - (Deferred compensation plan)
|
2,483
|
|
2,017
|
|
||
|
Other receivables and straight-line rent
|
4,532
|
|
2,891
|
|
||
|
Utility and lease deposits
|
1,851
|
|
1,846
|
|
||
|
Deferred financing costs
|
1,374
|
|
2,034
|
|
||
|
Current income taxes receivable
|
950
|
|
—
|
|
||
|
Deferred tax assets
|
553
|
|
—
|
|
||
|
|
$
|
59,287
|
|
$
|
47,429
|
|
|
|
2017
|
2016
|
||||
|
|
(In thousands)
|
|||||
|
Trade payables
|
$
|
88,422
|
|
$
|
64,428
|
|
|
Accrued workers' compensation expenses
|
32,041
|
|
36,901
|
|
||
|
Accrued payroll
|
22,657
|
|
19,138
|
|
||
|
Accrued vacation and long service leave
|
15,718
|
|
14,203
|
|
||
|
Accrued health benefits
|
9,332
|
|
8,367
|
|
||
|
Accrued property taxes
|
15,067
|
|
13,908
|
|
||
|
Accrued utilities
|
6,004
|
|
6,332
|
|
||
|
Income taxes payable (receivable)
|
784
|
|
(328
|
)
|
||
|
Other accrued expenses
|
51,234
|
|
47,520
|
|
||
|
|
$
|
241,259
|
|
$
|
210,469
|
|
|
|
|
Contractual Interest Rate
|
Effective Interest Rate as of December 31, 2017
|
2017
|
|
2016
|
||||||||||
|
|
|
(In thousands)
|
||||||||||||||
|
|
Stated maturity date
|
Carrying Amount
|
Fair Value
1
|
|
Carrying Amount
|
Fair Value
1
|
||||||||||
|
2010 Mortgage Loans
|
|
|
|
|
|
|
|
|||||||||
|
Component A-1
|
1/2021
|
3.86%
|
4.40%
|
$
|
56,941
|
|
$
|
58,151
|
|
|
$
|
73,619
|
|
$
|
75,828
|
|
|
Component A-2-FX
|
1/2021
|
4.96%
|
5.38%
|
150,334
|
|
159,918
|
|
|
150,334
|
|
162,361
|
|
||||
|
Component A-2-FL
2
|
1/2021
|
L+1.51%
|
3.45%
|
48,654
|
|
49,019
|
|
|
74,899
|
|
76,083
|
|
||||
|
Component B
|
1/2021
|
6.04%
|
6.48%
|
60,000
|
|
64,875
|
|
|
60,000
|
|
66,450
|
|
||||
|
Component C
|
1/2021
|
6.82%
|
7.28%
|
62,400
|
|
68,718
|
|
|
62,400
|
|
69,420
|
|
||||
|
Component D
|
1/2021
|
7.45%
|
7.92%
|
82,600
|
|
91,686
|
|
|
82,600
|
|
87,969
|
|
||||
|
2013 Mortgage Loans
|
|
|
|
|
|
|
|
|||||||||
|
Senior note
|
5/2023
|
3.81%
|
4.14%
|
194,223
|
|
195,194
|
|
|
200,252
|
|
201,455
|
|
||||
|
Mezzanine A
|
5/2023
|
7.38%
|
7.55%
|
70,000
|
|
68,950
|
|
|
70,000
|
|
68,436
|
|
||||
|
Mezzanine B
|
5/2023
|
11.50%
|
11.75%
|
32,000
|
|
31,840
|
|
|
32,000
|
|
31,351
|
|
||||
|
ANZ Term Loans
|
|
|
|
|
|
|
|
|||||||||
|
Australia Term Loan
2
|
6/2020
|
BBSY+1.40%
|
4.51%
|
158,645
|
|
160,628
|
|
|
146,789
|
|
148,803
|
|
||||
|
New Zealand Term Loan
2
|
6/2020
|
BKBM+1.40%
|
5.12%
|
31,240
|
|
31,631
|
|
|
30,615
|
|
31,031
|
|
||||
|
Senior Secured Term Loan B Facility
2
|
12/2022
|
L+3.75%
|
5.79%
|
806,918
|
|
806,918
|
|
|
704,833
|
|
704,833
|
|
||||
|
Total principal amount of mortgage notes and term loans
|
|
1,753,955
|
|
1,787,528
|
|
|
1,688,341
|
|
1,724,020
|
|
||||||
|
Less deferred financing costs
|
|
|
|
(25,712
|
)
|
n/a
|
|
|
(28,473
|
)
|
n/a
|
|
||||
|
Less debt discount
|
|
|
|
(6,285
|
)
|
n/a
|
|
|
(7,443
|
)
|
n/a
|
|
||||
|
Total mortgage notes and term loans, net of deferred financing costs and debt discount
|
$
|
1,721,958
|
|
$
|
1,787,528
|
|
|
$
|
1,652,425
|
|
$
|
1,724,020
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||||
|
2015 Senior Secured Revolving Credit Facility
1, 2
|
12/2018
|
L+3.00%
|
3.92%
|
$
|
—
|
|
$
|
—
|
|
|
$
|
28,000
|
|
$
|
28,000
|
|
|
Construction Loans
|
|
|
|
|
|
|
|
|
||||||||
|
Warehouse Clearfield, UT
2
|
2/2019
|
L+3.25%
|
5.18%
|
$
|
19,671
|
|
$
|
19,671
|
|
|
$
|
—
|
|
$
|
—
|
|
|
Less deferred financing costs
|
|
|
|
(179
|
)
|
n/a
|
|
|
—
|
|
n/a
|
|
||||
|
|
|
|
|
$
|
19,492
|
|
$
|
19,671
|
|
|
$
|
—
|
|
$
|
—
|
|
|
Warehouse Middleboro, MA
2
|
8/2020
|
L+2.75%
|
—
|
$
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
(1)
The carrying amount of the 2015 Senior Secured Revolving Credit Facility
approximates its fair value due to the short-term maturity of the instrument. See Note 12 for information on the determination of fair value for other outstanding borrowings.
|
||||||||||||||||
|
(2)
L = one-month LIBOR; BBSY= Bank Bill Swap Bid Rate (applicable in Australia); BKBM = Bank Bill Reference Rate (applicable in New Zealand).
|
||||||||||||||||
|
Years Ending December 31:
|
(In thousands)
|
||
|
2018
|
$
|
31,983
|
|
|
2019
|
52,790
|
|
|
|
2020
|
224,172
|
|
|
|
2021
|
420,870
|
|
|
|
2022
|
781,461
|
|
|
|
Thereafter
|
262,350
|
|
|
|
Aggregate principal amount of debt
|
1,773,626
|
|
|
|
Less unamortized discount and deferred financing costs
|
(32,176
|
)
|
|
|
Total debt net of discount and deferred financing costs
|
$
|
1,741,450
|
|
|
Legal Entity/SPE
|
|
Related Obligation
|
|
ART Mortgage Borrower Propco 2010 - 4 LLC
|
|
2010 Mortgage Notes
|
|
ART Mortgage Borrower Propco 2010 - 5 LLC
|
|
|
|
ART Mortgage Borrower Propco 2010 - 6 LLC
|
|
|
|
ART Mortgage Borrower Opco 2010 - 4 LLC
|
|
|
|
ART Mortgage Borrower Opco 2010 - 5 LLC
|
|
|
|
ART Mortgage Borrower Opco 2010 - 6 LLC
|
|
|
|
|
|
|
|
ART Mortgage Borrower Propco 2013 LLC
|
|
2013 Mortgage Notes
|
|
ART Mortgage Borrower Opco 2013 LLC
|
|
|
|
Effective Date
|
Notional amount
|
Fixed Interest Rate Paid
|
Variable Interest Rate Received
|
Expiration Date
|
|
6/29/2015
|
AUD 152 million
|
2.66%
|
AU-BBR-BBSY (a)
|
6/26/2020
|
|
6/29/2015
|
NZD 33 million
|
3.53%
|
NZD-BBR-BID (b)
|
6/26/2020
|
|
Interest Rate Swaps Designated as Cash Flow Hedges
|
|
Loss Recognized as AOCI on Derivatives, Net of Tax (Effective Portion)
|
|
Consolidated Statements of Operations Classification
|
|
Loss Reclassified from AOCI into Earnings, Net of Tax (Effective Portion)
|
||||
|
|
|
(In thousands)
|
|
|
|
(In thousands)
|
||||
|
2017
|
|
$
|
1,422
|
|
|
Interest expense
|
|
$
|
1,547
|
|
|
2016
|
|
$
|
1,538
|
|
|
Interest expense
|
|
$
|
1,139
|
|
|
|
Maturity
|
Interest Rate as of December 31, 2017
|
2017
|
2016
|
||||
|
|
|
|
(In thousands)
|
|||||
|
1 warehouse – 2010
|
8/2030
|
10.34%
|
$
|
19,457
|
|
$
|
19,579
|
|
|
11 warehouses – 2007
|
9/2017 to 9/2027
|
7.00%–19.59%
|
102,059
|
|
104,037
|
|
||
|
Total sale-leaseback financing obligations
|
$
|
121,516
|
|
$
|
123,616
|
|
||
|
Years Ending December 31:
|
(In thousands)
|
||
|
2018
|
$
|
16,575
|
|
|
2019
|
16,829
|
|
|
|
2020
|
17,087
|
|
|
|
2021
|
17,351
|
|
|
|
2022
|
17,619
|
|
|
|
Thereafter
|
151,151
|
|
|
|
Total minimum payments
|
236,612
|
|
|
|
Interest portion
|
(115,096
|
)
|
|
|
Present value of net minimum payments
|
$
|
121,516
|
|
|
Years Ending December 31:
|
(In thousands)
|
||
|
2018
|
$
|
11,640
|
|
|
2019
|
9,281
|
|
|
|
2020
|
8,424
|
|
|
|
2021
|
6,987
|
|
|
|
2022
|
2,411
|
|
|
|
Thereafter
|
7,492
|
|
|
|
Total minimum lease payments
|
46,235
|
|
|
|
Interest portion
|
(8,111
|
)
|
|
|
Present value of net minimum payments
|
$
|
38,124
|
|
|
Years Ending December 31:
|
(In thousands)
|
||
|
2018
|
$
|
30,198
|
|
|
2019
|
26,246
|
|
|
|
2020
|
20,372
|
|
|
|
2021
|
9,486
|
|
|
|
2022
|
5,260
|
|
|
|
Thereafter
|
19,154
|
|
|
|
Total minimum lease payments
|
$
|
110,716
|
|
|
|
|
|
|
Fair Value
|
||||||
|
|
|
Fair Value Hierarchy
|
|
December 31,
|
||||||
|
|
|
|
2017
|
|
2016
|
|||||
|
|
|
|
|
(In thousands)
|
||||||
|
Measured at fair value on a recurring basis:
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
Level 1
|
|
$
|
48,873
|
|
|
$
|
22,834
|
|
|
Restricted cash
|
|
Level 1
|
|
21,090
|
|
|
40,096
|
|
||
|
Interest rate swap liability
|
|
Level 2
|
|
2,463
|
|
|
2,439
|
|
||
|
Assets held by various pension plans:
|
|
|
|
|
|
|
||||
|
|
|
Level 1
|
|
32,626
|
|
|
28,601
|
|
||
|
|
|
Level 2
|
|
33,102
|
|
|
29,122
|
|
||
|
Measured at fair value on a non-recurring basis:
|
|
|
|
|
|
|
||||
|
Long-lived assets written down:
|
|
|
|
|
|
|
||||
|
Property, plant and equipment
|
|
Level 3
|
|
2,576
|
|
|
8,610
|
|
||
|
Disclosed at fair value:
|
|
|
|
|
|
|
||||
|
Mortgage notes, term loans and construction loan
|
|
Level 3
|
|
$
|
1,807,199
|
|
|
$
|
1,724,020
|
|
|
2017
|
||||||||||||||
|
Month Declared
|
|
Dividend Per Share
|
|
Distributions Paid
|
|
Month Paid
|
||||||||
|
|
|
|
|
Common Shares
|
|
Series B Preferred Shares
|
|
|
||||||
|
(In thousands, except per share amounts)
|
||||||||||||||
|
March
|
|
$
|
0.073
|
|
|
$
|
5,053
|
|
|
$
|
2,421
|
|
|
April
|
|
June
|
|
0.073
|
|
|
5,054
|
|
|
2,422
|
|
|
July
|
|||
|
September
|
|
0.073
|
|
|
5,053
|
|
|
2,421
|
|
|
October
|
|||
|
December
|
|
0.073
|
|
|
5,054
|
|
|
2,422
|
|
|
December
|
|||
|
|
|
|
|
$
|
20,214
|
|
|
9,686
|
|
(a)
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
Series B Preferred Shares - Fixed Dividend
|
|
18,750
|
|
(b)
|
|
|||||||||
|
Total distributions paid to Series B Preferred Shares holders
|
|
$
|
28,436
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
(a) Participating Dividend.
|
||||||||||||||
|
(b) Paid in equal quarterly amounts along with the Participating Dividend.
|
||||||||||||||
|
2016
|
||||||||||||||
|
Month Declared
|
|
Dividend Per Share
|
|
Distributions Paid
|
|
Month Paid
|
||||||||
|
|
|
|
|
Common Shares
|
|
Series B Preferred Shares
|
|
|
||||||
|
(In thousands, except per share amounts)
|
||||||||||||||
|
March
|
|
$
|
0.073
|
|
|
$
|
5,053
|
|
|
$
|
2,421
|
|
|
April
|
|
June
|
|
0.073
|
|
|
5,054
|
|
|
2,422
|
|
|
July
|
|||
|
September
|
|
0.073
|
|
|
5,053
|
|
|
2,421
|
|
|
October
|
|||
|
December
|
|
0.073
|
|
|
5,054
|
|
|
2,422
|
|
|
December
|
|||
|
|
|
|
|
$
|
20,214
|
|
|
9,686
|
|
(a)
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
Series B Preferred Shares - Fixed Dividend
|
|
18,750
|
|
(b)
|
|
|||||||||
|
Total distributions paid to Series B Preferred Shares holders
|
|
$
|
28,436
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
(a) Participating Dividend.
|
||||||||||||||
|
(b) Paid in equal quarterly amounts along with the Participating Dividend.
|
||||||||||||||
|
2015
|
||||||||||||||
|
Month Declared
|
|
Dividend Per Share
|
|
Distributions Paid
|
|
Month Paid
|
||||||||
|
|
|
|
|
Common Shares
|
|
Series B Preferred Shares
|
|
|
||||||
|
(In thousands, except per share amounts)
|
||||||||||||||
|
March
|
|
$
|
0.049
|
|
|
$
|
3,380
|
|
|
$
|
1,620
|
|
|
April
|
|
June
|
|
0.049
|
|
|
3,380
|
|
|
1,620
|
|
|
July
|
|||
|
September
|
|
0.049
|
|
|
3,380
|
|
|
1,620
|
|
|
October
|
|||
|
December
|
|
0.145
|
|
|
10,074
|
|
|
4,826
|
|
|
December
|
|||
|
|
|
|
|
$
|
20,214
|
|
|
9,686
|
|
(a)
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
Series B Preferred Shares - Fixed Dividend
|
|
18,750
|
|
(b)
|
|
|||||||||
|
Total distributions paid to Series B Preferred Shares holders
|
|
$
|
28,436
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
||||||
|
(a) Participating Dividend.
|
||||||||||||||
|
(b) Paid in equal quarterly amounts along with the Participating Dividend.
|
||||||||||||||
|
Common Shares
|
2017
|
|
2016
|
|
2015
|
|||
|
Ordinary income
|
85
|
%
|
|
100
|
%
|
|
100
|
%
|
|
|
|
|
|
|
|
|||
|
Capital gains
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|
|
|
|
|
|
|
|||
|
Return of capital
|
15
|
%
|
|
0
|
%
|
|
0
|
%
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Preferred Shares
|
2017
|
|
2016
|
|
2015
|
|||
|
Ordinary income
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
|
|
|
|
|
|
|||
|
Capital gains
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|
|
|
|
|
|
|
|||
|
Return of capital
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
|
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Year Ended
December 31 |
Grantee Type
|
# of
Options Granted |
Vesting
Period |
Weighted-
Average Exercise Price |
Grant Date
Fair Value |
||
|
2017
|
Employee group
|
—
|
—
|
—
|
—
|
||
|
2016
|
Employee group
|
1,355,000
|
5 years
|
$9.81
|
$
|
4,674,750
|
|
|
2015
|
Employee group
|
1,280,000
|
5 years
|
$9.81
|
$
|
1,625,000
|
|
|
Year Ended
December 31 |
Grantee Type
|
# of
Restricted Stock Units Granted |
Vesting
Period |
Grant Date
Fair Value |
||
|
2017
|
Director group
|
18,348
|
2-3 years
|
$
|
198,892
|
|
|
2017
|
Employee group
|
141,288
|
5 years
|
$
|
1,897,498
|
|
|
2016
|
Director group
|
18,348
|
2-3 years
|
$
|
198,892
|
|
|
2015
|
Director group
|
18,348
|
2-3 years
|
$
|
113,758
|
|
|
|
2017
|
2016
|
2015
|
|
Weighted-average expected life
|
n/a
|
6.6 years
|
6.5 years
|
|
Risk-free interest rate
|
n/a
|
1.6%
|
1.9%
|
|
Expected volatility
|
n/a
|
33%
|
40%
|
|
Expected dividend yield
|
n/a
|
2.0%
|
4.0%
|
|
Options
|
Shares
(In thousands) |
Weighted-Average Exercise Price
|
Weighted-Average Remaining Contractual Terms (Years)
|
||||
|
Outstanding as of December 31, 2016
|
6,313
|
|
$
|
9.72
|
|
6.8
|
|
|
Granted
|
—
|
|
—
|
|
|
||
|
Exercised
|
—
|
|
—
|
|
|
||
|
Forfeited or expired
|
(835
|
)
|
9.66
|
|
|
||
|
Outstanding as of December 31, 2017
|
5,478
|
|
9.72
|
|
6.0
|
|
|
|
|
|
|
|
||||
|
Exercisable as of December 31, 2017
|
3,509
|
|
$
|
9.68
|
|
5.0
|
|
|
Options
|
Shares
(In thousands) |
Weighted-Average Exercise Price
|
Weighted-Average Remaining Contractual Terms (Years)
|
||||
|
Outstanding as of December 31, 2015
|
5,808
|
|
$
|
9.69
|
|
7.0
|
|
|
Granted
|
1,355
|
|
9.81
|
|
|
||
|
Exercised
|
—
|
|
—
|
|
|
||
|
Forfeited or expired
|
(850
|
)
|
9.67
|
|
|
||
|
Outstanding as of December 31, 2016
|
6,313
|
|
9.72
|
|
6.8
|
|
|
|
|
|
|
|
||||
|
Exercisable as of December 31, 2016
|
3,087
|
|
$
|
9.62
|
|
5.2
|
|
|
Options
|
Shares
(In thousands) |
Weighted-Average Exercise Price
|
Weighted-Average Remaining Contractual Terms (Years)
|
||||
|
Outstanding as of December 31, 2014
|
4,978
|
|
$
|
9.57
|
|
7.6
|
|
|
Granted
|
1,280
|
|
9.81
|
|
|
||
|
Exercised
|
—
|
|
—
|
|
|
||
|
Forfeited or expired
|
(450
|
)
|
8.71
|
|
|
||
|
Outstanding as of December 31, 2015
|
5,808
|
|
9.69
|
|
7.0
|
|
|
|
|
|
|
|
||||
|
Exercisable as of December 31, 2015
|
2,578
|
|
$
|
9.46
|
|
5.3
|
|
|
Year Ended December 31, 2017
|
|||||
|
Restricted Stock
|
Units
(In thousands) |
Weighted-
Average Grant Date Fair Value (Per Unit) |
|||
|
Non-vested as of December 31, 2016
|
132
|
|
$
|
9.26
|
|
|
Granted
|
160
|
|
13.13
|
|
|
|
Vested
(1)
|
(132
|
)
|
9.26
|
|
|
|
Forfeited
|
(54
|
)
|
13.43
|
|
|
|
Non-vested as of December 31, 2017
|
106
|
|
$
|
12.98
|
|
|
Year Ended December 31, 2016
|
|||||
|
Restricted Stock
|
Units
(In thousands) |
Weighted-
Average Grant Date Fair Value (Per Unit) |
|||
|
Non-vested as of December 31, 2015
|
246
|
|
$
|
9.01
|
|
|
Granted
|
18
|
|
10.84
|
|
|
|
Vested
(1)
|
(132
|
)
|
9.00
|
|
|
|
Forfeited
|
—
|
|
—
|
|
|
|
Non-vested as of December 31, 2016
|
132
|
|
$
|
9.26
|
|
|
Year Ended December 31, 2015
|
|||||
|
Restricted Stock
|
Units
(In thousands) |
Weighted-
Average Grant Date Fair Value (Per Unit) |
|||
|
Non-vested as of December 31, 2014
|
365
|
|
$
|
9.10
|
|
|
Granted
|
18
|
|
6.20
|
|
|
|
Vested
(1)
|
(137
|
)
|
8.89
|
|
|
|
Forfeited
|
—
|
|
—
|
|
|
|
Non-vested as of December 31, 2015
|
246
|
|
$
|
9.01
|
|
|
(1)
|
For certain vested restricted stock units, common shares shall not be issued until the first to occur of: (1) termination of service; (2) change in control; (3) death; or (4) disability, as defined in the 2010 Plan. For certain vested restricted stock units, common shares shall not be issued until the first to occur of: (1) change in control or (2) set cliff vesting dates, as defined in the 2010 Plan. Holders of vested restricted stock units are not entitled to receive dividends or vote the shares until common shares are issued. For the year ended
December 31, 2017
, no common shares were issued for vested restricted stock units.
|
|
|
2017
|
2016
|
2015
|
||||||
|
|
(In thousands)
|
||||||||
|
U.S.
|
$
|
(11,212
|
)
|
$
|
(9,626
|
)
|
$
|
(35,124
|
)
|
|
Foreign
|
19,997
|
|
20,437
|
|
23,585
|
|
|||
|
Pre-tax income (loss)
|
$
|
8,785
|
|
$
|
10,811
|
|
$
|
(11,539
|
)
|
|
|
2017
|
2016
|
2015
|
||||||
|
|
(In thousands)
|
||||||||
|
Current
|
|
|
|
||||||
|
U.S. federal
|
$
|
(4,848
|
)
|
$
|
430
|
|
$
|
(594
|
)
|
|
State
|
(644
|
)
|
381
|
|
(407
|
)
|
|||
|
Foreign
|
(7,559
|
)
|
(7,276
|
)
|
(10,928
|
)
|
|||
|
Total current portion
|
(13,051
|
)
|
(6,465
|
)
|
(11,929
|
)
|
|||
|
|
|
|
|
||||||
|
Deferred
|
|
|
|
||||||
|
U.S. federal
|
2,277
|
|
(797
|
)
|
(1,137
|
)
|
|||
|
State
|
(72
|
)
|
(64
|
)
|
259
|
|
|||
|
Foreign
|
1,453
|
|
1,447
|
|
3,170
|
|
|||
|
Total deferred portion
|
3,658
|
|
586
|
|
2,292
|
|
|||
|
Income tax expense
|
$
|
(9,393
|
)
|
$
|
(5,879
|
)
|
$
|
(9,637
|
)
|
|
|
2017
|
2016
|
2015
|
||||||
|
|
(In thousands)
|
||||||||
|
Income taxes at statutory rates
|
$
|
(2,987
|
)
|
$
|
(3,676
|
)
|
$
|
3,923
|
|
|
Earnings from REIT - not subject to tax
|
(425
|
)
|
(672
|
)
|
(13,362
|
)
|
|||
|
State income taxes, net of federal income tax benefit
|
(445
|
)
|
615
|
|
(725
|
)
|
|||
|
Provision to return
|
(205
|
)
|
(416
|
)
|
(382
|
)
|
|||
|
Foreign rate differential
|
751
|
|
688
|
|
914
|
|
|||
|
Valuation allowance
|
2,950
|
|
(1,542
|
)
|
(299
|
)
|
|||
|
Non-deductible expenses
|
(2,345
|
)
|
(873
|
)
|
(1,065
|
)
|
|||
|
IRS audit adjustments
|
—
|
|
—
|
|
2,079
|
|
|||
|
Change in uncertain tax positions
|
94
|
|
564
|
|
981
|
|
|||
|
Amended returns/refunds
|
—
|
|
360
|
|
(222
|
)
|
|||
|
Foreign taxes
|
—
|
|
257
|
|
(257
|
)
|
|||
|
Effect of Tax Cuts and Jobs Act
|
(3,113
|
)
|
—
|
|
—
|
|
|||
|
Net operating loss carryforwards adjustments
|
—
|
|
—
|
|
(1,176
|
)
|
|||
|
Quarry tax basis in land
|
—
|
|
(3,025
|
)
|
—
|
|
|||
|
Other deferred adjustment - Foreign
|
(83
|
)
|
794
|
|
—
|
|
|||
|
Investment in foreign subsidiary
|
—
|
|
616
|
|
—
|
|
|||
|
REIT excise tax
|
(4,772
|
)
|
—
|
|
—
|
|
|||
|
Other
|
1,187
|
|
431
|
|
(46
|
)
|
|||
|
Total
|
$
|
(9,393
|
)
|
$
|
(5,879
|
)
|
$
|
(9,637
|
)
|
|
|
2017
|
2016
|
||||
|
|
(In thousands)
|
|||||
|
Deferred tax assets:
|
|
|||||
|
Net operating loss and credits carryforwards
|
$
|
6,592
|
|
$
|
3,887
|
|
|
Accrued expenses
|
26,263
|
|
35,376
|
|
||
|
Stock-based compensation
|
3,511
|
|
6,399
|
|
||
|
Other assets
|
356
|
|
384
|
|
||
|
Total gross deferred tax assets
|
36,722
|
|
46,046
|
|
||
|
Less: valuation allowance
|
(15,910
|
)
|
(21,069
|
)
|
||
|
Total net deferred tax assets
|
20,812
|
|
24,977
|
|
||
|
|
|
|
||||
|
Deferred tax liabilities:
|
|
|
||||
|
Intangible assets and goodwill
|
(5,197
|
)
|
(7,094
|
)
|
||
|
Property, plant, and equipment
|
(34,758
|
)
|
(40,650
|
)
|
||
|
Other liabilities
|
(1,495
|
)
|
(288
|
)
|
||
|
Total gross deferred tax liabilities
|
(41,450
|
)
|
(48,032
|
)
|
||
|
Net deferred tax liability
|
$
|
(20,638
|
)
|
$
|
(23,055
|
)
|
|
|
Tax
|
Interest
|
Penalties
|
Total
|
||||||||
|
|
(In thousands)
|
|||||||||||
|
Balance at December 31, 2014*
|
$
|
2,634
|
|
$
|
198
|
|
$
|
188
|
|
$
|
3,020
|
|
|
Increases related to current-year tax positions
|
—
|
|
36
|
|
22
|
|
58
|
|
||||
|
Decreases related to prior-year tax positions
|
(241
|
)
|
(2
|
)
|
—
|
|
(243
|
)
|
||||
|
Decreases due to lapse in statute of limitations
|
(879
|
)
|
(128
|
)
|
(183
|
)
|
(1,190
|
)
|
||||
|
Balance at December 31, 2015*
|
1,514
|
|
104
|
|
27
|
|
1,645
|
|
||||
|
Increases related to current-year tax positions
|
—
|
|
21
|
|
—
|
|
21
|
|
||||
|
Decreases due to lapse in statute of limitations
|
(657
|
)
|
(106
|
)
|
(19
|
)
|
(782
|
)
|
||||
|
Balance at December 31, 2016*
|
857
|
|
19
|
|
8
|
|
884
|
|
||||
|
Increases related to current-year tax positions
|
—
|
|
3
|
|
—
|
|
3
|
|
||||
|
Decreases related to prior-year tax positions
|
—
|
|
(4
|
)
|
(8
|
)
|
(12
|
)
|
||||
|
Decreases due to lapse in statute of limitations
|
(73
|
)
|
(12
|
)
|
—
|
|
(85
|
)
|
||||
|
Balance at December 31, 2017*
|
$
|
784
|
|
$
|
6
|
|
$
|
—
|
|
$
|
790
|
|
|
|
December 31, 2017
|
||||||||||||||
|
|
Retirement
Income Plan |
National
Service-Related Pension Plan |
Other
Post-Retirement Benefits |
Superannuation
|
Total
|
||||||||||
|
Change in benefit obligation:
|
(In thousands)
|
||||||||||||||
|
Benefit obligation – January 1, 2017
|
$
|
(45,249
|
)
|
$
|
(30,801
|
)
|
$
|
(703
|
)
|
$
|
(2,769
|
)
|
$
|
(79,522
|
)
|
|
Service cost
|
(65
|
)
|
(504
|
)
|
—
|
|
(153
|
)
|
(722
|
)
|
|||||
|
Interest cost
|
(1,583
|
)
|
(1,256
|
)
|
(22
|
)
|
(120
|
)
|
(2,981
|
)
|
|||||
|
Actuarial loss
|
(1,070
|
)
|
(1,734
|
)
|
(14
|
)
|
(142
|
)
|
(2,960
|
)
|
|||||
|
Benefits paid
|
2,581
|
|
890
|
|
—
|
|
632
|
|
4,103
|
|
|||||
|
Other - plan change
|
—
|
|
—
|
|
48
|
|
(181
|
)
|
(133
|
)
|
|||||
|
Plan participants’ contributions
|
—
|
|
—
|
|
—
|
|
(43
|
)
|
(43
|
)
|
|||||
|
Foreign currency translation gain
|
—
|
|
—
|
|
—
|
|
(226
|
)
|
(226
|
)
|
|||||
|
Benefit obligation – end of year
|
(45,386
|
)
|
(33,405
|
)
|
(691
|
)
|
(3,002
|
)
|
(82,484
|
)
|
|||||
|
|
|
|
|
|
|
||||||||||
|
Change in plan assets:
|
|
|
|
|
|
||||||||||
|
Fair value of plan assets – January 1, 2017
|
33,962
|
|
21,044
|
|
—
|
|
2,717
|
|
57,723
|
|
|||||
|
Actual return on plan assets
|
5,344
|
|
3,308
|
|
—
|
|
262
|
|
8,914
|
|
|||||
|
Employer contributions
|
1,493
|
|
1,056
|
|
48
|
|
379
|
|
2,976
|
|
|||||
|
Benefits paid
|
(2,581
|
)
|
(890
|
)
|
—
|
|
(632
|
)
|
(4,103
|
)
|
|||||
|
Other - plan change
|
—
|
|
—
|
|
(48
|
)
|
—
|
|
(48
|
)
|
|||||
|
Plan participants’ contributions
|
—
|
|
—
|
|
—
|
|
43
|
|
43
|
|
|||||
|
Foreign currency translation gain
|
—
|
|
—
|
|
—
|
|
223
|
|
223
|
|
|||||
|
Fair value of plan assets – end of year
|
38,218
|
|
24,518
|
|
—
|
|
2,992
|
|
65,728
|
|
|||||
|
Funded status
|
$
|
(7,168
|
)
|
$
|
(8,887
|
)
|
$
|
(691
|
)
|
$
|
(10
|
)
|
$
|
(16,756
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Amounts recognized on the consolidated balance sheet as of December 31, 2017:
|
|
|
|
|
|
||||||||||
|
Pension and post-retirement liability
|
$
|
(7,168
|
)
|
$
|
(8,887
|
)
|
$
|
(691
|
)
|
$
|
(10
|
)
|
$
|
(16,756
|
)
|
|
Accumulated other comprehensive loss
(income) |
7,625
|
|
5,303
|
|
(58
|
)
|
238
|
|
13,108
|
|
|||||
|
Amounts in accumulated other comprehensive loss consist of:
|
|
|
|
|
|
||||||||||
|
Net loss (gain)
|
7,625
|
|
5,303
|
|
(58
|
)
|
53
|
|
12,923
|
|
|||||
|
Prior service cost
|
—
|
|
—
|
|
—
|
|
184
|
|
184
|
|
|||||
|
|
|
|
|
|
|
||||||||||
|
Other changes in plan assets and benefit obligations recognized in other comprehensive income (loss):
|
|
|
|
|
|
||||||||||
|
Net loss (gain)
|
(2,518
|
)
|
(398
|
)
|
14
|
|
54
|
|
(2,848
|
)
|
|||||
|
Amortization of net loss (gain)
|
(1,889
|
)
|
(814
|
)
|
1
|
|
—
|
|
(2,702
|
)
|
|||||
|
Amortization of prior service cost
|
—
|
|
(212
|
)
|
—
|
|
(9
|
)
|
(221
|
)
|
|||||
|
Amount recognized due to special event
|
—
|
|
—
|
|
4
|
|
116
|
|
120
|
|
|||||
|
Foreign currency translation loss
|
—
|
|
—
|
|
—
|
|
(51
|
)
|
(51
|
)
|
|||||
|
Total recognized in other comprehensive loss (income)
|
$
|
(4,407
|
)
|
$
|
(1,424
|
)
|
$
|
19
|
|
$
|
110
|
|
$
|
(5,702
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Information for plans with accumulated benefit obligation in excess of plan assets:
|
|
|
|
|
|
||||||||||
|
Projected benefit obligation
|
$
|
45,386
|
|
$
|
33,405
|
|
$
|
691
|
|
$
|
3,002
|
|
$
|
82,484
|
|
|
Accumulated benefit obligation
|
$
|
45,361
|
|
$
|
33,406
|
|
$
|
691
|
|
$
|
2,100
|
|
$
|
81,558
|
|
|
Fair value of plan assets
|
$
|
38,218
|
|
$
|
24,518
|
|
$
|
—
|
|
$
|
2,992
|
|
$
|
65,728
|
|
|
|
December 31, 2016
|
||||||||||||||
|
|
Retirement
Income Plan |
National
Service-Related Pension Plan |
Other
Post-Retirement Benefits |
Superannuation
|
Total
|
||||||||||
|
Change in benefit obligation:
|
(In thousands)
|
||||||||||||||
|
Benefit obligation – January 1, 2016
|
$
|
(47,155
|
)
|
$
|
(29,127
|
)
|
$
|
(768
|
)
|
$
|
(2,473
|
)
|
$
|
(79,523
|
)
|
|
Service cost
|
(108
|
)
|
(516
|
)
|
—
|
|
(130
|
)
|
(754
|
)
|
|||||
|
Interest cost
|
(1,767
|
)
|
(1,288
|
)
|
(25
|
)
|
(104
|
)
|
(3,184
|
)
|
|||||
|
Actuarial loss
|
(486
|
)
|
(725
|
)
|
(7
|
)
|
(74
|
)
|
(1,292
|
)
|
|||||
|
Benefits paid
|
1,496
|
|
855
|
|
—
|
|
39
|
|
2,390
|
|
|||||
|
Other - plan change
|
2,771
|
|
—
|
|
97
|
|
—
|
|
2,868
|
|
|||||
|
Plan participants’ contributions
|
—
|
|
—
|
|
—
|
|
(42
|
)
|
(42
|
)
|
|||||
|
Foreign currency translation gain
|
—
|
|
—
|
|
—
|
|
15
|
|
15
|
|
|||||
|
Benefit obligation – end of year
|
(45,249
|
)
|
(30,801
|
)
|
(703
|
)
|
(2,769
|
)
|
(79,522
|
)
|
|||||
|
|
|
|
|
|
|
||||||||||
|
Change in plan assets:
|
|
|
|
|
|
||||||||||
|
Fair value of plan assets – January 1, 2016
|
34,721
|
|
19,909
|
|
—
|
|
2,461
|
|
57,091
|
|
|||||
|
Actual return on plan assets
|
1,711
|
|
973
|
|
|
118
|
|
2,802
|
|
||||||
|
Employer contributions
|
1,797
|
|
1,017
|
|
97
|
|
146
|
|
3,057
|
|
|||||
|
Benefits paid
|
(1,496
|
)
|
(855
|
)
|
—
|
|
(39
|
)
|
(2,390
|
)
|
|||||
|
Other - plan change
|
(2,771
|
)
|
—
|
|
(97
|
)
|
0
|
|
(2,868
|
)
|
|||||
|
Plan participants’ contributions
|
—
|
|
—
|
|
—
|
|
42
|
|
42
|
|
|||||
|
Foreign currency translation loss
|
—
|
|
—
|
|
—
|
|
(11
|
)
|
(11
|
)
|
|||||
|
Fair value of plan assets – end of year
|
33,962
|
|
21,044
|
|
—
|
|
2,717
|
|
57,723
|
|
|||||
|
Funded status
|
$
|
(11,287
|
)
|
$
|
(9,757
|
)
|
$
|
(703
|
)
|
$
|
(52
|
)
|
$
|
(21,799
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Amounts recognized on the consolidated balance sheet as of December 31, 2016:
|
|
|
|
|
|
||||||||||
|
Pension and post-retirement liability
|
$
|
(11,287
|
)
|
$
|
(9,757
|
)
|
$
|
(703
|
)
|
$
|
(52
|
)
|
$
|
(21,799
|
)
|
|
Accumulated other comprehensive loss
(income) |
12,031
|
|
6,728
|
|
(77
|
)
|
128
|
|
18,810
|
|
|||||
|
Amounts in accumulated other comprehensive loss consist of:
|
|
|
|
|
|
||||||||||
|
Net loss (gain)
|
12,031
|
|
6,516
|
|
(77
|
)
|
128
|
|
18,598
|
|
|||||
|
Prior service cost
|
—
|
|
212
|
|
—
|
|
—
|
|
212
|
|
|||||
|
|
|
|
|
|
|
||||||||||
|
Other changes in plan assets and benefit obligations recognized in other comprehensive income (loss):
|
|
|
|
|
|
||||||||||
|
Net loss
|
845
|
|
996
|
|
7
|
|
115
|
|
1,963
|
|
|||||
|
Amortization of net loss (gain)
|
(2,125
|
)
|
(745
|
)
|
3
|
|
—
|
|
(2,867
|
)
|
|||||
|
Amortization of prior service cost
|
—
|
|
(212
|
)
|
—
|
|
—
|
|
(212
|
)
|
|||||
|
Amount recognized due to special event
|
(834
|
)
|
—
|
|
11
|
|
—
|
|
(823
|
)
|
|||||
|
Foreign currency translation loss
|
—
|
|
—
|
|
—
|
|
(33
|
)
|
(33
|
)
|
|||||
|
Total recognized in other comprehensive loss (income)
|
$
|
(2,114
|
)
|
$
|
39
|
|
$
|
21
|
|
$
|
82
|
|
$
|
(1,972
|
)
|
|
|
|
|
|
|
|
||||||||||
|
Information for plans with accumulated benefit obligation in excess of plan assets:
|
|
|
|
|
|
||||||||||
|
Projected benefit obligation
|
$
|
45,249
|
|
$
|
30,801
|
|
$
|
703
|
|
$
|
2,769
|
|
$
|
79,522
|
|
|
Accumulated benefit obligation
|
$
|
45,216
|
|
$
|
30,801
|
|
$
|
703
|
|
$
|
1,939
|
|
$
|
78,659
|
|
|
Fair value of plan assets
|
$
|
33,962
|
|
$
|
21,044
|
|
$
|
—
|
|
$
|
2,717
|
|
$
|
57,723
|
|
|
|
December 31, 2017
|
||||||||||||||
|
|
Retirement Income Plan
|
National Service-Related Pension Plan
|
Other
Post-Retirement Benefits |
Superannuation
|
Total
|
||||||||||
|
Components of net periodic benefit cost:
|
(In thousands)
|
||||||||||||||
|
Service cost
|
$
|
65
|
|
$
|
504
|
|
$
|
—
|
|
$
|
153
|
|
$
|
722
|
|
|
Interest cost
|
1,583
|
|
1,256
|
|
22
|
|
120
|
|
2,981
|
|
|||||
|
Expected return on
plan assets |
(1,757
|
)
|
(1,175
|
)
|
—
|
|
(174
|
)
|
(3,106
|
)
|
|||||
|
Amortization of net loss (gain)
|
1,889
|
|
815
|
|
(1
|
)
|
—
|
|
2,703
|
|
|||||
|
Amortization of prior service cost/(credit)
|
—
|
|
212
|
|
—
|
|
9
|
|
221
|
|
|||||
|
Effect of settlement
|
—
|
|
—
|
|
(4
|
)
|
67
|
|
63
|
|
|||||
|
Net pension benefit cost
|
$
|
1,780
|
|
$
|
1,612
|
|
$
|
17
|
|
$
|
175
|
|
$
|
3,584
|
|
|
|
December 31, 2016
|
||||||||||||||
|
|
Retirement Income Plan
|
National Service-Related Pension Plan
|
Other
Post-Retirement Benefits |
Superannuation
|
Total
|
||||||||||
|
Components of net periodic benefit cost:
|
(In thousands)
|
||||||||||||||
|
Service cost
|
$
|
108
|
|
$
|
516
|
|
$
|
—
|
|
$
|
131
|
|
$
|
755
|
|
|
Interest cost
|
1,767
|
|
1,288
|
|
25
|
|
104
|
|
3,184
|
|
|||||
|
Expected return on
plan assets |
(2,072
|
)
|
(1,244
|
)
|
—
|
|
(163
|
)
|
(3,479
|
)
|
|||||
|
Amortization of net loss (gain)
|
2,125
|
|
745
|
|
(3
|
)
|
—
|
|
2,867
|
|
|||||
|
Amortization of prior service cost/(credit)
|
—
|
|
212
|
|
—
|
|
—
|
|
212
|
|
|||||
|
Effect of settlement
|
737
|
|
—
|
|
(11
|
)
|
—
|
|
726
|
|
|||||
|
Net pension benefit cost
|
$
|
2,665
|
|
$
|
1,517
|
|
$
|
11
|
|
$
|
72
|
|
$
|
4,265
|
|
|
|
December 31, 2015
|
||||||||||||||
|
|
Retirement Income Plan
|
National Service-Related Pension Plan
|
Other
Post-Retirement Benefits |
Superannuation
|
Total
|
||||||||||
|
Components of net periodic benefit cost:
|
(In thousands)
|
||||||||||||||
|
Service cost
|
$
|
129
|
|
$
|
658
|
|
$
|
—
|
|
$
|
134
|
|
$
|
921
|
|
|
Interest cost
|
1,782
|
|
1,195
|
|
24
|
|
87
|
|
3,088
|
|
|||||
|
Expected return on
plan assets |
(2,435
|
)
|
(1,406
|
)
|
—
|
|
(147
|
)
|
(3,988
|
)
|
|||||
|
Amortization of net loss (gain)
|
2,032
|
|
1,093
|
|
(1
|
)
|
—
|
|
3,124
|
|
|||||
|
Amortization of prior service cost/(credit)
|
—
|
|
212
|
|
—
|
|
—
|
|
212
|
|
|||||
|
Effect of settlement
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
|||||
|
Net pension benefit cost
|
$
|
1,508
|
|
$
|
1,752
|
|
$
|
23
|
|
$
|
74
|
|
$
|
3,357
|
|
|
|
December 31, 2017
|
|||||||
|
|
Retirement Income
Plan |
National Service-Related Pension
Plan |
Other
Post-Retirement Benefits |
Superan-
nuation
|
||||
|
Weighted-average assumptions used to determine obligations (balance sheet):
|
|
|
|
|
||||
|
Discount rate
|
3.35
|
%
|
3.65
|
%
|
3.10
|
%
|
3.70
|
%
|
|
Rate of compensation increase
|
3.50
|
%
|
N/A
|
|
N/A
|
|
4.00
|
%
|
|
Weighted-average assumptions used to determine net periodic benefit cost (statement of operations):
|
|
|
|
|
||||
|
Discount rate
|
3.75
|
%
|
4.15
|
%
|
3.40
|
%
|
4.20
|
%
|
|
Expected return on plan assets
|
7.00
|
%
|
7.00
|
%
|
N/A
|
|
6.00
|
%
|
|
Rate of compensation increase
|
3.50
|
%
|
N/A
|
|
N/A
|
|
4.00
|
%
|
|
|
December 31, 2016
|
|||||||
|
|
Retirement Income
Plan |
National Service-Related Pension
Plan |
Other
Post-Retirement Benefits |
Superan-
nuation
|
||||
|
Weighted-average assumptions used to determine obligations (balance sheet):
|
|
|
|
|
||||
|
Discount rate
|
3.75
|
%
|
4.15
|
%
|
3.40
|
%
|
4.20
|
%
|
|
Rate of compensation increase
|
3.50
|
%
|
N/A
|
|
N/A
|
|
4.00
|
%
|
|
Weighted-average assumptions used to determine net periodic benefit cost (statement of operations):
|
|
|
|
|
||||
|
Discount rate
|
4.00
|
%
|
4.50
|
%
|
3.50
|
%
|
3.90
|
%
|
|
Expected return on plan assets
|
7.50
|
%
|
7.50
|
%
|
N/A
|
|
6.50
|
%
|
|
Rate of compensation increase
|
3.50
|
%
|
N/A
|
|
N/A
|
|
4.00
|
%
|
|
|
December 31, 2015
|
|||||||
|
|
Retirement Income
Plan |
National Service-Related Pension
Plan |
Other
Post-Retirement Benefits |
Superan-
nuation |
||||
|
Weighted-average assumptions used to determine obligations (balance sheet):
|
|
|
|
|
||||
|
Discount rate
|
4.00
|
%
|
4.50
|
%
|
3.50
|
%
|
4.20
|
%
|
|
Rate of compensation increase
|
3.50
|
%
|
N/A
|
|
N/A
|
|
4.00
|
%
|
|
Weighted-average assumptions used to determine net periodic benefit cost (statement of operations):
|
|
|
|
|
||||
|
Discount rate
|
3.76
|
%
|
3.76
|
%
|
3.30
|
%
|
3.90
|
%
|
|
Expected return on plan assets
|
7.50
|
%
|
7.50
|
%
|
N/A
|
|
6.50
|
%
|
|
Rate of compensation increase
|
3.50
|
%
|
N/A
|
|
N/A
|
|
4.00
|
%
|
|
|
U.S. Plans
|
|
Offshore Plan
|
||||
|
|
Actual
|
Target Allocation
|
|
Actual
|
Target Allocation
|
||
|
|
2017
|
2016
|
|
2017
|
2016
|
||
|
|
|
|
|
|
|
|
|
|
U.S. equities
|
35%
|
35%
|
25–55%
|
|
16%
|
16%
|
15%
|
|
Non-U.S. equities
|
25%
|
25%
|
15–45%
|
|
42%
|
41%
|
37%
|
|
Fixed-income securities
|
35%
|
35%
|
15–40%
|
|
16%
|
16%
|
22%
|
|
Real estate
|
5%
|
5%
|
0–5%
|
|
7%
|
7%
|
7%
|
|
Cash and other
|
–
|
–
|
–
|
|
19%
|
20%
|
19%
|
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
Significant Observable Inputs
(Level 2) |
Significant Unobservable Inputs
(Level 3)
|
Balance as of December 31, 2017
|
||||||||
|
Assets
|
(In thousands)
|
|||||||||||
|
U.S. equities:
|
|
|
|
|
||||||||
|
Large cap
(1)
|
$
|
—
|
|
$
|
16,313
|
|
$
|
—
|
|
$
|
16,313
|
|
|
Medium cap
(1)
|
—
|
|
3,137
|
|
—
|
|
3,137
|
|
||||
|
Small cap
(1)
|
1,255
|
|
1,255
|
|
—
|
|
2,510
|
|
||||
|
Non-U.S. equities:
|
|
|
|
|
||||||||
|
Large cap
(2)
|
11,922
|
|
—
|
|
—
|
|
11,922
|
|
||||
|
Emerging markets
(3)
|
3,765
|
|
—
|
|
—
|
|
3,765
|
|
||||
|
Fixed-income securities:
|
|
|
|
|
||||||||
|
Money markets
(4)
|
—
|
|
3,133
|
|
—
|
|
3,133
|
|
||||
|
U.S. bonds
(5)
|
9,411
|
|
3,137
|
|
—
|
|
12,548
|
|
||||
|
Non-U.S. bonds
(5)
|
6,273
|
|
—
|
|
—
|
|
6,273
|
|
||||
|
Real estate
(6)
|
—
|
|
3,137
|
|
—
|
|
3,137
|
|
||||
|
Common/collective trusts
|
|
2,990
|
|
|
2,990
|
|
||||||
|
Total assets
|
$
|
32,626
|
|
$
|
33,102
|
|
$
|
—
|
|
$
|
65,728
|
|
|
1.
|
Includes funds that primarily invest in U.S. common stock.
|
|
2.
|
Includes funds that invest primarily in foreign equity and equity-related securities.
|
|
3.
|
Includes funds that invest primarily in equity securities of companies in emerging market countries.
|
|
4.
|
Includes funds that invest primarily in short-term securities, such as commercial paper.
|
|
5.
|
Includes funds either publicly traded (Level 1) or within a separate account (Level 2) held by a regulated investment company. These funds hold primarily debt and fixed-income securities.
|
|
6.
|
Includes funds in a separate account held by a regulated investment company that invest primarily in commercial real estate and includes mortgage loans which are backed by the associated properties. The Company can call the investment in these assets with no restrictions.
|
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1) |
Significant Observable Inputs
(Level 2) |
Significant Unobservable Inputs
(Level 3)
|
Balance as of December 31, 2016
|
||||||||
|
Assets
|
(In thousands)
|
|||||||||||
|
U.S. equities:
|
|
|
|
|
||||||||
|
Large cap
(1)
|
$
|
—
|
|
$
|
14,299
|
|
$
|
—
|
|
$
|
14,299
|
|
|
Medium cap
(1)
|
—
|
|
2,750
|
|
—
|
|
2,750
|
|
||||
|
Small cap
(1)
|
1,100
|
|
1,100
|
|
—
|
|
2,200
|
|
||||
|
Non-U.S. equities:
|
|
|
|
|
||||||||
|
Large cap
(2)
|
10,450
|
|
—
|
|
—
|
|
10,450
|
|
||||
|
Emerging markets
(3)
|
3,300
|
|
—
|
|
—
|
|
3,300
|
|
||||
|
Fixed-income securities:
|
|
|
|
|
||||||||
|
Money markets
(4)
|
—
|
|
2,756
|
|
—
|
|
2,756
|
|
||||
|
U.S. bonds
(5)
|
8,249
|
|
2,750
|
|
—
|
|
10,999
|
|
||||
|
Non-U.S. bonds
(5)
|
5,502
|
|
—
|
|
—
|
|
5,502
|
|
||||
|
Real estate
(6)
|
—
|
|
2,750
|
|
—
|
|
2,750
|
|
||||
|
Common/collective trusts
|
—
|
|
2,717
|
|
—
|
|
2,717
|
|
||||
|
Total assets
|
$
|
28,601
|
|
$
|
29,122
|
|
$
|
—
|
|
$
|
57,723
|
|
|
Years Ending December 31:
|
(In thousands)
|
||
|
2018
|
$
|
7,473
|
|
|
2019
|
5,021
|
|
|
|
2020
|
4,490
|
|
|
|
2021
|
4,942
|
|
|
|
2022
|
4,781
|
|
|
|
Thereafter
|
23,687
|
|
|
|
|
$
|
50,394
|
|
|
•
|
Assets contributed to the multi-employer plan by one employer may be used to provide benefits to employees of other current or former participating employers.
|
|
•
|
If a participating employer stops contributing to the multi-employer plan without paying its unfunded liability, the unfunded obligations of the plan may be borne by the remaining participating employers.
|
|
•
|
If the Company chooses to cease participation in a multi-employer plan, such full withdrawal is subject to the payment of any unfunded liability applicable to the Company, referred to as a withdrawal liability. Additionally, such withdrawal is subject to collective bargaining.
|
|
Pension Fund
|
EIN/Pension
Plan Number |
Pension Protection
Act Zone Status |
FIP/RP Status Pending/
Implemented |
Americold Contributions
|
Surcharge Imposed
|
|||||||||
|
2017
|
2016
|
2017
|
2016
|
2015
|
||||||||||
|
|
|
|
|
|
(In thousands)
|
|
||||||||
|
Central Pension Fund of the International Union of Operating Engineers and Participating Employers
(2)
|
36-6052390
|
Green
|
Green
|
No
|
$
|
3
|
|
$
|
2
|
|
$
|
32
|
|
No
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Central States SE & SW Areas Health and Welfare Pension
Plans (1)
|
36-6044243
|
Red
|
Red
|
Yes/Implemented
|
8,427
|
|
8,608
|
|
7,964
|
|
No
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
New England Teamsters & Trucking Industry Pension Plan (3)
|
04-6372430
|
Red
|
Red
|
Yes/Implemented
|
566
|
|
641
|
|
661
|
|
No
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
Alternative New England Teamsters & Trucking Industry Pension Plan
|
04-6372430
|
Green
|
Green
|
No
|
98
|
|
—
|
|
—
|
|
No
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
I.U.O.E Stationary Engineers Local 39 Pension Fund (1)
|
94-6118939
|
Green
|
Green
|
No
|
197
|
|
151
|
|
154
|
|
No
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
United Food & Commercial Workers International Union-Industry Pension Fund (4)
|
51-6055922
|
Green
|
Green
|
No
|
87
|
|
83
|
|
90
|
|
No
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
Western Conference of Teamsters Pension Fund (1)
|
91-6145047
|
Green
|
Green
|
No
|
7,265
|
|
6,809
|
|
6,811
|
|
No
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
Minneapolis Food Distributing Industry Pension Plan (1)
|
41-6047047
|
Green
|
Green
|
Yes/Implemented
|
326
|
|
337
|
|
358
|
|
No
|
|||
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
Total Contributions
|
$
|
16,969
|
|
$
|
16,631
|
|
$
|
16,070
|
|
|
|
(3)
|
The status information is for the plans’ year end at September 30, 2017 and 2016. The Company withdrew from the multi-employer plan on October, 31, 2017.
|
|
Commitment start period
|
|
Committed construction cost (in thousands)
|
|
Construction completion period
|
||
|
Q2 2017
|
|
10,970
|
|
|
Q3 2018
|
|
|
Q4 2017
|
|
58,080
|
|
|
Q4 2018
|
|
|
Total construction commitments
|
|
$
|
69,050
|
|
|
|
|
|
2017
|
2016
|
2015
|
||||||
|
Pension and other postretirement benefits:
|
(In thousands)
|
||||||||
|
Balance at beginning of period, net of tax
|
$
|
(12,880
|
)
|
$
|
(14,852
|
)
|
$
|
(18,223
|
)
|
|
Gain (loss) arising during the period
|
2,663
|
|
(1,963
|
)
|
19
|
|
|||
|
Less: Tax benefit
|
(49
|
)
|
(33
|
)
|
(16
|
)
|
|||
|
Net gain (loss) arising during the period
|
2,712
|
|
(1,930
|
)
|
35
|
|
|||
|
Amortization of net loss and prior service cost
(1)
|
3,042
|
|
3,902
|
|
3,336
|
|
|||
|
Less: (Tax benefit)/Tax expense
(2)
|
—
|
|
—
|
|
—
|
|
|||
|
Net amount reclassified from AOCI to net loss
|
3,042
|
|
3,902
|
|
3,336
|
|
|||
|
Other comprehensive income, net of tax
|
5,754
|
|
1,972
|
|
3,371
|
|
|||
|
Balance at end of period, net of tax
|
(7,126
|
)
|
(12,880
|
)
|
(14,852
|
)
|
|||
|
Foreign currency translation adjustments:
|
|
|
|
||||||
|
Balance at beginning of period, net of tax
|
3,874
|
|
7,018
|
|
23,310
|
|
|||
|
Gain (loss) on foreign currency translation
|
4,444
|
|
(3,144
|
)
|
(16,847
|
)
|
|||
|
Less: Tax benefit
|
—
|
|
—
|
|
(555
|
)
|
|||
|
Net gain/(loss) on foreign currency translation
|
4,444
|
|
(3,144
|
)
|
(16,292
|
)
|
|||
|
Balance at end of period, net of tax
|
8,318
|
|
3,874
|
|
7,018
|
|
|||
|
Cash flow hedge derivatives:
|
|
|
|
||||||
|
Balance at beginning of period, net of tax
|
(1,538
|
)
|
(1,468
|
)
|
—
|
|
|||
|
Unrealized loss on cash flow hedge derivatives
|
(1,387
|
)
|
(1,359
|
)
|
(2,311
|
)
|
|||
|
Less: Tax expense/(Tax benefit)
|
44
|
|
(150
|
)
|
(613
|
)
|
|||
|
Net loss on cash flow hedge derivatives
|
(1,431
|
)
|
(1,209
|
)
|
(1,698
|
)
|
|||
|
Net amount reclassified from AOCI to net loss (interest expense)
|
1,547
|
|
1,139
|
|
230
|
|
|||
|
Balance at end of period, net of tax
|
(1,422
|
)
|
(1,538
|
)
|
(1,468
|
)
|
|||
|
Available-for-sale securities:
|
|
|
|
||||||
|
Balance at beginning of period, net of tax
|
—
|
|
—
|
|
51
|
|
|||
|
Unrealized gain on available-for-sale securities
|
|
—
|
|
100
|
|
||||
|
Net unrealized gain (loss) on available-for-sale securities
|
—
|
|
—
|
|
100
|
|
|||
|
Gain reclassified to net income
|
—
|
|
—
|
|
(151
|
)
|
|||
|
Balance at end of period, net of tax
|
—
|
|
—
|
|
0
|
|
|||
|
Accumulated other comprehensive loss
|
$
|
(230
|
)
|
$
|
(10,544
|
)
|
$
|
(9,302
|
)
|
|
|
Total Revenues
|
|
Total Assets
|
|||||||||||||
|
|
2017
|
2016
|
2015
|
|
2017
|
2016
|
||||||||||
|
|
(In thousands)
|
|||||||||||||||
|
U.S.
|
$
|
1,253,879
|
|
$
|
1,212,799
|
|
$
|
1,221,344
|
|
|
$
|
2,078,535
|
|
$
|
2,047,142
|
|
|
Australia
|
219,738
|
|
207,035
|
|
189,481
|
|
|
244,841
|
|
208,115
|
|
|||||
|
New Zealand
|
33,289
|
|
33,676
|
|
33,073
|
|
|
54,672
|
|
54,800
|
|
|||||
|
Argentina
|
18,319
|
|
19,780
|
|
22,117
|
|
|
11,598
|
|
12,695
|
|
|||||
|
Canada
|
18,362
|
|
16,709
|
|
15,370
|
|
|
5,599
|
|
4,879
|
|
|||||
|
|
$
|
1,543,587
|
|
$
|
1,489,999
|
|
$
|
1,481,385
|
|
|
$
|
2,395,245
|
|
$
|
2,327,631
|
|
|
•
|
Warehouse.
Our primary source of revenues consists of rent and storage and warehouse services fees. Our rent and storage and warehouse services revenues are the key drivers of our financial performance. Rent and storage revenues consist of recurring, periodic charges related to the storage of frozen and perishable food and other products in our warehouses. We also provide these customers with a wide array of handling and other warehouse services, such as (1) receipt, handling and placement of products into our warehouses for storage and preservation, (2) retrieval of products from storage upon customer request, (3) blast freezing, which involves the rapid freezing of non-frozen products, including individual quick freezing for agricultural produce and seafood, (4) case-picking, which involves selecting product cases to build customized pallets, (5) kitting and repackaging, which involves assembling custom product packages for delivery to retailers and consumers, and labeling services, (6) order assembly and load consolidation, (7) exporting and importing support services, (8) container handling, (9) cross-docking, which involves transferring inbound products to outbound trucks utilizing our warehouse docks without storing them in our warehouses, and (10) government-approved temperature-controlled storage and inspection services. We may charge our customers in advance for storage and outbound handling fees. Cost of operations for our warehouse segment consists of power, other facilities costs, labor and other costs.
|
|
•
|
Third-Party Managed.
We receive management and incentive fees, as well as reimbursement of substantially all expenses, for warehouses and logistics services that we manage on behalf of third-party owners/customers. Cost of operations for our third-party managed segment are reimbursed on a pass-through basis (typically within two weeks), with all reimbursements, plus an applicable mark-up, recognized as revenues under the relevant accounting guidance.
|
|
•
|
Transportation.
We charge transportation fees, including fuel surcharges, to our customers for whom we arrange the transportation of their products. Cost of operations for our transportation segment consist primarily of third-party carrier charges, which are impacted by factors affecting those carriers.
|
|
•
|
Quarry
. In addition to our primary business segments, we own a limestone quarry in Carthage, Missouri. Revenues are generated from the sale of limestone mined at our quarry. Cost of operations for our quarry consist primarily of labor, equipment, fuel and explosives.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
(In thousands)
|
||||||||||
|
Segment revenues:
|
|
|
|
|
|
||||||
|
Warehouse
|
$
|
1,145,662
|
|
|
$
|
1,080,867
|
|
|
$
|
1,057,124
|
|
|
Third-Party Managed
|
242,189
|
|
|
252,411
|
|
|
233,564
|
|
|||
|
Transportation
|
146,070
|
|
|
147,004
|
|
|
180,892
|
|
|||
|
Quarry
|
9,666
|
|
|
9,717
|
|
|
9,805
|
|
|||
|
Total revenues
|
1,543,587
|
|
|
1,489,999
|
|
|
1,481,385
|
|
|||
|
|
|
|
|
|
|
||||||
|
Segment contribution:
|
|
|
|
|
|
||||||
|
Warehouse
|
348,328
|
|
|
314,045
|
|
|
307,749
|
|
|||
|
Third-Party Managed
|
12,825
|
|
|
14,814
|
|
|
12,581
|
|
|||
|
Transportation
|
12,950
|
|
|
14,418
|
|
|
14,305
|
|
|||
|
Quarry
|
2
|
|
|
2,368
|
|
|
2,385
|
|
|||
|
Total segment contribution
|
374,105
|
|
|
345,645
|
|
|
337,020
|
|
|||
|
|
|
|
|
|
|
||||||
|
Reconciling items:
|
|
|
|
|
|
||||||
|
Depreciation, depletion, and amortization
|
(116,741
|
)
|
|
(118,571
|
)
|
|
(125,720
|
)
|
|||
|
Impairment of long-lived assets
|
(9,473
|
)
|
|
(9,820
|
)
|
|
(9,415
|
)
|
|||
|
Multi-employer pension plan withdrawal expense
|
(9,167
|
)
|
|
—
|
|
|
—
|
|
|||
|
Selling, general and administrative expense
|
(104,640
|
)
|
|
(100,238
|
)
|
|
(91,222
|
)
|
|||
|
Loss from partially owned entities
|
(1,363
|
)
|
|
(128
|
)
|
|
(3,538
|
)
|
|||
|
Impairment of partially owned entities
|
(6,496
|
)
|
|
—
|
|
|
—
|
|
|||
|
Interest expense
|
(114,898
|
)
|
|
(119,552
|
)
|
|
(116,710
|
)
|
|||
|
Interest income
|
1,074
|
|
|
708
|
|
|
724
|
|
|||
|
Loss on debt extinguishment and modification
|
(986
|
)
|
|
(1,437
|
)
|
|
(503
|
)
|
|||
|
Foreign currency exchange (loss) gain
|
(3,591
|
)
|
|
464
|
|
|
(3,470
|
)
|
|||
|
Other income, net
|
918
|
|
|
2,142
|
|
|
1,892
|
|
|||
|
Income (loss) before income tax and gain (loss) from sale of real estate, net of tax
|
$
|
8,742
|
|
|
$
|
(787
|
)
|
|
$
|
(10,942
|
)
|
|
|
Year Ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
|
(In thousands)
|
||||||
|
Assets:
|
|
|
|
||||
|
Warehouse
|
$
|
2,082,504
|
|
|
$
|
2,027,650
|
|
|
Managed
|
43,035
|
|
|
44,501
|
|
||
|
Transportation
|
32,402
|
|
|
32,715
|
|
||
|
Other
|
13,897
|
|
|
17,023
|
|
||
|
Total segments assets
|
2,171,838
|
|
|
2,121,889
|
|
||
|
|
|
|
|
||||
|
Reconciling items:
|
|
|
|
||||
|
Corporate assets
|
207,465
|
|
|
183,346
|
|
||
|
Investments in partially owned entities
|
15,942
|
|
|
22,396
|
|
||
|
Total reconciling items
|
223,407
|
|
|
205,742
|
|
||
|
Total assets
|
$
|
2,395,245
|
|
|
$
|
2,327,631
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
|
Series B Convertible Preferred Stock
|
33,240,261
|
|
|
33,240,261
|
|
|
33,240,261
|
|
|
Common share warrants
|
18,574,619
|
|
|
18,574,619
|
|
|
18,574,619
|
|
|
Employee stock options
|
5,983,183
|
|
|
6,299,444
|
|
|
5,374,528
|
|
|
Restricted stock units
|
684,960
|
|
|
552,861
|
|
|
420,763
|
|
|
|
58,483,023
|
|
|
58,667,185
|
|
|
57,610,171
|
|
|
|
2017
|
||||||||||||||
|
|
December 31
|
|
September 30
|
|
June 30
|
|
March 31
|
||||||||
|
|
(In thousands, except per share amounts)
|
||||||||||||||
|
Total revenues
|
$
|
401,721
|
|
|
$
|
389,501
|
|
|
$
|
379,451
|
|
|
$
|
372,914
|
|
|
Total operating expenses
|
358,453
|
|
|
362,605
|
|
|
351,387
|
|
|
337,058
|
|
||||
|
Operating income
|
43,268
|
|
|
26,896
|
|
|
28,064
|
|
|
35,856
|
|
||||
|
Net income (loss) applicable to common shareholders
|
673
|
|
|
(11,935
|
)
|
|
(15,720
|
)
|
|
(2,945
|
)
|
||||
|
Net income (loss) per common share
(a)
:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
0.01
|
|
|
(0.17
|
)
|
|
(0.22
|
)
|
|
(0.04
|
)
|
||||
|
Diluted
|
0.01
|
|
|
(0.17
|
)
|
|
(0.22
|
)
|
|
(0.04
|
)
|
||||
|
|
2016
|
||||||||||||||
|
|
December 31
|
|
September 30
|
|
June 30
|
|
March. 31
|
||||||||
|
|
(In thousands, except per share amounts)
|
||||||||||||||
|
Total revenues
|
$
|
394,562
|
|
|
$
|
376,076
|
|
|
$
|
358,504
|
|
|
$
|
360,857
|
|
|
Total operating expenses
|
361,328
|
|
|
347,935
|
|
|
329,299
|
|
|
334,421
|
|
||||
|
Operating income
|
33,234
|
|
|
28,141
|
|
|
29,205
|
|
|
26,436
|
|
||||
|
Net income (loss) applicable to common shareholders
|
5,012
|
|
|
(7,448
|
)
|
|
(7,342
|
)
|
|
(14,678
|
)
|
||||
|
Net income (loss) per common share
(a)
:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
0.07
|
|
|
(0.11
|
)
|
|
(0.11
|
)
|
|
(0.21
|
)
|
||||
|
Diluted
|
0.05
|
|
|
(0.11
|
)
|
|
(0.11
|
)
|
|
(0.21
|
)
|
||||
|
|
|
|
Initial Costs
|
|
Gross amount at which carried as of
December 31, 2017
|
|
|
|
|
||||||||||||||||||||
|
Property
|
Buildings
|
Encumbrances
(3)
|
Land
|
Buildings and Improvements
|
Costs Capitalized Subsequent to Acquisition
(5)
|
Land
|
Buildings and Improvements (2)
|
Total
(4) (5) (6) |
Accumulated Depreciation and Depletion (1) (6) (7)
|
Date of Construction
|
Date of Acquisition
|
Life on Which Depreciation is Computed
|
|||||||||||||||||
|
US
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Albertville, AL
|
1
|
|
$
|
12,145
|
|
$
|
1,251
|
|
$
|
12,385
|
|
$
|
730
|
|
$
|
1,281
|
|
$
|
13,086
|
|
$
|
14,367
|
|
$
|
(4,955
|
)
|
1993
|
2008
|
5 - 40 years
|
|
Allentown, PA
|
2
|
|
19,311
|
|
5,780
|
|
47,807
|
|
4,856
|
|
6,244
|
|
52,200
|
|
58,444
|
|
(20,829
|
)
|
1976
|
2008
|
5 - 40 years
|
||||||||
|
Amarillo, TX
|
1
|
|
—
|
|
871
|
|
4,473
|
|
1,164
|
|
932
|
|
5,576
|
|
6,508
|
|
(2,733
|
)
|
1973
|
2008
|
5 - 40 years
|
||||||||
|
Anaheim, CA
|
1
|
|
13,737
|
|
9,509
|
|
16,810
|
|
724
|
|
9,509
|
|
17,534
|
|
27,043
|
|
(6,824
|
)
|
1965
|
2009
|
5 - 40 years
|
||||||||
|
Appleton, WI
|
1
|
|
10,759
|
|
200
|
|
5,022
|
|
9,160
|
|
909
|
|
13,474
|
|
14,383
|
|
(3,408
|
)
|
1989
|
2009
|
5 - 40 years
|
||||||||
|
Atlanta - Lakewood, GA
|
1
|
|
2,727
|
|
4,297
|
|
3,369
|
|
(2,026
|
)
|
630
|
|
5,009
|
|
5,639
|
|
(1,750
|
)
|
1963
|
2008
|
5 - 40 years
|
||||||||
|
Atlanta - Skygate, GA
|
1
|
|
—
|
|
1,851
|
|
12,731
|
|
252
|
|
1,958
|
|
12,876
|
|
14,834
|
|
(3,623
|
)
|
2001
|
2008
|
5 - 40 years
|
||||||||
|
Atlanta - Southgate, GA
|
1
|
|
—
|
|
1,623
|
|
17,652
|
|
1,554
|
|
2,273
|
|
18,557
|
|
20,830
|
|
(5,653
|
)
|
1996
|
2008
|
5 - 40 years
|
||||||||
|
Atlanta - Tradewater, GA
|
1
|
|
—
|
|
—
|
|
36,966
|
|
(5,489
|
)
|
6,057
|
|
25,420
|
|
31,477
|
|
(3,420
|
)
|
2004
|
2008
|
5 - 40 years
|
||||||||
|
Atlanta - Westgate, GA
|
1
|
|
—
|
|
2,270
|
|
24,659
|
|
(2,708
|
)
|
2,018
|
|
22,203
|
|
24,221
|
|
(8,774
|
)
|
1990
|
2008
|
5 - 40 years
|
||||||||
|
Atlanta, GA - Corporate
|
—
|
|
—
|
|
—
|
|
365
|
|
7,699
|
|
—
|
|
8,064
|
|
8,064
|
|
(2,902
|
)
|
1999/2014
|
2008
|
5 - 40 years
|
||||||||
|
Augusta, GA
|
1
|
|
—
|
|
2,678
|
|
1,943
|
|
795
|
|
2,820
|
|
2,597
|
|
5,417
|
|
(1,312
|
)
|
1971
|
2008
|
5 - 40 years
|
||||||||
|
Babcock, WI
|
1
|
|
—
|
|
852
|
|
8,916
|
|
68
|
|
858
|
|
8,977
|
|
9,835
|
|
(2,482
|
)
|
1999
|
2008
|
5 - 40 years
|
||||||||
|
Bartow, FL
|
1
|
|
—
|
|
—
|
|
2,451
|
|
598
|
|
10
|
|
3,040
|
|
3,050
|
|
(2,116
|
)
|
1962
|
2008
|
5 - 40 years
|
||||||||
|
Belvidere-Imron, IL
|
1
|
|
13,628
|
|
2,000
|
|
11,989
|
|
3,365
|
|
2,410
|
|
14,944
|
|
17,354
|
|
(5,117
|
)
|
1991
|
2009
|
5 - 40 years
|
||||||||
|
Belvidere-Landmark, IL
|
1
|
|
—
|
|
1
|
|
2,117
|
|
1,906
|
|
—
|
|
4,024
|
|
4,024
|
|
(3,770
|
)
|
1991
|
2009
|
5 - 40 years
|
||||||||
|
Bettendorf, IA
|
2
|
|
—
|
|
1,281
|
|
12,446
|
|
(5,360
|
)
|
676
|
|
7,691
|
|
8,367
|
|
(6,236
|
)
|
1973
|
2008
|
5 - 40 years
|
||||||||
|
Birmingham, AL
|
1
|
|
1,007
|
|
1,002
|
|
957
|
|
465
|
|
909
|
|
1,514
|
|
2,423
|
|
(639
|
)
|
1963
|
2008
|
5 - 40 years
|
||||||||
|
Boston, MA
|
1
|
|
—
|
|
1,855
|
|
5,796
|
|
648
|
|
1,918
|
|
6,382
|
|
8,300
|
|
(2,229
|
)
|
1969
|
2008
|
5 - 40 years
|
||||||||
|
Brea, CA
|
1
|
|
8,667
|
|
4,645
|
|
5,891
|
|
657
|
|
4,664
|
|
6,529
|
|
11,193
|
|
(2,377
|
)
|
1975
|
2009
|
5 - 40 years
|
||||||||
|
Brooklyn Park, MN
|
1
|
|
9,152
|
|
1,600
|
|
8,951
|
|
1,368
|
|
1,600
|
|
10,319
|
|
11,919
|
|
(3,707
|
)
|
1986
|
2009
|
5 - 40 years
|
||||||||
|
Burley, ID
|
2
|
|
—
|
|
—
|
|
16,136
|
|
2,666
|
|
34
|
|
18,768
|
|
18,802
|
|
(12,206
|
)
|
1959
|
2008
|
5 - 40 years
|
||||||||
|
Burlington, WA
|
3
|
|
14,693
|
|
694
|
|
6,108
|
|
2,997
|
|
709
|
|
9,089
|
|
9,798
|
|
(4,057
|
)
|
1965
|
2008
|
5 - 40 years
|
||||||||
|
Carson, CA
|
1
|
|
8,489
|
|
9,100
|
|
13,731
|
|
984
|
|
9,104
|
|
14,711
|
|
23,815
|
|
(3,887
|
)
|
2002
|
2009
|
5 - 40 years
|
||||||||
|
Cartersville, GA
|
1
|
|
10,216
|
|
1,500
|
|
8,505
|
|
465
|
|
1,571
|
|
8,898
|
|
10,469
|
|
(2,871
|
)
|
1996
|
2009
|
5 - 40 years
|
||||||||
|
Carthage Quarry, MO
|
—
|
|
—
|
|
12,621
|
|
356
|
|
186
|
|
12,697
|
|
467
|
|
13,164
|
|
(2,669
|
)
|
N/A
|
2008
|
5 - 40 years
|
||||||||
|
Carthage Warehouse Dist, MO
|
1
|
|
—
|
|
61,445
|
|
33,880
|
|
5,380
|
|
62,350
|
|
38,355
|
|
100,705
|
|
(18,778
|
)
|
1972
|
2008
|
5 - 40 years
|
||||||||
|
City of Industry, CA
|
2
|
|
—
|
|
—
|
|
1,455
|
|
891
|
|
19
|
|
2,327
|
|
2,346
|
|
(1,808
|
)
|
1962
|
2009
|
5 - 40 years
|
||||||||
|
|
|
|
Initial Costs
|
|
Gross amount at which carried as of
December 31, 2017
|
|
|
|
|
||||||||||||||||||||
|
Property
|
Buildings
|
Encumbrances
(3)
|
Land
|
Buildings and Improvements
|
Costs Capitalized Subsequent to Acquisition
(5)
|
Land
|
Buildings and Improvements (2)
|
Total
(4) (5) (6) |
Accumulated Depreciation and Depletion (1) (6) (7)
|
Date of Construction
|
Date of Acquisition
|
Life on Which Depreciation is Computed
|
|||||||||||||||||
|
Clearfield, UT
|
1
|
|
—
|
2,881
|
|
14,945
|
|
4,307
|
|
2,128
|
|
20,005
|
|
22,133
|
|
(7,309
|
)
|
1973
|
2008
|
5 - 40 years
|
|||||||||
|
Clearfield 2, UT
|
1
|
|
19,671
|
|
806
|
|
21,569
|
|
—
|
|
806
|
|
21,569
|
|
22,375
|
|
(130
|
)
|
2017
|
2017
|
5 - 40 years
|
||||||||
|
Columbia, SC
|
1
|
|
951
|
|
768
|
|
1,429
|
|
693
|
|
797
|
|
2,094
|
|
2,891
|
|
(942
|
)
|
1971
|
2008
|
5 - 40 years
|
||||||||
|
Connell, WA
|
1
|
|
—
|
|
497
|
|
8,728
|
|
1,109
|
|
508
|
|
9,826
|
|
10,334
|
|
(3,480
|
)
|
1969
|
2008
|
5 - 40 years
|
||||||||
|
Dallas, TX
|
1
|
|
12,575
|
|
1,468
|
|
14,385
|
|
6,966
|
|
2,266
|
|
20,554
|
|
22,820
|
|
(10,426
|
)
|
1994
|
2009
|
5 - 40 years
|
||||||||
|
Delhi, LA
|
1
|
|
16,588
|
|
539
|
|
12,228
|
|
490
|
|
580
|
|
12,676
|
|
13,256
|
|
(5,134
|
)
|
2010
|
2010
|
5 - 40 years
|
||||||||
|
Denver-50th Street, CO
|
1
|
|
—
|
|
—
|
|
1,724
|
|
373
|
|
—
|
|
2,097
|
|
2,097
|
|
(2,030
|
)
|
1974
|
2008
|
5 - 40 years
|
||||||||
|
Dominguez Hills, CA
|
1
|
|
8,136
|
|
11,149
|
|
10,894
|
|
1,024
|
|
11,149
|
|
11,918
|
|
23,067
|
|
(4,005
|
)
|
1989
|
2009
|
5 - 40 years
|
||||||||
|
Douglas, GA
|
1
|
|
2,724
|
|
400
|
|
2,080
|
|
1,367
|
|
401
|
|
3,445
|
|
3,846
|
|
(971
|
)
|
1969
|
2009
|
5 - 40 years
|
||||||||
|
East Dubuque, IL
|
1
|
|
—
|
|
722
|
|
13,764
|
|
588
|
|
753
|
|
14,322
|
|
15,075
|
|
(4,020
|
)
|
1993
|
2008
|
5 - 40 years
|
||||||||
|
East Point, GA
|
1
|
|
—
|
|
1,884
|
|
3,621
|
|
2,445
|
|
2,020
|
|
5,930
|
|
7,950
|
|
(783
|
)
|
1959
|
2016
|
5 - 40 years
|
||||||||
|
Fort Dodge, IA
|
1
|
|
—
|
|
1,022
|
|
7,162
|
|
1,118
|
|
1,226
|
|
8,076
|
|
9,302
|
|
(2,955
|
)
|
1979
|
2008
|
5 - 40 years
|
||||||||
|
Fort Smith, AR
|
2
|
|
—
|
|
308
|
|
2,231
|
|
1,918
|
|
342
|
|
4,116
|
|
4,458
|
|
(1,079
|
)
|
1958
|
2008
|
5 - 40 years
|
||||||||
|
Fort Worth-Blue Mound, TX
|
1
|
|
3,861
|
|
1,700
|
|
5,055
|
|
1,399
|
|
1,700
|
|
6,454
|
|
8,154
|
|
(1,475
|
)
|
1995
|
2009
|
5 - 40 years
|
||||||||
|
Fort Worth-Samuels, TX
|
2
|
|
8,254
|
|
1,985
|
|
13,447
|
|
2,499
|
|
2,109
|
|
15,822
|
|
17,931
|
|
(5,512
|
)
|
1977
|
2009
|
5 - 40 years
|
||||||||
|
Fremont, NE
|
1
|
|
28,200
|
|
629
|
|
3,109
|
|
5,466
|
|
645
|
|
8,560
|
|
9,205
|
|
(3,700
|
)
|
1968
|
2008
|
5 - 40 years
|
||||||||
|
Ft. Worth, TX (Meacham)
|
1
|
|
18,994
|
|
5,610
|
|
24,686
|
|
1,767
|
|
5,686
|
|
26,378
|
|
32,064
|
|
(9,033
|
)
|
2005
|
2008
|
5 - 40 years
|
||||||||
|
Ft. Worth, TX (Railhead)
|
1
|
|
—
|
|
1,857
|
|
8,536
|
|
406
|
|
1,955
|
|
8,844
|
|
10,799
|
|
(3,314
|
)
|
1998
|
2008
|
5 - 40 years
|
||||||||
|
Gadsden, AL
|
1
|
|
24,438
|
|
100
|
|
9,820
|
|
(736
|
)
|
351
|
|
8,832
|
|
9,183
|
|
(2,015
|
)
|
1991
|
2013
|
5 - 40 years
|
||||||||
|
Gaffney, SC
|
1
|
|
4,012
|
|
1,000
|
|
3,263
|
|
129
|
|
1,000
|
|
3,392
|
|
4,392
|
|
(1,068
|
)
|
1995
|
2008
|
5 - 40 years
|
||||||||
|
Gainesville, GA
|
1
|
|
6,557
|
|
400
|
|
5,704
|
|
701
|
|
411
|
|
6,394
|
|
6,805
|
|
(1,968
|
)
|
1989
|
2009
|
5 - 40 years
|
||||||||
|
Garden City, KS
|
1
|
|
—
|
|
446
|
|
4,721
|
|
1,070
|
|
446
|
|
5,791
|
|
6,237
|
|
(1,908
|
)
|
1980
|
2008
|
5 - 40 years
|
||||||||
|
Gateway, GA
|
2
|
|
—
|
|
3,271
|
|
19,693
|
|
2,265
|
|
3,197
|
|
22,032
|
|
25,229
|
|
(7,325
|
)
|
1972
|
2008
|
5 - 40 years
|
||||||||
|
Geneva Lakes, WI
|
1
|
|
37,318
|
|
1,579
|
|
36,020
|
|
2,375
|
|
2,265
|
|
37,708
|
|
39,973
|
|
(10,042
|
)
|
1991
|
2009
|
5 - 40 years
|
||||||||
|
Gloucester - Rogers, MA
|
1
|
|
4,757
|
|
1,683
|
|
3,675
|
|
1,671
|
|
1,818
|
|
5,211
|
|
7,029
|
|
(1,536
|
)
|
1967
|
2008
|
5 - 40 years
|
||||||||
|
Gloucester - Rowe, MA
|
1
|
|
4,709
|
|
1,146
|
|
2,833
|
|
5,247
|
|
1,272
|
|
7,954
|
|
9,226
|
|
(2,434
|
)
|
1955
|
2008
|
5 - 40 years
|
||||||||
|
Gouldsboro, PA
|
1
|
|
37,643
|
|
4,224
|
|
29,473
|
|
2,212
|
|
4,620
|
|
31,289
|
|
35,909
|
|
(7,606
|
)
|
2006
|
2009
|
5 - 40 years
|
||||||||
|
Grand Island, NE
|
1
|
|
—
|
|
430
|
|
6,542
|
|
(2,400
|
)
|
479
|
|
4,093
|
|
4,572
|
|
(1,672
|
)
|
1995
|
2008
|
5 - 40 years
|
||||||||
|
Green Bay, WI
|
2
|
|
—
|
|
—
|
|
2,028
|
|
2,451
|
|
55
|
|
4,424
|
|
4,479
|
|
(1,881
|
)
|
1935
|
2009
|
5 - 40 years
|
||||||||
|
|
|
|
Initial Costs
|
|
Gross amount at which carried as of
December 31, 2017
|
|
|
|
|
||||||||||||||||||||
|
Property
|
Buildings
|
Encumbrances
(3)
|
Land
|
Buildings and Improvements
|
Costs Capitalized Subsequent to Acquisition
(5)
|
Land
|
Buildings and Improvements (2)
|
Total
(4) (5) (6) |
Accumulated Depreciation and Depletion (1) (6) (7)
|
Date of Construction
|
Date of Acquisition
|
Life on Which Depreciation is Computed
|
|||||||||||||||||
|
Greenville, SC
|
1
|
|
560
|
|
200
|
|
1,108
|
|
423
|
|
200
|
|
1,531
|
|
1,731
|
|
(1,213
|
)
|
1962
|
2009
|
5 - 40 years
|
||||||||
|
Hatfield, PA
|
2
|
|
—
|
|
5,002
|
|
28,286
|
|
8,918
|
|
5,775
|
|
36,432
|
|
42,207
|
|
(10,502
|
)
|
1983
|
2009
|
5 - 40 years
|
||||||||
|
Henderson, NV
|
2
|
|
8,902
|
|
9,043
|
|
14,415
|
|
865
|
|
9,043
|
|
15,280
|
|
24,323
|
|
(4,265
|
)
|
1988
|
2009
|
5 - 40 years
|
||||||||
|
Hermiston, OR
|
1
|
|
34,332
|
|
1,322
|
|
7,107
|
|
276
|
|
1,334
|
|
7,371
|
|
8,705
|
|
(2,644
|
)
|
1975
|
2008
|
5 - 40 years
|
||||||||
|
Heyburn, ID
|
1
|
|
—
|
|
—
|
|
59
|
|
236
|
|
—
|
|
295
|
|
295
|
|
(95
|
)
|
2014
|
2014
|
5 - 40 years
|
||||||||
|
Houston, TX
|
1
|
|
19,398
|
|
1,454
|
|
10,084
|
|
986
|
|
1,469
|
|
11,055
|
|
12,524
|
|
(3,005
|
)
|
1990
|
2009
|
5 - 40 years
|
||||||||
|
Indianapolis, IN
|
4
|
|
—
|
|
1,897
|
|
18,991
|
|
18,924
|
|
3,395
|
|
36,415
|
|
39,810
|
|
(10,867
|
)
|
1975
|
2008
|
5 - 40 years
|
||||||||
|
Jefferson, WI
|
2
|
|
8,460
|
|
1,553
|
|
19,805
|
|
1,077
|
|
1,880
|
|
20,555
|
|
22,435
|
|
(7,170
|
)
|
1975
|
2009
|
5 - 40 years
|
||||||||
|
Lancaster, PA
|
1
|
|
15,918
|
|
2,203
|
|
15,670
|
|
695
|
|
2,371
|
|
16,197
|
|
18,568
|
|
(4,349
|
)
|
1993
|
2009
|
5 - 40 years
|
||||||||
|
LaPorte, TX
|
1
|
|
11,585
|
|
2,945
|
|
19,263
|
|
2,460
|
|
3,155
|
|
21,512
|
|
24,667
|
|
(6,061
|
)
|
1990
|
2009
|
5 - 40 years
|
||||||||
|
Leesport, PA
|
1
|
|
—
|
|
1,206
|
|
14,112
|
|
11,445
|
|
1,675
|
|
25,087
|
|
26,762
|
|
(5,876
|
)
|
1993
|
2008
|
5 - 40 years
|
||||||||
|
Lynden, WA
|
5
|
|
10,376
|
|
1,420
|
|
8,590
|
|
786
|
|
1,430
|
|
9,366
|
|
10,796
|
|
(3,178
|
)
|
1946
|
2009
|
5 - 40 years
|
||||||||
|
Marshall, MO
|
1
|
|
11,019
|
|
741
|
|
10,304
|
|
383
|
|
826
|
|
10,603
|
|
11,429
|
|
(3,666
|
)
|
1985
|
2008
|
5 - 40 years
|
||||||||
|
Massillon 17th, OH
|
1
|
|
11,241
|
|
175
|
|
15,322
|
|
443
|
|
414
|
|
15,526
|
|
15,940
|
|
(4,952
|
)
|
2000
|
2008
|
5 - 40 years
|
||||||||
|
Massillon Erie, OH
|
1
|
|
—
|
|
—
|
|
1,988
|
|
470
|
|
—
|
|
2,458
|
|
2,458
|
|
(2,422
|
)
|
1984
|
2008
|
5 - 40 years
|
||||||||
|
Memphis Chelsea , TN
|
—
|
|
—
|
|
80
|
|
2
|
|
(82
|
)
|
—
|
|
1
|
|
1
|
|
(1
|
)
|
1972
|
2008
|
5 - 40 years
|
||||||||
|
Middleboro, MA
|
—
|
|
—
|
|
390
|
|
—
|
|
—
|
|
390
|
|
—
|
|
390
|
|
—
|
|
2017
|
2017
|
5 - 40 years
|
||||||||
|
Milwaukie, OR
|
2
|
|
—
|
|
2,473
|
|
8,112
|
|
1,313
|
|
2,483
|
|
9,415
|
|
11,898
|
|
(5,008
|
)
|
1958
|
2008
|
5 - 40 years
|
||||||||
|
Mobile, AL
|
1
|
|
4,775
|
|
10
|
|
3,203
|
|
552
|
|
10
|
|
3,755
|
|
3,765
|
|
(1,163
|
)
|
1976
|
2009
|
5 - 40 years
|
||||||||
|
Modesto, CA
|
6
|
|
23,965
|
|
2,428
|
|
19,594
|
|
4,077
|
|
2,667
|
|
23,432
|
|
26,099
|
|
(8,711
|
)
|
1945
|
2009
|
5 - 40 years
|
||||||||
|
Montezuma,GA
|
1
|
|
—
|
|
93
|
|
5,437
|
|
274
|
|
123
|
|
5,681
|
|
5,804
|
|
(2,177
|
)
|
1965
|
2008
|
5 - 40 years
|
||||||||
|
Montgomery, AL
|
1
|
|
6,991
|
|
850
|
|
7,746
|
|
(752
|
)
|
1,157
|
|
6,687
|
|
7,844
|
|
(1,500
|
)
|
1989
|
2013
|
5 - 40 years
|
||||||||
|
Moses Lake, WA
|
1
|
|
31,726
|
|
575
|
|
11,046
|
|
2,378
|
|
1,093
|
|
12,906
|
|
13,999
|
|
(4,483
|
)
|
1967
|
2008
|
5 - 40 years
|
||||||||
|
Murfreesboro, TN
|
1
|
|
—
|
|
1,094
|
|
10,936
|
|
3,046
|
|
1,332
|
|
13,743
|
|
15,075
|
|
(5,629
|
)
|
1982
|
2008
|
5 - 40 years
|
||||||||
|
Nampa, ID
|
4
|
|
—
|
|
1,588
|
|
11,864
|
|
1,830
|
|
1,719
|
|
13,563
|
|
15,282
|
|
(6,484
|
)
|
1946
|
2008
|
5 - 40 years
|
||||||||
|
New Ulm, MN
|
7
|
|
9,122
|
|
725
|
|
10,405
|
|
539
|
|
822
|
|
10,847
|
|
11,669
|
|
(3,388
|
)
|
1984
|
2009
|
5 - 40 years
|
||||||||
|
Oklahoma City, OK
|
1
|
|
4,360
|
|
742
|
|
2,411
|
|
1,140
|
|
742
|
|
3,551
|
|
4,293
|
|
(1,446
|
)
|
1968
|
2008
|
5 - 40 years
|
||||||||
|
Ontario, CA
|
3
|
|
25,878
|
|
14,673
|
|
3,632
|
|
22,224
|
|
14,673
|
|
25,856
|
|
40,529
|
|
(10,326
|
)
|
1987(1)/1984(2)/1983(3)
|
2008
|
5 - 40 years
|
||||||||
|
Ontario, OR
|
4
|
|
—
|
|
—
|
|
13,791
|
|
9,120
|
|
1,264
|
|
21,647
|
|
22,911
|
|
(10,995
|
)
|
1962
|
2008
|
5 - 40 years
|
||||||||
|
|
|
|
Initial Costs
|
|
Gross amount at which carried as of
December 31, 2017
|
|
|
|
|
||||||||||||||||||||
|
Property
|
Buildings
|
Encumbrances
(3)
|
Land
|
Buildings and Improvements
|
Costs Capitalized Subsequent to Acquisition
(5)
|
Land
|
Buildings and Improvements (2)
|
Total
(4) (5) (6) |
Accumulated Depreciation and Depletion (1) (6) (7)
|
Date of Construction
|
Date of Acquisition
|
Life on Which Depreciation is Computed
|
|||||||||||||||||
|
Pasco, WA
|
1
|
|
—
|
|
557
|
|
15,809
|
|
401
|
|
579
|
|
16,189
|
|
16,768
|
|
(4,413
|
)
|
1984
|
2008
|
5 - 40 years
|
||||||||
|
Pendergrass, GA
|
1
|
|
13,636
|
|
500
|
|
12,810
|
|
2,144
|
|
580
|
|
14,874
|
|
15,454
|
|
(4,867
|
)
|
1993
|
2009
|
5 - 40 years
|
||||||||
|
Phoenix2, AZ
|
1
|
|
—
|
|
3,182
|
|
11,312
|
|
—
|
|
3,182
|
|
11,312
|
|
14,494
|
|
(1,485
|
)
|
2014
|
2014
|
5 - 40 years
|
||||||||
|
Piedmont, SC
|
1
|
|
10,647
|
|
500
|
|
9,883
|
|
1,350
|
|
506
|
|
11,228
|
|
11,734
|
|
(3,674
|
)
|
1981
|
2009
|
5 - 40 years
|
||||||||
|
Plover, WI
|
1
|
|
35,843
|
|
1,390
|
|
18,298
|
|
4,738
|
|
1,845
|
|
22,580
|
|
24,425
|
|
(8,328
|
)
|
1981
|
2008
|
5 - 40 years
|
||||||||
|
Portland, ME
|
1
|
|
—
|
|
305
|
|
2,402
|
|
253
|
|
316
|
|
2,644
|
|
2,960
|
|
(844
|
)
|
1952
|
2008
|
5 - 40 years
|
||||||||
|
Rochelle, IL (Americold Drive)
|
1
|
|
—
|
|
1,860
|
|
18,178
|
|
1,780
|
|
2,174
|
|
19,645
|
|
21,819
|
|
(7,512
|
)
|
1995
|
2008
|
5 - 40 years
|
||||||||
|
Rochelle, IL (Caron)
|
1
|
|
14,396
|
|
2,071
|
|
36,658
|
|
465
|
|
2,107
|
|
37,087
|
|
39,194
|
|
(12,873
|
)
|
2004
|
2008
|
5 - 40 years
|
||||||||
|
Russellville, AR - Elmira
|
1
|
|
6,437
|
|
1,261
|
|
9,910
|
|
2,196
|
|
1,359
|
|
12,007
|
|
13,366
|
|
(5,078
|
)
|
1986
|
2008
|
5 - 40 years
|
||||||||
|
Russellville, AR - Valley
|
1
|
|
—
|
|
708
|
|
15,832
|
|
2,260
|
|
708
|
|
18,093
|
|
18,801
|
|
(4,761
|
)
|
1995
|
2008
|
5 - 40 years
|
||||||||
|
Salem, OR
|
4
|
|
41,146
|
|
3,055
|
|
21,096
|
|
2,916
|
|
3,111
|
|
23,955
|
|
27,066
|
|
(9,936
|
)
|
1963
|
2008
|
5 - 40 years
|
||||||||
|
Salinas, CA
|
5
|
|
6,956
|
|
7,244
|
|
7,181
|
|
6,640
|
|
7,281
|
|
13,784
|
|
21,065
|
|
(4,874
|
)
|
1958
|
2009
|
5 - 40 years
|
||||||||
|
Salt Lake City, UT
|
1
|
|
7,675
|
|
—
|
|
22,481
|
|
3,540
|
|
—
|
|
26,020
|
|
26,020
|
|
(11,109
|
)
|
1998
|
2010
|
5 - 40 years
|
||||||||
|
San Antonio - HEB, TX
|
1
|
|
—
|
|
2,014
|
|
22,902
|
|
—
|
|
2,014
|
|
22,902
|
|
24,916
|
|
(960
|
)
|
1982
|
2017
|
5 - 40 years
|
||||||||
|
San Antonio, TX
|
3
|
|
7,046
|
|
1,894
|
|
11,101
|
|
2,405
|
|
1,981
|
|
13,419
|
|
15,400
|
|
(6,293
|
)
|
1913
|
2009
|
5 - 40 years
|
||||||||
|
Sebree, KY
|
1
|
|
—
|
|
638
|
|
7,895
|
|
491
|
|
638
|
|
8,386
|
|
9,024
|
|
(2,254
|
)
|
1998
|
2008
|
5 - 40 years
|
||||||||
|
Sikeston, MO
|
1
|
|
11,260
|
|
258
|
|
11,936
|
|
599
|
|
631
|
|
12,162
|
|
12,793
|
|
(3,439
|
)
|
1998
|
2009
|
5 - 40 years
|
||||||||
|
Sioux Falls, SD
|
1
|
|
6,136
|
|
856
|
|
4,780
|
|
3,276
|
|
960
|
|
7,952
|
|
8,912
|
|
(3,628
|
)
|
1972
|
2008
|
5 - 40 years
|
||||||||
|
Springdale, AR
|
1
|
|
8,205
|
|
844
|
|
10,754
|
|
1,155
|
|
871
|
|
11,883
|
|
12,754
|
|
(4,070
|
)
|
1982
|
2008
|
5 - 40 years
|
||||||||
|
St. Louis, MO
|
2
|
|
6,485
|
|
2,082
|
|
7,566
|
|
1,532
|
|
2,076
|
|
9,104
|
|
11,180
|
|
(2,442
|
)
|
1956
|
2009
|
5 - 40 years
|
||||||||
|
St. Paul, MN
|
2
|
|
11,431
|
|
1,800
|
|
12,129
|
|
541
|
|
1,800
|
|
12,670
|
|
14,470
|
|
(4,304
|
)
|
1970
|
2009
|
5 - 40 years
|
||||||||
|
Strasburg, VA
|
1
|
|
—
|
|
1,551
|
|
15,038
|
|
861
|
|
1,592
|
|
15,858
|
|
17,450
|
|
(4,683
|
)
|
1999
|
2008
|
5 - 40 years
|
||||||||
|
Syracuse, NY
|
2
|
|
—
|
|
2,177
|
|
20,056
|
|
3,757
|
|
2,251
|
|
23,739
|
|
25,990
|
|
(8,142
|
)
|
1960
|
2008
|
5 - 40 years
|
||||||||
|
Tacoma, WA
|
1
|
|
515
|
|
—
|
|
21,216
|
|
1,859
|
|
27
|
|
23,048
|
|
23,075
|
|
(5,899
|
)
|
2010
|
2010
|
5 - 40 years
|
||||||||
|
Tampa Plant City, FL
|
2
|
|
5,601
|
|
1,333
|
|
11,836
|
|
657
|
|
1,372
|
|
12,454
|
|
13,826
|
|
(3,521
|
)
|
1987
|
2009
|
5 - 40 years
|
||||||||
|
Tarboro, NC
|
1
|
|
18,336
|
|
1,078
|
|
9,586
|
|
792
|
|
1,225
|
|
10,230
|
|
11,455
|
|
(3,175
|
)
|
1988
|
2008
|
5 - 40 years
|
||||||||
|
Taunton, MA
|
1
|
|
10,759
|
|
1,477
|
|
14,159
|
|
763
|
|
1,635
|
|
14,764
|
|
16,399
|
|
(4,005
|
)
|
1999
|
2009
|
5 - 40 years
|
||||||||
|
Texarkana, AR
|
1
|
|
3,792
|
|
842
|
|
11,169
|
|
946
|
|
921
|
|
12,035
|
|
12,956
|
|
(3,377
|
)
|
1992
|
2008
|
5 - 40 years
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
Initial Costs
|
|
Gross amount at which carried as of
December 31, 2017
|
|
|
|
|
||||||||||||||||||||
|
Property
|
Buildings
|
Encumbrances
(3)
|
Land
|
Buildings and Improvements
|
Costs Capitalized Subsequent to Acquisition (5)
|
Land
|
Buildings and Improvements (2)
|
Total
(4) (5) (6)
|
Accumulated Depreciation and Depletion (1) (6) (7)
|
Date of Construction
|
Date of Acquisition
|
Life on Which Depreciation is Computed
|
|||||||||||||||||
|
Thomasville, GA
|
1
|
|
—
|
|
1,731
|
|
16,914
|
|
(6,964
|
)
|
1,020
|
|
10,661
|
|
11,681
|
|
(3,216
|
)
|
1997
|
2008
|
5 - 40 years
|
||||||||
|
Tomah, WI
|
1
|
|
19,906
|
|
886
|
|
10,715
|
|
230
|
|
909
|
|
10,922
|
|
11,831
|
|
(3,988
|
)
|
1989
|
2008
|
5 - 40 years
|
||||||||
|
Turlock, CA (#1)
|
2
|
|
—
|
|
944
|
|
4,056
|
|
284
|
|
967
|
|
4,317
|
|
5,284
|
|
(1,686
|
)
|
1995
|
2008
|
5 - 40 years
|
||||||||
|
Turlock, CA (#2)
|
1
|
|
4,027
|
|
3,091
|
|
7,004
|
|
1,444
|
|
3,116
|
|
8,422
|
|
11,538
|
|
(2,882
|
)
|
1985
|
2008
|
5 - 40 years
|
||||||||
|
Vernon 2, CA
|
4
|
|
7,340
|
|
8,100
|
|
13,490
|
|
2,814
|
|
8,112
|
|
16,291
|
|
24,403
|
|
(5,785
|
)
|
1965
|
2009
|
5 - 40 years
|
||||||||
|
Vernon 3, CA
|
1
|
|
—
|
|
—
|
|
595
|
|
627
|
|
—
|
|
1,222
|
|
1,222
|
|
(1,175
|
)
|
1924
|
2009
|
5 - 40 years
|
||||||||
|
Victorville, CA
|
1
|
|
6,088
|
|
2,810
|
|
22,811
|
|
1,062
|
|
2,810
|
|
23,873
|
|
26,683
|
|
(7,108
|
)
|
2004
|
2008
|
5 - 40 years
|
||||||||
|
Walla Walla, WA
|
2
|
|
—
|
|
215
|
|
4,693
|
|
796
|
|
159
|
|
5,546
|
|
5,705
|
|
(2,911
|
)
|
1960
|
2008
|
5 - 40 years
|
||||||||
|
Wallula, WA
|
1
|
|
—
|
|
690
|
|
2,645
|
|
681
|
|
711
|
|
3,305
|
|
4,016
|
|
(991
|
)
|
1982
|
2008
|
5 - 40 years
|
||||||||
|
Watsonville, CA
|
1
|
|
12,176
|
|
—
|
|
8,138
|
|
396
|
|
21
|
|
8,512
|
|
8,533
|
|
(6,403
|
)
|
1984
|
2008
|
5 - 40 years
|
||||||||
|
West Memphis, AR
|
1
|
|
—
|
|
1,460
|
|
12,300
|
|
2,631
|
|
2,284
|
|
14,107
|
|
16,391
|
|
(4,842
|
)
|
1985
|
2008
|
5 - 40 years
|
||||||||
|
Wichita, KS
|
1
|
|
—
|
|
1,297
|
|
4,717
|
|
1,089
|
|
1,399
|
|
5,704
|
|
7,103
|
|
(2,363
|
)
|
1972
|
2008
|
5 - 40 years
|
||||||||
|
Woodburn, OR
|
1
|
|
—
|
|
1,552
|
|
9,860
|
|
2,072
|
|
1,552
|
|
11,932
|
|
13,484
|
|
(3,733
|
)
|
1952
|
2008
|
5 - 40 years
|
||||||||
|
York, PA
|
1
|
|
15,474
|
|
3,838
|
|
36,621
|
|
1,865
|
|
4,063
|
|
38,260
|
|
42,323
|
|
(12,443
|
)
|
1994
|
2008
|
5 - 40 years
|
||||||||
|
York-Willow Springs, PA
|
1
|
|
3,301
|
|
1,300
|
|
7,351
|
|
341
|
|
1,315
|
|
7,677
|
|
8,992
|
|
(2,649
|
)
|
1987
|
2009
|
5 - 40 years
|
||||||||
|
Zumbrota, MN
|
3
|
|
10,934
|
|
800
|
|
10,360
|
|
1,299
|
|
800
|
|
11,658
|
|
12,458
|
|
(3,105
|
)
|
1996
|
2009
|
5 - 40 years
|
||||||||
|
Canada
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Cold Logic/Taber
|
3
|
|
—
|
|
—
|
|
12
|
|
3,680
|
|
96
|
|
3,597
|
|
3,693
|
|
(1,453
|
)
|
1999
|
2009
|
5 - 40 years
|
||||||||
|
Australia
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Arndell Park
|
2
|
|
—
|
|
13,489
|
|
29,428
|
|
2,723
|
|
13,099
|
|
32,541
|
|
45,640
|
|
(8,649
|
)
|
1989/1994
|
2009
|
5 - 40 years
|
||||||||
|
Bris Corporate - Acacia Ridge
|
—
|
|
—
|
|
—
|
|
—
|
|
311
|
|
—
|
|
311
|
|
311
|
|
(292
|
)
|
|
2009
|
5 - 40 years
|
||||||||
|
Laverton
|
2
|
|
—
|
|
13,689
|
|
28,252
|
|
10,258
|
|
13,293
|
|
38,905
|
|
52,198
|
|
(10,014
|
)
|
1997/1998
|
2009
|
5 - 40 years
|
||||||||
|
Murarrie
|
3
|
|
—
|
|
10,891
|
|
18,975
|
|
(1,186
|
)
|
10,576
|
|
18,103
|
|
28,679
|
|
(5,340
|
)
|
1972/2003
|
2009
|
5 - 40 years
|
||||||||
|
Prospect
|
2
|
|
158,645
|
|
—
|
|
1,187
|
|
15,754
|
|
8,310
|
|
8,632
|
|
16,942
|
|
(2,598
|
)
|
1985
|
2009
|
5 - 40 years
|
||||||||
|
Spearwood
|
1
|
|
—
|
|
7,194
|
|
10,990
|
|
263
|
|
6,986
|
|
11,461
|
|
18,447
|
|
(3,693
|
)
|
1978
|
2009
|
5 - 40 years
|
||||||||
|
New Zealand
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Dalgety
|
1
|
|
9,529
|
|
6,047
|
|
5,531
|
|
1,356
|
|
6,634
|
|
6,299
|
|
12,933
|
|
(1,702
|
)
|
1988
|
2009
|
5 - 40 years
|
||||||||
|
Diversey
|
1
|
|
10,793
|
|
2,357
|
|
5,966
|
|
1,203
|
|
2,586
|
|
6,940
|
|
9,526
|
|
(1,888
|
)
|
1988
|
2009
|
5 - 40 years
|
||||||||
|
Halwyn
|
1
|
|
3,938
|
|
5,227
|
|
3,399
|
|
1,291
|
|
5,735
|
|
4,182
|
|
9,917
|
|
(1,341
|
)
|
1992
|
2009
|
5 - 40 years
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
|
|
Initial Costs
|
|
Gross amount at which carried as of
December 31, 2017 |
|
|
|
|
||||||||||||||||||||
|
Property
|
Buildings
|
Encumbrances
(3) |
Land
|
Buildings and Improvements
|
Costs Capitalized Subsequent to Acquisition (5)
|
Land
|
Buildings and Improvements (2)
|
Total
(4) (5) (6) |
Accumulated Depreciation and Depletion (1) (6) (7)
|
Date of Construction
|
Date of Acquisition
|
Life on Which Depreciation is Computed
|
|||||||||||||||||
|
Makomako
|
1
|
|
6,984
|
|
1,332
|
|
3,810
|
|
515
|
|
1,462
|
|
4,195
|
|
5,657
|
|
(1,058
|
)
|
2000
|
2009
|
5 - 40 years
|
||||||||
|
Manu Tapu
|
1
|
|
—
|
|
—
|
|
343
|
|
331
|
|
—
|
|
674
|
|
674
|
|
(454
|
)
|
2004
|
2009
|
5 - 40 years
|
||||||||
|
Paisly
|
3
|
|
—
|
|
—
|
|
185
|
|
1,193
|
|
—
|
|
1,377
|
|
1,377
|
|
(797
|
)
|
1984
|
2009
|
5 - 40 years
|
||||||||
|
Smarts
|
1
|
|
—
|
|
—
|
|
247
|
|
808
|
|
—
|
|
1,055
|
|
1,055
|
|
(596
|
)
|
1984
|
2009
|
5 - 40 years
|
||||||||
|
Argentina
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Mercado Central
|
1
|
|
—
|
|
—
|
|
4,984
|
|
(3,079
|
)
|
—
|
|
1,906
|
|
1,906
|
|
(456
|
)
|
1996/1999
|
2009
|
5 - 40 years
|
||||||||
|
Pilar
|
1
|
|
—
|
|
708
|
|
2,584
|
|
(1,549
|
)
|
1,099
|
|
647
|
|
1,746
|
|
(199
|
)
|
2000
|
2009
|
5 - 40 years
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Total
|
|
1,097,964
|
|
363,437
|
|
1,592,651
|
|
269,817
|
|
389,443
|
|
1,836,462
|
|
2,225,905
|
|
(624,217
|
)
|
|
|
|
|||||||||
|
(1) Reconciliation of total accumulated depreciation and depletion to consolidated balance sheet caption as of December 31, 2017:
|
||||||||
|
Total per Schedule III
|
|
|
|
|
$
|
(624,217
|
)
|
|
|
Accumulated depreciation on investments in non-real estate assets
|
|
|
(427,737
|
)
|
||||
|
Total accumulated depreciation and depletion per consolidated balance sheet (property, plant and equipment and capital leases)
|
|
$
|
(1,051,954
|
)
|
||||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
(2) Reconciliation of total Buildings and Improvements to consolidated balance sheet as of December 31, 2017:
|
||||||||
|
Building and improvements per consolidated balance sheet
|
|
|
|
|
$
|
1,865,727
|
|
|
|
Building and improvements capital leases per consolidated balance sheet
|
|
|
16,827
|
|
||||
|
Less: Construction In Progress (CIP) on building and improvements
|
|
|
|
(46,092
|
)
|
|||
|
Total per Schedule III
|
|
|
|
|
|
$
|
1,836,462
|
|
|
|
|
|
|
|
|
|
||
|
(3) Reconciliation of total mortgage notes and term loans to consolidated balance sheet caption as of December 31, 2017:
|
||||||||
|
Total per Schedule III
|
|
|
|
|
|
$
|
1,097,964
|
|
|
Senior Secured Term Loan B Facility - unencumbered sites
|
|
|
|
|
776,658
|
|
||
|
Non-real estate related debt
|
|
|
|
|
|
11,630
|
|
|
|
Deferred financing costs and debt discount, net of amortization
|
|
|
|
(31,996
|
)
|
|||
|
Allocation of term loan to third-party managed sites excluded from Schedule III
|
|
|
18,631
|
|
||||
|
Less: Construction loan
|
|
|
|
|
|
(19,671
|
)
|
|
|
Less: Sale-leaseback financing obligations
|
|
|
|
|
|
(121,516
|
)
|
|
|
Less: Capital lease obligations on real estate assets
|
|
|
|
|
|
(9,742
|
)
|
|
|
Total mortgage notes and term loans per consolidated balance sheet
|
|
|
|
|
$
|
1,721,958
|
|
|
|
|
|
|
|
|
|
|
||
|
(4) The aggregate cost for Federal tax purposes at December 31, 2017 of our real estate assets was approximately $2.0 billion.
|
||||||||
|
|
|
|
|
|
|
|
||
|
(5) Includes real estate impairments recorded at the following locations:
|
|
|
||||||
|
Bettendorf, IA - $3.6 million
|
|
|
|
|
|
|
||
|
Vernon 3, CA - $0.4 million
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Real Estate Facilities, at Cost:
|
|
|
|
|
|
|||||||
|
|
Beginning Balance
|
$
|
2,382,343
|
|
|
$
|
2,379,980
|
|
|
$
|
2,381,146
|
|
|
|
Capital expenditures
|
52,555
|
|
|
46,761
|
|
|
41,431
|
|
|||
|
|
Acquisitions
|
27,958
|
|
|
8,922
|
|
|
—
|
|
|||
|
|
Newly developed warehouse facilities
|
60,598
|
|
|
—
|
|
|
—
|
|
|||
|
|
Disposition
|
(20,780
|
)
|
|
(36,628
|
)
|
|
(18,270
|
)
|
|||
|
|
Impairment
|
(9,473
|
)
|
|
(9,820
|
)
|
|
(5,711
|
)
|
|||
|
|
Conversion of leased assets to owned
|
—
|
|
|
(5,331
|
)
|
|
9,058
|
|
|||
|
|
Impact of foreign exchange rate changes
|
13,455
|
|
|
(1,541
|
)
|
|
(27,674
|
)
|
|||
|
|
Ending Balance
|
2,506,656
|
|
|
2,382,343
|
|
|
2,379,980
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Accumulated Depreciation:
|
|
|
|
|
|
|||||||
|
|
Beginning Balance
|
(692,390
|
)
|
|
(629,404
|
)
|
|
(558,813
|
)
|
|||
|
|
Depreciation expense
|
(86,169
|
)
|
|
(85,296
|
)
|
|
(88,135
|
)
|
|||
|
|
Dispositions
|
11,143
|
|
|
21,885
|
|
|
13,376
|
|
|||
|
|
Impact of foreign exchange rate changes
|
(2,590
|
)
|
|
425
|
|
|
4,168
|
|
|||
|
|
Ending Balance
|
(770,006
|
)
|
|
(692,390
|
)
|
|
(629,404
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Total Real Estate Facilities, Net at December 31
|
$
|
1,736,650
|
|
|
$
|
1,689,953
|
|
|
$
|
1,750,576
|
|
|
|
(7) Reconciliation of the Company's real estate activity and accumulated depreciation and depletion for the years ended December 31, 2016 to Schedule III:
|
|||||||
|
Total real estate facilities gross amount per Schedule III
|
|
|
|
|
$
|
2,225,905
|
|
|
Plus: Refrigeration equipment
|
|
|
|
|
247,823
|
|
|
|
Less: Quarry assets
|
|
|
|
|
(13,164
|
)
|
|
|
Plus: CIP on real estate
|
|
|
|
|
46,092
|
|
|
|
Real estate facilities, at cost - ending balance
|
|
|
|
|
$
|
2,506,656
|
|
|
|
|
|
|
|
|
||
|
Accumulated depreciation and depletion per Schedule III
|
|
|
|
|
$
|
(624,217
|
)
|
|
Plus: Refrigeration equipment
|
|
|
|
|
(148,457
|
)
|
|
|
Less: Quarry assets
|
|
|
|
|
2,668
|
|
|
|
Accumulated depreciation and depletion - ending balance
|
|
|
|
|
$
|
(770,006
|
)
|
|
China Merchants Americold Logistics Company Limited
|
||||||
|
|
||||||
|
|
|
|
|
|
||
|
|
|
As of December 31,
|
||||
|
|
Note
|
2017
|
|
2016
|
||
|
|
|
(In RMB)
|
||||
|
Assets
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
4
|
51,624,524
|
|
|
82,131,749
|
|
|
Accounts receivable – net
(including RMB652,430 and RMB135,483 due from related parties)
|
5
|
41,742,834
|
|
|
40,974,353
|
|
|
Inventory – net
|
6
|
3,028,301
|
|
|
2,986,533
|
|
|
Prepayment and other current assets
(including RMB38,388,259 and RMB14,161,361 due from related parties)
|
7
|
75,726,711
|
|
|
63,740,374
|
|
|
|
|
|
|
|
||
|
Total current assets
|
|
172,122,370
|
|
|
189,833,009
|
|
|
|
|
|
|
|
||
|
Property, plant and equipment and prepaid land lease – net
|
8
|
85,282,593
|
|
|
101,048,131
|
|
|
Construction in process
|
9
|
-
|
|
|
319,545
|
|
|
Goodwill
|
|
103,473,812
|
|
|
103,473,812
|
|
|
Intangible assets – net
|
|
9,578
|
|
|
13,165
|
|
|
Total non-current assets
|
|
188,765,983
|
|
|
204,854,653
|
|
|
|
|
|
|
|
||
|
Total assets
|
|
360,888,353
|
|
|
394,687,662
|
|
|
China Merchants Americold Logistics Company Limited
|
||||||
|
Consolidated Balance Sheets (Continued)
|
||||||
|
|
|
|
||||
|
|
|
As of December 31,
|
||||
|
|
Note
|
2017
|
|
2016
|
||
|
|
|
(In RMB)
|
||||
|
Liabilities and shareholders’ equity
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Liabilities:
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Accounts payable
(including RMB372,186 and RMB2,066,367 due to related parties)
|
|
30,256,897
|
|
|
17,199,618
|
|
|
Short-term loans from related parties
|
10
|
47,919,060
|
|
|
89,876,300
|
|
|
Accrued expenses and other liabilities
(including RMB115,964,253 and RMB87,613,588 due to related parties)
|
7
|
145,128,941
|
|
|
134,016,967
|
|
|
|
|
|
|
|
||
|
Total current liabilities
|
|
223,304,898
|
|
|
241,092,885
|
|
|
|
|
|
|
|
||
|
Other non-current liabilities
|
|
14,608,921
|
|
|
14,194,006
|
|
|
|
|
|
|
|
||
|
Total non-current liabilities
|
|
14,608,921
|
|
|
14,194,006
|
|
|
|
|
|
|
|
||
|
Total liabilities
|
|
237,913,819
|
|
|
255,286,891
|
|
|
|
|
|
|
|
||
|
Shareholders’ equity:
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Share capital
- Ordinary shares
(US$1 par value, 50,000 shares authorized, 10,000 issued and outstanding as of December 31, 2017 and 2016)
|
|
6,773
|
|
|
6,773
|
|
|
Additional paid-in capital
|
|
380,443,989
|
|
|
380,443,989
|
|
|
Accumulated deficit
|
|
(292,125,147
|
)
|
|
(275,378,502
|
)
|
|
Accumulated other comprehensive income
|
12
|
34,648,919
|
|
|
34,328,511
|
|
|
|
|
|
|
|
||
|
Total shareholders’ equity
|
|
122,974,534
|
|
|
139,400,771
|
|
|
|
|
|
|
|
||
|
Total liabilities and shareholders’ equity
|
|
360,888,353
|
|
|
394,687,662
|
|
|
China Merchants Americold Logistics Company Limited
|
|||||||||
|
Consolidated Statements of Comprehensive Loss
|
|||||||||
|
|
|
|
|||||||
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
Note
|
2017
|
|
2016
|
|
2015
|
|||
|
|
|
(In RMB)
|
|||||||
|
Revenues
|
|
|
|
|
|
|
|||
|
Warehouse service revenues
|
|
133,895,098
|
|
|
126,235,102
|
|
|
104,847,499
|
|
|
Transportation service revenues
(including RMB3,387,553, nil and nil, respectively from related parties)
|
|
108,331,228
|
|
|
94,306,733
|
|
|
91,149,199
|
|
|
Other revenues
(including RMB13,340,873, RMB8,469,662 and RMB7,452,462, respectively from related parties)
|
|
18,998,716
|
|
|
11,510,251
|
|
|
50,938,830
|
|
|
Total Revenues
|
|
261,225,042
|
|
|
232,052,086
|
|
|
246,935,528
|
|
|
|
|
|
|
|
|
|
|||
|
Costs of revenues:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Warehouse service costs
(including RMB13,297,772, RMB9,299,156 and RMB7,439,193, respectively to related parties)
|
|
(118,811,016
|
)
|
|
(117,535,042
|
)
|
|
(98,122,284
|
)
|
|
Transportation service costs
(including RMB274,090, nil and nil, respectively to related parties)
|
|
(102,888,962
|
)
|
|
(92,802,198
|
)
|
|
(88,789,997
|
)
|
|
Costs of other revenues
|
|
(3,902,750
|
)
|
|
(2,134,146
|
)
|
|
(48,960,504
|
)
|
|
Total costs of revenues
|
|
(225,602,728
|
)
|
|
(212,471,386
|
)
|
|
(235,872,785
|
)
|
|
|
|
|
|
|
|
|
|||
|
Operating (expenses) income:
|
|
|
|
|
|
|
|||
|
General and administrative expenses
(including RMB6,069,886, RMB6,200,309 and RMB2,744,032, respectively to related parties)
|
|
(49,586,034
|
)
|
|
(33,528,366
|
)
|
|
(30,898,653
|
)
|
|
Other operating income – net
|
13
|
99,959
|
|
|
718,712
|
|
|
725,314
|
|
|
|
|
|
|
|
|
|
|||
|
Total operating expenses
|
|
(49,486,075
|
)
|
|
(32,809,654
|
)
|
|
(30,173,339
|
)
|
|
|
|
|
|
|
|
|
|||
|
Other (expense) income:
|
|
|
|
|
|
|
|||
|
Interest expense
(including RMB2,656,542, RMB3,367,505 and RMB3,320,273, respectively to related parties)
|
|
(5,058,845
|
)
|
|
(4,277,797
|
)
|
|
(6,575,627
|
)
|
|
Interest income
(including RMB83,088, nil and nil, respectively from related parties)
|
|
213,713
|
|
|
119,922
|
|
|
89,634
|
|
|
Foreign exchange gain (loss)
|
|
1,503,868
|
|
|
(964,556
|
)
|
|
(820,764
|
)
|
|
Gain (loss) from disposal of properties
(including RMB286,771, nil and nil, respectively from related parties)
|
|
458,380
|
|
|
457,558
|
|
|
(1,460,503
|
)
|
|
Total other expense
|
|
(2,882,884
|
)
|
|
(4,664,873
|
)
|
|
(8,767,260
|
)
|
|
|
|
|
|
|
|
|
|||
|
China Merchants Americold Logistics Company Limited
|
|||||||||
|
Consolidated Statements of Comprehensive Loss (Continued)
|
|||||||||
|
|
|
|
|||||||
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
Note
|
2017
|
|
2016
|
|
2015
|
|||
|
|
|
(In RMB)
|
|||||||
|
|
|
|
|||||||
|
Loss before income tax
|
|
(16,746,645
|
)
|
|
(17,893,827
|
)
|
|
(27,877,856
|
)
|
|
|
|
|
|
|
|
|
|||
|
Income tax benefit
|
11
|
-
|
|
|
-
|
|
|
85,350
|
|
|
|
|
|
|
|
|
|
|||
|
Net loss
|
|
(16,746,645
|
)
|
|
(17,893,827
|
)
|
|
(27,792,506
|
)
|
|
|
|
|
|
|
|
|
|||
|
Other comprehensive income - net of tax:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Change in unrealized net gain on foreign currency
|
|
320,408
|
|
|
353,387
|
|
|
603,081
|
|
|
|
|
|
|
|
|
|
|||
|
Total other comprehensive income - net of tax
|
|
320,408
|
|
|
353,387
|
|
|
603,081
|
|
|
|
|
|
|
|
|
|
|||
|
Total comprehensive loss
|
|
(16,426,237
|
)
|
|
(17,540,440
|
)
|
|
(27,189,425
|
)
|
|
China Merchants Americold Logistics Company Limited
|
||||||||||||||
|
Consolidated Statements of Shareholders’ Equity
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||
|
(In RMB)
|
Share capital
|
|
|
Additional
paid-in capital
|
|
|
Accumulated other
comprehensive
income
|
|
|
Accumulated
deficit
|
|
|
Total equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Balance - January 1, 2015
|
6,773
|
|
|
371,773,989
|
|
|
33,372,043
|
|
|
(229,692,169
|
)
|
|
175,460,636
|
|
|
Capital contribution from shareholders
|
-
|
|
|
8,670,000
|
|
|
-
|
|
|
-
|
|
|
8,670,000
|
|
|
Loss for the year
|
-
|
|
|
-
|
|
|
-
|
|
|
(27,792,506
|
)
|
|
(27,792,506
|
)
|
|
Other comprehensive income
|
-
|
|
|
-
|
|
|
603,081
|
|
|
-
|
|
|
603,081
|
|
|
Balance - December 31, 2015
|
6,773
|
|
|
380,443,989
|
|
|
33,975,124
|
|
|
(257,484,675
|
)
|
|
156,941,211
|
|
|
Loss for the year
|
-
|
|
|
-
|
|
|
-
|
|
|
(17,893,827
|
)
|
|
(17,893,827
|
)
|
|
Other comprehensive income
|
-
|
|
|
-
|
|
|
353,387
|
|
|
-
|
|
|
353,387
|
|
|
Balance - December 31, 2016
|
6,773
|
|
|
380,443,989
|
|
|
34,328,511
|
|
|
(275,378,502
|
)
|
|
139,400,771
|
|
|
Loss for the year
|
-
|
|
|
-
|
|
|
-
|
|
|
(16,746,645
|
)
|
|
(16,746,645
|
)
|
|
Other comprehensive income
|
-
|
|
|
-
|
|
|
320,408
|
|
|
-
|
|
|
320,408
|
|
|
Balance - December 31, 2017
|
6,773
|
|
|
380,443,989
|
|
|
34,648,919
|
|
|
(292,125,147
|
)
|
|
122,974,534
|
|
|
China Merchants Americold Logistics Company Limited
|
|||||||||
|
|
|||||||||
|
|
|
|
|
|
|||||
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
Note
|
2017
|
|
2016
|
|
2015
|
|||
|
|
|
(In RMB)
|
|||||||
|
|
|
|
|
|
|
|
|||
|
Operating activities:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Net loss
|
|
(16,746,645
|
)
|
|
(17,893,827
|
)
|
|
(27,792,506
|
)
|
|
|
|
|
|
|
|
|
|||
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Allowances for doubtful debts
|
|
18,988,276
|
|
|
433,520
|
|
|
459,493
|
|
|
Depreciation and amortization
|
|
26,960,659
|
|
|
27,193,789
|
|
|
26,901,787
|
|
|
(Gain) loss from disposal of properties
|
|
(458,380
|
)
|
|
(457,558
|
)
|
|
1,460,503
|
|
|
Foreign exchange (gain) loss
|
|
(1,504,543
|
)
|
|
964,556
|
|
|
(864,602
|
)
|
|
Deferred tax benefit
|
|
-
|
|
|
-
|
|
|
(85,350
|
)
|
|
|
|
|
|
|
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
(Increase) decrease in inventories
|
|
(41,768
|
)
|
|
(184,050
|
)
|
|
26,442,161
|
|
|
(Increase) decrease in accounts receivable
|
|
(356,628
|
)
|
|
14,003,067
|
|
|
(14,847,916
|
)
|
|
(Increase) decrease in prepayment and other current assets
|
|
(31,066,059
|
)
|
|
2,352,896
|
|
|
23,579,360
|
|
|
Increase (decrease) in accounts payable
|
|
13,057,279
|
|
|
(15,829,031
|
)
|
|
(1,102,387
|
)
|
|
Increase in accrued expenses and other liabilities
|
|
11,111,974
|
|
|
66,340,456
|
|
|
5,745,756
|
|
|
Increase (decrease) in other non-current liabilities
|
|
414,915
|
|
|
(1,150,563
|
)
|
|
(5,604,965
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net cash provided by operating activities
|
|
20,359,080
|
|
|
75,773,255
|
|
|
34,291,334
|
|
|
|
|
|
|
|
|
|
|||
|
Investing activities:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Proceeds from the sale of property, plant and equipment
|
|
994,848
|
|
|
5,091,874
|
|
|
2,711,875
|
|
|
Purchase of property, plant and equipment
|
|
(11,408,455
|
)
|
|
(13,460,398
|
)
|
|
(7,875,987
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net cash used in investing activities
|
|
(10,413,607
|
)
|
|
(8,368,524
|
)
|
|
(5,164,112
|
)
|
|
China Merchants Americold Logistics Company Limited
|
|||||||||
|
Consolidated Statements of Cash Flows (Continued)
|
|||||||||
|
|
|
|
|
|
|
|
|||
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
Note
|
2017
|
|
2016
|
|
2015
|
|||
|
|
|
(In RMB)
|
|||||||
|
|
|
|
|
|
|
|
|||
|
Financing activities:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Cash receipts from shareholders’ contribution
|
|
-
|
|
|
-
|
|
|
8,670,000
|
|
|
Proceeds from borrowings
|
|
40,000,000
|
|
|
29,876,300
|
|
|
60,000,000
|
|
|
Repayments for borrowings
|
|
(80,000,000
|
)
|
|
(40,073,252
|
)
|
|
(88,089,503
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net cash used in financing activities
|
|
(40,000,000
|
)
|
|
(10,196,952
|
)
|
|
(19,419,503
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net (decrease) increase in cash and cash equivalents
|
|
(30,054,527
|
)
|
|
57,207,779
|
|
|
9,707,719
|
|
|
Effect of foreign currency translation on cash and cash equivalents
|
|
(452,698
|
)
|
|
(394,828
|
)
|
|
286,902
|
|
|
Cash and cash equivalents:
Beginning of period
|
4
|
82,131,749
|
|
|
25,318,798
|
|
|
15,324,177
|
|
|
|
|
|
|
|
|
|
|||
|
End of period
|
4
|
51,624,524
|
|
|
82,131,749
|
|
|
25,318,798
|
|
|
|
|
|
|
|
|
|
|||
|
Supplemental disclosures of cash flows information:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Interest paid
|
|
(4,400,573
|
)
|
|
(3,411,059
|
)
|
|
(4,179,004
|
)
|
|
1.
|
ORGANIZATION
|
|
Company
|
|
Share
Capital/Paid in
Capital
|
|
Place of
Establishment
|
|
Percentage of
Ownership by
the Company
|
|
Principal Activities
|
|
|
|
|
|
|
|
|
|
|
|
China Merchants Americold Logistics (Hong Kong) Company Limited
|
|
HK$1
|
|
Hong Kong
|
|
100%
|
|
Investment holding
|
|
|
|
|
|
|
|
|
|
|
|
China Merchants Americold Logistics (Wuhan) Company Limited
|
|
US $1,000,000
|
|
PRC
|
|
100%
|
|
Development and operation of cold chain transportation and warehouse
|
|
|
|
|
|
|
|
|
|
|
|
Kangxin Logistics
(Tianjin) Company Limited
|
|
US $8,789,300
|
|
PRC
|
|
100%
|
|
Development and operation of cold chain transportation and warehouse
|
|
|
|
|
|
|
|
|
|
|
|
Shenzhen China Merchants Americold Supply Chain Company Limited(Formerly, Shenzhen China Merchants Americold Trading Company Limited)
|
|
RMB30,000,000 (2016: RMB5,000,000)
|
|
PRC
|
|
100%
|
|
Domestic trading and electronic commerce
|
|
|
|
|
|
|
|
|
|
|
|
China Merchants Americold Logistics (Zhengzhou) Company Limited
|
|
US $1,000,000
|
|
PRC
|
|
100%
|
|
Development and operation of cold chain transportation and warehouse
|
|
1.
|
ORGANIZATION (Continued)
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
Items
|
|
|
|
|
|
Prepaid land lease
|
50 years
|
|
Buildings and improvements
|
|
|
-Warehouse building and improvements
|
20-30 years
|
|
-Other buildings and improvements
|
20-30 years
|
|
Machinery and equipment
|
|
|
-Goods shelves
|
5-20 years
|
|
-Other machinery and equipment
|
3-5 years
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)
|
|
3.
|
RISK AND CONCENTRATION
|
|
Customer
|
For the Years Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
|
|
RMB
|
|
RMB
|
|
RMB
|
|||
|
|
|
|
|
|
|
|||
|
Customer A
|
54,678,136
|
|
|
61,884,170
|
|
|
42,492,994
|
|
|
Customer B
|
16,331,199
|
|
|
17,105,151
|
|
|
2,169,267
|
|
|
Customer C
|
15,334,310
|
|
|
12,377,808
|
|
|
7,477,239
|
|
|
Customer D
|
14,647,058
|
|
|
20,827,768
|
|
|
13,083,304
|
|
|
Customer E
|
12,348,579
|
|
|
17,445,286
|
|
|
10,533,491
|
|
|
3.
|
RISK AND CONCENTRATION (Continued)
|
|
4.
|
CASH AND CASH EQUIVALENTS
|
|
|
As of December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
||
|
Cash at bank and on hand
|
51,624,524
|
|
|
82,131,749
|
|
|
5.
|
ACCOUNTS RECEIVABLE
|
|
|
As of December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
||
|
Accounts receivable
|
42,183,903
|
|
|
41,827,275
|
|
|
Allowance for doubtful accounts
|
(441,069
|
)
|
|
(852,922
|
)
|
|
Accounts receivable, net
|
41,742,834
|
|
|
40,974,353
|
|
|
6.
|
INVENTORY, NET
|
|
|
As of December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
||
|
Raw materials
|
162,780
|
|
|
298,447
|
|
|
Merchandise stocks
|
2,865,521
|
|
|
2,688,086
|
|
|
Inventory, net
|
3,028,301
|
|
|
2,986,533
|
|
|
7.
|
PREPAYMENTS AND OTHER CURRENT ASSETS, ACCRUED EXPENSE AND OTHER LIABILITIES
|
|
|
As of December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
||
|
Due from related parties
|
38,388,259
|
|
|
14,161,361
|
|
|
Prepayment
|
8,048,543
|
|
|
27,906,090
|
|
|
Others
|
29,289,909
|
|
|
21,672,923
|
|
|
|
75,726,711
|
|
|
63,740,374
|
|
|
|
As of December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
||
|
Due to related parties
|
115,964,253
|
|
|
87,613,588
|
|
|
Accrued expense
|
10,650,215
|
|
|
24,807,857
|
|
|
Guarantee deposit
|
8,773,978
|
|
|
6,593,421
|
|
|
Salary payable
|
5,110,855
|
|
|
5,555,095
|
|
|
Other taxes payable
|
2,331,079
|
|
|
2,655,217
|
|
|
Others
|
2,298,561
|
|
|
6,791,789
|
|
|
|
|
|
|
||
|
|
145,128,941
|
|
|
134,016,967
|
|
|
8.
|
PROPERTY ,PLANT AND EQUIPMENT AND PREPAID LAND LEASE, NET
|
|
|
As of December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
||
|
Prepaid land lease
|
6,403,105
|
|
|
6,403,105
|
|
|
Buildings and improvements
|
157,232,138
|
|
|
149,620,297
|
|
|
Machinery and equipment
|
67,679,437
|
|
|
67,558,298
|
|
|
|
|
|
|
||
|
Total
|
231,314,680
|
|
|
223,581,700
|
|
|
Less: accumulated depreciation
|
(146,032,087
|
)
|
|
(122,533,569
|
)
|
|
|
|
|
|
||
|
|
85,282,593
|
|
|
101,048,131
|
|
|
9.
|
CONSTRUCTION IN PROCESS
|
|
|
RMB
|
|
|
|
|
|
|
January 1, 2016
|
6,813,132
|
|
|
Increase
|
5,108,094
|
|
|
Decrease
|
(11,601,681
|
)
|
|
|
|
|
|
December 31, 2016
|
319,545
|
|
|
|
|
|
|
Increase
|
-
|
|
|
Decrease
|
(319,545
|
)
|
|
|
|
|
|
December 31, 2017
|
-
|
|
|
10.
|
BORROWINGS
|
|
|
|
As of December 31,
|
|||
|
|
|
2017
|
2016
|
||
|
|
Note
|
RMB
|
RMB
|
||
|
|
|
|
|
||
|
Short-term loans from related parties (i)
|
14C
|
47,919,060
|
|
89,876,300
|
|
|
(i)
|
As of December 31, 2017 and 2016, the short-term other borrowing bore a weighted average interest of 2.11% and 3.07% per annum, respectively.
|
|
|
RMB
|
|
|
|
|
|
|
Within one year
|
47,919,060
|
|
|
11.
|
TAXATION
|
|
|
For the Years Ended December 31,
|
|||
|
|
2017
|
2016
|
2015
|
|
|
|
RMB
|
RMB
|
RMB
|
|
|
|
|
|
|
|
|
Deferred tax benefit
|
-
|
-
|
85,350
|
|
|
|
For the Years Ended December 31,
|
|||||
|
|
2017
|
2016
|
2015
|
|||
|
|
RMB
|
RMB
|
RMB
|
|||
|
|
|
|
|
|||
|
Loss before tax
|
16,746,645
|
|
17,893,827
|
|
27,877,856
|
|
|
Income tax at applicable tax rate of 25%
|
4,186,661
|
|
4,473,457
|
|
6,969,464
|
|
|
Non-deductible expenses
|
(1,341,818
|
)
|
(2,817,575
|
)
|
(1,197,520
|
)
|
|
Unrecognized tax benefits
|
(3,318,533
|
)
|
(1,918,383
|
)
|
(6,078,565
|
)
|
|
Different tax rates of subsidiaries operating in other jurisdiction
|
(1,402,325
|
)
|
(213,805
|
)
|
(151,096
|
)
|
|
Tax losses utilized from previous periods
|
1,876,015
|
|
378,630
|
|
83,204
|
|
|
Others
|
-
|
|
97,676
|
|
459,863
|
|
|
|
-
|
|
-
|
|
85,350
|
|
|
|
As of December 31,
|
|||
|
|
2017
|
2016
|
||
|
|
RMB
|
RMB
|
||
|
|
|
|
||
|
Deferred tax assets
|
|
|
||
|
- Asset retirement obligation
|
3,484,923
|
|
3,202,413
|
|
|
- Taxable loss
|
5,585,002
|
|
19,042,085
|
|
|
- Less, valuation allowance
|
(7,325,148
|
)
|
(20,360,042
|
)
|
|
|
|
|
||
|
Total deferred tax assets – net
|
1,744,777
|
|
1,884,456
|
|
|
|
|
|
||
|
Deferred tax liabilities
|
|
|
||
|
Business combination
|
1,744,777
|
|
1,884,456
|
|
|
|
|
|
||
|
Total deferred tax liabilities
|
1,744,777
|
|
1,844,456
|
|
|
|
|
|
||
|
Deferred tax liabilities, net*
|
-
|
|
-
|
|
|
|
As of December 31
|
|
|
|
2017
|
|
|
|
RMB
|
|
|
|
|
|
|
2018
|
5,169,809
|
|
|
2019
|
9,060,331
|
|
|
2020
|
8,109,871
|
|
|
|
22,340,011
|
|
|
12.
|
ACCUMULATED OTHER COMPREHENSIVE INCOME
|
|
|
Foreign currency translation adjustments
|
|
|
|
RMB
|
|
|
|
|
|
|
Balance as of December 31, 2014
|
33,372,043
|
|
|
|
|
|
|
Other comprehensive income
|
603,081
|
|
|
|
|
|
|
Balance as of December 31, 2015
|
33,975,124
|
|
|
|
|
|
|
Other comprehensive income
|
353,387
|
|
|
|
|
|
|
Balance as of December 31, 2016
|
34,328,511
|
|
|
|
|
|
|
Other comprehensive income
|
320,408
|
|
|
|
|
|
|
Balance as of December 31, 2017
|
34,648,919
|
|
|
13.
|
OTHER OPERATING INCOME - NET
|
|
|
For the Years Ended December 31,
|
|||||
|
|
2017
|
2016
|
2015
|
|||
|
|
RMB
|
RMB
|
RMB
|
|||
|
|
|
|
|
|||
|
Government grants
|
-
|
|
514,000
|
|
1,840,075
|
|
|
Compensation expenses
|
-
|
|
(13,874
|
)
|
(1,298,372
|
)
|
|
Other gains
|
99,959
|
|
218,586
|
|
183,611
|
|
|
|
|
|
|
|||
|
Total
|
99,959
|
|
718,712
|
|
725,314
|
|
|
14.
|
RELATED PARTY TRANSACTIONS
|
|
A.
|
Related Parties
|
|
No.
|
Name of Related Parties
|
Relationship with the Group
|
|
|
|
|
|
1
|
China Merchants Group Limited
|
The ultimate holding company
|
|
2
|
Smart Ally Holdings Limited
|
The immediate holding company
|
|
3
|
Americold Logistics Hong Kong Limited
|
Shareholder of the Group
|
|
4
|
Americold Realty Trust
|
Shareholder of the Group
|
|
5
|
China International Marine Containers (Group) Limited
|
A company controlled by the same ultimate controlling party
|
|
6
|
China Merchants (Shenzhen) Import Commodity Company Limited
|
A company controlled by the same ultimate controlling party
|
|
7
|
China Merchants Americold (Hong Kong) Holdings Company Limited
|
A company controlled by the same ultimate controlling party
|
|
8
|
China Merchants Capital Management Company Limited
|
A company controlled by the same ultimate controlling party
|
|
9
|
China Merchants China Investment Management Company Limited
|
A company controlled by the same ultimate controlling party
|
|
10
|
China Merchants Cold Chain Logistics (Hong Kong) Company Limited
|
A company controlled by the same ultimate controlling party
|
|
11
|
China Merchants Container Services Company Limited
|
A company controlled by the same ultimate controlling party
|
|
12
|
China Merchants Group Financial Company Limited
|
A company controlled by the same ultimate controlling party
|
|
13
|
China Merchants Haitong Trade Company Limited
|
A company controlled by the same ultimate controlling party
|
|
14
|
China Merchants International Cold Chain (Shenzhen) Company Limited
|
A company controlled by the same ultimate controlling party
|
|
15
|
China Merchants Logistics Group Chengdu Company Limited
|
A company controlled by the same ultimate controlling party
|
|
16
|
China Merchants Logistics Group Hubei Company Limited
|
A company controlled by the same ultimate controlling party
|
|
17
|
China Merchants Logistics Holding Company Limited
|
A company controlled by the same ultimate controlling party
|
|
18
|
China Merchants Logistics Holding Guangzhou Company Limited
|
A company controlled by the same ultimate controlling party
|
|
19
|
China Merchants Logistics Holding Tianjin Company Limited
|
A company controlled by the same ultimate controlling party
|
|
20
|
China Merchants Logistics Holding Zhengzhou Company Limited
|
A company controlled by the same ultimate controlling party
|
|
21
|
China Merchants Logistics Shenzhen Company Limited
|
A company controlled by the same ultimate controlling party
|
|
22
|
China Merchants Loscam (Hong Kong) Company Limited
|
A company controlled by the same ultimate controlling party
|
|
23
|
China Merchants Port Service (Shenzhen) Company Limited
|
A company controlled by the same ultimate controlling party
|
|
24
|
China Merchants Property Development Company Limited
|
A company controlled by the same ultimate controlling party
|
|
25
|
China Merchants Shekou Holdings Company Limited
|
A company controlled by the same ultimate controlling party
|
|
26
|
China Merchants Shipping Enterprise Company Limited
|
A company controlled by the same ultimate controlling party
|
|
27
|
China Merchants Steam Navigation Company Limited
|
A company controlled by the same ultimate controlling party
|
|
28
|
Chiwan Container Terminal Company Limited
|
A company controlled by the same ultimate controlling party
|
|
29
|
Kang Xin Logistics (Harbin) Company Limited
|
A company controlled by the same ultimate controlling party
|
|
30
|
Loscam Packaging Equipment Leasing (Shanghai) Company Limited
|
A company controlled by the same ultimate controlling party
|
|
31
|
Qingdao Beer Merchants Logistics Company Limited
|
A company controlled by the same ultimate controlling party
|
|
32
|
Rich Products Tianjin Company Limited
|
A company controlled by the same ultimate controlling party
|
|
33
|
Shekou Container Terminals Company Limited
|
A company controlled by the same ultimate controlling party
|
|
34
|
Shenzhen Hikeen Projects Management Company Limited
|
A company controlled by the same ultimate controlling party
|
|
35
|
United Merchant (Beijing) Food Company Limited
|
A company controlled by the same ultimate controlling party
|
|
36
|
Sinotrans Shanghai Cold Chain Logistics Company Limited
|
A company controlled by the same ultimate controlling party
|
|
37
|
Sinotrans Shandong Company Limited Weihai Branch
|
A company controlled by the same ultimate controlling party
|
|
38
|
Sinotrans Changjiang Company Limited Suzhou Branch
|
A company controlled by the same ultimate controlling party
|
|
B.
|
Related Party Transactions
|
|
|
For the Years Ended December 31,
|
|||
|
|
2017
|
2016
|
2015
|
|
|
|
RMB
|
RMB
|
RMB
|
|
|
|
|
|
|
|
|
Transportation revenues
|
|
|
|
|
|
- China Merchants Logistics Holding Guangzhou Company Limited
|
1,070,899
|
|
-
|
-
|
|
- Sinotrans Shanghai Cold Chain Logistics Company Limited
|
929,561
|
|
-
|
-
|
|
- China Merchants Logistics Holding Tianjin Company Limited
|
562,645
|
|
-
|
-
|
|
- China Merchants Logistics Group Hubei Company Limited
|
509,927
|
|
-
|
-
|
|
- Sinotrans Changjiang Company Limited Suzhou Branch
|
140,408
|
|
-
|
-
|
|
- China Merchants Logistics Group Chengdu Company Limited
|
127,266
|
|
-
|
-
|
|
- Qingdao Beer Merchants Logistics Company Limited
|
46,847
|
|
-
|
-
|
|
|
|
|
|
|
|
|
3,387,553
|
|
-
|
-
|
|
|
For the Years Ended December 31,
|
|||||
|
|
2017
|
2016
|
2015
|
|||
|
|
RMB
|
RMB
|
RMB
|
|||
|
|
|
|
|
|||
|
Other revenues
|
|
|
|
|||
|
- China Merchants International Cold Chain (Shenzhen) Company Limited
|
12,037,736
|
|
2,400,000
|
|
947,729
|
|
|
- Kang Xin Logistics (Harbin) Company Limited
|
800,000
|
|
1,200,000
|
|
2,400,000
|
|
|
- China Merchants (Shenzhen) Import Commodity Company Limited
|
503,137
|
|
198,238
|
|
1,296,306
|
|
|
- China Merchants Shekou Holdings Company Limited
|
-
|
|
3,968,132
|
|
-
|
|
|
- China Merchants Logistics Group Hubei Company Limited
|
-
|
|
197,683
|
|
-
|
|
|
- China Merchants Logistics Holding Company Limited
|
-
|
|
173,063
|
|
109,997
|
|
|
- China Merchants Logistics Group Chengdu Company Limited
|
-
|
|
135,484
|
|
-
|
|
|
- China Merchants Port Service (Shenzhen) Company Limited
|
-
|
|
111,590
|
|
76,821
|
|
|
- United Merchant (Beijing) Food Company Limited
|
-
|
|
85,472
|
|
1,736,083
|
|
|
- China Merchants China Investment Management Company Limited
|
-
|
|
-
|
|
388,099
|
|
|
- China International Marine Containers (Group) Limited
|
-
|
|
-
|
|
153,231
|
|
|
- Shekou Container Terminals Company Limited
|
-
|
|
-
|
|
125,492
|
|
|
- China Merchants Property Development Company Limited
|
-
|
|
-
|
|
56,872
|
|
|
- Chiwan Container Terminal Company Limited
|
-
|
|
-
|
|
53,979
|
|
|
- China Merchants Group Limited
|
-
|
|
-
|
|
35,884
|
|
|
- Shenzhen Hikeen Projects Management Company Limited
|
-
|
|
-
|
|
34,990
|
|
|
- China Merchants Capital Management Company Limited
|
-
|
|
-
|
|
12,779
|
|
|
- Others
|
-
|
|
-
|
|
24,200
|
|
|
|
13,340,873
|
|
8,469,662
|
|
7,452,462
|
|
|
|
For the Years Ended December 31,
|
|||||
|
|
2017
|
2016
|
2015
|
|||
|
|
RMB
|
RMB
|
RMB
|
|||
|
|
|
|
|
|||
|
Warehouse service costs
|
|
|
|
|||
|
- China Merchants Logistics Holding Zhengzhou Company Limited
|
4,439,858
|
|
4,249,900
|
|
3,221,106
|
|
|
- Rich Products Tianjin Company Limited
|
4,387,368
|
|
2,704,988
|
|
-
|
|
|
- Loscam Packaging Equipment Leasing (Shanghai) Company Limited
|
2,092,760
|
|
35,388
|
|
-
|
|
|
- China Merchants International Cold Chain (Shenzhen) Company Limited
|
1,757,888
|
|
1,838,990
|
|
2,078,042
|
|
|
- China Merchants Loscam (Hong Kong) Company Limited
|
365,048
|
|
411,882
|
|
387,195
|
|
|
- China Merchants Logistics Holding Tianjin Company Limited
|
176,681
|
|
-
|
|
-
|
|
|
- China Merchants Container Services Company Limited
|
78,169
|
|
35,388
|
|
1,752,850
|
|
|
- China Merchants Logistics Group Hubei Company Limited
|
-
|
|
22,620
|
|
-
|
|
|
|
13,297,772
|
|
9,299,156
|
|
7,439,193
|
|
|
Transportation service costs
|
|
|
|
|||
|
- Sinotrans Shandong Company Limited Weihai Branch
|
216,486
|
|
-
|
|
-
|
|
|
- Sinotrans Shanghai Cold Chain Logistics Company Limited
|
57,604
|
|
-
|
|
-
|
|
|
|
274,090
|
|
-
|
|
-
|
|
|
|
For the Years Ended December 31,
|
|||||
|
|
2017
|
2016
|
2015
|
|||
|
|
RMB
|
RMB
|
RMB
|
|||
|
|
|
|
|
|||
|
General and administrative expenses
|
|
|
|
|||
|
- China Merchants Logistics Holding Company Limited
|
5,266,112
|
|
5,390,579
|
|
2,744,032
|
|
|
- China Merchants Logistics Shenzhen Company Limited
|
800,000
|
|
809,730
|
|
-
|
|
|
- China Merchants Group Financial Company Limited
|
3,774
|
|
-
|
|
-
|
|
|
|
6,069,886
|
|
6,200,309
|
|
2,744,032
|
|
|
Interest expenses
|
|
|
|
|||
|
- China Merchants Steam Navigation Company Limited
|
1,301,425
|
|
2,617,151
|
|
2,552,795
|
|
|
- China Merchants Logistics Holding Company Limited
|
920,750
|
|
702,726
|
|
767,478
|
|
|
- China Merchants Shipping Enterprise Company Limited
|
434,367
|
|
47,628
|
|
-
|
|
|
|
2,656,542
|
|
3,367,505
|
|
3,320,273
|
|
|
Interest income
|
|
|
|
|||
|
- China Merchants Group Financial Company Limited
|
83,088
|
|
-
|
|
-
|
|
|
Gain on disposal of property, plant and equipment
|
|
|
|
|||
|
- China Merchants International Cold Chain (Shenzhen) Company Limited
|
286,771
|
|
-
|
|
-
|
|
|
C.
|
Related Party Balances
|
|
|
As of December 31,
|
|||
|
|
2017
|
2016
|
||
|
|
RMB
|
RMB
|
||
|
|
|
|
||
|
Loans from related parties:
|
|
|
||
|
- China Merchants Shipping Enterprise Company Limited
|
27,919,060
|
|
29,876,300
|
|
|
- China Merchants Logistics Holding Company Limited
|
20,000,000
|
|
-
|
|
|
- China Merchants Steam Navigation Company Limited
|
-
|
|
60,000,000
|
|
|
|
47,919,060
|
|
89,876,300
|
|
|
|
|
|
||
|
Accounts receivable from related parties:
|
|
|
||
|
- China Merchants Logistics Holding Tianjin Company Limited
|
315,788
|
|
-
|
|
|
- Sinotrans Shanghai Cold Chain Logistics Company Limited
|
128,132
|
|
-
|
|
|
- China Merchants Logistics Holding Guangzhou Company Limited
|
113,504
|
|
-
|
|
|
- China Merchants Logistics Group Hubei Company Limited
|
95,006
|
|
-
|
|
|
- China Merchants Logistics Group Chengdu Company Limited
|
-
|
|
135,483
|
|
|
|
652,430
|
|
135,483
|
|
|
|
|
|
||
|
Prepayment and other current assets from related parties:
|
|
|
||
|
- Rich Products Tianjin Company Limited
|
29,680,985
|
|
8,947,663
|
|
|
- Kang Xin Logistics (Harbin) Company Limited
|
5,237,628
|
|
2,769,137
|
|
|
- China Merchants Americold (Hong Kong) Holdings Company Limited
|
2,861,508
|
|
2,196,713
|
|
|
- China merchants Logistics Holding Zhengzhou Company Limited
|
606,527
|
|
246,126
|
|
|
- China Merchants Cold Chain Logistics (Hong Kong) Company Limited
|
1,611
|
|
1,722
|
|
|
|
|
|
||
|
|
38,388,259
|
|
14,161,361
|
|
|
|
As of December 31,
|
||||
|
|
2017
|
2016
|
|||
|
|
RMB
|
RMB
|
|||
|
|
|
|
|||
|
Accounts payable to related parties:
|
|
|
|||
|
- Sinotrans Shandong Company Limited Weihai Branch
|
119,300
|
|
-
|
|
|
|
- China Merchants Logistics Holding Zhengzhou Company Limited
|
93,454
|
|
-
|
|
|
|
- China Merchants Loscam (Hong Kong) Company Limited
|
75,439
|
|
105,087
|
|
|
|
- Sinotrans Shanghai Cold Chain Logistics Company Limited
|
33,060
|
|
-
|
|
|
|
- China Merchants Logistics Holding Tianjin Company Limited
|
24,729
|
|
-
|
|
|
|
- China Merchants Container Services Company Limited
|
15,096
|
|
-
|
|
|
|
- China Merchants Logistics Holding Company Limited
|
4,774
|
|
987,400
|
|
|
|
- Loscam Packaging Equipment Leasing (Shanghai) Company Limited
|
6,334
|
|
-
|
|
|
|
- China Merchants Haitong Trade Company Limited.
|
-
|
|
973,880
|
|
|
|
|
372,186
|
|
2,066,367
|
|
|
|
|
|
|
|||
|
Accrued expenses and other liabilities to related parties:
|
|
|
|||
|
- China Merchants International Cold Chain (Shenzhen) Company Limited
|
85,460,219
|
|
65,010,624
|
|
|
|
- China Merchants Logistics Holding Company Limited
|
22,575,697
|
|
17,662,550
|
|
|
|
- China Merchants Americold (Hong Kong) Holdings Company Limited
|
7,548,627
|
|
-
|
|
|
|
- Loscam Packaging Equipment Leasing (Shanghai) Company Limited
|
314,811
|
|
312,760
|
|
|
|
- Shenzhen Hikeen Projects Management Company Limited
|
30,000
|
|
-
|
|
|
|
- China Merchants Shipping Enterprise Company Limited
|
34,899
|
|
-
|
|
|
|
- Kang Xin Logistics (Harbin) Company Limited
|
-
|
|
4,340,000
|
|
|
|
- China Merchants (Shenzhen) Import Commodity Company Limited
|
-
|
|
287,654
|
|
|
|
|
115,964,253
|
|
87,613,588
|
|
|
|
15.
|
RESTRICTED NET ASSETS
|
|
16.
|
EMPLOYEE DEFINED CONTRIBUTION PLAN
|
|
17.
|
COMMITMENTS AND CONTINGENCIES
|
|
|
RMB
|
|
|
|
|
|
|
2018
|
45,793,871
|
|
|
2019
|
31,049,564
|
|
|
2020
|
22,891,458
|
|
|
2021
|
23,850,752
|
|
|
2022 and thereafter
|
24,926,795
|
|
|
|
148,512,440
|
|
|
18.
|
SUBSEQUENT EVENTS
|
|
China Merchants Americold Holdings Company Limited
|
||||||
|
Consolidated Balance Sheets
|
||||||
|
|
|
|
|
|
||
|
|
|
As of December 31,
|
||||
|
|
Note
|
2017
|
|
2016
|
||
|
|
|
(In RMB)
|
||||
|
|
|
|
|
|
||
|
Assets
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
4
|
5,950,981
|
|
|
7,159,482
|
|
|
Accounts receivable – net
(including RMB7,511 and nil due from related parties)
|
5
|
10,497,844
|
|
|
10,417,431
|
|
|
Notes receivable – net
|
6
|
1,250,000
|
|
|
-
|
|
|
Inventory – net
|
|
-
|
|
|
26,325
|
|
|
Prepayment and other current assets
(including RMB93,771,823 and RMB74,818,233 due from related parties)
|
7
|
98,225,962
|
|
|
83,934,077
|
|
|
|
|
|
|
|
||
|
Total current assets
|
|
115,924,787
|
|
|
101,537,315
|
|
|
|
|
|
|
|
||
|
Property, plant and equipment and prepaid land lease – net
|
8
|
159,780,522
|
|
|
104,647,887
|
|
|
Construction in process
|
9
|
15,349,264
|
|
|
68,115,417
|
|
|
Goodwill
|
|
2,236,012
|
|
|
2,236,012
|
|
|
Intangible assets – net
|
10
|
162,596
|
|
|
233,890
|
|
|
Deferred tax assets
|
11
|
4,398,228
|
|
|
4,613,296
|
|
|
|
|
|
|
|
||
|
Total non-current assets
|
|
181,926,622
|
|
|
179,846,502
|
|
|
|
|
|
|
|
||
|
Total assets
|
|
297,851,409
|
|
|
281,383,817
|
|
|
China Merchants Americold Holdings Company Limited
|
||||||
|
Consolidated Balance Sheets (Continued)
|
||||||
|
|
|
|
|
|
||
|
|
|
As of December 31,
|
||||
|
|
Note
|
2017
|
|
2016
|
||
|
|
|
(In RMB)
|
||||
|
|
|
|
|
|
||
|
Liabilities and shareholders’ equity
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Liabilities:
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Accounts payable
(including RMB733,281 and nil due to related parties)
|
|
3,972,292
|
|
|
2,015,388
|
|
|
Short-term loans
(including loans from related parties of RMB30,000,000 and RMB50,000,000)
|
12
|
30,000,000
|
|
|
53,250,000
|
|
|
Accrued expenses and other liabilities
(including RMB74,063,079 and RMB17,917,116 due to related parties)
|
7
|
88,271,898
|
|
|
27,379,659
|
|
|
|
|
|
|
|
||
|
Total current liabilities
|
|
122,244,190
|
|
|
82,645,047
|
|
|
|
|
|
|
|
||
|
Long-term loans
|
12
|
-
|
|
|
21,474,723
|
|
|
Other non-current liabilities
|
|
11,311,769
|
|
|
11,786,020
|
|
|
|
|
|
|
|
||
|
Total non-current liabilities
|
|
11,311,769
|
|
|
33,260,743
|
|
|
|
|
|
|
|
||
|
Total liabilities
|
|
133,555,959
|
|
|
115,905,790
|
|
|
|
|
|
|
|
||
|
Shareholders’ equity:
|
|
|
|
|
||
|
|
|
|
|
|
||
|
Share capital
- Ordinary shares
(US$1 par value, 50,000 shares authorized, 10,000 issued and outstanding as of December 31, 2017 and 2016)
|
|
6,773
|
|
|
6,773
|
|
|
Additional paid-in capital
|
|
214,907,072
|
|
|
214,907,072
|
|
|
Accumulated deficit
|
|
(84,884,824
|
)
|
|
(83,255,819
|
)
|
|
Accumulated other comprehensive income
|
13
|
17,300,731
|
|
|
17,651,715
|
|
|
Non-controlling interest
|
|
16,965,698
|
|
|
16,168,286
|
|
|
|
|
|
|
|
||
|
Total shareholders’ equity
|
|
164,295,450
|
|
|
165,478,027
|
|
|
|
|
|
|
|
||
|
Total liabilities and shareholders’ equity
|
|
297,851,409
|
|
|
281,383,817
|
|
|
China Merchants Americold Holdings Company Limited
|
|||||||||
|
|
|||||||||
|
|
|
|
|
|
|
|
|||
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|||
|
|
|
(In RMB)
|
|||||||
|
|
|
|
|
|
|
|
|||
|
Revenues
|
Note
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Warehouse service revenues
(including RMB7,097,448, RMB5,473,773 and RMB3,084,829, respectively from related parties)
|
|
61,669,593
|
|
|
54,469,385
|
|
|
42,729,621
|
|
|
Transportation service revenues
|
|
11,225,577
|
|
|
3,202,889
|
|
|
4,273,787
|
|
|
Other revenues
(including nil, nil and RMB823,739, respectively from related parties)
|
|
10,168,005
|
|
|
4,019,630
|
|
|
5,127,574
|
|
|
|
|
|
|
|
|
|
|||
|
Total revenues
|
|
83,063,175
|
|
|
61,691,904
|
|
|
52,130,982
|
|
|
|
|
|
|
|
|
|
|||
|
Costs of revenues
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Warehouse service costs
(including RMB8,698,567, RMB6,579,460 and RMB11,727,851, respectively to related parties)
|
|
(40,299,408
|
)
|
|
(36,558,998
|
)
|
|
(34,382,630
|
)
|
|
Transportation service costs
|
|
(10,637,161
|
)
|
|
(2,972,238
|
)
|
|
(3,824,895
|
)
|
|
Costs of other revenues
|
|
(9,761,362
|
)
|
|
(1,890,714
|
)
|
|
(2,861,574
|
)
|
|
|
|
|
|
|
|
|
|||
|
Total costs of revenues
|
|
(60,697,931
|
)
|
|
(41,421,950
|
)
|
|
(41,069,099
|
)
|
|
|
|
|
|
|
|
|
|||
|
Operating (expenses) income
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
General and administrative expenses
(including RMB14,240,802, RMB3,999,528 and RMB3,690,787, respectively to related parties)
|
|
(20,757,155
|
)
|
|
(10,733,810
|
)
|
|
(10,383,926
|
)
|
|
Other operating income (expense) – net
|
14
|
516,172
|
|
|
672,777
|
|
|
(151,513
|
)
|
|
|
|
|
|
|
|
|
|||
|
Total operating expenses
|
|
(20,240,983
|
)
|
|
(10,061,033
|
)
|
|
(10,535,439
|
)
|
|
China Merchants Americold Holdings Company Limited
|
|||||||||
|
Consolidated Statements of Comprehensive Income (Loss) (Continued)
|
|||||||||
|
|
|
|
|
|
|
|
|||
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
Note
|
2017
|
|
2016
|
|
2015
|
|||
|
|
|
(In RMB)
|
|||||||
|
|
|
|
|||||||
|
Other (expense) income
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Interest expense
(including RMB2,153,266, RMB2,180,959 and RMB2,186,041, respectively to related parties)
|
|
(2,243,635
|
)
|
|
(2,267,105
|
)
|
|
(2,346,448
|
)
|
|
Foreign exchange (loss) gain
|
|
(1,013,275
|
)
|
|
1,027,052
|
|
|
(684,708
|
)
|
|
(Loss) gain from disposal of properties
|
|
(36,710
|
)
|
|
(31,170
|
)
|
|
5,387,834
|
|
|
Interest income
(including RMB4,848, RMB17,291,669 and nil, respectively from related parties)
|
|
26,122
|
|
|
17,366,997
|
|
|
66,749
|
|
|
|
|
|
|
|
|
|
|||
|
Total other (expense) income
|
|
(3,267,498
|
)
|
|
16,095,774
|
|
|
2,423,427
|
|
|
|
|
|
|
|
|
|
|||
|
(Loss) profit before income tax
|
|
(1,143,237
|
)
|
|
26,304,695
|
|
|
2,949,871
|
|
|
|
|
|
|
|
|
|
|||
|
Income tax expense
|
11
|
(854,447
|
)
|
|
(594,689
|
)
|
|
(404,740
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net (loss) profit
|
|
(1,997,684
|
)
|
|
25,710,006
|
|
|
2,545,131
|
|
|
|
|
|
|
|
|
|
|||
|
Less: net (loss) profit attributable to non-controlling interest
|
|
(368,679
|
)
|
|
7,187,994
|
|
|
1,242,853
|
|
|
|
|
|
|
|
|
|
|||
|
Net (loss) profit attributable to shareholders of China Merchants Americold Holdings Company Limited
|
|
(1,629,005
|
)
|
|
18,522,012
|
|
|
1,302,278
|
|
|
Other comprehensive income (loss) - net of tax
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Change in unrealized gains (losses) on foreign currency
|
|
815,107
|
|
|
(770,978
|
)
|
|
(1,195,844
|
)
|
|
|
|
|
|
|
|
|
|||
|
Total other comprehensive income (loss) - net of tax
|
|
815,107
|
|
|
(770,978
|
)
|
|
(1,195,844
|
)
|
|
|
|
|
|
|
|
|
|||
|
Total comprehensive (loss) income
|
|
(1,182,577
|
)
|
|
24,939,028
|
|
|
1,349,287
|
|
|
|
|
|
|
|
|
|
|||
|
Less: comprehensive income attributable to non-controlling interest
|
|
797,411
|
|
|
6,058,078
|
|
|
155,987
|
|
|
|
|
|
|
|
|
|
|||
|
Comprehensive (loss) income attributable to shareholders of China Merchants Americold Holdings Company Limited
|
|
(1,979,988
|
)
|
|
18,880,950
|
|
|
1,193,300
|
|
|
China Merchants Americold Holdings Company Limited
|
||||||||||||||||||||
|
Consolidated Statements of Shareholders’ Equity
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
China Merchants Americold Holdings Company Limited’s Equity
|
|
|
|
|
|||||||||||||||
|
(In RMB)
|
Share
Capital
|
|
|
Additional paid-in capital
|
|
|
Accumulated deficit
|
|
|
Accumulated
other comprehensive income (loss) |
|
|
Total
|
|
|
Non-controlling
interests
|
|
|
Total equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Balance - January 1, 2015
|
6,773
|
|
|
206,577,072
|
|
|
(103,080,109
|
)
|
|
17,401,754
|
|
|
120,905,490
|
|
|
9,954,222
|
|
|
130,859,712
|
|
|
Profit for the year
|
-
|
|
|
-
|
|
|
1,302,278
|
|
|
-
|
|
|
1,302,278
|
|
|
1,242,853
|
|
|
2,545,131
|
|
|
Other comprehensive loss
|
-
|
|
|
-
|
|
|
-
|
|
|
(108,977
|
)
|
|
(108,977
|
)
|
|
(1,086,867
|
)
|
|
(1,195,844
|
)
|
|
Capital contribution from shareholders
|
-
|
|
|
8,330,000
|
|
|
-
|
|
|
-
|
|
|
8,330,000
|
|
|
-
|
|
|
8,330,000
|
|
|
Balance - December 31, 2015
|
6,773
|
|
|
214,907,072
|
|
|
(101,777,831
|
)
|
|
17,292,777
|
|
|
130,428,791
|
|
|
10,110,208
|
|
|
140,538,999
|
|
|
Profit for the year
|
-
|
|
|
-
|
|
|
18,522,012
|
|
|
-
|
|
|
18,522,012
|
|
|
7,187,994
|
|
|
25,710,006
|
|
|
Other comprehensive income (loss)
|
-
|
|
|
-
|
|
|
-
|
|
|
358,938
|
|
|
358,938
|
|
|
(1,129,916
|
)
|
|
(770,978
|
)
|
|
Balance - December 31, 2016
|
6,773
|
|
|
214,907,072
|
|
|
(83,255,819
|
)
|
|
17,651,715
|
|
|
149,309,741
|
|
|
16,168,286
|
|
|
165,478,027
|
|
|
Loss for the year
|
-
|
|
|
-
|
|
|
(1,629,005
|
)
|
|
-
|
|
|
(1,629,005
|
)
|
|
(368,679
|
)
|
|
(1,997,684
|
)
|
|
Other comprehensive (loss) income
|
-
|
|
|
-
|
|
|
-
|
|
|
(350,984
|
)
|
|
(350,984
|
)
|
|
1,166,091
|
|
|
815,107
|
|
|
Balance - December 31, 2017
|
6,773
|
|
|
214,907,072
|
|
|
(84,884,824
|
)
|
|
17,300,731
|
|
|
147,329,752
|
|
|
16,965,698
|
|
|
164,295,450
|
|
|
China Merchants Americold Holdings Company Limited
|
|||||||||
|
Consolidated Statements of Cash Flows
|
|||||||||
|
|
|
|
|
|
|
|
|||
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
Note
|
2017
|
|
2016
|
|
2015
|
|||
|
|
|
(In RMB)
|
|||||||
|
|
|
|
|||||||
|
Operating activities:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Net (loss) profit
|
|
(1,997,684
|
)
|
|
25,710,006
|
|
|
2,545,131
|
|
|
|
|
|
|
|
|
|
|||
|
Adjustments to reconcile net (loss) profit to net cash provided (used in) by operating activities:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Allowances for doubtful debts
|
|
10,741
|
|
|
70,730
|
|
|
79,765
|
|
|
Depreciation and amortization
|
|
12,880,579
|
|
|
13,130,918
|
|
|
11,320,688
|
|
|
Loss (gain) on disposal of properties
|
|
36,710
|
|
|
31,170
|
|
|
(5,387,834
|
)
|
|
Foreign exchange loss (gain)
|
|
1,013,275
|
|
|
(1,027,052
|
)
|
|
684,708
|
|
|
Deferred tax expense
|
|
215,068
|
|
|
476,741
|
|
|
404,740
|
|
|
|
|
|
|
|
|
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Decrease (increase) in inventories
|
|
26,325
|
|
|
(26,325
|
)
|
|
-
|
|
|
(Increase) decrease in accounts receivable
|
|
(1,321,668
|
)
|
|
(2,486,057
|
)
|
|
163,718
|
|
|
Increase in prepayment and other current assets
|
|
(14,311,370
|
)
|
|
(62,227,989
|
)
|
|
(17,289,515
|
)
|
|
Decrease in other non-current assets
|
|
-
|
|
|
31,389,100
|
|
|
-
|
|
|
Increase (decrease) in accounts payable
|
|
1,956,904
|
|
|
1,009,090
|
|
|
(153,847
|
)
|
|
Increase (decrease) in accrued expenses and other liabilities
|
|
60,699,622
|
|
|
(1,086,537
|
)
|
|
(4,196,945
|
)
|
|
(Decrease) increase in other non-current liabilities
|
|
(474,251
|
)
|
|
7,749,474
|
|
|
(2,483,615
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net cash provided (used in) by operating activities
|
|
58,734,251
|
|
|
12,713,269
|
|
|
(14,313,006
|
)
|
|
|
|
|
|
|
|
|
|||
|
Investing activities:
|
|
|
|
|
|
|
|||
|
Proceeds from sales of property, plant and equipment
|
|
564,524
|
|
|
2,850,192
|
|
|
7,120,659
|
|
|
Purchase of property, plant and equipment
|
|
(15,777,000
|
)
|
|
(15,876,590
|
)
|
|
(21,389,028
|
)
|
|
|
|
|
|
|
|
|
|||
|
Net cash used in investing activities
|
|
(15,212,476
|
)
|
|
(13,026,398
|
)
|
|
(14,268,369
|
)
|
|
|
|
|
|
|
|
|
|||
|
Financing activities:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Cash receipts from shareholder’s contribution
|
|
-
|
|
|
-
|
|
|
8,330,000
|
|
|
Proceeds from borrowings
|
|
50,000,000
|
|
|
-
|
|
|
77,374,723
|
|
|
Repayments for borrowings
|
|
(94,724,723
|
)
|
|
(2,650,000
|
)
|
|
(50,000,000
|
)
|
|
Net cash (used in) provided by financing activities
|
|
(44,724,723
|
)
|
|
(2,650,000
|
)
|
|
35,704,723
|
|
|
China Merchants Americold Holdings Company Limited
|
|||||||||
|
Consolidated Statements of Cash Flows (Continued)
|
|||||||||
|
|
|
|
|
|
|
|
|||
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
Note
|
2017
|
|
2016
|
|
2015
|
|||
|
|
|
(In RMB)
|
|||||||
|
|
|
|
|||||||
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Net (decrease) increase in cash and cash equivalents
|
|
(1,202,948
|
)
|
|
(2,963,129
|
)
|
|
7,123,348
|
|
|
Effect of foreign currency translation on cash and cash equivalents
|
|
(5,553
|
)
|
|
16,490
|
|
|
19,877
|
|
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|||
|
Beginning of period
|
4
|
7,159,482
|
|
|
10,106,121
|
|
|
2,962,896
|
|
|
|
|
|
|
|
|
|
|||
|
End of period
|
4
|
5,950,981
|
|
|
7,159,482
|
|
|
10,106,121
|
|
|
|
|
|
|
|
|
|
|||
|
Supplemental disclosures of cash flows information:
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|||
|
Income tax paid
|
|
(835,221
|
)
|
|
(117,948
|
)
|
|
-
|
|
|
Interest paid
|
|
(3,703,420
|
)
|
|
(3,181,363
|
)
|
|
(2,258,181
|
)
|
|
Company
|
|
Share capital/Paid in capital
|
|
Place of
establishment
|
|
Percentage of ownership by
the Company
|
|
Principal activities
|
|
|
|
|
|
|
|
|
|
|
|
Asia Zone Investment Limited
|
|
US$1
|
|
BVI
|
|
100%
|
|
Investment holding
|
|
|
|
|
|
|
|
|
|
|
|
China Merchants Americold (Hong Kong) Holdings Company Limited
|
|
HK$1
|
|
Hong Kong
|
|
100%
|
|
Investment holding
|
|
|
|
|
|
|
|
|
|
|
|
China Merchants Cold Chain Logistics (China) Company Limited
|
|
US$1000
|
|
BVI
|
|
70%
|
|
Investment holding
|
|
|
|
|
|
|
|
|
|
|
|
China Merchants Cold Chain Logistics (Hong Kong) Company Limited
|
|
HK$1
|
|
Hong Kong
|
|
70%
|
|
Provision of cold chain transportation and warehousing services, PRC
|
|
|
|
|
|
|
|
|
|
|
|
China Merchants International Cold Chain (Shenzhen) Company Limited (“CMIC”)
|
|
US$5,000,000
|
|
PRC
|
|
70%
|
|
Provision of cold chain transportation and warehousing services, PRC
|
|
|
|
|
|
|
|
|
|
|
|
Kangxin Logistics (Harbin) Co.,Ltd.
(“KXL Harbin”)
|
|
US$8,450,000
|
|
PRC
|
|
100%
|
|
Provision of cold chain transportation and warehousing services, PRC
|
|
|
|
|
|
|
|
|
|
|
|
Rich Products Tianjin Co.,Ltd
(“Rich”)
|
|
US$5,000,000
|
|
PRC
|
|
100%
|
|
Provision of cold chain transportation and warehousing services, PRC
|
|
Items
|
|
|
Prepaid land lease
|
50 years
|
|
Buildings and improvements
|
|
|
- Warehouse building and improvements
|
20-30 years
|
|
- Other buildings and improvements
|
20-30 years
|
|
Machinery and equipment
|
|
|
- Goods shelves
|
5-20 years
|
|
- Other machinery and equipment
|
3-5 years
|
|
Customer
|
For the Years Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
|
|
RMB
|
|
RMB
|
|
RMB
|
|||
|
|
|
|
|
|
|
|||
|
Customer A
|
6,570,338
|
|
|
6,029,640
|
|
|
5,595,827
|
|
|
Customer B
|
5,061,532
|
|
|
4,279,050
|
|
|
3,809,225
|
|
|
Customer C
|
3,794,025
|
|
|
7,639,955
|
|
|
6,896,634
|
|
|
Customer D
|
3,076,494
|
|
|
3,054,228
|
|
|
2,170,532
|
|
|
Customer E
|
2,968,335
|
|
|
4,348,661
|
|
|
1,139,028
|
|
|
|
As of December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
||
|
Cash at bank and on hand
|
5,950,981
|
|
|
7,159,482
|
|
|
|
As of December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
||
|
Accounts receivable
|
11,930,962
|
|
|
11,859,294
|
|
|
Allowance for doubtful accounts
|
(1,433,118
|
)
|
|
(1,441,863
|
)
|
|
|
|
|
|
||
|
Accounts receivable, net
|
10,497,844
|
|
|
10,417,431
|
|
|
|
As of December 31,
|
|||
|
|
2017
|
|
2016
|
|
|
|
RMB
|
|
RMB
|
|
|
|
|
|
|
|
|
Notes receivable
|
1,250,000
|
|
|
-
|
|
7.
|
PREPAYMENTS AND OTHER CURRENT ASSETS, ACCRUED EXPENSE AND OTHER LIABILITIES
|
|
|
As of December 31,
|
||
|
|
2017
|
|
2016
|
|
|
RMB
|
|
RMB
|
|
|
|
|
|
|
Due from related parties
|
93,771,823
|
|
74,818,233
|
|
Prepayment
|
673,381
|
|
2,442,348
|
|
Others
|
3,780,758
|
|
6,673,496
|
|
|
98,225,962
|
|
83,934,077
|
|
|
As of December 31,
|
||
|
|
2017
|
|
2016
|
|
|
RMB
|
|
RMB
|
|
|
|
|
|
|
Due to related parties
|
74,063,079
|
|
17,917,116
|
|
Construction payable
|
8,525,443
|
|
3,095,230
|
|
Advance from customers
|
1,450,560
|
|
1,434,581
|
|
Other taxes payable
|
1,247,494
|
|
1,472,242
|
|
Payroll and welfare benefit
|
1,153,886
|
|
988,950
|
|
Others
|
1,831,436
|
|
2,471,540
|
|
|
88,271,898
|
|
27,379,659
|
|
|
As of December 31,
|
||
|
|
2017
|
|
2016
|
|
|
RMB
|
|
RMB
|
|
|
|
|
|
|
Prepaid land lease
|
14,587,329
|
|
14,587,329
|
|
Buildings and improvements
|
181,691,497
|
|
121,311,386
|
|
Machinery and equipment
|
76,326,373
|
|
64,664,108
|
|
|
|
|
|
|
Total
|
272,605,199
|
|
200,562,823
|
|
Less: accumulated depreciation
|
(112,824,677)
|
|
(95,914,936)
|
|
|
159,780,522
|
|
104,647,887
|
|
|
RMB
|
|
|
|
|
January 1, 2016
|
69,899,437
|
|
Increase
|
5,088,960
|
|
Decrease
|
(6,872,980)
|
|
|
|
|
December 31, 2016
|
68,115,417
|
|
Increase
|
6,517,967
|
|
Decrease
|
(59,284,120)
|
|
December 31, 2017
|
15,349,264
|
|
|
Computer Software
|
|
|
RMB
|
|
|
|
|
Intangible assets, net at January 1,2016
|
305,169
|
|
Amortization expense
|
(71,279)
|
|
Intangible assets, net at December 31,2016
|
233,890
|
|
Amortization expense
|
(71,294)
|
|
|
|
|
Intangible assets, net at December 31,2017
|
162,596
|
|
At December 31,2017
|
|
|
Intangible assets, cost
|
508,897
|
|
Less: accumulated amortization
|
(346,301)
|
|
Intangible assets, net at December 31,2017
|
162,596
|
|
|
Amortization
|
|
|
RMB
|
|
|
|
|
2018
|
64,554
|
|
2019
|
30,500
|
|
2020
|
30,500
|
|
2021
|
25,666
|
|
2022
|
10,500
|
|
|
For the Years Ended December 31,
|
||||
|
|
2017
|
|
2016
|
|
2015
|
|
|
RMB
|
|
RMB
|
|
RMB
|
|
|
|
|
|
|
|
|
Current tax expense
|
639,379
|
|
117,948
|
|
-
|
|
Deferred tax expense
|
215,068
|
|
476,741
|
|
404,740
|
|
|
|
|
|
|
|
|
|
854,447
|
|
594,689
|
|
404,740
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
|
|
RMB
|
|
RMB
|
|
RMB
|
|||
|
|
|
|
|
|
|
|||
|
(Loss) profit before income tax
|
(1,143,237
|
)
|
|
26,304,695
|
|
|
2,949,871
|
|
|
Income tax at applicable tax rate of 25%
|
(285,809
|
)
|
|
6,576,174
|
|
|
737,468
|
|
|
Non-deductible expenses
|
1,957,038
|
|
|
1,106,307
|
|
|
82,387
|
|
|
Unrecognized tax benefits from loss
|
-
|
|
|
-
|
|
|
330,628
|
|
|
Different tax rates of subsidiaries operating in other jurisdiction or lower tax rate enacted by local authority
|
258,716
|
|
|
(53,673
|
)
|
|
157,825
|
|
|
Effect on opening deferred tax of decrease in rates
|
118,684
|
|
|
-
|
|
|
-
|
|
|
Tax losses utilized from previous periods
|
(1,202,358
|
)
|
|
(6,992,873
|
)
|
|
(911,744
|
)
|
|
Others
|
8,176
|
|
|
(41,246
|
)
|
|
8,176
|
|
|
|
854,447
|
|
|
594,689
|
|
|
404,740
|
|
|
|
|
As of December 31,
|
||||
|
|
|
2017
|
|
2016
|
||
|
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
|
||
|
Deferred tax assets
|
|
|
|
|
||
|
- Property, plant and equipment impairment
|
|
4,174,882
|
|
|
4,473,089
|
|
|
- Assets retirement obligation
|
|
204,079
|
|
|
296,710
|
|
|
- Government grant of Harbin
|
|
523,077
|
|
|
404,430
|
|
|
- Taxable loss
|
|
394,397
|
|
|
6,337,642
|
|
|
- Less, valuation allowance
|
|
(394,397
|
)
|
|
(6,337,642
|
)
|
|
Total deferred tax assets - net
|
|
4,902,038
|
|
|
5,174,229
|
|
|
Deferred tax liabilities, non-current
|
|
|
|
|
||
|
- Business combination
|
|
503,810
|
|
|
560,933
|
|
|
Total deferred tax liabilities
|
|
503,810
|
|
|
560,933
|
|
|
Deferred tax assets, net*
|
|
4,398,228
|
|
|
4,613,296
|
|
|
Deferred tax liabilities, net*
|
|
-
|
|
|
-
|
|
|
|
As of December 31,
|
|
|
|
2017
|
|
|
|
RMB
|
|
|
2018
|
93,665
|
|
|
2019
|
1,006,809
|
|
|
2020
|
97,047
|
|
|
2021
|
380,067
|
|
|
|
1,577,588
|
|
|
|
|
As of December 31,
|
||
|
|
Note
|
2017
|
|
2016
|
|
|
|
RMB
|
|
RMB
|
|
|
|
|
|
|
|
Total bank and other borrowings
|
|
30,000,000
|
|
74,724,723
|
|
Comprised of:
|
|
|
|
|
|
- Short-term loans from related parties (i)
|
16C
|
30,000,000
|
|
50,000,000
|
|
- Long-term loans, current portion (ii)
|
|
-
|
|
3,250,000
|
|
|
|
30,000,000
|
|
53,250,000
|
|
Long-term loans, non-current portion (ii)
|
|
-
|
|
21,474,723
|
|
|
|
30,000,000
|
|
74,724,723
|
|
|
RMB
|
|
|
|
|
|
|
Within one year
|
30,000,000
|
|
|
|
Foreign currency
translation adjustments
|
|
|
|
RMB
|
|
|
|
|
|
|
Balance as of December 31, 2014
|
17,401,754
|
|
|
Other comprehensive loss
|
(108,977
|
)
|
|
Balance as of December 31, 2015
|
17,292,777
|
|
|
Other comprehensive income
|
358,938
|
|
|
Balance as of December 31, 2016
|
17,651,715
|
|
|
Other comprehensive loss
|
(350,984
|
)
|
|
Balance as of December 31, 2017
|
17,300,731
|
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
|
|
RMB
|
|
RMB
|
|
RMB
|
|||
|
|
|
|
|
|
|
|||
|
Government grants
|
612,417
|
|
|
548,940
|
|
|
133,615
|
|
|
Other (expense) income
|
(96,245
|
)
|
|
123,837
|
|
|
(285,128
|
)
|
|
|
|
|
|
|
|
|||
|
|
516,172
|
|
|
672,777
|
|
|
(151,513
|
)
|
|
No.
|
|
Name of Related Parties
|
|
Relationship with the Group
|
|
|
|
|
|
|
|
1
|
|
China Merchants Group Limited
|
|
The ultimate holding company
|
|
2
|
|
Smart Ally Holdings Limited
|
|
The immediate holding company
|
|
3
|
|
Americold Realty Hong Kong Limited
|
|
Shareholder of the Group
|
|
4
|
|
Americold Realty Trust
|
|
Shareholder of the Group
|
|
5
|
|
China Merchants Americold (Shenzhen) Supply Chain Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
6
|
|
China Merchants Americold Logistics (Hong Kong) Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
7
|
|
China Merchants Americold Logistics (Zhengzhou) Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
8
|
|
China Merchants Bonded Logistics Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
9
|
|
China Merchants Group Financial Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
10
|
|
China Merchants Holdings (International) Information Technology Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
11
|
|
China Merchants Logistics (Shenzhen) Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
12
|
|
China Merchants Logistics Holding Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
13
|
|
China Merchants Port Service (Shenzhen) Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
14
|
|
China Merchants Shekou Industrial Zone Holdings Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
15
|
|
China Merchants (Shenzhen) Power Supply Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
16
|
|
China Merchants Steam Navigation Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
17
|
|
Kang Xin Logistics (Tianjin) Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
18
|
|
Loscam Packaging Equipment Leasing (Shanghai) Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
19
|
|
Shenzhen Chiwan Freight Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
20
|
|
Shenzhen Hikeen Projects Management Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
21
|
|
Shenzhen Shekou Industrial Zone Employee Living Apartment Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
22
|
|
Shenzhen Waidai Warehousing Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
23
|
|
United Merchants Food (Beijing) Company Limited
|
|
A company controlled by the same ultimate controlling party
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
|
|
RMB
|
|
RMB
|
|
RMB
|
|||
|
|
|
|
|
|
|
|||
|
Warehouse service revenues
|
|
|
|
|
|
|||
|
- Kang Xin Logistics (Tianjin) Company Limited
|
4,387,368
|
|
|
2,704,988
|
|
|
14,427
|
|
|
- China Merchants Americold Logistics (Hong Kong) Company Limited
|
1,656,879
|
|
|
1,422,199
|
|
|
1,997,911
|
|
|
- China Merchants Port Service (Shenzhen) Company Limited
|
937,939
|
|
|
918,064
|
|
|
850,369
|
|
|
- China Merchants Americold (Shenzhen) Supply Chain Company Limited
|
101,009
|
|
|
416,790
|
|
|
216,408
|
|
|
- China Merchants Logistics (Shenzhen) Company Limited
|
11,094
|
|
|
11,732
|
|
|
5,714
|
|
|
- Shenzhen Waidai Warehousing Company Limited
|
3,159
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|||
|
|
7,097,448
|
|
|
5,473,773
|
|
|
3,084,829
|
|
|
|
|
|
|
|
|
|||
|
Other revenues
|
|
|
|
|
|
|||
|
- United Merchants Food (Beijing) Company Limited
|
-
|
|
|
-
|
|
|
823,739
|
|
|
|
|
|
|
|
|
|||
|
Warehouse service costs
|
|
|
|
|
|
|||
|
- China Merchants Bonded Logistics Company Limited
|
6,169,531
|
|
|
4,718,047
|
|
|
4,604,444
|
|
|
- Loscam Packaging Equipment Leasing (Shanghai) Company Limited
|
1,899,835
|
|
|
1,054,188
|
|
|
804,371
|
|
|
- China Merchants Shekou Industrial Zone Holdings Company Limited
|
572,597
|
|
|
582,140
|
|
|
2,004,088
|
|
|
- China Merchants Holdings (International) Information Technology Company Limited
|
56,604
|
|
|
56,604
|
|
|
56,604
|
|
|
- Shenzhen Chiwan Freight Company Limited
|
-
|
|
|
168,481
|
|
|
316,311
|
|
|
- China Merchants (Shenzhen) Power Supply Company Limited
|
-
|
|
|
-
|
|
|
3,894,643
|
|
|
- China Merchants Americold (Shenzhen) Supply Chain Company Limited
|
-
|
|
|
-
|
|
|
47,390
|
|
|
|
|
|
|
|
|
|||
|
|
8,698,567
|
|
|
6,579,460
|
|
|
11,727,851
|
|
|
|
For the Years Ended December 31,
|
|||||||
|
|
2017
|
|
2016
|
|
2015
|
|||
|
|
RMB
|
|
RMB
|
|
RMB
|
|||
|
|
|
|
|
|
|
|||
|
General and administrative expenses
|
|
|
|
|
|
|||
|
- China Merchants Americold (Shenzhen) Supply Chain Company Limited
|
12,837,736
|
|
|
3,600,000
|
|
|
3,300,339
|
|
|
- China Merchants Logistics Holding Company Limited
|
1,398,349
|
|
|
399,528
|
|
|
390,448
|
|
|
- China Merchants Group Financial Company Limited
|
4,717
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|||
|
|
14,240,802
|
|
|
3,999,528
|
|
|
3,690,787
|
|
|
|
|
|
|
|
|
|||
|
Interest expense
|
|
|
|
|
|
|||
|
- China Merchants Logistics Holding Company Limited
|
1,110,458
|
|
|
-
|
|
|
17,000
|
|
|
- China Merchants Steam Navigation Company Limited
|
1,042,808
|
|
|
2,180,959
|
|
|
2,169,041
|
|
|
|
|
|
|
|
|
|||
|
|
2,153,266
|
|
|
2,180,959
|
|
|
2,186,041
|
|
|
|
|
|
|
|
|
|||
|
Interest income
|
|
|
|
|
|
|||
|
- China Merchants Group Financial Company Limited
|
4,848
|
|
|
-
|
|
|
-
|
|
|
- China Merchants Shekou Industrial Zone Holdings Company Limited (note)
|
-
|
|
|
17,291,669
|
|
|
-
|
|
|
|
|
|
|
|
|
|||
|
|
4,848
|
|
|
17,291,669
|
|
|
-
|
|
|
|
As of December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
||
|
Loans from related parties:
|
|
|
|
||
|
- China Merchants Logistics Holding Company Limited
|
30,000,000
|
|
|
-
|
|
|
- China Merchants Steam Navigation Company Limited
|
-
|
|
|
50,000,000
|
|
|
|
|
|
|
||
|
|
30,000,000
|
|
|
50,000,000
|
|
|
|
|
|
|
||
|
Accounts receivable from related parties:
|
|
|
|
||
|
- China Merchants Logistics (Shenzhen) Company Limited
|
7,511
|
|
|
-
|
|
|
|
|
|
|
||
|
Prepayment and other current assets from related parties:
|
|
|
|
||
|
- China Merchants Americold (Shenzhen) Supply Chain Company Limited
|
80,230,296
|
|
|
64,690,624
|
|
|
- China Merchants Americold Logistics (Hong Kong) Company Limited
|
12,778,551
|
|
|
9,446,227
|
|
|
- China Merchants Bonded Logistics Company Limited
|
757,976
|
|
|
329,854
|
|
|
- China Merchants Holdings (International) Information Technology Company Limited
|
5,000
|
|
|
-
|
|
|
- China Merchants Americold Logistics (Zhengzhou) Company Limited
|
-
|
|
|
320,000
|
|
|
- Shenzhen Shekou Industrial Zone Employee Living Apartment Company Limited
|
-
|
|
|
30,106
|
|
|
- Shenzhen Waidai Warehousing Company Limited
|
-
|
|
|
1,422
|
|
|
|
|
|
|
||
|
|
93,771,823
|
|
|
74,818,233
|
|
|
|
|
|
|
||
|
Accounts payable to related parties:
|
|
|
|
||
|
- China Merchants Bonded Logistics Company Limited
|
560,161
|
|
|
-
|
|
|
- Loscam Packaging Equipment Leasing (Shanghai) Company Limited
|
163,120
|
|
|
-
|
|
|
- China Merchants Holdings (International) Information Technology Company Limited
|
10,000
|
|
|
-
|
|
|
|
|
|
|
||
|
|
733,281
|
|
|
-
|
|
|
|
As of December 31,
|
||||
|
|
2017
|
|
2016
|
||
|
|
RMB
|
|
RMB
|
||
|
|
|
|
|
||
|
Accrued expenses and other liabilities to related parties:
|
|
|
|
||
|
- China Merchants Americold (Shenzhen) Supply Chain Company Limited
|
35,482,434
|
|
|
8,082,776
|
|
|
- China Merchants Shekou Industrial Zone Holdings Company Limited
|
30,217,143
|
|
|
-
|
|
|
- China Merchants Logistics Holding Company Limited
|
5,588,594
|
|
|
3,699,992
|
|
|
- China Merchants Americold Logistics (Hong Kong) Company Limited
|
2,299,299
|
|
|
-
|
|
|
- Shenzhen Hikeen Projects Management Company Limited
|
285,900
|
|
|
285,900
|
|
|
- Loscam Packaging Equipment Leasing (Shanghai) Company Limited
|
70,501
|
|
|
153,801
|
|
|
- China Merchants Port Service (Shenzhen) Company Limited
|
60,000
|
|
|
60,000
|
|
|
- China Merchants Group Financial Company Limited
|
59,208
|
|
|
-
|
|
|
- Kang Xin Logistics (Tianjin) Company Limited
|
-
|
|
|
4,198,551
|
|
|
- China Merchants Steam Navigation Company Limited
|
-
|
|
|
1,436,096
|
|
|
|
|
|
|
||
|
|
74,063,079
|
|
|
17,917,116
|
|
|
|
RMB
|
|
|
|
|
|
|
2018
|
6,457,706
|
|
|
2019
|
1,577,306
|
|
|
2020
|
601,226
|
|
|
2021
|
601,226
|
|
|
2022 and thereafter
|
2,004,088
|
|
|
|
|
|
|
|
11,241,552
|
|
|
|
As of December 31,
|
|
|
|
2017
|
|
|
|
RMB
|
|
|
|
|
|
|
Property, plant and equipment
|
10,079,817
|
|
|
AMERICOLD REALTY TRUST
|
||
|
|
|
|
|
By:
|
|
/s/ Fred Boehler
|
|
|
|
Fred Boehler
|
|
|
|
Chief Executive Officer
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Fred Boehler
|
|
Chief Executive Officer, President and Trustee
|
|
March 29, 2018
|
|
Fred Boehler
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Marc Smernoff
|
|
Chief Financial Officer and Executive Vice President
|
|
March 29, 2018
|
|
Marc Smernoff
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Andrea Darweesh
|
|
Chief Human Resources Officer and Executive Vice President
|
|
March 29, 2018
|
|
Andrea Darweesh
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Thomas Musgrave
|
|
Chief Information Officer and Executive Vice President
|
|
March 29, 2018
|
|
Thomas Musgrave
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Thomas Novosel
|
|
Chief Accounting Officer and Senior Vice President
|
|
March 29, 2018
|
|
Thomas Novosel
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Jeffrey M. Gault
|
|
Chairman of the Board of Trustees
|
|
March 29, 2018
|
|
Jeffrey M. Gault
|
|
|
|
|
|
|
|
|
|
|
|
/s/ George J. Alburger, Jr.
|
|
Trustee
|
|
March 29, 2018
|
|
George J. Alburger, Jr.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Bradley J. Gross
|
|
Trustee
|
|
March 29, 2018
|
|
Bradley J. Gross
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Joel A. Holsinger
|
|
Trustee
|
|
March 29, 2018
|
|
Joel A. Holsinger
|
|
|
|
|
|
|
|
|
|
|
|
/s/ James R. Heistand
|
|
Trustee
|
|
March 29, 2018
|
|
James R. Heistand
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michelle M. MacKay
|
|
Trustee
|
|
March 29, 2018
|
|
Michelle M. MacKay
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Mark R. Patterson
|
|
Trustee
|
|
March 29, 2018
|
|
Mark R. Patterson
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Andrew P. Power
|
|
Trustee
|
|
March 29, 2018
|
|
Andrew P. Power
|
|
|
|
|
|
|
|
|
|
|
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 |
|---|