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.
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the fiscal year ended December 31, 2018
|
|
|
or
|
|
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
|
82-2809631
|
|
(State of Organization)
|
(IRS Employer Identification No.)
|
|
Title Of Each Class
|
Name of Each Exchange On Which Registered
|
|
Common Shares of Beneficial Interest
|
The Nasdaq Stock Market LLC
|
|
Large accelerated filer ☐
|
Accelerated filer ☐
|
Non-accelerated filer
ý
|
Smaller reporting company ☐
|
Emerging growth company
ý
|
|
•
|
THE LIKELIHOOD THAT OUR TENANTS WILL PAY RENT OR BE NEGATIVELY AFFECTED BY CYCLICAL ECONOMIC CONDITIONS,
|
|
•
|
THE LIKELIHOOD THAT OUR TENANTS WILL RENEW OR EXTEND THEIR LEASES OR THAT WE WILL BE ABLE TO OBTAIN REPLACEMENT TENANTS,
|
|
•
|
OUR ACQUISITIONS OF PROPERTIES,
|
|
•
|
OUR ABILITY TO COMPETE FOR ACQUISITIONS AND TENANCIES EFFECTIVELY,
|
|
•
|
THE LIKELIHOOD THAT OUR RENTS WILL INCREASE WHEN WE RENEW OR EXTEND OUR LEASES, WHEN WE ENTER NEW LEASES, OR WHEN OUR RENTS RESET AT OUR HAWAII PROPERTIES,
|
|
•
|
OUR ABILITY TO PAY DISTRIBUTIONS TO OUR SHAREHOLDERS AND TO SUSTAIN THE AMOUNT OF SUCH DISTRIBUTIONS,
|
|
•
|
THE FUTURE AVAILABILITY OF BORROWINGS UNDER OUR REVOLVING CREDIT FACILITY,
|
|
•
|
OUR POLICIES AND PLANS REGARDING INVESTMENTS, FINANCINGS AND DISPOSITIONS,
|
|
•
|
OUR ABILITY TO RAISE DEBT OR EQUITY CAPITAL,
|
|
•
|
OUR ABILITY TO PAY INTEREST ON AND PRINCIPAL OF OUR DEBT,
|
|
•
|
OUR ABILITY TO APPROPRIATELY BALANCE OUR USE OF DEBT AND EQUITY CAPITAL,
|
|
•
|
CHANGES IN THE SECURITY OF CASH FLOWS FROM OUR PROPERTIES,
|
|
•
|
OUR TENANTS' ABILITY AND WILLINGNESS TO PAY THEIR RENT OBLIGATIONS TO US,
|
|
•
|
OUR ABILITY TO SUCCESSFULLY AND PROFITABLY COMPLETE EXPANSION AND RENOVATION PROJECTS AT OUR PROPERTIES AND TO REALIZE OUR EXPECTED RETURNS ON THOSE PROJECTS,
|
|
•
|
OUR EXPECTATION THAT WE BENEFIT FROM OUR RELATIONSHIPS WITH THE RMR GROUP INC., OR RMR INC.,
|
|
•
|
OUR ABILITY TO QUALIFY AND MAINTAIN OUR QUALIFICATION FOR TAXATION AS A REAL ESTATE INVESTMENT TRUST, OR REIT,
|
|
•
|
CHANGES IN FEDERAL OR STATE TAX LAWS,
|
|
•
|
THE CREDIT QUALITIES OF OUR TENANTS,
|
|
•
|
CHANGES IN ENVIRONMENTAL LAWS OR IN THEIR INTERPRETATIONS OR ENFORCEMENT AS A RESULT OF CLIMATE CHANGE OR OTHERWISE,
|
|
•
|
OUR SALES OF PROPERTIES, AND
|
|
•
|
OTHER MATTERS.
|
|
•
|
THE IMPACT OF CONDITIONS IN THE ECONOMY AND THE CAPITAL MARKETS ON US AND OUR TENANTS,
|
|
•
|
COMPETITION WITHIN THE REAL ESTATE INDUSTRY, PARTICULARLY FOR INDUSTRIAL AND LOGISTICS PROPERTIES IN THOSE MARKETS IN WHICH OUR PROPERTIES ARE LOCATED,
|
|
•
|
COMPLIANCE WITH, AND CHANGES TO, FEDERAL, STATE AND LOCAL LAWS AND REGULATIONS, ACCOUNTING RULES, TAX LAWS AND SIMILAR MATTERS,
|
|
•
|
LIMITATIONS IMPOSED ON OUR BUSINESS AND OUR ABILITY TO SATISFY COMPLEX RULES IN ORDER FOR US TO QUALIFY FOR TAXATION AS A REIT FOR U.S. FEDERAL INCOME TAX PURPOSES,
|
|
•
|
ACTUAL AND POTENTIAL CONFLICTS OF INTEREST WITH OUR RELATED PARTIES, INCLUDING OUR MANAGING TRUSTEES, THE RMR GROUP LLC, OR RMR LLC, RMR INC., AFFILIATES INSURANCE COMPANY, OR AIC, AND OTHERS AFFILIATED WITH THEM, AND
|
|
•
|
ACTS OF TERRORISM, OUTBREAKS OF SO CALLED PANDEMICS OR OTHER MANMADE OR NATURAL DISASTERS BEYOND OUR CONTROL.
|
|
•
|
OUR ABILITY TO MAKE FUTURE DISTRIBUTIONS TO OUR SHAREHOLDERS AND TO MAKE PAYMENTS OF PRINCIPAL AND INTEREST ON OUR INDEBTEDNESS DEPENDS UPON A NUMBER OF FACTORS, INCLUDING OUR FUTURE EARNINGS, THE CAPITAL COSTS WE INCUR TO LEASE OUR PROPERTIES AND OUR WORKING CAPITAL REQUIREMENTS. WE MAY BE UNABLE TO PAY OUR DEBT OBLIGATIONS OR TO MAINTAIN OUR CURRENT RATE OF DISTRIBUTIONS ON OUR COMMON SHARES AND FUTURE DISTRIBUTIONS MAY BE REDUCED OR ELIMINATED,
|
|
•
|
OUR ABILITY TO GROW OUR BUSINESS AND INCREASE OUR DISTRIBUTIONS DEPENDS IN LARGE PART UPON OUR ABILITY TO BUY PROPERTIES AND LEASE THEM FOR RENTS, LESS THEIR PROPERTY OPERATING COSTS, THAT EXCEED OUR CAPITAL COSTS. WE MAY BE UNABLE TO IDENTIFY PROPERTIES THAT WE WANT TO ACQUIRE AND WE MAY FAIL TO REACH AGREEMENT WITH THE SELLERS AND COMPLETE THE PURCHASES OF ANY PROPERTIES WE DO WANT TO ACQUIRE. IN ADDITION, ANY PROPERTIES WE MAY ACQUIRE MAY NOT PROVIDE US WITH RENTS LESS PROPERTY OPERATING COSTS THAT EXCEED OUR CAPITAL COSTS OR ACHIEVE OUR EXPECTED RETURNS,
|
|
•
|
CONTINGENCIES IN OUR ACQUISITION AND SALE AGREEMENTS MAY NOT BE SATISFIED AND ANY EXPECTED ACQUISITIONS AND SALES MAY NOT OCCUR, MAY BE DELAYED OR THE TERMS OF SUCH TRANSACTIONS MAY CHANGE,
|
|
•
|
RENTS THAT WE CAN CHARGE AT OUR PROPERTIES MAY DECLINE UPON RENT RESETS, LEASE RENEWALS OR LEASE EXPIRATIONS BECAUSE OF CHANGING MARKET CONDITIONS OR OTHERWISE,
|
|
•
|
LEASING FOR SOME OF OUR PROPERTIES DEPENDS ON A SINGLE TENANT AND WE MAY BE ADVERSELY AFFECTED BY THE BANKRUPTCY, INSOLVENCY, A DOWNTURN OF BUSINESS OR A LEASE TERMINATION OF A SINGLE TENANT,
|
|
•
|
CERTAIN OF OUR HAWAII PROPERTIES ARE LANDS LEASED FOR RENTS THAT PERIODICALLY RESET BASED ON THEN CURRENT FAIR MARKET VALUES. REVENUES FROM OUR PROPERTIES IN HAWAII HAVE GENERALLY INCREASED DURING OUR AND OUR PREDECESSORS’ OWNERSHIP AS THE LEASES FOR THOSE PROPERTIES HAVE BEEN RESET, EXTENDED OR RENEWED. ALTHOUGH
|
|
•
|
OUR POSSIBLE DEVELOPMENT OR REDEVELOPMENT OF CERTAIN OF OUR PROPERTIES MAY NOT BE REALIZED OR BE SUCCESSFUL,
|
|
•
|
OUR LEASING RELATED OBLIGATIONS MAY COST MORE AND MAY TAKE LONGER TO COMPLETE THAN WE EXPECT, AND OUR LEASING RELATED OBLIGATIONS MAY INCREASE IN THE FUTURE,
|
|
•
|
ECONOMIC CONDITIONS IN AREAS WHERE OUR PROPERTIES ARE LOCATED MAY DECLINE IN THE FUTURE. SUCH CIRCUMSTANCES OR OTHER CONDITIONS MAY REDUCE DEMAND FOR LEASING INDUSTRIAL SPACE. IF THE DEMAND FOR LEASING INDUSTRIAL SPACE IS REDUCED, WE MAY BE UNABLE TO RENEW LEASES WITH OUR TENANTS AS LEASES EXPIRE OR ENTER NEW LEASES AT RENTAL RATES AS HIGH AS EXPIRING RENTS AND OUR FINANCIAL RESULTS MAY DECLINE,
|
|
•
|
E-COMMERCE RETAIL SALES MAY NOT CONTINUE TO GROW AND INCREASE THE DEMAND FOR INDUSTRIAL AND LOGISTICS REAL ESTATE AS WE EXPECT,
|
|
•
|
INCREASING DEVELOPMENT OF INDUSTRIAL AND LOGISTICS PROPERTIES MAY REDUCE THE DEMAND FOR, AND RENTS FROM, OUR PROPERTIES,
|
|
•
|
OUR BELIEF THAT THERE IS A LIKELIHOOD THAT TENANTS MAY RENEW OR EXTEND OUR LEASES PRIOR TO THEIR EXPIRATIONS WHENEVER THEY HAVE MADE SIGNIFICANT INVESTMENTS IN THE LEASED PROPERTIES, OR BECAUSE THOSE PROPERTIES MAY BE OF STRATEGIC IMPORTANCE TO THEM, MAY NOT BE REALIZED,
|
|
•
|
SOME OF OUR TENANTS MAY NOT RENEW EXPIRING LEASES, AND WE MAY BE UNABLE TO OBTAIN NEW TENANTS TO MAINTAIN OR INCREASE THE HISTORICAL OCCUPANCY RATES OF, OR RENTS FROM, OUR PROPERTIES,
|
|
•
|
THE COMPETITIVE ADVANTAGES WE BELIEVE WE HAVE MAY NOT IN FACT EXIST OR PROVIDE US WITH THE ADVANTAGES WE EXPECT. WE MAY FAIL TO MAINTAIN ANY OF THESE ADVANTAGES OR OUR COMPETITION MAY OBTAIN OR INCREASE THEIR COMPETITIVE ADVANTAGES RELATIVE TO US,
|
|
•
|
OUR INCREASED OPERATING EXPENSES AS A PUBLIC COMPANY MAY BE GREATER THAN WE EXPECT,
|
|
•
|
WE INTEND TO CONDUCT OUR BUSINESS ACTIVITIES IN A MANNER THAT WILL AFFORD US REASONABLE ACCESS TO CAPITAL FOR INVESTMENT AND FINANCING ACTIVITIES. HOWEVER, WE MAY NOT SUCCEED IN THIS REGARD AND WE MAY NOT HAVE REASONABLE ACCESS TO CAPITAL,
|
|
•
|
CONTINUED AVAILABILITY OF BORROWINGS UNDER OUR REVOLVING CREDIT FACILITY IS SUBJECT TO OUR SATISFYING CERTAIN FINANCIAL COVENANTS AND OTHER CREDIT FACILITY CONDITIONS THAT WE MAY BE UNABLE TO SATISFY,
|
|
•
|
ACTUAL COSTS UNDER OUR REVOLVING CREDIT FACILITY WILL BE HIGHER THAN LIBOR PLUS A PREMIUM BECAUSE OF FEES AND EXPENSES ASSOCIATED WITH SUCH DEBT,
|
|
•
|
WE MAY BE UNABLE TO REPAY OUR DEBT OBLIGATIONS WHEN THEY BECOME DUE,
|
|
•
|
THE MAXIMUM BORROWING AVAILABILITY UNDER OUR REVOLVING CREDIT FACILITY MAY BE INCREASED TO UP TO $1.5 BILLION IN CERTAIN CIRCUMSTANCES. HOWEVER, INCREASING THE MAXIMUM BORROWING AVAILABILITY UNDER OUR REVOLVING CREDIT FACILITY IS SUBJECT TO OUR OBTAINING ADDITIONAL COMMITMENTS FROM LENDERS, WHICH MAY NOT OCCUR,
|
|
•
|
WE HAVE THE OPTION TO EXTEND THE MATURITY DATE OF OUR REVOLVING CREDIT FACILITY UPON PAYMENT OF A FEE AND MEETING OTHER CONDITIONS. HOWEVER, THE APPLICABLE CONDITIONS MAY NOT BE MET,
|
|
•
|
THE PREMIUMS USED TO DETERMINE THE INTEREST RATE PAYABLE ON OUR REVOLVING CREDIT FACILITY AND THE UNUSED FEE PAYABLE ON OUR REVOLVING CREDIT FACILITY ARE BASED ON OUR LEVERAGE. CHANGES IN OUR LEVERAGE MAY CAUSE THE INTEREST AND FEES WE PAY TO INCREASE,
|
|
•
|
WE MAY SPEND MORE FOR CAPITAL EXPENDITURES THAN WE CURRENTLY EXPECT,
|
|
•
|
THE BUSINESS AND PROPERTY MANAGEMENT AGREEMENTS BETWEEN US AND RMR LLC HAVE CONTINUING 20 YEAR TERMS. HOWEVER, THOSE AGREEMENTS PERMIT EARLY TERMINATION IN CERTAIN CIRCUMSTANCES. ACCORDINGLY, WE CANNOT BE SURE THAT THESE AGREEMENTS WILL REMAIN IN EFFECT FOR CONTINUING 20 YEAR TERMS,
|
|
•
|
WE BELIEVE THAT OUR RELATIONSHIPS WITH OUR RELATED PARTIES, INCLUDING RMR LLC, RMR INC., AIC AND OTHERS AFFILIATED WITH THEM MAY BENEFIT US AND PROVIDE US WITH COMPETITIVE ADVANTAGES IN OPERATING AND GROWING OUR BUSINESS. HOWEVER, THE ADVANTAGES WE BELIEVE WE MAY REALIZE FROM THESE RELATIONSHIPS MAY NOT MATERIALIZE, AND
|
|
•
|
IT IS DIFFICULT TO ACCURATELY ESTIMATE DEVELOPMENT AND TENANT IMPROVEMENT COSTS. OUR DEVELOPMENT PROJECTS MAY COST MORE AND MAY TAKE LONGER TO COMPLETE THAN WE CURRENTLY EXPECT.
|
|
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
the location of the property;
|
|
•
|
the historic and projected rents received and to be received from the property;
|
|
•
|
our cost of capital compared to projected returns we may realize by owning the property;
|
|
•
|
the experience and credit quality of the property’s tenants;
|
|
•
|
the industries in which the tenants operate;
|
|
•
|
the remaining term of the leases at the property and other lease terms;
|
|
•
|
the type of property (e.g., distribution facility, light industrial, etc.);
|
|
•
|
the tax and regulatory circumstances of the market area in which the property is located;
|
|
•
|
the occupancy and demand for similar properties in the same or nearby locations;
|
|
•
|
the construction quality, physical condition and design of the property;
|
|
•
|
the expected capital expenditures that may be needed at the property;
|
|
•
|
the price at which the property may be acquired as compared to the estimated replacement cost of the property;
|
|
•
|
the price at which the property may be acquired as compared to the prices of comparable properties as evidenced by recent market sales;
|
|
•
|
the strategic fit of the property with the rest of our portfolio; and
|
|
•
|
the existence of alternative sources, uses or needs for our capital.
|
|
•
|
whether the property is leased and, if so, the remaining lease term and likelihood of lease renewal;
|
|
•
|
whether the property’s tenants are current on their lease obligations;
|
|
•
|
our evaluation of the property’s tenants’ abilities to pay their contractual rents;
|
|
•
|
our ability to identify new tenants if the property has or is likely to develop vacancies;
|
|
•
|
our evaluation of future rents which may be achieved from the property;
|
|
•
|
the potential costs associated with finding replacement tenants, including tenant improvements, leasing commissions and concessions, the cost to operate the property while vacant, and required building improvement capital, if any, all as compared to our projected returns from future rents;
|
|
•
|
the estimated proceeds we may receive by selling the property;
|
|
•
|
the strategic fit of the property with the rest of our portfolio;
|
|
•
|
our intended use of the proceeds we may realize from the sale of a property;
|
|
•
|
the existence of alternative sources, uses or needs for capital; and
|
|
•
|
the tax implications to us and our shareholders of any proposed disposition.
|
|
•
|
a bank, insurance company or other financial institution;
|
|
•
|
a regulated investment company or REIT;
|
|
•
|
a subchapter S corporation;
|
|
•
|
a broker, dealer or trader in securities or foreign currencies;
|
|
•
|
a person who marks-to-market our shares for U.S. federal income tax purposes;
|
|
•
|
a U.S. shareholder (as defined below) that has a functional currency other than the U.S. dollar;
|
|
•
|
a person who acquires or owns our shares in connection with employment or other performance of services;
|
|
•
|
a person subject to alternative minimum tax;
|
|
•
|
a person who acquires or owns our shares as part of a straddle, hedging transaction, constructive sale transaction, constructive ownership transaction or conversion transaction, or as part of a “synthetic security” or other integrated financial transaction;
|
|
•
|
a person who owns 10% or more (by vote or value, directly or constructively under the IRC) of any class of our shares;
|
|
•
|
a U.S. expatriate;
|
|
•
|
a non-U.S. shareholder (as defined below) whose investment in our shares is effectively connected with the conduct of a trade or business in the United States;
|
|
•
|
a nonresident alien individual present in the United States for 183 days or more during an applicable taxable year;
|
|
•
|
a “qualified shareholder” (as defined in Section 897(k)(3)(A) of the IRC);
|
|
•
|
a “qualified foreign pension fund” (as defined in Section 897(l)(2) of the IRC) or any entity wholly owned by one or more qualified foreign pension funds;
|
|
•
|
a person subject to special tax accounting rules as a result of their use of applicable financial statements (within the meaning of Section 451(b)(3) of the IRC); or
|
|
•
|
except as specifically described in the following summary, a trust, estate, tax-exempt entity or foreign person.
|
|
•
|
an individual who is a citizen or resident of the United States, including an alien individual who is a lawful permanent resident of the United States or meets the substantial presence residency test under the federal income tax laws;
|
|
•
|
an entity treated as a corporation for federal income tax purposes that is created or organized in or under the laws of the United States, any state thereof or the District of Columbia;
|
|
•
|
an estate the income of which is subject to federal income taxation regardless of its source; or
|
|
•
|
a trust if a court within the United States is able to exercise primary supervision over the administration of the trust and one or more U.S. persons have the authority to control all substantial decisions of the trust, or, to the extent provided in Treasury regulations, a trust in existence on August 20, 1996 that has elected to be treated as a domestic trust;
|
|
•
|
We will be taxed at regular corporate income tax rates on any undistributed “real estate investment trust taxable income,” determined by including our undistributed ordinary income and net capital gains, if any.
|
|
•
|
If we have net income from the disposition of “foreclosure property,” as described in Section 856(e) of the IRC, that is held primarily for sale to customers in the ordinary course of a trade or business or other nonqualifying income from foreclosure property, we will be subject to tax on this income at the highest regular corporate income tax rate.
|
|
•
|
If we have net income from “prohibited transactions”—that is, dispositions at a gain of inventory or property held primarily for sale to customers in the ordinary course of a trade or business other than dispositions of foreclosure property and other than dispositions excepted by statutory safe harbors—we will be subject to tax on this income at a 100% rate.
|
|
•
|
If we fail to satisfy the 75% gross income test or the 95% gross income test discussed below, due to reasonable cause and not due to willful neglect, but nonetheless maintain our qualification for taxation as a REIT because of specified cure provisions, we will be subject to tax at a 100% rate on the greater of the amount by which we fail the 75% gross income test or the 95% gross income test, with adjustments, multiplied by a fraction intended to reflect our profitability for the taxable year.
|
|
•
|
If we fail to satisfy any of the REIT asset tests described below (other than a de minimis failure of the 5% or 10% asset tests) due to reasonable cause and not due to willful neglect, but nonetheless maintain our qualification for taxation as a REIT because of specified cure provisions, we will be subject to a tax equal to the greater of $50,000 or the highest regular corporate income tax rate multiplied by the net income generated by the nonqualifying assets that caused us to fail the test.
|
|
•
|
If we fail to satisfy any provision of the IRC that would result in our failure to qualify for taxation as a REIT (other than violations of the REIT gross income tests or violations of the REIT asset tests described below) due to reasonable cause and not due to willful neglect, we may retain our qualification for taxation as a REIT but will be subject to a penalty of $50,000 for each failure.
|
|
•
|
If we fail to distribute for any calendar year at least the sum of 85% of our REIT ordinary income for that year, 95% of our REIT capital gain net income for that year and any undistributed taxable income from prior periods, we will be subject to a 4% nondeductible excise tax on the excess of the required distribution over the amounts actually distributed.
|
|
•
|
If we acquire a REIT asset where our adjusted tax basis in the asset is determined by reference to the adjusted tax basis of the asset in the hands of a C corporation, under specified circumstances we may be subject to federal income taxation on all or part of the built-in gain (calculated as of the date the property ceased being owned by the C corporation) on such asset. We generally do not expect to sell assets if doing so would result in the imposition of a material built-in gains tax liability; but if and when we do sell assets that may have associated built-in gains tax exposure, then we expect to make appropriate provision for the associated tax liabilities on our financial statements.
|
|
•
|
If we acquire a corporation in a transaction where we succeed to its tax attributes, to preserve our qualification for taxation as a REIT we must generally distribute all of the C corporation earnings and profits inherited in that acquisition, if any, no later than the end of our taxable year in which the acquisition occurs. However, if we fail to do so, relief provisions would allow us to maintain our qualification for taxation as a REIT provided we distribute any subsequently discovered C corporation earnings and profits and pay an interest charge in respect of the period of delayed distribution.
|
|
•
|
Our subsidiaries that are C corporations, including
our
“taxable REIT subsidiaries” as defined in Section 856(l) of the IRC, or
TRSs, generally will be required to pay federal corporate income tax on their earnings, and a 100% tax may be imposed on any transaction between us and one of our TRSs that does not reflect arm’s length terms.
|
|
(1)
|
that is managed by one or more trustees or directors;
|
|
(2)
|
the beneficial ownership of which is evidenced by transferable shares or by transferable certificates of beneficial interest;
|
|
(3)
|
that would be taxable, but for Sections 856 through 859 of the IRC, as a domestic C corporation;
|
|
(4)
|
that is not a financial institution or an insurance company subject to special provisions of the IRC;
|
|
(5)
|
the beneficial ownership of which is held by 100 or more persons;
|
|
(6)
|
that is not “closely held,” meaning that during the last half of each taxable year, not more than 50% in value of the outstanding shares are owned, directly or indirectly, by five or fewer “individuals” (as defined in the IRC to include specified tax-exempt entities);
|
|
(7)
|
that does not have (and has not succeeded to) the post-December 7, 2015 tax-free spin-off history proscribed by Section 856(c)(8) of the IRC; and
|
|
(8)
|
that meets other tests regarding the nature of its income and assets and the amount of its distributions, all as described below.
|
|
•
|
The amount of rent received generally must not be based on the income or profits of any person, but may be based on a fixed percentage or percentages of receipts or sales.
|
|
•
|
Rents do not qualify if the REIT owns 10% or more by vote or value of stock of the tenant (or 10% or more of the interests in the assets or net profits of the tenant, if the tenant is not a corporation), whether directly or after application of attribution rules. We generally do not intend to lease property to any party if rents from that property would not qualify as “rents from real property,” but application of the 10% ownership rule is dependent upon complex attribution rules and circumstances that may be beyond our control. Our declaration of trust generally disallows transfers or purported acquisitions, directly or by attribution, of our shares to the extent necessary to maintain our qualification for taxation as a REIT under the IRC. Nevertheless, we cannot be sure that these restrictions will be effective to prevent our qualification for taxation as a REIT from being jeopardized under the 10% affiliated tenant rule. Furthermore, we cannot be sure that we will be able to monitor and enforce these restrictions, nor will our shareholders necessarily be aware of ownership of our shares attributed to them under the IRC’s attribution rules.
|
|
•
|
There is a limited exception to the above prohibition on earning “rents from real property” from a 10% affiliated tenant where the tenant is a TRS. If at least 90% of the leased space of a property is leased to tenants other than TRSs and 10% affiliated tenants, and if the TRS’s rent to the REIT for space at that property is substantially comparable to the rents paid by nonaffiliated tenants for comparable space at the property, then otherwise qualifying rents paid by the TRS to the REIT will not be disqualified on account of the rule prohibiting 10% affiliated tenants.
|
|
•
|
In order for rents to qualify, we generally must not manage the property or furnish or render services to the tenants of the property, except through an independent contractor from whom we derive no income or through one of our TRSs. There is an exception to this rule permitting a REIT to perform customary management and tenant services of the sort that a tax-exempt organization could perform without being considered in receipt of “unrelated business taxable income” as defined in Section 512(b)(3) of the IRC, or UBTI. In addition, a
de minimis
amount of noncustomary services will not disqualify income as “rents from real property” as long as the value of the impermissible tenant services does not exceed 1% of the gross income from the property.
|
|
•
|
If rent attributable to personal property leased in connection with a lease of real property is 15% or less of the total rent received under the lease, then the rent attributable to personal property will qualify as “rents from real property”; if this 15% threshold is exceeded, the rent attributable to personal property will not so qualify. The portion of rental
|
|
•
|
In addition, “rents from real property” includes both charges we receive for services customarily rendered in connection with the rental of comparable real property in the same geographic area, even if the charges are separately stated, as well as charges we receive for services provided by TRSs that we may form or acquire when the charges are not separately stated. Whether separately stated charges received by a REIT for services that are not geographically customary and provided by a TRS are included in “rents from real property” has not been addressed clearly by the IRS in published authorities; however, our counsel, Sullivan & Worcester LLP, is of the opinion that, although the matter is not free from doubt, “rents from real property” also includes charges we receive for services provided by TRSs that we may form or acquire when the charges are separately stated, even if the services are not geographically customary. Accordingly, we expect that any revenues from TRS-provided services, whether the charges are separately stated or not, will qualify as “rents from real property” because the services will satisfy the geographically customary standard, because the services will be provided by a TRS, or for both reasons.
|
|
•
|
that is acquired by a REIT as a result of the REIT having bid on such property at foreclosure, or having otherwise reduced such property to ownership or possession by agreement or process of law, after there was a default or when default was imminent on a lease of such property or on indebtedness that such property secured;
|
|
•
|
for which any related loan acquired by the REIT was acquired at a time when the default was not imminent or anticipated; and
|
|
•
|
for which the REIT makes a proper election to treat the property as foreclosure property.
|
|
•
|
on which a lease is entered into for the property that, by its terms, will give rise to income that does not qualify for purposes of the 75% gross income test (disregarding income from foreclosure property), or any nonqualified income under the 75% gross income test is received or accrued by the REIT, directly or indirectly, pursuant to a lease entered into on or after such day;
|
|
•
|
on which any construction takes place on the property, other than completion of a building or any other improvement where more than 10% of the construction was completed before default became imminent and other than specifically exempted forms of maintenance or deferred maintenance; or
|
|
•
|
which is more than 90 days after the day on which the REIT acquired the property and the property is used in a trade or business which is conducted by the REIT, other than through an independent contractor from whom the REIT itself does not derive or receive any income or a TRS.
|
|
•
|
At least 75% of the value of our total assets must consist of “real estate assets,” defined as real property (including interests in real property and interests in mortgages on real property or on interests in real property), ancillary personal property to the extent that rents attributable to such personal property are treated as rents from real property in accordance with the rules described above, cash and cash items, shares in other REITs, debt instruments issued by “publicly offered REITs” as defined in Section 562(c)(2) of the IRC, government securities and temporary investments of new capital (that is, any stock or debt instrument that we hold that is attributable to any amount received by us (a) in exchange for our stock or (b) in a public offering of our five-year or longer debt instruments, but in each case only for the one-year period commencing with our receipt of the new capital).
|
|
•
|
Not more than 25% of the value of our total assets may be represented by securities other than those securities that count favorably toward the preceding 75% asset test.
|
|
•
|
Of the investments included in the preceding 25% asset class, the value of any one non-REIT issuer’s securities that we own may not exceed 5% of the value of our total assets. In addition, we may not own more than 10% of the vote or value of any one non-REIT issuer’s outstanding securities, unless the securities are “straight debt” securities or otherwise excepted as discussed below. Our stock and other securities in a TRS are exempted from these 5% and 10% asset tests.
|
|
•
|
Not more than 20% of the value of our total assets may be represented by stock or other securities of our TRSs.
|
|
•
|
Not more than 25% of the value of our total assets may be represented by “nonqualified publicly offered REIT debt instruments” as defined in Section 856(c)(5)(L)(ii) of the IRC.
|
|
(1)
|
the sum of 90% of our “real estate investment trust taxable income” and 90% of our net income after tax, if any, from property received in foreclosure, over
|
|
(2)
|
the amount by which our noncash income (e.g., imputed rental income or income from transactions inadvertently failing to qualify as like-kind exchanges) exceeds 5% of our “real estate investment trust taxable income.”
|
|
(1)
|
long-term capital gains, if any, recognized on the disposition of our shares;
|
|
(2)
|
our distributions designated as long-term capital gain dividends (except to the extent attributable to real estate depreciation recapture, in which case the distributions are subject to a maximum 25% federal income tax rate);
|
|
(3)
|
our dividends attributable to dividend income, if any, received by us from C corporations such as TRSs;
|
|
(4)
|
our dividends attributable to earnings and profits that we inherit from C corporations; and
|
|
(5)
|
our dividends to the extent attributable to income upon which we have paid federal corporate income tax (such as taxes on foreclosure property income or on built-in gains), net of the corporate income taxes thereon.
|
|
(1)
|
we will be taxed at regular corporate capital gains tax rates on retained amounts;
|
|
(2)
|
each of our U.S. shareholders will be taxed on its designated proportionate share of our retained net capital gains as though that amount were distributed and designated as a capital gain dividend;
|
|
(3)
|
each of our U.S. shareholders will receive a credit or refund for its designated proportionate share of the tax that we pay;
|
|
(4)
|
each of our U.S. shareholders will increase its adjusted basis in our shares by the excess of the amount of its proportionate share of these retained net capital gains over the U.S. shareholder’s proportionate share of the tax that we pay; and
|
|
(5)
|
both we and our corporate shareholders will make commensurate adjustments in our respective earnings and profits for federal income tax purposes.
|
|
•
|
provides the U.S. shareholder’s correct taxpayer identification number;
|
|
•
|
certifies that the U.S. shareholder is exempt from backup withholding because (a) it comes within an enumerated exempt category, (b) it has not been notified by the IRS that it is subject to backup withholding, or (c) it has been notified by the IRS that it is no longer subject to backup withholding; and
|
|
•
|
certifies that it is a U.S. citizen or other U.S. person.
|
|
•
|
their investment in our shares or other securities satisfies the diversification requirements of ERISA;
|
|
•
|
the investment is prudent in light of possible limitations on the marketability of our shares;
|
|
•
|
they have authority to acquire our shares or other securities under the applicable governing instrument and Title I of ERISA; and
|
|
•
|
the investment is otherwise consistent with their fiduciary responsibilities.
|
|
•
|
any restriction on or prohibition against any transfer or assignment that would result in a termination or reclassification for federal or state tax purposes, or would otherwise violate any state or federal law or court order;
|
|
•
|
any requirement that advance notice of a transfer or assignment be given to the issuer and any requirement that either the transferor or transferee, or both, execute documentation setting forth representations as to compliance with any restrictions on transfer that are among those enumerated in the regulation as not affecting free transferability, including those described in the preceding clause of this sentence;
|
|
•
|
any administrative procedure that establishes an effective date, or an event prior to which a transfer or assignment will not be effective; and
|
|
•
|
any limitation or restriction on transfer or assignment that is not imposed by the issuer or a person acting on behalf of the issuer.
|
|
•
|
competition from other investors, including publicly traded and private REITs, numerous financial institutions, individuals, foreign investors and other public and private companies;
|
|
•
|
our long term cost of capital;
|
|
•
|
contingencies in our acquisition agreements; and
|
|
•
|
the availability and terms of financing.
|
|
•
|
we do not believe that it is possible to understand fully a property before it is owned and operated for a reasonable period of time, and, notwithstanding pre-acquisition due diligence, we could acquire a property that contains undisclosed defects in design or construction;
|
|
•
|
the market in which an acquired property is located may experience unexpected changes that adversely affect the property’s value;
|
|
•
|
the occupancy of and rents from properties that we acquire may decline during our ownership;
|
|
•
|
property operating costs for our acquired properties may be higher than anticipated, which may result in tenants that pay or reimburse us for those costs terminating their leases or our acquired properties not yielding expected returns;
|
|
•
|
we may acquire properties subject to unknown liabilities and without any recourse, or with limited recourse, such as liability for the cleanup of undisclosed environmental contamination or for claims by tenants, vendors or other persons related to actions taken by former owners of the properties; and
|
|
•
|
acquired properties might require significant management attention that would otherwise be devoted to our other business activities.
|
|
•
|
Investors may consider whether to buy or sell our common shares based upon the distribution rate on our common shares relative to the then prevailing market interest rates. If market interest rates go up, investors may expect a higher distribution rate than we are able to pay, which may increase our cost of capital, or they may sell our common shares and seek alternative investments that offer higher distribution rates. Sales of our common shares may cause a decline in the value of our common shares.
|
|
•
|
Amounts outstanding under our revolving credit facility require interest to be paid at floating interest rates. When interest rates increase, our interest costs will increase, which could adversely affect our cash flows, our ability to pay principal and interest on our debt, our cost of refinancing our fixed rate debts when they become due and our ability to make or sustain distributions to our shareholders. Additionally, if we choose to hedge our interest rate risk, we cannot be sure that the hedge will be effective or that our hedging counterparty will meet its obligations to us.
|
|
•
|
Property values are often determined, in part, based upon a capitalization of rental income formula. When market interest rates increase, property investors often demand higher capitalization rates and that causes
|
|
•
|
the illiquid nature of real estate markets, which limits our ability to sell our assets rapidly to respond to
|
|
•
|
the subjectivity of real estate valuations and changes in such valuations over time;
|
|
•
|
current and future adverse national real estate trends, including increasing vacancy rates, declining rental rates and general deterioration of market conditions;
|
|
•
|
costs that may be incurred relating to property maintenance and repair, and the need to make expenditures due to changes in government regulations; and
|
|
•
|
liabilities and litigations arising from injuries on our properties or otherwise incidental to the ownership of our properties.
|
|
•
|
the division of our Trustees into three classes, with the term of one class expiring each year, which could delay a change of control of us;
|
|
•
|
limitations on shareholder voting rights with respect to certain actions that are not approved by our Board of Trustees;
|
|
•
|
the authority of our Board of Trustees, and not our shareholders, to adopt, amend or repeal our bylaws and to fill vacancies on our Board of Trustees;
|
|
•
|
shareholder voting standards which require a supermajority for approval of certain actions;
|
|
•
|
the fact that only our Board of Trustees, or, if there are no Trustees, our officers, may call shareholder meetings and that shareholders are not entitled to act without a meeting;
|
|
•
|
required qualifications for an individual to serve as a Trustee and a requirement that certain of our Trustees be “Managing Trustees” and other Trustees be “Independent Trustees,” as defined in our governing documents;
|
|
•
|
limitations on the ability of our shareholders to propose nominees for election as Trustees and propose other business to be considered at a meeting of our shareholders;
|
|
•
|
limitations on the ability of our shareholders to remove our Trustees;
|
|
•
|
the authority of our Board of Trustees to create and issue new classes or series of shares (including shares with voting rights and other rights and privileges that may deter a change in control) and issue additional common shares;
|
|
•
|
restrictions on business combinations between us and an interested shareholder that have not first been approved by our Board of Trustees (including a majority of Trustees not related to the interested shareholder); and
|
|
•
|
the authority of our Board of Trustees, without shareholder approval, to implement certain takeover defenses.
|
|
•
|
actual receipt of an improper benefit or profit in money, property or services; or
|
|
•
|
active and deliberate dishonesty by the Trustee or officer that was established by a final judgment as being material to the cause of action adjudicated.
|
|
•
|
our ability to make or sustain the rate of distributions will be adversely affected if any of the risks described in this Annual Report on Form 10-K occur;
|
|
•
|
our making of distributions is subject to compliance with restrictions contained in our credit agreement and may be subject to restrictions in future debt obligations we may incur; and
|
|
•
|
the timing and amount of any distributions will be determined at the discretion of our Board of Trustees and will depend on various factors that our Board of Trustees deems relevant, including our financial condition, our results of operations, our liquidity, our capital requirements, our FFO, our Normalized FFO, restrictive covenants in our financial or other contractual arrangements, general economic conditions in the United States, including Hawaii, requirements under the IRC to qualify for taxation as a REIT and restrictions under the laws of Maryland.
|
|
•
|
the extent of investor interest in our securities;
|
|
•
|
the general reputation of REITs and externally managed companies and the attractiveness of our equity securities in comparison to other equity securities, including securities issued by other real estate based companies or by other issuers less sensitive to rises in interest rates;
|
|
•
|
our underlying asset value;
|
|
•
|
investor confidence in the stock and bond markets, generally;
|
|
•
|
market interest rates;
|
|
•
|
national economic conditions;
|
|
•
|
changes in tax laws; and
|
|
•
|
general market conditions.
|
|
|
|
|
|
Undepreciated
|
|
Depreciated
|
|
Annualized
|
|||||||
|
|
|
Number of
|
|
Carrying
|
|
Carrying
|
|
Rental
|
|||||||
|
State
|
|
Properties
|
|
Value
(1)
|
|
Value
(1)
|
|
Revenues
(2)
|
|||||||
|
AR
|
|
1
|
|
|
$
|
4,385
|
|
|
$
|
4,044
|
|
|
$
|
469
|
|
|
CO
|
|
4
|
|
|
28,690
|
|
|
26,257
|
|
|
2,801
|
|
|||
|
CT
|
|
2
|
|
|
15,512
|
|
|
13,325
|
|
|
1,846
|
|
|||
|
FL
|
|
2
|
|
|
45,221
|
|
|
44,004
|
|
|
2,536
|
|
|||
|
HI
|
|
226
|
|
|
632,183
|
|
|
614,189
|
|
|
97,043
|
|
|||
|
IA
|
|
3
|
|
|
43,156
|
|
|
35,635
|
|
|
4,315
|
|
|||
|
ID
|
|
1
|
|
|
4,746
|
|
|
4,327
|
|
|
370
|
|
|||
|
IL
|
|
2
|
|
|
4,484
|
|
|
4,169
|
|
|
615
|
|
|||
|
LA
|
|
2
|
|
|
15,818
|
|
|
14,504
|
|
|
1,263
|
|
|||
|
MD
|
|
2
|
|
|
103,498
|
|
|
96,343
|
|
|
7,732
|
|
|||
|
MI
|
|
1
|
|
|
43,229
|
|
|
39,254
|
|
|
2,184
|
|
|||
|
MN
|
|
2
|
|
|
26,993
|
|
|
26,695
|
|
|
2,738
|
|
|||
|
MO
|
|
1
|
|
|
2,059
|
|
|
1,877
|
|
|
190
|
|
|||
|
NC
|
|
1
|
|
|
2,014
|
|
|
1,866
|
|
|
202
|
|
|||
|
ND
|
|
1
|
|
|
3,923
|
|
|
3,607
|
|
|
349
|
|
|||
|
NE
|
|
1
|
|
|
10,718
|
|
|
9,884
|
|
|
1,094
|
|
|||
|
NJ
|
|
2
|
|
|
71,990
|
|
|
65,778
|
|
|
5,704
|
|
|||
|
NV
|
|
1
|
|
|
18,700
|
|
|
16,968
|
|
|
1,473
|
|
|||
|
NY
|
|
1
|
|
|
11,284
|
|
|
10,272
|
|
|
1,114
|
|
|||
|
OH
|
|
5
|
|
|
77,713
|
|
|
67,599
|
|
|
8,250
|
|
|||
|
OK
|
|
1
|
|
|
7,450
|
|
|
7,085
|
|
|
789
|
|
|||
|
PA
|
|
1
|
|
|
18,814
|
|
|
18,717
|
|
|
1,222
|
|
|||
|
SC
|
|
2
|
|
|
99,860
|
|
|
90,663
|
|
|
7,694
|
|
|||
|
TN
|
|
2
|
|
|
75,680
|
|
|
69,140
|
|
|
6,359
|
|
|||
|
UT
|
|
1
|
|
|
8,413
|
|
|
7,736
|
|
|
1,071
|
|
|||
|
VA
|
|
2
|
|
|
85,863
|
|
|
75,167
|
|
|
7,747
|
|
|||
|
Total
|
|
270
|
|
|
$
|
1,462,396
|
|
|
$
|
1,369,105
|
|
|
$
|
167,170
|
|
|
(1)
|
Excludes the value of real estate intangibles.
|
|
(2)
|
Annualized rental revenues are calculated as the annualized contractual rents as of December 31, 2018, including straight line rent adjustments and excluding lease value amortization, adjusted for tenant concessions including free rent and amounts reimbursed to tenants, plus estimated recurring expense reimbursements from tenants.
|
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
|
|
Year Ended December 31,
|
||||||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
Operating information:
|
|
|
|
|
|
|
|
|
||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
|
$
|
139,311
|
|
|
$
|
134,826
|
|
|
$
|
132,518
|
|
|
$
|
128,302
|
|
|
Tenant reimbursements and other income
|
|
23,219
|
|
|
21,680
|
|
|
20,792
|
|
|
19,589
|
|
||||
|
Total revenues
|
|
162,530
|
|
|
156,506
|
|
|
153,310
|
|
|
147,891
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
EXPENSES:
|
|
|
|
|
|
|
|
|
||||||||
|
Real estate taxes
|
|
19,342
|
|
|
17,868
|
|
|
17,204
|
|
|
16,316
|
|
||||
|
Other operating expenses
|
|
13,005
|
|
|
10,913
|
|
|
10,593
|
|
|
8,478
|
|
||||
|
Depreciation and amortization
|
|
28,575
|
|
|
27,315
|
|
|
27,074
|
|
|
25,285
|
|
||||
|
Acquisition and transaction related costs
|
|
—
|
|
|
1,025
|
|
|
35
|
|
|
15,291
|
|
||||
|
General and administrative
|
|
11,307
|
|
|
16,799
|
|
|
9,200
|
|
|
8,745
|
|
||||
|
Total expenses
|
|
72,229
|
|
|
73,920
|
|
|
64,106
|
|
|
74,115
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest income
|
|
200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Interest expense
|
|
(16,081
|
)
|
|
(2,439
|
)
|
|
(2,262
|
)
|
|
(2,092
|
)
|
||||
|
Income before income tax expense
|
|
74,420
|
|
|
80,147
|
|
|
86,942
|
|
|
71,684
|
|
||||
|
Income tax expense
|
|
(32
|
)
|
|
(44
|
)
|
|
(44
|
)
|
|
(44
|
)
|
||||
|
Net income
|
|
$
|
74,388
|
|
|
$
|
80,103
|
|
|
$
|
86,898
|
|
|
$
|
71,640
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding—basic
|
|
64,139
|
|
|
45,000
|
|
|
45,000
|
|
|
45,000
|
|
||||
|
Weighted average common shares outstanding—diluted
|
|
64,140
|
|
|
45,000
|
|
|
45,000
|
|
|
45,000
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income per common share—basic and diluted
|
|
$1.16
|
|
$1.78
|
|
$1.93
|
|
$1.59
|
||||||||
|
|
|
As of December 31,
|
||||||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||
|
Balance sheet information:
|
|
|
|
|
|
|
|
|
||||||||
|
Total real estate investments (before depreciation)
(1)
|
|
$
|
1,462,396
|
|
|
$
|
1,343,602
|
|
|
$
|
1,336,728
|
|
|
$
|
1,335,363
|
|
|
Total assets
|
|
$
|
1,534,611
|
|
|
$
|
1,411,683
|
|
|
$
|
1,422,335
|
|
|
$
|
1,443,217
|
|
|
Total indebtedness, net
|
|
$
|
462,195
|
|
|
$
|
799,427
|
|
|
$
|
64,269
|
|
|
$
|
64,577
|
|
|
Total shareholders' equity
|
|
$
|
1,028,273
|
|
|
$
|
562,208
|
|
|
$
|
1,313,185
|
|
|
$
|
1,334,170
|
|
|
(1)
|
Excludes the value of real estate intangibles.
|
|
|
|
All Properties
|
|
Comparable Properties
(1)
|
||||||||
|
|
|
As of December 31,
|
|
As of December 31,
|
||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
Total properties
|
|
270
|
|
|
266
|
|
|
266
|
|
|
266
|
|
|
Total rentable square feet
(2)
|
|
29,535
|
|
|
28,540
|
|
|
28,550
|
|
|
28,540
|
|
|
Percent leased
(3)
|
|
99.3
|
%
|
|
99.9
|
%
|
|
99.2
|
%
|
|
99.9
|
%
|
|
(1)
|
Consists of 266 buildings leasable land parcels and easements that we owned (including for the period SIR owned our properties prior to our IPO) continuously since January 1, 2017.
|
|
(2)
|
Subject to modest adjustments when space is re-measured or re-configured for new tenants and when land leases are converted to building leases.
|
|
(3)
|
Percent leased includes (a) space being fitted out for occupancy pursuant to existing leases as of December 31, 2018, if any, and (b) space which is leased but is not occupied or is being offered for sublease by tenants, if any.
|
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Average effective rental rates per square foot leased
(1)
|
|
|
|
|
||||
|
All properties
|
|
$
|
5.68
|
|
|
$
|
5.52
|
|
|
Comparable properties
(2)
|
|
$
|
5.65
|
|
|
$
|
5.52
|
|
|
(1)
|
Average effective rental rates per square foot leased represents total revenues during the period specified divided by the average rentable square feet leased during the period specified.
|
|
(2)
|
Comparable properties for the year ended December 31, 2018 and 2017 consist of 266 buildings, leasable land parcels and easements that we owned (including the period that SIR owned our properties prior to our IPO) continuously since January 1, 2017.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
% of
|
|
Cumulative
|
||||||||
|
|
|
|
|
|
|
% of Total
|
|
Cumulative %
|
|
|
|
Annualized
|
|
% of
|
||||||||
|
|
|
|
|
Rented
|
|
Rented
|
|
of Total Rented
|
|
Annualized
|
|
Rental
|
|
Annualized
|
||||||||
|
|
|
Number of
|
|
Square Feet
|
|
Square Feet
|
|
Square Feet
|
|
Rental Revenues
|
|
Revenues
|
|
Rental Revenues
|
||||||||
|
Period / Year
|
|
Tenants
|
|
Expiring
(1)
|
|
Expiring
(1)
|
|
Expiring
(1)
|
|
Expiring
|
|
Expiring
|
|
Expiring
|
||||||||
|
2019
|
|
14
|
|
|
511
|
|
|
1.7
|
%
|
|
1.7
|
%
|
|
$
|
2,141
|
|
|
1.3
|
%
|
|
1.3
|
%
|
|
2020
|
|
17
|
|
|
740
|
|
|
2.5
|
%
|
|
4.2
|
%
|
|
3,722
|
|
|
2.2
|
%
|
|
3.5
|
%
|
|
|
2021
|
|
26
|
|
|
1,159
|
|
|
4.0
|
%
|
|
8.2
|
%
|
|
7,384
|
|
|
4.4
|
%
|
|
7.9
|
%
|
|
|
2022
|
|
63
|
|
|
2,851
|
|
|
9.7
|
%
|
|
17.9
|
%
|
|
21,848
|
|
|
13.1
|
%
|
|
21.0
|
%
|
|
|
2023
|
|
24
|
|
|
1,613
|
|
|
5.5
|
%
|
|
23.4
|
%
|
|
12,429
|
|
|
7.4
|
%
|
|
28.4
|
%
|
|
|
2024
|
|
13
|
|
|
4,751
|
|
|
16.2
|
%
|
|
39.6
|
%
|
|
15,809
|
|
|
9.5
|
%
|
|
37.9
|
%
|
|
|
2025
|
|
9
|
|
|
850
|
|
|
2.9
|
%
|
|
42.5
|
%
|
|
4,473
|
|
|
2.7
|
%
|
|
40.6
|
%
|
|
|
2026
|
|
3
|
|
|
637
|
|
|
2.2
|
%
|
|
44.7
|
%
|
|
3,477
|
|
|
2.1
|
%
|
|
42.7
|
%
|
|
|
2027
|
|
10
|
|
|
4,355
|
|
(2)
|
14.9
|
%
|
|
59.6
|
%
|
|
21,471
|
|
|
12.8
|
%
|
|
55.5
|
%
|
|
|
2028
|
|
20
|
|
|
2,674
|
|
|
9.1
|
%
|
|
68.7
|
%
|
|
18,015
|
|
|
10.8
|
%
|
|
66.3
|
%
|
|
|
Thereafter
|
|
75
|
|
|
9,180
|
|
|
31.3
|
%
|
|
100.0
|
%
|
|
56,401
|
|
|
33.7
|
%
|
|
100.0
|
%
|
|
|
Total
|
|
274
|
|
|
29,321
|
|
|
100.0
|
%
|
|
|
|
$
|
167,170
|
|
|
100.0
|
%
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average remaining lease term (in years)
|
10.3
|
|
|
|
|
|
|
11.0
|
|
|
|
|
|
|||||||||
|
(1)
|
Rented square feet is pursuant to existing leases as of
December 31, 2018
, and includes (i) space being fitted out for occupancy, if any, and (ii) space which is leased but is not occupied or is being offered for sublease by tenants, if any.
|
|
(2)
|
Rented square feet excludes a 194 square foot expansion to be constructed prior to the commencement of the lease.
|
|
|
|
|
|
|
|
|
% of Total
|
|
% of
|
|||
|
|
|
|
|
|
Rented
|
|
Rented
|
|
Annualized Rental
|
|||
|
Tenant
|
|
Property Type
|
|
Sq. Ft.
(1)
|
|
Sq. Ft.
(1)
|
|
Revenues
|
||||
|
1
|
Amazon.com.dedc, LLC / Amazon.com.kydc LLC
|
|
Mainland Industrial
|
|
3,048
|
|
|
10.4
|
%
|
|
9.5
|
%
|
|
2
|
Restoration Hardware, Inc.
|
|
Mainland Industrial
|
|
1,195
|
|
|
4.1
|
%
|
|
3.5
|
%
|
|
3
|
Federal Express Corporation / FedEx Ground Package System, Inc.
|
|
Mainland Industrial
|
|
613
|
|
|
2.1
|
%
|
|
3.1
|
%
|
|
4
|
American Tire Distributors, Inc.
(2)
|
|
Mainland Industrial
|
|
722
|
|
|
2.5
|
%
|
|
3.0
|
%
|
|
5
|
Par Hawaii Refining, LLC
|
|
Hawaii Land and Easement
|
|
3,148
|
|
|
10.7
|
%
|
|
2.8
|
%
|
|
6
|
Servco Pacific Inc.
|
|
Hawaii Land and Easement
|
|
537
|
|
|
1.8
|
%
|
|
2.2
|
%
|
|
7
|
Shurtech Brands, LLC
|
|
Mainland Industrial
|
|
645
|
|
|
2.2
|
%
|
|
2.1
|
%
|
|
8
|
BJ's Wholesale Club, Inc.
|
|
Mainland Industrial
|
|
634
|
|
|
2.2
|
%
|
|
2.1
|
%
|
|
9
|
Safeway Inc.
|
|
Hawaii Land and Easement
|
|
146
|
|
|
0.5
|
%
|
|
2.0
|
%
|
|
10
|
Exel Inc.
|
|
Mainland Industrial
|
|
945
|
|
|
3.2
|
%
|
|
1.8
|
%
|
|
11
|
Trex Company, Inc.
|
|
Mainland Industrial
|
|
646
|
|
|
2.2
|
%
|
|
1.8
|
%
|
|
12
|
Avnet, Inc.
|
|
Mainland Industrial
|
|
581
|
|
|
2.0
|
%
|
|
1.7
|
%
|
|
13
|
Manheim Remarketing, Inc.
|
|
Hawaii Land and Easement
|
|
338
|
|
|
1.2
|
%
|
|
1.6
|
%
|
|
14
|
Warehouse Rentals Inc.
|
|
Hawaii Land and Easement
|
|
278
|
|
|
0.9
|
%
|
|
1.5
|
%
|
|
15
|
Coca-Cola Bottling of Hawaii, LLC
|
|
Hawaii Land and Easement
|
|
351
|
|
|
1.2
|
%
|
|
1.5
|
%
|
|
16
|
A.L. Kilgo Company, Inc.
|
|
Hawaii Land and Easement
|
|
310
|
|
|
1.1
|
%
|
|
1.4
|
%
|
|
17
|
Hellmann Worldwide Logistics Inc.
|
|
Mainland Industrial
|
|
240
|
|
|
0.8
|
%
|
|
1.4
|
%
|
|
18
|
The Net-A-Porter Group LLC
|
|
Mainland Industrial
|
|
167
|
|
|
0.6
|
%
|
|
1.3
|
%
|
|
19
|
General Mills Operations, LLC
|
|
Mainland Industrial
|
|
158
|
|
|
0.5
|
%
|
|
1.3
|
%
|
|
20
|
Honolulu Warehouse Co., Ltd.
|
|
Hawaii Land and Easement
|
|
298
|
|
|
1.0
|
%
|
|
1.3
|
%
|
|
21
|
The Toro Company
|
|
Mainland Industrial
|
|
450
|
|
(3)
|
1.5
|
%
|
|
1.1
|
%
|
|
22
|
LZB Manufacturing, Inc.
|
|
Mainland Industrial
|
|
221
|
|
|
0.8
|
%
|
|
1.1
|
%
|
|
23
|
AES Hawaii, Inc.
|
|
Hawaii Land and Easement
|
|
1,242
|
|
|
4.2
|
%
|
|
1.1
|
%
|
|
24
|
Bradley Shopping Center Company
|
|
Hawaii Land and Easement
|
|
334
|
|
|
1.1
|
%
|
|
1.0
|
%
|
|
25
|
Kaiser Foundation Health Plan, Inc.
|
|
Hawaii Land and Easement
|
|
217
|
|
|
0.7
|
%
|
|
1.0
|
%
|
|
|
Total
|
|
|
|
17,464
|
|
|
59.5
|
%
|
|
52.2
|
%
|
|
(1)
|
Rented square feet is pursuant to existing leases as of
December 31, 2018
, and includes (i) space being fitted out for occupancy, if any, and (ii) space which is leased but is not occupied or is being offered for sublease by tenants, if any.
|
|
(2)
|
On December 19, 2018, American Tire Distributors, Inc., which occupies five of our Mainland Properties with a total of approximately 722 rentable square feet, had its Amended Joint Plan of Reorganization in Chapter 11 bankruptcy confirmed pursuant to which it assumed all of its leases with us. The tenant has paid its rental obligations through February 2019.
|
|
(3)
|
Square feet excludes a 194 square foot expansion to be constructed prior to the commencement of the lease.
|
|
|
|
Annualized
|
||
|
|
|
Rental Revenues
|
||
|
|
|
as of December 31, 2018
|
||
|
|
|
Scheduled to Reset
|
||
|
2019
|
|
$
|
5,910
|
|
|
2020
|
|
2,527
|
|
|
|
2021
|
|
2,471
|
|
|
|
2022
|
|
4,050
|
|
|
|
2023
|
|
2,842
|
|
|
|
2024 and thereafter
|
|
11,560
|
|
|
|
Total
|
|
$
|
29,360
|
|
|
|
|
Comparable Properties Results
(1)
|
|
Acquired Properties Results
(2)
|
|
Consolidated Results
|
||||||||||||||||||||||||||||||||||||
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
%
|
|
|
|
|
|
$
|
|
|
|
|
|
$
|
|
%
|
||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
Change
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
|
2018
|
|
2017
|
|
Change
|
|
Change
|
||||||||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Rental income
|
|
$
|
137,124
|
|
|
$
|
134,826
|
|
|
$
|
2,298
|
|
|
1.7
|
%
|
|
$
|
2,187
|
|
|
$
|
—
|
|
|
$
|
2,187
|
|
|
$
|
139,311
|
|
|
$
|
134,826
|
|
|
$
|
4,485
|
|
|
3.3
|
%
|
|
Tenant reimbursements and other income
|
|
22,857
|
|
|
21,680
|
|
|
1,177
|
|
|
5.4
|
%
|
|
362
|
|
|
—
|
|
|
362
|
|
|
23,219
|
|
|
21,680
|
|
|
1,539
|
|
|
7.1
|
%
|
|||||||||
|
Total revenues
|
|
159,981
|
|
|
156,506
|
|
|
3,475
|
|
|
2.2
|
%
|
|
2,549
|
|
|
—
|
|
|
2,549
|
|
|
162,530
|
|
|
156,506
|
|
|
6,024
|
|
|
3.8
|
%
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Real estate taxes
|
|
19,104
|
|
|
17,868
|
|
|
1,236
|
|
|
6.9
|
%
|
|
238
|
|
|
—
|
|
|
238
|
|
|
19,342
|
|
|
17,868
|
|
|
1,474
|
|
|
8.2
|
%
|
|||||||||
|
Other operating expenses
|
|
12,824
|
|
|
10,913
|
|
|
1,911
|
|
|
17.5
|
%
|
|
181
|
|
|
—
|
|
|
181
|
|
|
13,005
|
|
|
10,913
|
|
|
2,092
|
|
|
19.2
|
%
|
|||||||||
|
Total operating expenses
|
|
31,928
|
|
|
28,781
|
|
|
3,147
|
|
|
10.9
|
%
|
|
419
|
|
|
—
|
|
|
419
|
|
|
32,347
|
|
|
28,781
|
|
|
3,566
|
|
|
12.4
|
%
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
|
Net operating income
(3)
|
|
$
|
128,053
|
|
|
$
|
127,725
|
|
|
$
|
328
|
|
|
0.3
|
%
|
|
$
|
2,130
|
|
|
$
|
—
|
|
|
$
|
2,130
|
|
|
130,183
|
|
|
127,725
|
|
|
2,458
|
|
|
1.9
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Depreciation and amortization
|
|
28,575
|
|
|
27,315
|
|
|
1,260
|
|
|
4.6
|
%
|
||||||||||||||||||||||||||||||
|
Acquisition and transaction related costs
|
|
—
|
|
|
1,025
|
|
|
(1,025
|
)
|
|
N/M
|
|
||||||||||||||||||||||||||||||
|
General and administrative
|
|
11,307
|
|
|
16,799
|
|
|
(5,492
|
)
|
|
(32.7
|
)%
|
||||||||||||||||||||||||||||||
|
Total other expenses
|
|
39,882
|
|
|
45,139
|
|
|
(5,257
|
)
|
|
(11.6
|
)%
|
||||||||||||||||||||||||||||||
|
Interest income
|
|
200
|
|
|
—
|
|
|
200
|
|
|
N/M
|
|
||||||||||||||||||||||||||||||
|
Interest expense
|
|
(16,081
|
)
|
|
(2,439
|
)
|
|
(13,642
|
)
|
|
559.3
|
%
|
||||||||||||||||||||||||||||||
|
Income before income tax expense
|
|
74,420
|
|
|
80,147
|
|
|
(5,727
|
)
|
|
(7.1
|
)%
|
||||||||||||||||||||||||||||||
|
Income tax expense
|
|
(32
|
)
|
|
(44
|
)
|
|
12
|
|
|
(27.3
|
)%
|
||||||||||||||||||||||||||||||
|
Net income
|
|
$
|
74,388
|
|
|
$
|
80,103
|
|
|
$
|
(5,715
|
)
|
|
(7.1
|
)%
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Weighted average common shares outstanding - basic
|
|
64,139
|
|
|
45,000
|
|
|
19,139
|
|
|
42.5
|
%
|
||||||||||||||||||||||||||||||
|
Weighted average common shares outstanding - diluted
|
|
64,140
|
|
|
45,000
|
|
|
19,140
|
|
|
42.5
|
%
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Net income per common share - basic and diluted
|
|
$
|
1.16
|
|
|
$
|
1.78
|
|
|
$
|
(0.62
|
)
|
|
(34.8
|
)%
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Reconciliation of Net Income to NOI
(3)
:
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||||||||
|
Net income
|
|
$
|
74,388
|
|
|
$
|
80,103
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
Income tax expense
|
|
32
|
|
|
44
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
Income before income tax expense
|
|
74,420
|
|
|
80,147
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
Interest expense
|
|
16,081
|
|
|
2,439
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
Interest income
|
|
(200
|
)
|
|
—
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
General and administrative
|
|
11,307
|
|
|
16,799
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
Acquisition and transaction related costs
|
|
—
|
|
|
1,025
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
Depreciation and amortization
|
|
28,575
|
|
|
27,315
|
|
|
|
|
|
||||||||||||||||||||||||||||||||
|
NOI
|
|
$
|
130,183
|
|
|
$
|
127,725
|
|
|
|
|
|
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
NOI:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
|
Hawaii Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
73,523
|
|
|
$
|
73,155
|
|
|
|
|
|
||||||||||||||||
|
Mainland Properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,660
|
|
|
54,570
|
|
|
|
|
|
||||||||||||||||||
|
NOI
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
130,183
|
|
|
$
|
127,725
|
|
|
|
|
|
||||||||||||||||
|
Reconciliation of Net Income to Funds From Operations and Normalized Funds From Operations
(4)
:
|
|
2018
|
|
2017
|
|
|
|
|
||||||||||||||||||
|
Net income
|
|
$
|
74,388
|
|
|
$
|
80,103
|
|
|
|
|
|
||||||||||||||
|
Plus: depreciation and amortization
|
|
28,575
|
|
|
27,315
|
|
|
|
|
|
||||||||||||||||
|
FFO
|
|
102,963
|
|
|
107,418
|
|
|
|
|
|
||||||||||||||||
|
Plus: acquisition and transaction related costs
|
|
—
|
|
|
1,025
|
|
|
|
|
|
||||||||||||||||
|
Normalized FFO
|
|
$
|
102,963
|
|
|
$
|
108,443
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
FFO per common share - basic and diluted
|
|
$
|
1.61
|
|
|
$
|
2.39
|
|
|
|
|
|
||||||||||||||
|
Normalized FFO per common share - basic and diluted
|
|
$
|
1.61
|
|
|
$
|
2.41
|
|
|
|
|
|
||||||||||||||
|
(1)
|
Consists of 266 buildings leasable land parcels and easements that we owned (including for the period that SIR owned our properties prior to our IPO) continuously since January 1, 2017.
|
|
(2)
|
Consists of four properties that we acquired during the period from January 1, 2017 to December 31, 2018.
|
|
(3)
|
The calculation of NOI excludes certain components of net income in order to provide results that are more closely related to our property level results of operations. We calculate NOI as shown above. We define NOI as income from our rental of real estate less our property operating expenses. NOI excludes amortization of capitalized tenant improvement costs and leasing commissions that we record as depreciation and amortization. We consider NOI to be an appropriate supplemental measure to net income because it may help both investors and management to understand the operations of our properties. We use NOI to evaluate individual and company wide property level performance, and we believe that NOI provides useful information to investors regarding our results of operations because it reflects only those income and expense items that are generated and incurred at the property level and may facilitate comparisons of our operating performance between periods and with other REITs. NOI does not represent cash generated by operating activities in accordance with GAAP and should not be considered an alternative to net income as an indicator of our operating performance or as a measure of our liquidity. This measure should be considered in conjunction with net income as presented in our consolidated statements of comprehensive income. Other real estate companies and REITs may calculate NOI differently than we do.
|
|
(4)
|
We calculate FFO and Normalized FFO as shown above. FFO is calculated on the basis defined by The National Association of Real Estate Investment Trusts, or Nareit, which is net income, calculated in accordance with GAAP, plus real estate depreciation and amortization, as well as certain other adjustments currently not applicable to us. Our calculation of Normalized FFO differs from Nareit's definition of FFO because we include business management incentive fees, if any, only in the fourth quarter versus the quarter when they are recognized as expense in accordance with GAAP due to their quarterly volatility not necessarily being indicative of our core operating performance and the uncertainty as to whether any such business management incentive fees will be payable when all contingencies for determining such fees are known at the end of the calendar year and we exclude acquisition and transaction related costs expensed under GAAP. We consider FFO and Normalized FFO to be appropriate supplemental measures of operating performance for a REIT, along with net income. We believe that FFO and Normalized FFO provide useful information to investors because by excluding the effects of certain historical amounts, such as depreciation expense, FFO and Normalized FFO may facilitate a comparison of our operating performance between periods and with other REITs. FFO and Normalized FFO are among the factors considered by our Board of Trustees when determining the amount of distributions to our shareholders. Other factors include, but are not limited to, requirements to qualify for taxation as a REIT, limitations in our credit agreement, the availability to us of debt and equity capital, our expectation of our future capital requirements and operating performance and our expected needs for and availability of cash to pay our obligations. FFO and Normalized FFO do not represent cash generated by operating activities in accordance with GAAP and should not be considered alternatives to net income as indicators of our operating performance or as measures of our liquidity. These measures should be considered in conjunction with net income as presented in our consolidated statements of comprehensive income. Other real estate companies and REITs may calculate FFO and Normalized FFO differently than we do.
|
|
|
Year Ended December 31,
|
|||||||||||||
|
|
|
|
|
|
$
|
|
%
|
|||||||
|
|
2017
|
|
2016
|
|
Change
|
|
Change
|
|||||||
|
Revenues:
|
|
|
|
|
|
|
|
|||||||
|
Rental income
|
$
|
134,826
|
|
|
$
|
132,518
|
|
|
$
|
2,308
|
|
|
1.7
|
%
|
|
Tenant reimbursements and other income
|
21,680
|
|
|
20,792
|
|
|
888
|
|
|
4.3
|
%
|
|||
|
Total revenues
|
156,506
|
|
|
153,310
|
|
|
3,196
|
|
|
2.1
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|||||||
|
Real estate taxes
|
17,868
|
|
|
17,204
|
|
|
664
|
|
|
3.9
|
%
|
|||
|
Other operating expenses
|
10,913
|
|
|
10,593
|
|
|
320
|
|
|
3.0
|
%
|
|||
|
Total operating expenses
|
28,781
|
|
|
27,797
|
|
|
984
|
|
|
3.5
|
%
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
NOI
(1)
|
127,725
|
|
|
125,513
|
|
|
2,212
|
|
|
1.8
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Other expenses:
|
|
|
|
|
|
|
|
|||||||
|
Depreciation and amortization
|
27,315
|
|
|
27,074
|
|
|
241
|
|
|
0.9
|
%
|
|||
|
Acquisition related costs
|
1,025
|
|
|
35
|
|
|
990
|
|
|
2,828.6
|
%
|
|||
|
General and administrative
|
16,799
|
|
|
9,200
|
|
|
7,599
|
|
|
82.6
|
%
|
|||
|
Total other expenses
|
45,139
|
|
|
36,309
|
|
|
8,830
|
|
|
24.3
|
%
|
|||
|
Interest expense
|
(2,439
|
)
|
|
(2,262
|
)
|
|
(177
|
)
|
|
7.8
|
%
|
|||
|
Income before income tax expense
|
80,147
|
|
|
86,942
|
|
|
(6,795
|
)
|
|
(7.8
|
)%
|
|||
|
Income tax expense
|
(44
|
)
|
|
(44
|
)
|
|
—
|
|
|
0.0
|
%
|
|||
|
Net income
|
$
|
80,103
|
|
|
$
|
86,898
|
|
|
$
|
(6,795
|
)
|
|
(7.8
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Weighted average common shares outstanding - basic and diluted
|
45,000
|
|
|
45,000
|
|
|
—
|
|
|
0.0
|
%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Net income per common share - basic and diluted
|
$
|
1.78
|
|
|
$
|
1.93
|
|
|
$
|
(0.15
|
)
|
|
(7.8
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Reconciliation of Net Income to NOI
(1)
:
|
|
|
|
|
|
|
|
|||||||
|
Net income
|
$
|
80,103
|
|
|
$
|
86,898
|
|
|
|
|
|
|||
|
Income tax expense
|
44
|
|
|
44
|
|
|
|
|
|
|||||
|
Income before income tax expense
|
80,147
|
|
|
86,942
|
|
|
|
|
|
|||||
|
Interest expense
|
2,439
|
|
|
2,262
|
|
|
|
|
|
|||||
|
General and administrative
|
16,799
|
|
|
9,200
|
|
|
|
|
|
|||||
|
Acquisition related costs
|
1,025
|
|
|
35
|
|
|
|
|
|
|||||
|
Depreciation and amortization
|
27,315
|
|
|
27,074
|
|
|
|
|
|
|||||
|
NOI
|
$
|
127,725
|
|
|
$
|
125,513
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
NOI:
|
|
|
|
|
|
|
|
|||||||
|
Hawaii Properties
|
$
|
73,155
|
|
|
$
|
71,332
|
|
|
|
|
|
|||
|
Mainland Properties
|
54,570
|
|
|
54,181
|
|
|
|
|
|
|||||
|
NOI
|
$
|
127,725
|
|
|
$
|
125,513
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Reconciliation of Net Income to FFO and Normalized FFO
(2)
:
|
2017
|
|
2016
|
|
|
|
|
|||||||
|
Net income
|
$
|
80,103
|
|
|
$
|
86,898
|
|
|
|
|
|
|||
|
Plus: depreciation and amortization
|
27,315
|
|
|
27,074
|
|
|
|
|
|
|||||
|
FFO
|
107,418
|
|
|
113,972
|
|
|
|
|
|
|||||
|
Plus: acquisition and transaction related costs
|
1,025
|
|
|
35
|
|
|
|
|
|
|||||
|
Normalized FFO
|
$
|
108,443
|
|
|
$
|
114,007
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
FFO per common share - basic and diluted
|
$
|
2.39
|
|
|
$
|
2.53
|
|
|
|
|
|
|||
|
Normalized FFO per common share - basic and diluted
|
$
|
2.41
|
|
|
$
|
2.53
|
|
|
|
|
|
|||
|
•
|
maintain the occupancy of, and maintain or increase the rental rates at, our properties;
|
|
•
|
control our operating cost increases; and
|
|
•
|
purchase additional properties that produce cash flows in excess of our costs of acquisition capital and property operating expenses.
|
|
|
|
Year Ended
|
||||||
|
|
|
December 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Tenant improvements
(1)
|
|
$
|
1,431
|
|
|
$
|
464
|
|
|
Leasing costs
(2)
|
|
1,723
|
|
|
628
|
|
||
|
Building improvements
(3)
|
|
1,785
|
|
|
1,025
|
|
||
|
Development, redevelopment and other activities
(4)
|
|
1,150
|
|
|
5,205
|
|
||
|
|
|
$
|
6,089
|
|
|
$
|
7,322
|
|
|
(1)
|
Tenant improvements include capital expenditures used to improve tenants’ space or amounts paid directly to tenants to improve their space.
|
|
(2)
|
Leasing costs include leasing related costs, such as brokerage commissions, legal costs and tenant inducements.
|
|
(3)
|
Building improvements generally include (i) expenditures to replace obsolete building components and (ii) expenditures that extend the useful life of existing assets.
|
|
(4)
|
Development, redevelopment and other activities generally include (i) capital expenditures that are identified at the time of a property acquisition and incurred within a short time period after acquiring the property and (ii) capital expenditure projects that reposition a property or result in new sources of revenues.
|
|
|
New Leases
(1)
|
|
Renewals
|
|
Totals
|
||||||
|
Square feet leased during the period (in thousands)
|
370
|
|
|
2,260
|
|
|
2,630
|
|
|||
|
Total leasing costs and concession commitments
(2)
|
$
|
1,795
|
|
|
$
|
819
|
|
|
$
|
2,614
|
|
|
Total leasing costs and concession commitments per square foot
(2)
|
$
|
4.85
|
|
|
$
|
0.36
|
|
|
$
|
0.99
|
|
|
Weighted average lease term by square feet (years)
|
12.4
|
|
|
16.1
|
|
|
15.6
|
|
|||
|
Total leasing costs and concession commitments per square foot per year
(2)
|
$
|
0.39
|
|
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
(1)
|
Square feet includes a 194 square foot expansion to be constructed prior to the commencement of the lease.
|
|
(2)
|
Includes commitments made for leasing expenditures and concessions, such as leasing commissions, tenant improvements or other tenant inducements.
|
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
|
|
|
|
Less than
|
|
1-3
|
|
3-5
|
|
More than
|
||||||||||
|
Contractual Obligations
|
|
Total
|
|
1 Year
|
|
Years
|
|
Years
|
|
5 Years
|
||||||||||
|
Borrowings under revolving credit facility
|
|
$
|
413,000
|
|
|
$
|
—
|
|
|
$
|
413,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage note payable
|
|
48,750
|
|
|
—
|
|
|
48,750
|
|
|
—
|
|
|
—
|
|
|||||
|
Tenant related obligations
(1)
|
|
472
|
|
|
300
|
|
|
172
|
|
|
—
|
|
|
—
|
|
|||||
|
Other tenant related obligations
(2)
|
|
14,200
|
|
|
14,200
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Projected interest expense
(3)
|
|
50,772
|
|
|
17,680
|
|
|
33,092
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
|
$
|
527,194
|
|
|
$
|
32,180
|
|
|
$
|
495,014
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
Committed tenant related obligations include leasing commissions, tenant improvements or other tenant inducements and are based on leases in effect as of
December 31, 2018
.
|
|
(2)
|
In October 2018, we acquired a land parcel adjacent to a property we own located in Ankeny, IA, which will be used for a 194,000 square foot expansion for the existing tenant.
|
|
(3)
|
Projected interest expense is attributable to only our debt obligations as of
December 31, 2018
at existing rates and is not intended to project future interest costs which may result from debt prepayments, new debt issuances or changes in interest rates. Projected interest expense does not include interest which may become payable related to future borrowings under our revolving credit facility.
|
|
•
|
allocation of purchase prices between various asset categories, including allocations to above and below market leases and the related impact on the recognition of rental income and depreciation and amortization expenses; and
|
|
•
|
assessment of the carrying values and impairments of long lived assets.
|
|
|
|
|
|
Annual
|
|
Annual
|
|
|
|
Interest
|
|||||
|
|
|
Principal
|
|
Interest
|
|
Interest
|
|
|
|
Payments
|
|||||
|
Debt
|
|
Balance
(1)
|
|
Rate
(1)
|
|
Expense
(1)
|
|
Maturity
|
|
Due
|
|||||
|
Mortgage note (one property in Chester, VA)
|
|
$
|
48,750
|
|
|
3.99
|
%
|
|
$
|
1,945
|
|
|
2020
|
|
Monthly
|
|
(1)
|
The principal balance, annual interest rate and annual interest expense are the amounts stated in the applicable contract. In accordance with GAAP, our carrying value and recorded interest expense may differ from these amounts because of market conditions at the time we assumed this debt.
|
|
|
|
Impact of an Increase in Interest Rates
|
|||||||||||||
|
|
|
|
|
|
|
Total Interest
|
|
Annual
|
|||||||
|
|
|
Interest Rate
|
|
Outstanding
|
|
Expense
|
|
Earnings Per
|
|||||||
|
|
|
Per Year
|
|
Debt
|
|
Per Year
|
|
Share Impact
(1)
|
|||||||
|
At December 31, 2018
|
|
3.81
|
%
|
|
$
|
413,000
|
|
|
$
|
15,735
|
|
|
$
|
0.25
|
|
|
One percentage point increase
|
|
4.81
|
%
|
|
$
|
413,000
|
|
|
$
|
19,865
|
|
|
$
|
0.31
|
|
|
(1)
|
Based on the diluted weighted average common shares outstanding for the year ended
December 31, 2018
.
|
|
|
|
Impact of an Increase in Interest Rates
|
|||||||||||||
|
|
|
|
|
|
|
Total Interest
|
|
Annual
|
|||||||
|
|
|
Interest Rate
|
|
Outstanding
|
|
Expense
|
|
Earnings Per
|
|||||||
|
|
|
Per Year
|
|
Debt
|
|
Per Year
|
|
Share Impact
(1)
|
|||||||
|
At December 31, 2018
|
|
3.81
|
%
|
|
$
|
750,000
|
|
|
$
|
28,575
|
|
|
$
|
0.45
|
|
|
One percentage point increase
|
|
4.81
|
%
|
|
$
|
750,000
|
|
|
$
|
36,075
|
|
|
$
|
0.56
|
|
|
|
|
|
|
|
|
Number of securities
|
|
|
|
Number of securities
|
|
|
|
remaining available for future
|
|
|
|
to be issued upon
|
|
Weighted-average
|
|
issuance under equity
|
|
|
|
exercise of
|
|
exercise price of
|
|
compensation plan (excluding
|
|
|
|
outstanding options,
|
|
outstanding options,
|
|
securities reflected in
|
|
|
|
warrants and rights
|
|
warrants and rights
|
|
column (a))
|
|
Plan category
|
|
(a)
|
|
(b)
|
|
(c)
|
|
Equity compensation plans approved by security holders-2018 Plan
|
|
None.
|
|
None.
|
|
3,925,209
(1)
|
|
Equity compensation plans not approved by security holders
|
|
None.
|
|
None.
|
|
None.
|
|
Total
|
|
None.
|
|
None.
|
|
3,925,209
(1)
|
|
(a)
|
Index to Financial Statements and Financial Statement Schedules
|
|
(b)
|
Exhibits
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
|
2.1
|
|
|
|
|
|
|
|
2.2
|
|
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
8.1
|
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
10.5
|
|
|
|
|
|
|
|
10.6
|
|
|
|
|
|
|
|
10.7
|
|
|
|
|
|
|
|
10.8
|
|
|
|
|
|
|
|
10.9
|
|
|
|
|
|
|
|
10.10
|
|
|
|
|
|
|
|
21.1
|
|
|
|
|
|
|
|
23.1
|
|
|
|
|
|
|
|
23.2
|
|
|
|
|
|
|
|
31.1
|
|
|
|
|
|
|
|
|
|
|
|
31.2
|
|
|
|
|
|
|
|
32.1
|
|
|
|
|
|
|
|
99.1
|
|
|
|
|
|
|
|
99.2
|
|
|
|
|
|
|
|
99.3
|
|
|
|
|
|
|
|
101.1
|
|
The following materials from the Company's Annual Report on Form 10-K for the year ended December 31, 2018 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Comprehensive Income, (iii) the Consolidated Statements of Shareholders' Equity, (iv) the Consolidated Statements of Cash Flows, and (v) related notes to these financial statements, tagged as blocks of text and in detail. (Filed herewith.)
|
|
|
|
|
|
|
|
|
|
December 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Real estate properties:
|
|
|
|
|
||||
|
Land
|
|
$
|
670,501
|
|
|
$
|
642,706
|
|
|
Buildings and improvements
|
|
791,895
|
|
|
700,896
|
|
||
|
|
|
1,462,396
|
|
|
1,343,602
|
|
||
|
Accumulated depreciation
|
|
(93,291
|
)
|
|
(74,614
|
)
|
||
|
|
|
1,369,105
|
|
|
1,268,988
|
|
||
|
Acquired real estate leases, net
|
|
75,803
|
|
|
79,103
|
|
||
|
Cash and cash equivalents
|
|
9,608
|
|
|
—
|
|
||
|
Rents receivable, including straight line rents of $54,916 and $50,177, respectively, net of allowance for doubtful accounts of $1,457 and $1,241, respectively
|
|
56,940
|
|
|
51,672
|
|
||
|
Deferred leasing costs, net
|
|
6,157
|
|
|
5,254
|
|
||
|
Debt issuance costs, net
|
|
4,430
|
|
|
1,724
|
|
||
|
Due from related parties
|
|
1,390
|
|
|
—
|
|
||
|
Other assets, net
|
|
11,178
|
|
|
4,942
|
|
||
|
Total assets
|
|
$
|
1,534,611
|
|
|
$
|
1,411,683
|
|
|
|
|
|
|
|
|
|
||
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
|
|
||
|
Revolving credit facility
|
|
$
|
413,000
|
|
|
$
|
750,000
|
|
|
Mortgage note payable, net
|
|
49,195
|
|
|
49,427
|
|
||
|
Assumed real estate lease obligations, net
|
|
18,316
|
|
|
20,384
|
|
||
|
Accounts payable and other liabilities
|
|
12,040
|
|
|
11,082
|
|
||
|
Rents collected in advance
|
|
6,004
|
|
|
5,794
|
|
||
|
Security deposits
|
|
6,130
|
|
|
5,674
|
|
||
|
Due to related persons
|
|
1,653
|
|
|
7,114
|
|
||
|
Total liabilities
|
|
506,338
|
|
|
849,475
|
|
||
|
|
|
|
|
|
||||
|
Commitments and contingencies
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Shareholders' equity:
|
|
|
|
|
||||
|
Common shares of beneficial interest, $.01 par value: 100,000,000 shares authorized; 65,074,791 and 45,000,000 shares issued and outstanding, respectively
|
|
651
|
|
|
450
|
|
||
|
Additional paid in capital
|
|
998,447
|
|
|
546,489
|
|
||
|
Cumulative net income
|
|
89,657
|
|
|
15,269
|
|
||
|
Cumulative common distributions
|
|
(60,482
|
)
|
|
—
|
|
||
|
Total shareholders' equity
|
|
1,028,273
|
|
|
562,208
|
|
||
|
Total liabilities and shareholders' equity
|
|
$
|
1,534,611
|
|
|
$
|
1,411,683
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
|
|
||||||
|
REVENUES:
|
|
|
|
|
|
|
||||||
|
Rental income
|
|
$
|
139,311
|
|
|
$
|
134,826
|
|
|
$
|
132,518
|
|
|
Tenant reimbursements and other income
|
|
23,219
|
|
|
21,680
|
|
|
20,792
|
|
|||
|
Total revenues
|
|
162,530
|
|
|
156,506
|
|
|
153,310
|
|
|||
|
EXPENSES:
|
|
|
|
|
|
|
||||||
|
Real estate taxes
|
|
19,342
|
|
|
17,868
|
|
|
17,204
|
|
|||
|
Other operating expenses
|
|
13,005
|
|
|
10,913
|
|
|
10,593
|
|
|||
|
Depreciation and amortization
|
|
28,575
|
|
|
27,315
|
|
|
27,074
|
|
|||
|
Acquisition and transaction related costs
|
|
—
|
|
|
1,025
|
|
|
35
|
|
|||
|
General and administrative
|
|
11,307
|
|
|
16,799
|
|
|
9,200
|
|
|||
|
Total expenses
|
|
72,229
|
|
|
73,920
|
|
|
64,106
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Interest income
|
|
200
|
|
|
—
|
|
|
—
|
|
|||
|
Interest expense (including net amortization of debt issuance costs and premiums of $1,244, ($494) and ($292), respectively)
|
|
(16,081
|
)
|
|
(2,439
|
)
|
|
(2,262
|
)
|
|||
|
Income before income tax expense
|
|
74,420
|
|
|
80,147
|
|
|
86,942
|
|
|||
|
Income tax expense
|
|
(32
|
)
|
|
(44
|
)
|
|
(44
|
)
|
|||
|
Net income
|
|
$
|
74,388
|
|
|
$
|
80,103
|
|
|
$
|
86,898
|
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average common shares outstanding - basic
|
|
64,139
|
|
|
45,000
|
|
|
45,000
|
|
|||
|
Weighted average common shares outstanding - diluted
|
|
64,140
|
|
|
45,000
|
|
|
45,000
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net income per common share - basic and diluted
|
|
$
|
1.16
|
|
|
$
|
1.78
|
|
|
$
|
1.93
|
|
|
|
|
Number of
|
|
|
|
Additional
|
|
Cumulative
|
|
Cumulative
|
|
|
|
|
|||||||||||||
|
|
|
Common
|
|
Common
|
|
Paid In
|
|
Net
|
|
Common
|
|
Ownership
|
|
|
|||||||||||||
|
|
|
Shares
|
|
Shares
|
|
Capital
|
|
Income
|
|
Distributions
|
|
Interest
|
|
Total
|
|||||||||||||
|
Balance at December 31, 2015
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,334,170
|
|
|
$
|
1,334,170
|
|
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
86,898
|
|
|
86,898
|
|
||||||
|
Contributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,210
|
|
|
46,210
|
|
||||||
|
Distributions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(154,093
|
)
|
|
(154,093
|
)
|
||||||
|
Balance at December 31, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,313,185
|
|
|
1,313,185
|
|
||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15,269
|
|
|
—
|
|
|
64,834
|
|
|
80,103
|
|
||||||
|
Contributions
|
|
—
|
|
|
—
|
|
|
30,244
|
|
|
—
|
|
|
—
|
|
|
42,563
|
|
|
72,807
|
|
||||||
|
Distributions
|
|
—
|
|
|
—
|
|
|
(37,348
|
)
|
|
—
|
|
|
—
|
|
|
(116,539
|
)
|
|
(153,887
|
)
|
||||||
|
Issuance of common shares and reclassification of ownership interest
|
|
45,000,000
|
|
|
450
|
|
|
553,593
|
|
|
—
|
|
|
—
|
|
|
(1,304,043
|
)
|
|
(750,000
|
)
|
||||||
|
Balance at December 31, 2017
|
|
45,000,000
|
|
|
450
|
|
|
546,489
|
|
|
15,269
|
|
|
—
|
|
|
—
|
|
|
562,208
|
|
||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
74,388
|
|
|
—
|
|
|
—
|
|
|
74,388
|
|
||||||
|
Contributions
|
|
—
|
|
|
—
|
|
|
16,162
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,162
|
|
||||||
|
Distributions
|
|
—
|
|
|
—
|
|
|
(9,187
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,187
|
)
|
||||||
|
Issuance of common shares, net
|
|
20,000,000
|
|
|
200
|
|
|
444,109
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
444,309
|
|
||||||
|
Share grants
|
|
77,400
|
|
|
1
|
|
|
926
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
927
|
|
||||||
|
Share grant forfeitures
|
|
(240
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Share repurchases
|
|
(2,369
|
)
|
|
—
|
|
|
(52
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(52
|
)
|
||||||
|
Distributions to common shareholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(60,482
|
)
|
|
—
|
|
|
(60,482
|
)
|
||||||
|
Balance at December 31, 2018
|
|
65,074,791
|
|
|
$
|
651
|
|
|
$
|
998,447
|
|
|
$
|
89,657
|
|
|
$
|
(60,482
|
)
|
|
$
|
—
|
|
|
$
|
1,028,273
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Net income
|
|
$
|
74,388
|
|
|
$
|
80,103
|
|
|
$
|
86,898
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||
|
Depreciation
|
|
18,781
|
|
|
17,738
|
|
|
17,563
|
|
|||
|
Net amortization of debt issuance costs and premiums
|
|
1,244
|
|
|
(494
|
)
|
|
(292
|
)
|
|||
|
Amortization of acquired real estate leases and assumed real estate lease obligations
|
|
8,592
|
|
|
8,434
|
|
|
8,419
|
|
|||
|
Amortization of deferred leasing costs
|
|
820
|
|
|
771
|
|
|
706
|
|
|||
|
Provision for losses on rents receivable
|
|
1,198
|
|
|
704
|
|
|
257
|
|
|||
|
Straight line rental income
|
|
(4,739
|
)
|
|
(5,762
|
)
|
|
(6,202
|
)
|
|||
|
Other non-cash expenses
|
|
927
|
|
|
—
|
|
|
—
|
|
|||
|
Change in assets and liabilities:
|
|
|
|
|
|
|
||||||
|
Rents receivable
|
|
(1,727
|
)
|
|
436
|
|
|
301
|
|
|||
|
Deferred leasing costs
|
|
(1,745
|
)
|
|
(693
|
)
|
|
(910
|
)
|
|||
|
Other assets
|
|
3,591
|
|
|
(4,431
|
)
|
|
56
|
|
|||
|
Due from related persons
|
|
(1,390
|
)
|
|
—
|
|
|
—
|
|
|||
|
Accounts payable and other liabilities
|
|
1,618
|
|
|
245
|
|
|
295
|
|
|||
|
Rents collected in advance
|
|
210
|
|
|
(743
|
)
|
|
2,122
|
|
|||
|
Security deposits
|
|
456
|
|
|
33
|
|
|
42
|
|
|||
|
Due to related persons
|
|
(5,461
|
)
|
|
7,114
|
|
|
—
|
|
|||
|
Net cash provided by operating activities
|
|
96,763
|
|
|
103,455
|
|
|
109,255
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Real estate acquisitions
|
|
(121,891
|
)
|
|
(281
|
)
|
|
—
|
|
|||
|
Real estate improvements
|
|
(5,004
|
)
|
|
(6,026
|
)
|
|
(1,356
|
)
|
|||
|
Investment in Affiliates Insurance Company
|
|
(8,632
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net cash used in investing activities
|
|
(135,527
|
)
|
|
(6,307
|
)
|
|
(1,356
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Proceeds from issuance of common shares, net
|
|
444,309
|
|
|
—
|
|
|
—
|
|
|||
|
Borrowings under revolving credit facility
|
|
193,000
|
|
|
750,000
|
|
|
—
|
|
|||
|
Repayments of revolving credit facility
|
|
(530,000
|
)
|
|
—
|
|
|
—
|
|
|||
|
Repayment of mortgage notes payable
|
|
—
|
|
|
(14,344
|
)
|
|
(16
|
)
|
|||
|
Repayment of SIR note
|
|
—
|
|
|
(750,000
|
)
|
|
—
|
|
|||
|
Payment of debt issuance costs
|
|
(5,378
|
)
|
|
(1,724
|
)
|
|
—
|
|
|||
|
Distributions to common shareholders
|
|
(60,482
|
)
|
|
—
|
|
|
—
|
|
|||
|
Repurchase of common shares
|
|
(52
|
)
|
|
—
|
|
|
—
|
|
|||
|
Contributions
|
|
16,162
|
|
|
72,807
|
|
|
46,210
|
|
|||
|
Distributions
|
|
(9,187
|
)
|
|
(153,887
|
)
|
|
(154,093
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
|
48,372
|
|
|
(97,148
|
)
|
|
(107,899
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Increase in cash and cash equivalents
|
|
9,608
|
|
|
—
|
|
|
—
|
|
|||
|
Cash and cash equivalents at beginning of period
|
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Cash and cash equivalents at end of period
|
|
$
|
9,608
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
SUPPLEMENTAL DISCLOSURES:
|
|
|
|
|
|
|
||||||
|
Interest paid
|
|
$
|
14,749
|
|
|
$
|
2,752
|
|
|
$
|
2,554
|
|
|
|
|
|
|
|
|
|
||||||
|
NON-CASH FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||||||
|
Distribution to SIR of ownership interest
|
|
$
|
—
|
|
|
$
|
(1,304,043
|
)
|
|
$
|
—
|
|
|
Issuance of SIR note
|
|
$
|
—
|
|
|
$
|
750,000
|
|
|
$
|
—
|
|
|
Issuance of common shares
|
|
$
|
—
|
|
|
$
|
554,043
|
|
|
$
|
—
|
|
|
|
|
December 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Acquired real estate leases:
|
|
|
|
|
||||
|
Capitalized above market lease values
|
|
$
|
28,723
|
|
|
$
|
30,104
|
|
|
Less: accumulated amortization
|
|
(16,726
|
)
|
|
(16,440
|
)
|
||
|
Capitalized above market lease values, net
|
|
11,997
|
|
|
13,664
|
|
||
|
|
|
|
|
|
||||
|
Lease origination value
|
|
99,727
|
|
|
93,646
|
|
||
|
Less: accumulated amortization
|
|
(35,921
|
)
|
|
(28,207
|
)
|
||
|
Lease origination value, net
|
|
63,806
|
|
|
65,439
|
|
||
|
Acquired real estate leases, net
|
|
$
|
75,803
|
|
|
$
|
79,103
|
|
|
|
|
|
|
|
||||
|
Assumed real estate lease obligations:
|
|
|
|
|
||||
|
Capitalized below market lease values
|
|
$
|
34,313
|
|
|
$
|
34,786
|
|
|
Less: accumulated amortization
|
|
(15,997
|
)
|
|
(14,402
|
)
|
||
|
Assumed real estate lease obligations, net
|
|
$
|
18,316
|
|
|
$
|
20,384
|
|
|
|
|
|
|
Number
|
|
Rentable
|
|
|
|
|
|
|
|
Acquired
|
|||||||||
|
|
|
|
|
of
|
|
Square
|
|
Purchase
|
|
|
|
Buildings and
|
|
Real Estate
|
|||||||||
|
Date
|
|
Location
|
|
Properties
|
|
Feet
|
|
Price
|
|
Land
|
|
Improvements
|
|
Leases
|
|||||||||
|
June 2018
|
|
Doral, FL
(1)
|
|
1
|
|
240,283
|
|
|
$
|
43,326
|
|
|
$
|
15,225
|
|
|
$
|
28,101
|
|
|
$
|
—
|
|
|
September 2018
|
|
Carlisle, PA
|
|
1
|
|
205,090
|
|
|
20,451
|
|
|
3,299
|
|
|
15,515
|
|
|
1,637
|
|
||||
|
September 2018
|
|
Upper Marlboro, MD
|
|
1
|
|
220,800
|
|
|
29,801
|
|
|
5,296
|
|
|
21,833
|
|
|
2,672
|
|
||||
|
October 2018
|
|
Maple Grove, MN
|
|
1
|
|
319,062
|
|
|
27,807
|
|
|
3,469
|
|
|
21,287
|
|
|
3,051
|
|
||||
|
|
|
|
|
4
|
|
985,235
|
|
|
$
|
121,385
|
|
|
$
|
27,289
|
|
|
$
|
86,736
|
|
|
$
|
7,360
|
|
|
|
|
Minimum
|
||
|
|
|
Lease
|
||
|
Year
|
|
Payment
|
||
|
2019
|
|
$
|
140,363
|
|
|
2020
|
|
139,440
|
|
|
|
2021
|
|
137,814
|
|
|
|
2022
|
|
132,124
|
|
|
|
2023
|
|
113,443
|
|
|
|
Thereafter
|
|
994,544
|
|
|
|
|
|
$
|
1,657,728
|
|
|
|
|
December 31,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Revolving credit facility, due in 2021
(1)
|
|
$
|
413,000
|
|
|
$
|
750,000
|
|
|
Mortgage note payable, 3.99%, due in 2020
(2)
|
|
48,750
|
|
|
48,750
|
|
||
|
Unamortized debt premiums
|
|
445
|
|
|
677
|
|
||
|
Carrying value
|
|
$
|
462,195
|
|
|
$
|
799,427
|
|
|
(1)
|
We repaid certain amounts outstanding under our revolving credit facility on January 17, 2018 with part of the
$444,309
of net proceeds from our IPO. Upon completion of our IPO, the maturity date of our revolving credit facility was extended to December 29, 2021 and we have the option to extend the maturity date for two, six month periods through December 29, 2022.
|
|
(2)
|
We assumed this mortgage note in connection with our acquisition of a property. The stated interest rate for this mortgage debt is the contractually stated rate; we recorded the assumed mortgage note at estimated fair value on the date of acquisition. We amortize the fair value premium to interest expense over the respective term of the mortgage note to reduce interest expense to the estimated market interest rate as of the date of acquisition.
|
|
|
|
Principal
|
|
||
|
Year
|
|
Payment
|
|
||
|
2019
|
|
$
|
—
|
|
|
|
2020
|
|
48,750
|
|
|
|
|
2021
|
|
413,000
|
|
|
|
|
2022
|
|
—
|
|
|
|
|
2023
|
|
—
|
|
|
|
|
Thereafter
|
|
—
|
|
|
|
|
|
|
$
|
461,750
|
|
(1)
|
|
(1)
|
Total debt outstanding as of
December 31, 2018
, including unamortized debt premiums, was $
462,195
.
|
|
|
|
At December 31, 2018
|
|
At December 31, 2017
|
||||||||||||
|
|
|
Carrying
|
|
Estimated
|
|
Carrying
|
|
Estimated
|
||||||||
|
|
|
Value
(1)
|
|
Fair Value
|
|
Value
(1)
|
|
Fair Value
|
||||||||
|
Mortgage note payable
|
|
$
|
49,195
|
|
|
$
|
48,642
|
|
|
$
|
49,427
|
|
|
$
|
48,919
|
|
|
(1)
|
Includes unamortized premiums of
$445
and
$677
as of
December 31,
2018
and
2017
, respectively.
|
|
|
|
|
|
Weighted
|
|||
|
|
|
|
|
Average
|
|||
|
|
|
Number
|
|
Grant Date
|
|||
|
|
|
of Shares
|
|
Fair Value
|
|||
|
2018 Activity:
|
|
|
|
|
|||
|
Granted
|
|
77,400
|
|
|
$
|
22.60
|
|
|
Vested
|
|
(33,880
|
)
|
|
$
|
21.64
|
|
|
Forfeited
|
|
(240
|
)
|
|
$
|
23.33
|
|
|
Unvested shares at December 31, 2018
|
|
43,280
|
|
|
$
|
23.33
|
|
|
Declaration
|
|
Record
|
|
Paid
|
|
Distributions
|
|
Total
|
||||
|
Date
|
|
Date
|
|
Date
|
|
Per Share
|
|
Distributions
|
||||
|
4/19/2018
|
|
4/30/2018
|
|
5/14/2018
|
|
$
|
0.27
|
|
|
$
|
17,551
|
|
|
7/19/2018
|
|
7/30/2018
|
|
8/13/2018
|
|
0.33
|
|
21,457
|
||||
|
10/18/2018
|
|
10/29/2018
|
|
11/12/2018
|
|
0.33
|
|
21,474
|
||||
|
|
|
|
|
|
|
$
|
0.93
|
|
|
$
|
60,482
|
|
|
•
|
our current assets and current liabilities were settled between SIR (for the periods ending on and before the closing of our IPO) and us (for periods ending after the closing of our IPO);
|
|
•
|
SIR agreed to indemnify us with respect to any of its liabilities, and we agreed to indemnify SIR with respect to any of our liabilities, after giving effect to the settlement between us and SIR of our current assets and current liabilities; and
|
|
•
|
we and SIR agreed to cooperate to enforce the ownership limitations in our and SIR’s respective declaration of trust as may be appropriate to qualify for and maintain qualification for taxation as a REIT under the IRC and otherwise to ensure each receives the economics of its assets and liabilities and to file future tax returns, including appropriate allocations of taxable income, expenses and other tax attributes.
|
|
•
|
Base Management Fee
. The annual base management fee payable to RMR LLC by us for each applicable period is equal to the lesser of:
|
|
◦
|
the sum of (i)
0.5%
of the average aggregate historical cost of the real estate assets acquired from a REIT to which RMR LLC provided business management or property management services, or the Transferred Assets, which includes our Initial Properties we acquired from SIR, plus (ii)
0.7%
of the average aggregate historical cost of our real estate investments excluding the Transferred Assets up to
$250,000
, plus (iii)
0.5%
of the average aggregate historical cost of our real estate investments excluding the Transferred Assets exceeding
$250,000
; and
|
|
◦
|
the sum of (i)
0.7%
of the average closing price per share of our common shares on the stock exchange on which such shares are principally traded during such period, multiplied by the average number of our common shares outstanding during such period, plus the daily weighted average of the aggregate liquidation preference of each class of our preferred shares outstanding during such period, plus the daily weighted average of the aggregate principal amount of our consolidated indebtedness during such period, or, together, our Average Market Capitalization, up to
$250,000
, plus (ii)
0.5%
of our Average Market Capitalization exceeding
$250,000
.
|
|
•
|
Incentive Management Fee
. The incentive management fee which may be earned by RMR LLC for an annual period is calculated as follows:
|
|
◦
|
An amount, subject to a cap, based on the value of our common shares outstanding, equal to
12.0%
of the product of:
|
|
–
|
if the relevant measurement period ends on or before December 31, 2020,
$1,560,000
(our unadjusted equity market capitalization as calculated at our IPO) or, if the relevant measurement period ends
|
|
–
|
the amount (expressed as a percentage) by which the total return per share, as defined in the business management agreement and further described below, of our common shareholders (i.e., share price appreciation plus dividends) exceeds the total shareholder return of the applicable market index, or the benchmark return per share, for the relevant measurement period. Effective as of January 1, 2019 we amended our business management agreement with RMR LLC so that the SNL U.S. Industrial REIT Index will be used for periods beginning on and after January 1, 2019, with the SNL U.S. REIT Equity Index used for periods ending on or prior to December 31, 2018.
|
|
◦
|
The calculation of the incentive management fee (including the determinations of our equity market capitalization, initial share price and the total return per share of our common shareholders) is subject to adjustments if additional common shares are issued during the measurement period.
|
|
◦
|
No incentive management fee is payable by us unless our total return per share during the measurement period is positive.
|
|
◦
|
The measurement periods are generally three year periods ending with the year for which the incentive management fee is being calculated, with shorter periods applicable in the case of the calculation of the incentive fee for 2020 (the period beginning on January 12, 2018, the first day our common shares began trading, and ending on December 31, 2020), 2019 (the period beginning on January 12, 2018 and ending on December 31, 2019) and 2018 (the period beginning on January 12, 2018 and ending on December 31, 2018).
|
|
◦
|
If our total return per share exceeds
12.0%
per year in any measurement period, the benchmark return per share is adjusted to be the lesser of the total shareholder return of the applicable market index for such measurement period and
12.0%
per year, or the adjusted benchmark return per share. In instances where the adjusted benchmark return per share applies, the incentive management fee will be reduced if our total return per share is between
200 basis points
and
500 basis points
below the applicable market index, by a low return factor, as defined in the business management agreement, and there will be no incentive management fee paid if, in these instances, our total return per share is more than
500 basis points
below the applicable market index.
|
|
◦
|
The incentive management fee is subject to a cap. The cap is equal to the value of the number of our common shares which would, after issuance, represent
1.5%
of the number of our common shares then outstanding multiplied by the average closing price of our common shares during the
10
consecutive trading days having the highest average closing prices during the final
30
trading days of the relevant measurement period.
|
|
◦
|
Incentive management fees we paid to RMR LLC for any period may be subject to “clawback” if our financial statements for that period are restated due to material non-compliance with any financial reporting requirements under the securities laws as a result of the bad faith, fraud, willful misconduct or gross negligence of RMR LLC and the amount of the incentive management fee we paid was greater than the amount we would have paid based on the restated financial statements.
|
|
•
|
Property Management and Construction Supervision Fees
. The property management fees payable to RMR LLC by us for each applicable period are equal to
3.0%
of gross collected rents and the construction supervision fees payable to RMR LLC by us for each applicable period are equal to
5.0%
of construction costs.
|
|
•
|
Expense Reimbursement
. We are generally responsible for all of our operating expenses, including certain expenses incurred or arranged by RMR LLC on our behalf. We are generally not responsible for payment of RMR LLC’s employment, office or administrative expenses incurred to provide management services to us, except for the employment and related expenses of RMR LLC’s employees assigned to work exclusively or partly at our properties, our share of the wages, benefits and other related costs of RMR LLC’s centralized accounting personnel, our share of RMR LLC’s costs for providing our internal audit function and as otherwise agreed. Our property level operating expenses are generally incorporated into rents charged to our tenants, including certain payroll and related costs incurred by RMR LLC. These amounts are included in operating expenses in our consolidated statements of comprehensive income for these periods. The amount we recognized as expense for payroll and related costs we reimbursed to RMR LLC was
$2,672
for the period from January 17, 2018 through December 31, 2018. Our Audit Committee appoints our Director of Internal Audit and our Compensation Committee approves the costs of our internal audit function. The amount recognized as expense for internal audit costs was
$236
for the year ended December 31, 2018. This amount is included in general and administrative expenses in our consolidated statements of comprehensive income for this period.
|
|
•
|
Term
. Our management agreements with RMR LLC have terms that end on December 31, 2038, and automatically extend on December 31st of each year for an additional year, so that the terms of our management agreements thereafter end on the 20th anniversary of the date of the extension.
|
|
•
|
Termination Rights
. We have the right to terminate one or both of our management agreements with RMR LLC: (i) at any time on 60 days’ written notice for convenience, (ii) immediately on written notice for cause, as defined therein, (iii) on written notice given within
60
days after the end of an applicable calendar year for a performance reason, as defined therein, and (iv) by written notice during the
12
months following a change of control of RMR LLC, as defined therein. RMR LLC has the right to terminate the management agreements for good reason, as defined therein.
|
|
•
|
Termination Fee
. If we terminate one or both of our management agreements with RMR LLC for convenience, or if RMR LLC terminates one or both of our management agreements for good reason, we have agreed to pay RMR LLC a termination fee in an amount equal to the sum of the present values of the monthly future fees, as defined therein, for the terminated management agreement(s) for the term that was remaining prior to such termination, which, depending on the time of termination would be between
19
and
20
years. If we terminate one or both of our management agreements with RMR LLC for a performance reason, we have agreed to pay RMR LLC the termination fee calculated as described above, but assuming a
10
year term was remaining prior to the termination. We are not required to pay any termination fee if we terminate our management agreements with RMR LLC for cause or as a result of a change of control of RMR LLC.
|
|
•
|
Transition Services
. RMR LLC has agreed to provide certain transition services to us for
120
days following an applicable termination by us or notice of termination by RMR LLC, including cooperating with us and using commercially reasonable efforts to facilitate the orderly transfer of the management and real estate investment services provided under our business management agreement and to facilitate the orderly transfer of the management of the managed properties under our property management agreement, as applicable.
|
|
•
|
Vendors.
Pursuant to our management agreements with RMR LLC, RMR LLC may from time to time negotiate on our behalf with certain third party vendors and suppliers for the procurement of goods and services to us. As part of this arrangement, we may enter agreements with RMR LLC and other companies to which RMR LLC or its subsidiaries provide management services for the purpose of obtaining more favorable terms from such vendors and suppliers.
|
|
•
|
Investment Opportunities
. Under our business management agreement with RMR LLC, we acknowledge that RMR LLC may engage in other activities or businesses and act as the manager to any other person or entity (including other REITs) even though such person or entity has investment policies and objectives similar to ours and we are not entitled to preferential treatment in receiving information, recommendations and other services from RMR LLC.
|
|
|
|
2018
|
||||||||||||||
|
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||||||
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
||||||||
|
Total revenues
|
|
$
|
40,605
|
|
|
$
|
39,420
|
|
|
$
|
40,431
|
|
|
$
|
42,074
|
|
|
Net income
|
|
$
|
19,232
|
|
|
$
|
18,726
|
|
|
$
|
18,142
|
|
|
$
|
18,288
|
|
|
Net income per common share—basic and diluted
|
|
$
|
0.31
|
|
|
$
|
0.29
|
|
|
$
|
0.28
|
|
|
$
|
0.28
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
2017
|
||||||||||||||
|
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
||||||||
|
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
|
Quarter
|
||||||||
|
Total revenues
|
|
$
|
39,440
|
|
|
$
|
38,605
|
|
|
$
|
39,066
|
|
|
$
|
39,395
|
|
|
Net income
|
|
$
|
20,356
|
|
|
$
|
21,575
|
|
|
$
|
22,903
|
|
|
$
|
15,269
|
|
|
Net income per common share—basic and diluted
|
|
$
|
0.45
|
|
|
$
|
0.48
|
|
|
$
|
0.51
|
|
|
$
|
0.34
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
Balance at
|
|
Charged to
|
|
|
|
Balance
|
||||||||
|
|
|
Beginning
|
|
Costs and
|
|
|
|
at End
|
||||||||
|
Description
|
|
of Period
|
|
Expenses
|
|
Deductions
|
|
of Period
|
||||||||
|
Year ended December 31, 2016:
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
413
|
|
|
$
|
257
|
|
|
$
|
(87
|
)
|
|
$
|
583
|
|
|
Year ended December 31, 2017:
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
583
|
|
|
$
|
704
|
|
|
$
|
(46
|
)
|
|
$
|
1,241
|
|
|
Year ended December 31, 2018:
|
|
|
|
|
|
|
|
|
||||||||
|
Allowance for doubtful accounts
|
|
$
|
1,241
|
|
|
$
|
1,198
|
|
|
$
|
(982
|
)
|
|
$
|
1,457
|
|
|
|
|
|
|
|
|
Initial Cost to
|
Costs
|
|
Gross Amount Carried at
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
Company
|
Capitalized
|
|
Close of Period
(4)
|
|
|
Original
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
Buildings and
|
Subsequent to
|
|
|
Buildings and
|
|
Accumulated
|
Date
|
Construction
|
|||||||||||||||||
|
|
Property
|
Location
|
State
|
Property Type
|
Encumbrances
(1)
|
Land
|
Equipment
|
Acquisition
|
|
Land
|
Equipment
|
Total
(2)
|
Depreciation
(3)
|
Acquired
|
Date
|
|||||||||||||||||
|
1
|
4501 Industrial Drive
|
Fort Smith
|
AR
|
Mainland Industrial
|
$
|
—
|
|
$
|
900
|
|
$
|
3,485
|
|
$
|
—
|
|
|
$
|
900
|
|
$
|
3,485
|
|
$
|
4,385
|
|
$
|
(341
|
)
|
1/29/2015
|
2013
|
|
|
2
|
955 Aeroplaza Drive
|
Colorado Springs
|
CO
|
Mainland Industrial
|
—
|
|
800
|
|
7,412
|
|
—
|
|
|
800
|
|
7,412
|
|
8,212
|
|
(726
|
)
|
1/29/2015
|
2012
|
|
||||||||
|
3/4
|
13400 East 39th Avenue and 3800 Wheeling Street
|
Denver
|
CO
|
Mainland Industrial
|
—
|
|
3,100
|
|
12,955
|
|
46
|
|
|
3,100
|
|
13,001
|
|
16,101
|
|
(1,298
|
)
|
1/29/2015
|
1973
|
|
||||||||
|
5
|
150 Greenhorn Drive
|
Pueblo
|
CO
|
Mainland Industrial
|
—
|
|
200
|
|
4,177
|
|
—
|
|
|
200
|
|
4,177
|
|
4,377
|
|
(409
|
)
|
1/29/2015
|
2013
|
|
||||||||
|
6
|
2 Tower Drive
|
Wallingford
|
CT
|
Mainland Industrial
|
—
|
|
1,471
|
|
2,165
|
|
7
|
|
|
1,471
|
|
2,172
|
|
3,643
|
|
(668
|
)
|
10/24/2006
|
1978
|
|
||||||||
|
7
|
235 Great Pond Drive
|
Windsor
|
CT
|
Mainland Industrial
|
—
|
|
2,400
|
|
9,469
|
|
—
|
|
|
2,400
|
|
9,469
|
|
11,869
|
|
(1,519
|
)
|
7/20/2012
|
2004
|
|
||||||||
|
8
|
10450 Doral Boulevard
|
Doral
|
FL
|
Mainland Industrial
|
—
|
|
15,225
|
|
28,101
|
|
—
|
|
|
15,225
|
|
28,101
|
|
43,326
|
|
(468
|
)
|
6/27/2018
|
1996
|
|
||||||||
|
9
|
2100 NW 82nd Avenue
|
Miami
|
FL
|
Mainland Industrial
|
—
|
|
144
|
|
1,297
|
|
454
|
|
|
144
|
|
1,751
|
|
1,895
|
|
(749
|
)
|
3/19/1998
|
1987
|
|
||||||||
|
10
|
1000 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,252
|
|
—
|
|
—
|
|
|
2,252
|
|
—
|
|
2,252
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
11
|
1001 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
15,155
|
|
3,312
|
|
92
|
|
|
15,155
|
|
3,404
|
|
18,559
|
|
(1,269
|
)
|
12/5/2003
|
—
|
|
||||||||
|
12
|
1024 Kikowaena Place
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,818
|
|
—
|
|
—
|
|
|
1,818
|
|
—
|
|
1,818
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
13
|
1024 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,385
|
|
—
|
|
—
|
|
|
1,385
|
|
—
|
|
1,385
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
14
|
1027 Kikowaena Place
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
5,444
|
|
—
|
|
—
|
|
|
5,444
|
|
—
|
|
5,444
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
15
|
1030 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
5,655
|
|
—
|
|
—
|
|
|
5,655
|
|
—
|
|
5,655
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
16
|
1038 Kikowaena Place
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,576
|
|
—
|
|
—
|
|
|
2,576
|
|
—
|
|
2,576
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
17
|
1045 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
819
|
|
—
|
|
—
|
|
|
819
|
|
—
|
|
819
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
18
|
1050 Kikowaena Place
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,404
|
|
873
|
|
—
|
|
|
1,404
|
|
873
|
|
2,277
|
|
(328
|
)
|
12/5/2003
|
—
|
|
||||||||
|
19
|
1052 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,703
|
|
—
|
|
240
|
|
|
1,703
|
|
240
|
|
1,943
|
|
(79
|
)
|
12/5/2003
|
—
|
|
||||||||
|
20
|
1055 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,216
|
|
—
|
|
—
|
|
|
1,216
|
|
—
|
|
1,216
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
21
|
106 Puuhale Road
|
Honolulu
|
HI
|
Hawaii Building
|
—
|
|
1,113
|
|
—
|
|
229
|
|
|
1,113
|
|
229
|
|
1,342
|
|
(54
|
)
|
12/5/2003
|
1966
|
|
||||||||
|
22
|
1062 Kikowaena Place
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,049
|
|
598
|
|
—
|
|
|
1,049
|
|
598
|
|
1,647
|
|
(225
|
)
|
12/5/2003
|
—
|
|
||||||||
|
23
|
1122 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
5,781
|
|
—
|
|
—
|
|
|
5,781
|
|
—
|
|
5,781
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
24
|
113 Puuhale Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,729
|
|
—
|
|
—
|
|
|
3,729
|
|
—
|
|
3,729
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
25
|
1150 Kikowaena Place
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,445
|
|
—
|
|
—
|
|
|
2,445
|
|
—
|
|
2,445
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
26
|
120 Mokauea Street
|
Honolulu
|
HI
|
Hawaii Building
|
—
|
|
1,953
|
|
—
|
|
655
|
|
|
1,953
|
|
655
|
|
2,608
|
|
(105
|
)
|
12/5/2003
|
1970
|
|
||||||||
|
27
|
120 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Building
|
—
|
|
1,130
|
|
11,307
|
|
1,298
|
|
|
1,130
|
|
12,605
|
|
13,735
|
|
(4,321
|
)
|
11/23/2004
|
2004
|
|
||||||||
|
28
|
120B Mokauea Street
|
Honolulu
|
HI
|
Hawaii Building
|
—
|
|
1,953
|
|
—
|
|
—
|
|
|
1,953
|
|
—
|
|
1,953
|
|
—
|
|
12/5/2003
|
1970
|
|
||||||||
|
29
|
125 Puuhale Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,630
|
|
—
|
|
—
|
|
|
1,630
|
|
—
|
|
1,630
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
30
|
125B Puuhale Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,815
|
|
—
|
|
—
|
|
|
2,815
|
|
—
|
|
2,815
|
|
—
|
|
12/5/2003
|
—
|
|
||||||||
|
|
|
|
|
|
|
Initial Cost to
|
Costs
|
|
Gross Amount Carried at
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
Company
|
Capitalized
|
|
Close of Period
(4)
|
|
|
Original
|
||||||||||||
|
|
|
|
|
|
|
|
Buildings and
|
Subsequent to
|
|
|
Buildings and
|
|
Accumulated
|
Date
|
Construction
|
|||||||||
|
|
Property
|
Location
|
State
|
Property Type
|
Encumbrances
(1)
|
Land
|
Equipment
|
Acquisition
|
|
Land
|
Equipment
|
Total
(2)
|
Depreciation
(3)
|
Acquired
|
Date
|
|||||||||
|
31
|
1330 Pali Highway
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,423
|
|
—
|
|
—
|
|
|
1,423
|
|
—
|
|
1,423
|
|
—
|
|
12/5/2003
|
—
|
|
|
32
|
1360 Pali Highway
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
9,170
|
|
—
|
|
161
|
|
|
9,170
|
|
161
|
|
9,331
|
|
(103
|
)
|
12/5/2003
|
—
|
|
|
33
|
140 Puuhale Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,100
|
|
—
|
|
—
|
|
|
1,100
|
|
—
|
|
1,100
|
|
—
|
|
12/5/2003
|
—
|
|
|
34
|
142 Mokauea Street
|
Honolulu
|
HI
|
Hawaii Building
|
—
|
|
2,182
|
|
—
|
|
1,455
|
|
|
2,182
|
|
1,455
|
|
3,637
|
|
(359
|
)
|
12/5/2003
|
1972
|
|
|
35
|
148 Mokauea Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,476
|
|
—
|
|
—
|
|
|
3,476
|
|
—
|
|
3,476
|
|
—
|
|
12/5/2003
|
—
|
|
|
36
|
150 Puuhale Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
4,887
|
|
—
|
|
—
|
|
|
4,887
|
|
—
|
|
4,887
|
|
—
|
|
12/5/2003
|
—
|
|
|
37
|
151 Puuhale Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,956
|
|
—
|
|
—
|
|
|
1,956
|
|
—
|
|
1,956
|
|
—
|
|
12/5/2003
|
—
|
|
|
38
|
158 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,488
|
|
—
|
|
—
|
|
|
2,488
|
|
—
|
|
2,488
|
|
—
|
|
12/5/2003
|
—
|
|
|
39
|
165 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
758
|
|
—
|
|
—
|
|
|
758
|
|
—
|
|
758
|
|
—
|
|
12/5/2003
|
—
|
|
|
40
|
179 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,480
|
|
—
|
|
—
|
|
|
2,480
|
|
—
|
|
2,480
|
|
—
|
|
12/5/2003
|
—
|
|
|
41
|
180 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,655
|
|
—
|
|
—
|
|
|
1,655
|
|
—
|
|
1,655
|
|
—
|
|
12/5/2003
|
—
|
|
|
42
|
1926 Auiki Street
|
Honolulu
|
HI
|
Hawaii Building
|
—
|
|
2,874
|
|
—
|
|
1,562
|
|
|
2,874
|
|
1,562
|
|
4,436
|
|
(466
|
)
|
12/5/2003
|
1959
|
|
|
43
|
1931 Kahai Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,779
|
|
—
|
|
—
|
|
|
3,779
|
|
—
|
|
3,779
|
|
—
|
|
12/5/2003
|
—
|
|
|
44
|
197 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,238
|
|
—
|
|
—
|
|
|
1,238
|
|
—
|
|
1,238
|
|
—
|
|
12/5/2003
|
—
|
|
|
45
|
2001 Kahai Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,091
|
|
—
|
|
—
|
|
|
1,091
|
|
—
|
|
1,091
|
|
—
|
|
12/5/2003
|
—
|
|
|
46
|
2019 Kahai Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,377
|
|
—
|
|
—
|
|
|
1,377
|
|
—
|
|
1,377
|
|
—
|
|
12/5/2003
|
—
|
|
|
47
|
2020 Auiki Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,385
|
|
—
|
|
—
|
|
|
2,385
|
|
—
|
|
2,385
|
|
—
|
|
12/5/2003
|
—
|
|
|
48
|
204 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,689
|
|
—
|
|
—
|
|
|
1,689
|
|
—
|
|
1,689
|
|
—
|
|
12/5/2003
|
—
|
|
|
49
|
207 Puuhale Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,024
|
|
—
|
|
—
|
|
|
2,024
|
|
—
|
|
2,024
|
|
—
|
|
12/5/2003
|
—
|
|
|
50
|
2103 Kaliawa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,212
|
|
—
|
|
—
|
|
|
3,212
|
|
—
|
|
3,212
|
|
—
|
|
12/5/2003
|
—
|
|
|
51
|
2106 Kaliawa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,568
|
|
—
|
|
169
|
|
|
1,568
|
|
169
|
|
1,737
|
|
(66
|
)
|
12/5/2003
|
—
|
|
|
52
|
2110 Auiki Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
837
|
|
—
|
|
—
|
|
|
837
|
|
—
|
|
837
|
|
—
|
|
12/5/2003
|
—
|
|
|
53
|
212 Mohonua Place
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,067
|
|
—
|
|
—
|
|
|
1,067
|
|
—
|
|
1,067
|
|
—
|
|
12/5/2003
|
—
|
|
|
54
|
2122 Kaliawa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,365
|
|
—
|
|
—
|
|
|
1,365
|
|
—
|
|
1,365
|
|
—
|
|
12/5/2003
|
—
|
|
|
55
|
2127 Auiki Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,906
|
|
—
|
|
97
|
|
|
2,906
|
|
97
|
|
3,003
|
|
(25
|
)
|
12/5/2003
|
—
|
|
|
56
|
2135 Auiki Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
825
|
|
—
|
|
—
|
|
|
825
|
|
—
|
|
825
|
|
—
|
|
12/5/2003
|
—
|
|
|
57
|
2139 Kaliawa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
885
|
|
—
|
|
—
|
|
|
885
|
|
—
|
|
885
|
|
—
|
|
12/5/2003
|
—
|
|
|
58
|
214 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Building
|
—
|
|
1,864
|
|
—
|
|
485
|
|
|
1,864
|
|
485
|
|
2,349
|
|
(43
|
)
|
12/5/2003
|
1981
|
|
|
59
|
2140 Kaliawa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
931
|
|
—
|
|
—
|
|
|
931
|
|
—
|
|
931
|
|
—
|
|
12/5/2003
|
—
|
|
|
|
|
|
|
|
|
Initial Cost to
|
Costs
|
|
Gross Amount Carried at
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
Company
|
Capitalized
|
|
Close of Period
(4)
|
|
|
Original
|
||||||||||||
|
|
|
|
|
|
|
|
Buildings and
|
Subsequent to
|
|
|
Buildings and
|
|
Accumulated
|
Date
|
Construction
|
|||||||||
|
|
Property
|
Location
|
State
|
Property Type
|
Encumbrances
(1)
|
Land
|
Equipment
|
Acquisition
|
|
Land
|
Equipment
|
Total
(2)
|
Depreciation
(3)
|
Acquired
|
Date
|
|||||||||
|
60
|
2144 Auiki Street
|
Honolulu
|
HI
|
Hawaii Building
|
—
|
|
2,640
|
|
—
|
|
7,088
|
|
|
2,640
|
|
7,088
|
|
9,728
|
|
(2,068
|
)
|
12/5/2003
|
1953
|
|
|
61
|
215 Puuhale Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,117
|
|
—
|
|
—
|
|
|
2,117
|
|
—
|
|
2,117
|
|
—
|
|
12/5/2003
|
—
|
|
|
62
|
218 Mohonua Place
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,741
|
|
—
|
|
—
|
|
|
1,741
|
|
—
|
|
1,741
|
|
—
|
|
12/5/2003
|
—
|
|
|
63
|
220 Puuhale Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,619
|
|
—
|
|
—
|
|
|
2,619
|
|
—
|
|
2,619
|
|
—
|
|
12/5/2003
|
—
|
|
|
64
|
2250 Pahounui Drive
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,862
|
|
—
|
|
—
|
|
|
3,862
|
|
—
|
|
3,862
|
|
—
|
|
12/5/2003
|
—
|
|
|
65
|
2264 Pahounui Drive
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,632
|
|
—
|
|
—
|
|
|
1,632
|
|
—
|
|
1,632
|
|
—
|
|
12/5/2003
|
—
|
|
|
66
|
2276 Pahounui Drive
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,619
|
|
—
|
|
—
|
|
|
1,619
|
|
—
|
|
1,619
|
|
—
|
|
12/5/2003
|
—
|
|
|
67
|
228 Mohonua Place
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,865
|
|
—
|
|
—
|
|
|
1,865
|
|
—
|
|
1,865
|
|
—
|
|
12/5/2003
|
—
|
|
|
68
|
2308 Pahounui Drive
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,314
|
|
—
|
|
—
|
|
|
3,314
|
|
—
|
|
3,314
|
|
—
|
|
12/5/2003
|
—
|
|
|
69
|
231 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
752
|
|
—
|
|
—
|
|
|
752
|
|
—
|
|
752
|
|
—
|
|
12/5/2003
|
—
|
|
|
70
|
231B Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,539
|
|
—
|
|
—
|
|
|
1,539
|
|
—
|
|
1,539
|
|
—
|
|
12/5/2003
|
—
|
|
|
71
|
2344 Pahounui Drive
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
6,709
|
|
—
|
|
—
|
|
|
6,709
|
|
—
|
|
6,709
|
|
—
|
|
12/5/2003
|
—
|
|
|
72
|
238 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,273
|
|
—
|
|
—
|
|
|
2,273
|
|
—
|
|
2,273
|
|
—
|
|
12/5/2003
|
—
|
|
|
73
|
2635 Waiwai Loop A
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
934
|
|
350
|
|
683
|
|
|
934
|
|
1,033
|
|
1,967
|
|
(132
|
)
|
12/5/2003
|
—
|
|
|
74
|
2635 Waiwai Loop B
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,177
|
|
105
|
|
683
|
|
|
1,177
|
|
788
|
|
1,965
|
|
(40
|
)
|
12/5/2003
|
—
|
|
|
75
|
2760 Kam Highway
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
703
|
|
—
|
|
143
|
|
|
703
|
|
143
|
|
846
|
|
—
|
|
12/5/2003
|
—
|
|
|
76
|
2804 Kilihau Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,775
|
|
2
|
|
—
|
|
|
1,775
|
|
2
|
|
1,777
|
|
(1
|
)
|
12/5/2003
|
—
|
|
|
77
|
2806 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
78
|
2808 Kam Highway
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
310
|
|
—
|
|
—
|
|
|
310
|
|
—
|
|
310
|
|
—
|
|
12/5/2003
|
—
|
|
|
79
|
2809 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,837
|
|
—
|
|
—
|
|
|
1,837
|
|
—
|
|
1,837
|
|
—
|
|
12/5/2003
|
—
|
|
|
80
|
2810 Paa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,340
|
|
—
|
|
—
|
|
|
3,340
|
|
—
|
|
3,340
|
|
—
|
|
12/5/2003
|
—
|
|
|
81
|
2810 Pukoloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
27,699
|
|
—
|
|
4
|
|
|
27,699
|
|
4
|
|
27,703
|
|
(4
|
)
|
12/5/2003
|
—
|
|
|
82
|
2812 Awaawaloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
2
|
|
1
|
|
|
1,801
|
|
3
|
|
1,804
|
|
(2
|
)
|
12/5/2003
|
—
|
|
|
83
|
2814 Kilihau Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,925
|
|
—
|
|
—
|
|
|
1,925
|
|
—
|
|
1,925
|
|
—
|
|
12/5/2003
|
—
|
|
|
84
|
2815 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,818
|
|
—
|
|
5
|
|
|
1,818
|
|
5
|
|
1,823
|
|
(1
|
)
|
12/5/2003
|
—
|
|
|
85
|
2815 Kilihau Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
287
|
|
—
|
|
—
|
|
|
287
|
|
—
|
|
287
|
|
—
|
|
12/5/2003
|
—
|
|
|
86
|
2816 Awaawaloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,009
|
|
27
|
|
—
|
|
|
1,009
|
|
27
|
|
1,036
|
|
(10
|
)
|
12/5/2003
|
—
|
|
|
87
|
2819 Mokumoa Street - A
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,821
|
|
—
|
|
—
|
|
|
1,821
|
|
—
|
|
1,821
|
|
—
|
|
12/5/2003
|
—
|
|
|
88
|
2819 Mokumoa Street - B
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,816
|
|
—
|
|
—
|
|
|
1,816
|
|
—
|
|
1,816
|
|
—
|
|
12/5/2003
|
—
|
|
|
89
|
2819 Pukoloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,090
|
|
—
|
|
33
|
|
|
2,090
|
|
33
|
|
2,123
|
|
(8
|
)
|
12/5/2003
|
—
|
|
|
90
|
2821 Kilihau Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
287
|
|
—
|
|
—
|
|
|
287
|
|
—
|
|
287
|
|
—
|
|
12/5/2003
|
—
|
|
|
|
|
|
|
|
|
Initial Cost to
|
Costs
|
|
Gross Amount Carried at
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
Company
|
Capitalized
|
|
Close of Period
(4)
|
|
|
Original
|
||||||||||||
|
|
|
|
|
|
|
|
Buildings and
|
Subsequent to
|
|
|
Buildings and
|
|
Accumulated
|
Date
|
Construction
|
|||||||||
|
|
Property
|
Location
|
State
|
Property Type
|
Encumbrances
(1)
|
Land
|
Equipment
|
Acquisition
|
|
Land
|
Equipment
|
Total
(2)
|
Depreciation
(3)
|
Acquired
|
Date
|
|||||||||
|
91
|
2826 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,921
|
|
—
|
|
—
|
|
|
3,921
|
|
—
|
|
3,921
|
|
—
|
|
12/5/2003
|
—
|
|
|
92
|
2827 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
93
|
2828 Paa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
12,448
|
|
—
|
|
—
|
|
|
12,448
|
|
—
|
|
12,448
|
|
—
|
|
12/5/2003
|
—
|
|
|
94
|
2829 Awaawaloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,720
|
|
2
|
|
—
|
|
|
1,720
|
|
2
|
|
1,722
|
|
(2
|
)
|
12/5/2003
|
—
|
|
|
95
|
2829 Kilihau Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
287
|
|
—
|
|
—
|
|
|
287
|
|
—
|
|
287
|
|
—
|
|
12/5/2003
|
—
|
|
|
96
|
2829 Pukoloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,088
|
|
—
|
|
—
|
|
|
2,088
|
|
—
|
|
2,088
|
|
—
|
|
12/5/2003
|
—
|
|
|
97
|
2830 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,146
|
|
—
|
|
—
|
|
|
2,146
|
|
—
|
|
2,146
|
|
—
|
|
12/5/2003
|
—
|
|
|
98
|
2831 Awaawaloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
860
|
|
—
|
|
—
|
|
|
860
|
|
—
|
|
860
|
|
—
|
|
12/5/2003
|
—
|
|
|
99
|
2831 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,272
|
|
529
|
|
56
|
|
|
1,272
|
|
585
|
|
1,857
|
|
(219
|
)
|
12/5/2003
|
—
|
|
|
100
|
2833 Kilihau Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
601
|
|
—
|
|
—
|
|
|
601
|
|
—
|
|
601
|
|
—
|
|
12/5/2003
|
—
|
|
|
101
|
2833 Paa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,701
|
|
—
|
|
—
|
|
|
1,701
|
|
—
|
|
1,701
|
|
—
|
|
12/5/2003
|
—
|
|
|
102
|
2833 Paa Street #2
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,675
|
|
—
|
|
—
|
|
|
1,675
|
|
—
|
|
1,675
|
|
—
|
|
12/5/2003
|
—
|
|
|
103
|
2836 Awaawaloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,353
|
|
—
|
|
—
|
|
|
1,353
|
|
—
|
|
1,353
|
|
—
|
|
12/5/2003
|
—
|
|
|
104
|
2838 Kilihau Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
4,262
|
|
—
|
|
—
|
|
|
4,262
|
|
—
|
|
4,262
|
|
—
|
|
12/5/2003
|
—
|
|
|
105
|
2839 Kilihau Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
627
|
|
—
|
|
—
|
|
|
627
|
|
—
|
|
627
|
|
—
|
|
12/5/2003
|
—
|
|
|
106
|
2839 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,942
|
|
—
|
|
—
|
|
|
1,942
|
|
—
|
|
1,942
|
|
—
|
|
12/5/2003
|
—
|
|
|
107
|
2840 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,149
|
|
—
|
|
—
|
|
|
2,149
|
|
—
|
|
2,149
|
|
—
|
|
12/5/2003
|
—
|
|
|
108
|
2841 Pukoloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,088
|
|
—
|
|
—
|
|
|
2,088
|
|
—
|
|
2,088
|
|
—
|
|
12/5/2003
|
—
|
|
|
109
|
2844 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,960
|
|
14
|
|
—
|
|
|
1,960
|
|
14
|
|
1,974
|
|
(11
|
)
|
12/5/2003
|
—
|
|
|
110
|
2846-A Awaawaloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,181
|
|
954
|
|
—
|
|
|
2,181
|
|
954
|
|
3,135
|
|
(359
|
)
|
12/5/2003
|
—
|
|
|
111
|
2847 Awaawaloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
582
|
|
303
|
|
—
|
|
|
582
|
|
303
|
|
885
|
|
(114
|
)
|
12/5/2003
|
—
|
|
|
112
|
2849 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
860
|
|
—
|
|
—
|
|
|
860
|
|
—
|
|
860
|
|
—
|
|
12/5/2003
|
—
|
|
|
113
|
2850 Awaawaloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
286
|
|
173
|
|
—
|
|
|
286
|
|
173
|
|
459
|
|
(65
|
)
|
12/5/2003
|
—
|
|
|
114
|
2850 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,143
|
|
—
|
|
—
|
|
|
2,143
|
|
—
|
|
2,143
|
|
—
|
|
12/5/2003
|
—
|
|
|
115
|
2850 Paa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
22,827
|
|
—
|
|
—
|
|
|
22,827
|
|
—
|
|
22,827
|
|
—
|
|
12/5/2003
|
—
|
|
|
116
|
2855 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,807
|
|
—
|
|
—
|
|
|
1,807
|
|
—
|
|
1,807
|
|
—
|
|
12/5/2003
|
—
|
|
|
117
|
2855 Pukoloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,934
|
|
—
|
|
—
|
|
|
1,934
|
|
—
|
|
1,934
|
|
—
|
|
12/5/2003
|
—
|
|
|
118
|
2857 Awaawaloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
983
|
|
—
|
|
—
|
|
|
983
|
|
—
|
|
983
|
|
—
|
|
12/5/2003
|
—
|
|
|
119
|
2858 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
120
|
2861 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,867
|
|
—
|
|
—
|
|
|
3,867
|
|
—
|
|
3,867
|
|
—
|
|
12/5/2003
|
—
|
|
|
121
|
2864 Awaawaloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,836
|
|
—
|
|
6
|
|
|
1,836
|
|
6
|
|
1,842
|
|
(4
|
)
|
12/5/2003
|
—
|
|
|
|
|
|
|
|
|
Initial Cost to
|
Costs
|
|
Gross Amount Carried at
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
Company
|
Capitalized
|
|
Close of Period
(4)
|
|
|
Original
|
||||||||||||
|
|
|
|
|
|
|
|
Buildings and
|
Subsequent to
|
|
|
Buildings and
|
|
Accumulated
|
Date
|
Construction
|
|||||||||
|
|
Property
|
Location
|
State
|
Property Type
|
Encumbrances
(1)
|
Land
|
Equipment
|
Acquisition
|
|
Land
|
Equipment
|
Total
(2)
|
Depreciation
(3)
|
Acquired
|
Date
|
|||||||||
|
122
|
2864 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,092
|
|
—
|
|
—
|
|
|
2,092
|
|
—
|
|
2,092
|
|
—
|
|
12/5/2003
|
—
|
|
|
123
|
2865 Pukoloa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,934
|
|
—
|
|
—
|
|
|
1,934
|
|
—
|
|
1,934
|
|
—
|
|
12/5/2003
|
—
|
|
|
124
|
2868 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
125
|
2869 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,794
|
|
—
|
|
—
|
|
|
1,794
|
|
—
|
|
1,794
|
|
—
|
|
12/5/2003
|
—
|
|
|
126
|
2875 Paa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,330
|
|
—
|
|
—
|
|
|
1,330
|
|
—
|
|
1,330
|
|
—
|
|
12/5/2003
|
—
|
|
|
127
|
2879 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,789
|
|
—
|
|
—
|
|
|
1,789
|
|
—
|
|
1,789
|
|
—
|
|
12/5/2003
|
—
|
|
|
128
|
2879 Paa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,691
|
|
—
|
|
44
|
|
|
1,691
|
|
44
|
|
1,735
|
|
(11
|
)
|
12/5/2003
|
—
|
|
|
129
|
2886 Paa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,205
|
|
—
|
|
—
|
|
|
2,205
|
|
—
|
|
2,205
|
|
—
|
|
12/5/2003
|
—
|
|
|
130
|
2889 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,783
|
|
—
|
|
—
|
|
|
1,783
|
|
—
|
|
1,783
|
|
—
|
|
12/5/2003
|
—
|
|
|
131
|
2906 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,814
|
|
2
|
|
—
|
|
|
1,814
|
|
2
|
|
1,816
|
|
(1
|
)
|
12/5/2003
|
—
|
|
|
132
|
2908 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,798
|
|
12
|
|
—
|
|
|
1,798
|
|
12
|
|
1,810
|
|
(1
|
)
|
12/5/2003
|
—
|
|
|
133
|
2915 Kaihikapu Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,579
|
|
—
|
|
—
|
|
|
2,579
|
|
—
|
|
2,579
|
|
—
|
|
12/5/2003
|
—
|
|
|
134
|
2927 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,778
|
|
—
|
|
—
|
|
|
1,778
|
|
—
|
|
1,778
|
|
—
|
|
12/5/2003
|
—
|
|
|
135
|
2928 Kaihikapu Street - A
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
136
|
2928 Kaihikapu Street - B
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,948
|
|
—
|
|
—
|
|
|
1,948
|
|
—
|
|
1,948
|
|
—
|
|
12/5/2003
|
—
|
|
|
137
|
2960 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,977
|
|
—
|
|
—
|
|
|
1,977
|
|
—
|
|
1,977
|
|
—
|
|
12/5/2003
|
—
|
|
|
138
|
2965 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,140
|
|
—
|
|
—
|
|
|
2,140
|
|
—
|
|
2,140
|
|
—
|
|
12/5/2003
|
—
|
|
|
139
|
2969 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
4,038
|
|
15
|
|
—
|
|
|
4,038
|
|
15
|
|
4,053
|
|
(8
|
)
|
12/5/2003
|
—
|
|
|
140
|
2970 Mokumoa Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,722
|
|
—
|
|
—
|
|
|
1,722
|
|
—
|
|
1,722
|
|
—
|
|
12/5/2003
|
—
|
|
|
141
|
33 S. Vineyard Boulevard
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
844
|
|
—
|
|
—
|
|
|
844
|
|
—
|
|
844
|
|
—
|
|
12/5/2003
|
—
|
|
|
142
|
525 N. King Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,342
|
|
—
|
|
—
|
|
|
1,342
|
|
—
|
|
1,342
|
|
—
|
|
12/5/2003
|
—
|
|
|
143
|
609 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
616
|
|
—
|
|
8
|
|
|
616
|
|
8
|
|
624
|
|
(6
|
)
|
12/5/2003
|
—
|
|
|
144
|
619 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,401
|
|
2
|
|
12
|
|
|
1,401
|
|
14
|
|
1,415
|
|
(1
|
)
|
12/5/2003
|
—
|
|
|
145
|
645 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
882
|
|
—
|
|
—
|
|
|
882
|
|
—
|
|
882
|
|
—
|
|
12/5/2003
|
—
|
|
|
146
|
659 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
860
|
|
20
|
|
—
|
|
|
860
|
|
20
|
|
880
|
|
(16
|
)
|
12/5/2003
|
—
|
|
|
147
|
659 Puuloa Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,807
|
|
—
|
|
—
|
|
|
1,807
|
|
—
|
|
1,807
|
|
—
|
|
12/5/2003
|
—
|
|
|
148
|
660 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,783
|
|
3
|
|
1
|
|
|
1,783
|
|
4
|
|
1,787
|
|
(3
|
)
|
12/5/2003
|
—
|
|
|
149
|
667 Puuloa Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
860
|
|
2
|
|
—
|
|
|
860
|
|
2
|
|
862
|
|
(2
|
)
|
12/5/2003
|
—
|
|
|
150
|
669 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
14
|
|
62
|
|
|
1,801
|
|
76
|
|
1,877
|
|
(18
|
)
|
12/5/2003
|
—
|
|
|
151
|
673 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
152
|
675 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,081
|
|
—
|
|
—
|
|
|
1,081
|
|
—
|
|
1,081
|
|
—
|
|
12/5/2003
|
—
|
|
|
|
|
|
|
|
|
Initial Cost to
|
Costs
|
|
Gross Amount Carried at
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
Company
|
Capitalized
|
|
Close of Period
(4)
|
|
|
Original
|
||||||||||||
|
|
|
|
|
|
|
|
Buildings and
|
Subsequent to
|
|
|
Buildings and
|
|
Accumulated
|
Date
|
Construction
|
|||||||||
|
|
Property
|
Location
|
State
|
Property Type
|
Encumbrances
(1)
|
Land
|
Equipment
|
Acquisition
|
|
Land
|
Equipment
|
Total
(2)
|
Depreciation
(3)
|
Acquired
|
Date
|
|||||||||
|
153
|
679 Puuloa Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,807
|
|
3
|
|
—
|
|
|
1,807
|
|
3
|
|
1,810
|
|
(2
|
)
|
12/5/2003
|
—
|
|
|
154
|
685 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
155
|
673 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
20
|
|
—
|
|
|
1,801
|
|
20
|
|
1,821
|
|
(16
|
)
|
12/5/2003
|
—
|
|
|
156
|
692 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,798
|
|
—
|
|
—
|
|
|
1,798
|
|
—
|
|
1,798
|
|
—
|
|
12/5/2003
|
—
|
|
|
157
|
697 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
994
|
|
811
|
|
—
|
|
|
994
|
|
811
|
|
1,805
|
|
(307
|
)
|
12/5/2003
|
—
|
|
|
158
|
702 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,783
|
|
4
|
|
—
|
|
|
1,783
|
|
4
|
|
1,787
|
|
(3
|
)
|
12/5/2003
|
—
|
|
|
159
|
704 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,390
|
|
685
|
|
—
|
|
|
2,390
|
|
685
|
|
3,075
|
|
(258
|
)
|
12/5/2003
|
—
|
|
|
160
|
709 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
161
|
719 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,960
|
|
—
|
|
—
|
|
|
1,960
|
|
—
|
|
1,960
|
|
—
|
|
12/5/2003
|
—
|
|
|
162
|
729 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
163
|
733 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,403
|
|
—
|
|
—
|
|
|
3,403
|
|
—
|
|
3,403
|
|
—
|
|
12/5/2003
|
—
|
|
|
164
|
739 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
165
|
759 Puuloa Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,766
|
|
3
|
|
—
|
|
|
1,766
|
|
3
|
|
1,769
|
|
(3
|
)
|
12/5/2003
|
—
|
|
|
166
|
761 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,757
|
|
1
|
|
1
|
|
|
3,757
|
|
2
|
|
3,759
|
|
(1
|
)
|
12/5/2003
|
—
|
|
|
167
|
766 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
168
|
770 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
169
|
789 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,608
|
|
3
|
|
—
|
|
|
2,608
|
|
3
|
|
2,611
|
|
(2
|
)
|
12/5/2003
|
—
|
|
|
170
|
80 Sand Island Access Road
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
7,972
|
|
—
|
|
—
|
|
|
7,972
|
|
—
|
|
7,972
|
|
—
|
|
12/5/2003
|
—
|
|
|
171
|
803 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,804
|
|
—
|
|
—
|
|
|
3,804
|
|
—
|
|
3,804
|
|
—
|
|
12/5/2003
|
—
|
|
|
172
|
808 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,279
|
|
—
|
|
—
|
|
|
3,279
|
|
—
|
|
3,279
|
|
—
|
|
12/5/2003
|
—
|
|
|
173
|
812 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,960
|
|
25
|
|
628
|
|
|
2,613
|
|
—
|
|
2,613
|
|
—
|
|
12/5/2003
|
—
|
|
|
174
|
819 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
4,821
|
|
583
|
|
30
|
|
|
4,821
|
|
613
|
|
5,434
|
|
(230
|
)
|
12/5/2003
|
—
|
|
|
175
|
822 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,795
|
|
15
|
|
—
|
|
|
1,795
|
|
15
|
|
1,810
|
|
(12
|
)
|
12/5/2003
|
—
|
|
|
176
|
830 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
25
|
|
—
|
|
|
1,801
|
|
25
|
|
1,826
|
|
(20
|
)
|
12/5/2003
|
—
|
|
|
177
|
841 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,265
|
|
—
|
|
—
|
|
|
3,265
|
|
—
|
|
3,265
|
|
—
|
|
12/5/2003
|
—
|
|
|
178
|
842 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,795
|
|
14
|
|
—
|
|
|
1,795
|
|
14
|
|
1,809
|
|
(11
|
)
|
12/5/2003
|
—
|
|
|
179
|
846 Ala Lilikoi Boulevard B
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
234
|
|
—
|
|
—
|
|
|
234
|
|
—
|
|
234
|
|
—
|
|
12/5/2003
|
—
|
|
|
180
|
848 Ala Lilikoi Boulevard A
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
9,426
|
|
—
|
|
—
|
|
|
9,426
|
|
—
|
|
9,426
|
|
—
|
|
12/5/2003
|
—
|
|
|
181
|
850 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,682
|
|
2
|
|
—
|
|
|
2,682
|
|
2
|
|
2,684
|
|
(2
|
)
|
12/5/2003
|
—
|
|
|
182
|
852 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,801
|
|
—
|
|
—
|
|
|
1,801
|
|
—
|
|
1,801
|
|
—
|
|
12/5/2003
|
—
|
|
|
183
|
855 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,834
|
|
—
|
|
—
|
|
|
1,834
|
|
—
|
|
1,834
|
|
—
|
|
12/5/2003
|
—
|
|
|
|
|
|
|
|
|
Initial Cost to
|
Costs
|
|
Gross Amount Carried at
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
Company
|
Capitalized
|
|
Close of Period
(4)
|
|
|
Original
|
||||||||||||
|
|
|
|
|
|
|
|
Buildings and
|
Subsequent to
|
|
|
Buildings and
|
|
Accumulated
|
Date
|
Construction
|
|||||||||
|
|
Property
|
Location
|
State
|
Property Type
|
Encumbrances
(1)
|
Land
|
Equipment
|
Acquisition
|
|
Land
|
Equipment
|
Total
(2)
|
Depreciation
(3)
|
Acquired
|
Date
|
|||||||||
|
184
|
865 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,846
|
|
—
|
|
—
|
|
|
1,846
|
|
—
|
|
1,846
|
|
—
|
|
12/5/2003
|
—
|
|
|
185
|
889 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
5,888
|
|
315
|
|
—
|
|
|
5,888
|
|
315
|
|
6,203
|
|
(48
|
)
|
11/21/2012
|
—
|
|
|
186
|
905 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,148
|
|
—
|
|
—
|
|
|
1,148
|
|
—
|
|
1,148
|
|
—
|
|
12/5/2003
|
—
|
|
|
187
|
918 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,820
|
|
—
|
|
—
|
|
|
3,820
|
|
—
|
|
3,820
|
|
—
|
|
12/5/2003
|
—
|
|
|
188
|
930 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,654
|
|
—
|
|
—
|
|
|
3,654
|
|
—
|
|
3,654
|
|
—
|
|
12/5/2003
|
—
|
|
|
189
|
944 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,219
|
|
—
|
|
—
|
|
|
1,219
|
|
—
|
|
1,219
|
|
—
|
|
12/5/2003
|
—
|
|
|
190
|
949 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
11,568
|
|
—
|
|
—
|
|
|
11,568
|
|
—
|
|
11,568
|
|
—
|
|
12/5/2003
|
—
|
|
|
191
|
950 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,724
|
|
—
|
|
—
|
|
|
1,724
|
|
—
|
|
1,724
|
|
—
|
|
12/5/2003
|
—
|
|
|
192
|
960 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
614
|
|
—
|
|
—
|
|
|
614
|
|
—
|
|
614
|
|
—
|
|
12/5/2003
|
—
|
|
|
193
|
960 Mapunapuna Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,933
|
|
—
|
|
—
|
|
|
1,933
|
|
—
|
|
1,933
|
|
—
|
|
12/5/2003
|
—
|
|
|
194
|
970 Ahua Street
|
Honolulu
|
HI
|
Hawaii Land and Easement
|
—
|
|
817
|
|
—
|
|
—
|
|
|
817
|
|
—
|
|
817
|
|
—
|
|
12/5/2003
|
—
|
|
|
195
|
91-027 Kaomi Loop
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,667
|
|
—
|
|
—
|
|
|
2,667
|
|
—
|
|
2,667
|
|
—
|
|
6/15/2005
|
—
|
|
|
196
|
91-064 Kaomi Loop
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,826
|
|
—
|
|
—
|
|
|
1,826
|
|
—
|
|
1,826
|
|
—
|
|
6/15/2005
|
—
|
|
|
197
|
91-080 Hanua
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,187
|
|
—
|
|
—
|
|
|
2,187
|
|
—
|
|
2,187
|
|
—
|
|
6/15/2005
|
—
|
|
|
198
|
91-083 Hanua
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
716
|
|
—
|
|
—
|
|
|
716
|
|
—
|
|
716
|
|
—
|
|
6/15/2005
|
—
|
|
|
199
|
91-086 Kaomi Loop
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
13,884
|
|
—
|
|
—
|
|
|
13,884
|
|
—
|
|
13,884
|
|
—
|
|
6/15/2005
|
—
|
|
|
200
|
91-087 Hanua
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
381
|
|
—
|
|
—
|
|
|
381
|
|
—
|
|
381
|
|
—
|
|
6/15/2005
|
—
|
|
|
201
|
91-091 Hanua
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
552
|
|
—
|
|
—
|
|
|
552
|
|
—
|
|
552
|
|
—
|
|
6/15/2005
|
—
|
|
|
202
|
91-102 Kaomi Loop
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,599
|
|
—
|
|
—
|
|
|
1,599
|
|
—
|
|
1,599
|
|
—
|
|
6/15/2005
|
—
|
|
|
203
|
91-110 Kaomi Loop
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,293
|
|
—
|
|
—
|
|
|
1,293
|
|
—
|
|
1,293
|
|
—
|
|
6/15/2005
|
—
|
|
|
204
|
91-119 Olai
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,981
|
|
—
|
|
—
|
|
|
1,981
|
|
—
|
|
1,981
|
|
—
|
|
6/15/2005
|
—
|
|
|
205
|
91-141 Kalaeloa
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
11,624
|
|
—
|
|
—
|
|
|
11,624
|
|
—
|
|
11,624
|
|
—
|
|
6/15/2005
|
—
|
|
|
206
|
91-150 Kaomi Loop
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
3,159
|
|
—
|
|
—
|
|
|
3,159
|
|
—
|
|
3,159
|
|
—
|
|
6/15/2005
|
—
|
|
|
207
|
91-171 Olai
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
218
|
|
—
|
|
47
|
|
|
218
|
|
47
|
|
265
|
|
(17
|
)
|
6/15/2005
|
—
|
|
|
208
|
91-174 Olai
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
962
|
|
—
|
|
47
|
|
|
962
|
|
47
|
|
1,009
|
|
(16
|
)
|
6/15/2005
|
—
|
|
|
209
|
91-175 Olai
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,243
|
|
—
|
|
43
|
|
|
1,243
|
|
43
|
|
1,286
|
|
(17
|
)
|
6/15/2005
|
—
|
|
|
210
|
91-185 Kalaeloa
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,761
|
|
—
|
|
—
|
|
|
1,761
|
|
—
|
|
1,761
|
|
—
|
|
6/15/2005
|
—
|
|
|
211
|
91-202 Kalaeloa
|
Kapolei
|
HI
|
Hawaii Building
|
—
|
|
1,722
|
|
—
|
|
326
|
|
|
1,722
|
|
326
|
|
2,048
|
|
(45
|
)
|
6/15/2005
|
1964
|
|
|
212
|
91-210 Kauhi
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
567
|
|
—
|
|
—
|
|
|
567
|
|
—
|
|
567
|
|
—
|
|
6/15/2005
|
—
|
|
|
213
|
91-210 Olai
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
706
|
|
—
|
|
—
|
|
|
706
|
|
—
|
|
706
|
|
—
|
|
6/15/2005
|
—
|
|
|
214
|
91-218 Olai
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,622
|
|
—
|
|
61
|
|
|
1,622
|
|
61
|
|
1,683
|
|
(17
|
)
|
6/15/2005
|
—
|
|
|
|
|
|
|
|
|
Initial Cost to
|
Costs
|
|
Gross Amount Carried at
|
|
|
|
||||||||||||
|
|
|
|
|
|
|
Company
|
Capitalized
|
|
Close of Period
(4)
|
|
|
Original
|
||||||||||||
|
|
|
|
|
|
|
|
Buildings and
|
Subsequent to
|
|
|
Buildings and
|
|
Accumulated
|
Date
|
Construction
|
|||||||||
|
|
Property
|
Location
|
State
|
Property Type
|
Encumbrances
(1)
|
Land
|
Equipment
|
Acquisition
|
|
Land
|
Equipment
|
Total
(2)
|
Depreciation
(3)
|
Acquired
|
Date
|
|||||||||
|
215
|
91-220 Kalaeloa
|
Kapolei
|
HI
|
Hawaii Building
|
—
|
|
242
|
|
1,457
|
|
172
|
|
|
242
|
|
1,629
|
|
1,871
|
|
(537
|
)
|
6/15/2005
|
1991
|
|
|
216
|
91-222 Olai
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,035
|
|
—
|
|
—
|
|
|
2,035
|
|
—
|
|
2,035
|
|
—
|
|
6/15/2005
|
—
|
|
|
217
|
91-238 Kauhi
|
Kapolei
|
HI
|
Hawaii Building
|
—
|
|
1,390
|
|
—
|
|
9,209
|
|
|
1,390
|
|
9,209
|
|
10,599
|
|
(2,606
|
)
|
6/15/2005
|
1981
|
|
|
218
|
91-241 Kalaeloa
|
Kapolei
|
HI
|
Hawaii Building
|
—
|
|
426
|
|
3,983
|
|
838
|
|
|
426
|
|
4,821
|
|
5,247
|
|
(1,576
|
)
|
6/15/2005
|
1990
|
|
|
219
|
91-250 Komohana
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,506
|
|
—
|
|
—
|
|
|
1,506
|
|
—
|
|
1,506
|
|
—
|
|
6/15/2005
|
—
|
|
|
220
|
91-252 Kauhi
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
536
|
|
—
|
|
—
|
|
|
536
|
|
—
|
|
536
|
|
—
|
|
6/15/2005
|
—
|
|
|
221
|
91-255 Hanua
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,230
|
|
—
|
|
16
|
|
|
1,230
|
|
16
|
|
1,246
|
|
(1
|
)
|
6/15/2005
|
—
|
|
|
222
|
91-259 Olai
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,944
|
|
—
|
|
—
|
|
|
2,944
|
|
—
|
|
2,944
|
|
—
|
|
6/15/2005
|
—
|
|
|
223
|
91-265 Hanua
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,569
|
|
—
|
|
—
|
|
|
1,569
|
|
—
|
|
1,569
|
|
—
|
|
6/15/2005
|
—
|
|
|
224
|
91-300 Hanua
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,381
|
|
—
|
|
—
|
|
|
1,381
|
|
—
|
|
1,381
|
|
—
|
|
6/15/2005
|
—
|
|
|
225
|
91-329 Kauhi
|
Kapolei
|
HI
|
Hawaii Building
|
—
|
|
294
|
|
2,297
|
|
2,433
|
|
|
294
|
|
4,730
|
|
5,024
|
|
(1,342
|
)
|
6/15/2005
|
1980
|
|
|
226
|
91-349 Kauhi
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
649
|
|
—
|
|
—
|
|
|
649
|
|
—
|
|
649
|
|
—
|
|
6/15/2005
|
—
|
|
|
227
|
91-399 Kauhi
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
27,405
|
|
—
|
|
—
|
|
|
27,405
|
|
—
|
|
27,405
|
|
—
|
|
6/15/2005
|
—
|
|
|
228
|
91-400 Komohana
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,494
|
|
—
|
|
—
|
|
|
1,494
|
|
—
|
|
1,494
|
|
—
|
|
6/15/2005
|
—
|
|
|
229
|
91-410 Komohana
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
418
|
|
—
|
|
12
|
|
|
418
|
|
12
|
|
430
|
|
(1
|
)
|
6/15/2005
|
—
|
|
|
230
|
91-416 Komohana
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
713
|
|
—
|
|
11
|
|
|
713
|
|
11
|
|
724
|
|
(1
|
)
|
6/15/2005
|
—
|
|
|
231
|
AES HI Easement
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
1,250
|
|
—
|
|
—
|
|
|
1,250
|
|
—
|
|
1,250
|
|
—
|
|
6/15/2005
|
—
|
|
|
232
|
Other Easements & Lots
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
358
|
|
—
|
|
1,395
|
|
|
358
|
|
1,395
|
|
1,753
|
|
(353
|
)
|
6/15/2005
|
—
|
|
|
233
|
Tesaro 967 Easement
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
6,593
|
|
—
|
|
—
|
|
|
6,593
|
|
—
|
|
6,593
|
|
—
|
|
6/15/2005
|
—
|
|
|
234
|
Texaco Easement
|
Kapolei
|
HI
|
Hawaii Land and Easement
|
—
|
|
2,653
|
|
—
|
|
—
|
|
|
2,653
|
|
—
|
|
2,653
|
|
—
|
|
6/15/2005
|
—
|
|
|
235
|
94-240 Pupuole Street
|
Waipahu
|
HI
|
Hawaii Land and Easement
|
—
|
|
717
|
|
—
|
|
—
|
|
|
717
|
|
—
|
|
717
|
|
—
|
|
12/5/2003
|
—
|
|
|
236
|
5500 SE Delaware Avenue
|
Ankeny
|
IA
|
Mainland Industrial
|
—
|
|
2,200
|
|
16,994
|
|
1,007
|
|
|
2,707
|
|
17,494
|
|
20,201
|
|
(1,664
|
)
|
1/29/2015
|
2012
|
|
|
237
|
951 Trails Road
|
Eldridge
|
IA
|
Mainland Industrial
|
—
|
|
470
|
|
7,480
|
|
874
|
|
|
470
|
|
8,354
|
|
8,824
|
|
(2,340
|
)
|
4/2/2007
|
1994
|
|
|
238
|
2300 North 33rd Avenue East
|
Newton
|
IA
|
Mainland Industrial
|
—
|
|
500
|
|
13,236
|
|
395
|
|
|
500
|
|
13,631
|
|
14,131
|
|
(3,517
|
)
|
9/29/2008
|
2008
|
|
|
239
|
7121 South Fifth Avenue
|
Pocatello
|
ID
|
Mainland Industrial
|
—
|
|
400
|
|
4,201
|
|
145
|
|
|
400
|
|
4,346
|
|
4,746
|
|
(419
|
)
|
1/29/2015
|
2007
|
|
|
240
|
1230 West 171st Street
|
Harvey
|
IL
|
Mainland Industrial
|
—
|
|
800
|
|
1,673
|
|
—
|
|
|
800
|
|
1,673
|
|
2,473
|
|
(164
|
)
|
1/29/2015
|
2004
|
|
|
241
|
5156 American Road
|
Rockford
|
IL
|
Mainland Industrial
|
—
|
|
400
|
|
1,529
|
|
82
|
|
|
400
|
|
1,611
|
|
2,011
|
|
(151
|
)
|
1/29/2015
|
1996
|
|
|
242
|
17200 Manchac Park Lane
|
Baton Rouge
|
LA
|
Mainland Industrial
|
—
|
|
1,700
|
|
8,860
|
|
—
|
|
|
1,700
|
|
8,860
|
|
10,560
|
|
(868
|
)
|
1/29/2015
|
2014
|
|
|
243
|
209 South Bud Street
|
Lafayette
|
LA
|
Mainland Industrial
|
—
|
|
700
|
|
4,549
|
|
9
|
|
|
700
|
|
4,558
|
|
5,258
|
|
(446
|
)
|
1/29/2015
|
2010
|
|
|
244
|
4000 Principio Parkway
|
North East
|
MD
|
Mainland Industrial
|
—
|
|
4,200
|
|
71,518
|
|
650
|
|
|
4,200
|
|
72,168
|
|
76,368
|
|
(7,018
|
)
|
1/29/2015
|
2012
|
|
|
245
|
16101 Queens Court
|
Upper Marlboro
|
MD
|
Mainland Industrial
|
—
|
|
5,296
|
|
21,833
|
|
—
|
|
|
5,296
|
|
21,833
|
|
27,129
|
|
(137
|
)
|
9/28/2018
|
2016
|
|
|
246
|
3800 Midlink Drive
|
Kalamazoo
|
MI
|
Mainland Industrial
|
—
|
|
2,630
|
|
40,599
|
|
—
|
|
|
2,630
|
|
40,599
|
|
43,229
|
|
(3,975
|
)
|
1/29/2015
|
2014
|
|
|
|
|
|
|
|
|
Initial Cost to
|
Costs
|
|
Gross Amount Carried at
|
|
|
|
|||||||||||||||||||
|
|
|
|
|
|
|
Company
|
Capitalized
|
|
Close of Period
(4)
|
|
|
Original
|
|||||||||||||||||||
|
|
|
|
|
|
|
|
Buildings and
|
Subsequent to
|
|
|
Buildings and
|
|
Accumulated
|
Date
|
Construction
|
||||||||||||||||
|
|
Property
|
Location
|
State
|
Property Type
|
Encumbrances
(1)
|
Land
|
Equipment
|
Acquisition
|
|
Land
|
Equipment
|
Total
(2)
|
Depreciation
(3)
|
Acquired
|
Date
|
||||||||||||||||
|
247
|
2401 Cram Avenue SE
|
Bemidji
|
MN
|
Mainland Industrial
|
—
|
|
100
|
|
2,137
|
|
—
|
|
|
100
|
|
2,137
|
|
2,237
|
|
(209
|
)
|
1/29/2015
|
2013
|
||||||||
|
248
|
10100 89th Avenue N
|
Maple Grove
|
MN
|
Mainland Industrial
|
—
|
|
3,469
|
|
21,287
|
|
—
|
|
|
3,469
|
|
21,287
|
|
24,756
|
|
(89
|
)
|
10/16/2018
|
2015
|
||||||||
|
249
|
110 Stanbury Industrial Drive
|
Brookfield
|
MO
|
Mainland Industrial
|
—
|
|
200
|
|
1,859
|
|
—
|
|
|
200
|
|
1,859
|
|
2,059
|
|
(182
|
)
|
1/29/2015
|
2012
|
||||||||
|
250
|
628 Patton Avenue
|
Asheville
|
NC
|
Mainland Industrial
|
—
|
|
500
|
|
1,514
|
|
—
|
|
|
500
|
|
1,514
|
|
2,014
|
|
(148
|
)
|
1/29/2015
|
1994
|
||||||||
|
251
|
3900 NE 6th Street
|
Minot
|
ND
|
Mainland Industrial
|
—
|
|
700
|
|
3,223
|
|
—
|
|
|
700
|
|
3,223
|
|
3,923
|
|
(316
|
)
|
1/29/2015
|
2013
|
||||||||
|
252
|
1415 West Commerce Way
|
Lincoln
|
NE
|
Mainland Industrial
|
—
|
|
2,200
|
|
8,518
|
|
—
|
|
|
2,200
|
|
8,518
|
|
10,718
|
|
(834
|
)
|
1/29/2015
|
1971
|
||||||||
|
253
|
309 Dulty's Lane
|
Burlington
|
NJ
|
Mainland Industrial
|
—
|
|
1,600
|
|
51,400
|
|
—
|
|
|
1,600
|
|
51,400
|
|
53,000
|
|
(5,033
|
)
|
1/29/2015
|
2001
|
||||||||
|
254
|
725 Darlington Avenue
|
Mahwah
|
NJ
|
Mainland Industrial
|
—
|
|
8,492
|
|
9,451
|
|
1,047
|
|
|
8,492
|
|
10,498
|
|
18,990
|
|
(1,179
|
)
|
4/9/2014
|
1999
|
||||||||
|
255
|
2375 East Newlands Road
|
Fernley
|
NV
|
Mainland Industrial
|
—
|
|
1,100
|
|
17,314
|
|
286
|
|
|
1,100
|
|
17,600
|
|
18,700
|
|
(1,732
|
)
|
1/29/2015
|
2007
|
||||||||
|
256
|
55 Commerce Avenue
|
Albany
|
NY
|
Mainland Industrial
|
—
|
|
1,000
|
|
10,105
|
|
179
|
|
|
1,000
|
|
10,284
|
|
11,284
|
|
(1,012
|
)
|
1/29/2015
|
2013
|
||||||||
|
257
|
32150 Just Imagine Drive
|
Avon
|
OH
|
Mainland Industrial
|
—
|
|
2,200
|
|
23,280
|
|
—
|
|
|
2,200
|
|
23,280
|
|
25,480
|
|
(5,577
|
)
|
5/29/2009
|
1996
|
||||||||
|
258
|
1415 Industrial Drive
|
Chillicothe
|
OH
|
Mainland Industrial
|
—
|
|
1,200
|
|
3,265
|
|
—
|
|
|
1,200
|
|
3,265
|
|
4,465
|
|
(320
|
)
|
1/29/2015
|
2012
|
||||||||
|
259
|
5300 Centerpoint Parkway
|
Groveport
|
OH
|
Mainland Industrial
|
—
|
|
2,700
|
|
29,863
|
|
—
|
|
|
2,700
|
|
29,863
|
|
32,563
|
|
(2,924
|
)
|
1/29/2015
|
2014
|
||||||||
|
260
|
200 Orange Point Drive
|
Lewis Center
|
OH
|
Mainland Industrial
|
—
|
|
1,300
|
|
8,613
|
|
162
|
|
|
1,300
|
|
8,775
|
|
10,075
|
|
(849
|
)
|
1/29/2015
|
2013
|
||||||||
|
261
|
301 Commerce Drive
|
South Point
|
OH
|
Mainland Industrial
|
—
|
|
600
|
|
4,530
|
|
—
|
|
|
600
|
|
4,530
|
|
5,130
|
|
(444
|
)
|
1/29/2015
|
2013
|
||||||||
|
262
|
2820 State Highway 31
|
McAlester
|
OK
|
Mainland Industrial
|
—
|
|
581
|
|
2,237
|
|
4,633
|
|
|
581
|
|
6,870
|
|
7,451
|
|
(365
|
)
|
1/29/2015
|
2012
|
||||||||
|
263
|
5 Logistics Drive
|
Carlisle
|
PA
|
Mainland Industrial
|
—
|
|
3,299
|
|
15,515
|
|
—
|
|
|
3,299
|
|
15,515
|
|
18,814
|
|
(97
|
)
|
9/20/2018
|
2016
|
||||||||
|
264
|
996 Paragon Way
|
Rock Hill
|
SC
|
Mainland Industrial
|
—
|
|
2,600
|
|
35,920
|
|
—
|
|
|
2,600
|
|
35,920
|
|
38,520
|
|
(3,517
|
)
|
1/29/2015
|
2014
|
||||||||
|
265
|
510 John Dodd Road
|
Spartanburg
|
SC
|
Mainland Industrial
|
—
|
|
3,300
|
|
57,998
|
|
42
|
|
|
3,300
|
|
58,040
|
|
61,340
|
|
(5,680
|
)
|
1/29/2015
|
2012
|
||||||||
|
266
|
4836 Hickory Hill Road
|
Memphis
|
TN
|
Mainland Industrial
|
—
|
|
1,402
|
|
10,769
|
|
750
|
|
|
1,402
|
|
11,519
|
|
12,921
|
|
(1,129
|
)
|
12/23/2014
|
1984
|
||||||||
|
267
|
2020 Joe B. Jackson Parkway
|
Murfreesboro
|
TN
|
Mainland Industrial
|
—
|
|
7,500
|
|
55,259
|
|
—
|
|
|
7,500
|
|
55,259
|
|
62,759
|
|
(5,411
|
)
|
1/29/2015
|
2012
|
||||||||
|
268
|
1095 South 4800 West
|
Salt Lake City
|
UT
|
Mainland Industrial
|
—
|
|
1,500
|
|
6,913
|
|
—
|
|
|
1,500
|
|
6,913
|
|
8,413
|
|
(677
|
)
|
1/29/2015
|
2012
|
||||||||
|
269
|
1901 Meadowville Technology Parkway
|
Chester
|
VA
|
Mainland Industrial
|
49,195
|
|
4,000
|
|
67,511
|
|
—
|
|
|
4,000
|
|
67,511
|
|
71,511
|
|
(6,610
|
)
|
1/29/2015
|
2012
|
||||||||
|
270
|
181 Battaile Drive
|
Winchester
|
VA
|
Mainland Industrial
|
—
|
|
1,487
|
|
12,854
|
|
11
|
|
|
1,487
|
|
12,865
|
|
14,352
|
|
(4,086
|
)
|
4/20/2006
|
1987
|
||||||||
|
|
|
|
|
|
$
|
49,195
|
|
$
|
669,341
|
|
$
|
751,735
|
|
$
|
41,320
|
|
|
$
|
670,501
|
|
$
|
791,895
|
|
$
|
1,462,396
|
|
$
|
(93,291
|
)
|
|
|
|
(1)
|
Represents mortgage debt and includes the unamortized balance of the fair value adjustment totaling $
445
.
|
|
(2)
|
Excludes value of real estate intangibles.
|
|
(3)
|
Depreciation on buildings and improvements is provided for periods ranging up to
40
years and on equipment up to
seven
years.
|
|
(4)
|
The total aggregate cost for U.S. federal income tax purposes is approximately $
1,523,930
.
|
|
|
|
Real Estate
|
|
Accumulated
|
||||
|
|
|
Properties
|
|
Depreciation
|
||||
|
Balance at December 31, 2015
|
|
$
|
1,335,363
|
|
|
$
|
(39,707
|
)
|
|
Additions
|
|
1,659
|
|
|
(17,563
|
)
|
||
|
Disposals
|
|
(294
|
)
|
|
294
|
|
||
|
Balance at December 31, 2016
|
|
1,336,728
|
|
|
(56,976
|
)
|
||
|
Additions
|
|
6,974
|
|
|
(17,738
|
)
|
||
|
Disposals
|
|
(100
|
)
|
|
100
|
|
||
|
Balance at December 31, 2017
|
|
1,343,602
|
|
|
(74,614
|
)
|
||
|
Additions
|
|
118,898
|
|
|
(18,781
|
)
|
||
|
Disposals
|
|
(104
|
)
|
|
104
|
|
||
|
Balance at December 31, 2018
|
|
$
|
1,462,396
|
|
|
$
|
(93,291
|
)
|
|
|
|
|
|
|
INDUSTRIAL LOGISTICS PROPERTIES TRUST
|
|
|
|
|
|
|
|
By:
|
/s/ John G. Murray
|
|
|
|
John G. Murray
President and Chief Executive Officer
|
|
|
|
|
|
|
|
Dated: February 20, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
Signature
|
|
|
Title
|
|
|
Date
|
|
|
|
|
|
|
|
|
|
|
|
|
/s/ John G. Murray
|
Managing Trustee, President and Chief Executive Officer
|
February 20, 2019
|
||||||
|
John G. Murray
|
|
|
||||||
|
|
|
|
||||||
|
/s/ Richard W. Siedel, Jr.
|
Chief Financial Officer and Treasurer (principal
|
February 20, 2019
|
||||||
|
Richard W. Siedel, Jr.
|
financial officer and principal accounting officer)
|
|
||||||
|
|
|
|
||||||
|
/s/ Adam D. Portnoy
|
Managing Trustee
|
February 20, 2019
|
||||||
|
Adam D. Portnoy
|
|
|
||||||
|
|
|
|
||||||
|
/s/ Bruce M. Gans, M.D.
|
Independent Trustee
|
February 20, 2019
|
||||||
|
Bruce M. Gans, M.D.
|
|
|
||||||
|
|
|
|
||||||
|
/s/ Lisa Harris Jones
|
Independent Trustee
|
February 20, 2019
|
||||||
|
Lisa Harris Jones
|
|
|
||||||
|
|
|
|
||||||
|
/s/ Joseph L. Morea
|
Independent Trustee
|
February 20, 2019
|
||||||
|
Joseph L. Morea
|
|
|
||||||
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 |
|---|