These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
þ
|
QUARTERLY REPORT PURSUANT TO SECTION 13
OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the quarterly period ended June 30, 2018
|
|
o
|
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)
|
|
o
Large accelerated filer
|
o
Accelerated filer
|
|
þ
Non-accelerated filer (do not check if a smaller reporting company)
|
o
Smaller reporting company
|
|
|
o
Emerging growth company
|
|
TABLE OF CONTENTS
|
|
|
|
Page
|
|
PART I
|
|
|
Item 1. Financial Statements
|
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
|
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
|
|
Item 4. Controls and Procedures
|
|
|
|
|
|
PART II
|
|
|
Item 1. Legal Proceedings
|
|
|
Item 1A. Risk Factors
|
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
|
|
Item 3. Defaults Upon Senior Securities
|
|
|
Item 4. Mine Safety Disclosures
|
|
|
Item 5. Other Information
|
|
|
Item 6. Exhibits
|
|
|
|
|
|
SIGNATURES
|
|
|
|
|
|
•
|
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;
|
|
•
|
acquisition risks, including the failure of such acquisitions to perform in accordance with projections;
|
|
•
|
risks related to expansions of existing properties and developments of new properties, including failure to meet budgeted or stabilized returns in respect thereof;
|
|
•
|
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 funds affiliated with The Yucaipa Companies, the Goldman Sachs Group, Inc., and the Fortress Investment Group, LLC;
|
|
•
|
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.
|
|
Americold Realty Trust and Subsidiaries
|
|||||||
|
Condensed Consolidated Balance Sheets
|
|||||||
|
(In thousands, except shares and per share amounts)
|
|||||||
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
Unaudited
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Property, plant, and equipment:
|
|
|
|
||||
|
Land
|
$
|
385,713
|
|
|
$
|
389,443
|
|
|
Buildings and improvements
|
1,894,824
|
|
|
1,865,727
|
|
||
|
Machinery and equipment
|
549,083
|
|
|
555,453
|
|
||
|
|
2,829,620
|
|
|
2,810,623
|
|
||
|
Accumulated depreciation and depletion
|
(1,044,371
|
)
|
|
(1,010,903
|
)
|
||
|
Property, plant, and equipment – net
|
1,785,249
|
|
|
1,799,720
|
|
||
|
Capitalized leases:
|
|
|
|
||||
|
Buildings and improvements
|
16,827
|
|
|
16,827
|
|
||
|
Machinery and equipment
|
63,832
|
|
|
59,389
|
|
||
|
|
80,659
|
|
|
76,216
|
|
||
|
Accumulated depreciation
|
(44,181
|
)
|
|
(41,051
|
)
|
||
|
Capitalized leases – net
|
36,478
|
|
|
35,165
|
|
||
|
Cash and cash equivalents
|
153,200
|
|
|
48,873
|
|
||
|
Restricted cash
|
37,575
|
|
|
21,090
|
|
||
|
Accounts receivable – net of allowance of $5,505 and $5,309 at June 30, 2018 and December 31, 2017, respectively
|
182,517
|
|
|
200,006
|
|
||
|
Identifiable intangible assets – net
|
25,839
|
|
|
26,645
|
|
||
|
Goodwill
|
186,890
|
|
|
188,169
|
|
||
|
Investments in partially owned entities
|
16,289
|
|
|
15,942
|
|
||
|
Other assets
|
51,438
|
|
|
59,287
|
|
||
|
Total assets
|
$
|
2,475,475
|
|
|
$
|
2,394,897
|
|
|
Liabilities, Series B Preferred Shares and shareholders’ equity (deficit)
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Borrowings under revolving line of credit
|
$
|
—
|
|
|
$
|
—
|
|
|
Accounts payable and accrued expenses
|
224,749
|
|
|
241,259
|
|
||
|
Construction loan - net of deferred financing costs of $179 at December 31, 2017
|
—
|
|
|
19,492
|
|
||
|
Mortgage notes and term loans - net of unamortized discount and deferred financing costs of $14,704 and $31,997, in the aggregate, at June 30, 2018 and December 31, 2017, respectively
|
1,385,682
|
|
|
1,721,958
|
|
||
|
Sale-leaseback financing obligations
|
120,289
|
|
|
121,516
|
|
||
|
Capitalized lease obligations
|
38,890
|
|
|
38,124
|
|
||
|
Unearned revenue
|
20,145
|
|
|
18,848
|
|
||
|
Pension and postretirement benefits
|
15,392
|
|
|
16,756
|
|
||
|
Deferred tax liability - net
|
18,474
|
|
|
21,940
|
|
||
|
Multi-Employer pension plan withdrawal liability
|
9,037
|
|
|
9,134
|
|
||
|
Total liabilities
|
1,832,658
|
|
|
2,209,027
|
|
||
|
Commitments and Contingencies (Note 13)
|
|
|
|
||||
|
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; zero and 375,000 shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively
|
—
|
|
|
372,794
|
|
||
|
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; zero and 125 shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively
|
—
|
|
|
—
|
|
||
|
Common shares of beneficial interest, $0.01 par value – authorized 250,000,000 shares; 143,459,052 and 69,370,609 shares issued and outstanding at June 30, 2018 and December 31, 2017, respectively
|
1,435
|
|
|
694
|
|
||
|
Paid-in capital
|
1,257,779
|
|
|
394,082
|
|
||
|
Accumulated deficit and distributions in excess of net earnings
|
(611,208
|
)
|
|
(581,470
|
)
|
||
|
Accumulated other comprehensive loss
|
(5,189
|
)
|
|
(230
|
)
|
||
|
Total shareholders’ equity (deficit)
|
642,817
|
|
|
(186,924
|
)
|
||
|
Total liabilities, Series B Preferred Shares and shareholders’ equity (deficit)
|
$
|
2,475,475
|
|
|
$
|
2,394,897
|
|
|
|
|
|
|
||||
|
See accompanying notes to condensed consolidated financial statements.
|
|
|
|
||||
|
Americold Realty Trust and Subsidiaries
|
|||||||||||||||
|
Condensed Consolidated Statements of Operations (Unaudited)
|
|||||||||||||||
|
(In thousands, except per share amounts)
|
|||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Rent, storage, and warehouse services revenues
|
$
|
287,712
|
|
|
$
|
281,663
|
|
|
$
|
574,229
|
|
|
$
|
557,471
|
|
|
Third-party managed services
|
65,755
|
|
|
59,638
|
|
|
129,632
|
|
|
118,005
|
|
||||
|
Transportation services
|
38,889
|
|
|
35,796
|
|
|
77,234
|
|
|
71,977
|
|
||||
|
Other revenues
|
2,311
|
|
|
2,354
|
|
|
4,714
|
|
|
4,913
|
|
||||
|
Total revenues
|
394,667
|
|
|
379,451
|
|
|
785,809
|
|
|
752,366
|
|
||||
|
Operating expenses:
|
|
|
|
|
|
|
|
||||||||
|
Rent, storage, and warehouse services cost of operations
|
196,877
|
|
|
196,859
|
|
|
393,824
|
|
|
389,146
|
|
||||
|
Third-party managed services cost of operations
|
61,896
|
|
|
56,155
|
|
|
121,995
|
|
|
111,534
|
|
||||
|
Transportation services cost of operations
|
35,303
|
|
|
32,707
|
|
|
70,054
|
|
|
65,335
|
|
||||
|
Cost of operations related to other revenues
|
2,391
|
|
|
3,790
|
|
|
4,448
|
|
|
5,445
|
|
||||
|
Depreciation, depletion, and amortization
|
29,051
|
|
|
28,913
|
|
|
58,459
|
|
|
58,320
|
|
||||
|
Selling, general and administrative
|
27,482
|
|
|
23,546
|
|
|
59,431
|
|
|
48,303
|
|
||||
|
Impairment of long-lived assets
|
747
|
|
|
8,773
|
|
|
747
|
|
|
8,773
|
|
||||
|
Total operating expenses
|
353,747
|
|
|
350,743
|
|
|
708,958
|
|
|
686,856
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Operating income
|
40,920
|
|
|
28,708
|
|
|
76,851
|
|
|
65,510
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense):
|
|
|
|
|
|
|
|
||||||||
|
Income (loss) from investments in partially owned entities
|
252
|
|
|
(1,324
|
)
|
|
112
|
|
|
(1,351
|
)
|
||||
|
Impairment of investments in partially owned entities
|
—
|
|
|
(6,496
|
)
|
|
—
|
|
|
(6,496
|
)
|
||||
|
Interest expense
|
(22,929
|
)
|
|
(28,288
|
)
|
|
(47,424
|
)
|
|
(56,015
|
)
|
||||
|
Interest income
|
1,109
|
|
|
310
|
|
|
1,733
|
|
|
567
|
|
||||
|
Loss on debt extinguishment and modification
|
—
|
|
|
(430
|
)
|
|
(21,385
|
)
|
|
(600
|
)
|
||||
|
Foreign currency exchange gain (loss)
|
1,511
|
|
|
(52
|
)
|
|
2,191
|
|
|
(2,825
|
)
|
||||
|
Other income (expense), net
|
33
|
|
|
(728
|
)
|
|
89
|
|
|
(1,212
|
)
|
||||
|
Income (loss) before income tax and gain from sale of real estate, net of tax
|
20,896
|
|
|
(8,300
|
)
|
|
12,167
|
|
|
(2,422
|
)
|
||||
|
Income tax benefit (expense):
|
|
|
|
|
|
|
|
||||||||
|
Current
|
(1,323
|
)
|
|
(3,368
|
)
|
|
(2,390
|
)
|
|
(5,610
|
)
|
||||
|
Deferred
|
1,449
|
|
|
3,283
|
|
|
2,605
|
|
|
4,031
|
|
||||
|
Total income tax benefit (expense)
|
126
|
|
|
(85
|
)
|
|
215
|
|
|
(1,579
|
)
|
||||
|
Gain from sale of real estate, net of tax
|
8,384
|
|
|
—
|
|
|
8,384
|
|
|
—
|
|
||||
|
Net income (loss)
|
$
|
29,406
|
|
|
$
|
(8,385
|
)
|
|
$
|
20,766
|
|
|
$
|
(4,001
|
)
|
|
Less distributions on preferred shares of beneficial interest - Series A
|
—
|
|
|
(8
|
)
|
|
(1
|
)
|
|
(8
|
)
|
||||
|
Less distributions on preferred shares of beneficial interest - Series B
|
—
|
|
|
(7,108
|
)
|
|
(1,817
|
)
|
|
(14,218
|
)
|
||||
|
Less accretion on preferred shares of beneficial interest - Series B
|
—
|
|
|
(218
|
)
|
|
—
|
|
|
(438
|
)
|
||||
|
Net income (loss) attributable to common shares of beneficial interest
|
$
|
29,406
|
|
|
$
|
(15,719
|
)
|
|
$
|
18,948
|
|
|
$
|
(18,665
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding – basic
|
143,499
|
|
|
70,049
|
|
|
133,965
|
|
|
69,990
|
|
||||
|
Weighted average common shares outstanding – diluted
|
146,474
|
|
|
70,049
|
|
|
136,737
|
|
|
69,990
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per common share of beneficial interest - basic
|
$
|
0.20
|
|
|
$
|
(0.22
|
)
|
|
$
|
0.13
|
|
|
$
|
(0.27
|
)
|
|
Net income (loss) per common share of beneficial interest - diluted
|
$
|
0.20
|
|
|
$
|
(0.22
|
)
|
|
$
|
0.14
|
|
|
$
|
(0.27
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
Distributions declared per common share of beneficial interest
|
$
|
0.19
|
|
|
$
|
0.07
|
|
|
$
|
0.36
|
|
|
$
|
0.14
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
See accompanying notes to condensed consolidated financial statements.
|
|
|
|
|
|
|
|||||||||
|
Americold Realty Trust and Subsidiaries
|
|||||||||||||||
|
Condensed Consolidated Statements of Comprehensive Income (Loss) (Unaudited)
|
|||||||||||||||
|
(In thousands)
|
|||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income (loss)
|
$
|
29,406
|
|
|
$
|
(8,385
|
)
|
|
$
|
20,766
|
|
|
$
|
(4,001
|
)
|
|
Other comprehensive income (loss) - net of tax:
|
|
|
|
|
|
|
|
||||||||
|
Adjustment to accrued pension liability
|
498
|
|
|
499
|
|
|
997
|
|
|
1,228
|
|
||||
|
Change in unrealized net (loss) gain on foreign currency
|
(4,723
|
)
|
|
395
|
|
|
(6,196
|
)
|
|
3,630
|
|
||||
|
Unrealized gain (loss) on cash flow hedge derivatives
|
204
|
|
|
204
|
|
|
240
|
|
|
(144
|
)
|
||||
|
Other comprehensive (loss) income
|
(4,021
|
)
|
|
1,098
|
|
|
(4,959
|
)
|
|
4,714
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Total comprehensive income (loss)
|
$
|
25,385
|
|
|
$
|
(7,287
|
)
|
|
$
|
15,807
|
|
|
$
|
713
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
See accompanying notes to condensed consolidated financial statements.
|
|
|
|
|
|
|
|||||||||
|
Americold Realty Trust and Subsidiaries
|
||||||||||||||||||||||
|
Condensed Consolidated Statements of Shareholders’ Equity (Deficit) (Unaudited)
|
||||||||||||||||||||||
|
(In thousands, except shares)
|
||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
Preferred Shares of
|
|
|
|
|
|
|
|||||||||||||||
|
|
Beneficial Interest
|
Common Shares of
|
|
Accumulated Deficit and Distributions in Excess of Net Earnings
|
Accumulated Other Comprehensive Loss
|
|
||||||||||||||||
|
|
Series A
|
Beneficial Interest
|
|
|
||||||||||||||||||
|
|
Number of Shares
|
Par Value
|
Number of Shares
|
Par Value
|
Paid-in Capital
|
|
||||||||||||||||
|
|
Total
|
|||||||||||||||||||||
|
Balance - December 31, 2017
|
125
|
|
$
|
—
|
|
69,370,609
|
|
$
|
694
|
|
$
|
394,082
|
|
$
|
(581,470
|
)
|
$
|
(230
|
)
|
$
|
(186,924
|
)
|
|
Net income
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
20,766
|
|
—
|
|
20,766
|
|
||||||
|
Other comprehensive loss
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(4,959
|
)
|
(4,959
|
)
|
||||||
|
Redemption and distributions on preferred shares of beneficial interest – Series A
|
(125
|
)
|
—
|
|
—
|
|
—
|
|
(133
|
)
|
(1
|
)
|
—
|
|
(134
|
)
|
||||||
|
Distributions on preferred shares of beneficial interest – Series B
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(1,817
|
)
|
—
|
|
(1,817
|
)
|
||||||
|
Distributions on common shares
|
—
|
|
—
|
|
—
|
|
—
|
|
—
|
|
(48,686
|
)
|
—
|
|
(48,686
|
)
|
||||||
|
Stock-based compensation expense (Stock Options and Restricted Stock Units)
|
—
|
|
—
|
|
—
|
|
—
|
|
4,095
|
|
—
|
|
—
|
|
4,095
|
|
||||||
|
Stock-based compensation expense (modification of Restricted Stock Units)
|
—
|
|
—
|
|
—
|
|
—
|
|
2,042
|
|
—
|
|
—
|
|
2,042
|
|
||||||
|
Common stock issued, net of shares withheld for employee taxes
|
—
|
|
—
|
|
1,071,367
|
|
11
|
|
728
|
|
—
|
|
—
|
|
739
|
|
||||||
|
Warrants exercise
|
—
|
|
—
|
|
6,426,818
|
|
64
|
|
(64
|
)
|
—
|
|
—
|
|
—
|
|
||||||
|
Issuance of common shares
|
—
|
|
—
|
|
33,350,000
|
|
334
|
|
484,571
|
|
—
|
|
—
|
|
484,905
|
|
||||||
|
Conversion of mezzanine Series B Preferred shares
|
—
|
|
—
|
|
33,240,258
|
|
332
|
|
372,458
|
|
—
|
|
—
|
|
372,790
|
|
||||||
|
Balance - June 30, 2018
|
—
|
|
$
|
—
|
|
143,459,052
|
|
$
|
1,435
|
|
$1,257,779
|
$
|
(611,208
|
)
|
$
|
(5,189
|
)
|
$
|
642,817
|
|
||
|
Americold Realty Trust and Subsidiaries
|
|||||||
|
Condensed Consolidated Statements of Cash Flows (Unaudited)
|
|||||||
|
(In thousands)
|
|||||||
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating activities:
|
|
|
|
||||
|
Net income (loss)
|
$
|
20,766
|
|
|
$
|
(4,001
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation, depletion, and amortization
|
58,459
|
|
|
58,320
|
|
||
|
Amortization of deferred financing costs and debt discount
|
3,230
|
|
|
4,186
|
|
||
|
Amortization of above/below market leases
|
76
|
|
|
76
|
|
||
|
Loss on debt extinguishment and modification, non-cash
|
21,105
|
|
|
400
|
|
||
|
Foreign exchange (gain) loss
|
(2,191
|
)
|
|
2,825
|
|
||
|
Income (loss) from investments in and impairment of partially owned entities
|
(112
|
)
|
|
7,847
|
|
||
|
Stock-based compensation expense (modification of Restricted Stock Units)
|
2,042
|
|
|
—
|
|
||
|
Stock-based compensation expense (Stock Options and Restricted Stock Units)
|
4,142
|
|
|
1,173
|
|
||
|
Deferred income tax benefit
|
(2,605
|
)
|
|
(4,031
|
)
|
||
|
Gain from sale of real estate, net of tax
|
(8,384
|
)
|
|
—
|
|
||
|
Gain on other asset disposals
|
(308
|
)
|
|
(43
|
)
|
||
|
Impairment of long-lived assets and inventory
|
747
|
|
|
10,881
|
|
||
|
Provision for doubtful accounts receivable
|
360
|
|
|
311
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts receivable
|
15,548
|
|
|
22,601
|
|
||
|
Accounts payable and accrued expenses
|
(34,357
|
)
|
|
(16,693
|
)
|
||
|
Other
|
(1,631
|
)
|
|
(1,051
|
)
|
||
|
Net cash provided by operating activities
|
76,887
|
|
|
82,801
|
|
||
|
Investing activities:
|
|
|
|
||||
|
Proceeds from the sale of property, plant, and equipment
|
18,104
|
|
|
209
|
|
||
|
Additions to property, plant, and equipment and intangible assets
|
(65,039
|
)
|
|
(71,059
|
)
|
||
|
Net cash used in investing activities
|
(46,935
|
)
|
|
(70,850
|
)
|
||
|
Financing activities:
|
|
|
|
||||
|
Redemption and distributions paid on preferred shares of beneficial interest – Series A
|
(134
|
)
|
|
—
|
|
||
|
Distributions paid on preferred shares of beneficial interest – Series B
|
(1,817
|
)
|
|
(7,109
|
)
|
||
|
Distributions paid on common shares
|
(21,377
|
)
|
|
(5,053
|
)
|
||
|
Proceeds from stock options exercised
|
7,524
|
|
|
—
|
|
||
|
Share purchases for taxes, net of proceeds from employee share-based transactions
|
(7,021
|
)
|
|
—
|
|
||
|
Proceeds from revolving line of credit
|
—
|
|
|
34,000
|
|
||
|
Repayment on revolving line of credit
|
—
|
|
|
(62,000
|
)
|
||
|
Payment of underwriters' costs
|
(5,750
|
)
|
|
—
|
|
||
|
Reimbursement of underwriters' costs
|
5,750
|
|
|
—
|
|
||
|
Repayment of sale-leaseback financing obligations
|
(1,227
|
)
|
|
(987
|
)
|
||
|
Repayment of capitalized lease obligations
|
(4,796
|
)
|
|
(3,965
|
)
|
||
|
Payment of debt issuance costs
|
(8,727
|
)
|
|
(3,934
|
)
|
||
|
Repayment of term loan, mortgage notes and construction loans
|
(889,454
|
)
|
|
(41,296
|
)
|
||
|
Proceeds from term loans and mortgage notes
|
525,000
|
|
|
110,000
|
|
||
|
Net proceeds from initial public offering
|
493,557
|
|
|
—
|
|
||
|
Proceeds from construction loans
|
1,097
|
|
|
1,294
|
|
||
|
Net cash provided by financing activities
|
92,625
|
|
|
20,950
|
|
||
|
Net increase in cash, cash equivalents and restricted cash
|
122,577
|
|
|
32,901
|
|
||
|
Effect of foreign currency translation on cash, cash equivalents and restricted cash
|
(1,765
|
)
|
|
930
|
|
||
|
Cash, cash equivalents and restricted cash:
|
|
|
|
||||
|
Beginning of period
|
69,963
|
|
|
62,930
|
|
||
|
End of period
|
$
|
190,775
|
|
|
$
|
96,761
|
|
|
|
|
|
|
||||
|
See accompanying notes to condensed consolidated financial statements.
|
|
|
|
||||
|
Americold Realty Trust and Subsidiaries
|
|||||||
|
Condensed Consolidated Statements of Cash Flows (Unaudited) (Continued)
|
|||||||
|
(In thousands)
|
|||||||
|
|
Six Months Ended June 30,
|
||||||
|
Supplemental disclosures of cash flows information:
|
2018
|
|
2017
|
||||
|
Acquisition of fixed assets under capitalized lease obligations
|
$
|
5,564
|
|
|
$
|
10,385
|
|
|
Interest paid – net of amounts capitalized
|
$
|
43,954
|
|
|
$
|
52,478
|
|
|
Income taxes paid – net of refunds
|
$
|
4,545
|
|
|
$
|
4,983
|
|
|
Acquisition of property, plant, and equipment on accrual
|
$
|
15,118
|
|
|
$
|
10,429
|
|
|
|
|
|
|
||||
|
Reconciliation of cash, cash equivalents and restricted cash reported in the condensed consolidated balance sheets to the ending cash, cash equivalents and restricted cash balances above:
|
As of June 30,
|
||||||
|
2018
|
|
2017
|
|||||
|
Cash and cash equivalents
|
$
|
153,200
|
|
|
$
|
76,294
|
|
|
Restricted cash
|
37,575
|
|
|
20,467
|
|
||
|
Total cash, cash equivalents and restricted cash
|
$
|
190,775
|
|
|
$
|
96,761
|
|
|
|
|
|
|
||||
|
See accompanying notes to condensed consolidated financial statements.
|
|
|
|
||||
|
•
|
Entities will not need to restate comparative periods in their financial statements in the year of adoption. Rather, entities will continue to present prior period financial statements under the existing lease guidance, and recognize a cumulative-effect adjustment to the opening balance of retained earnings in the period of adoption;
|
|
•
|
Lessors will have the option to not separate non-lease components from the associated lease components when certain criteria are met, and requires them to account for the combined component in accordance with the new revenue standard if the associated non-lease components are the predominant components.
|
|
|
Three Months Ended June 30, 2018
|
||||||||||
|
Condensed consolidated results of operations
|
CMAL
|
|
CMAH
|
|
Total
|
||||||
|
|
(In thousands)
|
||||||||||
|
Revenues
|
$
|
9,584
|
|
|
$
|
3,341
|
|
|
$
|
12,925
|
|
|
Operating (loss) income
|
$
|
(198
|
)
|
|
$
|
748
|
|
|
$
|
550
|
|
|
Net (loss) income
|
$
|
(263
|
)
|
|
$
|
1,061
|
|
|
$
|
798
|
|
|
Company’s (loss) income from investments in partially owned entities
|
$
|
(165
|
)
|
|
$
|
417
|
|
|
$
|
252
|
|
|
|
Three Months Ended June 30, 2017
|
||||||||||
|
Condensed consolidated results of operations
|
CMAL
|
|
CMAH
|
|
Total
|
||||||
|
|
(In thousands)
|
||||||||||
|
Revenues
|
$
|
8,913
|
|
|
$
|
2,954
|
|
|
$
|
11,867
|
|
|
Operating (loss) income
|
$
|
(2,886
|
)
|
|
$
|
717
|
|
|
$
|
(2,169
|
)
|
|
Net (loss) income
|
$
|
(3,000
|
)
|
|
$
|
531
|
|
|
$
|
(2,469
|
)
|
|
Company’s (loss) income from investments in partially owned entities
|
$
|
(1,527
|
)
|
|
$
|
203
|
|
|
$
|
(1,324
|
)
|
|
|
Six Months Ended June 30, 2018
|
||||||||||
|
Condensed consolidated results of operations
|
CMAL
|
|
CMAH
|
|
Total
|
||||||
|
|
(In thousands)
|
||||||||||
|
Revenues
|
$
|
19,325
|
|
|
$
|
6,208
|
|
|
$
|
25,533
|
|
|
Operating (loss) income
|
$
|
(175
|
)
|
|
$
|
832
|
|
|
$
|
657
|
|
|
Net (loss) income
|
$
|
(265
|
)
|
|
$
|
1,132
|
|
|
$
|
867
|
|
|
Company’s (loss) income from investments in partially owned entities
|
$
|
(286
|
)
|
|
$
|
398
|
|
|
$
|
112
|
|
|
|
Six Months Ended June 30, 2017
|
||||||||||
|
Condensed consolidated results of operations
|
CMAL
|
|
CMAH
|
|
Total
|
||||||
|
|
(In thousands)
|
||||||||||
|
Revenues
|
$
|
18,267
|
|
|
$
|
5,170
|
|
|
$
|
23,437
|
|
|
Operating (loss) income
|
$
|
(3,030
|
)
|
|
$
|
889
|
|
|
$
|
(2,141
|
)
|
|
Net (loss) income
|
$
|
(3,139
|
)
|
|
$
|
619
|
|
|
$
|
(2,520
|
)
|
|
Company’s (loss) income from investments in partially owned entities
|
$
|
(1,597
|
)
|
|
$
|
246
|
|
|
$
|
(1,351
|
)
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Stated maturity date
|
Contractual Interest Rate
|
Effective Interest Rate as of June 30, 2018
|
Carrying Amount
|
Fair Value
|
|
Carrying Amount
|
Fair Value
|
||||||||
|
2010 Mortgage Loans
cross-collateralized and cross-defaulted by 46 warehouses: |
|
(In thousands)
|
||||||||||||||
|
Component A-1
|
1/2021
|
3.86%
|
4.40%
|
$
|
48,287
|
|
$
|
49,012
|
|
|
$
|
56,941
|
|
$
|
58,151
|
|
|
Component A-2-FX
|
1/2021
|
4.96%
|
5.38%
|
150,334
|
|
156,347
|
|
|
150,334
|
|
159,918
|
|
||||
|
Component A-2-FL
(1)
|
1/2021
|
L+1.51%
|
3.96%
|
48,654
|
|
49,019
|
|
|
48,654
|
|
49,019
|
|
||||
|
Component B
|
1/2021
|
6.04%
|
6.48%
|
60,000
|
|
63,300
|
|
|
60,000
|
|
64,875
|
|
||||
|
Component C
|
1/2021
|
6.82%
|
7.28%
|
62,400
|
|
66,924
|
|
|
62,400
|
|
68,718
|
|
||||
|
Component D
|
1/2021
|
7.45%
|
7.92%
|
82,600
|
|
89,208
|
|
|
82,600
|
|
91,686
|
|
||||
|
2013 Mortgage Loans
cross-collateralized and cross-defaulted by 15 warehouses: |
|
|
|
|
|
|
||||||||||
|
Senior note
|
5/2023
|
3.81%
|
4.14%
|
191,110
|
|
186,810
|
|
|
194,223
|
|
195,194
|
|
||||
|
Mezzanine A
|
5/2023
|
7.38%
|
7.55%
|
70,000
|
|
67,200
|
|
|
70,000
|
|
68,950
|
|
||||
|
Mezzanine B
|
5/2023
|
11.50%
|
11.75%
|
32,000
|
|
31,040
|
|
|
32,000
|
|
31,840
|
|
||||
|
ANZ Term Loans secured by mortgages in properties owned by relevant subsidiaries:
|
|
|
|
|
|
|
||||||||||
|
Australia Term Loan
(1)
|
6/2020
|
BBSY+1.40%
|
4.63%
|
150,200
|
|
151,514
|
|
|
158,645
|
|
160,628
|
|
||||
|
New Zealand Term Loan
(1)
|
6/2020
|
BKBM+1.40%
|
5.21%
|
29,801
|
|
30,062
|
|
|
31,240
|
|
31,631
|
|
||||
|
2018 Senior Secured Term A Facility secured by stock pledge in qualified subsidiaries
(1)
|
1/2023
|
L+2.35%
|
4.95%
|
475,000
|
|
473,813
|
|
|
—
|
|
—
|
|
||||
|
2015 Senior Secured Term Loan B Facility
(1)
|
12/2022
|
L+3.75%
|
5.79%
|
—
|
|
—
|
|
|
806,918
|
|
806,918
|
|
||||
|
Total principal amount of mortgage notes and term loans
|
|
$
|
1,400,386
|
|
$
|
1,414,249
|
|
|
$
|
1,753,955
|
|
$
|
1,787,528
|
|
||
|
Less unamortized deferred financing costs
|
|
|
|
(14,395
|
)
|
n/a
|
|
|
(25,712
|
)
|
n/a
|
|
||||
|
Less unamortized debt discount
|
|
|
|
(309
|
)
|
n/a
|
|
|
(6,285
|
)
|
n/a
|
|
||||
|
Total mortgage notes and term loans, net of unamortized
deferred financing costs and debt discount
|
$
|
1,385,682
|
|
$
|
1,414,249
|
|
|
$
|
1,721,958
|
|
$
|
1,787,528
|
|
|||
|
|
|
|
|
|
|
|
|
|
||||||||
|
2018 Senior Secured Revolving Credit
Facility secured by stock pledge in qualified subsidiaries (1) |
1/2021
|
L+2.35%
|
n/a
|
$
|
—
|
|
$
|
—
|
|
|
$
|
—
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Construction Loan:
|
|
|
|
|
|
|
|
|
||||||||
|
Warehouse Clearfield, UT secured by mortgage
(1)
|
2/2019
|
L+3.25%
|
5.18%
|
$
|
—
|
|
$
|
—
|
|
|
$
|
19,671
|
|
$
|
19,671
|
|
|
Less unamortized deferred financing costs
|
|
|
|
—
|
|
n/a
|
|
|
(179
|
)
|
n/a
|
|
||||
|
|
|
|
|
$
|
—
|
|
$
|
—
|
|
|
$
|
19,492
|
|
$
|
19,671
|
|
|
(1)
|
L = one-month LIBOR; BBSY= Bank Bill Swap Bid Rate (applicable in Australia); BKBM = Bank Bill Reference Rate (applicable in New Zealand).
|
|
•
|
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
, which increased 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.
|
|
As of June 30, 2018:
|
(In thousands)
|
||
|
Year 1
|
$
|
24,352
|
|
|
Year 2
|
205,499
|
|
|
|
Year 3
|
422,337
|
|
|
|
Year 4
|
7,171
|
|
|
|
Year 5
|
741,027
|
|
|
|
Thereafter
|
—
|
|
|
|
Aggregate principal amount of debt
|
1,400,386
|
|
|
|
Less unamortized discount and deferred financing costs
|
(14,704
|
)
|
|
|
Total debt net of unamortized discount and deferred financing costs
|
$
|
1,385,682
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
(In thousands)
|
||||||||||
|
(Gain) loss recognized as OCI, net of tax (effective portion)
|
$
|
(204
|
)
|
|
$
|
(204
|
)
|
|
$
|
(240
|
)
|
|
$
|
144
|
|
|
Loss reclassified from AOCI into interest expense, net of tax
|
308
|
|
|
376
|
|
|
674
|
|
|
752
|
|
||||
|
|
Maturity
|
Interest Rate as of June 30, 2018
|
June 30, 2018
|
December 31, 2017
|
||||
|
|
|
|
(In thousands)
|
|||||
|
1 warehouse – 2010
|
7/2030
|
10.34%
|
$
|
19,374
|
|
$
|
19,457
|
|
|
11 warehouses – 2007
|
9/2017 to 9/2027
|
7.00%–19.59%
|
100,915
|
|
102,059
|
|
||
|
Total sale-leaseback financing obligations
|
$
|
120,289
|
|
$
|
121,516
|
|
||
|
|
|
|
|
Fair Value
|
||||||
|
|
|
Fair Value Hierarchy
|
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
|
|
|
|
(In thousands)
|
||||||
|
Measured at fair value on a recurring basis:
|
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
Level 1
|
|
$
|
153,200
|
|
|
$
|
48,873
|
|
|
Restricted cash
|
|
Level 1
|
|
37,575
|
|
|
21,090
|
|
||
|
Interest rate swap liability
|
|
Level 2
|
|
2,011
|
|
|
2,463
|
|
||
|
Measured at fair value on a non-recurring basis:
|
|
|
|
|
|
|
||||
|
Long-lived assets written down:
|
|
|
|
|
|
|
||||
|
Property, plant and equipment
|
|
Level 3
|
|
$
|
1,865
|
|
|
$
|
2,576
|
|
|
Disclosed at fair value:
|
|
|
|
|
|
|
||||
|
Mortgage notes, term loans and construction loan
|
|
Level 3
|
|
$
|
1,414,249
|
|
|
$
|
1,807,199
|
|
|
Six Months Ended June 30, 2018
|
||||||||||||||||||||
|
Month Declared/Paid
|
Dividend Per Share
|
Distributions Declared
|
|
Distributions Paid
|
|
|
||||||||||||||
|
|
|
Common Shares
|
|
Series B Preferred Shares
|
|
Common Shares
|
|
Series B Preferred Shares
|
|
|
||||||||||
|
(In thousands, except per share amounts)
|
||||||||||||||||||||
|
January
|
$
|
0.019
|
|
$
|
1,291
|
|
|
$
|
619
|
|
|
$
|
1,291
|
|
|
$
|
619
|
|
(a)
|
|
|
March/April
|
0.140
|
|
20,145
|
|
|
—
|
|
|
20,145
|
|
|
|
|
|
||||||
|
|
|
21,436
|
|
|
|
|
21,436
|
|
|
(a)
|
|
|
||||||||
|
|
|
|
|
|
|
(79
|
)
|
|
—
|
|
Dividend equivalents accrued on unvested restricted stock units to be paid when the awards vest.
|
|||||||||
|
|
|
|
|
|
|
20
|
|
|
—
|
|
Dividend equivalents paid on unvested restricted stock units that are not expected to vest (recognized as additional compensation).
|
|||||||||
|
June/July
|
0.190
|
|
27,250
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|||||
|
|
|
$
|
48,686
|
|
|
|
|
$
|
21,377
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Series B Preferred Shares - Fixed Dividend
|
|
|
|
|
|
|
|
|
||||||||||||
|
January
|
|
1,198
|
|
|
|
|
1,198
|
|
(a)
|
|
||||||||||
|
Total distributions paid to holders of Series B Preferred Shares
|
|
$
|
1,817
|
|
|
|
|
$
|
1,817
|
|
(b)
|
|
||||||||
|
(a)
|
Stub period dividend paid to shareholders of record prior to the IPO.
|
|
(b)
|
Last Participating and Fixed Dividend paid to holders of Series B Preferred Shares in connection with the conversion to common shares on the IPO date.
|
|
Six Months Ended June 30, 2017
|
||||||||||||||||||||
|
Month Declared/Paid
|
|
Dividend Per Share
|
|
Distributions Declared
|
|
Distributions Paid
|
||||||||||||||
|
|
|
|
|
Common Shares
|
|
Series B Preferred Shares
|
|
Common Shares
|
|
Series B Preferred Shares
|
||||||||||
|
(In thousands, except per share amounts)
|
||||||||||||||||||||
|
March/April
|
|
$
|
0.073
|
|
|
$
|
5,053
|
|
|
$
|
2,421
|
|
(a)
|
$
|
5,053
|
|
|
$
|
2,421
|
|
|
June/July
|
|
0.073
|
|
|
5,054
|
|
|
2,422
|
|
(a)
|
—
|
|
|
—
|
|
|||||
|
|
|
|
|
$
|
10,107
|
|
|
4,843
|
|
|
$
|
5,053
|
|
|
2,421
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Series B Preferred Shares - Fixed Dividend
|
|
|
|
|
|
|
||||||||||||||
|
March/April
|
|
$
|
4,688
|
|
|
|
|
$
|
4,688
|
|
||||||||||
|
June/July
|
|
4,687
|
|
|
|
|
—
|
|
||||||||||||
|
Total distributions paid or accrued to holders of Series B Preferred Shares
|
|
$
|
14,218
|
|
|
|
|
$
|
7,109
|
|
||||||||||
|
(a)
|
Participating Dividend.
|
|
Three Months Ended June 30,
|
Grantee Type
|
# of
Restricted Stock Units Granted |
Vesting
Period |
Grant Date
Fair Value (in thousands) |
||
|
2018
|
Employee group
|
58,625
|
1-4 years
|
$
|
1,004
|
|
|
2017
|
Employee group
|
65,575
|
5 years
|
$
|
881
|
|
|
Six Months Ended June 30,
|
Grantee Type
|
# of
Restricted Stock Units Granted |
Vesting
Period |
Grant Date
Fair Value (in thousands) |
||
|
2018
|
Trustee group
|
373,438
|
1-3 years
|
$
|
5,975
|
|
|
2018
|
Employee group
|
955,751
|
1-4 years
|
$
|
14,071
|
|
|
2017
|
Trustee group
|
18,348
|
2-3 years
|
$
|
199
|
|
|
2017
|
Employee group
|
137,003
|
5 years
|
$
|
1,840
|
|
|
Options
|
Shares
(In thousands) |
Weighted-Average Exercise Price
|
Weighted-Average Remaining Contractual Terms (Years)
|
|||
|
Outstanding as of December 31, 2017
|
5,478
|
|
$
|
9.72
|
|
6.0
|
|
Granted
|
—
|
|
—
|
|
|
|
|
Exercised
|
(1,735
|
)
|
9.65
|
|
|
|
|
Forfeited or expired
|
(91
|
)
|
9.81
|
|
|
|
|
Outstanding as of June 30, 2018
|
3,652
|
|
9.76
|
|
5.5
|
|
|
|
|
|
|
|||
|
Exercisable as of June 30, 2018
|
3,111
|
|
$
|
9.72
|
|
4.9
|
|
Outstanding as of December 31, 2016
|
6,313
|
|
$
|
9.69
|
|
7.0
|
|
Granted
|
—
|
|
—
|
|
|
|
|
Exercised
|
—
|
|
—
|
|
|
|
|
Forfeited or expired
|
(536
|
)
|
8.79
|
|
|
|
|
Outstanding as of June 30, 2017
|
5,777
|
|
9.46
|
|
6.1
|
|
|
|
|
|
|
|||
|
Exercisable as of June 30, 2017
|
3,539
|
|
$
|
9.68
|
|
4.8
|
|
|
Three Months Ended June 30, 2018
|
||||||||||||||
|
|
Retirement Income Plan
|
National Service-Related Pension Plan
|
Other
Post-Retirement Benefits |
Superannuation
|
Total
|
||||||||||
|
Components of net periodic benefit cost:
|
(In thousands)
|
||||||||||||||
|
Service cost
|
$
|
8
|
|
$
|
20
|
|
$
|
—
|
|
$
|
73
|
|
$
|
101
|
|
|
Interest cost
|
354
|
|
300
|
|
5
|
|
26
|
|
685
|
|
|||||
|
Expected return on plan assets
|
(512
|
)
|
(342
|
)
|
—
|
|
(44
|
)
|
(898
|
)
|
|||||
|
Amortization of net loss
|
312
|
|
179
|
|
—
|
|
—
|
|
491
|
|
|||||
|
Amortization of prior service cost
|
—
|
|
—
|
|
—
|
|
7
|
|
7
|
|
|||||
|
Net pension benefit cost
|
$
|
162
|
|
$
|
157
|
|
$
|
5
|
|
$
|
62
|
|
$
|
386
|
|
|
|
Three Months Ended June 30, 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
|
$
|
17
|
|
$
|
126
|
|
$
|
—
|
|
$
|
58
|
|
$
|
201
|
|
|
Interest cost
|
395
|
|
314
|
|
5
|
|
29
|
|
743
|
|
|||||
|
Expected return on plan assets
|
(439
|
)
|
(294
|
)
|
—
|
|
(43
|
)
|
(776
|
)
|
|||||
|
Amortization of net loss
|
301
|
|
145
|
|
—
|
|
—
|
|
446
|
|
|||||
|
Amortization of prior service cost
|
—
|
|
53
|
|
—
|
|
—
|
|
53
|
|
|||||
|
Effect of settlement
|
104
|
|
59
|
|
—
|
|
—
|
|
163
|
|
|||||
|
Net pension benefit cost
|
$
|
378
|
|
$
|
403
|
|
$
|
5
|
|
$
|
44
|
|
$
|
830
|
|
|
|
Six Months Ended June 30, 2018
|
||||||||||||||
|
|
Retirement Income Plan
|
National Service-Related Pension Plan
|
Other
Post-Retirement Benefits |
Superannuation
|
Total
|
||||||||||
|
Components of net periodic benefit cost:
|
(In thousands)
|
||||||||||||||
|
Service cost
|
$
|
15
|
|
$
|
39
|
|
$
|
—
|
|
$
|
131
|
|
$
|
185
|
|
|
Interest cost
|
709
|
|
600
|
|
10
|
|
53
|
|
1,372
|
|
|||||
|
Expected return on plan assets
|
(1,024
|
)
|
(685
|
)
|
—
|
|
(89
|
)
|
(1,798
|
)
|
|||||
|
Amortization of net loss
|
623
|
|
357
|
|
—
|
|
—
|
|
980
|
|
|||||
|
Amortization of prior service cost
|
—
|
|
—
|
|
—
|
|
18
|
|
18
|
|
|||||
|
Net pension benefit cost
|
$
|
323
|
|
$
|
311
|
|
$
|
10
|
|
$
|
113
|
|
$
|
757
|
|
|
|
Six Months Ended June 30, 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
|
$
|
33
|
|
$
|
252
|
|
$
|
—
|
|
$
|
116
|
|
$
|
401
|
|
|
Interest cost
|
791
|
|
628
|
|
11
|
|
59
|
|
1,489
|
|
|||||
|
Expected return on plan assets
|
(878
|
)
|
(588
|
)
|
—
|
|
(86
|
)
|
(1,552
|
)
|
|||||
|
Amortization of net loss
|
774
|
|
348
|
|
—
|
|
—
|
|
1,122
|
|
|||||
|
Amortization of prior service cost
|
—
|
|
106
|
|
—
|
|
—
|
|
106
|
|
|||||
|
Effect of settlement
|
277
|
|
118
|
|
—
|
|
—
|
|
395
|
|
|||||
|
Net pension benefit cost
|
$
|
997
|
|
$
|
864
|
|
$
|
11
|
|
$
|
89
|
|
$
|
1,961
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In thousands)
|
|
(In thousands)
|
||||||||||||
|
Pension and other postretirement benefits:
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period, net of tax
|
$
|
(6,627
|
)
|
|
$
|
(12,151
|
)
|
|
$
|
(7,126
|
)
|
|
$
|
(12,880
|
)
|
|
Gain arising during the period
|
491
|
|
|
446
|
|
|
979
|
|
|
1,122
|
|
||||
|
Less: Tax expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net gain arising during the period
|
491
|
|
|
446
|
|
|
979
|
|
|
1,122
|
|
||||
|
Amortization of prior service cost
(1)
|
7
|
|
|
53
|
|
|
18
|
|
|
106
|
|
||||
|
Less: Tax expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net amount reclassified from AOCI to net income/loss
|
7
|
|
|
53
|
|
|
18
|
|
|
106
|
|
||||
|
Other comprehensive income, net of tax
|
498
|
|
|
499
|
|
|
997
|
|
|
1,228
|
|
||||
|
Balance at end of period, net of tax
|
(6,129
|
)
|
|
(11,652
|
)
|
|
(6,129
|
)
|
|
(11,652
|
)
|
||||
|
Foreign currency translation adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period, net of tax
|
6,845
|
|
|
7,109
|
|
|
8,318
|
|
|
3,874
|
|
||||
|
(Loss) gain on foreign currency translation
|
(4,723
|
)
|
|
395
|
|
|
(6,196
|
)
|
|
3,630
|
|
||||
|
Less: Tax expense/(Tax benefit)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net (loss)/gain on foreign currency translation
|
(4,723
|
)
|
|
395
|
|
|
(6,196
|
)
|
|
3,630
|
|
||||
|
Balance at end of period, net of tax
|
2,122
|
|
|
7,504
|
|
|
2,122
|
|
|
7,504
|
|
||||
|
Cash flow hedge derivatives:
|
|
|
|
|
|
|
|
||||||||
|
Balance at beginning of period, net of tax
|
(1,386
|
)
|
|
(1,886
|
)
|
|
(1,422
|
)
|
|
(1,538
|
)
|
||||
|
Unrealized loss on cash flow hedge derivatives
|
(74
|
)
|
|
(93
|
)
|
|
(388
|
)
|
|
(962
|
)
|
||||
|
Less: Tax expense/(Tax benefit)
|
30
|
|
|
79
|
|
|
46
|
|
|
(66
|
)
|
||||
|
Net loss on cash flow hedge derivatives
|
(104
|
)
|
|
(172
|
)
|
|
(434
|
)
|
|
(896
|
)
|
||||
|
Net amount reclassified from AOCI to net income/loss (interest expense)
|
308
|
|
|
376
|
|
|
674
|
|
|
752
|
|
||||
|
Balance at end of period, net of tax
|
(1,182
|
)
|
|
(1,682
|
)
|
|
(1,182
|
)
|
|
(1,682
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Accumulated other comprehensive loss
|
$
|
(5,189
|
)
|
|
$
|
(5,830
|
)
|
|
$
|
(5,189
|
)
|
|
$
|
(5,830
|
)
|
|
(1)
|
Amounts reclassified from AOCI for pension liabilities are recorded in selling, general, and administrative expenses in the condensed consolidated statements of operations.
|
|
•
|
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 services 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.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
(In thousands)
|
||||||||||||||
|
Segment revenues:
|
|
|
|
|
|
|
|
||||||||
|
Warehouse
|
$
|
287,712
|
|
|
$
|
281,663
|
|
|
$
|
574,229
|
|
|
$
|
557,471
|
|
|
Third-Party Managed
|
65,755
|
|
|
59,638
|
|
|
129,632
|
|
|
118,005
|
|
||||
|
Transportation
|
38,889
|
|
|
35,796
|
|
|
77,234
|
|
|
71,977
|
|
||||
|
Quarry
|
2,311
|
|
|
2,354
|
|
|
4,714
|
|
|
4,913
|
|
||||
|
Total revenues
|
394,667
|
|
|
379,451
|
|
|
785,809
|
|
|
752,366
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Segment contribution:
|
|
|
|
|
|
|
|
||||||||
|
Warehouse
|
90,835
|
|
|
84,804
|
|
|
180,405
|
|
|
168,325
|
|
||||
|
Third-Party Managed
|
3,859
|
|
|
3,483
|
|
|
7,637
|
|
|
6,471
|
|
||||
|
Transportation
|
3,586
|
|
|
3,089
|
|
|
7,180
|
|
|
6,642
|
|
||||
|
Quarry
|
(80
|
)
|
|
(1,436
|
)
|
|
266
|
|
|
(532
|
)
|
||||
|
Total segment contribution
|
98,200
|
|
|
89,940
|
|
|
195,488
|
|
|
180,906
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Reconciling items:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation, depletion, and amortization
|
(29,051
|
)
|
|
(28,913
|
)
|
|
(58,459
|
)
|
|
(58,320
|
)
|
||||
|
Selling, general and administrative expense
|
(27,482
|
)
|
|
(23,546
|
)
|
|
(59,431
|
)
|
|
(48,303
|
)
|
||||
|
Impairment of long-lived assets
|
(747
|
)
|
|
(8,773
|
)
|
|
(747
|
)
|
|
(8,773
|
)
|
||||
|
Income (loss) from investments in partially owned entities
|
252
|
|
|
(1,324
|
)
|
|
112
|
|
|
(1,351
|
)
|
||||
|
Impairment of investments in partially owned entities
|
—
|
|
|
(6,496
|
)
|
|
—
|
|
|
(6,496
|
)
|
||||
|
Interest expense
|
(22,929
|
)
|
|
(28,288
|
)
|
|
(47,424
|
)
|
|
(56,015
|
)
|
||||
|
Interest income
|
1,109
|
|
|
310
|
|
|
1,733
|
|
|
567
|
|
||||
|
Loss on debt extinguishment and modification
|
—
|
|
|
(430
|
)
|
|
(21,385
|
)
|
|
(600
|
)
|
||||
|
Foreign currency exchange gain (loss)
|
1,511
|
|
|
(52
|
)
|
|
2,191
|
|
|
(2,825
|
)
|
||||
|
Other income (expense), net
|
33
|
|
|
(728
|
)
|
|
89
|
|
|
(1,212
|
)
|
||||
|
Income (loss) before income tax and gain from sale of real estate, net of tax
|
$
|
20,896
|
|
|
$
|
(8,300
|
)
|
|
$
|
12,167
|
|
|
$
|
(2,422
|
)
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||||||
|
Weighted average common shares outstanding – basic
|
143,499
|
|
|
70,049
|
|
|
133,965
|
|
|
69,990
|
|
|
Dilutive effect of share-based awards
|
2,975
|
|
|
—
|
|
|
2,772
|
|
|
—
|
|
|
Weighted average common shares outstanding – diluted
|
146,474
|
|
|
70,049
|
|
|
136,737
|
|
|
69,990
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||||||
|
Series B Convertible Preferred Stock
|
—
|
|
|
33,240
|
|
|
—
|
|
|
33,240
|
|
|
Common share warrants
|
—
|
|
|
5,196
|
|
|
—
|
|
|
4,171
|
|
|
Employee stock options
|
—
|
|
|
6,014
|
|
|
—
|
|
|
6,116
|
|
|
Restricted stock units
|
—
|
|
|
679
|
|
|
—
|
|
|
622
|
|
|
|
—
|
|
|
45,129
|
|
|
—
|
|
|
44,149
|
|
|
|
Three Months Ended June 30, 2018
|
|||||||||||||||||
|
|
United States
|
Australia
|
New Zealand
|
Argentina
|
Canada
|
Total
|
||||||||||||
|
|
(In thousands)
|
|||||||||||||||||
|
Warehouse rent and storage
|
$
|
104,977
|
|
$
|
9,605
|
|
$
|
3,955
|
|
$
|
1,435
|
|
$
|
—
|
|
$
|
119,972
|
|
|
Warehouse services
|
128,057
|
|
29,329
|
|
4,099
|
|
895
|
|
—
|
|
162,380
|
|
||||||
|
Third-party managed
|
57,606
|
|
3,373
|
|
—
|
|
—
|
|
4,726
|
|
65,705
|
|
||||||
|
Transportation
|
23,934
|
|
14,061
|
|
169
|
|
725
|
|
—
|
|
38,889
|
|
||||||
|
Quarry
|
2,305
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,305
|
|
||||||
|
Total revenues
(1)
|
316,879
|
|
56,368
|
|
8,223
|
|
3,055
|
|
4,726
|
|
389,251
|
|
||||||
|
Lease revenue
(2)
|
5,416
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5,416
|
|
||||||
|
Total revenues from contracts with all customers
|
$
|
322,295
|
|
$
|
56,368
|
|
$
|
8,223
|
|
$
|
3,055
|
|
$
|
4,726
|
|
$
|
394,667
|
|
|
|
Three Months Ended June 30, 2017
|
|||||||||||||||||
|
|
United States
|
Australia
|
New Zealand
|
Argentina
|
Canada
|
Total
|
||||||||||||
|
|
(In thousands)
|
|||||||||||||||||
|
Warehouse rent and storage
|
$
|
100,858
|
|
$
|
9,590
|
|
$
|
4,583
|
|
$
|
2,212
|
|
$
|
—
|
|
$
|
117,243
|
|
|
Warehouse services
|
126,894
|
|
27,777
|
|
3,530
|
|
1,039
|
|
—
|
|
159,240
|
|
||||||
|
Third-party managed
|
52,724
|
|
2,279
|
|
—
|
|
—
|
|
4,584
|
|
59,587
|
|
||||||
|
Transportation
|
20,832
|
|
13,280
|
|
173
|
|
1,510
|
|
—
|
|
35,795
|
|
||||||
|
Quarry
|
2,349
|
|
—
|
|
—
|
|
—
|
|
—
|
|
2,349
|
|
||||||
|
Total revenues (1)
|
303,657
|
|
52,926
|
|
8,286
|
|
4,761
|
|
4,584
|
|
374,214
|
|
||||||
|
Lease revenue (2)
|
5,237
|
|
—
|
|
—
|
|
—
|
|
—
|
|
5,237
|
|
||||||
|
Total revenues from contracts with all customers
|
$
|
308,894
|
|
$
|
52,926
|
|
$
|
8,286
|
|
$
|
4,761
|
|
$
|
4,584
|
|
$
|
379,451
|
|
|
(1)
|
Revenues are within the scope of ASC 606: Revenue From Contracts With Customers
.
Elements of contracts or arrangements that are in the scope of other standards (e.g., leases) are separated and accounted for under those standards.
|
|
(2)
|
Revenues are within the scope of Topic 840, Leases.
|
|
|
Six Months Ended June 30, 2018
|
|||||||||||||||||
|
|
United States
|
Australia
|
New Zealand
|
Argentina
|
Canada
|
Total
|
||||||||||||
|
|
(In thousands)
|
|||||||||||||||||
|
Warehouse rent and storage
|
$
|
209,337
|
|
$
|
19,945
|
|
$
|
7,827
|
|
$
|
2,989
|
|
$
|
—
|
|
$
|
240,098
|
|
|
Warehouse services
|
253,305
|
|
59,766
|
|
8,216
|
|
1,882
|
|
—
|
|
323,169
|
|
||||||
|
Third-party managed
|
113,622
|
|
6,622
|
|
—
|
|
—
|
|
9,288
|
|
129,532
|
|
||||||
|
Transportation
|
46,998
|
|
28,260
|
|
373
|
|
1,603
|
|
—
|
|
77,234
|
|
||||||
|
Quarry
|
4,703
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,703
|
|
||||||
|
Total revenues
(1)
|
627,965
|
|
114,593
|
|
16,416
|
|
6,474
|
|
9,288
|
|
774,736
|
|
||||||
|
Lease revenue
(2)
|
11,073
|
|
—
|
|
—
|
|
—
|
|
—
|
|
11,073
|
|
||||||
|
Total revenues from contracts with all customers
|
$
|
639,038
|
|
$
|
114,593
|
|
$
|
16,416
|
|
$
|
6,474
|
|
$
|
9,288
|
|
$
|
785,809
|
|
|
|
Six Months Ended June 30, 2017
|
|||||||||||||||||
|
|
United States
|
Australia
|
New Zealand
|
Argentina
|
Canada
|
Total
|
||||||||||||
|
|
(In thousands)
|
|||||||||||||||||
|
Warehouse rent and storage
|
$
|
199,563
|
|
$
|
18,974
|
|
$
|
9,008
|
|
$
|
4,570
|
|
$
|
—
|
|
$
|
232,115
|
|
|
Warehouse services
|
250,443
|
|
55,904
|
|
7,027
|
|
2,006
|
|
—
|
|
315,380
|
|
||||||
|
Third-party managed
|
105,210
|
|
3,783
|
|
—
|
|
—
|
|
8,912
|
|
117,905
|
|
||||||
|
Transportation
|
42,105
|
|
26,549
|
|
372
|
|
2,951
|
|
—
|
|
71,977
|
|
||||||
|
Quarry
|
4,902
|
|
—
|
|
—
|
|
—
|
|
—
|
|
4,902
|
|
||||||
|
Total revenues
(1)
|
602,223
|
|
105,210
|
|
16,407
|
|
9,527
|
|
8,912
|
|
742,279
|
|
||||||
|
Lease revenue
(2)
|
10,087
|
|
—
|
|
—
|
|
—
|
|
—
|
|
10,087
|
|
||||||
|
Total revenues from contracts with all customers
|
$
|
612,310
|
|
$
|
105,210
|
|
$
|
16,407
|
|
$
|
9,527
|
|
$
|
8,912
|
|
$
|
752,366
|
|
|
(1)
|
Revenues are within the scope of ASC 606: Revenue From Contracts With Customers
.
Elements of contracts or arrangements that are in the scope of other standards (e.g., leases) are separated and accounted for under those standards.
|
|
(2)
|
Revenues are within the scope of Topic 840, Leases.
|
|
|
|
June 30, 2018 compared to
June 30, 2017 |
||||||||||
|
|
|
Average foreign
exchange rate used to adjust operating results for the three months ended June 30, 2018 (1) |
|
Average foreign
exchange rate used to adjust operating results for the six months ended June 30, 2018 (1) |
|
Foreign exchange
rates as of June 30, 2018 |
|
Foreign exchange
rates as of June 30, 2017 |
||||
|
Australian dollar
|
|
0.751
|
|
|
0.754
|
|
|
0.740
|
|
|
0.768
|
|
|
New Zealand dollar
|
|
0.703
|
|
|
0.707
|
|
|
0.677
|
|
|
0.732
|
|
|
Argentinian peso
|
|
0.064
|
|
|
0.064
|
|
|
0.034
|
|
|
0.060
|
|
|
Canadian dollar
|
|
0.742
|
|
|
0.748
|
|
|
0.761
|
|
|
0.770
|
|
|
(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.
|
|
|
June 30, 2018
|
|
Total Warehouses
|
156
|
|
Same Store Warehouses
(1)
|
137
|
|
Non-Same Store Warehouses
|
7
|
|
Managed Warehouses
|
12
|
|
(1)
|
During the second quarter of 2018, we disposed of one of our warehouses in the Southeast region of the Unites States that was previously classified in the same store population, and exited a leased facility in the West region of the United States that was previously classified as non-same store.
|
|
|
Three months ended June 30,
|
|
Change
|
||||||||||||||
|
|
2018 actual
|
|
2018 constant currency
(1)
|
|
2017 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Rent and storage
|
$
|
125,333
|
|
|
$
|
125,942
|
|
|
$
|
122,423
|
|
|
2.4
|
%
|
|
2.9
|
%
|
|
Warehouse services
|
162,379
|
|
|
162,545
|
|
|
159,240
|
|
|
2.0
|
%
|
|
2.1
|
%
|
|||
|
Total warehouse segment revenues
|
287,712
|
|
|
288,487
|
|
|
281,663
|
|
|
2.1
|
%
|
|
2.4
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
18,631
|
|
|
18,781
|
|
|
18,580
|
|
|
0.3
|
%
|
|
1.1
|
%
|
|||
|
Other facilities costs
(2)
|
26,131
|
|
|
26,316
|
|
|
25,319
|
|
|
3.2
|
%
|
|
3.9
|
%
|
|||
|
Labor
|
126,140
|
|
|
126,450
|
|
|
126,032
|
|
|
0.1
|
%
|
|
0.3
|
%
|
|||
|
Other services costs
(3)
|
25,975
|
|
|
26,071
|
|
|
26,928
|
|
|
(3.5
|
)%
|
|
(3.2
|
)%
|
|||
|
Total warehouse segment cost of operations
|
196,877
|
|
|
197,618
|
|
|
196,859
|
|
|
—
|
%
|
|
0.4
|
%
|
|||
|
Warehouse segment contribution (NOI)
|
$
|
90,835
|
|
|
$
|
90,869
|
|
|
$
|
84,804
|
|
|
7.1
|
%
|
|
7.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Warehouse rent and storage contribution (NOI)
(4)
|
$
|
80,571
|
|
|
$
|
80,845
|
|
|
$
|
78,524
|
|
|
2.6
|
%
|
|
3.0
|
%
|
|
Warehouse services contribution (NOI)
(5)
|
$
|
10,264
|
|
|
$
|
10,024
|
|
|
$
|
6,280
|
|
|
63.4
|
%
|
|
59.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total warehouse segment margin
|
31.6
|
%
|
|
31.5
|
%
|
|
30.1
|
%
|
|
150 bps
|
|
|
140 bps
|
|
|||
|
Rent and storage margin
(6)
|
64.3
|
%
|
|
64.2
|
%
|
|
64.1
|
%
|
|
20 bps
|
|
|
10 bps
|
|
|||
|
Warehouse services margin
(7)
|
6.3
|
%
|
|
6.2
|
%
|
|
3.9
|
%
|
|
240 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.
|
|
(2)
|
Includes real estate rent expense of
$3.8 million and $3.8 million
for the
second quarter
of
2018
and
2017
, respectively.
|
|
(3)
|
Includes non-real estate rent expense of
$3.3 million and $3.5 million
for the
second quarter
of
2018
and
2017
, 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.
|
|
|
Three Months Ended June 30,
|
|
Change
|
||||||||||||||
|
|
2018 actual
|
|
2018 constant currency
(1)
|
|
2017 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
Same store revenues:
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Rent and storage
|
$
|
122,492
|
|
|
$
|
123,100
|
|
|
$
|
118,308
|
|
|
3.5
|
%
|
|
4.1
|
%
|
|
Warehouse services
|
158,937
|
|
|
159,143
|
|
|
155,538
|
|
|
2.2
|
%
|
|
2.3
|
%
|
|||
|
Total same store revenues
|
281,429
|
|
|
282,243
|
|
|
273,846
|
|
|
2.8
|
%
|
|
3.1
|
%
|
|||
|
Same store cost of operations:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
17,935
|
|
|
18,087
|
|
|
17,531
|
|
|
2.3
|
%
|
|
3.2
|
%
|
|||
|
Other facilities costs
|
24,631
|
|
|
24,818
|
|
|
23,548
|
|
|
4.6
|
%
|
|
5.4
|
%
|
|||
|
Labor
|
123,178
|
|
|
123,522
|
|
|
123,004
|
|
|
0.1
|
%
|
|
0.4
|
%
|
|||
|
Other services costs
|
25,153
|
|
|
25,256
|
|
|
25,983
|
|
|
(3.2
|
)%
|
|
(2.8
|
)%
|
|||
|
Total same store cost of operations
|
$
|
190,897
|
|
|
$
|
191,683
|
|
|
$
|
190,066
|
|
|
0.4
|
%
|
|
0.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Same store contribution (NOI)
|
$
|
90,532
|
|
|
$
|
90,560
|
|
|
$
|
83,780
|
|
|
8.1
|
%
|
|
8.1
|
%
|
|
Same store rent and storage contribution (NOI)
(2)
|
$
|
79,926
|
|
|
$
|
80,195
|
|
|
$
|
77,229
|
|
|
3.5
|
%
|
|
3.8
|
%
|
|
Same store services contribution (NOI)
(3)
|
$
|
10,606
|
|
|
$
|
10,365
|
|
|
$
|
6,551
|
|
|
61.9
|
%
|
|
58.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total same store margin
|
32.2
|
%
|
|
32.1
|
%
|
|
30.6
|
%
|
|
160 bps
|
|
|
150 bps
|
|
|||
|
Same store rent and storage margin
(4)
|
65.2
|
%
|
|
65.1
|
%
|
|
65.3
|
%
|
|
-10 bps
|
|
|
-20 bps
|
|
|||
|
Same store services margin
(5)
|
6.7
|
%
|
|
6.5
|
%
|
|
4.2
|
%
|
|
250 bps
|
|
|
230 bps
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-same store revenues:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Rent and storage
|
$
|
2,841
|
|
|
$
|
2,841
|
|
|
$
|
4,115
|
|
|
(31.0
|
)%
|
|
(31.0
|
)%
|
|
Warehouse services
|
3,442
|
|
|
3,442
|
|
|
3,702
|
|
|
(7.0
|
)%
|
|
(7.0
|
)%
|
|||
|
Total non-same store revenues
|
6,283
|
|
|
6,283
|
|
|
7,817
|
|
|
(19.6
|
)%
|
|
(19.6
|
)%
|
|||
|
Non-same store cost of operations:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
696
|
|
|
696
|
|
|
1,049
|
|
|
(33.7
|
)%
|
|
(33.7
|
)%
|
|||
|
Other facilities costs
|
1,499
|
|
|
1,499
|
|
|
1,771
|
|
|
(15.4
|
)%
|
|
(15.4
|
)%
|
|||
|
Labor
|
2,963
|
|
|
2,963
|
|
|
3,028
|
|
|
(2.1
|
)%
|
|
(2.1
|
)%
|
|||
|
Other services costs
|
822
|
|
|
822
|
|
|
945
|
|
|
(13.0
|
)%
|
|
(13.0
|
)%
|
|||
|
Total non-same store cost of operations
|
$
|
5,980
|
|
|
$
|
5,980
|
|
|
$
|
6,793
|
|
|
(12.0
|
)%
|
|
(12.0
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-same store contribution (NOI)
|
$
|
303
|
|
|
$
|
303
|
|
|
$
|
1,024
|
|
|
(70.4
|
)%
|
|
(70.4
|
)%
|
|
Non-same store rent and storage contribution (NOI)
(2)
|
$
|
646
|
|
|
$
|
646
|
|
|
$
|
1,295
|
|
|
(50.1
|
)%
|
|
(50.1
|
)%
|
|
Non-same store services contribution (NOI)
(3)
|
$
|
(343
|
)
|
|
$
|
(343
|
)
|
|
$
|
(271
|
)
|
|
26.6
|
%
|
|
26.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total warehouse segment revenues
|
$
|
287,712
|
|
|
$
|
288,526
|
|
|
$
|
281,663
|
|
|
2.1
|
%
|
|
2.4
|
%
|
|
Total warehouse cost of operations
|
$
|
196,877
|
|
|
$
|
197,663
|
|
|
$
|
196,859
|
|
|
—
|
%
|
|
0.4
|
%
|
|
Total warehouse segment contribution
|
$
|
90,835
|
|
|
$
|
90,863
|
|
|
$
|
84,804
|
|
|
7.1
|
%
|
|
7.1
|
%
|
|
(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.
|
|
|
Three Months Ended June 30,
|
|
Change
|
|||||||
|
|
2018
|
|
2017
|
|
||||||
|
Same store rent and storage:
|
|
|
|
|
|
|||||
|
Occupancy
(1)
|
|
|
|
|
|
|||||
|
Average occupied pallets (in thousands)
|
2,312
|
|
|
2,354
|
|
|
(1.8
|
)%
|
||
|
Average physical pallet positions (in thousands)
|
3,089
|
|
|
3,091
|
|
|
(0.1
|
)%
|
||
|
Occupancy percentage
|
74.8
|
%
|
|
76.2
|
%
|
|
-140 bps
|
|
||
|
Same store rent and storage revenues per occupied pallet
|
$
|
52.99
|
|
|
$
|
50.27
|
|
|
5.4
|
%
|
|
Constant currency same store rent and storage revenues per occupied pallet
|
$
|
53.25
|
|
|
$
|
50.27
|
|
|
5.9
|
%
|
|
|
|
|
|
|
|
|||||
|
Same store warehouse services:
|
|
|
|
|
|
|||||
|
Throughput pallets (in thousands)
|
6,445
|
|
|
6,740
|
|
|
(4.4
|
)%
|
||
|
Same store warehouse services revenues per throughput pallet
|
$
|
24.66
|
|
|
$
|
23.08
|
|
|
6.8
|
%
|
|
Constant currency same store warehouse services revenues per throughput pallet
|
$
|
24.69
|
|
|
$
|
23.08
|
|
|
7.0
|
%
|
|
|
|
|
|
|
|
|||||
|
Non-same store rent and storage:
|
|
|
|
|
|
|||||
|
Occupancy
(1)
|
|
|
|
|
|
|||||
|
Average occupied pallets (in thousands)
|
70
|
|
|
94
|
|
|
(25.5
|
)%
|
||
|
Average physical pallet positions (in thousands)
|
122
|
|
|
148
|
|
|
(17.6
|
)%
|
||
|
Occupancy percentage
|
57.2
|
%
|
|
63.5
|
%
|
|
|
|||
|
|
|
|
|
|
|
|||||
|
Non-same store warehouse services:
|
|
|
|
|
|
|||||
|
Throughput pallets (in thousands)
|
167
|
|
|
171
|
|
|
(2.3
|
)%
|
||
|
(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 applicable period. 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 a formula utilizing 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 from three to four feet depending upon the type of facility and the nature of the customer goods stored therein. The number of our pallet positions is reviewed and updated quarterly, taking into account changes in racking configurations and room utilization.
|
|
|
Three Months Ended June 30,
|
|
Change
|
||||||||||||||
|
|
2018 actual
|
|
2018 constant currency
(1)
|
|
2017 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
Number of managed sites
|
12
|
|
|
|
|
12
|
|
|
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Third-party managed revenues
|
$
|
65,755
|
|
|
$
|
65,528
|
|
|
$
|
59,638
|
|
|
10.3
|
%
|
|
9.9
|
%
|
|
Third-party managed cost of operations
|
61,896
|
|
|
61,729
|
|
|
56,155
|
|
|
10.2
|
%
|
|
9.9
|
%
|
|||
|
Third-party managed segment contribution
|
$
|
3,859
|
|
|
$
|
3,799
|
|
|
$
|
3,483
|
|
|
10.8
|
%
|
|
9.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Third-party managed margin
|
5.9
|
%
|
|
5.8
|
%
|
|
5.8
|
%
|
|
10 bps
|
|
|
0 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.
|
|
|
Three Months Ended June 30,
|
|
Change
|
||||||||||||||
|
|
2018 actual
|
|
2018 constant currency
(1)
|
|
2017 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Transportation revenues
|
$
|
38,889
|
|
|
$
|
39,131
|
|
|
$
|
35,796
|
|
|
8.6
|
%
|
|
9.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Brokered transportation
|
28,840
|
|
|
29,083
|
|
|
25,736
|
|
|
12.1
|
%
|
|
13.0
|
%
|
|||
|
Other cost of operations
|
6,463
|
|
|
6,431
|
|
|
6,971
|
|
|
(7.3
|
)%
|
|
(7.7
|
)%
|
|||
|
Total transportation cost of operations
|
35,303
|
|
|
35,514
|
|
|
32,707
|
|
|
7.9
|
%
|
|
8.6
|
%
|
|||
|
Transportation segment contribution (NOI)
|
$
|
3,586
|
|
|
$
|
3,617
|
|
|
$
|
3,089
|
|
|
16.1
|
%
|
|
17.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Transportation margin
|
9.2
|
%
|
|
9.2
|
%
|
|
8.6
|
%
|
|
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.
|
|
|
Three Months Ended June 30,
|
|
Change
|
|||||||
|
|
2018
|
|
2017
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
|||||||
|
Quarry revenues
|
$
|
2,311
|
|
|
$
|
2,354
|
|
|
(1.8
|
)%
|
|
Quarry cost of operations
|
2,391
|
|
|
3,790
|
|
|
(36.9
|
)%
|
||
|
Quarry segment contribution (NOI)
|
$
|
(80
|
)
|
|
$
|
(1,436
|
)
|
|
(94.4
|
)%
|
|
|
|
|
|
|
|
|||||
|
Quarry margin
|
(3.5
|
)%
|
|
(61.0
|
)%
|
|
n/m
|
|
||
|
|
Three Months Ended June 30,
|
|
Change
|
|||||||
|
|
2018
|
|
2017
|
|
%
|
|||||
|
Other (expense) income:
|
(In thousands)
|
|
|
|||||||
|
Interest expense
|
$
|
(22,929
|
)
|
|
$
|
(28,288
|
)
|
|
(18.9
|
)%
|
|
Interest income
|
1,109
|
|
|
310
|
|
|
257.7
|
%
|
||
|
Loss on debt extinguishment and modification
|
—
|
|
|
(430
|
)
|
|
n/m
|
|
||
|
Foreign currency exchange gain (loss)
|
1,511
|
|
|
(52
|
)
|
|
n/m
|
|
||
|
Other income (expense) - net
|
33
|
|
|
(728
|
)
|
|
n/m
|
|
||
|
|
Six Months Ended June 30,
|
|
Change
|
||||||||||||||
|
|
2018 actual
|
|
2018 constant currency
(1)
|
|
2017 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Rent and storage
|
251,060
|
|
|
251,620
|
|
|
242,090
|
|
|
3.7
|
%
|
|
3.9
|
%
|
|||
|
Warehouse services
|
323,169
|
|
|
322,234
|
|
|
315,381
|
|
|
2.5
|
%
|
|
2.2
|
%
|
|||
|
Total warehouse segment revenues
|
$
|
574,229
|
|
|
$
|
573,854
|
|
|
$
|
557,471
|
|
|
3.0
|
%
|
|
2.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
34,745
|
|
|
34,924
|
|
|
34,009
|
|
|
2.2
|
%
|
|
2.7
|
%
|
|||
|
Other facilities costs
(2)
|
52,913
|
|
|
53,093
|
|
|
51,577
|
|
|
2.6
|
%
|
|
2.9
|
%
|
|||
|
Labor
|
254,475
|
|
|
253,954
|
|
|
250,133
|
|
|
1.7
|
%
|
|
1.5
|
%
|
|||
|
Other services costs
(3)
|
51,691
|
|
|
51,646
|
|
|
53,427
|
|
|
(3.2
|
)%
|
|
(3.3
|
)%
|
|||
|
Total warehouse segment cost of operations
|
393,824
|
|
|
393,617
|
|
|
389,146
|
|
|
1.2
|
%
|
|
1.1
|
%
|
|||
|
Warehouse segment contribution (NOI)
|
$
|
180,405
|
|
|
$
|
180,237
|
|
|
$
|
168,325
|
|
|
7.2
|
%
|
|
7.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Warehouse rent and storage contribution (NOI)
(4)
|
$
|
163,402
|
|
|
$
|
163,603
|
|
|
$
|
156,504
|
|
|
4.4
|
%
|
|
4.5
|
%
|
|
Warehouse services contribution (NOI)
(5)
|
$
|
17,003
|
|
|
$
|
16,634
|
|
|
$
|
11,821
|
|
|
43.8
|
%
|
|
40.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total warehouse segment margin
|
31.4
|
%
|
|
31.4
|
%
|
|
30.2
|
%
|
|
120 bps
|
|
|
120 bps
|
|
|||
|
Rent and storage margin
(6)
|
65.1
|
%
|
|
65.0
|
%
|
|
64.6
|
%
|
|
50 bps
|
|
|
40 bps
|
|
|||
|
Warehouse services margin
(7)
|
5.3
|
%
|
|
5.2
|
%
|
|
3.7
|
%
|
|
160 bps
|
|
|
150 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
$7.5 million
and
$7.5 million
for the
six
months ended
June 30, 2018
and
2017
, respectively.
|
|
(3)
|
Includes non-real estate rent expense of
$6.7 million
and
$7.0 million
for the
six
months ended
June 30, 2018
and
2017
, 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.
|
|
|
Six Months Ended June 30,
|
|
Change
|
||||||||||||||
|
|
2018 actual
|
|
2018 constant currency
(1)
|
|
2017 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
Same store revenues:
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Rent and storage
|
$
|
245,236
|
|
|
$
|
245,796
|
|
|
$
|
234,737
|
|
|
4.5
|
%
|
|
4.7
|
%
|
|
Warehouse services
|
316,208
|
|
|
315,502
|
|
|
308,394
|
|
|
2.5
|
%
|
|
2.3
|
%
|
|||
|
Total same store revenues
|
561,444
|
|
|
561,298
|
|
|
543,131
|
|
|
3.4
|
%
|
|
3.3
|
%
|
|||
|
Same store cost of operations:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
33,448
|
|
|
33,639
|
|
|
32,120
|
|
|
4.1
|
%
|
|
4.7
|
%
|
|||
|
Other facilities costs
|
49,830
|
|
|
50,022
|
|
|
47,868
|
|
|
4.1
|
%
|
|
4.5
|
%
|
|||
|
Labor
|
248,489
|
|
|
248,168
|
|
|
243,922
|
|
|
1.9
|
%
|
|
1.7
|
%
|
|||
|
Other services costs
|
50,097
|
|
|
50,093
|
|
|
51,743
|
|
|
(3.2
|
)%
|
|
(3.2
|
)%
|
|||
|
Total same store cost of operations
|
$
|
381,864
|
|
|
$
|
381,922
|
|
|
$
|
375,653
|
|
|
1.7
|
%
|
|
1.7
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Same store contribution (NOI)
|
$
|
179,580
|
|
|
$
|
179,376
|
|
|
$
|
167,478
|
|
|
7.2
|
%
|
|
7.1
|
%
|
|
Same store rent and storage contribution (NOI)
(2)
|
$
|
161,958
|
|
|
$
|
162,135
|
|
|
$
|
154,749
|
|
|
4.7
|
%
|
|
4.8
|
%
|
|
Same store services contribution (NOI)
(3)
|
$
|
17,622
|
|
|
$
|
17,241
|
|
|
$
|
12,729
|
|
|
38.4
|
%
|
|
35.4
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total same store margin
|
32.0
|
%
|
|
32.0
|
%
|
|
30.8
|
%
|
|
120 bps
|
|
|
120 bps
|
|
|||
|
Same store rent and storage margin
(4)
|
66.0
|
%
|
|
66.0
|
%
|
|
65.9
|
%
|
|
10 bps
|
|
|
10 bps
|
|
|||
|
Same store services margin
(5)
|
5.6
|
%
|
|
5.5
|
%
|
|
4.1
|
%
|
|
150 bps
|
|
|
140 bps
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-same store revenues:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Rent and storage
|
$
|
5,825
|
|
|
$
|
5,825
|
|
|
$
|
7,353
|
|
|
(20.8
|
)%
|
|
(20.8
|
)%
|
|
Warehouse services
|
6,960
|
|
|
6,960
|
|
|
6,987
|
|
|
(0.4
|
)%
|
|
(0.4
|
)%
|
|||
|
Total non-same store revenues
|
12,785
|
|
|
12,785
|
|
|
14,340
|
|
|
(10.8
|
)%
|
|
(10.8
|
)%
|
|||
|
Non-same store cost of operations:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Power
|
1,297
|
|
|
1,297
|
|
|
1,888
|
|
|
(31.3
|
)%
|
|
(31.3
|
)%
|
|||
|
Other facilities costs
|
3,082
|
|
|
3,082
|
|
|
3,709
|
|
|
(16.9
|
)%
|
|
(16.9
|
)%
|
|||
|
Labor
|
5,987
|
|
|
5,987
|
|
|
6,211
|
|
|
(3.6
|
)%
|
|
(3.6
|
)%
|
|||
|
Other services costs
|
1,594
|
|
|
1,594
|
|
|
1,685
|
|
|
(5.4
|
)%
|
|
(5.4
|
)%
|
|||
|
Total non-same store cost of operations
|
$
|
11,960
|
|
|
$
|
11,960
|
|
|
$
|
13,493
|
|
|
(11.4
|
)%
|
|
(11.4
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Non-same store contribution (NOI)
|
$
|
825
|
|
|
$
|
825
|
|
|
$
|
847
|
|
|
(2.6
|
)%
|
|
(2.6
|
)%
|
|
Non-same store rent and storage contribution (NOI)
(2)
|
$
|
1,446
|
|
|
$
|
1,446
|
|
|
$
|
1,756
|
|
|
(17.7
|
)%
|
|
(17.7
|
)%
|
|
Non-same store services contribution (NOI)
(3)
|
$
|
(621
|
)
|
|
$
|
(621
|
)
|
|
$
|
(909
|
)
|
|
(31.7
|
)%
|
|
(31.7
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total warehouse segment revenues
|
$
|
574,229
|
|
|
$
|
574,083
|
|
|
$
|
557,471
|
|
|
3.0
|
%
|
|
3.0
|
%
|
|
Total warehouse cost of operations
|
$
|
393,824
|
|
|
$
|
393,882
|
|
|
$
|
389,146
|
|
|
1.2
|
%
|
|
1.2
|
%
|
|
Total warehouse segment contribution
|
$
|
180,405
|
|
|
$
|
180,201
|
|
|
$
|
168,325
|
|
|
7.2
|
%
|
|
7.1
|
%
|
|
(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.
|
|
|
Six Months Ended June 30,
|
|
Change
|
|||||||
|
|
2018
|
|
2017
|
|
||||||
|
Same store rent and storage:
|
|
|
|
|
|
|||||
|
Occupancy
(1)
|
|
|
|
|
|
|||||
|
Average occupied pallets (in thousands)
|
2,341
|
|
|
2,382
|
|
|
(1.7
|
)%
|
||
|
Average physical pallet positions (in thousands)
|
3,088
|
|
|
3,081
|
|
|
0.2
|
%
|
||
|
Occupancy percentage
|
75.8
|
%
|
|
77.3
|
%
|
|
-150 bps
|
|
||
|
Same store rent and storage revenues per occupied pallet
|
$
|
104.75
|
|
|
$
|
98.56
|
|
|
6.3
|
%
|
|
Constant currency same store rent and storage revenues per occupied pallet
|
$
|
104.99
|
|
|
$
|
98.56
|
|
|
6.5
|
%
|
|
|
|
|
|
|
|
|||||
|
Same store warehouse services:
|
|
|
|
|
|
|||||
|
Throughput pallets (in thousands)
|
12,935
|
|
|
13,391
|
|
|
(3.4
|
)%
|
||
|
Same store warehouse services revenues per throughput pallet
|
$
|
24.45
|
|
|
$
|
23.03
|
|
|
6.2
|
%
|
|
Constant currency same store warehouse services revenues per throughput pallet
|
$
|
24.39
|
|
|
$
|
23.03
|
|
|
5.9
|
%
|
|
|
|
|
|
|
|
|||||
|
Non-same store rent and storage:
|
|
|
|
|
|
|||||
|
Occupancy
(1)
|
|
|
|
|
|
|||||
|
Average occupied pallets (in thousands)
|
73
|
|
|
77
|
|
|
(5.2
|
)%
|
||
|
Average physical pallet positions (in thousands)
|
124
|
|
|
130
|
|
|
(4.6
|
)%
|
||
|
Occupancy percentage
|
59.1
|
%
|
|
58.8
|
%
|
|
|
|||
|
|
|
|
|
|
|
|||||
|
Non-same store warehouse services:
|
|
|
|
|
|
|||||
|
Throughput pallets (in thousands)
|
322
|
|
|
318
|
|
|
1.3
|
%
|
||
|
(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 applicable period. 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 a formula utilizing 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 from three to four feet depending upon the type of facility and the nature of the customer goods stored therein. The number of our pallet positions is reviewed and updated quarterly, taking into account changes in racking configurations and room utilization.
|
|
|
Six Months Ended June 30,
|
|
Change
|
||||||||||||||
|
|
2018 actual
|
|
2018 constant currency
(1)
|
|
2017 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
Number of managed sites
|
12
|
|
|
|
|
12
|
|
|
|
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Third-party managed revenues
|
$
|
129,632
|
|
|
$
|
129,050
|
|
|
$
|
118,005
|
|
|
9.9
|
%
|
|
9.4
|
%
|
|
Third-party managed cost of operations
|
121,995
|
|
|
121,552
|
|
|
111,534
|
|
|
9.4
|
%
|
|
9.0
|
%
|
|||
|
Third-party managed segment contribution
|
$
|
7,637
|
|
|
$
|
7,498
|
|
|
$
|
6,471
|
|
|
18.0
|
%
|
|
15.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Third-party managed margin
|
5.9
|
%
|
|
5.8
|
%
|
|
5.5
|
%
|
|
40 bps
|
|
|
30 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.
|
|
|
Six Months Ended June 30,
|
|
Change
|
||||||||||||||
|
|
2018 actual
|
|
2018 constant currency
(1)
|
|
2017 actual
|
|
Actual
|
|
Constant currency
|
||||||||
|
|
(Dollars in thousands)
|
|
|
|
|
||||||||||||
|
Transportation revenues
|
$
|
77,234
|
|
|
$
|
77,201
|
|
|
$
|
71,977
|
|
|
7.3
|
%
|
|
7.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Brokered transportation
|
56,961
|
|
|
57,105
|
|
|
51,620
|
|
|
10.3
|
%
|
|
10.6
|
%
|
|||
|
Other cost of operations
|
13,093
|
|
|
12,908
|
|
|
13,715
|
|
|
(4.5
|
)%
|
|
(5.9
|
)%
|
|||
|
Total transportation cost of operations
|
70,054
|
|
|
70,013
|
|
|
65,335
|
|
|
7.2
|
%
|
|
7.2
|
%
|
|||
|
Transportation segment contribution (NOI)
|
$
|
7,180
|
|
|
$
|
7,188
|
|
|
$
|
6,642
|
|
|
8.1
|
%
|
|
8.2
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Transportation margin
|
9.3
|
%
|
|
9.3
|
%
|
|
9.2
|
%
|
|
10 bps
|
|
|
10 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.
|
|
|
Six Months Ended June 30,
|
|
Change
|
|||||||
|
|
2018
|
|
2017
|
|
||||||
|
|
(Dollars in thousands)
|
|
|
|||||||
|
Quarry revenues
|
$
|
4,714
|
|
|
$
|
4,913
|
|
|
(4.1
|
)%
|
|
Quarry cost of operations
|
4,448
|
|
|
5,445
|
|
|
(18.3
|
)%
|
||
|
Quarry segment contribution (NOI)
|
$
|
266
|
|
|
$
|
(532
|
)
|
|
(150.0
|
)%
|
|
|
|
|
|
|
|
|||||
|
Quarry margin
|
5.6
|
%
|
|
(10.8
|
)%
|
|
n/m
|
|
||
|
|
Six Months Ended June 30,
|
|
Change
|
|||||||
|
|
2018
|
|
2017
|
|
%
|
|||||
|
Other (expense) income:
|
(In thousands)
|
|
|
|||||||
|
Interest expense
|
$
|
(47,424
|
)
|
|
$
|
(56,015
|
)
|
|
(15.3
|
)%
|
|
Interest income
|
1,733
|
|
|
567
|
|
|
205.6
|
%
|
||
|
Loss on debt extinguishment and modification
|
(21,385
|
)
|
|
(600
|
)
|
|
n/m
|
|
||
|
Foreign currency exchange gain (loss)
|
2,191
|
|
|
(2,825
|
)
|
|
n/m
|
|
||
|
Other income (expense) - net
|
89
|
|
|
(1,212
|
)
|
|
n/m
|
|
||
|
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, non-offering related IPO expenses, stock-based compensation expense for the IPO retention grants, severance and reduction in workforce costs, acquisition, diligence and other pursuit costs, loss on debt extinguishment and modification, and foreign currency exchange gain or loss. 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 Quarterly Report on Form 10-Q. 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 table above 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.
|
|
Reconciliation of Net Earnings to NAREIT FFO, Core FFO, and AFFO
|
|||||||||||||||
|
(In thousands)
|
|||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income (loss)
|
$
|
29,406
|
|
|
$
|
(8,385
|
)
|
|
$
|
20,766
|
|
|
$
|
(4,001
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Real estate related depreciation and depletion
|
21,764
|
|
|
21,474
|
|
|
43,938
|
|
|
42,907
|
|
||||
|
Net gain on sale of depreciable real estate
|
(8,384
|
)
|
|
—
|
|
|
(8,384
|
)
|
|
—
|
|
||||
|
Impairment charges on certain real estate assets
|
747
|
|
|
8,773
|
|
|
747
|
|
|
8,773
|
|
||||
|
Real estate depreciation on China JV
|
242
|
|
|
288
|
|
|
511
|
|
|
555
|
|
||||
|
NAREIT Funds from operations
|
43,775
|
|
|
22,150
|
|
|
57,578
|
|
|
48,234
|
|
||||
|
Less distributions on preferred shares of beneficial interest
|
—
|
|
|
(7,117
|
)
|
|
(1,818
|
)
|
|
(14,226
|
)
|
||||
|
NAREIT Funds from operations attributable to common shareholders
|
$
|
43,775
|
|
|
$
|
15,033
|
|
|
$
|
55,760
|
|
|
$
|
34,008
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Net gain on sale of non-real estate assets
|
(387
|
)
|
|
(96
|
)
|
|
(535
|
)
|
|
(192
|
)
|
||||
|
Non-offering related IPO expenses
(a)
|
—
|
|
|
—
|
|
|
1,242
|
|
|
—
|
|
||||
|
Non-recurring public company implementation costs
(b)
|
162
|
|
|
—
|
|
|
162
|
|
|
—
|
|
||||
|
Acquisition, diligence and other pursuit costs
|
48
|
|
|
—
|
|
|
51
|
|
|
—
|
|
||||
|
Stock-based compensation expense, IPO grants
|
965
|
|
|
—
|
|
|
1,930
|
|
|
—
|
|
||||
|
Impairment of investments in partially owned entities
(c)
|
—
|
|
|
6,496
|
|
|
—
|
|
|
6,496
|
|
||||
|
Severance and reduction in workforce costs
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
||||
|
Terminated site operations costs
|
66
|
|
|
121
|
|
|
66
|
|
|
118
|
|
||||
|
Strategic alternative costs
(d)
|
—
|
|
|
902
|
|
|
—
|
|
|
1,744
|
|
||||
|
Loss on debt extinguishment and modification
|
—
|
|
|
430
|
|
|
21,385
|
|
|
600
|
|
||||
|
Inventory asset impairment
|
—
|
|
|
2,108
|
|
|
—
|
|
|
2,108
|
|
||||
|
Foreign currency exchange (gain) loss
|
(1,511
|
)
|
|
52
|
|
|
(2,191
|
)
|
|
2,825
|
|
||||
|
Core FFO applicable to common shareholders
|
$
|
43,118
|
|
|
$
|
25,046
|
|
|
$
|
77,881
|
|
|
$
|
47,707
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Amortization of deferred financing costs and debt discount
|
1,556
|
|
|
2,163
|
|
|
3,230
|
|
|
4,186
|
|
||||
|
Amortization of below/above market leases
|
38
|
|
|
38
|
|
|
76
|
|
|
76
|
|
||||
|
Straight-line net rent
|
(26
|
)
|
|
77
|
|
|
(31
|
)
|
|
65
|
|
||||
|
Deferred income taxes benefit
|
(1,449
|
)
|
|
(3,283
|
)
|
|
(2,605
|
)
|
|
(4,031
|
)
|
||||
|
Stock-based compensation expense, excluding IPO grants
|
701
|
|
|
587
|
|
|
4,254
|
|
|
1,173
|
|
||||
|
Non-real estate depreciation and amortization
|
7,287
|
|
|
7,439
|
|
|
14,520
|
|
|
15,414
|
|
||||
|
Non-real estate depreciation and amortization on China JV
|
143
|
|
|
147
|
|
|
299
|
|
|
298
|
|
||||
|
Recurring maintenance capital expenditures
(e)
|
(11,563
|
)
|
|
(12,467
|
)
|
|
(17,946
|
)
|
|
(18,372
|
)
|
||||
|
Adjusted FFO applicable to common shareholders
|
$
|
39,805
|
|
|
$
|
19,747
|
|
|
$
|
79,678
|
|
|
$
|
46,516
|
|
|
(a)
|
Represents one-time costs and professional fees associated with becoming a public company.
|
|
(b)
|
Represents one-time costs associated with the implementation of financial reporting systems and processes needed to convert the organization to a public company.
|
|
(c)
|
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.
|
|
(d)
|
Represents one-time operating costs associated with our review of strategic alternatives prior to the IPO.
|
|
(e)
|
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.
|
|
We calculate EBITDA for Real Estate, or EBITDAre, in accordance with the standards established by the Board of Governors of NAREIT, defined as, earnings before interest expense, taxes, depreciation, depletion and amortization, gains or losses on disposition of depreciated property, including gains or losses on change of control, impairment write-downs of depreciated property and of investments in unconsolidated affiliates caused by a decrease in value of depreciated property in the affiliate, and adjustment to reflect share of EBITDAre of unconsolidated affiliates. EBITDAre is a measure commonly used in our industry, and we present EBITDAre to enhance investor understanding of our operating performance. We believe that EBITDAre 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 EBITDAre further 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, non-offering related IPO expenses, loss on debt extinguishment and modification, stock-based compensation expense, foreign currency exchange gain or loss, loss on partially owned entities, and reduction in EBITDAre from partially owned entities. 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 EBITDAre but which we do not believe are indicative of our core business operations. EBITDAre and Core EBITDA are not measurements of financial performance under U.S. GAAP, and our EBITDAre and Core EBITDA may not be comparable to similarly titled measures of other companies. You should not consider our EBITDAre and Core EBITDA as alternatives to net income or cash flows from operating activities determined in accordance with U.S. GAAP. Our calculations of EBITDAre 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 EBITDAre and Core EBITDA as measures of our operating performance and not as measures of liquidity. The table below reconciles EBITDAre and Core EBITDA to net income, which is the most directly comparable financial measure calculated in accordance with U.S. GAAP.
|
|
Reconciliation of Net Earnings to NAREIT EBITDAre and Core EBITDA
|
|||||||||||||||
|
(In thousands)
|
|||||||||||||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income (loss)
|
$
|
29,406
|
|
|
$
|
(8,385
|
)
|
|
$
|
20,766
|
|
|
$
|
(4,001
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation, depletion and amortization
|
29,051
|
|
|
28,913
|
|
|
58,459
|
|
|
58,320
|
|
||||
|
Interest expense
|
22,929
|
|
|
28,288
|
|
|
47,424
|
|
|
56,015
|
|
||||
|
Income tax expense
|
(126
|
)
|
|
85
|
|
|
(215
|
)
|
|
1,579
|
|
||||
|
Gain on disposal of depreciated property
|
(8,384
|
)
|
|
—
|
|
|
(8,384
|
)
|
|
—
|
|
||||
|
Adjustment to reflect share of EBITDAre of partially owned entities
|
592
|
|
|
625
|
|
|
1,149
|
|
|
1,196
|
|
||||
|
NAREIT EBITDAre
|
$
|
73,468
|
|
|
$
|
49,526
|
|
|
$
|
119,199
|
|
|
$
|
113,109
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Severance and reduction in workforce costs
|
—
|
|
|
—
|
|
|
11
|
|
|
—
|
|
||||
|
Terminated site operations cost
|
66
|
|
|
121
|
|
|
66
|
|
|
118
|
|
||||
|
Non-offering related IPO expenses
(a)
|
—
|
|
|
—
|
|
|
1,242
|
|
|
—
|
|
||||
|
Non-recurring public company implementation costs
(b)
|
162
|
|
|
—
|
|
|
162
|
|
|
—
|
|
||||
|
Acquisition, diligence, and other pursuit costs
|
48
|
|
|
—
|
|
|
51
|
|
|
—
|
|
||||
|
Strategic alternative costs
(c)
|
—
|
|
|
902
|
|
|
—
|
|
|
1,744
|
|
||||
|
(Income) loss from investments in partially owned entities
|
(252
|
)
|
|
1,324
|
|
|
(112
|
)
|
|
1,351
|
|
||||
|
Non-recurring impairment of investments in partially owned entities
(d)
|
—
|
|
|
6,496
|
|
|
—
|
|
|
6,496
|
|
||||
|
Impairment of inventory and long-lived assets
|
747
|
|
|
10,881
|
|
|
747
|
|
|
10,881
|
|
||||
|
(Gain) loss on foreign currency exchange
|
(1,511
|
)
|
|
52
|
|
|
(2,191
|
)
|
|
2,825
|
|
||||
|
Stock-based compensation expense
|
1,666
|
|
|
587
|
|
|
6,184
|
|
|
1,173
|
|
||||
|
Loss on debt extinguishment and modification
|
—
|
|
|
430
|
|
|
21,385
|
|
|
600
|
|
||||
|
(Gain) loss on other asset disposals
|
(170
|
)
|
|
58
|
|
|
(307
|
)
|
|
(43
|
)
|
||||
|
Reduction In EBITDAre from partially owned entities
|
(592
|
)
|
|
(625
|
)
|
|
(1,149
|
)
|
|
(1,196
|
)
|
||||
|
Core EBITDA
|
$
|
73,632
|
|
|
$
|
69,752
|
|
|
$
|
145,288
|
|
|
$
|
137,058
|
|
|
(a)
|
Represents one-time costs and professional fees associated with becoming a public company.
|
|
(b)
|
Represents one-time costs associated with the implementation of financial reporting systems and processes needed to convert the organization to a public company.
|
|
(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.
|
|
•
|
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.
|
|
|
Stated
maturity date |
|
Contractual
interest rate (4) (5) |
|
Effective interest rate
(6)
as of June 30, 2018 |
|
June 30, 2018
|
|
December 31, 2017
|
||||
|
2010 Mortgage Loans
cross-collateralized and cross-defaulted by 46 warehouses:
|
|
|
|
|
|
(In thousands)
|
|||||||
|
Component A-1
|
1/2021
|
|
3.86%
|
|
4.40%
|
|
$
|
48,287
|
|
|
$
|
56,941
|
|
|
Component A-2-FX
|
1/2021
|
|
4.96%
|
|
5.38%
|
|
150,334
|
|
|
150,334
|
|
||
|
Component A-2-FL
(1)
|
1/2021
|
|
L+1.51%
|
|
3.96%
|
|
48,654
|
|
|
48,654
|
|
||
|
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%
|
|
191,110
|
|
|
194,223
|
|
||
|
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:
|
|
|
|
|
|
|
|
|
|||||
|
Australia Term Loan
(2), (4)
|
6/2020
|
|
BBSY+1.40%
|
|
4.63%
|
|
150,200
|
|
|
158,645
|
|
||
|
New Zealand Term Loan
(3), (4)
|
6/2020
|
|
BKBM+1.40%
|
|
5.21%
|
|
29,801
|
|
|
31,240
|
|
||
|
2018 Senior Secured Term A Facility
(4)
secured by stock pledge in qualified subsidiaries
|
1/2023
|
|
L+2.35%
|
|
4.95%
|
|
475,000
|
|
|
—
|
|
||
|
2015 Senior Secured Term Loan B Facility
(4)
|
12/2022
|
|
L+3.75%
|
|
5.79%
|
|
—
|
|
|
806,918
|
|
||
|
Total principal amount of mortgage notes and term loans
|
|
1,400,386
|
|
|
1,753,955
|
|
|||||||
|
Less deferred financing costs
|
|
|
|
|
|
|
(14,395
|
)
|
|
(25,712
|
)
|
||
|
Less debt discount
|
|
|
|
|
|
|
(309
|
)
|
|
(6,285
|
)
|
||
|
Total mortgage notes and term loans, net of deferred financing costs and debt discount
|
|
$
|
1,385,682
|
|
|
$
|
1,721,958
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||
|
2018 Senior Secured Revolving Credit
Facility secured by stock pledge in qualified subsidiaries ( 4) , (5) |
1/2021
|
|
L+2.35%
|
|
n/a
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Construction Loan:
|
|
|
|
|
|
|
|
|
|
||||
|
Warehouse Clearfield, UT secured by mortgage
(4)
|
2/2019
|
|
L+ 3.25%
|
|
5.18%
|
|
$
|
—
|
|
|
$
|
19,671
|
|
|
Less deferred financing costs
|
|
|
|
|
|
|
—
|
|
|
(179
|
)
|
||
|
|
|
|
|
|
|
|
$
|
—
|
|
|
$
|
19,492
|
|
|
(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
June 30, 2018
was
3.50%
per annum.
|
|
(2)
|
As of
June 30, 2018
, the outstanding balance was
AUD$203.0 million
and the variable interest rate was
3.30%
per annum (
1.90%
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
June 30, 2018
, the outstanding balance was
NZD$44.0 million
and the variable interest rate was
3.34%
per annum (
1.94%
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)
|
References in this table to L 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.
|
|
(5)
|
Unused line, letter of credit and financing fees increase the stated interest rate.
|
|
(6)
|
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
5.43%
and
5.68%
as of
June 30, 2018
and
December 31, 2017
, 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
, which increased 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.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
|
|
(In thousands, except per cubic foot amounts)
|
||||||||||||||
|
Real estate
|
$
|
9,505
|
|
|
$
|
10,355
|
|
|
$
|
15,314
|
|
|
$
|
15,498
|
|
|
Personal property
|
867
|
|
|
248
|
|
|
1,120
|
|
|
595
|
|
||||
|
Information technology
|
1,191
|
|
|
1,864
|
|
|
1,513
|
|
|
2,279
|
|
||||
|
Total recurring maintenance capital expenditures
|
$
|
11,563
|
|
|
$
|
12,467
|
|
|
$
|
17,947
|
|
|
$
|
18,372
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Total recurring maintenance capital expenditures per cubic foot
|
$
|
0.013
|
|
|
$
|
0.013
|
|
|
$
|
0.019
|
|
|
$
|
0.020
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
|
|
(In thousands, except per cubic foot amounts)
|
||||||||||||||
|
Real estate
|
$
|
4,971
|
|
|
$
|
5,564
|
|
|
$
|
10,168
|
|
|
$
|
10,880
|
|
|
Personal property
|
7,811
|
|
|
7,433
|
|
|
15,803
|
|
|
14,729
|
|
||||
|
Total repair and maintenance expenses
|
$
|
12,782
|
|
|
$
|
12,997
|
|
|
$
|
25,971
|
|
|
$
|
25,609
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Repair and maintenance expenses per cubic foot
|
$
|
0.014
|
|
|
$
|
0.014
|
|
|
$
|
0.028
|
|
|
$
|
0.027
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||||||
|
|
(In thousands)
|
||||||||||||||
|
Expansion and development initiatives
|
$
|
21,140
|
|
|
$
|
9,687
|
|
|
$
|
39,376
|
|
|
$
|
46,840
|
|
|
Information technology
|
753
|
|
|
1,431
|
|
|
1,553
|
|
|
2,863
|
|
||||
|
Total growth and expansion capital expenditures
|
$
|
21,893
|
|
|
$
|
11,118
|
|
|
$
|
40,929
|
|
|
$
|
49,703
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(In thousands)
|
||||||
|
Net cash provided by operating activities
|
$
|
76,887
|
|
|
$
|
82,801
|
|
|
Net cash used in investing activities
|
$
|
(46,935
|
)
|
|
$
|
(70,850
|
)
|
|
Net cash provided by financing activities
|
$
|
92,625
|
|
|
$
|
20,950
|
|
|
|
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
|
$
|
1,400,386
|
|
|
$
|
24,352
|
|
|
$
|
627,836
|
|
|
$
|
748,198
|
|
|
$
|
—
|
|
|
Interest on mortgage and term loans
(1)
|
272,035
|
|
|
74,423
|
|
|
129,214
|
|
|
68,398
|
|
|
—
|
|
|||||
|
Sale leaseback financing obligations, including interest
(2)
|
228,362
|
|
|
16,701
|
|
|
34,176
|
|
|
35,239
|
|
|
142,246
|
|
|||||
|
Capital lease obligations, including interest
|
46,632
|
|
|
12,096
|
|
|
19,561
|
|
|
7,949
|
|
|
7,026
|
|
|||||
|
Operating leases
|
96,019
|
|
|
28,884
|
|
|
39,535
|
|
|
10,801
|
|
|
16,799
|
|
|||||
|
Total
(3), (4)
|
$
|
2,043,434
|
|
|
$
|
156,456
|
|
|
$
|
850,322
|
|
|
$
|
870,585
|
|
|
$
|
166,071
|
|
|
(1)
|
Interest payable is based on interest rates in effect at
June 30, 2018
. Amounts include variable-rate interest payments, which are calculated utilizing the applicable interest rates as of
June 30, 2018
.
|
|
(2)
|
Sale leaseback financing obligations are subject to multiple expiration dates and bear interest rates that vary from 7.0% to 19.6%.
|
|
(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
June 30, 2018
.
|
|
(4)
|
The table also excludes
$2.0 million
aggregate fair value as of
June 30, 2018
of two interest rate swap agreements expiring in June 2020.
|
|
Exhibit No.
|
|
Description
|
|
|
Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
|
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
|
Information concerning mine safety violations or other regulatory matters required by Section 1503(a) of the Dodd-Frank Wall Street Reform and Consumer Protection Act
|
|
|
101.INS
|
|
XBRL Instance Document
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL
|
|
XBRL Extension Calculation Linkbase Document
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB
|
|
XBRL Taxonomy Extension Labels Linkbase Document
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
AMERICOLD REALTY TRUST
|
||
|
|
|
(Registrant)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Date:
|
August 14, 2018
|
By:
|
/s/ Marc Smernoff
|
|
|
|
|
Name:
|
Marc Smernoff
|
|
|
|
|
Title:
|
Chief Financial Officer and Executive Vice President
|
|
|
|
|
(On behalf of the registrant and as principal financial officer)
|
||
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|