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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended December 31, 2017
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period from to
|
|
Maryland
|
|
34-2019608
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
3025 Highland Parkway, Suite 350, Downers Grove, Illinois
|
|
60515
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
¨
|
|
Accelerated filer
¨
|
|
|
|
|
|
Non-accelerated filer
x
|
|
Smaller reporting company
¨
|
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
Emerging growth company
¨
|
|
|
|
|
Page
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
||
|
•
|
market, political and economic volatility experienced by the United States ("U.S.") economy or real estate industry as a whole, and the regional and local political and economic conditions in the markets in which our properties are located;
|
|
•
|
our ability to complete a strategic transaction, enhance stockholder value and provide liquidity to stockholders;
|
|
•
|
our ability to identify, execute and complete disposition opportunities and at expected valuations;
|
|
•
|
our ability to identify, execute and complete acquisition opportunities and to integrate and successfully operate any investment properties acquired in the future and the risks associated with such investment properties;
|
|
•
|
our ability to manage the risks of expanding, developing or re-developing some of our current and prospective investment properties;
|
|
•
|
our transition to an integrated operating platform may not prove successful over the long term;
|
|
•
|
loss of members of our senior management team or other key personnel;
|
|
•
|
changes in governmental regulations and U.S. accounting standards or interpretations thereof;
|
|
•
|
our ability to access capital for renovations and acquisitions on terms and at times that are acceptable to us;
|
|
•
|
changes in the competitive environment in the leasing market and any other market in which we operate;
|
|
•
|
forthcoming expirations of certain of our leases and our ability to re-lease such investment properties;
|
|
•
|
our ability to collect rent from tenants or to rent space on favorable terms or at all;
|
|
•
|
the impact of leasing and capital expenditures to improve our investment properties in order to retain and attract tenants;
|
|
•
|
events beyond our control, such as war, terrorist attacks, including acts of domestic terrorism, natural disasters and severe weather incidents, and any uninsured or underinsured loss resulting therefrom;
|
|
•
|
actions or failures by our joint venture partners, including development partners;
|
|
•
|
the cost of compliance with and liabilities under environmental, health and safety laws;
|
|
•
|
changes in real estate and zoning laws and increases in real property tax rates;
|
|
•
|
the economic success and viability of our anchor retail tenants;
|
|
•
|
our debt financing, including risk of default, loss and other restrictions placed on us;
|
|
•
|
our ability to refinance maturing debt or to obtain new financing on attractive terms;
|
|
•
|
future increases in interest rates;
|
|
•
|
the availability of cash flow from operating activities to fund distributions;
|
|
•
|
our investment in equity and debt securities and in companies we do not control;
|
|
•
|
our status as a real estate investment trust ("REIT") for federal tax purposes;
|
|
•
|
changes in federal, state or local tax law, including legislative, administrative, regulatory or other actions affecting REITs.; and
|
|
•
|
the impact of changes in the tax code as a result of recent U.S. federal income tax reform and uncertainty as to how some of those changes may be applied.
|
|
|
No. of Properties
|
|
GLA
(square feet)
|
|
Economic Occupancy (a)
|
|
ABR per
Square Foot (b)
|
|
Wholly owned and consolidated
|
|
|
|
|
|
|
|
|
Neighborhood and Community Center
|
41
|
|
4,166,659
|
|
94.1%
|
|
$17.32
|
|
Power Center
|
30
|
|
8,278,044
|
|
94.2%
|
|
15.50
|
|
|
71
|
|
12,444,703
|
|
94.2%
|
|
16.11
|
|
Properties held by IAGM (c)
|
|
|
|
|
|
|
|
|
Neighborhood and Community Center
|
7
|
|
1,266,696
|
|
91.1%
|
|
18.60
|
|
Power Center
|
8
|
|
1,709,707
|
|
90.7%
|
|
15.29
|
|
|
15
|
|
2,976,403
|
|
90.9%
|
|
16.76
|
|
Multi-tenant retail platform, totals
|
86
|
|
15,421,106
|
|
93.5%
|
|
$16.23
|
|
(a)
|
Economic occupancy is defined as the percentage of total GLA for which a tenant is obligated to pay rent under the terms of its lease agreement, regardless of the actual use or occupancy by that tenant of the area being leased. Actual use may be less than economic square footage.
|
|
(b)
|
Annualized Base Rent ("ABR") is computed as revenue for the last month of the period multiplied by twelve months. ABR includes the effect of rent abatements, lease inducements, straight-line rent GAAP adjustments and ground rent income. ABR per square foot is computed as ABR divided by the total leased square footage at the end of the period. Specialty leasing represents leases of less than one year in duration for inline space and includes any term length for a common area space, and is excluded from the ABR and leased square footage figures when computing the ABR per square foot.
|
|
(c)
|
Of the 15 retail properties owned through our interest in IAGM, one property is under re-development and has been classified as unstabilized. This property remains included in overall property count but has been removed from the results for GLA, economic occupancy, and ABR per square foot shown in tables throughout this Annual Report.
|
|
•
|
Acquire accretive retail properties in core markets;
|
|
•
|
Opportunistically dispose of retail properties with maximized values and retail properties not located in our core markets;
|
|
•
|
Pursue re-development opportunities at our current retail properties; and
|
|
•
|
Maintain low leverage and a flexible capital structure.
|
|
•
|
the financial condition of our tenants may be adversely affected, which may result in us having to increase concessions, reduce rental rates or make capital improvements in order to maintain occupancy levels or to negotiate for reduced space needs, which may result in a decrease in our occupancy levels and cash flows;
|
|
•
|
significant job loss may occur, which may decrease demand for space and result in lower occupancy levels, which will result in decreased revenues and which could diminish the value of assets, which depend, in part, upon the cash flow generated by our assets;
|
|
•
|
an increase in the number of bankruptcies or insolvency proceedings of our tenants and lease guarantors, which could delay our efforts to collect rent and any past due balances under the relevant leases and ultimately could preclude collection of these sums;
|
|
•
|
our ability to borrow on terms and conditions that we find acceptable may be limited;
|
|
•
|
consolidation in the retail sector, which could negatively impact the rental rates we are able to charge and occupancy levels;
|
|
•
|
the amount of capital that is available to finance assets could diminish, which, in turn, could lead to a decline in asset values generally, slow asset transaction activity, and reduce the loan to value ratio upon which lenders are willing to lend;
|
|
•
|
the value of certain of our assets may decrease below the amounts we paid for them, which would limit our ability to dispose of assets at attractive prices or for potential buyers to obtain debt financing secured by these assets and could reduce our ability to finance our business; and
|
|
•
|
changing government regulations, including tax policies.
|
|
•
|
Construction costs of a project may be higher than projected, potentially making a project unfeasible or unprofitable;
|
|
•
|
We may lose cash flow during re-development periods;
|
|
•
|
We may not be able to obtain financing, if needed, or to refinance loans on favorable terms, if at all;
|
|
•
|
We may be unable to obtain zoning, occupancy or other governmental approvals or permits;
|
|
•
|
We may be unable to find tenants for the properties;
|
|
•
|
Occupancy rates and rents may not meet our projections and a project may not be profitable; and
|
|
•
|
We may need the consent of third parties, such as anchor tenants, mortgage lenders and joint venture partners for such projects, and those consents may be withheld.
|
|
•
|
risks associated with the possibility that cost increases will outpace revenue increases and that in the event of an economic slowdown, the high proportion of fixed costs will make it difficult to reduce costs to the extent required to offset declining revenues;
|
|
•
|
changes in tax laws and property taxes, or an increase in the assessed valuation of an asset for real estate tax purposes;
|
|
•
|
adverse changes in the federal, state or local laws and regulations applicable to us, including those affecting zoning, fuel and energy consumption, water and environmental restrictions, and the related costs of compliance;
|
|
•
|
changing market demographics;
|
|
•
|
an inability to finance real estate assets on favorable terms, if at all;
|
|
•
|
the ongoing need for owner-funded capital improvements and expenditures to maintain or upgrade assets;
|
|
•
|
fluctuations in real estate values or potential impairments in the value of our assets;
|
|
•
|
natural disasters, such as earthquakes, floods or other insured or uninsured losses; and
|
|
•
|
changes in interest rates and availability, cost and terms of financing.
|
|
•
|
the possibility that the investment may require additional capital that we or our joint venture partner does not have, which lack of capital could affect the performance of the investment or dilute our interest if our joint venture partner were to contribute our share of the capital;
|
|
•
|
the possibility that our joint venture partner in an investment might breach a loan agreement or other agreement or otherwise, by action or inaction, act in a way detrimental to us or the investment;
|
|
•
|
the possibility that we may incur liabilities as the result of the action taken by our joint venture partner; or
|
|
•
|
that such joint venture partner may exercise buy/sell rights that force us to either acquire the entire investment, or dispose of our share, at a time, on terms and/or at a price that may not be consistent with our investment objectives.
|
|
•
|
a stockholder would be able to resell his, her or its shares at this estimated value;
|
|
•
|
a stockholder would ultimately realize distributions per share equal to our estimated value per share upon liquidation of our assets and settlement of our liabilities or a sale of the Company;
|
|
•
|
our shares would trade at a price equal to or greater than the estimated value per share if we listed them on a national securities exchange;
|
|
•
|
the estimated transaction costs, closing costs and contingencies related to the disposition of our student housing platform and certain of our multi-tenant retail properties reflected in our estimated value were incurred at the level estimated by the Company;
|
|
•
|
the methodology used to estimate our value per share would be acceptable to the Financial Industry Regulatory Authority ("FINRA") or that the estimated value per share will satisfy the applicable annual valuation requirements under the Employee Retirement Income Security Act of 1974, as amended ("ERISA"), and the Code with respect to employee benefit plans subject to ERISA and other retirement plans or accounts subject to Section 4975 of the Code; or
|
|
•
|
this estimated value will increase, stay at the current level, or not continue to decrease, over time.
|
|
•
|
actual receipt of an improper benefit or profit in money, property or services; or
|
|
•
|
active and deliberate dishonesty by the director or officer that was established by a final judgment as being material to the cause of action adjudicated.
|
|
•
|
"business combination" provisions that, subject to limitations, prohibit certain business combinations between us and an “interested stockholder” (defined generally as any person who beneficially owns, directly or indirectly, 10% or more of the voting power of our outstanding voting stock or an affiliate or associate of ours who was the beneficial owner, directly or indirectly, of 10% or more of the voting power of our then outstanding stock at any time within the two-year period immediately prior to the date in question) for five years after the most recent date on which the stockholder becomes an interested stockholder, and thereafter impose fair price and/or supermajority stockholder voting requirements on these combinations; and
|
|
•
|
"control share" provisions that provide that "control shares" of our company (defined as voting shares that, when aggregated with other shares controlled by the stockholder, entitle the stockholder to exercise one of three increasing ranges of voting power in electing directors) acquired in a "control share acquisition" (defined as the direct or indirect acquisition of ownership or control of issued and outstanding control shares) have no voting rights except to the extent approved by our stockholders by the affirmative vote of at least two-thirds of all the votes entitled to be cast on the matter, excluding all interested shares.
|
|
•
|
we would not be allowed a deduction for dividends paid to stockholders in computing our taxable income and would be subject to U.S. federal income tax at regular corporate rates;
|
|
•
|
we could be subject to the U.S. federal alternative minimum tax for the tax years prior to January 1, 2018 and possibly increased state and local taxes; and
|
|
•
|
unless we are entitled to relief under certain U.S. federal income tax laws, we could not re-elect REIT status until the fifth calendar year after the year in which we failed to qualify as a REIT.
|
|
•
|
temporarily reducing individual U.S. federal income tax rates on ordinary income; the highest individual U.S. federal income tax rate has been reduced from 39.6% to 37% for taxable years beginning after December 31, 2017 and before January 1, 2026;
|
|
•
|
permanently eliminating the progressive corporate tax rate structure, which previously imposed a maximum corporate tax rate of 35%, and replacing it with a flat corporate tax rate of 21%;
|
|
•
|
permitting a deduction for certain pass-through business income, including dividends received by our stockholders from us that are not designated by us as capital gain dividends or qualified dividend income, which will allow individuals, trusts, and estates to deduct up to 20% of such amounts for taxable years beginning after December 31, 2017 and before January 1, 2026;
|
|
•
|
reducing the highest rate of withholding with respect to our distributions to non-U.S. stockholders that are treated as attributable to gains from the sale or exchange of U.S. real property interests from 35% to 21%;
|
|
•
|
limiting our deduction for net operating losses arising in taxable years beginning after December 31, 2017 to 80% of our REIT taxable income (determined without regard to the dividends paid reduction);
|
|
•
|
generally limiting the deduction for net business interest expense in excess of 30% of a business's "adjusted taxable income," except for taxpayers that engage in certain real estate businesses (including most equity REITs) and elect out of this rule (provided that such electing taxpayers must use an alternative depreciation system with longer depreciation periods); and
|
|
•
|
eliminating the corporate alternative minimum tax.
|
|
|
State
|
|
No. of Properties
|
|
GLA
(square feet)
|
|
% of Total GLA
|
|
|
1
|
|
Texas
|
|
35
|
|
6,494,242
|
|
42.1%
|
|
2
|
|
North Carolina
|
|
8
|
|
1,716,531
|
|
11.1%
|
|
3
|
|
Florida
|
|
8
|
|
1,547,343
|
|
10.0%
|
|
4
|
|
Georgia
|
|
9
|
|
1,363,192
|
|
8.8%
|
|
5
|
|
California
|
|
7
|
|
1,046,633
|
|
6.8%
|
|
6
|
|
Oklahoma (a)
|
|
3
|
|
728,467
|
|
4.7%
|
|
7
|
|
Colorado
|
|
4
|
|
665,388
|
|
4.3%
|
|
8
|
|
Virginia
|
|
2
|
|
375,606
|
|
2.4%
|
|
9
|
|
Iowa
|
|
1
|
|
282,708
|
|
1.8%
|
|
10
|
|
Wisconsin
|
|
1
|
|
239,177
|
|
1.6%
|
|
11
|
|
Alabama
|
|
1
|
|
208,638
|
|
1.4%
|
|
12
|
|
Ohio
|
|
2
|
|
187,565
|
|
1.2%
|
|
13
|
|
Kentucky
|
|
2
|
|
176,657
|
|
1.1%
|
|
14
|
|
Louisiana
|
|
1
|
|
156,441
|
|
1.0%
|
|
15
|
|
Maryland
|
|
1
|
|
125,018
|
|
0.8%
|
|
16
|
|
Pennsylvania
|
|
1
|
|
107,500
|
|
0.7%
|
|
|
Total
|
|
86
|
|
15,421,106
|
|
100%
|
|
|
(a)
|
Oklahoma excludes 267,590 square feet of GLA related to Bryant Square, an IAGM retail property that is under re-development and has been classified as unstabilized.
|
|
Tenant Name
|
|
Total ABR
($ thousands)
|
|
Percent of
Total ABR
|
|
GLA
(square feet)
|
|
Percentage of
Total GLA
|
||
|
Ross Dress For Less
|
|
$
|
7,621
|
|
|
3.3%
|
|
704,626
|
|
4.6%
|
|
Best Buy
|
|
7,388
|
|
|
3.2%
|
|
519,531
|
|
3.4%
|
|
|
PetSmart
|
|
5,862
|
|
|
2.5%
|
|
423,879
|
|
2.7%
|
|
|
Publix
|
|
5,509
|
|
|
2.4%
|
|
534,698
|
|
3.5%
|
|
|
Dick's Sporting Goods
|
|
3,936
|
|
|
1.7%
|
|
330,073
|
|
2.1%
|
|
|
Michaels
|
|
3,360
|
|
|
1.5%
|
|
282,502
|
|
1.8%
|
|
|
Bed Bath & Beyond
|
|
2,961
|
|
|
1.3%
|
|
269,527
|
|
1.7%
|
|
|
Kohl's
|
|
2,913
|
|
|
1.3%
|
|
352,183
|
|
2.3%
|
|
|
HEB
|
|
2,913
|
|
|
1.3%
|
|
348,445
|
|
2.3%
|
|
|
Ralph's
|
|
2,377
|
|
|
1.0%
|
|
154,350
|
|
1.0%
|
|
|
Totals
|
|
$
|
44,840
|
|
|
|
|
3,919,814
|
|
|
|
Lease
Expiration Year
|
|
No. of
Expiring
Leases
|
|
GLA of
Expiring Leases
(square feet)
|
|
ABR of
Expiring Leases
($ thousands)
|
|
Percent of
Total GLA of Expiring Leases
|
|
Percent of
Total ABR
|
|
Expiring ABR
per square foot
|
|||
|
2018
|
|
234
|
|
906,846
|
|
|
$
|
17,693
|
|
|
6.3%
|
|
7.6%
|
|
$19.51
|
|
2019
|
|
298
|
|
1,935,383
|
|
|
30,096
|
|
|
13.4%
|
|
12.9%
|
|
15.55
|
|
|
2020
|
|
298
|
|
1,523,244
|
|
|
26,872
|
|
|
10.6%
|
|
11.6%
|
|
17.64
|
|
|
2021
|
|
282
|
|
1,924,418
|
|
|
31,541
|
|
|
13.3%
|
|
13.6%
|
|
16.39
|
|
|
2022
|
|
312
|
|
2,162,233
|
|
|
36,435
|
|
|
15.0%
|
|
15.7%
|
|
16.85
|
|
|
2023
|
|
121
|
|
1,134,038
|
|
|
17,994
|
|
|
7.9%
|
|
7.7%
|
|
15.87
|
|
|
2024
|
|
86
|
|
1,109,611
|
|
|
15,499
|
|
|
7.7%
|
|
6.7%
|
|
13.97
|
|
|
2025
|
|
77
|
|
829,337
|
|
|
12,209
|
|
|
5.8%
|
|
5.3%
|
|
14.72
|
|
|
2026
|
|
72
|
|
384,699
|
|
|
7,447
|
|
|
2.7%
|
|
3.2%
|
|
19.36
|
|
|
2027
|
|
96
|
|
767,897
|
|
|
15,785
|
|
|
5.3%
|
|
6.8%
|
|
20.56
|
|
|
Thereafter
|
|
82
|
|
1,472,120
|
|
|
18,583
|
|
|
10.2%
|
|
8.0%
|
|
12.62
|
|
|
Other (a)
|
|
245
|
|
268,576
|
|
|
2,096
|
|
|
1.8%
|
|
0.9%
|
|
7.80
|
|
|
Totals
|
|
2,203
|
|
14,418,402
|
|
|
$
|
232,250
|
|
|
100%
|
|
100%
|
|
$16.11
|
|
(a)
|
Other lease expirations include month to month and specialty leases. Specialty leasing represents leases of less than one year in duration for inline space and includes any term length for a common area space. Examples include retail holiday stores, storage, and short-term clothing and furniture consignment stores. Specialty leasing includes, but is not limited to, any term length for a common area space, including but not limited to: tent sales, automated teller machines, cell towers, billboards, and vending.
|
|
•
|
a stockholder would be able to resell his or her shares at this estimated value;
|
|
•
|
a stockholder would ultimately realize distributions per share equal to our estimated value per share upon liquidation of our assets and settlement of our liabilities or a sale of the Company;
|
|
•
|
our shares would trade at a price equal to or greater than the estimated value per share if we listed them on a national securities exchange;
|
|
•
|
the estimated transaction costs, closing costs and contingencies related to the disposition of certain of our retail properties reflected in our estimated value will be incurred at the level estimated by the Company;
|
|
•
|
the methodology used to estimate our value per share would be acceptable to FINRA or that the estimated value per share will satisfy the applicable annual valuation requirements under the Employee Retirement Income Security Act of 1974, as amended ("ERISA") and the Code, with respect to employee benefit plans subject to ERISA and other retirement plans or accounts subject to Section 4975 of the Code; or
|
|
•
|
this estimated value will increase, stay at the current level, or not continue to decrease, over time.
|
|
|
As of and for the year ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets (a)
|
$
|
2,698,604
|
|
|
$
|
2,786,754
|
|
|
$
|
4,204,923
|
|
|
$
|
7,497,316
|
|
|
$
|
9,662,464
|
|
|
Debt, net (a)
|
$
|
667,861
|
|
|
$
|
730,605
|
|
|
$
|
1,094,651
|
|
|
$
|
1,991,608
|
|
|
$
|
3,641,552
|
|
|
Operating Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total income (a)
|
$
|
251,809
|
|
|
$
|
242,693
|
|
|
$
|
257,628
|
|
|
$
|
282,709
|
|
|
$
|
456,285
|
|
|
Total interest and dividend income (a)
|
$
|
4,249
|
|
|
$
|
11,849
|
|
|
$
|
11,767
|
|
|
$
|
12,711
|
|
|
$
|
18,855
|
|
|
Net income (a)
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
$
|
3,464
|
|
|
$
|
486,642
|
|
|
$
|
244,048
|
|
|
Net income per common share, basic and diluted
|
$
|
0.07
|
|
|
$
|
0.29
|
|
|
$
|
0.01
|
|
|
$
|
0.55
|
|
|
$
|
0.27
|
|
|
Common Stock Distributions:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Distributions declared on common stock
|
$
|
53,758
|
|
|
$
|
83,633
|
|
|
$
|
138,614
|
|
|
$
|
436,875
|
|
|
$
|
450,106
|
|
|
Distributions paid to common stockholders
|
$
|
53,358
|
|
|
$
|
98,606
|
|
|
$
|
146,510
|
|
|
$
|
438,875
|
|
|
$
|
449,253
|
|
|
Distributions declared per weighted average common share
|
$
|
0.07
|
|
|
$
|
0.10
|
|
|
$
|
0.16
|
|
|
$
|
0.50
|
|
|
$
|
0.50
|
|
|
Distributions paid per weighted average
common share
|
$
|
0.07
|
|
|
$
|
0.12
|
|
|
$
|
0.17
|
|
|
$
|
0.50
|
|
|
$
|
0.50
|
|
|
Supplemental Non-GAAP Measures:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Funds from operations (b)
|
$
|
167,667
|
|
|
$
|
145,188
|
|
|
$
|
247,245
|
|
|
$
|
442,511
|
|
|
$
|
459,607
|
|
|
Modified net operating income (c)
|
$
|
172,505
|
|
|
$
|
164,833
|
|
|
$
|
178,600
|
|
|
$
|
190,664
|
|
|
$
|
215,350
|
|
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows provided by operating activities (a)
|
$
|
118,152
|
|
|
$
|
122,024
|
|
|
$
|
195,615
|
|
|
$
|
340,335
|
|
|
$
|
422,813
|
|
|
Cash flows (used in) provided by investing activities (a)
|
$
|
(193,244
|
)
|
|
$
|
1,067,999
|
|
|
$
|
(164,274
|
)
|
|
$
|
1,922,890
|
|
|
$
|
922,624
|
|
|
Cash flows used in financing activities
|
$
|
(159,411
|
)
|
|
$
|
(996,058
|
)
|
|
$
|
(561,206
|
)
|
|
$
|
(1,849,312
|
)
|
|
$
|
(1,246,979
|
)
|
|
Other Information:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average number of common shares outstanding, basic and diluted
|
773,445,341
|
|
|
854,638,497
|
|
|
861,830,627
|
|
|
878,064,982
|
|
|
899,842,722
|
|
|||||
|
(a)
|
Throughout 2015, 2016 and 2017, we continued to implement a strategy of focusing, tailoring, and refining our portfolio of real estate assets. Information regarding our acquisitions and dispositions in 2016 and 2017 can be found in "Item 8. Note 3. Acquired Properties" and "Item 8. Note 4. Disposed Properties", of notes to the consolidated financial statements included herein, respectively.
|
|
(b)
|
The National Association of Real Estate Investment Trusts ("NAREIT"), an industry trade group, has promulgated a standard known as FFO, or Funds from Operations. Our FFO, which is based on the NAREIT definition, is net income (loss) in accordance with GAAP excluding gains (or losses) resulting from dispositions of properties, plus depreciation and amortization and impairment charges on depreciable property, after adjustments for unconsolidated partnerships and joint ventures in which we hold an interest, and extraordinary items. We have adopted the NAREIT definition in our calculation of FFO Applicable to Common Shares as management considers FFO a widely accepted and appropriate measure of performance for REITs.
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
Net income
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
$
|
3,464
|
|
|
Add:
|
Depreciation and amortization related to investment properties
|
93,646
|
|
|
115,317
|
|
|
162,412
|
|
|||
|
|
Our share of depreciation and amortization related to investment in unconsolidated entities
|
14,773
|
|
|
14,965
|
|
|
13,143
|
|
|||
|
|
Provision for asset impairment, continuing operations
|
27,754
|
|
|
11,208
|
|
|
108,154
|
|
|||
|
|
Provision for asset impairment, discontinued operations
|
—
|
|
|
106,514
|
|
|
—
|
|
|||
|
|
Provision for asset impairment recognized in equity in (losses) earnings of unconsolidated entities
|
2,610
|
|
|
—
|
|
|
—
|
|
|||
|
|
Loss on contribution of real estate to an
unconsolidated joint venture
|
—
|
|
|
—
|
|
|
12,919
|
|
|||
|
Less:
|
Gains from property sales and transfer of assets, net
|
34,181
|
|
|
354,104
|
|
|
40,682
|
|
|||
|
|
Our share of (losses) and gains from sales reflected in equity in earnings of unconsolidated entities
|
(1,272
|
)
|
|
—
|
|
|
11,839
|
|
|||
|
|
Gains from sales of investment in unconsolidated entities, continuing operations
|
—
|
|
|
—
|
|
|
326
|
|
|||
|
|
Gains from sales of investment in unconsolidated entities, discontinued operations
|
—
|
|
|
1,434
|
|
|
—
|
|
|||
|
|
FFO Applicable to Common Shares
|
$
|
167,667
|
|
|
$
|
145,188
|
|
|
$
|
247,245
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Amortization of above and below market leases, net
|
$
|
5,510
|
|
|
$
|
4,255
|
|
|
$
|
1,907
|
|
|
Amortization of mark to market debt, premium and (discount), net
|
117
|
|
|
(317
|
)
|
|
(5,568
|
)
|
|||
|
Gain (loss) on extinguishment of debt, continuing operations, net
|
(840
|
)
|
|
10,498
|
|
|
4,568
|
|
|||
|
Gain (loss) on extinguishment of debt, discontinued operations, net
|
(2
|
)
|
|
(2,826
|
)
|
|
—
|
|
|||
|
Straight line rental income adjustment
|
2,202
|
|
|
(20
|
)
|
|
(24
|
)
|
|||
|
Acquisition costs, expensed
|
—
|
|
|
1,287
|
|
|
1,374
|
|
|||
|
Stock-based compensation expense
|
4,987
|
|
|
3,737
|
|
|
2,515
|
|
|||
|
Marketable securities, impairment
|
—
|
|
|
1,327
|
|
|
—
|
|
|||
|
(c)
|
The Company believes modified net operating income ("NOI") provides comparability across periods when evaluating financial condition and operating performance. Modified NOI reflects the income from operations excluding lease termination income and GAAP rent adjustments (such as straight line rent and above/below market lease amortization). NOI excludes interest expense, depreciation and amortization, general and administrative expenses, net income of noncontrolling interest, and other investment income from corporate investments.
|
|
|
Year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net income
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
$
|
3,464
|
|
|
Adjustments to reconcile to total modified NOI
|
|
|
|
|
|
||||||
|
Net income from discontinued operations
|
(3,839
|
)
|
|
(133,523
|
)
|
|
(28,764
|
)
|
|||
|
Income tax expense
|
1,324
|
|
|
201
|
|
|
1,845
|
|
|||
|
Gain on sale of investment in unconsolidated entities, net
|
—
|
|
|
—
|
|
|
(326
|
)
|
|||
|
Realized (gain) and impairment on sale of marketable securities, net
|
(46,563
|
)
|
|
(5,081
|
)
|
|
(20,459
|
)
|
|||
|
Equity in losses (earnings) of unconsolidated entities
|
804
|
|
|
(9,299
|
)
|
|
(35,078
|
)
|
|||
|
Loss on contribution to joint venture
|
—
|
|
|
—
|
|
|
12,919
|
|
|||
|
Interest expense
|
30,155
|
|
|
44,135
|
|
|
53,686
|
|
|||
|
Other expense (income)
|
308
|
|
|
(2,330
|
)
|
|
(15,481
|
)
|
|||
|
Loss (gain) on extinguishment of debt, net
|
(840
|
)
|
|
10,498
|
|
|
4,568
|
|
|||
|
Gain on sale of investment properties, net
|
(24,066
|
)
|
|
(117,848
|
)
|
|
(40,682
|
)
|
|||
|
Interest and dividend income
|
(4,249
|
)
|
|
(11,849
|
)
|
|
(11,767
|
)
|
|||
|
Provision for asset impairment
|
27,754
|
|
|
11,208
|
|
|
108,154
|
|
|||
|
Depreciation and amortization
|
95,345
|
|
|
83,685
|
|
|
85,195
|
|
|||
|
General and administrative expenses
|
46,367
|
|
|
53,984
|
|
|
69,678
|
|
|||
|
Other fee income
|
(4,222
|
)
|
|
(4,348
|
)
|
|
(3,820
|
)
|
|||
|
Adjustments to modified NOI (i)
|
(7,566
|
)
|
|
(7,322
|
)
|
|
(4,532
|
)
|
|||
|
Total modified NOI
|
$
|
172,505
|
|
|
$
|
164,833
|
|
|
$
|
178,600
|
|
|
(i)
|
Includes adjustments for elimination of termination fee income and GAAP rent adjustments (such as straight-line rent and above/below market lease amortization).
|
|
•
|
Property NOI, which excludes interest expense, depreciation and amortization, general and administrative expenses, net income of noncontrolling interest, and interest and dividends from corporate investments;
|
|
•
|
Modified NOI, which reflects property NOI exclusive of lease termination income and GAAP rent adjustments (such as straight-line rent and above/below market lease amortization);
|
|
•
|
FFO Applicable to Common Shares, a supplemental non-GAAP measure;
|
|
•
|
Cash flow from operations as determined in accordance with GAAP;
|
|
•
|
Economic and physical occupancy and rental rates;
|
|
•
|
Leasing activity and lease rollover;
|
|
•
|
Management of operating expenses;
|
|
•
|
Management of general and administrative expenses;
|
|
•
|
Debt maturities and leverage ratios; and
|
|
•
|
Liquidity levels.
|
|
|
No. of Properties
|
|
GLA
(square feet)
|
|
Economic Occupancy
|
|
ABR
per Square Foot
|
|
Wholly owned and consolidated
|
|
|
|
|
|
|
|
|
Neighborhood and Community Center
|
41
|
|
4,166,659
|
|
94.1%
|
|
$17.32
|
|
Power Center
|
30
|
|
8,278,044
|
|
94.2%
|
|
15.50
|
|
|
71
|
|
12,444,703
|
|
94.2%
|
|
16.11
|
|
Properties held by IAGM
|
|
|
|
|
|
|
|
|
Neighborhood and Community Center
|
7
|
|
1,266,696
|
|
91.1%
|
|
18.60
|
|
Power Center
|
8
|
|
1,709,707
|
|
90.7%
|
|
15.29
|
|
|
15
|
|
2,976,403
|
|
90.9%
|
|
16.76
|
|
Multi-tenant retail platform, totals
|
86
|
|
15,421,106
|
|
93.5%
|
|
$16.23
|
|
Property
|
|
Location
|
|
Acquisition Date
|
|
Gross Acquisition Price
|
|
Square Feet
|
||
|
Campus Marketplace (a)
|
|
San Marcos, CA
|
|
January 6, 2017
|
|
$
|
73,350
|
|
|
144,000
|
|
Paraiso Parc and Westfork Plaza
|
|
Pembroke Pines, FL
|
|
February 1, 2017
|
|
163,000
|
|
|
386,000
|
|
|
The Shops at Town Center
|
|
Germantown, MD
|
|
February 21, 2017
|
|
53,550
|
|
|
125,000
|
|
|
Cary Park Town Center
|
|
Cary, NC
|
|
August 14, 2017
|
|
25,000
|
|
|
93,000
|
|
|
The Parke
|
|
Cedar Park, TX
|
|
August 18, 2017
|
|
112,250
|
|
|
364,000
|
|
|
The Plaza Midtown
|
|
Atlanta, GA
|
|
August 18, 2017
|
|
31,800
|
|
|
70,000
|
|
|
River Oaks (b)
|
|
Santa Clarita, CA
|
|
September 14, 2017
|
|
115,000
|
|
|
275,000
|
|
|
Kyle Marketplace (b)
|
|
Kyle, TX
|
|
September 21, 2017
|
|
59,475
|
|
|
226,000
|
|
|
Total
|
|
|
|
|
|
$
|
633,425
|
|
|
1,683,000
|
|
(a)
|
As part of this acquisition, we assumed mortgage debt of
$41.7
million as reported within non-cash financing activities on the consolidated statements of cash flows for the year ended
December 31, 2017
.
|
|
(b)
|
These retail properties are considered Parked Assets as legal title was held by the EAT Subsidiary pending completion of a Reverse 1031 Exchange in 2018. (See "Part IV. Item 8. Note 5. Investment in Consolidated and Unconsolidated Entities").
|
|
Property
|
|
Location
|
|
Disposition Date
|
|
Gross Disposition Price
|
|
Square Feet
|
||
|
Penn Park
|
|
Oklahoma City, OK
|
|
January 10, 2017
|
|
$
|
29,050
|
|
|
242,000
|
|
Sparks Crossing
|
|
Sparks, NV
|
|
May 19, 2017
|
|
40,280
|
|
|
336,000
|
|
|
Lincoln Village
|
|
Chicago, IL
|
|
June 23, 2017
|
|
30,000
|
|
|
164,000
|
|
|
Pavilions at Hartman Heritage
|
|
Independence, MO
|
|
July 31, 2017
|
|
21,700
|
|
|
223,000
|
|
|
Legacy Crossing
|
|
Marion, OH
|
|
July 31, 2017
|
|
10,250
|
|
|
134,000
|
|
|
Heritage Plaza
|
|
Chicago, IL
|
|
September 28, 2017
|
|
21,350
|
|
|
132,000
|
|
|
Dothan Plaza
|
|
Dothan, AL
|
|
December 28, 2017
|
|
33,750
|
|
|
327,000
|
|
|
|
|
|
|
|
|
$
|
186,380
|
|
|
1,558,000
|
|
|
No. of Leases Commenced
as of
Dec. 31, 2017
|
|
GLA SF
|
|
New Contractual Rent ($PSF)
|
|
Prior Contractual Rent ($PSF) (b)
|
|
% Change over Prior Contract Rent (b)
|
|
Weighted Average Lease Term
(years)
|
|
Tenant Improvement Allowance ($PSF)
|
|
Lease Commissions ($PSF)
|
|
All Tenants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Renewal
Leases (a)
|
251
|
|
1,531,398
|
|
$17.48
|
|
$16.83
|
|
3.9%
|
|
4.9
|
|
$0.54
|
|
$0.07
|
|
Comparable New Leases (a)
|
34
|
|
100,736
|
|
$23.76
|
|
$19.90
|
|
19.4%
|
|
8.8
|
|
$23.66
|
|
$7.91
|
|
Non-Comparable Renewal and New Leases
|
62
|
|
214,883
|
|
$19.97
|
|
n/a
|
|
n/a
|
|
8.2
|
|
$24.00
|
|
$5.94
|
|
Total
|
347
|
|
1,847,017
|
|
$17.87
|
|
$17.01
|
|
5.1%
|
|
5.5
|
|
$4.53
|
|
$1.18
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anchor tenants (leases over 10,000 square feet)
|
|
|
|
|
|
|
|
|
|||||||
|
Comparable Renewal Leases (a)
|
38
|
|
981,255
|
|
$12.78
|
|
$12.55
|
|
1.8%
|
|
4.7
|
|
$0.44
|
|
$—
|
|
Comparable New Leases (a)
|
2
|
|
23,210
|
|
$18.60
|
|
$10.50
|
|
77.2%
|
|
10.3
|
|
$40.68
|
|
$10.01
|
|
Non-Comparable Renewal and New Leases
|
4
|
|
69,381
|
|
$9.15
|
|
n/a
|
|
n/a
|
|
8.7
|
|
$26.74
|
|
$5.22
|
|
Total
|
44
|
|
1,073,846
|
|
$12.92
|
|
$12.51
|
|
3.3%
|
|
5.1
|
|
$3.01
|
|
$0.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-anchor tenants (leases under 10,000 square feet)
|
|
|
|
|
|
|
|
|
|||||||
|
Comparable Renewal Leases (a)
|
213
|
|
550,143
|
|
$25.86
|
|
$24.44
|
|
5.8%
|
|
5.3
|
|
$0.72
|
|
$0.18
|
|
Comparable New Leases (a)
|
32
|
|
77,526
|
|
$25.30
|
|
$22.71
|
|
11.4%
|
|
8.3
|
|
$18.56
|
|
$7.27
|
|
Non-Comparable Renewal and New Leases
|
58
|
|
145,502
|
|
$25.12
|
|
n/a
|
|
n/a
|
|
7.9
|
|
$22.69
|
|
$6.28
|
|
Total
|
303
|
|
773,171
|
|
$25.79
|
|
$24.23
|
|
6.4%
|
|
6.1
|
|
$6.65
|
|
$2.04
|
|
(a)
|
Comparable lease is defined as a lease that meets all of the following criteria: same unit, square footage of unit remains unchanged or within 10% of prior unit square footage, consistent rent structure, and, for new leases, effective within one year of the prior tenant vacating.
|
|
(b)
|
Non-comparable leases are not included in totals.
|
|
|
Multi-tenant
Retail Platform
|
|
Wholly owned and
Consolidated Retail Properties
|
|
IAGM
Retail Properties
|
||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
|
No. of properties
|
86
|
|
78
|
|
70
|
|
71
|
|
63
|
|
55
|
|
15
|
|
15
|
|
15
|
|
GLA (square feet)
|
15,421,106
|
|
13,555,900
|
|
12,216,135
|
|
12,444,703
|
|
10,578,393
|
|
9,238,462
|
|
2,976,403
|
|
2,977,507
|
|
2,977,673
|
|
Economic occupancy
|
93.5%
|
|
94.4%
|
|
94.3%
|
|
94.2%
|
|
94.5%
|
|
94.3%
|
|
90.9%
|
|
93.9%
|
|
94.1%
|
|
ABR per square foot
|
$16.23
|
|
$15.62
|
|
$14.94
|
|
$16.11
|
|
$15.38
|
|
$14.57
|
|
$16.76
|
|
$16.49
|
|
$16.10
|
|
Community and Neighborhood Center
|
|||||||||||||||||
|
|
Multi-tenant
Retail Platform
|
|
Wholly owned and
Consolidated Retail Properties
|
|
IAGM
Retail Properties
|
||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
|
No. of properties
|
48
|
|
42
|
|
36
|
|
41
|
|
35
|
|
29
|
|
7
|
|
7
|
|
7
|
|
GLA (square feet)
|
5,433,355
|
|
4,504,288
|
|
3,904,601
|
|
4,166,659
|
|
3,236,692
|
|
2,636,878
|
|
1,266,696
|
|
1,267,596
|
|
1,267,723
|
|
Economic occupancy
|
93.4%
|
|
93.6%
|
|
93.2%
|
|
94.1%
|
|
94.0%
|
|
92.1%
|
|
91.1%
|
|
92.5%
|
|
95.4%
|
|
ABR per square foot
|
$17.61
|
|
$16.60
|
|
$15.97
|
|
$17.32
|
|
$15.92
|
|
$14.85
|
|
$18.60
|
|
$18.39
|
|
$18.23
|
|
Power Center
|
|||||||||||||||||
|
|
Multi-tenant
Retail Platform
|
|
Wholly owned and
Consolidated Retail Properties
|
|
IAGM
Retail Properties
|
||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
|
2015
|
|
No. of properties
|
38
|
|
36
|
|
34
|
|
30
|
|
28
|
|
26
|
|
8
|
|
8
|
|
8
|
|
GLA (square feet)
|
9,987,751
|
|
9,051,612
|
|
8,311,535
|
|
8,278,044
|
|
7,341,701
|
|
6,601,584
|
|
1,709,707
|
|
1,709,911
|
|
1,709,951
|
|
Economic occupancy
|
93.6%
|
|
94.7%
|
|
94.8%
|
|
94.2%
|
|
94.7%
|
|
95.2%
|
|
90.7%
|
|
94.9%
|
|
93.2%
|
|
ABR per square foot
|
$15.46
|
|
$15.12
|
|
$14.47
|
|
$15.50
|
|
$15.14
|
|
$14.47
|
|
$15.29
|
|
$15.04
|
|
$14.48
|
|
|
Multi-tenant
Retail Platform |
|
Wholly owned
Retail Properties |
|
IAGM
Retail Properties
|
||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
No. of properties
|
69
|
|
69
|
|
55
|
|
55
|
|
14
|
|
14
|
|
GLA (square feet)
|
12,213,634
|
|
12,220,988
|
|
9,237,232
|
|
9,243,481
|
|
2,976,402
|
|
2,977,507
|
|
Economic occupancy
|
92.8%
|
|
94.1%
|
|
93.5%
|
|
94.2%
|
|
90.9%
|
|
93.9%
|
|
ABR per square foot
|
$15.39
|
|
$15.22
|
|
$14.98
|
|
$14.83
|
|
$16.76
|
|
$16.49
|
|
|
Multi-tenant
Retail Platform |
|
Wholly owned
Retail Properties |
|
IAGM
Retail Properties |
||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
No. of properties
|
63
|
|
63
|
|
51
|
|
51
|
|
12
|
|
12
|
|
GLA (square feet)
|
11,280,021
|
|
11,275,153
|
|
8,683,451
|
|
8,678,417
|
|
2,596,570
|
|
2,596,736
|
|
Economic occupancy
|
93.9%
|
|
94.3%
|
|
94.1%
|
|
94.3%
|
|
93.1%
|
|
94.2%
|
|
ABR per square foot
|
$15.16
|
|
$14.89
|
|
$14.70
|
|
$14.45
|
|
$16.76
|
|
$16.38
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
|
Variance
|
||||||
|
Income
|
|
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
188,235
|
|
|
$
|
181,481
|
|
|
$
|
6,754
|
|
|
3.7%
|
|
Tenant recovery income
|
57,192
|
|
|
53,218
|
|
|
3,974
|
|
|
7.5%
|
|||
|
Other property income
|
2,160
|
|
|
3,646
|
|
|
(1,486
|
)
|
|
(40.8)%
|
|||
|
Other fee income
|
4,222
|
|
|
4,348
|
|
|
(126
|
)
|
|
(2.9)%
|
|||
|
Total income
|
251,809
|
|
|
242,693
|
|
|
9,116
|
|
|
3.8%
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Expenses
|
|
|
|
|
|
|
|
||||||
|
General and administrative expenses
|
46,367
|
|
|
53,984
|
|
|
(7,617
|
)
|
|
(14.1)%
|
|||
|
Property operating expenses
|
31,950
|
|
|
30,487
|
|
|
1,463
|
|
|
4.8%
|
|||
|
Real estate taxes
|
35,566
|
|
|
35,703
|
|
|
(137
|
)
|
|
(0.4)%
|
|||
|
Depreciation and amortization
|
95,345
|
|
|
83,685
|
|
|
11,660
|
|
|
13.9%
|
|||
|
Provision for asset impairment
|
27,754
|
|
|
11,208
|
|
|
16,546
|
|
|
147.6%
|
|||
|
Total expenses
|
236,982
|
|
|
215,067
|
|
|
21,915
|
|
|
10.2%
|
|||
|
Operating income
|
14,827
|
|
|
27,626
|
|
|
(12,799
|
)
|
|
(46.3)%
|
|||
|
Interest and dividend income
|
4,249
|
|
|
11,849
|
|
|
(7,600
|
)
|
|
(64.1)%
|
|||
|
Gain on sale of investment properties, net
|
24,066
|
|
|
117,848
|
|
|
(93,782
|
)
|
|
(79.6)%
|
|||
|
Gain (loss) on extinguishment of debt
|
840
|
|
|
(10,498
|
)
|
|
11,338
|
|
|
108.0%
|
|||
|
Other (expense) income
|
(308
|
)
|
|
2,330
|
|
|
(2,638
|
)
|
|
(113.2)%
|
|||
|
Interest expense
|
(30,155
|
)
|
|
(44,135
|
)
|
|
(13,980
|
)
|
|
(31.7)%
|
|||
|
Equity in (losses) earnings of unconsolidated entities
|
(804
|
)
|
|
9,299
|
|
|
(10,103
|
)
|
|
(108.6)%
|
|||
|
Marketable securities realized gain and (impairment), net
|
46,563
|
|
|
5,081
|
|
|
41,482
|
|
|
816.4%
|
|||
|
Income from continuing operations before income taxes
|
59,278
|
|
|
119,400
|
|
|
(60,122
|
)
|
|
(50.4)%
|
|||
|
Income tax expense
|
(1,324
|
)
|
|
(201
|
)
|
|
1,123
|
|
|
558.7%
|
|||
|
Net income from continuing operations
|
57,954
|
|
|
119,199
|
|
|
(61,245
|
)
|
|
(51.4)%
|
|||
|
Net income from discontinued operations
|
3,839
|
|
|
133,523
|
|
|
(129,684
|
)
|
|
(97.1)%
|
|||
|
Net income
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
$
|
(190,929
|
)
|
|
(75.5)%
|
|
•
|
Total income increased
$9.1 million
when comparing the year ended December 31, 2017 to the same period in 2016 primarily as a result of $42.0 million attributed to 16 retail properties acquired since January 1, 2016 and was offset by a decrease to total income of $31.3 million related to
35
retail properties sold since January 1, 2016 and a decrease of
|
|
•
|
Property operating expenses and depreciation and amortization increased
$13.1 million
when comparing the year ended December 31, 2017 to the same period in 2016 primarily as a result of the addition of $28.6 million in expenses from 16 retail properties acquired subsequent to January 1, 2016, and was offset by a decrease of $15.3 million in expenses related to
35
retail properties sold since January 1, 2016 and $0.2 million related to 55 retail properties classified as same-property.
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
|
Variance
|
||||||
|
Property management fee
|
$
|
2,794
|
|
|
$
|
2,701
|
|
|
$
|
93
|
|
|
3.4%
|
|
Asset management fee
|
1,213
|
|
|
1,213
|
|
|
—
|
|
|
—%
|
|||
|
Leasing commissions and other fees
|
215
|
|
|
434
|
|
|
(219
|
)
|
|
(50.5)%
|
|||
|
Other fee income
|
$
|
4,222
|
|
|
$
|
4,348
|
|
|
$
|
(126
|
)
|
|
(2.9)%
|
|
•
|
Real estate taxes remained flat when comparing the year ended December 31, 2017 to the same period in 2016. Real estate taxes increased $7.0 million on 16 retail properties acquired since January 1, 2016 and were offset by a decrease in real estate taxes of $5.5 million related to
35
retail properties sold since January 1, 2016 and $1.7 million related to 55 retail properties classified as same-property.
|
|
•
|
During the year ended December 31, 2017, we identified certain retail properties which had a reduction in the expected holding period. Our estimated fair value relating to these retail properties' impairment analyses was based on 10-year discounted cash flow models, purchase contracts, broker opinions of value, and letters of intent. As a result of these analyses, we recorded a provision for asset impairment of
$27.8 million
in continuing operations on
six
retail properties.
|
|
•
|
During the year ended December 31, 2016, we identified certain retail properties which had a reduction in the expected holding period. Our estimated fair value relating to these retail properties' impairment analyses were based on purchase contracts and ten-year discounted cash flow models. As a result of these analysis, we recorded a provision for asset impairment of
$11.2 million
in continuing operations on
three
retail properties.
|
|
•
|
General and administrative expenses decreased
$7.6 million
when comparing the year ended December 31, 2017 to the same period in 2016 as a result of being a more focused company with a smaller operating platform, as well as continued focus on reducing general and administrative expenses.
|
|
•
|
Interest and dividend income decreased
$7.6 million
when comparing the year ended December 31, 2017 to the same period in 2016 primarily as a result of increased sales of our marketable securities portfolio. Our investment in
|
|
•
|
Gain on sale of investment properties of
$24.1 million
for the year ended December 31, 2017 reflects gains recorded on the sales of
seven
retail properties and
two single-user outparcels
.
|
|
•
|
Gain on sale of investment properties of
$117.8 million
for the year ended December 31, 2016 reflects gains recorded on the sales of
28
retail properties.
|
|
•
|
Gain on extinguishment of debt of
$0.8 million
for the year ended December 31, 2017 is related to one retail property surrendered to the lender (in satisfaction of non-recourse debt) on May 17, 2017.
|
|
•
|
Loss on extinguishment of debt of
$10.5 million
for the year ended December 31, 2016 is primarily a result of the payoff of debt during the year on 20 retail properties and the payoff of debt at disposal of 19 retail properties.
|
|
•
|
Other (expense) income decreased
$2.6 million
when comparing the year ended December 31, 2017 to the same period in 2016. Other expense for the year ended December 31, 2017 included the $0.6 million portion of the final settlement paid related to a legal claim. See "Item 8. Note 15. Commitments and Contingencies" to our consolidated financial statements. Other income of
$2.3 million
for the year ended December 31, 2016 includes $0.9 million received related to leases terminated as part of a former tenant's bankruptcy. No such income was received during the year ended December 31, 2017.
|
|
•
|
Interest expense decreased
$14.0 million
when comparing the year ended December 31, 2017 to the same period in 2016. The decrease is primarily a result of the payoff of mortgage debt during the year on 20 retail properties and the payoff of mortgage debt at disposal of 19 retail properties during the year ended December 31, 2016, which resulted in a decrease to interest expense of $19.2 million. These decreases in mortgage debt were offset by an increase of $150.0 million on the unsecured term loan in the fourth quarter of 2016, which resulted in an increase to interest expense of $3.4 million, and the assumption of mortgage debt of
$41.7 million
on one retail property acquired in 2017, which resulted in an increase to interest expense of $1.8 million.
|
|
•
|
Equity in (losses) earnings of unconsolidated entities decreased
$10.1 million
when comparing the year ended December 31, 2017 to the same period in 2016 primarily as the result of distributions received in 2016 in excess of the investments' carrying value by $5.2 million and a decrease in equity in earnings recognized from one joint venture of $2.4 million. In addition, during the year ended December 31, 2017, a provision for asset impairment of $4.7 million was recognized on a retail property in the IAGM joint venture, resulting in a decrease to our share of equity in earnings of $2.6 million for the year ended December 31, 2017.
|
|
•
|
Marketable securities realized gain and (impairment), net, increased
$41.5 million
when comparing the year ended December 31, 2017 to the same period in 2016 primarily as a result of increased sales of our marketable securities portfolio during 2017, which decreased our marketable securities by
$179.1 million
. In addition, during the year ended December 31, 2016, we recorded an other-than-temporary impairment on one available-for-sale security of $1.3 million.
|
|
•
|
Net income from discontinued operations of
$3.8 million
for the year ended December 31, 2017 is primarily related to the gain of
$10.1 million
from the sale of our remaining non-core office property, Worldgate Plaza.
|
|
•
|
Net income from discontinued operations of
$133.5 million
for the year ended December 31, 2016 is primarily related to the gain of
$236.3 million
from the sale of University House, and was offset by the provision for asset impairment
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
Increase (Decrease)
|
|
Variance
|
||||||
|
Net income
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
$
|
(190,929
|
)
|
|
(75.5)%
|
|
Adjustments to reconcile to same-property modified NOI
|
|
|
|
|
|
|
|
||||||
|
Net income from discontinued operations
|
(3,839
|
)
|
|
(133,523
|
)
|
|
(129,684
|
)
|
|
(97.1)%
|
|||
|
Income tax expense
|
1,324
|
|
|
201
|
|
|
1,123
|
|
|
558.7%
|
|||
|
Marketable securities realized (gain) and impairment, net
|
(46,563
|
)
|
|
(5,081
|
)
|
|
41,482
|
|
|
816.4%
|
|||
|
Equity in losses (earnings) of unconsolidated entities
|
804
|
|
|
(9,299
|
)
|
|
(10,103
|
)
|
|
(108.6)%
|
|||
|
Interest expense
|
30,155
|
|
|
44,135
|
|
|
(13,980
|
)
|
|
(31.7)%
|
|||
|
Other expense (income)
|
308
|
|
|
(2,330
|
)
|
|
(2,638
|
)
|
|
(113.2)%
|
|||
|
(Gain) loss on extinguishment of debt, net
|
(840
|
)
|
|
10,498
|
|
|
11,338
|
|
|
108.0%
|
|||
|
Gain on sale of investment properties, net
|
(24,066
|
)
|
|
(117,848
|
)
|
|
(93,782
|
)
|
|
(79.6)%
|
|||
|
Interest and dividend income
|
(4,249
|
)
|
|
(11,849
|
)
|
|
(7,600
|
)
|
|
(64.1)%
|
|||
|
Provision for asset impairment
|
27,754
|
|
|
11,208
|
|
|
16,546
|
|
|
147.6%
|
|||
|
Depreciation and amortization
|
95,345
|
|
|
83,685
|
|
|
11,660
|
|
|
13.9%
|
|||
|
General and administrative expenses
|
46,367
|
|
|
53,984
|
|
|
(7,617
|
)
|
|
(14.1)%
|
|||
|
Other fee income
|
(4,222
|
)
|
|
(4,348
|
)
|
|
(126
|
)
|
|
(2.9)%
|
|||
|
Adjustments to modified NOI (a)
|
(7,566
|
)
|
|
(7,322
|
)
|
|
244
|
|
|
3.3%
|
|||
|
Total modified NOI
|
172,505
|
|
|
164,833
|
|
|
7,672
|
|
|
4.7%
|
|||
|
Modified NOI from other investment properties
|
49,641
|
|
|
42,805
|
|
|
6,836
|
|
|
16.0%
|
|||
|
Same-property modified NOI
|
$
|
122,864
|
|
|
$
|
122,028
|
|
|
$
|
836
|
|
|
0.7%
|
|
(a)
|
Adjustments to modified NOI include elimination of termination fee income and GAAP rent adjustments (such as straight-line rent and above/below market lease amortization).
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2017
|
|
2016
|
|
Increase
(Decrease)
|
|
Variance
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
128,166
|
|
|
$
|
127,884
|
|
|
$
|
282
|
|
|
0.2%
|
|
Tenant recovery income
|
38,920
|
|
|
39,180
|
|
|
(260
|
)
|
|
(0.7)%
|
|||
|
Other property income
|
1,802
|
|
|
1,655
|
|
|
147
|
|
|
8.9%
|
|||
|
|
168,888
|
|
|
168,719
|
|
|
169
|
|
|
0.1%
|
|||
|
Property operating expenses
|
22,177
|
|
|
21,185
|
|
|
992
|
|
|
4.7%
|
|||
|
Real estate taxes
|
23,847
|
|
|
25,506
|
|
|
(1,659
|
)
|
|
(6.5)%
|
|||
|
|
46,024
|
|
|
46,691
|
|
|
(667
|
)
|
|
(1.4)%
|
|||
|
Same-property modified NOI
|
$
|
122,864
|
|
|
$
|
122,028
|
|
|
$
|
836
|
|
|
0.7%
|
|
•
|
Same-property modified net operating income remained flat when comparing the year ended December 31, 2017 to the same period in 2016 primarily as a result of lower insurance expenses of $0.3 million, an increase in percentage rent income of $0.3 million, an increase in common area and real estate tax expenses recovered of $0.2 million, additional tax incremental financing income of $0.2 million, and was offset by an increase in bad debt reserves of $0.6 million and a prior year adjustment of real estate tax expense of $1.1 million.
|
|
|
Year ended December 31,
|
|||||||||||||
|
|
2016
|
|
2015
|
|
Increase (Decrease)
|
|
Variance
|
|||||||
|
Income
|
|
|
|
|
|
|
|
|||||||
|
Rental income
|
$
|
181,481
|
|
|
$
|
192,138
|
|
|
$
|
(10,657
|
)
|
|
(5.5
|
)%
|
|
Tenant recovery income
|
53,218
|
|
|
57,390
|
|
|
(4,172
|
)
|
|
(7.3
|
)%
|
|||
|
Other property income
|
3,646
|
|
|
4,280
|
|
|
(634
|
)
|
|
(14.8
|
)%
|
|||
|
Other fee income
|
4,348
|
|
|
3,820
|
|
|
528
|
|
|
13.8
|
%
|
|||
|
Total income
|
242,693
|
|
|
257,628
|
|
|
(14,935
|
)
|
|
(5.8
|
)%
|
|||
|
|
|
|
|
|
|
|
|
|||||||
|
Expenses
|
|
|
|
|
|
|
|
|||||||
|
General and administrative expenses
|
53,984
|
|
|
69,678
|
|
|
(15,694
|
)
|
|
(22.5
|
)%
|
|||
|
Property operating expenses
|
30,487
|
|
|
34,534
|
|
|
(4,047
|
)
|
|
(11.7
|
)%
|
|||
|
Real estate taxes
|
35,703
|
|
|
36,142
|
|
|
(439
|
)
|
|
(1.2
|
)%
|
|||
|
Depreciation and amortization
|
83,685
|
|
|
85,195
|
|
|
(1,510
|
)
|
|
(1.8
|
)%
|
|||
|
Provision for asset impairment
|
11,208
|
|
|
108,154
|
|
|
(96,946
|
)
|
|
(89.6
|
)%
|
|||
|
Total expenses
|
215,067
|
|
|
333,703
|
|
|
(118,636
|
)
|
|
(35.6
|
)%
|
|||
|
Operating income (loss)
|
27,626
|
|
|
(76,075
|
)
|
|
103,701
|
|
|
(136.3
|
)%
|
|||
|
Interest and dividend income
|
11,849
|
|
|
11,767
|
|
|
82
|
|
|
0.7
|
%
|
|||
|
Gain on sale of investment properties, net
|
117,848
|
|
|
40,682
|
|
|
77,166
|
|
|
189.7
|
%
|
|||
|
Loss on extinguishment of debt
|
(10,498
|
)
|
|
(4,568
|
)
|
|
(5,930
|
)
|
|
(129.8
|
)%
|
|||
|
Other income
|
2,330
|
|
|
15,481
|
|
|
(13,151
|
)
|
|
(84.9
|
)%
|
|||
|
Interest expense
|
(44,135
|
)
|
|
(53,686
|
)
|
|
(9,551
|
)
|
|
(17.8
|
)%
|
|||
|
Loss on contribution to joint venture
|
—
|
|
|
(12,919
|
)
|
|
12,919
|
|
|
100.0
|
%
|
|||
|
Equity in earnings of unconsolidated entities
|
9,299
|
|
|
35,078
|
|
|
(25,779
|
)
|
|
(73.5
|
)%
|
|||
|
Gain on sale of investment in unconsolidated entities
|
—
|
|
|
326
|
|
|
(326
|
)
|
|
(100.0
|
)%
|
|||
|
Marketable securities realized gain and (impairment), net
|
5,081
|
|
|
20,459
|
|
|
(15,378
|
)
|
|
(75.2
|
)%
|
|||
|
Income (loss) from continuing operations before income taxes
|
119,400
|
|
|
(23,455
|
)
|
|
142,855
|
|
|
(609.1
|
)%
|
|||
|
Income tax expense
|
(201
|
)
|
|
(1,845
|
)
|
|
(1,644
|
)
|
|
(89.1
|
)%
|
|||
|
Net income (loss) from continuing operations
|
119,199
|
|
|
(25,300
|
)
|
|
144,499
|
|
|
571.1
|
%
|
|||
|
Net income from discontinued operations
|
133,523
|
|
|
28,764
|
|
|
104,759
|
|
|
364.2
|
%
|
|||
|
Net income
|
$
|
252,722
|
|
|
$
|
3,464
|
|
|
$
|
249,258
|
|
|
7,195.7
|
%
|
|
•
|
Total income decreased
$14.9 million
when comparing the year ended December 31, 2016 to the same period in 2015 primarily as a result of decreases to total income of $48.0 million from the sale of
44
properties since January 1, 2015. These decreases were offset by total income of $31.5 million from the acquisition of
12
retail properties since January 1, 2015 and $1.0 million from retail properties classified as same-property.
|
|
•
|
Property operating expenses and depreciation and amortization decreased
$4.0 million
and
$1.5 million
, respectively, when comparing the year ended December 31, 2016 to the same period in 2015 primarily as the result of a reduction in expenses of $19.0 million from the sale of
44
properties since January 1, 2015 and $7.3 million from retail properties classified as same-property. These decreases were offset by an increase in expenses of $20.7 million from the acquisition of
12
retail properties since January 1, 2015.
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2016
|
|
2015
|
|
Increase
|
|
Variance
|
||||||
|
Property management fee
|
$
|
2,701
|
|
|
$
|
2,528
|
|
|
$
|
173
|
|
|
6.8%
|
|
Asset management fee
|
1,213
|
|
|
1,075
|
|
|
138
|
|
|
12.8%
|
|||
|
Leasing commissions and other fees
|
434
|
|
|
217
|
|
|
217
|
|
|
100.0%
|
|||
|
Other fee income
|
$
|
4,348
|
|
|
$
|
3,820
|
|
|
$
|
528
|
|
|
13.8%
|
|
•
|
Real estate taxes remained flat when comparing the year ended December 31, 2016 to the same period in 2015. Real estate taxes increased $4.7 million on
12
retail properties acquired since January 1, 2015 and $1.0 million on retail properties classified as same-property, and were offset by a decrease in real estate taxes of $6.2 million related to
44
properties sold since January 1, 2015.
|
|
•
|
During the year ended December 31, 2016, we identified certain retail properties which had a reduction in the expected holding period. Our estimated fair value relating to these retail properties' impairment analyses were based on purchase contracts and ten-year discounted cash flow models. As a result of these analysis, we recorded a provision for asset impairment of
$11.2 million
on
three
retail properties.
|
|
•
|
During the third quarter 2015, we completed the Railyards Transaction, as defined in our Annual Report on Form 10-K for the year ended December 31, 2015. As a result of our analysis performed at the time of the Railyards Transaction, we determined the property was impaired and therefore, it was written down to fair value. This resulted in an asset impairment charge of $92.2 million. In addition, during the year ended December 31, 2015, we identified certain retail properties which may have a reduction in the expected holding period and reviewed the probability that we would dispose of these properties. As a result of our analysis, we identified two retail properties that we determined were impaired and subsequently written down to fair value. As a result, we recorded a provision for asset impairment of $15.9 million with respect to these retail properties during the fourth quarter 2015.
|
|
•
|
General and administrative expenses decreased
$15.7 million
when comparing the year ended December 31, 2016 to the same period in 2015. This decrease is primarily a result of the elimination of certain positions in 2016 related to a reduction in force due to the sale of University House and the spin-off of Highlands.
|
|
•
|
Gain on sale of investment properties of
$117.8 million
for the year ended December 31, 2016 reflects gains and losses, net, recorded on the sales of
28
retail properties.
|
|
•
|
Gain on sale of investment properties of
$40.7 million
for the year ended December 31, 2015 reflects gains and losses, net, recorded on the sales of
11
retail properties,
five
non-core properties, and
one
land parcel.
|
|
•
|
Loss on extinguishment of debt of
$10.5 million
for the year ended December 31, 2016 is primarily a result of the payoff of debt on 20 retail properties and the payoff of debt at disposal of 19 retail properties.
|
|
•
|
Loss on extinguishment of debt of
$4.6 million
for the year ended December 31, 2015 is primarily a result of a loss of $5.8 million on debt extinguishment on the sale of eleven retail properties during the year ended December 31, 2015. These losses were offset by a gain of $2.7 million on debt extinguishment related to one non-core property sold during the year ended December 31, 2015.
|
|
•
|
Other income decreased
$13.2 million
when comparing the year ended December 31, 2016 to the same period in 2015. Other income of
$2.3 million
for the year ended December 31, 2016 included $0.9 million of income related to leases terminated as part of a former tenant's bankruptcy. Other income of
$15.5 million
is primarily related to $7.3 million received as settlement from the derivative lawsuit (as previously disclosed in our Annual Report on Form 10-K for the fiscal year ended December 31, 2015, $6.2 million in income recognized after proceeds received on two note receivables were higher than the previously impaired carrying balances, and property management fee income received from the IAGM joint venture that was previously paid to Inland American Holdco Management LLC.
|
|
•
|
Interest expense decreased
$9.6 million
when comparing the year ended December 31, 2016 to the same period in 2015. This decrease is primarily a result of the payoff of mortgage debt on 20 properties and the payoff of mortgage debt at disposal of 19 properties during the year ended December 31, 2016, which resulted in a decrease to interest expense of $21.3 million. The decrease in interest expense resulting from a decrease in mortgage debt was offset by of $1.1 million resulting from mortgage debt on retail properties acquired since January 1, 2015, a decrease in capitalized interest of $4.4 million as a result of the Railyards Transaction on September 30, 2015, and an increase in interest expense of $4.5 million related to our corporate debt.
|
|
•
|
On September 30, 2015, we completed the Railyards Transaction. We recognized a loss on contribution of $12.9 million for the year ended December 31, 2015 on the Railyards Transaction due to the difference between the carrying value of the land and the fair value of the retained equity interest in the joint venture.
|
|
•
|
Equity in earnings of unconsolidated entities decreased
$25.8 million
when comparing the year ended December 31, 2016 to the same period in 2015 primarily as the result of recognizing $11.9 million from the sale of assets within two joint ventures and receiving nonrecurring distributions that were in excess of the investments' carrying value by $17.8 million.
|
|
•
|
For the year ended December 31, 2015, we recognized a gain of
$0.3 million
on the dissolution of one joint venture subsequent to the receipt of the final cash distribution from the joint venture's wind down activities.
|
|
•
|
For the year ended December 31, 2016, we realized a $6.4 million gain on the sale of marketable securities. This realized gain was offset by an impairment of $1.3 million on one marketable security during the year ended December 31, 2016, resulting in a net realized gain on sale of marketable securities of
$5.1 million
.
|
|
•
|
For the year ended December 31, 2015, we realized a $5.1 million net gain on the sale of marketable securities as a result of sales.
|
|
•
|
Net income from discontinued operations of
$133.5 million
for the year ended December 31, 2016 is primarily related to the gain of
$236.3 million
from the sale of University House, and was offset by provision for asset impairment of
$106.5 million
, of which
$76.6 million
was related to the spin-off of Highlands and
$29.9 million
related to Worldgate Plaza.
|
|
•
|
Net income from discontinued operations of
$28.8 million
is primarily related to the operations of Worldgate Plaza and the properties included as part of Highlands, University House, and Xenia. There was no provision for asset impairment recognized in discontinued operations for the year ended December 31, 2015.
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2016
|
|
2015
|
|
Increase (Decrease)
|
|
Variance
|
||||||
|
Net income
|
$
|
252,722
|
|
|
$
|
3,464
|
|
|
$
|
249,258
|
|
|
7,195.7%
|
|
Adjustments to reconcile to same-property modified NOI
|
|
|
|
|
|
|
|
||||||
|
Net income from discontinued operations
|
(133,523
|
)
|
|
(28,764
|
)
|
|
104,759
|
|
|
(364.2)%
|
|||
|
Income tax expense
|
201
|
|
|
1,845
|
|
|
(1,644
|
)
|
|
(89.1)%
|
|||
|
(Gain) on sale of investment in unconsolidated entities, net
|
—
|
|
|
(326
|
)
|
|
(326
|
)
|
|
100.0%
|
|||
|
Realized (gain) and impairment on sale of marketable securities, net
|
(5,081
|
)
|
|
(20,459
|
)
|
|
(15,378
|
)
|
|
(75.2)%
|
|||
|
Equity in earnings of unconsolidated entities
|
(9,299
|
)
|
|
(35,078
|
)
|
|
(25,779
|
)
|
|
(73.5)%
|
|||
|
Loss on contribution to joint venture
|
—
|
|
|
12,919
|
|
|
(12,919
|
)
|
|
(100.0)%
|
|||
|
Interest expense
|
44,135
|
|
|
53,686
|
|
|
(9,551
|
)
|
|
(17.8)%
|
|||
|
Other expense (income)
|
(2,330
|
)
|
|
(15,481
|
)
|
|
(13,151
|
)
|
|
(84.9)%
|
|||
|
Loss (gain) on extinguishment of debt
|
10,498
|
|
|
4,568
|
|
|
5,930
|
|
|
129.8%
|
|||
|
Gain on sale of investment properties, net
|
(117,848
|
)
|
|
(40,682
|
)
|
|
77,166
|
|
|
189.7%
|
|||
|
Interest and dividend income
|
(11,849
|
)
|
|
(11,767
|
)
|
|
82
|
|
|
0.7%
|
|||
|
Provision for asset impairment
|
11,208
|
|
|
108,154
|
|
|
(96,946
|
)
|
|
(89.6)%
|
|||
|
Depreciation and amortization
|
83,685
|
|
|
85,195
|
|
|
(1,510
|
)
|
|
(1.8)%
|
|||
|
General and administrative expenses
|
53,984
|
|
|
69,678
|
|
|
(15,694
|
)
|
|
(22.5)%
|
|||
|
Other fee income
|
(4,348
|
)
|
|
(3,820
|
)
|
|
528
|
|
|
13.8%
|
|||
|
Adjustments to modified NOI (a)
|
(7,322
|
)
|
|
(4,532
|
)
|
|
2,790
|
|
|
61.6%
|
|||
|
Total modified NOI
|
164,833
|
|
|
178,600
|
|
|
(13,767
|
)
|
|
(7.7)%
|
|||
|
Modified NOI from other investment properties
|
35,762
|
|
|
49,530
|
|
|
(13,768
|
)
|
|
(27.8)%
|
|||
|
Same-property modified NOI
|
$
|
129,071
|
|
|
$
|
129,070
|
|
|
$
|
1
|
|
|
—%
|
|
(a)
|
Adjustments to modified NOI include elimination of termination fee income and GAAP rent adjustments (such as straight-line rent and above/below market lease amortization).
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2016
|
|
2015
|
|
Increase
(Decrease)
|
|
Variance
|
||||||
|
|
|
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
137,023
|
|
|
$
|
135,188
|
|
|
$
|
1,835
|
|
|
1.4%
|
|
Tenant recovery income
|
39,261
|
|
|
40,273
|
|
|
(1,012
|
)
|
|
(2.5)%
|
|||
|
Other property income
|
1,640
|
|
|
2,355
|
|
|
(715
|
)
|
|
(30.4)%
|
|||
|
|
177,924
|
|
|
177,816
|
|
|
108
|
|
|
0.1%
|
|||
|
Property operating expenses
|
22,687
|
|
|
23,568
|
|
|
(881
|
)
|
|
(3.7)%
|
|||
|
Real estate taxes
|
26,166
|
|
|
25,178
|
|
|
988
|
|
|
3.9%
|
|||
|
|
48,853
|
|
|
48,746
|
|
|
107
|
|
|
0.2%
|
|||
|
Same-property modified NOI
|
$
|
129,071
|
|
|
$
|
129,070
|
|
|
$
|
1
|
|
|
—%
|
|
•
|
Same-property modified net operating income remained flat when comparing the year ended December 31, 2016 to the same period in 2015 as a result of lower marketing costs of $0.4 million, lower property insurance costs of $0.3 million, and lower other property income of $0.6 million due to the expiration of a tax increment financing at one property.
|
|
•
|
Estimate the value of the property "as if vacant" as of the acquisition date;
|
|
•
|
Allocate the value of the property among land, building, and other building improvements and determine the associated useful life for each;
|
|
•
|
Calculate the value and associated life of above- and below-market leases on a tenant-by-tenant basis. The difference between the contractual rental rates and our estimate of market rental rates is measured over a period equal to the remaining term of the leases (using a discount rate which reflects the risks associated with the leases acquired, including geographical location, size of leased area, tenant profile and credit risk);
|
|
•
|
Estimate the fair value of the tenant improvements, legal costs and leasing commissions incurred to obtain the leases and calculate the associated useful life for each;
|
|
•
|
Estimate the fair value of assumed debt, if any; and
|
|
•
|
Estimate the intangible value of the in-place leases based on lease execution costs of similar leases as well as lost rent payments during an assumed lease-up period and their associated useful lives on a tenant-by-tenant basis.
|
|
•
|
whether the lease stipulates how and on what a tenant improvement allowance may be spent;
|
|
•
|
whether the tenant or landlord retains legal title to the improvements;
|
|
•
|
the uniqueness of the improvements;
|
|
•
|
the expected economic life of the tenant improvements relative to the length of the lease; and
|
|
•
|
who constructs or directs the construction of the improvements.
|
|
|
Development
|
|
Re-development
|
|
Leasing
|
|
Total
|
||||||||
|
Direct costs
|
$
|
3,425
|
|
(a)
|
$
|
9,929
|
|
(c)
|
$
|
4,711
|
|
(e)
|
$
|
18,065
|
|
|
Indirect costs
|
205
|
|
(b)
|
1,270
|
|
(d)
|
—
|
|
|
1,475
|
|
||||
|
Total
|
$
|
3,630
|
|
|
$
|
11,199
|
|
|
$
|
4,711
|
|
|
$
|
19,540
|
|
|
(a)
|
Direct development costs relate to construction of buildings at two of our retail properties.
|
|
(b)
|
Indirect development costs relate to the capitalized payroll attributed to the improvements of two of our retail properties.
|
|
(c)
|
Direct re-development costs relate to capitalized expenditures, including those attributed to the improvement of our retail properties.
|
|
(d)
|
Indirect re-development costs relate to the capitalized payroll attributed to improvements of our retail properties.
|
|
(e)
|
Direct leasing costs relate to improvements to a tenant space that are either paid directly or reimbursed to the tenants.
|
|
•
|
cash flows from our real estate investments, which consists of our retail properties;
|
|
•
|
distributions from our joint venture investments;
|
|
•
|
proceeds from sales of properties and marketable securities;
|
|
•
|
proceeds from borrowings on properties; and
|
|
•
|
proceeds from corporate borrowings.
|
|
•
|
to pay our operating expenses;
|
|
•
|
to make distributions to our stockholders;
|
|
•
|
to service or pay down our debt;
|
|
•
|
to fund capital expenditures and leasing related costs;
|
|
•
|
to invest in properties; and
|
|
•
|
to fund development or re-development investments.
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
Distributions declared
|
$
|
53,758
|
|
|
$
|
83,633
|
|
|
$
|
138,614
|
|
|
$
|
436,875
|
|
|
$
|
450,106
|
|
|
Distributions paid
|
53,358
|
|
|
98,606
|
|
|
146,510
|
|
|
438,875
|
|
|
449,253
|
|
|||||
|
Distributions reinvested
|
—
|
|
|
—
|
|
|
—
|
|
|
95,832
|
|
|
181,630
|
|
|||||
|
|
Maturities during the year ending December 31,
|
|
|
|
|
||||||||||||||||||||||
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Mortgages payable
|
$
|
103,905
|
|
|
$
|
—
|
|
|
$
|
41,000
|
|
|
$
|
12,828
|
|
|
$
|
68,260
|
|
|
$
|
144,811
|
|
|
$
|
370,804
|
|
|
|
Aggregate
Principal Balance
|
|
Interest
Rate
|
|
Maturity
Date
|
||
|
Unsecured term loan credit facility, 5 year - swapped to fixed rate (a)
|
$
|
90,000
|
|
|
2.6510%
|
|
1/15/2021
|
|
Unsecured term loan credit facility, 5 year - swapped to fixed rate (b)
|
60,000
|
|
|
2.6525%
|
|
1/15/2021
|
|
|
Unsecured term loan credit facility, 5 year - variable rate (c)
|
50,000
|
|
|
2.6607%
|
|
1/15/2021
|
|
|
Unsecured term loan credit facility, 7 year - variable rate (d)
|
100,000
|
|
|
2.9607%
|
|
11/5/2022
|
|
|
Total unsecured term loans
|
$
|
300,000
|
|
|
|
|
|
|
(a)
|
The Company swapped
$90,000
of variable rate debt at an interest rate of 1-Month LIBOR plus
1.3%
to a fixed rate of
2.6510%
. The swap has an effective date of
December 10, 2015
, a termination date of
December 1, 2019
, and a notional amount of
$90,000
.
|
|
(b)
|
The Company swapped
$60,000
of variable rate debt at an interest rate of 1-Month LIBOR plus
1.3%
to a fixed rate of
2.6525%
. The swap has an effective date of
December 10, 2015
, a termination date of
December 1, 2019
, and a notional amount of
$60,000
.
|
|
(c)
|
Interest rate reflects 1-Month LIBOR plus
1.3%
as of
December 31, 2017
and 2016.
|
|
(d)
|
Interest rate reflects 1-Month LIBOR plus
1.6%
as of
December 31, 2017
and 2016.
|
|
|
Year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Cash provided by operating activities
|
$
|
118,152
|
|
|
$
|
122,024
|
|
|
$
|
195,615
|
|
|
Cash (used in) provided by investing activities
|
(193,244
|
)
|
|
1,067,999
|
|
|
(164,274
|
)
|
|||
|
Cash used in financing activities
|
(159,411
|
)
|
|
(996,058
|
)
|
|
(561,206
|
)
|
|||
|
(Decrease) increase in cash and cash equivalents
|
(234,503
|
)
|
|
193,965
|
|
|
(529,865
|
)
|
|||
|
Cash and cash equivalents, at beginning of year
|
397,250
|
|
|
203,285
|
|
|
733,150
|
|
|||
|
Cash and cash equivalents, at end of year
|
$
|
162,747
|
|
|
$
|
397,250
|
|
|
$
|
203,285
|
|
|
|
Payments due by year ending December 31,
|
||||||||||||||||||||||||||
|
|
2018 (a)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Long term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Fixed rate (b)
|
$
|
103,905
|
|
|
$
|
—
|
|
|
$
|
41,000
|
|
|
$
|
162,828
|
|
|
$
|
68,260
|
|
|
$
|
144,811
|
|
|
$
|
520,804
|
|
|
Variable rate
|
—
|
|
|
—
|
|
|
—
|
|
|
50,000
|
|
|
100,000
|
|
|
—
|
|
|
150,000
|
|
|||||||
|
Interest
|
23,933
|
|
|
22,575
|
|
|
21,170
|
|
|
14,370
|
|
|
10,419
|
|
|
7,497
|
|
|
99,964
|
|
|||||||
|
Total long term debt
|
127,838
|
|
|
22,575
|
|
|
62,170
|
|
|
227,198
|
|
|
178,679
|
|
|
152,308
|
|
|
770,768
|
|
|||||||
|
Operating lease obligations (c)
|
663
|
|
|
609
|
|
|
486
|
|
|
464
|
|
|
468
|
|
|
1,539
|
|
|
4,229
|
|
|||||||
|
Grand total
|
$
|
128,501
|
|
|
$
|
23,184
|
|
|
$
|
62,656
|
|
|
$
|
227,662
|
|
|
$
|
179,147
|
|
|
$
|
153,847
|
|
|
$
|
774,997
|
|
|
(a)
|
Fixed rate long term debt shown in this column includes
two
loans in default with an aggregate carrying value of
$44.3 million
, both of which matured during the year ended
December 31, 2017
.
|
|
(b)
|
Includes $150.0 million of variable term loan debt that has been swapped to a fixed rate as of December 31, 2017.
|
|
(c)
|
Includes leases on corporate office spaces and a long term ground lease on one underlying retail property.
|
|
Variable Rate Debt Swapped to Fixed Rate
|
|
Effective
Date
|
|
Termination Date
|
|
Bank Pays
Variable
Rate of
|
|
InvenTrust Pays Fixed Rate of
|
|
Notional
Amount as of
December 31, 2017
|
|
Fair Value as of
|
||||||||
|
|
|
|
|
|
|
December 31, 2107
|
|
December 31, 2016
|
||||||||||||
|
5 year - fixed portion
|
|
Dec 10, 2015
|
|
Dec 1, 2019
|
|
1-Month LIBOR + 1.3%
|
|
2.6510%
|
|
$
|
90,000
|
|
|
$
|
1,003
|
|
|
$
|
294
|
|
|
5 year - fixed portion
|
|
Dec 10, 2015
|
|
Dec 1, 2019
|
|
1-Month LIBOR + 1.3%
|
|
2.6525%
|
|
60,000
|
|
|
667
|
|
|
193
|
|
|||
|
Total 5 year, fixed portion
|
|
|
|
|
|
|
|
$
|
150,000
|
|
|
$
|
1,670
|
|
|
$
|
487
|
|
||
|
|
Cost
|
|
Fair value
|
|
Fair value after
hypothetical 10% decrease
in market value
|
|
Fair value after
hypothetical 10% increase in market value |
|
Equity securities
|
$4,189
|
|
$4,431
|
|
$3,988
|
|
$4,874
|
|
|
|
I
|
|
II
|
|
Equity compensation plans not approved by security holders:
|
|
Number of Shares or Share Units Issuable Upon Vesting of Outstanding RSU Awards
and Share Unit Awards (a)
|
|
Number of Securities
Remaining Available for
Future Issuance
Under Equity Compensation Plans
(Excluding Securities
Reflected in column I
)
(b)
|
|
InvenTrust Properties Corp. 2015 Incentive Award Plan (c)
|
|
1,535,505
|
|
24,988,547
|
|
Inland American Real Estate Trust, Inc. 2014 Share Unit Plan "Retail Plan" (d)
|
|
476,190
|
|
—
|
|
(a)
|
Represents RSU Awards outstanding under the Incentive Award Plan and Annual Share Unit Awards and Contingency Share Unit Awards outstanding under the Inland American Real Estate Trust, Inc. 2014 Share Unit Plan, which we refer to as the Retail Plan, as of December 31, 2017. The number of share units subject to each share unit award reflects the value of the award and does not necessarily correspond to an equivalent number of shares of common stock of the Company.
|
|
(b)
|
Includes shares of common stock available for future grants under the Incentive Award Plan as of December 31, 2017.
|
|
(c)
|
The weighted average grant date price per share of common stock underlying the unvested restricted stock units based on total outstanding restricted stock units as of December 31, 2017 was
$3.19
.
|
|
(d)
|
Effective June 19, 2015, in connection with the adoption of the Incentive Award Plan, we terminated the Retail Plan. Awards outstanding as of the termination of the plan will remain outstanding and subject to the terms of the plan and the applicable award agreement. No additional awards will be granted under the Retail Plan.
|
|
|
|
Page
|
|
|
|
|||
|
|
|
|
|
|
1
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
2
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
All schedules other than those indicated in the index have been omitted as the required information is inapplicable or the information is presented in the consolidated financial statements or related notes.
|
|
|
|
|
|
|
|
|
3
|
|
EXHIBITS
|
|
|
|
The following documents are filed as exhibits to this report:
|
|
|
|
EXHIBIT NO.
|
DESCRIPTION
|
|
EXHIBIT NO.
|
DESCRIPTION
|
|
EXHIBIT NO.
|
DESCRIPTION
|
|
101
|
The following financial information from our Annual Report for the year ended December 31, 2017, filed with the Securities and Exchange Commission on March 7, 2018, is formatted in Extensible Business Reporting Language ("XBRL"): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations and Comprehensive Income, (iii) Consolidated Statements of Equity, (iv) Consolidated Statements of Cash Flows (v) Notes to Consolidated Financial Statements (tagged as blocks of text).
|
|
*
|
Filed as part of this Annual Report
|
|
^
|
Management contract or compensatory plan or arrangement.
|
|
By:
|
|
/s/ Thomas P. McGuinness
|
|
|
Name:
|
|
Thomas P. McGuinness
|
|
|
|
|
President and Chief Executive Officer (Principal Executive Officer)
|
|
|
Date:
|
|
March 7, 2018
|
|
|
|
|
Signature
|
|
Title
|
Date
|
|
|
|
|
|
||
|
By:
|
|
/s/ Thomas P. McGuinness
|
|
President and Chief Executive Officer (Principal Executive Officer)
|
March 7, 2018
|
|
Name:
|
|
Thomas P. McGuinness
|
|
|
|
|
|
|
|
|
||
|
By:
|
|
/s/ Michael E. Podboy
|
|
Executive Vice President, Chief Financial Officer, Chief Investment Officer and Treasurer (Principal Financial Officer)
|
March 7, 2018
|
|
Name:
|
|
Michael E. Podboy
|
|
|
|
|
|
|
|
|
||
|
By:
|
|
/s/ Adam M. Jaworski
|
|
Senior Vice President, Chief Accounting Officer (Principal Accounting Officer)
|
March 7, 2018
|
|
Name:
|
|
Adam M. Jaworski
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Stuart Aitken
|
|
Director
|
March 7, 2018
|
|
Name:
|
|
Stuart Aitken
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Thomas F. Glavin
|
|
Director
|
March 7, 2018
|
|
Name:
|
|
Thomas F. Glavin
|
|
|
|
|
|
|
|
|
||
|
By:
|
|
/s/ Scott A. Nelson
|
|
Director
|
March 7, 2018
|
|
Name:
|
|
Scott A. Nelson
|
|
|
|
|
|
|
|
|
||
|
By:
|
|
/s/ Paula J. Saban
|
|
Director
|
March 7, 2018
|
|
Name:
|
|
Paula J. Saban
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Michael A. Stein
|
|
Director
|
March 7, 2018
|
|
Name:
|
|
Michael A. Stein
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Julian E. Whitehurst
|
|
Director
|
March 7, 2018
|
|
Name:
|
|
Julian E. Whitehurst
|
|
|
|
|
|
Page
|
|
|
|
|
Financial Statements:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Assets
|
|
|
|
||||
|
Investment properties
|
|
|
|
||||
|
Land
|
$
|
628,487
|
|
|
$
|
562,695
|
|
|
Building and other improvements
|
1,887,598
|
|
|
1,617,557
|
|
||
|
Construction in progress
|
4,975
|
|
|
1,316
|
|
||
|
Total
|
2,521,060
|
|
|
2,181,568
|
|
||
|
Less accumulated depreciation
|
(348,337
|
)
|
|
(351,389
|
)
|
||
|
Net investment properties
|
2,172,723
|
|
|
1,830,179
|
|
||
|
Cash and cash equivalents
|
162,747
|
|
|
397,250
|
|
||
|
Restricted cash
|
9,131
|
|
|
18,325
|
|
||
|
Investment in marketable securities
|
4,758
|
|
|
183,883
|
|
||
|
Investment in unconsolidated entities
|
180,764
|
|
|
178,728
|
|
||
|
Intangible assets, net
|
115,411
|
|
|
72,258
|
|
||
|
Accounts and rents receivable (net of allowance of $1,266 and $864)
|
30,522
|
|
|
28,914
|
|
||
|
Deferred costs and other assets
|
22,548
|
|
|
34,782
|
|
||
|
Assets of discontinued operations
|
—
|
|
|
42,435
|
|
||
|
Total assets
|
$
|
2,698,604
|
|
|
$
|
2,786,754
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Debt, net
|
$
|
667,861
|
|
|
$
|
670,663
|
|
|
Accounts payable and accrued expenses
|
37,798
|
|
|
38,242
|
|
||
|
Distributions payable
|
13,441
|
|
|
13,041
|
|
||
|
Intangible liabilities, net
|
53,532
|
|
|
43,939
|
|
||
|
Other liabilities
|
20,250
|
|
|
10,928
|
|
||
|
Liabilities of discontinued operations
|
—
|
|
|
60,413
|
|
||
|
Total liabilities
|
792,882
|
|
|
837,226
|
|
||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
|
|
|
|
||||
|
Stockholders' Equity
|
|
|
|
||||
|
Preferred stock, $.001 par value, 40,000,000 shares authorized, none outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $.001 par value, 1,460,000,000 shares authorized,
774,293,197 shares issued and outstanding as of December 31, 2017 and 773,304,997 shares issued and outstanding as of December 31, 2016, respectively |
773
|
|
|
773
|
|
||
|
Additional paid-in capital
|
5,681,912
|
|
|
5,676,639
|
|
||
|
Distributions in excess of accumulated net income
|
(3,778,908
|
)
|
|
(3,786,943
|
)
|
||
|
Accumulated comprehensive income
|
1,945
|
|
|
59,059
|
|
||
|
Total stockholders' equity
|
1,905,722
|
|
|
1,949,528
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
2,698,604
|
|
|
$
|
2,786,754
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Income
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
188,235
|
|
|
$
|
181,481
|
|
|
$
|
192,138
|
|
|
Tenant recovery income
|
57,192
|
|
|
53,218
|
|
|
57,390
|
|
|||
|
Other property income
|
2,160
|
|
|
3,646
|
|
|
4,280
|
|
|||
|
Other fee income
|
4,222
|
|
|
4,348
|
|
|
3,820
|
|
|||
|
Total income
|
251,809
|
|
|
242,693
|
|
|
257,628
|
|
|||
|
|
|
|
|
|
|
||||||
|
Expenses
|
|
|
|
|
|
||||||
|
General and administrative expenses
|
46,367
|
|
|
53,984
|
|
|
69,678
|
|
|||
|
Property operating expenses
|
31,950
|
|
|
30,487
|
|
|
34,534
|
|
|||
|
Real estate taxes
|
35,566
|
|
|
35,703
|
|
|
36,142
|
|
|||
|
Depreciation and amortization
|
95,345
|
|
|
83,685
|
|
|
85,195
|
|
|||
|
Provision for asset impairment
|
27,754
|
|
|
11,208
|
|
|
108,154
|
|
|||
|
Total expenses
|
236,982
|
|
|
215,067
|
|
|
333,703
|
|
|||
|
Operating income (loss)
|
14,827
|
|
|
27,626
|
|
|
(76,075
|
)
|
|||
|
Interest and dividend income
|
4,249
|
|
|
11,849
|
|
|
11,767
|
|
|||
|
Gain on sale of investment properties, net
|
24,066
|
|
|
117,848
|
|
|
40,682
|
|
|||
|
Gain (loss) on extinguishment of debt
|
840
|
|
|
(10,498
|
)
|
|
(4,568
|
)
|
|||
|
Other (expense) income
|
(308
|
)
|
|
2,330
|
|
|
15,481
|
|
|||
|
Interest expense
|
(30,155
|
)
|
|
(44,135
|
)
|
|
(53,686
|
)
|
|||
|
Loss on contribution to joint venture
|
—
|
|
|
—
|
|
|
(12,919
|
)
|
|||
|
Equity in (losses) earnings of unconsolidated entities
|
(804
|
)
|
|
9,299
|
|
|
35,078
|
|
|||
|
Gain on sale of investment in unconsolidated entities
|
—
|
|
|
—
|
|
|
326
|
|
|||
|
Marketable securities realized gain and (impairment), net
|
46,563
|
|
|
5,081
|
|
|
20,459
|
|
|||
|
Income (loss) from continuing operations before income taxes
|
59,278
|
|
|
119,400
|
|
|
(23,455
|
)
|
|||
|
Income tax expense
|
(1,324
|
)
|
|
(201
|
)
|
|
(1,845
|
)
|
|||
|
Net income (loss) from continuing operations
|
57,954
|
|
|
119,199
|
|
|
(25,300
|
)
|
|||
|
Net income from discontinued operations
|
3,839
|
|
|
133,523
|
|
|
28,764
|
|
|||
|
Net income
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
$
|
3,464
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average number of common shares outstanding, basic and diluted
|
773,445,341
|
|
|
854,638,497
|
|
|
861,830,627
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net income (loss) per common share, from continuing operations,
basic and diluted
|
$
|
0.07
|
|
|
$
|
0.14
|
|
|
$
|
(0.03
|
)
|
|
Net income per common share, from discontinued operations,
basic and diluted
|
$
|
—
|
|
|
$
|
0.15
|
|
|
$
|
0.04
|
|
|
Net income per common share, basic and diluted
|
$
|
0.07
|
|
|
$
|
0.29
|
|
|
$
|
0.01
|
|
|
|
|
|
|
|
|
||||||
|
Comprehensive income (loss)
|
|
|
|
|
|
||||||
|
Net income
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
$
|
3,464
|
|
|
Unrealized (loss) gain on investment securities
|
(11,734
|
)
|
|
24,540
|
|
|
299
|
|
|||
|
Unrealized gain (loss) on derivatives
|
1,183
|
|
|
623
|
|
|
(1,276
|
)
|
|||
|
Reclassification for amounts recognized in net income
|
(46,563
|
)
|
|
(3,394
|
)
|
|
(19,332
|
)
|
|||
|
Comprehensive income (loss)
|
$
|
4,679
|
|
|
$
|
274,491
|
|
|
$
|
(16,845
|
)
|
|
|
Number of
Shares |
|
Common
Stock |
|
Additional
Paid-in Capital |
|
Distributions in excess of accumulated net income
|
|
Accumulated
Comprehensive Income |
|
Non-controlling
Interests |
|
Total
|
|||||||||||||
|
Balance at December 31, 2014
|
861,824,777
|
|
|
$
|
861
|
|
|
$
|
7,755,471
|
|
|
$
|
(3,820,882
|
)
|
|
$
|
57,599
|
|
|
$
|
3,780
|
|
|
$
|
3,996,829
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
3,464
|
|
|
—
|
|
|
15
|
|
|
3,479
|
|
||||||
|
Unrealized gain on investment securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
299
|
|
|
—
|
|
|
299
|
|
||||||
|
Unrealized loss on derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,276
|
)
|
|
—
|
|
|
(1,276
|
)
|
||||||
|
Reclassification for amounts recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,332
|
)
|
|
—
|
|
|
(19,332
|
)
|
||||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(138,614
|
)
|
|
—
|
|
|
—
|
|
|
(138,614
|
)
|
||||||
|
Contributions from noncontrolling interests, net
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28
|
|
|
28
|
|
||||||
|
Stock-based compensation
|
380,895
|
|
|
1
|
|
|
1,523
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,524
|
|
||||||
|
Equity effect of spin-off of
Xenia Hotels & Resorts, Inc.
|
—
|
|
|
—
|
|
|
(1,690,411
|
)
|
|
—
|
|
|
—
|
|
|
(3,823
|
)
|
|
(1,694,234
|
)
|
||||||
|
Balance at December 31, 2015
|
862,205,672
|
|
|
$
|
862
|
|
|
$
|
6,066,583
|
|
|
$
|
(3,956,032
|
)
|
|
$
|
37,290
|
|
|
$
|
—
|
|
|
$
|
2,148,703
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
252,722
|
|
|
—
|
|
|
—
|
|
|
252,722
|
|
||||||
|
Unrealized gain on investment securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,540
|
|
|
—
|
|
|
24,540
|
|
||||||
|
Unrealized gain on derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
623
|
|
|
—
|
|
|
623
|
|
||||||
|
Reclassification for amounts recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,394
|
)
|
|
—
|
|
|
(3,394
|
)
|
||||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(83,633
|
)
|
|
—
|
|
|
—
|
|
|
(83,633
|
)
|
||||||
|
Stock-based compensation
|
601,774
|
|
|
—
|
|
|
2,088
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,088
|
|
||||||
|
Repurchase of common stock
|
(89,502,449
|
)
|
|
(89
|
)
|
|
(240,927
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(241,016
|
)
|
||||||
|
Equity effect of spin-off of
Highlands REIT, Inc.
|
—
|
|
|
—
|
|
|
(151,105
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(151,105
|
)
|
||||||
|
Balance at December 31, 2016
|
773,304,997
|
|
|
$
|
773
|
|
|
$
|
5,676,639
|
|
|
$
|
(3,786,943
|
)
|
|
$
|
59,059
|
|
|
$
|
—
|
|
|
$
|
1,949,528
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
61,793
|
|
|
—
|
|
|
—
|
|
|
61,793
|
|
||||||
|
Unrealized loss on investment securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,734
|
)
|
|
—
|
|
|
(11,734
|
)
|
||||||
|
Unrealized gain on derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,183
|
|
|
—
|
|
|
1,183
|
|
||||||
|
Reclassification for amounts recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(46,563
|
)
|
|
—
|
|
|
(46,563
|
)
|
||||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(53,758
|
)
|
|
—
|
|
|
—
|
|
|
(53,758
|
)
|
||||||
|
Stock-based compensation
|
988,200
|
|
|
—
|
|
|
3,344
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,344
|
|
||||||
|
Refund of excess funds associated with 2016 tender offer
|
—
|
|
|
—
|
|
|
1,929
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,929
|
|
||||||
|
Balance at December 31, 2017
|
774,293,197
|
|
|
$
|
773
|
|
|
$
|
5,681,912
|
|
|
$
|
(3,778,908
|
)
|
|
$
|
1,945
|
|
|
$
|
—
|
|
|
$
|
1,905,722
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
$
|
3,479
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
96,734
|
|
|
116,424
|
|
|
163,008
|
|
|||
|
Amortization of above and below market leases, net
|
(5,510
|
)
|
|
(4,255
|
)
|
|
(1,907
|
)
|
|||
|
Amortization of debt premiums, discounts, and financing costs
|
1,219
|
|
|
5,206
|
|
|
7,708
|
|
|||
|
Straight-line rental income
|
(2,202
|
)
|
|
20
|
|
|
24
|
|
|||
|
Provision for asset impairment
|
27,754
|
|
|
117,722
|
|
|
108,154
|
|
|||
|
Gain on sale of investment properties, net
|
(34,181
|
)
|
|
(354,104
|
)
|
|
(40,682
|
)
|
|||
|
(Gain) loss on extinguishment of debt
|
(838
|
)
|
|
13,324
|
|
|
4,568
|
|
|||
|
Loss on contribution to unconsolidated entity
|
—
|
|
|
—
|
|
|
12,919
|
|
|||
|
Equity in losses (earnings) of unconsolidated of entities
|
804
|
|
|
(9,319
|
)
|
|
(35,167
|
)
|
|||
|
Distributions from unconsolidated entities
|
2,443
|
|
|
5,014
|
|
|
5,544
|
|
|||
|
(Gain), loss and impairment of investment in unconsolidated entities, net
|
—
|
|
|
(1,434
|
)
|
|
(326
|
)
|
|||
|
Marketable securities realized (gain) and impairment, net
|
(46,563
|
)
|
|
(5,081
|
)
|
|
(20,459
|
)
|
|||
|
Non-cash share-based compensation, net
|
3,355
|
|
|
2,178
|
|
|
2,481
|
|
|||
|
Debt prepayment penalties and defeasance costs
|
—
|
|
|
(11,140
|
)
|
|
(5,578
|
)
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts and rents receivable
|
(1,048
|
)
|
|
(45
|
)
|
|
(8,099
|
)
|
|||
|
Deferred costs and other assets
|
2,051
|
|
|
6,701
|
|
|
8,492
|
|
|||
|
Accounts payable and accrued expenses
|
5,561
|
|
|
(8,129
|
)
|
|
(1,300
|
)
|
|||
|
Other liabilities
|
6,780
|
|
|
(3,780
|
)
|
|
(7,244
|
)
|
|||
|
Net cash provided by operating activities
|
118,152
|
|
|
122,024
|
|
|
195,615
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Purchase of investment properties
|
(500,113
|
)
|
|
(419,563
|
)
|
|
(307,116
|
)
|
|||
|
Acquired in-place and market-lease intangibles, net
|
(50,207
|
)
|
|
(25,584
|
)
|
|
(11,146
|
)
|
|||
|
Capital expenditures and tenant improvements
|
(15,910
|
)
|
|
(13,721
|
)
|
|
(27,192
|
)
|
|||
|
Investment in development projects
|
(3,630
|
)
|
|
(53,077
|
)
|
|
(115,686
|
)
|
|||
|
Proceeds from sale of investment properties, net
|
198,243
|
|
|
1,568,978
|
|
|
196,583
|
|
|||
|
Proceeds from sale of marketable securities, net
|
171,666
|
|
|
12,846
|
|
|
58,369
|
|
|||
|
Proceeds from the sale of and return of capital from unconsolidated entities
|
—
|
|
|
6,344
|
|
|
40,269
|
|
|||
|
Contributions to unconsolidated entities
|
(6,875
|
)
|
|
(7,200
|
)
|
|
(35,326
|
)
|
|||
|
Distributions from unconsolidated entities
|
1,592
|
|
|
10,433
|
|
|
10,884
|
|
|||
|
Lease commissions and other leasing costs
|
(4,356
|
)
|
|
(3,836
|
)
|
|
(4,895
|
)
|
|||
|
Payments from notes receivable
|
—
|
|
|
—
|
|
|
12,549
|
|
|||
|
Change in restricted cash
|
6,285
|
|
|
2,158
|
|
|
21,609
|
|
|||
|
Other assets
|
10,061
|
|
|
(9,779
|
)
|
|
(3,176
|
)
|
|||
|
Net cash (used in) provided by investing activities
|
(193,244
|
)
|
|
1,067,999
|
|
|
(164,274
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
Consolidated Statements of Cash Flows, continued
|
|||||||||||
|
(Amounts in thousands)
|
|||||||||||
|
|
|
|
|
|
|
||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Payment of tax withholdings for share-based compensation
|
$
|
(2,192
|
)
|
|
$
|
(1,493
|
)
|
|
$
|
(881
|
)
|
|
Shares repurchased
|
—
|
|
|
(241,016
|
)
|
|
—
|
|
|||
|
Distributions
|
(53,358
|
)
|
|
(98,606
|
)
|
|
(146,510
|
)
|
|||
|
Refund received of excess funds associated with 2016 tender offer
|
1,929
|
|
|
—
|
|
|
—
|
|
|||
|
Proceeds from debt
|
—
|
|
|
449,306
|
|
|
408,928
|
|
|||
|
Payoffs of debt
|
(104,032
|
)
|
|
(1,072,166
|
)
|
|
(495,562
|
)
|
|||
|
Principal payments of mortgage debt
|
(1,390
|
)
|
|
(10,832
|
)
|
|
(26,810
|
)
|
|||
|
Payment of loan fees and deposits
|
(368
|
)
|
|
(56
|
)
|
|
(4,434
|
)
|
|||
|
Contributions from noncontrolling interests, net
|
—
|
|
|
—
|
|
|
152
|
|
|||
|
Preferred stock redemption
|
—
|
|
|
—
|
|
|
(125
|
)
|
|||
|
Cash contribution to Highlands REIT, Inc.
|
—
|
|
|
(21,195
|
)
|
|
—
|
|
|||
|
Cash contribution to Xenia Hotels & Resorts, Inc.
|
—
|
|
|
—
|
|
|
(165,884
|
)
|
|||
|
Property level cash contribution to Xenia Hotels & Resorts, Inc.
|
—
|
|
|
—
|
|
|
(130,080
|
)
|
|||
|
Net cash used in financing activities
|
(159,411
|
)
|
|
(996,058
|
)
|
|
(561,206
|
)
|
|||
|
Net (decrease) increase in cash and cash equivalents
|
(234,503
|
)
|
|
193,965
|
|
|
(529,865
|
)
|
|||
|
Cash and cash equivalents, at beginning of year
|
397,250
|
|
|
203,285
|
|
|
733,150
|
|
|||
|
Cash and cash equivalents, at end of year
|
$
|
162,747
|
|
|
$
|
397,250
|
|
|
$
|
203,285
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
|
Cash paid for interest, net of capitalized interest of $0, $1,147, and $7,107 for 2017, 2016, and 2015, respectively
|
$
|
31,196
|
|
|
$
|
56,980
|
|
|
$
|
95,294
|
|
|
Cash paid for income taxes, net of refunds of $918, $1,575, and $391 for 2017, 2016, and 2015, respectively
|
625
|
|
|
966
|
|
|
6,856
|
|
|||
|
|
|
|
|
|
|
||||||
|
Supplemental schedule of non-cash investing and financing activities:
|
|
|
|
|
|
||||||
|
Gross issuance of shares for share-based compensation
|
$
|
5,916
|
|
|
$
|
3,820
|
|
|
$
|
2,515
|
|
|
Assumption of mortgage debt through acquisition of investment property
|
41,717
|
|
|
16,000
|
|
|
—
|
|
|||
|
Net assets transferred at sale of real estate investments
|
4,037
|
|
|
2,007
|
|
|
2,371
|
|
|||
|
Net assets acquired at purchase of real estate investments
|
3,102
|
|
|
2,586
|
|
|
3,172
|
|
|||
|
Property surrendered in extinguishment of debt
|
2,440
|
|
|
—
|
|
|
—
|
|
|||
|
Assumption of lender held escrows through acquisition of investment property
|
586
|
|
|
—
|
|
|
—
|
|
|||
|
Mortgage assumed by buyers upon disposal of properties
|
—
|
|
|
131,189
|
|
|
—
|
|
|||
|
Net equity distributed to Highlands REIT, Inc. (net of cash contributed)
|
—
|
|
|
129,910
|
|
|
—
|
|
|||
|
Net equity distributed to Xenia Hotels & Resorts, Inc. (net of cash contributed)
|
—
|
|
|
—
|
|
|
1,484,872
|
|
|||
|
Land contributed to an unconsolidated entity
|
—
|
|
|
—
|
|
|
46,174
|
|
|||
|
Like-kind exchange of real estate:
|
|
|
|
|
|
||||||
|
Restricted cash used in purchase of investment properties
|
39,800
|
|
|
—
|
|
|
—
|
|
|||
|
Restricted cash proceeds from sale of investment properties
|
39,760
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
|
|
|
||||||
|
•
|
Estimate the value of the property "as if vacant" as of the acquisition date;
|
|
•
|
Allocate the value of the property among land, building, and other building improvements and determine the associated useful life for each;
|
|
•
|
Calculate the value and associated life of above- and below-market leases on a tenant-by-tenant basis. The difference between the contractual rental rates and the Company’s estimate of market rental rates is measured over a period equal to the remaining term of the leases (using a discount rate which reflects the risks associated with the leases acquired, including geographical location, size of leased area, tenant profile and credit risk);
|
|
•
|
Estimate the fair value of the tenant improvements, legal costs and leasing commissions incurred to obtain the leases and calculate the associated useful life for each;
|
|
•
|
Estimate the fair value of assumed debt, if any; and
|
|
•
|
Estimate the intangible value of the in-place leases based on lease execution costs of similar leases as well as lost rent payments during an assumed lease-up period and their associated useful lives on a tenant-by-tenant basis.
|
|
•
|
whether the lease stipulates how and on what a tenant improvement allowance may be spent;
|
|
•
|
whether the tenant or landlord retains legal title to the improvements;
|
|
•
|
the uniqueness of the improvements;
|
|
•
|
the expected economic life of the tenant improvements relative to the length of the lease; and
|
|
•
|
who constructs or directs the construction of the improvements.
|
|
Property
|
|
Location
|
|
Acquisition Date
|
|
Gross Acquisition Price
|
|
Square Feet
|
||
|
Campus Marketplace (a)
|
|
San Marcos, CA
|
|
January 6, 2017
|
|
$
|
73,350
|
|
|
144,000
|
|
Paraiso Parc and Westfork Plaza
|
|
Pembroke Pines, FL
|
|
February 1, 2017
|
|
163,000
|
|
|
386,000
|
|
|
The Shops at Town Center
|
|
Germantown, MD
|
|
February 21, 2017
|
|
53,550
|
|
|
125,000
|
|
|
Cary Park Town Center
|
|
Cary, NC
|
|
August 14, 2017
|
|
25,000
|
|
|
93,000
|
|
|
The Parke
|
|
Cedar Park, TX
|
|
August 18, 2017
|
|
112,250
|
|
|
364,000
|
|
|
The Plaza Midtown
|
|
Atlanta, GA
|
|
August 18, 2017
|
|
31,800
|
|
|
70,000
|
|
|
River Oaks (b)
|
|
Santa Clarita, CA
|
|
September 14, 2017
|
|
115,000
|
|
|
275,000
|
|
|
Kyle Marketplace (b)
|
|
Kyle, TX
|
|
September 21, 2017
|
|
59,475
|
|
|
226,000
|
|
|
Total
|
|
|
|
|
|
$
|
633,425
|
|
|
1,683,000
|
|
(a)
|
As part of this acquisition, the Company assumed mortgage debt of
$41,717
as reported within non-cash financing activities on the consolidated statements of cash flows for the year ended
December 31, 2017
.
|
|
(b)
|
These retail properties are held at the EAT subsidiary as Parked Assets in anticipation of completing a Reverse 1031 Exchange in 2018. (See "Note 5. Investment in Consolidated and Unconsolidated Entities").
|
|
|
2017 Acquisitions
|
||
|
Land
|
$
|
125,990
|
|
|
Building and other improvements
|
440,204
|
|
|
|
Total investment properties
|
566,194
|
|
|
|
Intangible assets (a)
|
69,306
|
|
|
|
Intangible liabilities (b)
|
(19,099
|
)
|
|
|
Net other assets and liabilities
|
17,024
|
|
|
|
Total fair value of assets acquired and liabilities assumed
|
$
|
633,425
|
|
|
(a)
|
Intangible assets include in-place leases and above market leases.
|
|
(b)
|
Intangible liabilities include below market leases.
|
|
Property
|
|
Location
|
|
Acquisition Date
|
|
Gross Acquisition Price
|
|
Square Feet
|
||
|
Shops at the Galleria
|
|
Bee Cave, TX
|
|
April 1, 2016
|
|
$
|
132,000
|
|
|
538,000
|
|
Renaissance Center (a)
|
|
Durham, NC
|
|
April 1, 2016
|
|
129,200
|
|
|
363,000
|
|
|
Stevenson Ranch
|
|
Stevenson Ranch, CA
|
|
April 15, 2016
|
|
72,500
|
|
|
187,000
|
|
|
The Pointe at Creedmoor
|
|
Raleigh, NC
|
|
July 12, 2016
|
|
16,977
|
|
|
60,000
|
|
|
Windward Commons
|
|
Alpharetta, GA
|
|
August 23, 2016
|
|
27,650
|
|
|
117,000
|
|
|
Old Grove Marketplace
|
|
Oceanside, CA
|
|
August 25, 2016
|
|
23,250
|
|
|
81,000
|
|
|
Northcross Commons (b)
|
|
Huntersville, NC
|
|
October 14, 2016
|
|
31,000
|
|
|
63,000
|
|
|
Riverwalk Market (b)
|
|
Flower Mound, TX
|
|
November 14, 2016
|
|
32,600
|
|
|
90,000
|
|
|
Total
|
|
|
|
|
|
$
|
465,177
|
|
|
1,499,000
|
|
(a)
|
As part of this acquisition, the Company assumed mortgage debt of
$16,000
as reported within non-cash financing activities on the consolidated statements of cash flows for the year ended December 31, 2016.
|
|
(b)
|
These retail properties were accounted for as asset acquisitions in accordance with ASU No. 2017-01. As a result, the Company capitalized transaction costs of approximately
$220
during the year ended December 31, 2016 related to these retail properties.
|
|
|
2016 Acquisitions
|
||
|
Land
|
$
|
154,737
|
|
|
Building and other improvements
|
284,598
|
|
|
|
Total investment properties
|
439,335
|
|
|
|
Intangible assets (a)
|
44,672
|
|
|
|
Intangible liabilities (b)
|
(19,088
|
)
|
|
|
Net other assets and liabilities
|
258
|
|
|
|
Total fair value of assets acquired and liabilities assumed
|
$
|
465,177
|
|
|
(a)
|
Intangible assets include in-place leases and above market leases.
|
|
(b)
|
Intangible liabilities include below market leases.
|
|
|
(unaudited)
|
||||||
|
|
Year ended December 31,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Total income
|
$
|
259,878
|
|
|
$
|
288,943
|
|
|
Net income (loss) from continuing operations
|
$
|
89,680
|
|
|
$
|
(28,014
|
)
|
|
Property
|
|
Location
|
|
Disposition Date
|
|
Gross Disposition Price
|
|
Square Feet
|
||
|
Penn Park
|
|
Oklahoma City, OK
|
|
January 10, 2017
|
|
$
|
29,050
|
|
|
242,000
|
|
Sparks Crossing
|
|
Sparks, NV
|
|
May 19, 2017
|
|
40,280
|
|
|
336,000
|
|
|
Lincoln Village
|
|
Chicago, IL
|
|
June 23, 2017
|
|
30,000
|
|
|
164,000
|
|
|
Pavilions at Hartman Heritage
|
|
Independence, MO
|
|
July 31, 2017
|
|
21,700
|
|
|
223,000
|
|
|
Legacy Crossing
|
|
Marion, OH
|
|
July 31, 2017
|
|
10,250
|
|
|
134,000
|
|
|
Heritage Plaza
|
|
Chicago, IL
|
|
September 28, 2017
|
|
21,350
|
|
|
132,000
|
|
|
Dothan Plaza
|
|
Dothan, AL
|
|
December 28, 2017
|
|
33,750
|
|
|
327,000
|
|
|
|
|
|
|
|
|
$
|
186,380
|
|
|
1,558,000
|
|
|
December 31, 2016
|
||
|
Assets
|
|
||
|
Land
|
$
|
9,564
|
|
|
Building and other improvements
|
33,003
|
|
|
|
Total
|
42,567
|
|
|
|
Less accumulated depreciation
|
(2,601
|
)
|
|
|
Net investment properties
|
39,966
|
|
|
|
Accounts and rents receivable (net of allowance of $49)
|
1,566
|
|
|
|
Deferred costs and other assets
|
903
|
|
|
|
Total assets
|
$
|
42,435
|
|
|
Liabilities
|
|
||
|
Debt, net
|
$
|
59,942
|
|
|
Accounts payable and accrued expenses
|
116
|
|
|
|
Other liabilities
|
355
|
|
|
|
Total liabilities
|
$
|
60,413
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Total income
|
$
|
3,935
|
|
|
$
|
92,329
|
|
|
$
|
265,076
|
|
|
Less:
|
|
|
|
|
|
||||||
|
Depreciation and amortization expense
|
1,205
|
|
|
32,667
|
|
|
77,736
|
|
|||
|
Other expenses
|
2,308
|
|
|
36,487
|
|
|
121,174
|
|
|||
|
Provision for asset impairment
|
—
|
|
|
106,514
|
|
|
—
|
|
|||
|
Operating income (loss) from discontinued operations
|
422
|
|
|
(83,339
|
)
|
|
66,166
|
|
|||
|
Interest expense, income taxes, and other miscellaneous income
|
(6,696
|
)
|
|
(17,983
|
)
|
|
(37,476
|
)
|
|||
|
Equity in earnings of unconsolidated entity
|
—
|
|
|
(19
|
)
|
|
89
|
|
|||
|
Gain on sale of investment in unconsolidated entity
|
—
|
|
|
1,434
|
|
|
—
|
|
|||
|
Gain on sale of properties, net
|
10,115
|
|
|
236,256
|
|
|
—
|
|
|||
|
Loss on extinguishment of debt
|
(2
|
)
|
|
(2,826
|
)
|
|
—
|
|
|||
|
Net income from discontinued operations
|
3,839
|
|
|
133,523
|
|
|
28,779
|
|
|||
|
Less net income attributable to non-controlling interests
|
—
|
|
|
—
|
|
|
(15
|
)
|
|||
|
Net income from discontinued operations attributable to Company
|
$
|
3,839
|
|
|
$
|
133,523
|
|
|
$
|
28,764
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average number of common shares outstanding, basic and diluted
|
773,445,341
|
|
|
854,638,497
|
|
|
861,830,627
|
|
|||
|
Net income per common share, from discontinued operations,
basic and diluted
|
$
|
—
|
|
|
$
|
0.15
|
|
|
$
|
0.04
|
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Net investment properties
|
|
$
|
165,875
|
|
|
$
|
—
|
|
|
Other assets
|
|
18,630
|
|
|
—
|
|
||
|
Total assets
|
|
184,505
|
|
|
—
|
|
||
|
Other liabilities
|
|
11,343
|
|
|
—
|
|
||
|
Total liabilities
|
|
11,343
|
|
|
—
|
|
||
|
Net assets
|
|
$
|
173,162
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
Carrying Value of
|
||||||
|
|
|
|
|
|
|
Investment at December 31,
|
||||||
|
Entity
|
|
Description
|
|
Ownership %
|
|
2017
|
|
2016
|
||||
|
IAGM Retail Fund I, LLC (a)
|
|
Multi-tenant retail shopping centers
|
|
55%
|
|
$
|
123,693
|
|
|
$
|
126,090
|
|
|
Downtown Railyard Venture, LLC (b)
|
|
Land development
|
|
90%
|
|
57,183
|
|
|
52,365
|
|
||
|
Other unconsolidated entities
|
|
Various real estate investments
|
|
Various
|
|
(112
|
)
|
|
273
|
|
||
|
|
|
|
|
|
|
$
|
180,764
|
|
|
$
|
178,728
|
|
|
(a)
|
On
April 17, 2013
, the Company entered into a joint venture, IAGM Retail Fund I, LLC ("IAGM"), with PGGM Private Real Estate Fund ("PGGM"), for the purpose of acquiring, owning, managing, supervising, and disposing of properties and sharing in the profits and losses from those properties and its activities. The Company initially contributed
13
retail properties totaling
2,109,324
square feet from its portfolio to IAGM for an equity interest of
$96,788
, and PGGM contributed
$79,190
. The gross disposition price was
$409,280
. On
July 1, 2013
, the Company contributed another retail property for a gross disposition price of
$34,350
. The Company treated these dispositions as a partial sale. The Company amortizes the basis adjustment over
30
years, consistent with the depreciation of the investee's underlying assets. The Company is the managing member of IAGM, responsible for the day-to-day activities and earns fees for venture management, property management, leasing and other services provided.
|
|
(b)
|
On
September 30, 2015
, the Company was admitted as a member to Downtown Railyard Venture, LLC ("DRV"), which is a joint venture established in order to develop and sell a land development. Simultaneously, the Company structured and closed the sale of a non-core land development to DRV, which for accounting purposes is treated as a contribution of the land development to DRV in exchange for an equity interest of
$46,174
in DRV (the foregoing transaction is referred to as the "Railyards Transaction"). Concurrent with the formation of the joint venture, and included in the basis of the Company's investment in DRV, the Company established an
$18,088
loan to DRV at a
4.0%
interest rate, compounded annually. The loan matures on June 30, 2023. The Company recorded a loss of
$12,919
on the Railyards Transaction in 2015 due to the difference between the carrying value of the land and the estimated fair value of the equity interest. The Company's ownership percentage in DRV is based upon a waterfall calculation outlined in the operating agreement. The joint venture partner is the developer and managing member of DRV, responsible for the day-to-day activities and earns fees for managing the venture. During the year ended December 31, 2015, the Company received return of capital proceeds of
$4,092
related to the sale of a land parcel and contributed
$3,000
in capital to the joint venture.
|
|
|
As of
|
||||||
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
|
(unaudited)
|
|
(unaudited)
|
||||
|
Assets:
|
|
|
|
||||
|
Real estate assets, net of accumulated depreciation
|
$
|
586,671
|
|
|
$
|
628,667
|
|
|
Other assets
|
73,423
|
|
|
71,288
|
|
||
|
Total assets
|
660,094
|
|
|
699,955
|
|
||
|
Liabilities and equity:
|
|
|
|
||||
|
Debt, net
|
311,574
|
|
|
311,378
|
|
||
|
Other liabilities
|
49,032
|
|
|
65,225
|
|
||
|
Equity
|
299,488
|
|
|
323,352
|
|
||
|
Total liabilities and equity
|
660,094
|
|
|
699,955
|
|
||
|
Company’s share of equity
|
193,572
|
|
|
192,124
|
|
||
|
Net excess of the net book value of underlying assets over the cost of investments (net of accumulated amortization of $2,647 and $2,229, respectively)
|
(12,808
|
)
|
|
(13,396
|
)
|
||
|
Carrying value of investments in unconsolidated entities
|
$
|
180,764
|
|
|
$
|
178,728
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
||||||
|
|
|
|
|
|
|
||||||
|
Revenues
|
$
|
62,367
|
|
|
$
|
70,385
|
|
|
$
|
67,033
|
|
|
Expenses:
|
|
|
|
|
|
||||||
|
Interest expense and loan cost amortization
|
13,419
|
|
|
13,015
|
|
|
15,319
|
|
|||
|
Depreciation and amortization
|
26,860
|
|
|
27,209
|
|
|
23,252
|
|
|||
|
Operating expenses, ground rent and general and administrative expenses
|
22,304
|
|
|
21,671
|
|
|
21,200
|
|
|||
|
Impairments
|
4,745
|
|
|
—
|
|
|
—
|
|
|||
|
Total expenses
|
67,328
|
|
|
61,895
|
|
|
59,771
|
|
|||
|
Net income before gain on sale of real estate
|
(4,961
|
)
|
|
8,490
|
|
|
7,262
|
|
|||
|
Gain on sale of real estate
|
434
|
|
|
—
|
|
|
35,462
|
|
|||
|
Net income
|
$
|
(4,527
|
)
|
|
$
|
8,490
|
|
|
$
|
42,724
|
|
|
|
|
|
|
|
|
||||||
|
Company's share of net income, net of excess basis depreciation of $520, $520, and $520, respectively
|
$
|
(1,930
|
)
|
|
$
|
4,109
|
|
|
$
|
17,307
|
|
|
Distributions from unconsolidated entities in excess of the investments' carrying value
|
1,126
|
|
|
5,190
|
|
|
17,771
|
|
|||
|
Equity in (losses) earnings of unconsolidated entities
|
$
|
(804
|
)
|
|
$
|
9,299
|
|
|
$
|
35,078
|
|
|
Maturities during the year ended December 31,
|
|
Amount
|
||
|
2018
|
|
$
|
204,028
|
|
|
2019
|
|
16,250
|
|
|
|
2020
|
|
—
|
|
|
|
2021
|
|
23,150
|
|
|
|
2022
|
|
—
|
|
|
|
Thereafter
|
|
68,805
|
|
|
|
|
|
$
|
312,233
|
|
|
For the year ending December 31,
|
Minimum Lease Payments
|
||
|
2018
|
$
|
182,851
|
|
|
2019
|
158,902
|
|
|
|
2020
|
137,981
|
|
|
|
2021
|
114,726
|
|
|
|
2022
|
86,093
|
|
|
|
Thereafter
|
285,380
|
|
|
|
Total
|
$
|
965,933
|
|
|
|
As of December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Intangible assets:
|
|
|
|
||||
|
Acquired in-place leases
|
$
|
226,515
|
|
|
$
|
181,145
|
|
|
Acquired above market leases
|
29,670
|
|
|
27,072
|
|
||
|
Intangible assets
|
256,185
|
|
|
208,217
|
|
||
|
Accumulated amortization:
|
|
|
|
||||
|
Accumulated amortization, acquired in-place leases
|
(123,043
|
)
|
|
(118,526
|
)
|
||
|
Accumulated amortization, above market leases
|
(17,731
|
)
|
|
(17,433
|
)
|
||
|
Accumulated amortization
|
(140,774
|
)
|
|
(135,959
|
)
|
||
|
Intangible assets, net
|
115,411
|
|
|
72,258
|
|
||
|
Deferred leasing costs:
|
|
|
|
||||
|
Leasing costs
|
17,355
|
|
|
16,325
|
|
||
|
Accumulated amortization, leasing costs
|
(8,642
|
)
|
|
(8,120
|
)
|
||
|
Deferred leasing costs, net
|
8,713
|
|
|
8,205
|
|
||
|
Deferred leasing costs and other related intangibles, net
|
$
|
124,124
|
|
|
$
|
80,463
|
|
|
Intangible liabilities:
|
|
|
|
||||
|
Acquired below market leases
|
$
|
80,862
|
|
|
$
|
65,740
|
|
|
Accumulated amortization, acquired below market leases
|
(27,330
|
)
|
|
(21,801
|
)
|
||
|
Intangible liabilities, net
|
$
|
53,532
|
|
|
$
|
43,939
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Amortization of:
|
|
|
|
|
|
||||||
|
In-place lease intangibles
|
$
|
22,580
|
|
|
$
|
18,298
|
|
|
$
|
16,546
|
|
|
Above market lease costs (a)
|
3,053
|
|
|
2,581
|
|
|
2,779
|
|
|||
|
Amortization of intangible assets
|
25,633
|
|
|
20,879
|
|
|
19,325
|
|
|||
|
Deferred leasing costs
|
1,806
|
|
|
1,703
|
|
|
1,789
|
|
|||
|
Amortization of deferred leasing costs and intangible assets
|
$
|
27,439
|
|
|
$
|
22,582
|
|
|
$
|
21,114
|
|
|
|
|
|
|
|
|
||||||
|
Below market lease costs (b)
|
$
|
8,563
|
|
|
$
|
6,676
|
|
|
$
|
4,185
|
|
|
Amortization of intangible liabilities
|
$
|
8,563
|
|
|
$
|
6,676
|
|
|
$
|
4,185
|
|
|
(a)
|
Amounts are recorded as a reduction to rental income.
|
|
(b)
|
Amounts are recorded as an increase to rental income.
|
|
Year ended December 31,
|
|
In-place lease intangible assets
|
|
Above market lease intangible assets
|
|
Deferred
leasing cost assets
|
|
Below market lease intangible liabilities
|
||||||||
|
2018
|
|
$
|
20,419
|
|
|
$
|
2,822
|
|
|
$
|
2,266
|
|
|
$
|
7,956
|
|
|
2019
|
|
17,496
|
|
|
2,077
|
|
|
1,504
|
|
|
7,193
|
|
||||
|
2020
|
|
14,244
|
|
|
1,683
|
|
|
1,327
|
|
|
6,328
|
|
||||
|
2021
|
|
11,032
|
|
|
1,263
|
|
|
1,090
|
|
|
5,359
|
|
||||
|
2022
|
|
8,294
|
|
|
833
|
|
|
797
|
|
|
5,666
|
|
||||
|
Thereafter
|
|
31,987
|
|
|
3,261
|
|
|
1,729
|
|
|
21,030
|
|
||||
|
Total
|
|
$
|
103,472
|
|
|
$
|
11,939
|
|
|
$
|
8,713
|
|
|
$
|
53,532
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Mortgages payable (a)
|
$
|
370,804
|
|
|
$
|
374,796
|
|
|
Premium, net of accumulated amortization
|
478
|
|
|
—
|
|
||
|
Discount, net of accumulated amortization
|
(195
|
)
|
|
(317
|
)
|
||
|
Debt issuance costs, net of accumulated amortization
|
(1,611
|
)
|
|
(1,772
|
)
|
||
|
Total mortgages payable, net
|
$
|
369,476
|
|
|
$
|
372,707
|
|
|
(a)
|
Mortgages payable had fixed interest rates (for both conforming loans and loans in default) ranging from
3.49%
to
10.45%
, with a weighted average interest rate of
5.13%
as of
December 31, 2017
, and
3.49%
to
11.24%
, with a weighted average interest rate of
4.85%
, as of
December 31, 2016
.
|
|
|
Maturities during the year ending December 31,
|
|
|
|
|
||||||||||||||||||||||
|
|
2018 (a)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Mortgages payable
|
$
|
103,905
|
|
|
$
|
—
|
|
|
$
|
41,000
|
|
|
$
|
12,828
|
|
|
$
|
68,260
|
|
|
$
|
144,811
|
|
|
$
|
370,804
|
|
|
(a)
|
Mortgages payable in 2018 includes
two
loans in default with an aggregate carrying value of
$44,330
, both of which matured during the year ended
December 31, 2017
.
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
|
||||||||
|
|
Aggregate
Principal Balance
|
|
Interest
Rate
|
|
Aggregate
Principal Balance |
|
Interest
Rate
|
|
Maturity
Date
|
||||
|
5 year - swapped to fixed rate (a)
|
$
|
90,000
|
|
|
2.6510%
|
|
$
|
90,000
|
|
|
2.6510%
|
|
1/15/2021
|
|
5 year - swapped to fixed rate (b)
|
60,000
|
|
|
2.6525%
|
|
60,000
|
|
|
2.6525%
|
|
1/15/2021
|
||
|
5 year - variable rate (c)
|
50,000
|
|
|
2.6607%
|
|
50,000
|
|
|
1.9167%
|
|
1/15/2021
|
||
|
7 year - variable rate (d)
|
100,000
|
|
|
2.9607%
|
|
100,000
|
|
|
2.2167%
|
|
11/5/2022
|
||
|
Total unsecured term loans
|
300,000
|
|
|
|
|
300,000
|
|
|
|
|
|
||
|
Issuance costs, net of accumulated amortization
|
(1,615
|
)
|
|
|
|
(2,044
|
)
|
|
|
|
|
||
|
|
$
|
298,385
|
|
|
|
|
$
|
297,956
|
|
|
|
|
|
|
(a)
|
The Company swapped the
$90,000
of variable rate debt at an interest rate of 1-Month LIBOR plus
1.3%
to a fixed rate of
2.6510%
. The swap has an effective date of
December 10, 2015
, a termination date of
December 1, 2019
, and a notional amount of
$90,000
.
|
|
(b)
|
The Company swapped
$60,000
of variable rate debt at an interest rate of 1-Month LIBOR plus
1.3%
to a fixed rate of
2.6525%
. The swap has an effective date of
December 10, 2015
, a termination date of
December 1, 2019
, and a notional amount of
$60,000
.
|
|
(c)
|
Interest rate reflects 1-Month LIBOR plus
1.3%
as of
December 31, 2017
and 2016.
|
|
(d)
|
Interest rate reflects 1-Month LIBOR plus
1.6%
as of
December 31, 2017
and 2016.
|
|
•
|
Level 1 - Quoted prices in active markets for identical assets or liabilities that the entity has the ability to access.
|
|
•
|
Level 2 - Observable inputs, other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.
|
|
•
|
Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.
|
|
|
Fair Value Measurements at December 31, 2017
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
|
Available-for-sale marketable securities
|
$
|
4,431
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Real estate related bonds
|
—
|
|
|
327
|
|
|
—
|
|
|||
|
Derivative interest rate swaps
|
—
|
|
|
1,670
|
|
|
—
|
|
|||
|
Total assets
|
$
|
4,431
|
|
|
$
|
1,997
|
|
|
$
|
—
|
|
|
|
Fair Value Measurements at December 31, 2016
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
|
Available-for-sale real marketable securities
|
$
|
182,570
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Real estate related bonds
|
—
|
|
|
1,313
|
|
|
—
|
|
|||
|
Derivative interest rate swaps
|
—
|
|
|
487
|
|
|
—
|
|
|||
|
Total assets
|
$
|
182,570
|
|
|
$
|
1,800
|
|
|
$
|
—
|
|
|
|
As of December 31, 2017
|
|
As of December 31, 2016
|
|
As of December 31, 2015
|
||||||||||||||||||
|
|
Level 3
|
|
Impairment Loss
|
|
Level 3
|
|
Impairment Loss
|
|
Level 3
|
|
Impairment Loss
|
||||||||||||
|
Investment properties, continuing operations
|
$
|
105,900
|
|
|
$
|
27,754
|
|
|
$
|
66,323
|
|
|
$
|
11,208
|
|
|
$
|
126,842
|
|
|
$
|
108,154
|
|
|
Investment properties, discontinued operations
|
—
|
|
|
—
|
|
|
584,358
|
|
|
106,514
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
|
|
|
$
|
27,754
|
|
|
|
|
|
$
|
117,722
|
|
|
|
|
$
|
108,154
|
|
||||
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||
|
Mortgages payable
|
$
|
370,804
|
|
|
$
|
372,962
|
|
|
$
|
434,746
|
|
|
$
|
435,513
|
|
|
Line of credit and term loan
|
$
|
300,000
|
|
|
$
|
299,770
|
|
|
$
|
300,000
|
|
|
$
|
299,741
|
|
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||||||||||||||||||||
|
|
Federal
|
|
State
|
|
Total
|
|
Federal
|
|
State
|
|
Total
|
|
Federal
|
|
State
|
|
Total
|
||||||||||||||||||
|
Current
|
$
|
781
|
|
|
$
|
543
|
|
|
$
|
1,324
|
|
|
$
|
130
|
|
|
$
|
71
|
|
|
$
|
201
|
|
|
$
|
1,244
|
|
|
$
|
601
|
|
|
$
|
1,845
|
|
|
Deferred
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Income tax provision from continuing operations
|
$
|
781
|
|
|
$
|
543
|
|
|
$
|
1,324
|
|
|
$
|
130
|
|
|
$
|
71
|
|
|
$
|
201
|
|
|
$
|
1,244
|
|
|
$
|
601
|
|
|
$
|
1,845
|
|
|
Income tax (benefit) provision from discontinued operations
|
$
|
(3
|
)
|
|
$
|
(5
|
)
|
|
$
|
(8
|
)
|
|
$
|
(1
|
)
|
|
$
|
268
|
|
|
$
|
267
|
|
|
$
|
(1,114
|
)
|
|
$
|
2,058
|
|
|
$
|
944
|
|
|
|
2017
|
|
2016
|
||||
|
Net operating loss
|
$
|
—
|
|
|
$
|
—
|
|
|
Deferred income
|
—
|
|
|
—
|
|
||
|
Basis difference on investment in unconsolidated entities (a) (b)
|
27,916
|
|
|
73,228
|
|
||
|
Depreciation expense
|
—
|
|
|
—
|
|
||
|
Miscellaneous
|
—
|
|
|
—
|
|
||
|
Total deferred tax assets
|
27,916
|
|
|
73,228
|
|
||
|
Less: Valuation allowance
|
(27,916
|
)
|
|
(73,228
|
)
|
||
|
Net deferred tax assets
|
—
|
|
|
—
|
|
||
|
Deferred tax liabilities
|
$
|
—
|
|
|
$
|
—
|
|
|
(a)
|
Primarily relates to the basis difference in land of a non-core land development held by DRV.
|
|
(b)
|
As a result of recent U.S. federal income tax reform, the Company has applied a corporate tax rate of
21%
to determine deferred tax assets and liabilities at December 31, 2017.
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Ordinary income
|
$
|
—
|
|
|
$
|
0.080
|
|
|
$
|
0.240
|
|
|
Capital gain
|
—
|
|
|
0.240
|
|
|
—
|
|
|||
|
Return of capital
|
0.069
|
|
|
0.150
|
|
|
2.690
|
|
|||
|
Total distributions per share
|
$
|
0.069
|
|
|
$
|
0.470
|
|
|
$
|
2.930
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net income (loss) from continuing operations
|
$
|
57,954
|
|
|
$
|
119,199
|
|
|
$
|
(25,300
|
)
|
|
Dividends declared on common stock
|
(53,758
|
)
|
|
(83,633
|
)
|
|
(138,614
|
)
|
|||
|
Undistributed income allocated to unvested shares
|
(15
|
)
|
|
(10
|
)
|
|
—
|
|
|||
|
Undistributed income (loss)
|
4,181
|
|
|
35,556
|
|
|
(163,914
|
)
|
|||
|
Dividends declared on common stock
|
53,758
|
|
|
83,633
|
|
|
138,614
|
|
|||
|
Distributed and undistributed income (loss) from continuing operations, basic and diluted
|
$
|
57,939
|
|
|
$
|
119,189
|
|
|
$
|
(25,300
|
)
|
|
Income from discontinued operations allocated to common stockholders
|
$
|
3,839
|
|
|
$
|
133,523
|
|
|
$
|
28,764
|
|
|
Weighted average shares outstanding:
|
|
|
|
|
|
||||||
|
Weighted average shares outstanding, basic and diluted
|
773,445,341
|
|
|
854,638,497
|
|
|
861,830,627
|
|
|||
|
Basic and diluted income (loss) per share:
|
|
|
|
|
|
||||||
|
Income (loss) from continuing operations allocated to common shareholders per share:
|
$
|
0.07
|
|
|
$
|
0.14
|
|
|
$
|
(0.03
|
)
|
|
Income from discontinued operations allocated to common shareholders per share:
|
$
|
—
|
|
|
$
|
0.15
|
|
|
$
|
0.04
|
|
|
|
Unvested Restricted Stock Units
|
|
Weighted Average Grant Date Price Per Share (a)
|
|
|
Outstanding as of January 1, 2015
|
—
|
|
—
|
|
|
Shares granted
|
1,689,625
|
|
$4.00
|
|
|
Shares vested
|
(628,695)
|
|
$4.00
|
|
|
Shares forfeited
|
(109,375)
|
|
$4.00
|
|
|
Outstanding as of December 31, 2015
|
951,555
|
|
$4.00
|
|
|
|
|
|
|
|
|
Shares granted
|
2,410,341
|
|
$3.14
|
|
|
Shares vested
|
(1,096,480)
|
|
$3.48
|
|
|
Shares forfeited
|
(618,893)
|
|
$3.47
|
|
|
Outstanding as of December 31, 2016
|
1,646,523
|
|
$3.29
|
|
|
|
|
|
|
|
|
Shares granted
|
2,019,078
|
|
$3.29
|
|
|
Shares vested
|
(1,750,773)
|
|
$3.38
|
|
|
Shares forfeited
|
(379,323)
|
|
$3.25
|
|
|
Outstanding as of December 31, 2017
|
1,535,505
|
|
$3.19
|
|
|
(a)
|
On an annual basis, the Company engaged an independent third-party valuation advisory consulting firm to estimate the per share value of the Company's common stock on a fully diluted basis.
|
|
|
For the year ended December 31,
|
|
|
|
|
||||||||||||||||||||||
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Ground lease, future minimum lease obligations
|
$
|
23
|
|
|
$
|
23
|
|
|
$
|
23
|
|
|
$
|
23
|
|
|
$
|
23
|
|
|
$
|
608
|
|
|
$
|
723
|
|
|
Office space
|
640
|
|
|
586
|
|
|
463
|
|
|
441
|
|
|
445
|
|
|
931
|
|
|
3,506
|
|
|||||||
|
Total
|
$
|
663
|
|
|
$
|
609
|
|
|
$
|
486
|
|
|
$
|
464
|
|
|
$
|
468
|
|
|
$
|
1,539
|
|
|
$
|
4,229
|
|
|
|
For the quarter ended
|
||||||||||||||
|
|
December 31, 2017
|
|
September 30, 2017
|
|
June 30, 2017
|
|
March 31, 2017
|
||||||||
|
Total income
|
$
|
64,521
|
|
|
$
|
62,849
|
|
|
$
|
62,152
|
|
|
$
|
62,287
|
|
|
Net income from continuing operations
|
8,285
|
|
|
12,243
|
|
|
34,753
|
|
|
2,673
|
|
||||
|
Net income (loss) from discontinued operations
|
(4,474
|
)
|
|
9,722
|
|
|
(833
|
)
|
|
(576
|
)
|
||||
|
Net income
|
3,811
|
|
|
21,965
|
|
|
33,920
|
|
|
2,097
|
|
||||
|
Net income per common share, basic and diluted (a)
|
|
$—
|
|
|
|
$0.03
|
|
|
|
$0.04
|
|
|
|
$—
|
|
|
Weighted average number of common shares outstanding, basic and diluted (a)
|
773,562,942
|
|
|
773,517,492
|
|
|
773,381,165
|
|
|
773,316,262
|
|
||||
|
|
|
||||||||||||||
|
|
For the quarter ended
|
||||||||||||||
|
|
December 31, 2016
|
|
September 30, 2016
|
|
June 30, 2016
|
|
March 31, 2016
|
||||||||
|
Total income
|
$
|
59,793
|
|
|
$
|
59,832
|
|
|
$
|
61,108
|
|
|
$
|
61,960
|
|
|
Net income from continuing operations
|
22,904
|
|
|
28,501
|
|
|
50,418
|
|
|
17,376
|
|
||||
|
Net income from discontinued operations
|
3,390
|
|
|
8,819
|
|
|
113,283
|
|
|
8,031
|
|
||||
|
Net income
|
26,294
|
|
|
37,320
|
|
|
163,701
|
|
|
25,407
|
|
||||
|
Net income per common share, basic and diluted (a)
|
|
$0.03
|
|
|
|
$0.04
|
|
|
|
$0.19
|
|
|
|
$0.03
|
|
|
Weighted average number of common shares outstanding, basic and diluted (a)
|
832,094,830
|
|
|
862,212,317
|
|
|
862,205,672
|
|
|
862,205,672
|
|
||||
|
(a)
|
Quarterly net income per common share amounts may not total to the annual amounts due to rounding and the changes in the number of weighted common shares outstanding.
|
|
|
|
|
Initial Cost (A)
|
|
|
|
|
|
Gross amount at which carried at end of period
|
|
|
||||||||||||||||||||||||||
|
PROPERTY NAME
Location |
Encumbrance
|
|
Land
|
|
Buildings and Improvements
|
|
Adjustments to Land Basis (B)
|
|
Adjustments to Basis (B)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total (C)
|
|
Accumulated Depreciation (D,E)
|
|
Date of Completion of Construction or Date of Acquisition
|
||||||||||||||||||
|
BEAR CREEK VILLAGE CENTER
Wildomar, CA |
$
|
13,278
|
|
|
$
|
3,523
|
|
|
$
|
12,384
|
|
|
$
|
—
|
|
|
$
|
136
|
|
|
$
|
3,523
|
|
|
$
|
12,520
|
|
|
$
|
16,043
|
|
|
$
|
4,089
|
|
|
2009
|
|
BELLERIVE PLAZA
Nicholasville, KY |
6,464
|
|
|
2,400
|
|
|
7,749
|
|
|
(663
|
)
|
|
(4,645
|
)
|
|
1,737
|
|
|
3,104
|
|
|
4,841
|
|
|
132
|
|
|
2007
|
|||||||||
|
BENT TREE PLAZA
Raleigh, NC |
—
|
|
|
1,983
|
|
|
7,093
|
|
|
—
|
|
|
1,471
|
|
|
1,983
|
|
|
8,564
|
|
|
10,547
|
|
|
2,446
|
|
|
2009
|
|||||||||
|
BOYNTON COMMONS
Miami, FL |
—
|
|
|
11,400
|
|
|
17,315
|
|
|
—
|
|
|
769
|
|
|
11,400
|
|
|
18,084
|
|
|
29,484
|
|
|
5,116
|
|
|
2010
|
|||||||||
|
BROOKS CORNER
San Antonio, TX |
12,828
|
|
|
10,600
|
|
|
13,648
|
|
|
—
|
|
|
3,179
|
|
|
10,600
|
|
|
16,827
|
|
|
27,427
|
|
|
7,111
|
|
|
2006
|
|||||||||
|
BUCKHEAD CROSSING
Atlanta, GA |
—
|
|
|
7,565
|
|
|
27,104
|
|
|
—
|
|
|
692
|
|
|
7,565
|
|
|
27,796
|
|
|
35,361
|
|
|
8,772
|
|
|
2009
|
|||||||||
|
CAMPUS MARKETPLACE
San Marcos, CA |
41,000
|
|
|
26,928
|
|
|
43,445
|
|
|
—
|
|
|
—
|
|
|
26,928
|
|
|
43,445
|
|
|
70,373
|
|
|
1,556
|
|
|
2017
|
|||||||||
|
CARY PARK TOWN CENTER
Cary, NC |
—
|
|
|
5,555
|
|
|
17,280
|
|
|
—
|
|
|
—
|
|
|
5,555
|
|
|
17,280
|
|
|
22,835
|
|
|
264
|
|
|
2017
|
|||||||||
|
CENTERPLACE OF GREELEY
Greeley, CO |
14,363
|
|
|
3,904
|
|
|
14,715
|
|
|
—
|
|
|
304
|
|
|
3,904
|
|
|
15,019
|
|
|
18,923
|
|
|
5,114
|
|
|
2009
|
|||||||||
|
CHESAPEAKE COMMONS
Chesapeake, VA |
—
|
|
|
2,669
|
|
|
10,839
|
|
|
—
|
|
|
62
|
|
|
2,669
|
|
|
10,901
|
|
|
13,570
|
|
|
4,305
|
|
|
2007
|
|||||||||
|
CHEYENNE MEADOWS
Colorado Springs, CO |
—
|
|
|
2,023
|
|
|
6,991
|
|
|
—
|
|
|
399
|
|
|
2,023
|
|
|
7,390
|
|
|
9,413
|
|
|
2,477
|
|
|
2009
|
|||||||||
|
COWETA CROSSING
Newnan, GA |
—
|
|
|
1,143
|
|
|
4,590
|
|
|
—
|
|
|
(15
|
)
|
|
1,143
|
|
|
4,575
|
|
|
5,718
|
|
|
1,520
|
|
|
2009
|
|||||||||
|
CROSSROADS AT CHESAPEAKE SQUARE
Chesapeake, VA |
—
|
|
|
3,970
|
|
|
13,732
|
|
|
(296
|
)
|
|
1,789
|
|
|
3,674
|
|
|
15,521
|
|
|
19,195
|
|
|
6,377
|
|
|
2007
|
|||||||||
|
|
|
|
Initial Cost (A)
|
|
|
|
|
|
Gross amount at which carried at end of period
|
|
|
|||||||||||||||||
|
PROPERTY NAME
Location |
Encumbrance
|
|
Land
|
|
Buildings and Improvements
|
|
Adjustments to Land Basis (B)
|
|
Adjustments to Basis (B)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total (C)
|
|
Accumulated Depreciation (D,E)
|
|
Date of Completion of Construction or Date of Acquisition
|
|||||||||
|
CUSTER CREEK VILLAGE
Richardson, TX |
—
|
|
|
4,750
|
|
|
12,245
|
|
|
—
|
|
|
293
|
|
|
4,750
|
|
|
12,538
|
|
|
17,288
|
|
|
4,729
|
|
|
2007
|
|
ELDRIDGE TOWN CENTER
Houston, TX |
—
|
|
|
3,200
|
|
|
16,663
|
|
|
—
|
|
|
886
|
|
|
3,200
|
|
|
17,549
|
|
|
20,749
|
|
|
7,765
|
|
|
2005
|
|
GARDEN VILLAGE
San Pedro, CA |
—
|
|
|
3,188
|
|
|
16,522
|
|
|
—
|
|
|
139
|
|
|
3,188
|
|
|
16,661
|
|
|
19,849
|
|
|
5,219
|
|
|
2009
|
|
GATEWAY MARKET CENTER
Tampa, FL |
—
|
|
|
13,600
|
|
|
4,992
|
|
|
—
|
|
|
1,082
|
|
|
13,600
|
|
|
6,074
|
|
|
19,674
|
|
|
1,982
|
|
|
2010
|
|
GRAFTON COMMONS SHOPPING CENTER
Grafton, WI |
—
|
|
|
7,200
|
|
|
26,984
|
|
|
—
|
|
|
197
|
|
|
7,200
|
|
|
27,181
|
|
|
34,381
|
|
|
8,043
|
|
|
2009
|
|
HIRAM PAVILION
Hiram, GA |
—
|
|
|
4,600
|
|
|
16,832
|
|
|
—
|
|
|
2,892
|
|
|
4,600
|
|
|
19,724
|
|
|
24,324
|
|
|
5,819
|
|
|
2010
|
|
KYLE MARKETPLACE
Kyle, TX |
—
|
|
|
6,076
|
|
|
48,220
|
|
|
—
|
|
|
—
|
|
|
6,076
|
|
|
48,220
|
|
|
54,296
|
|
|
429
|
|
|
2017
|
|
LAKEPORT COMMONS
Sioux City, IA |
—
|
|
|
7,800
|
|
|
39,984
|
|
|
(628
|
)
|
|
(14,173
|
)
|
|
7,172
|
|
|
25,811
|
|
|
32,983
|
|
|
1,074
|
|
|
2007
|
|
MARKET AT MORSE / HAMILTON
Columbus, OH |
—
|
|
|
4,490
|
|
|
8,734
|
|
|
(907
|
)
|
|
(3,090
|
)
|
|
3,583
|
|
|
5,644
|
|
|
9,227
|
|
|
1,261
|
|
|
2007
|
|
MARKET AT WESTLAKE
Westlake Hills, TX |
—
|
|
|
1,200
|
|
|
6,274
|
|
|
(64
|
)
|
|
80
|
|
|
1,136
|
|
|
6,354
|
|
|
7,490
|
|
|
2,440
|
|
|
2007
|
|
MCKINNEY TOWN CENTER
McKinney, TX |
—
|
|
|
16,297
|
|
|
22,562
|
|
|
—
|
|
|
1,531
|
|
|
16,297
|
|
|
24,093
|
|
|
40,390
|
|
|
7,048
|
|
|
2007
|
|
NORTHCROSS COMMONS
Charlotte, NC |
—
|
|
|
7,591
|
|
|
21,303
|
|
|
—
|
|
|
4
|
|
|
7,591
|
|
|
21,307
|
|
|
28,898
|
|
|
945
|
|
|
2016
|
|
|
|
|
Initial Cost (A)
|
|
|
|
|
|
Gross amount at which carried at end of period
|
|
|
|||||||||||||||||
|
PROPERTY NAME
Location |
Encumbrance
|
|
Land
|
|
Buildings and Improvements
|
|
Adjustments to Land Basis (B)
|
|
Adjustments to Basis (B)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total (C)
|
|
Accumulated Depreciation (D,E)
|
|
Date of Completion of Construction or Date of Acquisition
|
|||||||||
|
NORTHWEST MARKETPLACE
Houston, TX |
—
|
|
|
3,870
|
|
|
30,340
|
|
|
(31
|
)
|
|
1,019
|
|
|
3,839
|
|
|
31,359
|
|
|
35,198
|
|
|
11,595
|
|
|
2007
|
|
OLD GROVE MARKETPLACE
Oceanside, CA |
—
|
|
|
12,545
|
|
|
8,902
|
|
|
—
|
|
|
30
|
|
|
12,545
|
|
|
8,932
|
|
|
21,477
|
|
|
459
|
|
|
2016
|
|
PARAISO PARC AND WESTFORK PLAZA
Pembroke Pines, FL |
—
|
|
|
28,267
|
|
|
124,020
|
|
|
—
|
|
|
—
|
|
|
28,267
|
|
|
124,020
|
|
|
152,287
|
|
|
3,528
|
|
|
2017
|
|
PARKWAY CENTRE NORTH
Grove City, OH |
16,100
|
|
|
5,580
|
|
|
18,636
|
|
|
—
|
|
|
2,174
|
|
|
5,580
|
|
|
20,810
|
|
|
26,390
|
|
|
8,237
|
|
|
2007
|
|
PAVILION AT LAQUINTA
LaQuinta, CA |
24,019
|
|
|
15,200
|
|
|
20,947
|
|
|
—
|
|
|
912
|
|
|
15,200
|
|
|
21,859
|
|
|
37,059
|
|
|
6,858
|
|
|
2009
|
|
PEACHLAND PROMENADE
Port Charlotte, FL |
—
|
|
|
1,742
|
|
|
6,502
|
|
|
(911
|
)
|
|
(3,637
|
)
|
|
831
|
|
|
2,865
|
|
|
3,696
|
|
|
120
|
|
|
2009
|
|
PLANTATION GROVE
Ocoee, FL |
7,300
|
|
|
3,705
|
|
|
6,300
|
|
|
—
|
|
|
486
|
|
|
3,705
|
|
|
6,786
|
|
|
10,491
|
|
|
953
|
|
|
2014
|
|
PLAZA MIDTOWN
Atlanta, GL |
—
|
|
|
5,295
|
|
|
23,946
|
|
|
—
|
|
|
—
|
|
|
5,295
|
|
|
23,946
|
|
|
29,241
|
|
|
267
|
|
|
2017
|
|
POPLIN PLACE
Monroe, NC |
—
|
|
|
6,100
|
|
|
27,790
|
|
|
—
|
|
|
1,059
|
|
|
6,100
|
|
|
28,849
|
|
|
34,949
|
|
|
9,709
|
|
|
2008
|
|
PROMENADE FULTONDALE
Fultondale, AL |
—
|
|
|
5,540
|
|
|
22,414
|
|
|
(1,022
|
)
|
|
165
|
|
|
4,518
|
|
|
22,579
|
|
|
27,097
|
|
|
7,097
|
|
|
2009
|
|
QUEBEC SQUARE
Denver, CO |
23,550
|
|
|
9,579
|
|
|
40,086
|
|
|
—
|
|
|
664
|
|
|
9,579
|
|
|
40,750
|
|
|
50,329
|
|
|
4,384
|
|
|
2014
|
|
|
|
|
Initial Cost (A)
|
|
|
|
|
|
Gross amount at which carried at end of period
|
|
|
|||||||||||||||||
|
PROPERTY NAME
Location |
Encumbrance
|
|
Land
|
|
Buildings and Improvements
|
|
Adjustments to Land Basis (B)
|
|
Adjustments to Basis (B)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total (C)
|
|
Accumulated Depreciation (D,E)
|
|
Date of Completion of Construction or Date of Acquisition
|
|||||||||
|
RENAISSANCE CENTER
Durham, NC |
15,481
|
|
|
26,713
|
|
|
96,141
|
|
|
—
|
|
|
2,160
|
|
|
26,713
|
|
|
98,301
|
|
|
125,014
|
|
|
6,233
|
|
|
2016
|
|
RIO PINOR PLAZA
Orlando, FL |
—
|
|
|
5,171
|
|
|
26,903
|
|
|
—
|
|
|
2
|
|
|
5,171
|
|
|
26,905
|
|
|
32,076
|
|
|
2,073
|
|
|
2015
|
|
RIVER OAKS SHOPPING CENTER
Valencia, CA |
—
|
|
|
24,598
|
|
|
88,418
|
|
|
—
|
|
|
—
|
|
|
24,598
|
|
|
88,418
|
|
|
113,016
|
|
|
1,008
|
|
|
2017
|
|
RIVERSTONE SHOPPING CENTER
Missouri City, TX |
18,350
|
|
|
12,000
|
|
|
26,395
|
|
|
—
|
|
|
539
|
|
|
12,000
|
|
|
26,934
|
|
|
38,934
|
|
|
10,256
|
|
|
2007
|
|
RIVERVIEW VILLAGE
Arlington, TX |
—
|
|
|
6,000
|
|
|
9,649
|
|
|
—
|
|
|
777
|
|
|
6,000
|
|
|
10,426
|
|
|
16,426
|
|
|
3,939
|
|
|
2007
|
|
RIVERWALK MARKET
Flower Mound, TX |
—
|
|
|
5,931
|
|
|
23,922
|
|
|
—
|
|
|
1
|
|
|
5,931
|
|
|
23,923
|
|
|
29,854
|
|
|
1,022
|
|
|
2016
|
|
ROSE CREEK
Woodstock, GA |
—
|
|
|
1,443
|
|
|
5,630
|
|
|
—
|
|
|
308
|
|
|
1,443
|
|
|
5,938
|
|
|
7,381
|
|
|
1,886
|
|
|
2009
|
|
SARASOTA PAVILION
Sarasota, FL |
—
|
|
|
12,000
|
|
|
25,823
|
|
|
—
|
|
|
998
|
|
|
12,000
|
|
|
26,821
|
|
|
38,821
|
|
|
7,636
|
|
|
2010
|
|
SCOFIELD CROSSING
Austin, TX |
—
|
|
|
8,100
|
|
|
4,992
|
|
|
(576
|
)
|
|
116
|
|
|
7,524
|
|
|
5,108
|
|
|
12,632
|
|
|
1,998
|
|
|
2007
|
|
SHERMAN TOWN CENTER
Sherman, TX |
—
|
|
|
4,850
|
|
|
49,273
|
|
|
—
|
|
|
648
|
|
|
4,850
|
|
|
49,921
|
|
|
54,771
|
|
|
19,733
|
|
|
2006
|
|
SHERMAN TOWN CENTER II
Sherman, TX |
—
|
|
|
3,000
|
|
|
14,805
|
|
|
—
|
|
|
(20
|
)
|
|
3,000
|
|
|
14,785
|
|
|
17,785
|
|
|
3,831
|
|
|
2010
|
|
SHOPS AT THE GALLERIA
Austin, TX |
—
|
|
|
52,104
|
|
|
75,651
|
|
|
—
|
|
|
—
|
|
|
52,104
|
|
|
75,651
|
|
|
127,755
|
|
|
4,849
|
|
|
2016
|
|
SIEGEN PLAZA
East Baton Rouge, LA |
16,600
|
|
|
9,340
|
|
|
20,251
|
|
|
—
|
|
|
2,547
|
|
|
9,340
|
|
|
22,798
|
|
|
32,138
|
|
|
7,340
|
|
|
2008
|
|
|
|
|
Initial Cost (A)
|
|
|
|
|
|
Gross amount at which carried at end of period
|
|
|
|||||||||||||||||
|
PROPERTY NAME
Location |
Encumbrance
|
|
Land
|
|
Buildings and Improvements
|
|
Adjustments to Land Basis (B)
|
|
Adjustments to Basis (B)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total (C)
|
|
Accumulated Depreciation (D,E)
|
|
Date of Completion of Construction or Date of Acquisition
|
|||||||||
|
SILVERLAKE
Erlanger, KY |
—
|
|
|
2,031
|
|
|
6,975
|
|
|
—
|
|
|
(10
|
)
|
|
2,031
|
|
|
6,965
|
|
|
8,996
|
|
|
2,421
|
|
|
2009
|
|
SONTERRA VILLAGE
San Antonio, TX |
—
|
|
|
5,150
|
|
|
15,095
|
|
|
—
|
|
|
273
|
|
|
5,150
|
|
|
15,368
|
|
|
20,518
|
|
|
1,077
|
|
|
2015
|
|
STEVENSON RANCH
Stevenson Ranch, CA |
—
|
|
|
29,519
|
|
|
39,190
|
|
|
—
|
|
|
—
|
|
|
29,519
|
|
|
39,190
|
|
|
68,709
|
|
|
2,441
|
|
|
2016
|
|
STONECREST MARKETPLACE
Lithonia, GA |
37,866
|
|
|
6,150
|
|
|
23,321
|
|
|
—
|
|
|
781
|
|
|
6,150
|
|
|
24,102
|
|
|
30,252
|
|
|
6,987
|
|
|
2010
|
|
STREETS OF CRANBERRY
Cranberry Township, PA |
—
|
|
|
4,300
|
|
|
20,215
|
|
|
—
|
|
|
8,529
|
|
|
4,300
|
|
|
28,744
|
|
|
33,044
|
|
|
10,499
|
|
|
2007
|
|
SUNCREST VILLAGE
Orlando, FL |
8,400
|
|
|
6,742
|
|
|
6,403
|
|
|
—
|
|
|
284
|
|
|
6,742
|
|
|
6,687
|
|
|
13,429
|
|
|
963
|
|
|
2014
|
|
SYCAMORE COMMONS
Matthews, NC |
—
|
|
|
12,500
|
|
|
31,265
|
|
|
—
|
|
|
1,402
|
|
|
12,500
|
|
|
32,667
|
|
|
45,167
|
|
|
10,338
|
|
|
2010
|
|
THE CENTER AT HUGH HOWELL
Tucker, GA |
—
|
|
|
2,250
|
|
|
11,091
|
|
|
—
|
|
|
806
|
|
|
2,250
|
|
|
11,897
|
|
|
14,147
|
|
|
4,762
|
|
|
2007
|
|
THE PARKE
Cedar Park, TX |
—
|
|
|
9,271
|
|
|
83,078
|
|
|
—
|
|
|
—
|
|
|
9,271
|
|
|
83,078
|
|
|
92,349
|
|
|
977
|
|
|
2017
|
|
THE POINTE AT CREEDMOOR
Raleigh, NC |
—
|
|
|
7,507
|
|
|
5,454
|
|
|
—
|
|
|
—
|
|
|
7,507
|
|
|
5,454
|
|
|
12,961
|
|
|
331
|
|
|
2016
|
|
THE SHOPS AT TOWN CENTER
Germantown, MD |
—
|
|
|
19,998
|
|
|
29,776
|
|
|
—
|
|
|
—
|
|
|
19,998
|
|
|
29,776
|
|
|
49,774
|
|
|
870
|
|
|
2017
|
|
THE SHOPS AT WALNUT CREEK
Westminster, CO |
28,630
|
|
|
10,132
|
|
|
44,089
|
|
|
—
|
|
|
1
|
|
|
10,132
|
|
|
44,090
|
|
|
54,222
|
|
|
4,398
|
|
|
2015
|
|
THOMAS CROSSROADS
Newnan, GA |
—
|
|
|
1,622
|
|
|
8,322
|
|
|
—
|
|
|
747
|
|
|
1,622
|
|
|
9,069
|
|
|
10,691
|
|
|
2,878
|
|
|
2009
|
|
|
|
|
Initial Cost (A)
|
|
|
|
|
|
Gross amount at which carried at end of period
|
|
|
||||||||||||||||||||||||||
|
PROPERTY NAME
Location |
Encumbrance
|
|
Land
|
|
Buildings and Improvements
|
|
Adjustments to Land Basis (B)
|
|
Adjustments to Basis (B)
|
|
Land and Improvements
|
|
Buildings and Improvements
|
|
Total (C)
|
|
Accumulated Depreciation (D,E)
|
|
Date of Completion of Construction or Date of Acquisition
|
||||||||||||||||||
|
TOMBALL TOWN CENTER
Tomball, TX |
—
|
|
|
1,938
|
|
|
14,233
|
|
|
360
|
|
|
6,439
|
|
|
2,298
|
|
|
20,672
|
|
|
22,970
|
|
|
7,950
|
|
|
2005
|
|||||||||
|
TULSA HILLS SHOPPING CENTER
Tulsa, OK |
—
|
|
|
8,000
|
|
|
42,272
|
|
|
4,770
|
|
|
10,587
|
|
|
12,770
|
|
|
52,859
|
|
|
65,629
|
|
|
13,812
|
|
|
2010
|
|||||||||
|
UNIVERSITY OAKS SHOPPING CENTER
Round Rock, TX |
27,000
|
|
|
7,250
|
|
|
25,326
|
|
|
—
|
|
|
7,772
|
|
|
7,250
|
|
|
33,098
|
|
|
40,348
|
|
|
8,840
|
|
|
2010
|
|||||||||
|
WALDEN PARK SHOPPING CENTER
Austin, TX |
—
|
|
|
3,183
|
|
|
5,278
|
|
|
—
|
|
|
63
|
|
|
3,183
|
|
|
5,341
|
|
|
8,524
|
|
|
868
|
|
|
2013
|
|||||||||
|
WEST CREEK SHOPPING CENTER
Austin, TX |
—
|
|
|
5,151
|
|
|
8,659
|
|
|
—
|
|
|
10
|
|
|
5,151
|
|
|
8,669
|
|
|
13,820
|
|
|
1,371
|
|
|
2015
|
|||||||||
|
WESTPARK SHOPPING CENTER
Glen Allen, VA |
—
|
|
|
7,462
|
|
|
24,164
|
|
|
—
|
|
|
80
|
|
|
7,462
|
|
|
24,244
|
|
|
31,706
|
|
|
2,330
|
|
|
2013
|
|||||||||
|
WHITE OAK CROSSING
Garner, NC |
52,000
|
|
|
19,000
|
|
|
70,275
|
|
|
—
|
|
|
1,800
|
|
|
19,000
|
|
|
72,075
|
|
|
91,075
|
|
|
16,080
|
|
|
2011
|
|||||||||
|
WINDERMERE VILLAGE
Houston, TX |
—
|
|
|
1,220
|
|
|
6,331
|
|
|
—
|
|
|
1,203
|
|
|
1,220
|
|
|
7,534
|
|
|
8,754
|
|
|
3,273
|
|
|
2005
|
|||||||||
|
WINDWARD COMMONS
Alpharetta, GA |
—
|
|
|
12,823
|
|
|
13,779
|
|
|
—
|
|
|
42
|
|
|
12,823
|
|
|
13,821
|
|
|
26,644
|
|
|
678
|
|
|
2016
|
|||||||||
|
WOODBRIDGE
Wylie, TX |
—
|
|
|
—
|
|
|
—
|
|
|
9,509
|
|
|
39,824
|
|
|
9,509
|
|
|
39,824
|
|
|
49,333
|
|
|
10,860
|
|
|
2013
|
|||||||||
|
WOODLAKE CROSSING
San Antonio, TX |
7,575
|
|
|
3,419
|
|
|
14,152
|
|
|
—
|
|
|
3,475
|
|
|
3,419
|
|
|
17,627
|
|
|
21,046
|
|
|
5,149
|
|
|
2009
|
|||||||||
|
Total Corporate Assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,881
|
|
|
—
|
|
|
13,881
|
|
|
13,881
|
|
|
7,140
|
|
|
-
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Total
|
$
|
370,804
|
|
|
$
|
618,946
|
|
|
$
|
1,784,679
|
|
|
$
|
9,541
|
|
|
$
|
102,919
|
|
|
$
|
628,487
|
|
|
$
|
1,887,598
|
|
|
$
|
2,516,085
|
|
|
$
|
348,337
|
|
|
|
|
(A)
|
The initial cost to the Company represents the original purchase price of the asset, including amounts incurred subsequent to acquisition which were contemplated at the time the property was acquired.
|
|
(B)
|
Cost capitalized subsequent to acquisition includes additional tangible costs associated with investment properties, including any earnout of tenant space. Amount also includes impairment charges recorded subsequent to acquisition to reduce basis.
|
|
(C)
|
Reconciliation of real estate owned:
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Balance at January 1,
|
$
|
2,180,252
|
|
|
$
|
2,259,631
|
|
|
$
|
3,800,865
|
|
|
Acquisitions and capital improvements
|
598,843
|
|
|
497,646
|
|
|
484,776
|
|
|||
|
Disposals and write-offs
|
(263,010
|
)
|
|
(534,458
|
)
|
|
(220,052
|
)
|
|||
|
Properties classified as discontinued operations
|
—
|
|
|
(42,567
|
)
|
|
(1,805,958
|
)
|
|||
|
Balance at December 31,
|
$
|
2,516,085
|
|
|
$
|
2,180,252
|
|
|
$
|
2,259,631
|
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Balance at January 1,
|
$
|
351,389
|
|
|
$
|
394,904
|
|
|
$
|
598,440
|
|
|
Depreciation expense, continuing operations
|
70,959
|
|
|
63,684
|
|
|
66,860
|
|
|||
|
Depreciation expense, properties classified as discontinued operations
|
974
|
|
|
27,397
|
|
|
66,840
|
|
|||
|
Accumulated depreciation expense, properties classified as discontinued operations
|
—
|
|
|
(2,601
|
)
|
|
(272,294
|
)
|
|||
|
Disposal and write-offs
|
(74,985
|
)
|
|
(131,995
|
)
|
|
(64,942
|
)
|
|||
|
Balance at December 31,
|
$
|
348,337
|
|
|
$
|
351,389
|
|
|
$
|
394,904
|
|
|
Buildings and improvements
|
30 years
|
||
|
Tenant improvements
|
Life of the lease
|
||
|
Furniture, fixtures and equipment
|
5
|
-
|
15 years
|
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 |
|---|