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, 2018
|
|
¨
|
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
¨
|
|
|
|
|
|
|
|
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 retail properties are located;
|
|
•
|
our ability to execute on potential strategic transactions aimed to enhance stockholder value and provide investment 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 retail properties acquired in the future and manage the risks associated with such retail properties;
|
|
•
|
our ability to manage the risks of expanding, developing or re-developing some of our current and prospective retail properties;
|
|
•
|
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 development, re-development 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;
|
|
•
|
shifts in consumer retail shopping from brick and mortar stores to e-commerce;
|
|
•
|
declaration of bankruptcy by our retail tenants;
|
|
•
|
forthcoming expirations of certain of our leases and our ability to re-lease such retail 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 retail properties 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 under-insured 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 in companies we do not control;
|
|
•
|
our status as a real estate investment trust ("REIT") for federal tax purposes; and
|
|
•
|
changes in federal, state or local tax law, including legislative, administrative, regulatory or other actions affecting REITs.
|
|
|
No. of Properties
|
|
GLA
(square feet)
|
|
Economic Occupancy (a)
|
|
ABR per
Square Foot (b)
|
|
Wholly owned and consolidated
|
|
|
|
|
|
|
|
|
Community and neighborhood center (c)
|
38
|
|
4,248,008
|
|
95.0%
|
|
$19.12
|
|
Power center (d)
|
20
|
|
5,227,474
|
|
94.0%
|
|
16.20
|
|
|
58
|
|
9,475,482
|
|
95.0%
|
|
17.52
|
|
Properties held by IAGM
|
|
|
|
|
|
|
|
|
Community and neighborhood center
|
7
|
|
1,266,774
|
|
95.0%
|
|
18.72
|
|
Power center
|
6
|
|
1,339,040
|
|
88.0%
|
|
16.92
|
|
|
13
|
|
2,605,814
|
|
92.0%
|
|
17.87
|
|
Multi-tenant retail platform, totals
|
71
|
|
12,081,296
|
|
94.0%
|
|
$17.59
|
|
(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 occupancy.
|
|
(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)
|
Community and neighborhood centers are generally open-air and designed for tenants that offer a wide array of merchandise including groceries, apparel, other soft goods and convenience-oriented offerings. Our community centers contain large anchor stores and a significant presence of national retail tenants. Our neighborhood shopping centers are generally smaller open-air centers with a grocery store anchor and/or drugstore, and other small service type retailers.
|
|
(d)
|
Power centers are generally larger and consist of several anchors, such as discount department stores, off-price stores, specialty grocers, and warehouse clubs or stores that offer a large selection of merchandise. Typically, the number of specialty tenants is limited and most are national or regional in scope.
|
|
•
|
Acquire retail properties in our core markets;
|
|
•
|
Opportunistically dispose of retail properties with maximized values and retail properties not located in our core markets;
|
|
•
|
Pursue re-development opportunities (which may have a mixed-use component) 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 could diminish the value of assets that 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, including by e-commerce retailers, 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.
|
|
•
|
we may be unable to lease developments to full occupancy on a timely basis;
|
|
•
|
the occupancy rates and rents of a completed project may not be sufficient to make the project profitable;
|
|
•
|
actual costs of a project may exceed original estimates, possibly making the project unprofitable;
|
|
•
|
delays in the development or construction process may increase our costs;
|
|
•
|
we may abandon a development project and lose our investment;
|
|
•
|
the size of our development pipeline may strain our labor or capital capacity to complete developments within targeted timelines and may reduce our investment returns;
|
|
•
|
a reduction in the demand for new retail space may reduce our future development activities, which in turn may reduce our net operating income;
|
|
•
|
changes in the level of future development activity may adversely impact our results from operations by reducing the amount of certain internal overhead costs that may be capitalized; and
|
|
•
|
a shift in our development and acquisition thesis, which may include mixed-use properties (with or without joint venture or development partners), with differing tenant profiles or mixes, and/or multi-story buildings, all in select cases.
|
|
•
|
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
|
|
•
|
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.
|
|
•
|
our financial condition and results of future operations;
|
|
•
|
the terms of our loan covenants; and
|
|
•
|
our ability to acquire, finance, develop or redevelop and lease additional properties at attractive rates.
|
|
•
|
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 corporate income tax on our taxable income;
|
|
•
|
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 deduction);
|
|
•
|
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.
|
|
|
No. of Properties
|
|
GLA
(square feet)
|
|
Economic Occupancy
|
|
ABR per
Square Foot
|
|
Wholly owned and consolidated
|
|
|
|
|
|
|
|
|
Community and neighborhood center
|
38
|
|
4,248,008
|
|
95.0%
|
|
$19.12
|
|
Power center
|
20
|
|
5,227,474
|
|
94.0%
|
|
16.20
|
|
|
58
|
|
9,475,482
|
|
95.0%
|
|
17.52
|
|
Properties held by IAGM
|
|
|
|
|
|
|
|
|
Community and neighborhood center
|
7
|
|
1,266,774
|
|
95.0%
|
|
18.72
|
|
Power center
|
6
|
|
1,339,040
|
|
88.0%
|
|
16.92
|
|
|
13
|
|
2,605,814
|
|
92.0%
|
|
17.87
|
|
Multi-tenant retail platform, totals
|
71
|
|
12,081,296
|
|
94.0%
|
|
$17.59
|
|
Region
|
|
No. of Properties
|
|
GLA
(square feet)
|
|
% of Total GLA
|
|
|
East
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
1
|
|
125,018
|
|
1.0%
|
|
South Atlantic
|
|
|
|
|
|
|
|
|
|
Florida
|
|
9
|
|
1,770,169
|
|
14.7%
|
|
|
North Carolina
|
|
7
|
|
1,488,842
|
|
12.3%
|
|
|
Georgia
|
|
9
|
|
989,529
|
|
8.2%
|
|
|
Virginia
|
|
2
|
|
375,652
|
|
3.1%
|
|
|
Alabama
|
|
1
|
|
207,568
|
|
1.7%
|
|
|
Kentucky
|
|
1
|
|
100,926
|
|
0.8%
|
|
|
Total South Atlantic
|
|
29
|
|
4,932,686
|
|
40.8%
|
|
Southwest
|
|
|
|
|
|
|
|
|
|
Texas
|
|
29
|
|
5,052,307
|
|
41.9%
|
|
|
Oklahoma
|
|
1
|
|
255,214
|
|
2.1%
|
|
|
Total Southwest
|
|
30
|
|
5,307,521
|
|
44.0%
|
|
West
|
|
|
|
|
|
|
|
|
|
California
|
|
7
|
|
1,046,633
|
|
8.7%
|
|
|
Colorado
|
|
4
|
|
669,438
|
|
5.5%
|
|
|
Total West
|
|
11
|
|
1,716,071
|
|
14.2%
|
|
|
Grand total
|
|
71
|
|
12,081,296
|
|
100.0%
|
|
Tenant Name
|
|
Total ABR
|
|
Percent of
Total ABR
|
|
GLA
(square feet)
|
|
Percentage of
Total GLA
|
||
|
Kroger
|
|
$
|
6,811
|
|
|
3.5%
|
|
644,616
|
|
5.3%
|
|
Publix Super Markets, Inc.
|
|
5,510
|
|
|
2.8%
|
|
534,698
|
|
4.4%
|
|
|
Ross Dress For Less
|
|
5,104
|
|
|
2.6%
|
|
468,245
|
|
3.9%
|
|
|
Bed Bath & Beyond Inc.
|
|
4,663
|
|
|
2.4%
|
|
403,885
|
|
3.3%
|
|
|
Best Buy
|
|
4,407
|
|
|
2.2%
|
|
319,414
|
|
2.6%
|
|
|
Albertson's
|
|
4,334
|
|
|
2.2%
|
|
416,992
|
|
3.5%
|
|
|
TJX Companies
|
|
3,955
|
|
|
2.0%
|
|
374,239
|
|
3.1%
|
|
|
PetSmart, Inc.
|
|
3,843
|
|
|
2.0%
|
|
280,601
|
|
2.3%
|
|
|
H.E.B.
|
|
2,913
|
|
|
1.5%
|
|
348,445
|
|
2.9%
|
|
|
Office Depot, Inc
|
|
2,206
|
|
|
1.1%
|
|
138,158
|
|
1.1%
|
|
|
Totals
|
|
$
|
43,746
|
|
|
|
|
3,929,293
|
|
|
|
Lease
Expiration Year
|
|
No. of
Expiring
Leases
|
|
GLA of
Expiring Leases
(square feet)
|
|
ABR of
Expiring Leases
|
|
Percent of
Total GLA of Expiring Leases
|
|
Percent of
Total ABR
|
|
Expiring ABR
per square foot
|
|||
|
2019
|
|
174
|
|
735,944
|
|
|
$
|
13,301
|
|
|
6.5%
|
|
6.7%
|
|
$18.07
|
|
2020
|
|
231
|
|
939,530
|
|
|
18,902
|
|
|
8.3%
|
|
9.5%
|
|
20.12
|
|
|
2021
|
|
251
|
|
1,323,786
|
|
|
24,018
|
|
|
11.7%
|
|
12.1%
|
|
18.14
|
|
|
2022
|
|
254
|
|
1,659,219
|
|
|
30,510
|
|
|
14.5%
|
|
15.4%
|
|
18.39
|
|
|
2023
|
|
227
|
|
1,371,719
|
|
|
24,655
|
|
|
12.1%
|
|
12.5%
|
|
17.97
|
|
|
2024
|
|
127
|
|
1,367,738
|
|
|
21,223
|
|
|
12.0%
|
|
10.7%
|
|
15.52
|
|
|
2025
|
|
66
|
|
787,677
|
|
|
11,266
|
|
|
6.9%
|
|
5.7%
|
|
14.30
|
|
|
2026
|
|
74
|
|
399,660
|
|
|
7,736
|
|
|
3.5%
|
|
3.9%
|
|
19.36
|
|
|
2027
|
|
101
|
|
791,007
|
|
|
16,985
|
|
|
7.0%
|
|
8.6%
|
|
21.47
|
|
|
2028
|
|
91
|
|
656,123
|
|
|
11,992
|
|
|
5.8%
|
|
6.1%
|
|
18.28
|
|
|
Thereafter
|
|
67
|
|
1,047,437
|
|
|
16,097
|
|
|
9.2%
|
|
8.1%
|
|
15.37
|
|
|
Other (a)
|
|
228
|
|
279,419
|
|
|
1,296
|
|
|
2.5%
|
|
0.7%
|
|
4.64
|
|
|
Totals
|
|
1,891
|
|
11,359,259
|
|
|
$
|
197,981
|
|
|
100%
|
|
100%
|
|
$17.43
|
|
(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 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,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Balance Sheet Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total assets (a)
|
$
|
2,536,006
|
|
|
$
|
2,698,604
|
|
|
$
|
2,786,754
|
|
|
$
|
4,204,923
|
|
|
$
|
7,497,316
|
|
|
Debt, net (a)
|
$
|
561,782
|
|
|
$
|
667,891
|
|
|
$
|
730,605
|
|
|
$
|
1,094,651
|
|
|
$
|
1,991,608
|
|
|
Operating Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total income (a)
|
$
|
242,674
|
|
|
$
|
251,809
|
|
|
$
|
242,693
|
|
|
$
|
257,628
|
|
|
$
|
282,709
|
|
|
Total interest and dividend income (a)
|
$
|
2,044
|
|
|
$
|
4,249
|
|
|
$
|
11,849
|
|
|
$
|
11,767
|
|
|
$
|
12,711
|
|
|
Net income (a)
|
$
|
83,849
|
|
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
$
|
3,464
|
|
|
$
|
486,642
|
|
|
Net income per common share, basic and diluted
|
$
|
0.11
|
|
|
$
|
0.07
|
|
|
$
|
0.29
|
|
|
$
|
0.01
|
|
|
$
|
0.55
|
|
|
Common Stock Distributions:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Distributions declared on common stock
|
$
|
53,782
|
|
|
$
|
53,758
|
|
|
$
|
83,633
|
|
|
$
|
138,614
|
|
|
$
|
436,875
|
|
|
Distributions paid to common stockholders
|
$
|
54,194
|
|
|
$
|
53,358
|
|
|
$
|
98,606
|
|
|
$
|
146,510
|
|
|
$
|
438,875
|
|
|
Distributions declared per weighted average common share
|
$
|
0.07
|
|
|
$
|
0.07
|
|
|
$
|
0.10
|
|
|
$
|
0.16
|
|
|
$
|
0.50
|
|
|
Distributions paid per weighted average
common share
|
$
|
0.07
|
|
|
$
|
0.07
|
|
|
$
|
0.12
|
|
|
$
|
0.17
|
|
|
$
|
0.50
|
|
|
Supplemental Non-GAAP Measures:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Funds from operations (b)
|
$
|
134,706
|
|
|
$
|
167,667
|
|
|
$
|
145,188
|
|
|
$
|
247,245
|
|
|
$
|
442,511
|
|
|
Total modified net operating income (c)
|
$
|
157,602
|
|
|
$
|
168,799
|
|
|
$
|
159,956
|
|
|
$
|
178,600
|
|
|
$
|
190,664
|
|
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flows provided by operating activities (a)
|
$
|
124,657
|
|
|
$
|
118,152
|
|
|
$
|
133,164
|
|
|
$
|
195,615
|
|
|
$
|
340,335
|
|
|
Cash flows (used in) provided by investing activities (a)
|
$
|
175,414
|
|
|
$
|
(209,088
|
)
|
|
$
|
1,078,749
|
|
|
$
|
(164,274
|
)
|
|
$
|
1,922,890
|
|
|
Cash flows used in financing activities
|
$
|
(207,096
|
)
|
|
$
|
(159,411
|
)
|
|
$
|
(1,013,112
|
)
|
|
$
|
(561,206
|
)
|
|
$
|
(1,849,312
|
)
|
|
Other Information:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average number of common shares outstanding, basic and diluted
|
761,139,011
|
|
|
773,445,341
|
|
|
854,638,497
|
|
|
861,830,627
|
|
|
878,064,982
|
|
|||||
|
(a)
|
Since 2014, we have continued to implement a strategy of focusing, tailoring, and refining our portfolio of real estate assets, including the following major dispositions classified as discontinued operations: the spin-off of Highlands in 2016, the sale of University House in 2016, the spin-off of Xenia in 2015, the sale of the select service lodging assets in 2014, and the net lease asset portfolio disposition in 2014, all as disclosed in our Annual Reports on Form 10-K for prior years. Information regarding our acquisitions and dispositions in 2017 and 2018 can be found in "Item 8. Note 4. Acquired Properties" and "Item 8. Note 5. Disposed Properties", in the 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 real property, after adjustments for unconsolidated partnerships and joint ventures in which we hold an interest. We have adopted the NAREIT definition in our calculation of FFO Applicable to Common Shares as management considers FFO a widely accepted and appropriate non-GAAP measure of performance for REITs.
|
|
|
Year ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net income
|
$
|
83,849
|
|
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
Add:
|
|
|
|
|
|
||||||
|
Depreciation and amortization related to investment properties
|
96,666
|
|
|
93,646
|
|
|
115,317
|
|
|||
|
Our share of depreciation and amortization of unconsolidated entities
|
11,551
|
|
|
14,773
|
|
|
14,965
|
|
|||
|
Provision for asset impairment, continuing operations
|
3,510
|
|
|
27,754
|
|
|
11,208
|
|
|||
|
Provision for asset impairment, discontinued operations
|
—
|
|
|
—
|
|
|
106,514
|
|
|||
|
Our share of provision for asset impairment recognized in equity in (losses) earnings and (impairment), net, of unconsolidated entities
|
31,953
|
|
|
2,610
|
|
|
—
|
|
|||
|
Our share of losses from property dispositions recognized in equity in (losses) earnings and (impairment), net, of unconsolidated entities
|
2,274
|
|
|
1,272
|
|
|
—
|
|
|||
|
Less:
|
|
|
|
|
|
||||||
|
Gains from property sales and transfer of assets, net
|
95,097
|
|
|
34,181
|
|
|
354,104
|
|
|||
|
Gains from sales of investment in unconsolidated entities, discontinued operations
|
—
|
|
|
—
|
|
|
1,434
|
|
|||
|
FFO Applicable to Common Shares
|
$
|
134,706
|
|
|
$
|
167,667
|
|
|
$
|
145,188
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Amortization of above and below market leases, net
|
$
|
5,534
|
|
|
$
|
5,510
|
|
|
$
|
4,255
|
|
|
Amortization of mark to market debt, (premium) and discount, net
|
(202
|
)
|
|
(117
|
)
|
|
317
|
|
|||
|
Gain (loss) on extinguishment of debt, net
|
9,103
|
|
|
840
|
|
|
(10,498
|
)
|
|||
|
Loss on extinguishment of debt, discontinued operations, net
|
—
|
|
|
(2
|
)
|
|
(2,826
|
)
|
|||
|
Straight line rental income adjustment, net
|
4,262
|
|
|
2,202
|
|
|
(20
|
)
|
|||
|
Stock-based compensation expense
|
4,330
|
|
|
4,987
|
|
|
3,737
|
|
|||
|
Marketable securities, impairment
|
—
|
|
|
—
|
|
|
1,327
|
|
|||
|
Acquisition costs, expensed
|
—
|
|
|
—
|
|
|
1,287
|
|
|||
|
(c)
|
The Company believes modified net operating income ("NOI") provides comparability across periods when evaluating 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, and other investment income from corporate investments.
|
|
|
Year ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Net income
|
$
|
83,849
|
|
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
Adjustments to reconcile to total modified NOI
|
|
|
|
|
|
||||||
|
Net income from discontinued operations
|
—
|
|
|
(3,839
|
)
|
|
(133,523
|
)
|
|||
|
Income tax expense
|
30
|
|
|
1,324
|
|
|
201
|
|
|||
|
Realized and unrealized investment (gains) losses and impairment, net
|
(244
|
)
|
|
(46,563
|
)
|
|
(5,081
|
)
|
|||
|
Equity in losses (earnings) and impairment, net, of unconsolidated entities
|
31,393
|
|
|
804
|
|
|
(9,299
|
)
|
|||
|
Interest expense
|
24,943
|
|
|
30,155
|
|
|
44,135
|
|
|||
|
Other expense (income)
|
(450
|
)
|
|
308
|
|
|
(2,330
|
)
|
|||
|
(Gain) loss on extinguishment of debt, net
|
(9,103
|
)
|
|
(840
|
)
|
|
10,498
|
|
|||
|
Gain on sale of investment properties, net
|
(95,097
|
)
|
|
(24,066
|
)
|
|
(117,848
|
)
|
|||
|
Interest and dividend income
|
(2,044
|
)
|
|
(4,249
|
)
|
|
(11,849
|
)
|
|||
|
Provision for asset impairment
|
3,510
|
|
|
27,754
|
|
|
11,208
|
|
|||
|
Depreciation and amortization
|
100,593
|
|
|
95,345
|
|
|
83,685
|
|
|||
|
General and administrative expenses
|
35,267
|
|
|
42,661
|
|
|
49,107
|
|
|||
|
Other fee income
|
(4,390
|
)
|
|
(4,222
|
)
|
|
(4,348
|
)
|
|||
|
Adjustments to modified NOI (i)
|
(10,655
|
)
|
|
(7,566
|
)
|
|
(7,322
|
)
|
|||
|
Total modified NOI
|
$
|
157,602
|
|
|
$
|
168,799
|
|
|
$
|
159,956
|
|
|
(i)
|
Adjustments to modified NOI include 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, depreciation and amortization, provision for asset impairment, interest and dividends from corporate investments, gains (losses) from sales of properties, gains (losses) on extinguishment of debt, other income (expenses), interest expense, equity in earnings (losses) and (impairment), net, of unconsolidated entities, and realized and unrealized investment gains, net;
|
|
•
|
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.
|
|
|
Total Multi-tenant
Retail Platform |
|
Wholly owned and Consolidated
Retail Properties |
|
IAGM
Retail Properties |
||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
No. of properties
|
71
|
|
86
|
|
86
|
|
58
|
|
71
|
|
71
|
|
13
|
|
15
|
|
15
|
|
GLA (square feet)
|
12,081,296
|
|
15,421,106
|
|
15,133,416
|
|
9,475,482
|
|
12,444,703
|
|
12,155,909
|
|
2,605,814
|
|
2,976,403
|
|
2,977,507
|
|
Economic occupancy
|
94.0%
|
|
93.5%
|
|
94.0%
|
|
95.0%
|
|
94.2%
|
|
93.0%
|
|
92.0%
|
|
90.9%
|
|
94.0%
|
|
ABR per square foot
|
$17.59
|
|
$16.23
|
|
$15.44
|
|
$17.52
|
|
$16.11
|
|
$15.17
|
|
$17.87
|
|
$16.76
|
|
$16.54
|
|
Community and neighborhood centers
|
|||||||||||||||||
|
|
Total Multi-tenant
Retail Platform |
|
Wholly owned and Consolidated
Retail Properties |
|
IAGM
Retail Properties |
||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
No. of properties
|
45
|
|
48
|
|
45
|
|
38
|
|
41
|
|
38
|
|
7
|
|
7
|
|
7
|
|
GLA (square feet)
|
5,514,782
|
|
5,433,355
|
|
4,818,690
|
|
4,248,008
|
|
4,166,659
|
|
3,551,094
|
|
1,266,774
|
|
1,266,696
|
|
1,267,596
|
|
Economic occupancy
|
95.0%
|
|
93.4%
|
|
92.9%
|
|
95.0%
|
|
94.1%
|
|
93.0%
|
|
95.0%
|
|
91.1%
|
|
92.0%
|
|
ABR per square foot
|
$19.03
|
|
$17.61
|
|
$16.52
|
|
$19.12
|
|
$17.32
|
|
$15.81
|
|
$18.72
|
|
$18.60
|
|
$18.51
|
|
Power centers
|
|||||||||||||||||
|
|
Total Multi-tenant
Retail Platform |
|
Wholly owned and Consolidated
Retail Properties |
|
IAGM
Retail Properties |
||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
2018
|
|
2017
|
|
2016
|
|
No. of properties
|
26
|
|
38
|
|
41
|
|
20
|
|
30
|
|
33
|
|
6
|
|
8
|
|
8
|
|
GLA (square feet)
|
6,566,514
|
|
9,987,751
|
|
10,314,726
|
|
5,227,474
|
|
8,278,044
|
|
8,604,815
|
|
1,339,040
|
|
1,709,707
|
|
1,709,911
|
|
Economic occupancy
|
93.0%
|
|
93.6%
|
|
93.8%
|
|
94.0%
|
|
94.2%
|
|
94.0%
|
|
88.0%
|
|
90.7%
|
|
95.0%
|
|
ABR per square foot
|
$16.33
|
|
$15.46
|
|
$14.94
|
|
$16.20
|
|
$15.50
|
|
$14.90
|
|
$16.92
|
|
$15.29
|
|
$15.04
|
|
|
Same-property results for the years ended December 31, 2018 and 2017
|
||||||||||
|
|
Total Multi-tenant
Retail Platform |
|
Wholly owned and Consolidated
Retail Properties |
|
IAGM
Retail Properties |
||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
No. of properties
|
60
|
|
60
|
|
47
|
|
47
|
|
13
|
|
13
|
|
GLA (square feet)
|
9,974,517
|
|
9,862,783
|
|
7,368,703
|
|
7,256,748
|
|
2,605,814
|
|
2,606,035
|
|
Economic occupancy
|
93.0%
|
|
92.9%
|
|
94.1%
|
|
94.1%
|
|
92.0%
|
|
89.7%
|
|
ABR per square foot
|
$16.53
|
|
$16.18
|
|
$16.09
|
|
$15.80
|
|
$17.87
|
|
$17.32
|
|
|
Same-property results for the years ended December 31, 2017 and 2016
|
||||||||||
|
|
Total Multi-tenant
Retail Platform |
|
Wholly owned and Consolidated
Retail Properties |
|
IAGM
Retail Properties |
||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
No. of properties
|
52
|
|
52
|
|
39
|
|
39
|
|
13
|
|
13
|
|
GLA (square feet)
|
8,363,113
|
|
8,370,270
|
|
5,757,078
|
|
5,763,335
|
|
2,606,035
|
|
2,606,935
|
|
Economic occupancy
|
92.3%
|
|
93.7%
|
|
93.5%
|
|
94.0%
|
|
89.7%
|
|
93.1%
|
|
ABR per square foot
|
$15.88
|
|
$15.72
|
|
$15.27
|
|
$15.13
|
|
$17.32
|
|
$17.07
|
|
|
No. of Leases Executed
as of
Dec. 31, 2018
|
|
GLA SF
|
|
New Contractual Rent ($PSF)
(b)
|
|
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)
|
172
|
|
923,822
|
|
$18.27
|
|
$17.57
|
|
4.0%
|
|
5.1
|
|
$0.53
|
|
$0.12
|
|
Comparable New Leases (a)
|
29
|
|
77,975
|
|
$27.80
|
|
$25.02
|
|
11.1%
|
|
9.7
|
|
$12.60
|
|
$10.10
|
|
Non-Comparable Renewal and New Leases
|
115
|
|
514,956
|
|
$19.61
|
|
n/a
|
|
n/a
|
|
8.3
|
|
$18.56
|
|
$6.40
|
|
Total
|
316
|
|
1,516,753
|
|
$19.01
|
|
$18.15
|
|
4.7%
|
|
6.4
|
|
$7.27
|
|
$2.76
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anchor tenants (leases over 10,000 square feet)
|
|
|
|
|
|
|
|
|
|||||||
|
Comparable Renewal Leases (a)
|
20
|
|
571,436
|
|
$12.32
|
|
$11.94
|
|
3.2%
|
|
5.1
|
|
$0.66
|
|
$0.16
|
|
Comparable New Leases (a)
|
1
|
|
15,331
|
|
$14.00
|
|
$16.00
|
|
(12.5)%
|
|
10.7
|
|
$—
|
|
$9.08
|
|
Non-Comparable Renewal and New Leases
|
12
|
|
224,378
|
|
$13.74
|
|
n/a
|
|
n/a
|
|
9.5
|
|
$15.93
|
|
$4.56
|
|
Total
|
33
|
|
811,145
|
|
$12.37
|
|
$12.05
|
|
2.7%
|
|
6.4
|
|
$4.87
|
|
$1.55
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-anchor tenants (leases under 10,000 square feet)
|
|
|
|
|
|
|
|
|
|||||||
|
Comparable Renewal Leases (a)
|
152
|
|
352,386
|
|
$27.92
|
|
$26.69
|
|
4.6%
|
|
5.0
|
|
$0.32
|
|
$0.06
|
|
Comparable New Leases (a)
|
28
|
|
62,644
|
|
$31.18
|
|
$27.23
|
|
14.5%
|
|
9.5
|
|
$15.69
|
|
$10.35
|
|
Non-Comparable Renewal and New Leases
|
103
|
|
290,578
|
|
$24.18
|
|
n/a
|
|
N/A
|
|
7.4
|
|
$20.60
|
|
$7.81
|
|
Total
|
283
|
|
705,608
|
|
$28.41
|
|
$26.77
|
|
6.1%
|
|
6.4
|
|
$10.03
|
|
$4.16
|
|
(a)
|
Comparable leases are leases that meet all of the following criteria: terms greater than one year, unit was vacant one year or less prior to occupancy, square footage of unit remains unchanged or within 10% of prior unit square footage, and has a rent structure consistent with the previous tenant.
|
|
(b)
|
Non-comparable leases are not included in totals.
|
|
Acquisition Date
|
|
Property
|
|
Metropolitan Statistical Area (MSA)(a)
|
|
Gross
Acquisition Price
|
|
Square Feet
|
||
|
May 16, 2018
|
|
PGA Plaza
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
$
|
88,000
|
|
|
120,000
|
|
May 30, 2018
|
|
Kennesaw Marketplace
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
64,300
|
|
|
117,000
|
|
|
September 13, 2018
|
|
Kennesaw Marketplace, Phase 3
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
7,500
|
|
|
13,000
|
|
|
December 13, 2018
|
|
Peachland Promenade, Phase 2
|
|
Cape Coral-Fort Myers, FL
|
|
18,700
|
|
|
95,000
|
|
|
December 21, 2018
|
|
Sandy Plains Centre (b)
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
44,100
|
|
|
125,000
|
|
|
|
|
Total
|
|
|
|
$
|
222,600
|
|
|
470,000
|
|
(a)
|
As defined by the United States Office of Management and Budget.
|
|
(b)
|
This retail property has been classified as a consolidated VIE.
|
|
Date
|
|
Property
|
|
MSA
|
|
Gross
Disposition Price
|
|
Square Feet
|
|||
|
January 9, 2018
|
|
Sherman Town Center I & II
|
|
Dallas-Fort Worth, TX
|
|
$
|
63,000
|
|
|
485,000
|
|
|
January 25, 2018
|
|
Grafton Commons
|
|
Milwaukee-Racine-Waukesha, WI
|
|
33,500
|
|
|
239,000
|
|
|
|
March 8, 2018
|
|
Lakeport Commons
|
|
Sioux City-Vermillion, IA-SD
|
|
31,000
|
|
|
283,000
|
|
|
|
March 21, 2018
|
|
Stonecrest Marketplace (a)
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
—
|
|
|
265,000
|
|
|
|
March 31, 2018
|
|
Northwest Marketplace (b)
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
—
|
|
|
—
|
|
|
|
April 17, 2018
|
|
Market at Morse/Hamilton
|
|
Columbus, OH
|
|
10,000
|
|
|
45,000
|
|
|
|
May 24, 2018
|
|
Siegen Plaza
|
|
Baton Rouge, LA
|
|
29,000
|
|
|
156,000
|
|
|
|
June 20, 2018
|
|
Tomball Town Center
|
|
Houston-The Woodlands-Sugar Land, TX
|
|
22,750
|
|
|
67,000
|
|
|
|
June 26, 2018
|
|
Bellerive Plaza (c)
|
|
Lexington-Fayette, KY
|
|
—
|
|
|
76,000
|
|
|
|
June 28, 2018
|
|
Parkway Centre North
|
|
Columbus, OH
|
|
23,700
|
|
|
143,000
|
|
|
|
September 14, 2018
|
|
Tulsa Hills
|
|
Tulsa, OK
|
|
70,000
|
|
|
473,000
|
|
|
|
October 5, 2018
|
|
McKinney Town Center
|
|
Dallas-Fort Worth-Arlington, TX
|
|
51,000
|
|
|
243,000
|
|
|
|
October 5, 2018
|
|
Riverstone Shopping Center
|
|
San Antonio, TX
|
|
27,750
|
|
|
273,000
|
|
|
|
October 23, 2018
|
|
Hiram Pavilion
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
44,350
|
|
|
363,000
|
|
|
|
November 19, 2018
|
|
Poplin Place
|
|
Charlotte-Concord-Gastonia, NC-SC
|
|
28,300
|
|
|
228,000
|
|
|
|
November 20, 2018
|
|
Walden Park
|
|
Austin-Round Rock, TX
|
|
5,325
|
|
|
34,000
|
|
|
|
December 20, 2018
|
|
Streets of Cranberry
|
|
Pittsburgh, PA
|
|
26,500
|
|
|
108,000
|
|
|
|
|
|
|
|
|
|
$
|
466,175
|
|
|
3,481,000
|
|
|
(a)
|
On March 21, 2018, the Company surrendered Stonecrest Marketplace to the lender in satisfaction of non-recourse debt.
|
|
(b)
|
The Company completed a partial condemnation at this retail property.
|
|
(c)
|
On June 26, 2018, the Company surrendered Bellerive Plaza to the lender in satisfaction of non-recourse debt.
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
Increase (Decrease)
|
|
Variance
|
||||||
|
Income
|
|
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
176,640
|
|
|
$
|
188,235
|
|
|
$
|
(11,595
|
)
|
|
(6.2)%
|
|
Tenant recovery income
|
57,993
|
|
|
57,192
|
|
|
801
|
|
|
1.4%
|
|||
|
Other property income
|
3,651
|
|
|
2,160
|
|
|
1,491
|
|
|
69.0%
|
|||
|
Other fee income
|
4,390
|
|
|
4,222
|
|
|
168
|
|
|
4.0%
|
|||
|
Total income
|
242,674
|
|
|
251,809
|
|
|
(9,135
|
)
|
|
(3.6)%
|
|||
|
|
|
|
|
|
|
|
|
||||||
|
Expenses
|
|
|
|
|
|
|
|
||||||
|
General and administrative expenses
|
35,267
|
|
|
42,661
|
|
|
(7,394
|
)
|
|
(17.3)%
|
|||
|
Property operating expenses
|
34,822
|
|
|
35,656
|
|
|
(834
|
)
|
|
(2.3)%
|
|||
|
Real estate taxes
|
35,205
|
|
|
35,566
|
|
|
(361
|
)
|
|
(1.0)%
|
|||
|
Depreciation and amortization
|
100,593
|
|
|
95,345
|
|
|
5,248
|
|
|
5.5%
|
|||
|
Provision for asset impairment
|
3,510
|
|
|
27,754
|
|
|
(24,244
|
)
|
|
(87.4)%
|
|||
|
Total expenses
|
209,397
|
|
|
236,982
|
|
|
(27,585
|
)
|
|
(11.6)%
|
|||
|
Operating income
|
33,277
|
|
|
14,827
|
|
|
18,450
|
|
|
124.4%
|
|||
|
Interest and dividend income
|
2,044
|
|
|
4,249
|
|
|
(2,205
|
)
|
|
(51.9)%
|
|||
|
Gain on sale and transfer of investment properties, net
|
95,097
|
|
|
24,066
|
|
|
71,031
|
|
|
295.2%
|
|||
|
Gain on extinguishment of debt, net
|
9,103
|
|
|
840
|
|
|
8,263
|
|
|
(983.7)%
|
|||
|
Other income (expense)
|
450
|
|
|
(308
|
)
|
|
758
|
|
|
(246.1)%
|
|||
|
Interest expense, net
|
(24,943
|
)
|
|
(30,155
|
)
|
|
(5,212
|
)
|
|
(17.3)%
|
|||
|
Equity in losses and impairment of unconsolidated entities
|
(31,393
|
)
|
|
(804
|
)
|
|
(30,589
|
)
|
|
3,804.6%
|
|||
|
Realized and unrealized investment gains (losses) and (impairment), net
|
244
|
|
|
46,563
|
|
|
(46,319
|
)
|
|
(99.5)%
|
|||
|
Income from continuing operations before income taxes
|
83,879
|
|
|
59,278
|
|
|
24,601
|
|
|
41.5%
|
|||
|
Income tax expense
|
(30
|
)
|
|
(1,324
|
)
|
|
(1,294
|
)
|
|
(97.7)%
|
|||
|
Net income from continuing operations
|
83,849
|
|
|
57,954
|
|
|
25,895
|
|
|
44.7%
|
|||
|
Net income from discontinued operations
|
—
|
|
|
3,839
|
|
|
(3,839
|
)
|
|
(100.0)%
|
|||
|
Net income
|
$
|
83,849
|
|
|
$
|
61,793
|
|
|
$
|
22,056
|
|
|
35.7%
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
Increase (Decrease)
|
|
Variance
|
||||||
|
Net income
|
$
|
83,849
|
|
|
$
|
61,793
|
|
|
$
|
22,056
|
|
|
35.7%
|
|
Adjustments to reconcile to same-property modified NOI
|
|
|
|
|
|
|
|
||||||
|
Net income from discontinued operations
|
—
|
|
|
(3,839
|
)
|
|
(3,839
|
)
|
|
(100.0)%
|
|||
|
Income tax expense
|
30
|
|
|
1,324
|
|
|
(1,294
|
)
|
|
(97.7)%
|
|||
|
Realized and unrealized investment (gains) losses and impairment, net
|
(244
|
)
|
|
(46,563
|
)
|
|
(46,319
|
)
|
|
(99.5)%
|
|||
|
Equity in losses and impairment of unconsolidated entities
|
31,393
|
|
|
804
|
|
|
(30,589
|
)
|
|
3,804.6%
|
|||
|
Interest expense
|
24,943
|
|
|
30,155
|
|
|
(5,212
|
)
|
|
(17.3)%
|
|||
|
Other (income) expense
|
(450
|
)
|
|
308
|
|
|
758
|
|
|
(246.1)%
|
|||
|
Gain on extinguishment of debt, net
|
(9,103
|
)
|
|
(840
|
)
|
|
8,263
|
|
|
(983.7)%
|
|||
|
Gain on sale and transfer of investment properties, net
|
(95,097
|
)
|
|
(24,066
|
)
|
|
71,031
|
|
|
295.2%
|
|||
|
Interest and dividend income
|
(2,044
|
)
|
|
(4,249
|
)
|
|
(2,205
|
)
|
|
(51.9)%
|
|||
|
Provision for asset impairment
|
3,510
|
|
|
27,754
|
|
|
(24,244
|
)
|
|
(87.4)%
|
|||
|
Depreciation and amortization
|
100,593
|
|
|
95,345
|
|
|
5,248
|
|
|
5.5%
|
|||
|
General and administrative expenses
|
35,267
|
|
|
42,661
|
|
|
(7,394
|
)
|
|
(17.3)%
|
|||
|
Other fee income
|
(4,390
|
)
|
|
(4,222
|
)
|
|
168
|
|
|
4.0%
|
|||
|
Adjustments to modified NOI (a)
|
(10,655
|
)
|
|
(7,566
|
)
|
|
3,089
|
|
|
40.8%
|
|||
|
Total modified NOI
|
157,602
|
|
|
168,799
|
|
|
(11,197
|
)
|
|
(6.6)%
|
|||
|
Modified NOI from other investment properties
|
57,950
|
|
|
68,915
|
|
|
(10,965
|
)
|
|
(15.9)%
|
|||
|
Same-property modified NOI
|
$
|
99,652
|
|
|
$
|
99,884
|
|
|
$
|
(232
|
)
|
|
(0.2)%
|
|
(a)
|
Adjustments to modified NOI include termination fee income and GAAP rent adjustments (such as straight-line rent and above/below market lease amortization).
|
|
|
Year ended December 31,
|
||||||||||||
|
|
2018
|
|
2017
|
|
Increase
(Decrease)
|
|
Variance
|
||||||
|
Rental income
|
$
|
106,323
|
|
|
$
|
105,858
|
|
|
$
|
465
|
|
|
0.4%
|
|
Tenant recovery income
|
35,487
|
|
|
34,614
|
|
|
873
|
|
|
2.5%
|
|||
|
Other property income
|
2,115
|
|
|
1,636
|
|
|
479
|
|
|
29.3%
|
|||
|
|
143,925
|
|
|
142,108
|
|
|
1,817
|
|
|
1.3%
|
|||
|
Property operating expenses
|
22,023
|
|
|
21,678
|
|
|
345
|
|
|
1.6%
|
|||
|
Real estate taxes
|
22,250
|
|
|
20,546
|
|
|
1,704
|
|
|
8.3%
|
|||
|
|
44,273
|
|
|
42,224
|
|
|
2,049
|
|
|
4.9%
|
|||
|
Same-property modified NOI
|
$
|
99,652
|
|
|
$
|
99,884
|
|
|
$
|
(232
|
)
|
|
(0.2)%
|
|
|
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
|
42,661
|
|
|
49,107
|
|
|
(6,446
|
)
|
|
(13.1
|
)%
|
|||
|
Property operating expenses
|
35,656
|
|
|
35,364
|
|
|
292
|
|
|
0.8
|
%
|
|||
|
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 and transfer of investment properties, net
|
24,066
|
|
|
117,848
|
|
|
(93,782
|
)
|
|
(79.6
|
)%
|
|||
|
Gain (loss) on extinguishment of debt, net
|
840
|
|
|
(10,498
|
)
|
|
11,338
|
|
|
108.0
|
%
|
|||
|
Other (expense) income
|
(308
|
)
|
|
2,330
|
|
|
(2,638
|
)
|
|
(113.2
|
)%
|
|||
|
Interest expense, net
|
(30,155
|
)
|
|
(44,135
|
)
|
|
(13,980
|
)
|
|
(31.7
|
)%
|
|||
|
Equity in (losses) earnings of unconsolidated entities
|
(804
|
)
|
|
9,299
|
|
|
(10,103
|
)
|
|
(108.6
|
)%
|
|||
|
Realized and unrealized investment gains (losses) 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
|
)%
|
|
|
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%
|
|||
|
Realized and unrealized investment (gains) losses 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 and transfer 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
|
42,661
|
|
|
49,107
|
|
|
(6,446
|
)
|
|
(13.1)%
|
|||
|
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
|
168,799
|
|
|
159,956
|
|
|
8,843
|
|
|
5.5%
|
|||
|
Modified NOI from other investment properties
|
92,293
|
|
|
85,198
|
|
|
7,095
|
|
|
8.3%
|
|||
|
Same-property modified NOI
|
$
|
76,506
|
|
|
$
|
74,758
|
|
|
$
|
1,748
|
|
|
2.3%
|
|
(a)
|
Adjustments to modified NOI include 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
|
$
|
81,336
|
|
|
$
|
80,854
|
|
|
$
|
482
|
|
|
0.6%
|
|
Tenant recovery income
|
25,406
|
|
|
26,477
|
|
|
(1,071
|
)
|
|
(4.0)%
|
|||
|
Other property income
|
1,364
|
|
|
1,259
|
|
|
105
|
|
|
8.3%
|
|||
|
|
108,106
|
|
|
108,590
|
|
|
(484
|
)
|
|
(0.4)%
|
|||
|
Property operating expenses
|
16,983
|
|
|
17,252
|
|
|
(269
|
)
|
|
(1.6)%
|
|||
|
Real estate taxes
|
14,617
|
|
|
16,580
|
|
|
(1,963
|
)
|
|
(11.8)%
|
|||
|
|
31,600
|
|
|
33,832
|
|
|
(2,232
|
)
|
|
(6.6)%
|
|||
|
Same-property modified NOI
|
$
|
76,506
|
|
|
$
|
74,758
|
|
|
$
|
1,748
|
|
|
2.3%
|
|
•
|
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
|
$
|
3,613
|
|
(a)
|
$
|
18,985
|
|
(a)
|
$
|
6,810
|
|
(c)
|
$
|
29,408
|
|
|
Indirect costs
|
183
|
|
(b)
|
1,438
|
|
(b)
|
—
|
|
|
1,621
|
|
||||
|
Total
|
$
|
3,796
|
|
|
$
|
20,423
|
|
|
$
|
6,810
|
|
|
$
|
31,029
|
|
|
(a)
|
Direct development and re-development costs relate to construction of buildings at our retail properties.
|
|
(b)
|
Indirect development and re-development costs relate to the capitalized payroll attributed to improvements at our retail properties.
|
|
(c)
|
Direct leasing costs relate to improvements to a tenant space that are either paid directly or reimbursed to the tenants.
|
|
•
|
Operating cash flows from our real estate investments, which consists of our retail properties;
|
|
•
|
Distributions from our joint venture investments;
|
|
•
|
Proceeds from sales of properties;
|
|
•
|
Proceeds from mortgage loan borrowings on properties;
|
|
•
|
Proceeds from corporate borrowings; and
|
|
•
|
Cash and cash equivalents.
|
|
•
|
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 portfolios of properties;
|
|
•
|
To fund development or re-development investments; and
|
|
•
|
To repurchase our common stock.
|
|
|
Year ended December 31,
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||||
|
Distributions declared
|
$
|
53,782
|
|
|
$
|
53,758
|
|
|
$
|
83,633
|
|
|
$
|
138,614
|
|
|
$
|
436,875
|
|
|
Distributions paid
|
54,194
|
|
|
53,358
|
|
|
98,606
|
|
|
146,510
|
|
|
438,875
|
|
|||||
|
Distributions reinvested
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
95,832
|
|
|||||
|
|
Maturities during the year ending December 31,
|
|
|
|
|
||||||||||||||||||||||
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Mortgages payable
|
$
|
—
|
|
|
$
|
41,000
|
|
|
$
|
12,557
|
|
|
$
|
50,748
|
|
|
$
|
41,740
|
|
|
$
|
67,880
|
|
|
$
|
213,925
|
|
|
|
Principal Balance
|
|
Interest Rate
|
|
Maturity Date
|
||
|
$250.0 million 5 year - swapped to fixed rate (a)
|
$
|
90,000
|
|
|
2.5510%
|
|
December 21, 2023
|
|
$250.0 million 5 year - swapped to fixed rate (b)
|
60,000
|
|
|
2.5525%
|
|
December 21, 2023
|
|
|
$250.0 million 5 year - variable rate (c)
|
50,000
|
|
|
3.5493%
|
|
December 21, 2023
|
|
|
$250.0 million 5 year - variable rate (d)
|
26,000
|
|
|
3.6794%
|
|
December 21, 2023
|
|
|
$150.0 million 5.5 year - variable rate (c)
|
100,000
|
|
|
3.5493%
|
|
June 21, 2024
|
|
|
$150.0 million 5.5 year - variable rate (d)
|
26,000
|
|
|
3.6794%
|
|
June 21, 2024
|
|
|
Total unsecured term loans
|
$
|
352,000
|
|
|
|
|
|
|
(a)
|
The Company swapped
$90,000
of variable rate debt at an interest rate of 1-Month LIBOR plus
1.2%
to a fixed rate of
2.5510%
. 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
1.2%
to a fixed rate of
2.5525%
. 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 1.20% as of December 3, 2018.
|
|
(d)
|
Interest rate reflects 1-Month LIBOR plus 1.20% as of December 21, 2018.
|
|
|
Year ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash provided by operating activities
|
$
|
124,657
|
|
|
$
|
118,152
|
|
|
$
|
133,164
|
|
|
Cash provided by (used in) investing activities
|
175,414
|
|
|
(209,088
|
)
|
|
1,078,749
|
|
|||
|
Cash used in financing activities
|
(207,096
|
)
|
|
(159,411
|
)
|
|
(1,013,112
|
)
|
|||
|
Increase (decrease) in cash and cash equivalents
|
92,975
|
|
|
(250,347
|
)
|
|
198,801
|
|
|||
|
Cash, cash equivalents, and restricted cash at beginning of year
|
171,878
|
|
|
422,225
|
|
|
223,424
|
|
|||
|
Cash, cash equivalents, and restricted cash at end of year
|
$
|
264,853
|
|
|
$
|
171,878
|
|
|
$
|
422,225
|
|
|
|
Payments due by year ending December 31,
|
||||||||||||||||||||||||||
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Long term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Fixed rate debt, principal (a)
|
$
|
—
|
|
|
$
|
41,000
|
|
|
$
|
12,557
|
|
|
$
|
50,748
|
|
|
$
|
191,740
|
|
|
$
|
67,880
|
|
|
$
|
363,925
|
|
|
Variable rate debt, principal
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
76,000
|
|
|
126,000
|
|
|
202,000
|
|
|||||||
|
Interest
|
22,063
|
|
|
20,518
|
|
|
19,599
|
|
|
17,859
|
|
|
16,434
|
|
|
6,058
|
|
|
102,531
|
|
|||||||
|
Total long term debt
|
22,063
|
|
|
61,518
|
|
|
32,156
|
|
|
68,607
|
|
|
284,174
|
|
|
199,938
|
|
|
668,456
|
|
|||||||
|
Operating lease obligations (b)
|
717
|
|
|
611
|
|
|
494
|
|
|
466
|
|
|
479
|
|
|
1,041
|
|
|
3,808
|
|
|||||||
|
Capital lease obligations (c)
|
532
|
|
|
532
|
|
|
519
|
|
|
317
|
|
|
40
|
|
|
—
|
|
|
1,940
|
|
|||||||
|
Grand total
|
$
|
23,312
|
|
|
$
|
62,661
|
|
|
$
|
33,169
|
|
|
$
|
69,390
|
|
|
$
|
284,693
|
|
|
$
|
200,979
|
|
|
$
|
674,204
|
|
|
(a)
|
Includes $150.0 million of variable rate unsecured term loan debt that has been swapped to a fixed rate as of December 31, 2018.
|
|
(b)
|
Includes leases on corporate office spaces and a long term ground lease on one underlying retail property.
|
|
(c)
|
Includes contracts for property improvements which have been deemed to contain capital leases.
|
|
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, 2018
|
|
Fair Value as of
|
||||||||
|
|
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
5 year - fixed portion
|
|
Dec 10, 2015
|
|
Dec 1, 2019
|
|
1-Month LIBOR + 1.3%
|
|
2.5510%
|
|
$
|
90,000
|
|
|
$
|
983
|
|
|
$
|
1,003
|
|
|
5 year - fixed portion
|
|
Dec 10, 2015
|
|
Dec 1, 2019
|
|
1-Month LIBOR + 1.3%
|
|
2.5525%
|
|
60,000
|
|
|
654
|
|
|
667
|
|
|||
|
Total 5 year, fixed portion
|
|
|
|
|
|
|
|
$
|
150,000
|
|
|
$
|
1,637
|
|
|
$
|
1,670
|
|
||
|
|
|
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)
|
|
1,548,150
|
|
23,626,050
|
|
Inland American Real Estate Trust, Inc. 2014 Share Unit Plan "Retail Plan" (d)
|
|
433,631
|
|
—
|
|
(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, 2018
. 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, 2018
.
|
|
(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, 2018
was
$3.18
.
|
|
(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, which expires on March 12, 2019.
|
|
|
|
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, 2018, filed with the Securities and Exchange Commission on March 7, 2019, 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, 2019
|
|
|
|
|
Signature
|
|
Title
|
Date
|
|
|
|
|
|
||
|
By:
|
|
/s/ Thomas P. McGuinness
|
|
President and Chief Executive Officer (Principal Executive Officer)
|
March 7, 2019
|
|
Name:
|
|
Thomas P. McGuinness
|
|
|
|
|
|
|
|
|
||
|
By:
|
|
/s/ Adam M. Jaworski
|
|
Senior Vice President, Chief Accounting Officer and Interim Treasurer (Principal Accounting Officer and Interim Principal Financial Officer)
|
March 7, 2019
|
|
Name:
|
|
Adam M. Jaworski
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Stuart Aitken
|
|
Director
|
March 7, 2019
|
|
Name:
|
|
Stuart Aitken
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Amanda Black
|
|
Director
|
March 7, 2019
|
|
Name:
|
|
Amanda Black
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Thomas F. Glavin
|
|
Director
|
March 7, 2019
|
|
Name:
|
|
Thomas F. Glavin
|
|
|
|
|
|
|
|
|
||
|
By:
|
|
/s/ Scott A. Nelson
|
|
Director
|
March 7, 2019
|
|
Name:
|
|
Scott A. Nelson
|
|
|
|
|
|
|
|
|
||
|
By:
|
|
/s/ Paula J. Saban
|
|
Director
|
March 7, 2019
|
|
Name:
|
|
Paula J. Saban
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Michael A. Stein
|
|
Director
|
March 7, 2019
|
|
Name:
|
|
Michael A. Stein
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
/s/ Julian E. Whitehurst
|
|
Director
|
March 7, 2019
|
|
Name:
|
|
Julian E. Whitehurst
|
|
|
|
|
|
Page
|
|
|
|
|
Financial Statements:
|
|
|
|
As of December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Assets
|
|
|
|
||||
|
Investment properties
|
|
|
|
||||
|
Land
|
$
|
558,817
|
|
|
$
|
628,487
|
|
|
Building and other improvements
|
1,670,678
|
|
|
1,887,598
|
|
||
|
Construction in progress
|
12,788
|
|
|
4,975
|
|
||
|
Total
|
2,242,283
|
|
|
2,521,060
|
|
||
|
Less accumulated depreciation
|
(286,330
|
)
|
|
(348,337
|
)
|
||
|
Net investment properties
|
1,955,953
|
|
|
2,172,723
|
|
||
|
Cash and cash equivalents
|
260,131
|
|
|
162,747
|
|
||
|
Restricted cash
|
4,722
|
|
|
9,131
|
|
||
|
Investment in marketable securities
|
—
|
|
|
4,758
|
|
||
|
Investment in unconsolidated entities
|
156,132
|
|
|
180,764
|
|
||
|
Intangible assets, net
|
108,005
|
|
|
115,411
|
|
||
|
Accounts and rents receivable (net of allowance of $1,703 and $1,266)
|
27,087
|
|
|
30,522
|
|
||
|
Deferred costs and other assets, net
|
23,976
|
|
|
22,548
|
|
||
|
Total assets
|
$
|
2,536,006
|
|
|
$
|
2,698,604
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Debt, net
|
$
|
561,782
|
|
|
$
|
667,861
|
|
|
Accounts payable and accrued expenses
|
32,784
|
|
|
37,798
|
|
||
|
Distributions payable
|
13,029
|
|
|
13,441
|
|
||
|
Intangible liabilities, net
|
46,985
|
|
|
53,532
|
|
||
|
Other liabilities
|
29,112
|
|
|
20,250
|
|
||
|
Total liabilities
|
683,692
|
|
|
792,882
|
|
||
|
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,
728,558,989 shares issued and outstanding as of December 31, 2018 and 774,293,197 shares issued and outstanding as of December 31, 2017, respectively |
729
|
|
|
773
|
|
||
|
Additional paid-in capital
|
5,585,758
|
|
|
5,681,912
|
|
||
|
Distributions in excess of accumulated net income
|
(3,735,810
|
)
|
|
(3,778,908
|
)
|
||
|
Accumulated comprehensive income
|
1,637
|
|
|
1,945
|
|
||
|
Total stockholders' equity
|
1,852,314
|
|
|
1,905,722
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
2,536,006
|
|
|
$
|
2,698,604
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Income
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
176,640
|
|
|
$
|
188,235
|
|
|
$
|
181,481
|
|
|
Tenant recovery income
|
57,993
|
|
|
57,192
|
|
|
53,218
|
|
|||
|
Other property income
|
3,651
|
|
|
2,160
|
|
|
3,646
|
|
|||
|
Other fee income
|
4,390
|
|
|
4,222
|
|
|
4,348
|
|
|||
|
Total income
|
242,674
|
|
|
251,809
|
|
|
242,693
|
|
|||
|
|
|
|
|
|
|
||||||
|
Expenses
|
|
|
|
|
|
||||||
|
General and administrative expenses
|
35,267
|
|
|
42,661
|
|
|
49,107
|
|
|||
|
Property operating expenses
|
34,822
|
|
|
35,656
|
|
|
35,364
|
|
|||
|
Real estate taxes
|
35,205
|
|
|
35,566
|
|
|
35,703
|
|
|||
|
Depreciation and amortization
|
100,593
|
|
|
95,345
|
|
|
83,685
|
|
|||
|
Provision for asset impairment
|
3,510
|
|
|
27,754
|
|
|
11,208
|
|
|||
|
Total expenses
|
209,397
|
|
|
236,982
|
|
|
215,067
|
|
|||
|
Operating income
|
33,277
|
|
|
14,827
|
|
|
27,626
|
|
|||
|
Interest and dividend income
|
2,044
|
|
|
4,249
|
|
|
11,849
|
|
|||
|
Gain on sale and transfer of investment properties, net
|
95,097
|
|
|
24,066
|
|
|
117,848
|
|
|||
|
Gain (loss) on extinguishment of debt, net
|
9,103
|
|
|
840
|
|
|
(10,498
|
)
|
|||
|
Other income (expense)
|
450
|
|
|
(308
|
)
|
|
2,330
|
|
|||
|
Interest expense, net
|
(24,943
|
)
|
|
(30,155
|
)
|
|
(44,135
|
)
|
|||
|
Equity in (losses) earnings and (impairment), net, of unconsolidated entities
|
(31,393
|
)
|
|
(804
|
)
|
|
9,299
|
|
|||
|
Realized and unrealized investment gains (losses) and (impairment), net
|
244
|
|
|
46,563
|
|
|
5,081
|
|
|||
|
Income from continuing operations before income taxes
|
83,879
|
|
|
59,278
|
|
|
119,400
|
|
|||
|
Income tax expense
|
(30
|
)
|
|
(1,324
|
)
|
|
(201
|
)
|
|||
|
Net income from continuing operations
|
83,849
|
|
|
57,954
|
|
|
119,199
|
|
|||
|
Net income from discontinued operations
|
—
|
|
|
3,839
|
|
|
133,523
|
|
|||
|
Net income
|
$
|
83,849
|
|
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average number of common shares outstanding, basic and diluted
|
761,139,011
|
|
|
773,445,341
|
|
|
854,638,497
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net income per common share, from continuing operations, basic and diluted
|
$
|
0.11
|
|
|
$
|
0.07
|
|
|
$
|
0.14
|
|
|
Net income per common share, from discontinued operations, basic and diluted
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
0.15
|
|
|
Net income per common share, basic and diluted
|
$
|
0.11
|
|
|
$
|
0.07
|
|
|
$
|
0.29
|
|
|
|
|
|
|
|
|
||||||
|
Comprehensive income
|
|
|
|
|
|
||||||
|
Net income
|
$
|
83,849
|
|
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
Unrealized (loss) gain on investment securities
|
—
|
|
|
(11,734
|
)
|
|
24,540
|
|
|||
|
Unrealized gain on derivatives
|
923
|
|
|
1,183
|
|
|
623
|
|
|||
|
Reclassification for amounts recognized in net income
|
(956
|
)
|
|
(46,563
|
)
|
|
(3,394
|
)
|
|||
|
Comprehensive income
|
$
|
83,816
|
|
|
$
|
4,679
|
|
|
$
|
274,491
|
|
|
|
Number of
Shares |
|
Common
Stock |
|
Additional
Paid-in Capital |
|
Distributions
in excess of accumulated
net income
|
|
Accumulated
Comprehensive Income |
|
Total
|
|||||||||||
|
Beginning balance January 1, 2016
|
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, net
|
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
|
)
|
|||||
|
Ending balance, 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, net
|
988,200
|
|
|
—
|
|
|
3,344
|
|
|
—
|
|
|
—
|
|
|
3,344
|
|
|||||
|
Refund of excess funds associated with 2016 tender offer
|
—
|
|
|
—
|
|
|
1,929
|
|
|
—
|
|
|
—
|
|
|
1,929
|
|
|||||
|
Ending balance, December 31, 2017
|
774,293,197
|
|
|
$
|
773
|
|
|
$
|
5,681,912
|
|
|
$
|
(3,778,908
|
)
|
|
$
|
1,945
|
|
|
$
|
1,905,722
|
|
|
Impact of ASU No. 2016-01 (a)
|
—
|
|
|
—
|
|
|
—
|
|
|
275
|
|
|
(275
|
)
|
|
—
|
|
|||||
|
Impact of ASU No. 2017-05 (a)
|
—
|
|
|
—
|
|
|
—
|
|
|
12,756
|
|
|
—
|
|
|
12,756
|
|
|||||
|
Adjusted balance at January 1, 2018
|
774,293,197
|
|
|
773
|
|
|
5,681,912
|
|
|
(3,765,877
|
)
|
|
1,670
|
|
|
1,918,478
|
|
|||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
83,849
|
|
|
—
|
|
|
83,849
|
|
|||||
|
Unrealized gain on derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
923
|
|
|
923
|
|
|||||
|
Reclassification for amounts recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(956
|
)
|
|
(956
|
)
|
|||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(53,782
|
)
|
|
—
|
|
|
(53,782
|
)
|
|||||
|
Stock-based compensation, net
|
825,081
|
|
|
1
|
|
|
2,292
|
|
|
—
|
|
|
—
|
|
|
2,293
|
|
|||||
|
Repurchase of common stock
|
(46,559,289
|
)
|
|
(45
|
)
|
|
(98,446
|
)
|
|
—
|
|
|
—
|
|
|
(98,491
|
)
|
|||||
|
Ending balance, December 31, 2018
|
728,558,989
|
|
|
$
|
729
|
|
|
$
|
5,585,758
|
|
|
$
|
(3,735,810
|
)
|
|
$
|
1,637
|
|
|
$
|
1,852,314
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
83,849
|
|
|
$
|
61,793
|
|
|
$
|
252,722
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
100,780
|
|
|
96,734
|
|
|
116,424
|
|
|||
|
Amortization of above and below-market leases, net
|
(5,534
|
)
|
|
(5,510
|
)
|
|
(4,255
|
)
|
|||
|
Amortization of debt premiums, discounts, and financing costs, net
|
1,048
|
|
|
1,219
|
|
|
5,206
|
|
|||
|
Straight-line rental income
|
(4,262
|
)
|
|
(2,202
|
)
|
|
20
|
|
|||
|
Provision for asset impairment
|
3,510
|
|
|
27,754
|
|
|
117,722
|
|
|||
|
Gain on sale and transfer of investment properties, net
|
(95,097
|
)
|
|
(34,181
|
)
|
|
(354,104
|
)
|
|||
|
(Gain) loss on extinguishment of debt, net
|
(9,103
|
)
|
|
(838
|
)
|
|
13,324
|
|
|||
|
Equity in losses (earnings) and impairment, net,
of unconsolidated entities |
31,393
|
|
|
804
|
|
|
(9,319
|
)
|
|||
|
Distributions from unconsolidated entities
|
8,032
|
|
|
2,443
|
|
|
5,014
|
|
|||
|
Gain on sale of investment in unconsolidated entity
|
—
|
|
|
—
|
|
|
(1,434
|
)
|
|||
|
Realized and unrealized investment (gains) losses and impairment, net
|
(244
|
)
|
|
(46,563
|
)
|
|
(5,081
|
)
|
|||
|
Non-cash share-based compensation, net
|
4,330
|
|
|
3,355
|
|
|
2,178
|
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts and rents receivable, net
|
(218
|
)
|
|
(1,048
|
)
|
|
(45
|
)
|
|||
|
Deferred costs and other assets
|
1,426
|
|
|
2,051
|
|
|
6,701
|
|
|||
|
Accounts payable and accrued expenses
|
2,499
|
|
|
5,561
|
|
|
(8,129
|
)
|
|||
|
Other liabilities
|
2,248
|
|
|
6,780
|
|
|
(3,780
|
)
|
|||
|
Net cash provided by operating activities
|
124,657
|
|
|
118,152
|
|
|
133,164
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Purchase of investment properties
|
(205,462
|
)
|
|
(539,242
|
)
|
|
(423,563
|
)
|
|||
|
Acquired in-place and market lease intangibles, net
|
(15,369
|
)
|
|
(50,207
|
)
|
|
(25,584
|
)
|
|||
|
Capital expenditures and tenant improvements
|
(27,233
|
)
|
|
(15,910
|
)
|
|
(13,721
|
)
|
|||
|
Investment in development and re-development projects
|
(3,796
|
)
|
|
(3,630
|
)
|
|
(53,077
|
)
|
|||
|
Proceeds from sale and transfer of investment properties, net
|
430,514
|
|
|
233,686
|
|
|
1,580,994
|
|
|||
|
Proceeds from sale of marketable securities, net
|
4,696
|
|
|
171,666
|
|
|
12,846
|
|
|||
|
Proceeds from sale of and return of capital from unconsolidated entity
|
—
|
|
|
—
|
|
|
6,344
|
|
|||
|
Contributions to unconsolidated entities
|
(2,782
|
)
|
|
(6,875
|
)
|
|
(7,200
|
)
|
|||
|
Distributions from unconsolidated entities
|
745
|
|
|
1,592
|
|
|
10,433
|
|
|||
|
Lease commissions and other leasing costs
|
(6,029
|
)
|
|
(4,356
|
)
|
|
(3,836
|
)
|
|||
|
Other assets
|
(127
|
)
|
|
439
|
|
|
(2,402
|
)
|
|||
|
Other liabilities
|
257
|
|
|
3,749
|
|
|
(2,485
|
)
|
|||
|
Net cash provided by (used in) investing activities
|
175,414
|
|
|
(209,088
|
)
|
|
1,078,749
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
||||||
|
Payment of tax withholdings for share-based compensation
|
$
|
(1,567
|
)
|
|
$
|
(2,192
|
)
|
|
$
|
(1,493
|
)
|
|
Shares repurchased
|
(98,447
|
)
|
|
—
|
|
|
(241,016
|
)
|
|||
|
Distributions
|
(54,194
|
)
|
|
(53,358
|
)
|
|
(98,606
|
)
|
|||
|
Refund received of excess funds associated with 2016 tender offer
|
—
|
|
|
1,929
|
|
|
—
|
|
|||
|
Proceeds from debt
|
179,333
|
|
|
—
|
|
|
449,306
|
|
|||
|
Payoffs of debt
|
(221,358
|
)
|
|
(104,032
|
)
|
|
(1,072,166
|
)
|
|||
|
Debt prepayment penalties and defeasance costs
|
(3,088
|
)
|
|
—
|
|
|
(11,140
|
)
|
|||
|
Principal payments of mortgage debt
|
(1,924
|
)
|
|
(1,390
|
)
|
|
(10,832
|
)
|
|||
|
Payment of loan fees and deposits
|
(5,544
|
)
|
|
(368
|
)
|
|
(56
|
)
|
|||
|
Payment of capital lease liabilities
|
(307
|
)
|
|
—
|
|
|
—
|
|
|||
|
Cash contribution to Highlands REIT, Inc.
|
—
|
|
|
—
|
|
|
(27,109
|
)
|
|||
|
Net cash used in financing activities
|
(207,096
|
)
|
|
(159,411
|
)
|
|
(1,013,112
|
)
|
|||
|
Net increase (decrease) in cash, cash equivalents,
and restricted cash |
92,975
|
|
|
(250,347
|
)
|
|
198,801
|
|
|||
|
Cash, cash equivalents, and restricted cash at beginning of year
|
171,878
|
|
|
422,225
|
|
|
223,424
|
|
|||
|
Cash, cash equivalents, and restricted cash at end of year
|
$
|
264,853
|
|
|
$
|
171,878
|
|
|
$
|
422,225
|
|
|
|
|
|
|
|
|
|
|
||||
|
Reconciliation of cash, cash equivalents, and restricted cash to consolidated balance sheets:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
260,131
|
|
|
$
|
162,747
|
|
|
$
|
397,250
|
|
|
Restricted cash
|
4,722
|
|
|
9,131
|
|
|
24,975
|
|
|||
|
Cash, cash equivalents, and restricted cash at end of year
|
$
|
264,853
|
|
|
$
|
171,878
|
|
|
$
|
422,225
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
|
Cash flow disclosure, including non-cash investing and financing activities:
|
|
|
|
|
|
||||||
|
Cash paid for interest net of capitalized interest of $0, $0, and $1,147 for 2018, 2017, and 2016, respectively
|
$
|
24,096
|
|
|
$
|
31,196
|
|
|
$
|
56,980
|
|
|
Cash paid for income taxes, net of refunds of $1,703, $918, and $1,575 for 2018, 2017, and 2016, respectively
|
$
|
463
|
|
|
$
|
625
|
|
|
$
|
966
|
|
|
Distributions payable
|
$
|
13,029
|
|
|
$
|
13,441
|
|
|
$
|
13,041
|
|
|
Recognition of partially deferred gains on property sales
|
$
|
12,756
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Accrued capital expenditures and tenant improvements
|
$
|
1,679
|
|
|
$
|
1,593
|
|
|
$
|
1,322
|
|
|
Accrued lease commissions and other leasing costs
|
$
|
104
|
|
|
$
|
376
|
|
|
$
|
143
|
|
|
Accrued tenant building construction
|
$
|
4,690
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Gross issuance of shares for share-based compensation
|
$
|
4,319
|
|
|
$
|
5,916
|
|
|
$
|
3,820
|
|
|
Net equity distributed to Highlands REIT, Inc. (net of cash and restricted cash contributed)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
123,996
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Purchase of investment properties:
|
|
|
|
|
|
||||||
|
Net investment properties
|
$
|
206,763
|
|
|
$
|
582,660
|
|
|
$
|
439,335
|
|
|
Accounts and rents receivable, lease intangibles, and deferred
costs and other assets |
21,631
|
|
|
69,617
|
|
|
45,029
|
|
|||
|
Accounts payable and accrued expenses, lease intangibles, and
other liabilities |
(7,563
|
)
|
|
(21,111
|
)
|
|
(19,217
|
)
|
|||
|
Assumption of mortgage debt
|
—
|
|
|
(41,717
|
)
|
|
(16,000
|
)
|
|||
|
Cash outflow for purchase of investment properties, net
|
220,831
|
|
|
589,449
|
|
|
449,147
|
|
|||
|
Assumption of mortgage principal
|
—
|
|
|
41,000
|
|
|
16,000
|
|
|||
|
Capitalized acquisition costs
|
(430
|
)
|
|
(1,911
|
)
|
|
(220
|
)
|
|||
|
Construction escrow accounts
|
975
|
|
|
1,649
|
|
|
—
|
|
|||
|
Credits and other changes in cash outflow, net
|
1,224
|
|
|
3,238
|
|
|
250
|
|
|||
|
Gross acquisition price of investment properties
|
$
|
222,600
|
|
|
$
|
633,425
|
|
|
$
|
465,177
|
|
|
|
|
|
|
|
|
||||||
|
Sale and transfer of investment properties:
|
|
|
|
|
|
||||||
|
Net investment properties
|
$
|
382,241
|
|
|
$
|
200,399
|
|
|
$
|
1,372,795
|
|
|
Accounts and rents receivable, lease intangibles, and deferred
costs and other assets |
14,692
|
|
|
6,658
|
|
|
16,451
|
|
|||
|
Accounts payable and accrued expenses, lease intangibles, and
other liabilities |
(13,035
|
)
|
|
(5,047
|
)
|
|
(34,125
|
)
|
|||
|
Debt extinguished through transfer of properties
|
(44,331
|
)
|
|
(3,343
|
)
|
|
—
|
|
|||
|
Debt assumed by buyer through disposition of properties
|
(16,395
|
)
|
|
—
|
|
|
(129,051
|
)
|
|||
|
Settlement of derivative instrument through disposition of property
|
—
|
|
|
—
|
|
|
3,004
|
|
|||
|
Gain on sale and transfer of investment properties, net
|
95,097
|
|
|
34,181
|
|
|
354,104
|
|
|||
|
Gain (loss) on extinguishment of debt, net
|
9,157
|
|
|
838
|
|
|
(13,324
|
)
|
|||
|
Debt prepayment penalties and defeasance costs
|
3,088
|
|
|
—
|
|
|
11,140
|
|
|||
|
Proceeds from sale and transfer of investment properties, net
|
430,514
|
|
|
233,686
|
|
|
1,580,994
|
|
|||
|
Assumption of mortgage principal by buyer
|
16,600
|
|
|
—
|
|
|
131,189
|
|
|||
|
Surrender of mortgage escrows for transferred properties
|
2,160
|
|
|
6,024
|
|
|
—
|
|
|||
|
Credits and other changes in cash inflow, net
|
16,901
|
|
|
4,356
|
|
|
212,167
|
|
|||
|
Gross disposition price of investment properties
|
$
|
466,175
|
|
|
$
|
244,066
|
|
|
$
|
1,924,350
|
|
|
•
|
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.
|
|
Standard
|
|
Description
|
|
Date of adoption
|
|
Effect on the financial statements or other significant matters
|
|
ASU No. 2014-09,
Revenue from Contracts with Customers (Topic 606) and related updates
|
|
Under ASU No. 2014-09, an entity is required to recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those promised goods or services. The standard allows either a full or modified retrospective method of adoption.
|
|
January 2018
|
|
The Company adopted ASU No. 2014-09 and the related subsequent updates on a modified retrospective basis. The Company has included "Note 3. Revenue Recognition" to address the incremental disclosures pertaining to the new standard which enable users of financial statements to understand the nature, amount, timing, and uncertainty of revenue and cash flows arising from contracts with customers.
|
|
|
|
|
|
|
|
|
|
ASU No. 2016-01,
Recognition and Measurement of Financial Assets and Financial Liabilities
|
|
Under ASU No. 2016-01, investments in equity securities are generally required to be measured at fair value with changes in fair value recognized in net income. Historically, changes in fair value were reported as a separate component of comprehensive income until realized.
|
|
January 2018
|
|
The Company adopted ASU No. 2016-01 on a modified retrospective basis. The Company adopted ASU No. 2016-01 on January 1, 2018, resulting in a net unrealized gain of $275 on available-for-sale equity securities as an adjustment to accumulated comprehensive income with a corresponding adjustment to the opening balance of distributions in excess of accumulated net income.
|
|
Standard
|
|
Description
|
|
Date of adoption
|
|
Effect on the financial statements or other significant matters
|
|
ASU No. 2016-15,
Statement of Cash Flows
|
|
ASU No. 2016-15 reduces existing diversity in practice in how certain cash receipts and cash payments are presented and classified in the statement of cash flows, including payment of debt extinguishment costs, settlement of zero-coupon bonds, insurance claim proceeds, and distributions from equity method investees.
|
|
January 2018
|
|
The Company adopted ASU No. 2016-15 on a retrospective basis. The Company determined that this standard did not have a significant impact on the consolidated financial statements.
|
|
|
|
|
|
|
|
|
|
ASU No. 2016-18,
Statement of Cash Flows
|
|
ASU No. 2016-18 requires an entity to explain the changes in the combined total of restricted and unrestricted cash in the statement of cash flows.
|
|
January 2018
|
|
Upon the Company’s retrospective method adoption, the Company includes amounts generally described as restricted cash with cash and cash equivalents. For the years ended December 31, 2017 and 2016, the adoption resulted in a net $9,194 decrease and $8,200 increase, respectively, in net cash provided by (used in) investing activities.
|
|
|
|
|
|
|
|
|
|
ASU No. 2017-05,
Other Income-Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20)
|
|
ASU No. 2017-05, which adds guidance for partial sales of nonfinancial assets and clarifies the scope of Subtopic 610-20,
Gains and Losses from the Derecognition of Nonfinancial Assets,
applies to the derecognition of all nonfinancial assets (including real estate) for which the counterparty is not a customer. The new guidance requires an entity to derecognize a nonfinancial asset in a partial sale transaction when it ceases to have a controlling financial interest in the asset and has transferred control of the asset and generally requires full gain be recognition.
|
|
January 2018
|
|
For property sales where the Company has no continuing involvement, there should be no change to the Company's timing of gain or loss recognition. The Company adopted ASU No. 2017-05 in conjunction with the new revenue standard on January 1, 2018, resulting in deferred gains of $12,756 recognized through beginning distributions in excess of accumulated net income, as discussed in "Note 6. Investment in Consolidated and Unconsolidated Entities".
|
|
|
|
|
|
|
|
|
|
ASU No. 2017-12,
Derivatives and Hedging: Targeted Improvements to Accounting for Hedging Activities
|
|
ASU No. 2017-12 is intended to better align the results of cash flow and fair value hedge accounting with risk-management activities through changes to both the designation and measurement guidance for qualifying hedging relationships in the financial statements.
|
|
October 2018
|
|
The Company early adopted ASU No. 2017-12 on a modified retrospective basis. The Company determined that this standard did not have a significant impact on the consolidated financial statements.
|
|
|
|
|
|
|
|
|
|
Standard
|
|
Description
|
|
Date of adoption
|
|
Effect on the financial statements or other significant matters
|
|
|
|
|
|
|
|
|
|
ASU No. 2018-13,
Fair Value Measurement (Topic 820): Disclosure Framework - Changes to the Disclosure Requirements for Fair Value Measurement
|
|
ASU No. 2018-13 is intended to improve the effectiveness of the disclosures required by Topic 820,
Fair Value Measurement
by eliminating, amending, or adding certain disclosures. Certain amendments require a prospective transition method, while others require a retrospective transition method. The guidance is effective for all entities for fiscal years beginning after December 15, 2019, and early adoption is permitted.
|
|
January 2020
|
|
The Company is continuing to evaluate this guidance, but expects the standard to only impact fair value measurement disclosures and therefore should have no impact on the Company's financial position, results of operations, or cash flows.
|
|
|
|
|
|
|
|
|
|
Standard
|
|
Description
|
|
Date of adoption
|
|
Effect on the financial statements or other significant matters
|
|
ASU No. 2016-02,
Leases, (Topic 842) and related updates
|
|
ASU No. 2016-02 amends the existing guidance for lease accounting for both parties to a lease contract (i.e. lessees and lessors). ASU No. 2016-02 will be effective for annual reporting periods beginning after December 15, 2018, and early adoption is permitted. The new standard requires a modified retrospective transition method for all leases existing at the date of initial application, with an option to use certain practical expedients available.
Lessee Accounting: The new standard establishes a right of- use model (“ROU”) that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases with a term longer than 12 months. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. Lessor Accounting Topic 842 requires lessors to classify leases as a sales-type, direct financing, or operating lease. A lease is a sales-type lease if any one of five criteria are met, each of which indicate that the lease, in effect, transfers control of the underlying asset to the lessee. If none of those five criteria are met, but two additional criteria are both met, indicating that the lessor has transferred substantially all the risks and benefits of the underlying asset to the lessee and a third party, the lease is a direct financing lease. All leases that are not sales-type or direct financing leases are operating leases. The new standard also includes a change to the treatment of internal leasing costs and legal costs, which can no longer be capitalized. Only incremental costs of a lease that would not have been incurred if the lease had not been obtained may be deferred as initial direct costs. |
|
January 2019
|
|
The Company will adopt the new standard and related updates on a modified retrospective basis on January 1, 2019 and will apply the effective date method in which the elected practical expedients will be applied consistently to all leases commenced before the effective date of January 1, 2019. The Company's comparative periods will not be restated.
As a lessee, the most significant impact to the Company will be the recognition of a new operating lease ROU asset and lease liability on the consolidated balance sheet of approximately $3,000, which was estimated by utilizing an average discount rate of approximately 4.4%, reflecting the Company's incremental borrowing rate. The Company intends to record the ROU asset and lease liability associated with the Company’s corporate office and ground lease arrangements as of December 31, 2018. As a lessor, the Company's existing leases will continue to be classified as operating leases. Leases entered into after the effective date of the new standard may be classified as operating or sales-type leases, based on specific classification criteria. The Company believes that substantially all of the Company's leases will continue to be classified as operating leases under the new standard. Operating leases will continue to have a similar pattern of recognition as under current GAAP. Sales-type lease accounting, however, will result in the recognition of selling-profit at lease commencement, with interest income recognized over the life of the lease. As a lessor, the Company will elect the accounting policy, among others, to not separate lease and non-lease components for all qualifying leases. In effect, this will generally relieve the Company from the requirement to account for certain consideration under the new revenue standard. While the timing of recognition should remain the same, the Company expects to no longer present rental income and tenant recovery income separately on the consolidated statements of operations and comprehensive income beginning January 1, 2019. Due to the new standard’s narrowed definition of initial direct costs, the Company expects to expense as incurred certain lease origination costs currently capitalized and amortized to expense over the lease term. Any costs no longer qualifying as initial direct costs will result in an increase to general and administrative expense on the consolidated statements of operations and comprehensive income in the period of adoption and prospectively. However, the Company does not believe this change will have a material impact on its consolidated financial statements. |
|
For the year ending December 31,
|
Minimum Lease Payments
|
||
|
2019
|
$
|
151,874
|
|
|
2020
|
139,290
|
|
|
|
2021
|
124,366
|
|
|
|
2022
|
103,204
|
|
|
|
2023
|
83,744
|
|
|
|
Thereafter
|
282,629
|
|
|
|
Total
|
$
|
885,107
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Property management fee
|
$
|
2,626
|
|
|
$
|
2,794
|
|
|
$
|
2,701
|
|
|
Asset management fee
|
1,080
|
|
|
1,213
|
|
|
1,213
|
|
|||
|
Leasing commissions and other fees
|
684
|
|
|
215
|
|
|
434
|
|
|||
|
Other fee income
|
$
|
4,390
|
|
|
$
|
4,222
|
|
|
$
|
4,348
|
|
|
Acquisition Date
|
|
Property
|
|
Metropolitan Statistical Area ("MSA")
|
|
Gross
Acquisition Price
|
|
Square Feet
|
||
|
May 16, 2018
|
|
PGA Plaza (a)
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
$
|
88,000
|
|
|
120,000
|
|
May 30, 2018
|
|
Kennesaw Marketplace (a)
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
64,300
|
|
|
117,000
|
|
|
September 13, 2018
|
|
Kennesaw Marketplace, Phase 3
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
7,500
|
|
|
13,000
|
|
|
December 13, 2018
|
|
Peachland Promenade, Phase 2
|
|
Cape Coral-Fort Myers, FL
|
|
18,700
|
|
|
95,000
|
|
|
December 21, 2018
|
|
Sandy Plains Centre (a)
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
44,100
|
|
|
125,000
|
|
|
|
|
Total
|
|
|
|
$
|
222,600
|
|
|
470,000
|
|
(a)
|
These acquisitions were made through
three
consolidated VIEs and used to facilitate Reverse 1031 Exchanges. During the last quarter of 2018, the title of PGA Plaza and Kennesaw Marketplace transferred to the Company through the completions of an exchange and expiration of the 180-day waiting period, respectively.
|
|
Acquisition Date
|
|
Property
|
|
MSA
|
|
Gross
Acquisition Price
|
|
Square Feet
|
||
|
January 6, 2017
|
|
Campus Marketplace (a)
|
|
San Diego-Carlsbad, CA
|
|
$
|
73,350
|
|
|
144,000
|
|
February 1, 2017
|
|
Paraiso Parc and Westfork Plaza
|
|
Miami-Fort Lauderdale-West Palm Beach, FL
|
|
163,000
|
|
|
393,000
|
|
|
February 21, 2017
|
|
The Shops at Town Center
|
|
Washington-Arlington-Alexandria, DC-VA-MD-WV
|
|
53,550
|
|
|
125,000
|
|
|
August 14, 2017
|
|
Cary Park Town Center
|
|
Raleigh-Cary, NC
|
|
25,000
|
|
|
93,000
|
|
|
August 18, 2017
|
|
The Parke
|
|
Austin-Round Rock, TX
|
|
112,250
|
|
|
364,000
|
|
|
August 18, 2017
|
|
The Plaza Midtown
|
|
Atlanta-Sandy Springs-Roswell, GA
|
|
31,800
|
|
|
70,000
|
|
|
September 14, 2017
|
|
River Oaks (b)
|
|
San Jose-Sunnyvale-Santa Clara, CA
|
|
115,000
|
|
|
275,000
|
|
|
September 21, 2017
|
|
Kyle Marketplace (b)
|
|
Austin-Round Rock, TX
|
|
59,475
|
|
|
226,000
|
|
|
|
|
Total
|
|
|
|
$
|
633,425
|
|
|
1,690,000
|
|
(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 asset acquisitions were structured as Reverse 1031 Exchanges. During the first quarter of 2018, the title of Kyle Marketplace and River Oaks transferred to the Company through the completion of an exchange and expiration of the 180-day waiting period, respectively.
|
|
|
2018 Acquisitions
|
|
2017 Acquisitions
|
||||
|
Land
|
$
|
40,435
|
|
|
$
|
125,990
|
|
|
Building and other improvements
|
166,058
|
|
|
440,204
|
|
||
|
Total investment properties
|
206,493
|
|
|
566,194
|
|
||
|
Intangible assets (a)
|
21,584
|
|
|
69,306
|
|
||
|
Intangible liabilities (b)
|
(6,215
|
)
|
|
(19,099
|
)
|
||
|
Net other assets and liabilities
|
738
|
|
|
17,024
|
|
||
|
Total fair value of assets acquired and liabilities assumed
|
$
|
222,600
|
|
|
$
|
633,425
|
|
|
(a)
|
Intangible assets include in-place leases and above-market leases.
|
|
(b)
|
Intangible liabilities include below-market leases.
|
|
Date
|
|
Property
|
|
Square Feet
|
|
Gross
Disposition Price
|
|
Gain (Loss) on Sale and Transfer of Investment Properties, net
|
|
Gain (Loss) on Extinguishment of Debt (d)
|
|||||||
|
January 9, 2018
|
|
Sherman Town Center I & II
|
|
485,000
|
|
|
$
|
63,000
|
|
|
$
|
12,382
|
|
|
$
|
—
|
|
|
January 25, 2018
|
|
Grafton Commons
|
|
239,000
|
|
|
33,500
|
|
|
6,564
|
|
|
—
|
|
|||
|
March 8, 2018
|
|
Lakeport Commons
|
|
283,000
|
|
|
31,000
|
|
|
(666
|
)
|
|
—
|
|
|||
|
March 21, 2018
|
|
Stonecrest Marketplace (a)
|
|
265,000
|
|
|
—
|
|
|
1,777
|
|
|
10,752
|
|
|||
|
March 31, 2018
|
|
Northwest Marketplace (b)
|
|
—
|
|
|
—
|
|
|
248
|
|
|
—
|
|
|||
|
April 17, 2018
|
|
Market at Morse/Hamilton
|
|
45,000
|
|
|
10,000
|
|
|
1,592
|
|
|
—
|
|
|||
|
May 24, 2018
|
|
Siegen Plaza
|
|
156,000
|
|
|
29,000
|
|
|
3,849
|
|
|
(54
|
)
|
|||
|
June 20, 2018
|
|
Tomball Town Center
|
|
67,000
|
|
|
22,750
|
|
|
7,184
|
|
|
—
|
|
|||
|
June 26, 2018
|
|
Bellerive Plaza (c)
|
|
76,000
|
|
|
—
|
|
|
(22
|
)
|
|
1,694
|
|
|||
|
June 28, 2018
|
|
Parkway Centre North
|
|
143,000
|
|
|
23,700
|
|
|
5,357
|
|
|
(1,695
|
)
|
|||
|
September 14, 2018
|
|
Tulsa Hills
|
|
473,000
|
|
|
70,000
|
|
|
13,476
|
|
|
—
|
|
|||
|
October 5, 2018
|
|
McKinney Town Center
|
|
243,000
|
|
|
51,000
|
|
|
15,430
|
|
|
—
|
|
|||
|
October 5, 2018
|
|
Riverstone Shopping Center
|
|
273,000
|
|
|
27,750
|
|
|
(320
|
)
|
|
(1,540
|
)
|
|||
|
October 23, 2018
|
|
Hiram Pavilion
|
|
363,000
|
|
|
44,350
|
|
|
22,124
|
|
|
—
|
|
|||
|
November 19, 2018
|
|
Poplin Place
|
|
228,000
|
|
|
28,300
|
|
|
2,841
|
|
|
—
|
|
|||
|
November 20, 2018
|
|
Walden Park
|
|
34,000
|
|
|
5,325
|
|
|
5
|
|
|
—
|
|
|||
|
December 20, 2018
|
|
Streets of Cranberry
|
|
108,000
|
|
|
26,500
|
|
|
3,276
|
|
|
—
|
|
|||
|
|
|
|
|
3,481,000
|
|
|
$
|
466,175
|
|
|
$
|
95,097
|
|
|
$
|
9,157
|
|
|
(a)
|
On March 21, 2018, the Company surrendered Stonecrest Marketplace, with a carrying value of
$23,932
, to the lender in satisfaction of non-recourse debt with an initial maturity date of March 1, 2017 and recognized a gain on transfer of assets, net, of
$1,777
. The Company is not aware of any material outstanding commitments and contingencies related to Stonecrest Marketplace.
|
|
(b)
|
The Company recognized a gain on sale of
$248
related to the completion of a partial condemnation at this retail property.
|
|
(c)
|
On June 26, 2018, the Company surrendered Bellerive Plaza, with a carrying value of
$4,771
, to the lender in satisfaction of non-recourse debt with an initial maturity date of June 1, 2017. The Company recognized a loss on transfer of assets, net, of
$22
. The Company is not aware of any material outstanding commitments and contingencies related to Bellerive Plaza.
|
|
(d)
|
In addition to the gain or loss on extinguishment of debt recognized as a result of the disposition of retail properties, the Company extinguished an additional loan on a retail property resulting in a loss on debt extinguishment of
$4
.
|
|
Date
|
|
Property
|
|
Square Feet
|
|
Gross
Disposition Price
|
|
Gain (Loss) on Sale and Transfer of Investment Properties, net
|
|
Gain (Loss) on Extinguishment of Debt
|
|||||||
|
January 10, 2017
|
|
Penn Park
|
|
242,000
|
|
|
$
|
29,050
|
|
|
$
|
1,021
|
|
|
$
|
—
|
|
|
May 17, 2017
|
|
Intech Retail (a)
|
|
—
|
|
|
—
|
|
|
(52
|
)
|
|
882
|
|
|||
|
May 19, 2017
|
|
Sparks Crossing
|
|
336,000
|
|
|
40,280
|
|
|
10,559
|
|
|
—
|
|
|||
|
June 23, 2017
|
|
Lincoln Village
|
|
164,000
|
|
|
30,000
|
|
|
2,355
|
|
|
—
|
|
|||
|
June 30, 2017
|
|
Market at Westlake (b)
|
|
—
|
|
|
—
|
|
|
473
|
|
|
—
|
|
|||
|
July 31, 2017
|
|
Pavilions at Hartman Heritage
|
|
223,000
|
|
|
21,700
|
|
|
(1,736
|
)
|
|
—
|
|
|||
|
July 31, 2017
|
|
Legacy Crossing
|
|
134,000
|
|
|
10,250
|
|
|
(211
|
)
|
|
(1
|
)
|
|||
|
September 28, 2017
|
|
Heritage Plaza
|
|
132,000
|
|
|
21,350
|
|
|
9,189
|
|
|
(41
|
)
|
|||
|
November 7, 2017
|
|
Crossroads at Chesapeake (c)
|
|
—
|
|
|
1,250
|
|
|
834
|
|
|
—
|
|
|||
|
December 21, 2017
|
|
Scofield Crossing (d)
|
|
—
|
|
|
2,936
|
|
|
2,247
|
|
|
—
|
|
|||
|
December 28, 2017
|
|
Dothan Plaza
|
|
327,000
|
|
|
33,750
|
|
|
(613
|
)
|
|
—
|
|
|||
|
|
|
|
|
1,558,000
|
|
|
$
|
190,566
|
|
|
$
|
24,066
|
|
|
$
|
840
|
|
|
(a)
|
On May 17, 2017, the Company surrendered Intech Retail, with a carrying value of
$2,338
, to the lender in satisfaction of non-recourse debt with an initial maturity date of November 1, 2016 and recognized a loss on transfer of assets, net, of
$52
. The Company is not aware of any material outstanding commitments and contingencies related to Intech Retail.
|
|
(b)
|
The Company recognized a gain on sale of
$473
related to the completion of a partial condemnation at this retail property.
|
|
(c)
|
The Company recognized a gain on sale of
$834
from the disposal of a single-user outparcel at this retail property.
|
|
(d)
|
The Company recognized a gain on sale of
$2,247
from the disposal of a single-user outparcel at this retail property.
|
|
|
Year ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
Total income
|
$
|
3,935
|
|
|
$
|
92,329
|
|
|
Depreciation and amortization expense
|
1,205
|
|
|
32,667
|
|
||
|
Other expenses
|
2,308
|
|
|
36,487
|
|
||
|
Provision for asset impairment
|
—
|
|
|
106,514
|
|
||
|
Operating income (loss) from discontinued operations
|
422
|
|
|
(83,339
|
)
|
||
|
Interest expense, income taxes, and other miscellaneous income
|
(6,696
|
)
|
|
(17,983
|
)
|
||
|
Equity in losses of unconsolidated entity
|
—
|
|
|
(19
|
)
|
||
|
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
|
|
||
|
Net income from discontinued operations attributable to Company
|
$
|
3,839
|
|
|
$
|
133,523
|
|
|
Weighted average number of common shares outstanding, basic and diluted
|
773,445,341
|
|
|
854,638,497
|
|
||
|
Net income per common share, from discontinued operations, basic and diluted
|
$
|
—
|
|
|
$
|
0.15
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
Net investment properties
|
|
$
|
39,634
|
|
|
$
|
165,875
|
|
|
Other assets
|
|
4,457
|
|
|
18,630
|
|
||
|
Total assets
|
|
44,091
|
|
|
184,505
|
|
||
|
Other liabilities
|
|
385
|
|
|
11,343
|
|
||
|
Total liabilities
|
|
385
|
|
|
11,343
|
|
||
|
Net assets
|
|
$
|
43,706
|
|
|
$
|
173,162
|
|
|
|
|
|
|
|
|
Carrying Value of
|
||||||
|
|
|
|
|
|
|
Investment at December 31,
|
||||||
|
Entity
|
|
Description
|
|
Ownership %
|
|
2018
|
|
2017
|
||||
|
IAGM Retail Fund I, LLC (a)
|
|
Multi-tenant retail shopping centers
|
|
55%
|
|
$
|
126,195
|
|
|
$
|
123,693
|
|
|
Downtown Railyard Venture, LLC (b)
|
|
Land development
|
|
90%
|
|
30,049
|
|
|
57,183
|
|
||
|
Other unconsolidated entities
|
|
Various real estate investments
|
|
Various
|
|
(112
|
)
|
|
(112
|
)
|
||
|
|
|
|
|
|
|
$
|
156,132
|
|
|
$
|
180,764
|
|
|
(a)
|
On
April 17, 2013
, the Company entered into a joint venture, IAGM, 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 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 in Sacramento, California. 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. 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'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.
|
|
|
As of
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
(unaudited)
|
|
(unaudited)
|
||||
|
Assets:
|
|
|
|
||||
|
Real estate assets, net of accumulated depreciation
|
$
|
494,583
|
|
|
$
|
586,671
|
|
|
Other assets
|
103,565
|
|
|
73,423
|
|
||
|
Total assets
|
598,148
|
|
|
660,094
|
|
||
|
Liabilities and equity:
|
|
|
|
||||
|
Mortgage debt, net
|
272,629
|
|
|
311,574
|
|
||
|
Other liabilities
|
42,569
|
|
|
49,032
|
|
||
|
Equity
|
282,950
|
|
|
299,488
|
|
||
|
Total liabilities and equity
|
598,148
|
|
|
660,094
|
|
||
|
Company’s share of equity
|
185,814
|
|
|
193,572
|
|
||
|
Impairment of investment in unconsolidated entity
|
(29,933
|
)
|
|
—
|
|
||
|
Cost of investments in excess of the Company's share of underlying net book value, net of accumulated amortization of $0 and $2,647, respectively.
|
251
|
|
|
(12,808
|
)
|
||
|
Carrying value of investments in unconsolidated entities
|
$
|
156,132
|
|
|
$
|
180,764
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
(unaudited)
|
|
(unaudited)
|
|
(unaudited)
|
||||||
|
|
|
|
|
|
|
||||||
|
Revenues
|
$
|
58,322
|
|
|
$
|
62,367
|
|
|
$
|
70,385
|
|
|
Expenses:
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
21,001
|
|
|
26,860
|
|
|
27,209
|
|
|||
|
Operating expenses, ground rent and general and administrative expenses
|
19,732
|
|
|
22,304
|
|
|
21,671
|
|
|||
|
Provision for asset impairment
|
3,673
|
|
|
4,745
|
|
|
—
|
|
|||
|
Total operating expenses
|
44,406
|
|
|
53,909
|
|
|
48,880
|
|
|||
|
Operating income
|
13,916
|
|
|
8,458
|
|
|
21,505
|
|
|||
|
Interest expense and loan cost amortization
|
(13,205
|
)
|
|
(13,419
|
)
|
|
(13,015
|
)
|
|||
|
(Loss) gain on sale of real estate
|
(4,123
|
)
|
|
434
|
|
|
—
|
|
|||
|
Loss on debt extinguishment
|
(20
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net (loss) income
|
$
|
(3,432
|
)
|
|
$
|
(4,527
|
)
|
|
$
|
8,490
|
|
|
|
|
|
|
|
|
||||||
|
Company's share of net (loss) income, net of excess basis depreciation of $0, $520, and $520, respectively
|
$
|
(1,870
|
)
|
|
$
|
(1,930
|
)
|
|
$
|
4,109
|
|
|
Distributions from unconsolidated entities in excess of the investments' carrying value
|
410
|
|
|
1,126
|
|
|
5,190
|
|
|||
|
Impairment of investment in unconsolidated entity
|
(29,933
|
)
|
|
—
|
|
|
—
|
|
|||
|
Equity in (losses) earnings and (impairment), net, of unconsolidated entities
|
$
|
(31,393
|
)
|
|
$
|
(804
|
)
|
|
$
|
9,299
|
|
|
|
Maturities during the year ending December 31,
|
|
|
|
|
||||||||||||||||||||||
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Mortgages payable
|
$
|
31,353
|
|
|
$
|
—
|
|
|
$
|
23,150
|
|
|
$
|
—
|
|
|
$
|
180,125
|
|
|
$
|
40,680
|
|
|
$
|
275,308
|
|
|
|
As of December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Intangible assets:
|
|
|
|
||||
|
Acquired in-place leases
|
$
|
156,004
|
|
|
$
|
226,515
|
|
|
Acquired above-market leases
|
22,353
|
|
|
29,670
|
|
||
|
Intangible assets
|
178,357
|
|
|
256,185
|
|
||
|
Accumulated amortization:
|
|
|
|
||||
|
Accumulated amortization, acquired in-place leases
|
(58,203
|
)
|
|
(123,043
|
)
|
||
|
Accumulated amortization, above-market leases
|
(12,149
|
)
|
|
(17,731
|
)
|
||
|
Accumulated amortization
|
(70,352
|
)
|
|
(140,774
|
)
|
||
|
Intangible assets, net
|
$
|
108,005
|
|
|
$
|
115,411
|
|
|
|
|
|
|
||||
|
Intangible liabilities:
|
|
|
|
||||
|
Acquired below-market leases
|
$
|
74,312
|
|
|
$
|
80,862
|
|
|
Accumulated amortization, acquired below-market leases
|
(27,327
|
)
|
|
(27,330
|
)
|
||
|
Intangible liabilities, net
|
$
|
46,985
|
|
|
$
|
53,532
|
|
|
|
|
|
|
||||
|
Deferred leasing costs:
|
|
|
|
||||
|
Leasing costs
|
$
|
18,236
|
|
|
$
|
17,355
|
|
|
Accumulated amortization
|
(8,018
|
)
|
|
(8,642
|
)
|
||
|
Deferred leasing costs, net
|
$
|
10,218
|
|
|
$
|
8,713
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Intangible assets:
|
|
|
|
|
|
||||||
|
In-place lease intangibles (a)
|
$
|
22,523
|
|
|
$
|
22,580
|
|
|
$
|
18,298
|
|
|
Above-market leases (b)
|
3,036
|
|
|
3,053
|
|
|
2,581
|
|
|||
|
Amortization of intangible assets
|
$
|
25,559
|
|
|
$
|
25,633
|
|
|
$
|
20,879
|
|
|
Intangible liabilities:
|
|
|
|
|
|
||||||
|
Amortization of below-market leases (c)
|
$
|
8,570
|
|
|
$
|
8,563
|
|
|
$
|
6,676
|
|
|
Deferred leasing costs:
|
|
|
|
|
|
|
|
|
|||
|
Amortization of deferred leasing costs (a)
|
$
|
2,036
|
|
|
$
|
1,806
|
|
|
$
|
1,703
|
|
|
(a)
|
Amounts are recorded as depreciation and amortization.
|
|
(b)
|
Amounts are recorded as a reduction to rental income.
|
|
(c)
|
Amounts are recorded as an increase to rental income.
|
|
Year ending December 31,
|
|
In-place leases
|
|
Above market leases
|
|
Deferred leasing costs
|
|
Below market leases
|
||||||||
|
2019
|
|
$
|
19,243
|
|
|
$
|
2,220
|
|
|
$
|
2,475
|
|
|
$
|
7,349
|
|
|
2020
|
|
16,114
|
|
|
1,870
|
|
|
1,724
|
|
|
6,596
|
|
||||
|
2021
|
|
12,794
|
|
|
1,512
|
|
|
1,581
|
|
|
5,578
|
|
||||
|
2022
|
|
9,742
|
|
|
982
|
|
|
1,369
|
|
|
4,478
|
|
||||
|
2023
|
|
8,000
|
|
|
777
|
|
|
966
|
|
|
3,438
|
|
||||
|
Thereafter
|
|
31,908
|
|
|
2,843
|
|
|
2,103
|
|
|
19,546
|
|
||||
|
Total
|
|
$
|
97,801
|
|
|
$
|
10,204
|
|
|
$
|
10,218
|
|
|
$
|
46,985
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
Mortgages payable (a)
|
$
|
213,925
|
|
|
$
|
370,804
|
|
|
Premium, net of accumulated amortization
|
239
|
|
|
478
|
|
||
|
Discount, net of accumulated amortization
|
(158
|
)
|
|
(195
|
)
|
||
|
Debt issuance costs, net of accumulated amortization
|
(1,079
|
)
|
|
(1,611
|
)
|
||
|
Total mortgages payable, net
|
$
|
212,927
|
|
|
$
|
369,476
|
|
|
(a)
|
Mortgages payable had fixed interest rates ranging from
3.49%
to
5.49%
, with a weighted average interest rate of
4.33%
as of
December 31, 2018
, and
3.49%
to
10.45%
(for both conforming loans and loans in default), with a weighted average interest rate of
5.13%
as of
December 31, 2017
.
|
|
|
Maturities during the year ending December 31,
|
|
|
|
|
||||||||||||||||||||||
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
2023
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Mortgages payable
|
$
|
—
|
|
|
$
|
41,000
|
|
|
$
|
12,557
|
|
|
$
|
50,748
|
|
|
$
|
41,740
|
|
|
$
|
67,880
|
|
|
$
|
213,925
|
|
|
|
Principal Balance
|
|
Interest Rate
|
|
Maturity Date
|
||
|
$250.0 million 5 year - swapped to fixed rate (a)
|
$
|
90,000
|
|
|
2.5510%
|
|
December 21, 2023
|
|
$250.0 million 5 year - swapped to fixed rate (b)
|
60,000
|
|
|
2.5525%
|
|
December 21, 2023
|
|
|
$250.0 million 5 year - variable rate (c)
|
50,000
|
|
|
3.5493%
|
|
December 21, 2023
|
|
|
$250.0 million 5 year - variable rate (d)
|
26,000
|
|
|
3.6794%
|
|
December 21, 2023
|
|
|
$150.0 million 5.5 year - variable rate (c)
|
100,000
|
|
|
3.5493%
|
|
June 21, 2024
|
|
|
$150.0 million 5.5 year - variable rate (d)
|
26,000
|
|
|
3.6794%
|
|
June 21, 2024
|
|
|
Total unsecured term loans
|
352,000
|
|
|
|
|
|
|
|
Issuance costs, net of accumulated amortization (e)
|
(3,145
|
)
|
|
|
|
|
|
|
Total outstanding credit agreements, net
|
$
|
348,855
|
|
|
|
|
|
|
(a)
|
The Company swapped
$90,000
of variable rate debt at an interest rate of 1-Month LIBOR plus
1.2%
to a fixed rate of
2.5510%
. 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
1.2%
to a fixed rate of
2.5525%
. 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
1.20%
as of December 3, 2018.
|
|
(d)
|
Interest rate reflects 1-Month LIBOR plus
1.20%
as of December 21, 2018.
|
|
(e)
|
Reflects issuance costs, net of accumulated amortization, of
$1,966
related to the December 21, 2018 term loans, and
$1,179
related to the November 5, 2015 term loans. In accordance with the Company's accounting policy for debt modification, the Company did not write-off the issuance costs associated with the modification of the November 5, 2015 term loans as it did not meet the criteria of a substantial modification.
|
|
|
Principal Balance
|
|
Interest Rate
|
|
Maturity Date
|
||
|
5 year - swapped to fixed rate (a)
|
$
|
90,000
|
|
|
2.6510%
|
|
January 15, 2021
|
|
5 year - swapped to fixed rate (b)
|
60,000
|
|
|
2.6525%
|
|
January 15, 2021
|
|
|
5 year - variable rate (c)
|
50,000
|
|
|
2.6607%
|
|
January 15, 2021
|
|
|
7 year - variable rate (d)
|
100,000
|
|
|
2.9607%
|
|
November 5, 2022
|
|
|
Total unsecured term loans
|
300,000
|
|
|
|
|
|
|
|
Issuance costs, net of accumulated amortization
|
(1,615
|
)
|
|
|
|
|
|
|
Total outstanding credit agreements, net
|
$
|
298,385
|
|
|
|
|
|
|
(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.
|
|
(d)
|
Interest rate reflects 1-Month LIBOR plus
1.6%
as of December 31, 2017.
|
|
Location and amount of gain recognized in accumulated
comprehensive income
|
|
Location and amount of gain (loss)
reclassified from accumulated
comprehensive income into net income
|
|
Total interest expense presented in the consolidated statements of operations in which the effects of cash flow hedges are recorded
|
|||||||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
|
2018
|
|
2017
|
|
2016
|
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||
|
Unrealized gain on derivatives
|
$
|
923
|
|
|
1,183
|
|
|
623
|
|
|
Interest expense, net
|
$
|
956
|
|
|
(423
|
)
|
|
(1,295
|
)
|
|
Interest expense, net
|
$
|
24,943
|
|
|
30,155
|
|
|
44,135
|
|
|
•
|
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, 2018
|
||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
|
Derivative interest rate swaps
|
$
|
—
|
|
|
$
|
1,637
|
|
|
$
|
—
|
|
|
Total assets
|
$
|
—
|
|
|
$
|
1,637
|
|
|
$
|
—
|
|
|
|
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
|
|
|
$
|
—
|
|
|
|
As of December 31, 2018
|
|
As of December 31, 2017
|
|
As of December 31, 2016
|
||||||||||||||||||
|
|
Level 3
|
|
Impairment Loss
|
|
Level 3
|
|
Impairment Loss
|
|
Level 3
|
|
Impairment Loss
|
||||||||||||
|
Investment properties, continuing operations
|
$
|
64,075
|
|
|
$
|
3,510
|
|
|
$
|
105,900
|
|
|
$
|
27,754
|
|
|
$
|
66,323
|
|
|
$
|
11,208
|
|
|
Investment properties, discontinued operations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
584,358
|
|
|
106,514
|
|
||||||
|
Investment in unconsolidated entities
|
30,049
|
|
|
29,933
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
|
|
$
|
33,443
|
|
|
|
|
$
|
27,754
|
|
|
|
|
$
|
117,722
|
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying Value
|
|
Estimated Fair Value
|
|
Carrying Value
|
|
Estimated Fair Value
|
||||||||
|
Mortgages payable
|
$
|
213,925
|
|
|
$
|
212,572
|
|
|
$
|
370,804
|
|
|
$
|
372,962
|
|
|
Term loans
|
$
|
352,000
|
|
|
$
|
352,006
|
|
|
n/a
|
|
|
n/a
|
|
||
|
Line of credit and term loans
|
n/a
|
|
|
n/a
|
|
|
$
|
300,000
|
|
|
$
|
299,770
|
|
||
|
|
2018
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||||
|
|
Federal
|
|
State
|
|
Total
|
|
Federal
|
|
State
|
|
Total
|
|
Federal
|
|
State
|
|
Total
|
||||||||||||||||||
|
Current
|
$
|
(169
|
)
|
|
$
|
199
|
|
|
$
|
30
|
|
|
$
|
781
|
|
|
$
|
543
|
|
|
$
|
1,324
|
|
|
$
|
130
|
|
|
$
|
71
|
|
|
$
|
201
|
|
|
Deferred
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||||
|
Income tax provision from continuing operations
|
$
|
(169
|
)
|
|
$
|
199
|
|
|
$
|
30
|
|
|
$
|
781
|
|
|
$
|
543
|
|
|
$
|
1,324
|
|
|
$
|
130
|
|
|
$
|
71
|
|
|
$
|
201
|
|
|
Income tax (benefit) provision from discontinued operations
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(3
|
)
|
|
$
|
(5
|
)
|
|
$
|
(8
|
)
|
|
$
|
(1
|
)
|
|
$
|
268
|
|
|
$
|
267
|
|
|
|
2018
|
|
2017
|
||||
|
Basis difference on investment in unconsolidated entities (a) (b)
|
$
|
27,351
|
|
|
$
|
27,916
|
|
|
Total deferred tax assets
|
27,351
|
|
|
27,916
|
|
||
|
Less: Valuation allowance
|
(27,351
|
)
|
|
(27,916
|
)
|
||
|
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 federal corporate tax rate of
21%
and a California state rate of 8.84% to determine deferred tax assets and liabilities at December 31, 2018.
|
|
|
For the year ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Ordinary income
|
$
|
0.028
|
|
|
$
|
—
|
|
|
$
|
0.080
|
|
|
Capital gain
|
—
|
|
|
—
|
|
|
0.240
|
|
|||
|
Return of capital
|
0.043
|
|
|
0.069
|
|
|
0.150
|
|
|||
|
Total distributions per share
|
$
|
0.071
|
|
|
$
|
0.069
|
|
|
$
|
0.470
|
|
|
|
Year ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Numerator:
|
|
|
|
|
|
||||||
|
Net income from continuing operations
|
$
|
83,849
|
|
|
$
|
57,954
|
|
|
$
|
119,199
|
|
|
Earnings allocated to unvested restricted shares
|
(95
|
)
|
|
(15
|
)
|
|
(10
|
)
|
|||
|
Net income from continuing operations attributable to common shareholders
|
$
|
83,754
|
|
|
$
|
57,939
|
|
|
$
|
119,189
|
|
|
Net income from discontinued operations attributable to common shareholders
|
$
|
—
|
|
|
$
|
3,839
|
|
|
$
|
133,523
|
|
|
|
|
|
|
|
|
||||||
|
Denominator:
|
|
|
|
|
|
||||||
|
Weighted average number of common shares outstanding - basic
|
761,139,011
|
|
|
773,445,341
|
|
|
854,638,497
|
|
|||
|
Effect of unvested restricted shares
|
926,463
|
|
|
1,155,138
|
|
|
62,258
|
|
|||
|
Weighted average number of common shares outstanding - diluted
|
762,065,474
|
|
|
774,600,479
|
|
|
854,700,755
|
|
|||
|
|
|
|
|
|
|
||||||
|
Basic and diluted income per common share:
|
|
|
|
|
|
||||||
|
Net income from continuing operations per share
|
$
|
0.11
|
|
|
$
|
0.07
|
|
|
$
|
0.14
|
|
|
Net income from discontinued operations per share
|
—
|
|
|
—
|
|
|
0.15
|
|
|||
|
Net income per share
|
$
|
0.11
|
|
|
$
|
0.07
|
|
|
$
|
0.29
|
|
|
|
Unvested Restricted Stock Units
|
|
Weighted Average Grant Date Price Per Share (a)
|
|
Outstanding as of January 1, 2016
|
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
|
|
|
|
|
|
|
Shares granted
|
1,950,307
|
|
$3.14
|
|
Shares vested
|
(1,349,852)
|
|
$3.20
|
|
Shares forfeited
|
(587,810)
|
|
$3.19
|
|
Outstanding as of December 31, 2018
|
1,548,150
|
|
$3.18
|
|
(a)
|
On an annual basis, the Company engages an independent third-party valuation advisory consulting firm to estimate the per share value of the Company's common stock.
|
|
|
Future Minimum Base Rent Payments
|
||||||
|
|
Operating Leases
|
|
Capital Leases
|
||||
|
2019
|
$
|
717
|
|
|
$
|
532
|
|
|
2020
|
611
|
|
|
532
|
|
||
|
2021
|
494
|
|
|
519
|
|
||
|
2022
|
466
|
|
|
317
|
|
||
|
2023
|
479
|
|
|
40
|
|
||
|
Thereafter
|
1,041
|
|
|
—
|
|
||
|
Total expected minimum lease obligations
|
$
|
3,808
|
|
|
1,940
|
|
|
|
Less: Amount representing interest (a)
|
|
|
(151
|
)
|
|||
|
Present value of net minimum lease payments (b)
|
|
|
$
|
1,789
|
|
||
|
(a)
|
Interest includes the amount necessary to reduce the total expected minimum lease obligations to present value calculated at the Company's incremental borrowing rate.
|
|
(b)
|
The present value of net minimum lease payments are presented in other liabilities in the accompanying consolidated balance sheets.
|
|
|
For the quarter ended
|
||||||||||||||
|
|
December 31, 2018
|
|
September 30, 2018
|
|
June 30, 2018
|
|
March 31, 2018
|
||||||||
|
Total income
|
$
|
56,491
|
|
|
$
|
60,493
|
|
|
$
|
61,774
|
|
|
$
|
63,916
|
|
|
Net income
|
17,507
|
|
|
8,947
|
|
|
23,163
|
|
|
34,232
|
|
||||
|
Net income per common share, basic and diluted (a)
|
|
$0.03
|
|
|
|
$0.01
|
|
|
|
$0.03
|
|
|
|
$0.04
|
|
|
Weighted average number of common shares outstanding, basic and diluted (a)
|
727,904,818
|
|
|
768,385,770
|
|
|
774,391,881
|
|
|
774,311,254
|
|
||||
|
|
|
||||||||||||||
|
|
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 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
|
|
||||
|
(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 average 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 |
$
|
13,020
|
|
|
$
|
3,523
|
|
|
$
|
12,384
|
|
|
$
|
—
|
|
|
$
|
245
|
|
|
$
|
3,523
|
|
|
$
|
12,629
|
|
|
$
|
16,152
|
|
|
$
|
4,580
|
|
|
2009
|
|
BENT TREE PLAZA
Raleigh, NC |
—
|
|
|
1,983
|
|
|
7,093
|
|
|
—
|
|
|
1,646
|
|
|
1,983
|
|
|
8,739
|
|
|
10,722
|
|
|
2,809
|
|
|
2009
|
|||||||||
|
BOYNTON COMMONS
Miami, FL |
—
|
|
|
11,400
|
|
|
17,315
|
|
|
—
|
|
|
2,213
|
|
|
11,400
|
|
|
19,528
|
|
|
30,928
|
|
|
5,827
|
|
|
2010
|
|||||||||
|
BROOKS CORNER
San Antonio, TX |
12,557
|
|
|
10,600
|
|
|
13,648
|
|
|
—
|
|
|
3,469
|
|
|
10,600
|
|
|
17,117
|
|
|
27,717
|
|
|
7,751
|
|
|
2006
|
|||||||||
|
BUCKHEAD CROSSING
Atlanta, GA |
—
|
|
|
7,565
|
|
|
27,104
|
|
|
—
|
|
|
1,013
|
|
|
7,565
|
|
|
28,117
|
|
|
35,682
|
|
|
9,933
|
|
|
2009
|
|||||||||
|
CAMPUS MARKETPLACE
San Marcos, CA |
41,000
|
|
|
26,928
|
|
|
43,445
|
|
|
55
|
|
|
(90
|
)
|
|
26,983
|
|
|
43,355
|
|
|
70,338
|
|
|
3,109
|
|
|
2017
|
|||||||||
|
CARY PARK TOWN CENTER
Cary, NC |
—
|
|
|
5,555
|
|
|
17,280
|
|
|
—
|
|
|
—
|
|
|
5,555
|
|
|
17,280
|
|
|
22,835
|
|
|
899
|
|
|
2017
|
|||||||||
|
CENTERPLACE OF GREELEY
Greeley, CO |
14,087
|
|
|
3,904
|
|
|
14,715
|
|
|
—
|
|
|
655
|
|
|
3,904
|
|
|
15,370
|
|
|
19,274
|
|
|
5,717
|
|
|
2009
|
|||||||||
|
CHESAPEAKE COMMONS
Chesapeake, VA |
—
|
|
|
2,669
|
|
|
10,839
|
|
|
—
|
|
|
62
|
|
|
2,669
|
|
|
10,901
|
|
|
13,570
|
|
|
4,705
|
|
|
2007
|
|||||||||
|
CHEYENNE MEADOWS
Colorado Springs, CO |
—
|
|
|
2,023
|
|
|
6,991
|
|
|
—
|
|
|
399
|
|
|
2,023
|
|
|
7,390
|
|
|
9,413
|
|
|
2,776
|
|
|
2009
|
|||||||||
|
COWETA CROSSING
Newnan, GA |
—
|
|
|
1,143
|
|
|
4,590
|
|
|
—
|
|
|
16
|
|
|
1,143
|
|
|
4,606
|
|
|
5,749
|
|
|
1,713
|
|
|
2009
|
|||||||||
|
CROSSROADS AT CHESAPEAKE SQUARE
Chesapeake, VA |
—
|
|
|
3,970
|
|
|
13,732
|
|
|
(296
|
)
|
|
2,033
|
|
|
3,674
|
|
|
15,765
|
|
|
19,439
|
|
|
7,017
|
|
|
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
|
|
|
—
|
|
|
355
|
|
|
4,750
|
|
|
12,600
|
|
|
17,350
|
|
|
5,187
|
|
|
2007
|
|
ELDRIDGE TOWN CENTER
Houston, TX |
—
|
|
|
3,200
|
|
|
16,663
|
|
|
—
|
|
|
771
|
|
|
3,200
|
|
|
17,434
|
|
|
20,634
|
|
|
8,362
|
|
|
2005
|
|
GARDEN VILLAGE
San Pedro, CA |
—
|
|
|
3,188
|
|
|
16,522
|
|
|
—
|
|
|
173
|
|
|
3,188
|
|
|
16,695
|
|
|
19,883
|
|
|
5,794
|
|
|
2009
|
|
GATEWAY MARKET CENTER
Tampa, FL |
—
|
|
|
13,600
|
|
|
4,992
|
|
|
—
|
|
|
1,082
|
|
|
13,600
|
|
|
6,074
|
|
|
19,674
|
|
|
2,257
|
|
|
2010
|
|
KENNESAW MARKETPLACE
Kennesaw, GA |
—
|
|
|
12,587
|
|
|
51,860
|
|
|
—
|
|
|
—
|
|
|
12,587
|
|
|
51,860
|
|
|
64,447
|
|
|
1,009
|
|
|
2018
|
|
KYLE MARKETPLACE
Kyle, TX |
—
|
|
|
6,076
|
|
|
48,220
|
|
|
—
|
|
|
308
|
|
|
6,076
|
|
|
48,528
|
|
|
54,604
|
|
|
2,156
|
|
|
2017
|
|
MARKET AT WESTLAKE
Westlake Hills, TX |
—
|
|
|
1,200
|
|
|
6,274
|
|
|
(64
|
)
|
|
80
|
|
|
1,136
|
|
|
6,354
|
|
|
7,490
|
|
|
2,660
|
|
|
2007
|
|
NORTHCROSS COMMONS
Charlotte, NC |
—
|
|
|
7,591
|
|
|
21,303
|
|
|
—
|
|
|
341
|
|
|
7,591
|
|
|
21,644
|
|
|
29,235
|
|
|
1,705
|
|
|
2016
|
|
NORTHWEST MARKETPLACE
Houston, TX |
—
|
|
|
3,870
|
|
|
30,340
|
|
|
(31
|
)
|
|
1,119
|
|
|
3,839
|
|
|
31,459
|
|
|
35,298
|
|
|
12,742
|
|
|
2007
|
|
OLD GROVE MARKETPLACE
Oceanside, CA |
—
|
|
|
12,545
|
|
|
8,902
|
|
|
—
|
|
|
46
|
|
|
12,545
|
|
|
8,948
|
|
|
21,493
|
|
|
807
|
|
|
2016
|
|
PARAISO PARC AND WESTFORK PLAZA
Pembroke Pines, FL |
—
|
|
|
28,267
|
|
|
124,019
|
|
|
—
|
|
|
4,862
|
|
|
28,267
|
|
|
128,881
|
|
|
157,148
|
|
|
8,120
|
|
|
2017
|
|
PAVILION AT LAQUINTA
LaQuinta, CA |
23,641
|
|
|
15,200
|
|
|
20,947
|
|
|
—
|
|
|
941
|
|
|
15,200
|
|
|
21,888
|
|
|
37,088
|
|
|
7,637
|
|
|
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
|
|||||||||
|
PEACHLAND PROMENADE
Port Charlotte, FL |
—
|
|
|
1,742
|
|
|
6,502
|
|
|
4,158
|
|
|
7,754
|
|
|
5,900
|
|
|
14,256
|
|
|
20,156
|
|
|
360
|
|
|
2009
|
|
PGA PLAZA
Palm Beach Gardens, FL |
—
|
|
|
10,414
|
|
|
75,730
|
|
|
—
|
|
|
—
|
|
|
10,414
|
|
|
75,730
|
|
|
86,144
|
|
|
1,499
|
|
|
2018
|
|
PLANTATION GROVE
Ocoee, FL |
7,300
|
|
|
3,705
|
|
|
6,300
|
|
|
—
|
|
|
568
|
|
|
3,705
|
|
|
6,868
|
|
|
10,573
|
|
|
1,217
|
|
|
2014
|
|
PLAZA MIDTOWN
Atlanta, GL |
—
|
|
|
5,295
|
|
|
23,946
|
|
|
—
|
|
|
24
|
|
|
5,295
|
|
|
23,970
|
|
|
29,265
|
|
|
1,067
|
|
|
2017
|
|
PROMENADE FULTONDALE
Fultondale, AL |
—
|
|
|
5,540
|
|
|
22,414
|
|
|
(1,022
|
)
|
|
1,783
|
|
|
4,518
|
|
|
24,197
|
|
|
28,715
|
|
|
7,939
|
|
|
2009
|
|
QUEBEC SQUARE
Denver, CO |
23,550
|
|
|
9,579
|
|
|
40,086
|
|
|
—
|
|
|
2,432
|
|
|
9,579
|
|
|
42,518
|
|
|
52,097
|
|
|
5,898
|
|
|
2014
|
|
RENAISSANCE CENTER
Durham, NC |
15,155
|
|
|
26,713
|
|
|
96,141
|
|
|
—
|
|
|
3,722
|
|
|
26,713
|
|
|
99,863
|
|
|
126,576
|
|
|
10,115
|
|
|
2016
|
|
RIO PINOR PLAZA
Orlando, FL |
—
|
|
|
5,171
|
|
|
26,903
|
|
|
—
|
|
|
133
|
|
|
5,171
|
|
|
27,036
|
|
|
32,207
|
|
|
3,077
|
|
|
2015
|
|
RIVER OAKS SHOPPING CENTER
Valencia, CA |
—
|
|
|
24,598
|
|
|
88,418
|
|
|
—
|
|
|
(112
|
)
|
|
24,598
|
|
|
88,306
|
|
|
112,904
|
|
|
4,037
|
|
|
2017
|
|
RIVERVIEW VILLAGE
Arlington, TX |
—
|
|
|
6,000
|
|
|
9,649
|
|
|
—
|
|
|
777
|
|
|
6,000
|
|
|
10,426
|
|
|
16,426
|
|
|
4,343
|
|
|
2007
|
|
RIVERWALK MARKET
Flower Mound, TX |
—
|
|
|
5,931
|
|
|
23,922
|
|
|
—
|
|
|
1
|
|
|
5,931
|
|
|
23,923
|
|
|
29,854
|
|
|
1,897
|
|
|
2016
|
|
ROSE CREEK
Woodstock, GA |
—
|
|
|
1,443
|
|
|
5,630
|
|
|
—
|
|
|
509
|
|
|
1,443
|
|
|
6,139
|
|
|
7,582
|
|
|
2,118
|
|
|
2009
|
|
SANDY PLAINS CENTRE
Marietta, GA |
—
|
|
|
12,366
|
|
|
27,270
|
|
|
—
|
|
|
—
|
|
|
12,366
|
|
|
27,270
|
|
|
39,636
|
|
|
—
|
|
|
2018
|
|
|
|
|
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
|
|||||||||
|
SARASOTA PAVILION
Sarasota, FL |
—
|
|
|
12,000
|
|
|
25,823
|
|
|
—
|
|
|
4,221
|
|
|
12,000
|
|
|
30,044
|
|
|
42,044
|
|
|
8,711
|
|
|
2010
|
|
SCOFIELD CROSSING
Austin, TX |
—
|
|
|
8,100
|
|
|
4,992
|
|
|
(576
|
)
|
|
317
|
|
|
7,524
|
|
|
5,309
|
|
|
12,833
|
|
|
2,200
|
|
|
2007
|
|
SHOPS AT THE GALLERIA
Austin, TX |
—
|
|
|
52,104
|
|
|
75,651
|
|
|
—
|
|
|
577
|
|
|
52,104
|
|
|
76,228
|
|
|
128,332
|
|
|
7,659
|
|
|
2016
|
|
SILVERLAKE
Erlanger, KY |
—
|
|
|
2,031
|
|
|
6,975
|
|
|
—
|
|
|
(10
|
)
|
|
2,031
|
|
|
6,965
|
|
|
8,996
|
|
|
2,704
|
|
|
2009
|
|
SONTERRA VILLAGE
San Antonio, TX |
—
|
|
|
5,150
|
|
|
15,095
|
|
|
—
|
|
|
325
|
|
|
5,150
|
|
|
15,420
|
|
|
20,570
|
|
|
1,634
|
|
|
2015
|
|
STEVENSON RANCH
Stevenson Ranch, CA |
—
|
|
|
29,519
|
|
|
39,190
|
|
|
—
|
|
|
20
|
|
|
29,519
|
|
|
39,210
|
|
|
68,729
|
|
|
3,840
|
|
|
2016
|
|
SUNCREST VILLAGE
Orlando, FL |
8,400
|
|
|
6,742
|
|
|
6,403
|
|
|
—
|
|
|
614
|
|
|
6,742
|
|
|
7,017
|
|
|
13,759
|
|
|
1,256
|
|
|
2014
|
|
SYCAMORE COMMONS
Matthews, NC |
—
|
|
|
12,500
|
|
|
31,265
|
|
|
—
|
|
|
1,782
|
|
|
12,500
|
|
|
33,047
|
|
|
45,547
|
|
|
11,717
|
|
|
2010
|
|
THE CENTER AT HUGH HOWELL
Tucker, GA |
—
|
|
|
2,250
|
|
|
11,091
|
|
|
—
|
|
|
806
|
|
|
2,250
|
|
|
11,897
|
|
|
14,147
|
|
|
5,223
|
|
|
2007
|
|
THE PARKE
Cedar Park, TX |
—
|
|
|
9,271
|
|
|
83,078
|
|
|
—
|
|
|
311
|
|
|
9,271
|
|
|
83,389
|
|
|
92,660
|
|
|
3,989
|
|
|
2017
|
|
THE POINTE AT CREEDMOOR
Raleigh, NC |
—
|
|
|
7,507
|
|
|
5,454
|
|
|
—
|
|
|
6
|
|
|
7,507
|
|
|
5,460
|
|
|
12,967
|
|
|
551
|
|
|
2016
|
|
THE SHOPS AT TOWN CENTER
Germantown, MD |
—
|
|
|
19,996
|
|
|
29,776
|
|
|
—
|
|
|
114
|
|
|
19,996
|
|
|
29,890
|
|
|
49,886
|
|
|
1,916
|
|
|
2017
|
|
|
|
|
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
|
||||||||||||||||||
|
THE SHOPS AT WALNUT CREEK
Westminster, CO |
28,630
|
|
|
10,132
|
|
|
44,089
|
|
|
—
|
|
|
1,309
|
|
|
10,132
|
|
|
45,398
|
|
|
55,530
|
|
|
6,034
|
|
|
2015
|
|||||||||
|
THOMAS CROSSROADS
Newnan, GA |
—
|
|
|
1,622
|
|
|
8,322
|
|
|
—
|
|
|
1,246
|
|
|
1,622
|
|
|
9,568
|
|
|
11,190
|
|
|
3,224
|
|
|
2009
|
|||||||||
|
UNIVERSITY OAKS SHOPPING CENTER
Round Rock, TX |
26,585
|
|
|
7,250
|
|
|
25,326
|
|
|
—
|
|
|
8,098
|
|
|
7,250
|
|
|
33,424
|
|
|
40,674
|
|
|
10,204
|
|
|
2010
|
|||||||||
|
WEST CREEK SHOPPING CENTER
Austin, TX |
—
|
|
|
5,151
|
|
|
8,659
|
|
|
—
|
|
|
37
|
|
|
5,151
|
|
|
8,696
|
|
|
13,847
|
|
|
1,700
|
|
|
2015
|
|||||||||
|
WESTPARK SHOPPING CENTER
Glen Allen, VA |
—
|
|
|
7,462
|
|
|
24,164
|
|
|
—
|
|
|
(5,568
|
)
|
|
7,462
|
|
|
18,596
|
|
|
26,058
|
|
|
2,428
|
|
|
2013
|
|||||||||
|
WHITE OAK CROSSING
Garner, NC |
—
|
|
|
19,000
|
|
|
70,275
|
|
|
—
|
|
|
2,123
|
|
|
19,000
|
|
|
72,398
|
|
|
91,398
|
|
|
18,746
|
|
|
2011
|
|||||||||
|
WINDERMERE VILLAGE
Houston, TX |
—
|
|
|
1,220
|
|
|
6,331
|
|
|
—
|
|
|
1,267
|
|
|
1,220
|
|
|
7,598
|
|
|
8,818
|
|
|
3,548
|
|
|
2005
|
|||||||||
|
WINDWARD COMMONS
Alpharetta, GA |
—
|
|
|
12,823
|
|
|
13,779
|
|
|
—
|
|
|
299
|
|
|
12,823
|
|
|
14,078
|
|
|
26,901
|
|
|
1,192
|
|
|
2016
|
|||||||||
|
WOODBRIDGE
Wylie, TX |
—
|
|
|
—
|
|
|
—
|
|
|
9,509
|
|
|
41,617
|
|
|
9,509
|
|
|
41,617
|
|
|
51,126
|
|
|
12,932
|
|
|
2013
|
|||||||||
|
WOODLAKE CROSSING
San Antonio, TX |
—
|
|
|
3,420
|
|
|
14,153
|
|
|
—
|
|
|
3,508
|
|
|
3,420
|
|
|
17,661
|
|
|
21,081
|
|
|
5,858
|
|
|
2009
|
|||||||||
|
Total Corporate Assets
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,104
|
|
|
—
|
|
|
14,104
|
|
|
14,104
|
|
|
10,225
|
|
|
-
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Total
|
$
|
213,925
|
|
|
$
|
547,084
|
|
|
$
|
1,554,225
|
|
|
$
|
11,733
|
|
|
$
|
116,453
|
|
|
$
|
558,817
|
|
|
$
|
1,670,678
|
|
|
$
|
2,229,495
|
|
|
$
|
286,330
|
|
|
|
|
(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:
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Balance at January 1,
|
$
|
2,516,085
|
|
|
$
|
2,180,252
|
|
|
$
|
2,259,631
|
|
|
Acquisitions and capital improvements
|
237,439
|
|
|
598,843
|
|
|
497,646
|
|
|||
|
Disposals and write-offs
|
(524,029
|
)
|
|
(263,010
|
)
|
|
(534,458
|
)
|
|||
|
Properties classified as discontinued operations
|
—
|
|
|
—
|
|
|
(42,567
|
)
|
|||
|
Balance at December 31,
|
$
|
2,229,495
|
|
|
$
|
2,516,085
|
|
|
$
|
2,180,252
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Balance at January 1,
|
$
|
348,337
|
|
|
$
|
351,389
|
|
|
$
|
394,904
|
|
|
Depreciation expense, continuing operations
|
73,021
|
|
|
70,959
|
|
|
63,684
|
|
|||
|
Depreciation expense, properties classified as discontinued operations
|
—
|
|
|
974
|
|
|
27,397
|
|
|||
|
Accumulated depreciation expense, properties classified as discontinued operations
|
—
|
|
|
—
|
|
|
(2,601
|
)
|
|||
|
Disposal and write-offs
|
(135,028
|
)
|
|
(74,985
|
)
|
|
(131,995
|
)
|
|||
|
Balance at December 31,
|
$
|
286,330
|
|
|
$
|
348,337
|
|
|
$
|
351,389
|
|
|
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 |
|---|