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
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM TO
|
|
Maryland
|
|
34-2019608
|
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
|
3025 Highland Parkway, Suite 350, Downers Grove, Illinois
|
|
60515
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Large accelerated filer
¨
|
|
Accelerated filer
¨
|
|
|
|
|
|
Non-accelerated filer
x
|
|
Smaller reporting company
¨
|
|
|
|
|
|
(Do not check if a smaller reporting company)
|
|
Emerging growth company
¨
|
|
|
|
|
Page
|
|
|
Item 1.
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
|
|
|
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
|
|
|
|
||
|
|
As of
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
|
(unaudited)
|
|
|
||||
|
Assets
|
|
|
|
||||
|
Investment properties
|
|
|
|
||||
|
Land
|
$
|
600,170
|
|
|
$
|
628,487
|
|
|
Building and other improvements
|
1,752,398
|
|
|
1,887,598
|
|
||
|
Construction in progress
|
1,506
|
|
|
4,975
|
|
||
|
Total
|
2,354,074
|
|
|
2,521,060
|
|
||
|
Less accumulated depreciation
|
(325,227
|
)
|
|
(348,337
|
)
|
||
|
Net investment properties
|
2,028,847
|
|
|
2,172,723
|
|
||
|
Cash and cash equivalents
|
292,563
|
|
|
162,747
|
|
||
|
Restricted cash
|
7,002
|
|
|
9,131
|
|
||
|
Investment in marketable securities
|
4,737
|
|
|
4,758
|
|
||
|
Investment in unconsolidated entities
|
188,714
|
|
|
180,764
|
|
||
|
Intangible assets, net
|
107,009
|
|
|
115,411
|
|
||
|
Accounts and rents receivable (net of allowance of $1,543 and $1,266)
|
26,122
|
|
|
30,522
|
|
||
|
Deferred costs and other assets, net
|
20,244
|
|
|
22,548
|
|
||
|
Total assets
|
$
|
2,675,238
|
|
|
$
|
2,698,604
|
|
|
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Debt, net
|
$
|
629,846
|
|
|
$
|
667,861
|
|
|
Accounts payable and accrued expenses
|
22,790
|
|
|
37,798
|
|
||
|
Distributions payable
|
13,860
|
|
|
13,441
|
|
||
|
Intangible liabilities, net
|
48,744
|
|
|
53,532
|
|
||
|
Other liabilities
|
19,936
|
|
|
20,250
|
|
||
|
Total liabilities
|
735,176
|
|
|
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,
774,311,254 shares issued and outstanding as of March 31, 2018 and 774,293,197 shares issued and outstanding at December 31, 2017, respectively |
773
|
|
|
773
|
|
||
|
Additional paid-in capital
|
5,682,457
|
|
|
5,681,912
|
|
||
|
Distributions in excess of accumulated net income
|
(3,745,505
|
)
|
|
(3,778,908
|
)
|
||
|
Accumulated comprehensive income
|
2,337
|
|
|
1,945
|
|
||
|
Total stockholders' equity
|
1,940,062
|
|
|
1,905,722
|
|
||
|
Total liabilities and stockholders' equity
|
$
|
2,675,238
|
|
|
$
|
2,698,604
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Income
|
|
|
|
||||
|
Rental income
|
$
|
46,553
|
|
|
$
|
46,997
|
|
|
Tenant recovery income
|
15,708
|
|
|
13,733
|
|
||
|
Other property income
|
579
|
|
|
464
|
|
||
|
Other fee income
|
1,076
|
|
|
1,092
|
|
||
|
Total income
|
63,916
|
|
|
62,286
|
|
||
|
|
|
|
|
||||
|
Expenses
|
|
|
|
||||
|
General and administrative expenses
|
8,269
|
|
|
11,424
|
|
||
|
Property operating expenses
|
9,267
|
|
|
8,074
|
|
||
|
Real estate taxes
|
9,359
|
|
|
8,068
|
|
||
|
Depreciation and amortization
|
24,830
|
|
|
22,998
|
|
||
|
Provision for asset impairment
|
797
|
|
|
16,440
|
|
||
|
Total expenses
|
52,522
|
|
|
67,004
|
|
||
|
Operating income (loss)
|
11,394
|
|
|
(4,718
|
)
|
||
|
Interest and dividend income
|
427
|
|
|
2,170
|
|
||
|
Gain on sale of investment properties, net
|
20,305
|
|
|
1,021
|
|
||
|
Gain on extinguishment of debt
|
10,751
|
|
|
—
|
|
||
|
Other income (expense)
|
264
|
|
|
(3,202
|
)
|
||
|
Interest expense
|
(6,642
|
)
|
|
(7,421
|
)
|
||
|
Equity in (losses) earnings of unconsolidated entities
|
(2,041
|
)
|
|
572
|
|
||
|
Realized and unrealized investment (loss) income, net
|
(13
|
)
|
|
14,530
|
|
||
|
Income from continuing operations before income taxes
|
34,445
|
|
|
2,952
|
|
||
|
Income tax expense
|
(213
|
)
|
|
(282
|
)
|
||
|
Net income from continuing operations
|
34,232
|
|
|
2,670
|
|
||
|
Net loss from discontinued operations
|
—
|
|
|
(574
|
)
|
||
|
Net income
|
$
|
34,232
|
|
|
$
|
2,096
|
|
|
|
|
|
|
||||
|
Weighted average number of common shares outstanding, basic and diluted
|
774,311,254
|
|
|
773,316,262
|
|
||
|
|
|
|
|
||||
|
Net income per common share, from continuing operations, basic and diluted
|
$
|
0.04
|
|
|
$
|
0.00
|
|
|
Net income per common share, from discontinued operations, basic and diluted
|
$
|
—
|
|
|
$
|
0.00
|
|
|
Net income per common share, basic and diluted
|
$
|
0.04
|
|
|
$
|
0.00
|
|
|
|
|
|
|
||||
|
Distributions declared per common share outstanding
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
Distributions paid per common share outstanding
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
|
|
|
|
||||
|
Comprehensive income
|
|
|
|
||||
|
Net income
|
$
|
34,232
|
|
|
$
|
2,096
|
|
|
Unrealized loss on investment securities
|
—
|
|
|
(20,571
|
)
|
||
|
Unrealized gain on derivatives
|
760
|
|
|
497
|
|
||
|
Reclassification for amounts recognized in net income
|
(93
|
)
|
|
(14,530
|
)
|
||
|
Comprehensive income (loss)
|
$
|
34,899
|
|
|
$
|
(32,508
|
)
|
|
|
Number of Shares
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Distributions
in excess of accumulated
net income
|
|
Accumulated Comprehensive Income
|
|
Total
|
|||||||||||
|
Balance at January 1, 2018
|
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
|
—
|
|
|
—
|
|
|
—
|
|
|
34,232
|
|
|
—
|
|
|
34,232
|
|
|||||
|
Unrealized gain on derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
760
|
|
|
760
|
|
|||||
|
Reclassification for amounts recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(93
|
)
|
|
(93
|
)
|
|||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,860
|
)
|
|
—
|
|
|
(13,860
|
)
|
|||||
|
Stock-based compensation, net
|
18,057
|
|
|
—
|
|
|
545
|
|
|
—
|
|
|
—
|
|
|
545
|
|
|||||
|
Balance at March 31, 2018
|
774,311,254
|
|
|
$
|
773
|
|
|
$
|
5,682,457
|
|
|
$
|
(3,745,505
|
)
|
|
$
|
2,337
|
|
|
$
|
1,940,062
|
|
|
(a)
|
See
|
|
|
Number of Shares
|
|
Common
Stock
|
|
Additional
Paid-in
Capital
|
|
Distributions
in excess of accumulated
net income
|
|
Accumulated Comprehensive Income
|
|
Total
|
|||||||||||
|
Balance at January 1, 2017
|
773,304,997
|
|
|
$
|
773
|
|
|
$
|
5,676,639
|
|
|
$
|
(3,786,943
|
)
|
|
$
|
59,059
|
|
|
$
|
1,949,528
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
2,096
|
|
|
—
|
|
|
2,096
|
|
|||||
|
Unrealized loss on investment securities
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,571
|
)
|
|
(20,571
|
)
|
|||||
|
Unrealized gain on derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
497
|
|
|
497
|
|
|||||
|
Reclassification for amounts recognized in net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,530
|
)
|
|
(14,530
|
)
|
|||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,436
|
)
|
|
—
|
|
|
(13,436
|
)
|
|||||
|
Stock-based compensation, net
|
13,495
|
|
|
—
|
|
|
2,310
|
|
|
—
|
|
|
—
|
|
|
2,310
|
|
|||||
|
Balance at March 31, 2017
|
773,318,492
|
|
|
$
|
773
|
|
|
$
|
5,678,949
|
|
|
$
|
(3,798,283
|
)
|
|
$
|
24,455
|
|
|
$
|
1,905,894
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income
|
$
|
34,232
|
|
|
$
|
2,096
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
24,865
|
|
|
23,477
|
|
||
|
Amortization of above and below-market leases, net
|
(1,537
|
)
|
|
(1,641
|
)
|
||
|
Amortization of debt premiums, discounts and financing costs
|
273
|
|
|
380
|
|
||
|
Straight-line rental income
|
(1,113
|
)
|
|
(342
|
)
|
||
|
Provision for asset impairment
|
797
|
|
|
16,440
|
|
||
|
Gain on sale of investment properties, net
|
(20,305
|
)
|
|
(1,021
|
)
|
||
|
Gain on extinguishment of debt
|
(10,751
|
)
|
|
—
|
|
||
|
Equity in losses (earnings) of unconsolidated entities
|
2,041
|
|
|
(572
|
)
|
||
|
Distributions from unconsolidated entities
|
2,503
|
|
|
351
|
|
||
|
Realized and unrealized investment loss (income), net
|
13
|
|
|
(14,530
|
)
|
||
|
Non-cash share based compensation
|
868
|
|
|
995
|
|
||
|
Changes in assets and liabilities:
|
|
|
|
||||
|
Accounts and rents receivable
|
2,706
|
|
|
5,828
|
|
||
|
Deferred costs and other assets
|
2,441
|
|
|
(4,650
|
)
|
||
|
Accounts payable and accrued expenses
|
(10,228
|
)
|
|
(12,096
|
)
|
||
|
Other liabilities
|
512
|
|
|
11,776
|
|
||
|
Net cash provided by operating activities
|
27,317
|
|
|
26,491
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Purchase of investment properties
|
—
|
|
|
(215,435
|
)
|
||
|
Acquired in-place and market lease intangibles, net
|
—
|
|
|
(17,651
|
)
|
||
|
Capital expenditures and tenant improvements
|
(3,171
|
)
|
|
(2,774
|
)
|
||
|
Investment in development projects
|
(1,022
|
)
|
|
—
|
|
||
|
Proceeds from sale and transfer of investment properties, net
|
119,825
|
|
|
28,474
|
|
||
|
Proceeds from sale of marketable securities, net
|
8
|
|
|
57,927
|
|
||
|
Contributions to unconsolidated entities
|
(20
|
)
|
|
(1,819
|
)
|
||
|
Distributions from unconsolidated entities
|
282
|
|
|
331
|
|
||
|
Lease commissions and other leasing costs
|
(1,402
|
)
|
|
(1,153
|
)
|
||
|
Other assets
|
(120
|
)
|
|
(224
|
)
|
||
|
Other liabilities
|
(108
|
)
|
|
(651
|
)
|
||
|
Net cash provided by (used in) investing activities
|
114,272
|
|
|
(152,975
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Distributions
|
(13,441
|
)
|
|
(13,041
|
)
|
||
|
Refund received of excess funds associated with 2016 tender offer
|
—
|
|
|
1,700
|
|
||
|
Principal payments of mortgage debt
|
(461
|
)
|
|
(317
|
)
|
||
|
Payment of loan fees and deposits
|
—
|
|
|
(288
|
)
|
||
|
Net cash used in financing activities
|
(13,902
|
)
|
|
(11,946
|
)
|
||
|
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
127,687
|
|
|
(138,430
|
)
|
||
|
Cash, cash equivalents, and restricted cash at beginning of period
|
171,878
|
|
|
422,225
|
|
||
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
299,565
|
|
|
$
|
283,795
|
|
|
|
|
|
|
||||
|
|
|
|
|
||||
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Reconciliation to condensed consolidated balance sheets
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
292,563
|
|
|
$
|
243,243
|
|
|
Restricted cash
|
7,002
|
|
|
40,552
|
|
||
|
Cash, cash equivalents, and restricted cash at end of period
|
$
|
299,565
|
|
|
$
|
283,795
|
|
|
|
|
|
|
||||
|
Supplemental disclosure of cash flow information
|
|
|
|
||||
|
Cash paid for interest
|
$
|
6,445
|
|
|
$
|
7,896
|
|
|
Cash refund for income taxes, net of payments of $8 and $50
|
683
|
|
|
349
|
|
||
|
|
|
|
|
||||
|
Supplemental schedule of non-cash investing and financing activities
|
|
|
|
||||
|
Distributions payable
|
$
|
13,860
|
|
|
$
|
13,436
|
|
|
Recognition of partially deferred gains on property sales
|
12,756
|
|
|
—
|
|
||
|
Accrued capital expenditures and tenant improvements
|
1,369
|
|
|
1,592
|
|
||
|
Accrued investment in development projects
|
478
|
|
|
—
|
|
||
|
Accrued lease commissions and other leasing costs
|
136
|
|
|
485
|
|
||
|
|
|
|
|
||||
|
Supplemental schedule of purchase of investment properties
|
|
|
|
||||
|
Net investment properties
|
$
|
—
|
|
|
$
|
257,674
|
|
|
Accounts receivable, acquired lease intangibles, and deferred costs and other assets
|
—
|
|
|
26,089
|
|
||
|
Accounts payable, acquired lease intangibles, and other liabilities
|
—
|
|
|
(8,960
|
)
|
||
|
Assumption of mortgage debt
|
—
|
|
|
(41,717
|
)
|
||
|
Cash outflow for purchase of investment properties
|
—
|
|
|
233,086
|
|
||
|
Assumption of mortgage principal
|
—
|
|
|
41,000
|
|
||
|
Capitalized acquisition costs
|
—
|
|
|
(1,168
|
)
|
||
|
Construction escrow accounts
|
—
|
|
|
16,500
|
|
||
|
Credits and other changes in cash outflow, net
|
—
|
|
|
482
|
|
||
|
Gross acquisition price of investment properties
|
$
|
—
|
|
|
$
|
289,900
|
|
|
|
|
|
|
||||
|
Supplemental schedule of sale and transfer of investment properties
|
|
|
|
||||
|
Net investment properties
|
$
|
129,094
|
|
|
$
|
27,136
|
|
|
Accounts receivable, acquired lease intangibles, and deferred costs and other assets
|
5,375
|
|
|
423
|
|
||
|
Debt extinguished through transfer of property
|
(38,273
|
)
|
|
—
|
|
||
|
Accounts payable, acquired lease intangibles, and other liabilities
|
(7,427
|
)
|
|
(106
|
)
|
||
|
Gain on sale and transfer of investment properties, net
|
20,305
|
|
|
1,021
|
|
||
|
Gain on extinguishment of debt
|
10,751
|
|
|
—
|
|
||
|
Cash inflow from sale and transfer of investment properties, net
|
119,825
|
|
|
28,474
|
|
||
|
Surrender of mortgage escrow for transferred property
|
1,813
|
|
|
—
|
|
||
|
Credits and other changes in cash inflow, net
|
5,862
|
|
|
576
|
|
||
|
Gross disposition price of investment properties
|
$
|
127,500
|
|
|
$
|
29,050
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Property management fee
|
$
|
728
|
|
|
$
|
741
|
|
|
Asset management fee
|
303
|
|
|
303
|
|
||
|
Leasing commissions and other fees
|
45
|
|
|
48
|
|
||
|
Other fee income
|
$
|
1,076
|
|
|
$
|
1,092
|
|
|
Property
|
|
MSA(a)
|
|
Acquisition Date
|
|
Gross Acquisition Price
|
|
Square Feet
|
|||
|
Campus Marketplace (b)
|
|
San Diego-Carlsbad, CA
|
|
January 6, 2017
|
|
$
|
73,350
|
|
|
144,000
|
|
|
Paraiso Parc and Westfork Plaza
|
|
Miami-Fort Lauderdale-
West Palm Beach, FL
|
|
February 1, 2017
|
|
163,000
|
|
|
386,000
|
|
|
|
The Shops at Town Center
|
|
Washington-Arlington-Alexandria, DC-VA-MD-WV
|
|
February 21, 2017
|
|
53,550
|
|
|
125,000
|
|
|
|
|
|
|
|
|
|
$
|
289,900
|
|
|
655,000
|
|
|
(a)
|
Metropolitan Statistical Area (MSA), as defined by the United States Office of Management and Budget.
|
|
(b)
|
As part of this acquisition, the Company assumed mortgage debt of
$41,717
as reported within non-cash financing activities on the condensed consolidated statement of cash flows for the three months ended March 31, 2017.
|
|
|
2017 Acquisitions
|
||
|
Land
|
$
|
75,194
|
|
|
Building and other improvements
|
181,389
|
|
|
|
Total investment properties
|
256,583
|
|
|
|
Intangible assets (a)
|
25,193
|
|
|
|
Intangible liabilities (b)
|
(8,516
|
)
|
|
|
Net other assets and liabilities
|
16,640
|
|
|
|
Total fair value of assets acquired and liabilities assumed
|
$
|
289,900
|
|
|
(a)
|
Intangible assets include in-place leases and above market leases.
|
|
(b)
|
Intangible liabilities include below market leases.
|
|
Asset
|
|
MSA
|
|
Disposition Date
|
|
Gross Disposition Price
|
|
Square Feet
|
|||
|
Sherman Town Center I & II
|
|
Dallas-Fort Worth, TX
|
|
January 9, 2018
|
|
$
|
63,000
|
|
|
485,000
|
|
|
Grafton Commons
|
|
Milwaukee-Racine-Waukesha, WI
|
|
January 25, 2018
|
|
33,500
|
|
|
239,000
|
|
|
|
Lakeport Commons
|
|
Sioux City-Vermillion, IA-SD
|
|
March 8, 2018
|
|
31,000
|
|
|
283,000
|
|
|
|
|
|
|
|
|
|
$
|
127,500
|
|
|
1,007,000
|
|
|
|
Three months ended March 31, 2017
|
||
|
Total income
|
$
|
1,806
|
|
|
Less:
|
|
||
|
Depreciation and amortization expense
|
448
|
|
|
|
General and administrative, property operating, and real estate tax expenses
|
1,083
|
|
|
|
Operating income from discontinued operations
|
275
|
|
|
|
Interest expense, income taxes, and other miscellaneous expenses
|
(849
|
)
|
|
|
Net loss from discontinued operations
|
$
|
(574
|
)
|
|
|
|
||
|
Net loss per common share, from discontinued operations, basic and diluted
|
$
|
0.00
|
|
|
Weighted average number of common shares outstanding, basic and diluted
|
773,316,262
|
|
|
|
|
|
December 31, 2017
|
||
|
Net investment properties
|
|
$
|
165,875
|
|
|
Other assets
|
|
18,630
|
|
|
|
Total assets
|
|
184,505
|
|
|
|
Other liabilities
|
|
11,343
|
|
|
|
Net assets
|
|
$
|
173,162
|
|
|
|
|
|
|
|
|
Carrying Value of Investment as of
|
||||||
|
Entity
|
|
Description
|
|
Ownership %
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
IAGM Retail Fund I, LLC (a)
|
|
Multi-tenant retail shopping centers
|
|
55%
|
|
$
|
131,603
|
|
|
$
|
123,693
|
|
|
Downtown Railyard Venture, LLC
|
|
Land development
|
|
90%
|
|
57,223
|
|
|
57,183
|
|
||
|
Other unconsolidated entities
|
|
Various real estate investments
|
|
Various
|
|
(112
|
)
|
|
(112
|
)
|
||
|
|
|
|
|
|
|
$
|
188,714
|
|
|
$
|
180,764
|
|
|
(a)
|
As of March 31, 2018 and December 31, 2017, IAGM consisted of
14
retail properties with
3.0 million
square feet and
15
retail properties with
3.2 million
square feet, respectively.
|
|
|
As of
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Assets:
|
|
|
|
||||
|
Real estate assets, net of accumulated depreciation
|
$
|
548,209
|
|
|
$
|
586,671
|
|
|
Other assets
|
94,851
|
|
|
73,423
|
|
||
|
Total assets
|
$
|
643,060
|
|
|
$
|
660,094
|
|
|
Liabilities and equity:
|
|
|
|
||||
|
Debt, net
|
311,623
|
|
|
311,574
|
|
||
|
Other liabilities
|
41,474
|
|
|
49,032
|
|
||
|
Equity
|
289,963
|
|
|
299,488
|
|
||
|
Total liabilities and equity
|
$
|
643,060
|
|
|
$
|
660,094
|
|
|
|
|
|
|
||||
|
Company's share of equity
|
$
|
188,524
|
|
|
$
|
193,572
|
|
|
Cost of investments (underlying net book value) in excess of underlying net book value (cost of investments), net of accumulated amortization of $0 and $2,647, respectively.
|
190
|
|
|
(12,808
|
)
|
||
|
Carrying value of investments in unconsolidated entities
|
$
|
188,714
|
|
|
$
|
180,764
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Revenues
|
$
|
15,689
|
|
|
$
|
16,820
|
|
|
Expenses:
|
|
|
|
||||
|
Interest expense and loan cost amortization
|
3,386
|
|
|
3,251
|
|
||
|
Depreciation and amortization
|
5,655
|
|
|
6,192
|
|
||
|
Operating expenses, ground rent and general and administrative expenses
|
6,356
|
|
|
6,284
|
|
||
|
Provision for asset impairment
|
672
|
|
|
—
|
|
||
|
Total expenses
|
16,069
|
|
|
15,727
|
|
||
|
Net (loss) income before loss on sale of real estate
|
(380
|
)
|
|
1,093
|
|
||
|
Loss on sale of real estate
|
(3,905
|
)
|
|
—
|
|
||
|
Net (loss) income
|
$
|
(4,285
|
)
|
|
$
|
1,093
|
|
|
|
|
|
|
||||
|
Company's share of net (loss) income, net of excess basis depreciation of $0 and $130, respectively
|
$
|
(2,315
|
)
|
|
$
|
572
|
|
|
Distributions from unconsolidated entities in excess of the investments' carrying value
|
274
|
|
|
—
|
|
||
|
Equity in (losses) earnings of unconsolidated entities
|
$
|
(2,041
|
)
|
|
$
|
572
|
|
|
|
Maturities during the year ending December 31,
|
|
|
|
|
|||||||||||||||||
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
|||||||||
|
Mortgages payable
|
$
|
204,028
|
|
|
16,250
|
|
|
—
|
|
|
23,150
|
|
|
—
|
|
|
68,805
|
|
|
$
|
312,233
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Mortgages payable (a)
|
$
|
332,630
|
|
|
$
|
370,804
|
|
|
Premium, net of accumulated amortization
|
418
|
|
|
478
|
|
||
|
Discount, net of accumulated amortization
|
(186
|
)
|
|
(195
|
)
|
||
|
Debt issuance costs, net of accumulated amortization
|
(1,516
|
)
|
|
(1,611
|
)
|
||
|
Total mortgages payable, net
|
$
|
331,346
|
|
|
$
|
369,476
|
|
|
(a)
|
Mortgages payable had fixed interest rates (for both conforming loans and loans in default) ranging from
3.49%
to
9.41%
, with a weighted average interest rate of
4.53%
as of
March 31, 2018
, and
3.49%
to
10.45%
with a weighted average interest rate of
5.13%
, as of December 31, 2017.
|
|
|
Maturities during the year ending December 31,
|
|
|
|
|
||||||||||||||||||||||
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Mortgages payable
|
$
|
66,192
|
|
|
$
|
—
|
|
|
$
|
41,000
|
|
|
$
|
12,760
|
|
|
$
|
68,027
|
|
|
$
|
144,651
|
|
|
$
|
332,630
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
|
|
||||||||
|
|
Aggregate
Principal Balance
|
|
Interest
Rate
|
|
Aggregate
Principal Balance |
|
Interest
Rate
|
|
Maturity
Date
|
||||
|
5 year - swapped to fixed rate (a)
|
$
|
90,000
|
|
|
2.6510%
|
|
$
|
90,000
|
|
|
2.6510%
|
|
January 15, 2021
|
|
5 year - swapped to fixed rate (b)
|
60,000
|
|
|
2.6525%
|
|
60,000
|
|
|
2.6525%
|
|
January 15, 2021
|
||
|
5 year - variable rate (c)
|
50,000
|
|
|
2.9642%
|
|
50,000
|
|
|
2.6607%
|
|
January 15, 2021
|
||
|
7 year - variable rate (d)
|
100,000
|
|
|
3.2642%
|
|
100,000
|
|
|
2.9607%
|
|
November 5, 2022
|
||
|
Total unsecured term loans
|
300,000
|
|
|
|
|
300,000
|
|
|
|
|
|
||
|
Issuance costs, net of accumulated amortization
|
(1,500
|
)
|
|
|
|
(1,615
|
)
|
|
|
|
|
||
|
|
$
|
298,500
|
|
|
|
|
$
|
298,385
|
|
|
|
|
|
|
(a)
|
The Company swapped
$90,000
of variable rate debt at an interest rate of 1-Month LIBOR plus
1.3%
to a fixed rate of
2.6510%
. The swap has an effective date of December 10, 2015, a termination date of December 1, 2019, and a notional amount of
$90,000
.
|
|
(b)
|
The Company swapped
$60,000
of variable rate debt at an interest rate of 1-Month LIBOR plus
1.3%
to a fixed rate of
2.6525%
. The swap has an effective date of December 10, 2015, a termination date of December 1, 2019, and a notional amount of
$60,000
.
|
|
(c)
|
Interest rate reflects 1-Month LIBOR plus
1.3%
as of
March 31, 2018
and December 31, 2017.
|
|
(d)
|
Interest rate reflects 1-Month LIBOR plus
1.6%
as of
March 31, 2018
and December 31, 2017.
|
|
•
|
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 March 31, 2018
|
||||||||||
|
Assets
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||
|
Marketable equity securities
|
|
$
|
4,416
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Real estate related bonds
|
|
—
|
|
|
321
|
|
|
—
|
|
|||
|
Derivative interest rate swaps
|
|
—
|
|
|
2,337
|
|
|
—
|
|
|||
|
Total assets
|
|
$
|
4,416
|
|
|
$
|
2,658
|
|
|
$
|
—
|
|
|
|
|
Fair Value Measurements at December 31, 2017
|
||||||||||
|
Assets
|
|
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
|
|
|
$
|
—
|
|
|
|
For the three months ended March 31,
|
||||||||||||||
|
|
2018
|
|
2017
|
||||||||||||
|
|
Level 3
|
|
Impairment Losses
|
|
Level 3
|
|
Impairment Losses
|
||||||||
|
Investment properties
|
$
|
31,000
|
|
|
$
|
797
|
|
|
$
|
36,676
|
|
|
$
|
16,440
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||
|
|
Carrying Value
|
Estimated Fair Value
|
|
Carrying Value
|
Estimated Fair Value
|
||||||||
|
Mortgages payable
|
$
|
332,630
|
|
$
|
331,909
|
|
|
$
|
370,804
|
|
$
|
372,962
|
|
|
Line of credit and term loan
|
$
|
300,000
|
|
$
|
299,791
|
|
|
$
|
300,000
|
|
$
|
299,770
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Numerator:
|
|
|
|
||||
|
Net income from continuing operations
|
$
|
34,232
|
|
|
$
|
2,670
|
|
|
Net loss from discontinued operations
|
—
|
|
|
(574
|
)
|
||
|
Net income
|
$
|
34,232
|
|
|
$
|
2,096
|
|
|
|
|
|
|
||||
|
Denominator:
|
|
|
|
||||
|
Weighted average shares outstanding, basic and diluted
|
774,311,254
|
|
|
773,316,262
|
|
||
|
|
|
|
|
||||
|
Income from continuing operations allocated to common stockholders per share
|
$
|
0.04
|
|
|
$
|
0.00
|
|
|
Income from discontinued operations allocated to common stockholders per share
|
$
|
—
|
|
|
$
|
0.00
|
|
|
Net income per common share, basic and diluted
|
$
|
0.04
|
|
|
$
|
0.00
|
|
|
|
|
|
|
||||
|
|
Unvested Restricted
Stock Units
|
|
Weighted Average Grant Date Price Per Share (a)
|
|
|
Outstanding as of January 1, 2018
|
1,535,505
|
|
|
$3.19
|
|
Shares granted
|
8,359
|
|
|
$3.29
|
|
Shares forfeited
|
(9,040
|
)
|
|
$3.24
|
|
Outstanding at March 31, 2018
|
1,534,824
|
|
|
$3.19
|
|
(a)
|
On an annual basis, the Company engaged an independent third-party valuation advisory consulting firm to estimate the per share value of the Company's common stock on a fully diluted basis.
|
|
•
|
market, political and economic volatility experienced by the 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 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;
|
|
•
|
our transition to an integrated operating platform may not prove successful over the long term;
|
|
•
|
loss of members of our senior management team or key personnel;
|
|
•
|
changes in governmental regulations and U.S. GAAP or interpretations thereof;
|
|
•
|
our ability to access capital for renovations and acquisitions on terms and at times that are acceptable to us;
|
|
•
|
changes in the competitive environment in the leasing market and any other market in which we operate;
|
|
•
|
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 in order to retain and attract tenants;
|
|
•
|
events beyond our control, such as war, terrorist attacks, including acts of domestic terrorism, natural disasters and severe weather incidents, and any uninsured or 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 REIT for federal tax purposes;
|
|
•
|
changes in federal, state or local tax law, including legislative, administrative, regulatory or other actions affecting REITs; and
|
|
•
|
the impact of changes in the tax code as a result of recent U.S. federal income tax reform and uncertainty as to how some of those changes may be applied.
|
|
•
|
Property net operating income ("NOI"), which excludes interest expense, depreciation and amortization, general and administrative expenses, and interest and dividends from corporate investments;
|
|
•
|
Modified NOI, which reflects property NOI exclusive of lease termination income and GAAP rent adjustments (such as straight-line rent and above/below market lease amortization);
|
|
•
|
Funds From Operations ("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
Retail Properties
|
|
IAGM
Retail Properties
|
||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
No. of properties
|
81
|
|
76
|
|
67
|
|
62
|
|
14
|
|
14
|
|
GLA (square feet)
|
14,150,719
|
|
13,087,035
|
|
11,174,316
|
|
10,109,528
|
|
2,976,403
|
|
2,977,507
|
|
Economic occupancy (a)
|
92.8%
|
|
94.1%
|
|
93.6%
|
|
94.1%
|
|
89.8%
|
|
94.1%
|
|
ABR per square foot (b)
|
$16.61
|
|
$16.26
|
|
$16.56
|
|
$16.15
|
|
$16.81
|
|
$16.66
|
|
(a)
|
Economic occupancy is defined as
the percentage of total GLA for which a tenant is obligated to pay rent under the terms of its lease agreement, regardless of the actual use or occupancy by that tenant of the area being leased. Actual use may be less than economic square footage.
|
|
(b)
|
Annualized Base Rent ("ABR") is computed as revenue for the last month of the period multiplied by twelve months. ABR includes the effect of rent abatements, lease inducements, straight-line rent GAAP adjustments and ground rent income. ABR per square foot is computed as ABR divided by the total leased square footage at the end of the period. Specialty leasing represents leases of less than one year in duration for inline space and includes any term length for a common area space, and is excluded from the ABR and leased square footage figures when computing the ABR per square foot.
|
|
•
|
Community and neighborhood centers, which are generally open-air and designed for tenants that offer a wide array of types of merchandise including groceries, apparel, other soft goods and convenience-oriented offerings. Typically, 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.
|
|
•
|
Power centers are generally larger and consist of several anchors, such as discount department stores, off-price stores, specialty grocers, 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.
|
|
Community and neighborhood centers
|
Total Multi-tenant
Retail Platform
|
|
Wholly owned
Retail Properties
|
|
IAGM
Retail Properties
|
||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
No. of properties
|
48
|
|
44
|
|
41
|
|
37
|
|
7
|
|
7
|
|
GLA (square feet)
|
5,433,355
|
|
4,773,601
|
|
4,166,659
|
|
3,506,005
|
|
1,266,696
|
|
1,267,596
|
|
Economic occupancy
|
92.7%
|
|
94.0%
|
|
93.4%
|
|
93.6%
|
|
90.2%
|
|
94.8%
|
|
ABR per square foot
|
$17.59
|
|
$17.36
|
|
$17.31
|
|
$16.95
|
|
$18.55
|
|
$18.52
|
|
Power centers
|
Total Multi-tenant
Retail Platform
|
|
Wholly owned
Retail Properties
|
|
IAGM
Retail Properties
|
||||||
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
|
No. of properties
|
33
|
|
32
|
|
26
|
|
25
|
|
7
|
|
7
|
|
GLA (square feet)
|
8,717,364
|
|
8,313,434
|
|
7,007,657
|
|
6,603,523
|
|
1,709,707
|
|
1,709,911
|
|
Economic occupancy
|
92.9%
|
|
94.2%
|
|
93.7%
|
|
94.4%
|
|
89.4%
|
|
93.5%
|
|
ABR per square foot
|
$15.99
|
|
$15.63
|
|
$16.12
|
|
$15.73
|
|
$15.42
|
|
$15.24
|
|
|
State
|
|
No. of Properties
|
|
GLA
(square feet)
|
|
% of Total GLA
|
|
|
1
|
|
Texas
|
|
34
|
|
6,010,315
|
|
42.5%
|
|
2
|
|
Florida
|
|
8
|
|
1,547,306
|
|
10.9%
|
|
3
|
|
Georgia
|
|
8
|
|
1,098,582
|
|
7.8%
|
|
4
|
|
North Carolina
|
|
8
|
|
1,716,531
|
|
12.1%
|
|
5
|
|
California
|
|
7
|
|
1,046,633
|
|
7.4%
|
|
6
|
|
Colorado
|
|
4
|
|
665,388
|
|
4.7%
|
|
7
|
|
Kentucky
|
|
2
|
|
176,657
|
|
1.2%
|
|
8
|
|
Ohio
|
|
2
|
|
187,565
|
|
1.3%
|
|
9
|
|
Oklahoma
|
|
2
|
|
728,468
|
|
5.1%
|
|
10
|
|
Virginia
|
|
2
|
|
375,677
|
|
2.7%
|
|
11
|
|
Alabama
|
|
1
|
|
208,638
|
|
1.5%
|
|
12
|
|
Louisiana
|
|
1
|
|
156,441
|
|
1.1%
|
|
13
|
|
Maryland
|
|
1
|
|
125,018
|
|
0.9%
|
|
14
|
|
Pennsylvania
|
|
1
|
|
107,500
|
|
0.8%
|
|
|
Total
|
|
81
|
|
14,150,719
|
|
100%
|
|
|
|
Multi-tenant
Retail Platform |
|
Wholly owned
Retail Properties |
|
IAGM
Retail Properties
|
||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
No. of properties
|
73
|
|
73
|
|
59
|
|
59
|
|
14
|
|
14
|
|
GLA (square feet)
|
12,445,134
|
|
12,448,820
|
|
9,468,732
|
|
9,471,313
|
|
2,976,402
|
|
2,977,507
|
|
Economic occupancy
|
92.3%
|
|
94.1%
|
|
93.0%
|
|
94.1%
|
|
89.8%
|
|
94.1%
|
|
ABR per square foot
|
$16.04
|
|
$15.83
|
|
$15.81
|
|
$15.59
|
|
$16.81
|
|
$16.66
|
|
Lease Expiration Year
|
|
No. of Expiring Leases
|
|
GLA of Expiring Leases
|
|
ABR of Expiring Leases
|
|
Percent of
Total GLA
|
|
Percent of
Total ABR
|
|
Expiring ABR per sq. ft.
|
|
2018
|
|
142
|
|
426,587
|
|
$9,665
|
|
3.3%
|
|
4.5%
|
|
$22.66
|
|
2019
|
|
273
|
|
1,633,412
|
|
26,247
|
|
12.5%
|
|
12.1%
|
|
16.07
|
|
2020
|
|
272
|
|
1,267,426
|
|
23,592
|
|
9.7%
|
|
11.0%
|
|
18.61
|
|
2021
|
|
270
|
|
1,716,794
|
|
28,263
|
|
12.9%
|
|
13.1%
|
|
16.46
|
|
2022
|
|
309
|
|
2,106,740
|
|
35,960
|
|
16.1%
|
|
16.6%
|
|
17.07
|
|
2023
|
|
160
|
|
1,304,694
|
|
21,480
|
|
10.0%
|
|
9.9%
|
|
16.46
|
|
2024
|
|
86
|
|
1,035,411
|
|
15,189
|
|
7.9%
|
|
7.0%
|
|
14.67
|
|
2025
|
|
72
|
|
775,156
|
|
11,406
|
|
5.9%
|
|
5.3%
|
|
14.71
|
|
2026
|
|
74
|
|
389,662
|
|
7,580
|
|
3.0%
|
|
3.5%
|
|
19.45
|
|
2027
|
|
96
|
|
768,610
|
|
15,832
|
|
5.9%
|
|
7.3%
|
|
20.60
|
|
Thereafter
|
|
97
|
|
1,469,148
|
|
19,627
|
|
11.2%
|
|
9.1%
|
|
13.36
|
|
Other (a)
|
|
221
|
|
204,528
|
|
1,394
|
|
1.6%
|
|
0.6%
|
|
6.82
|
|
|
|
2,072
|
|
13,098,168
|
|
$216,235
|
|
100.0%
|
|
100.0%
|
|
$16.51
|
|
(a)
|
Other lease expirations include month to month and specialty leases. Specialty leasing represents leases of less than one year in duration for inline space and includes any term length for a common area space. Examples include retail holiday stores, storage, and short-term clothing and furniture consignment stores. Specialty leasing includes, but is not limited to, any term length for a common area space, including but not limited to: tent sales, automated teller machines, cell towers, billboards, and vending.
|
|
|
No. of Leases Commenced as of Mar. 31, 2018
|
|
GLA SF
|
|
New Contractual Rent ($PSF) (b)
|
|
Prior Contractual Rent ($PSF) (b)
|
|
% Change over Prior Contract Rent (b)
|
|
Weighted Average Lease Term
(Years)
|
|
Tenant Improve-ment Allowance ($PSF)
|
|
Lease Com-missions ($PSF)
|
|
All tenants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comparable Renewal Leases (a)
|
67
|
|
502,442
|
|
$16.01
|
|
$15.50
|
|
3.3%
|
|
5.0
|
|
$0.22
|
|
$0.12
|
|
Comparable New Leases (a)
|
7
|
|
58,979
|
|
$16.68
|
|
$17.47
|
|
(4.5)%
|
|
1.3
|
|
$18.15
|
|
$7.12
|
|
Non-Comparable Renewal and New Leases
|
21
|
|
57,145
|
|
$24.88
|
|
N/A
|
|
N/A
|
|
8.9
|
|
$29.10
|
|
$7.94
|
|
Total
|
95
|
|
618,566
|
|
$16.08
|
|
$15.71
|
|
2.4%
|
|
5.8
|
|
$4.60
|
|
$1.51
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Anchor tenants (leases over 10,000 square feet)
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Comparable Renewal Leases (a)
|
12
|
|
350,051
|
|
$12.03
|
|
$11.55
|
|
4.2%
|
|
5.2
|
|
$0.14
|
|
$0.11
|
|
Comparable New Leases (a)
|
1
|
|
30,000
|
|
$6.67
|
|
$12.00
|
|
(44.4)%
|
|
10.2
|
|
$—
|
|
$1.50
|
|
Non-Comparable Renewal and New Leases
|
1
|
|
10,322
|
|
$10.34
|
|
N/A
|
|
N/A
|
|
10.3
|
|
$60.00
|
|
10.80
|
|
Total
|
14
|
|
390,373
|
|
$11.61
|
|
$11.58
|
|
0.3%
|
|
5.7
|
|
$1.71
|
|
$0.50
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-anchor tenants (leases under 10,000 square feet)
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Comparable Renewal Leases (a)
|
55
|
|
152,391
|
|
$25.15
|
|
$24.59
|
|
2.3%
|
|
4.5
|
|
$0.39
|
|
$0.16
|
|
Comparable New Leases (a)
|
6
|
|
28,979
|
|
$27.05
|
|
$23.13
|
|
17.0%
|
|
10.3
|
|
$36.95
|
|
$12.94
|
|
Non-Comparable Renewal and New Leases
|
20
|
|
46,823
|
|
$24.91
|
|
$19.33
|
|
N/A
|
|
8.6
|
|
$22.29
|
|
$7.32
|
|
Total
|
81
|
|
228,193
|
|
$25.45
|
|
$24.36
|
|
4.5%
|
|
6.1
|
|
$9.53
|
|
$3.25
|
|
(a)
|
Comparable lease is defined as a lease that meets all of the following criteria: same unit, square footage of unit remains unchanged or within 10% of prior unit square footage, consistent rent structure, and, for new leases, effective within one year of the prior tenant vacating.
|
|
(b)
|
Non-comparable leases are not included in totals.
|
|
Property
|
|
MSA
|
|
Disposition Date
|
|
Gross
Disposition Price
|
|
Square Feet
|
||
|
Sherman Town Center I & II
|
|
Dallas-Fort Worth, TX
|
|
January 9, 2018
|
|
$
|
63,000
|
|
|
485,000
|
|
Grafton Commons
|
|
Milwaukee-Racine-Waukesha, WI
|
|
January 25, 2018
|
|
33,500
|
|
|
239,000
|
|
|
Lakeport Commons
|
|
Sioux City-Vermillion, IA-SD
|
|
March 8, 2018
|
|
31,000
|
|
|
283,000
|
|
|
|
|
|
|
|
|
$
|
127,500
|
|
|
1,007,000
|
|
|
Three months ended March 31,
|
|
Increase (Decrease)
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
|
Variance
|
|||||||
|
Income
|
|
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
46,553
|
|
|
$
|
46,997
|
|
|
$
|
(444
|
)
|
|
(0.9)%
|
|
Tenant recovery income
|
15,708
|
|
|
13,733
|
|
|
1,975
|
|
|
14.4%
|
|||
|
Other property income
|
579
|
|
|
464
|
|
|
115
|
|
|
24.8%
|
|||
|
Other fee income
|
1,076
|
|
|
1,092
|
|
|
(16
|
)
|
|
(1.5)%
|
|||
|
Total income
|
63,916
|
|
|
62,286
|
|
|
1,630
|
|
|
2.6%
|
|||
|
|
|
|
|
|
|
|
|
|
|||||
|
Expenses
|
|
|
|
|
|
|
|
|
|||||
|
General and administrative expenses
|
8,269
|
|
|
11,424
|
|
|
(3,155
|
)
|
|
(27.6)%
|
|||
|
Property operating expenses
|
9,267
|
|
|
8,074
|
|
|
1,193
|
|
|
14.8%
|
|||
|
Real estate taxes
|
9,359
|
|
|
8,068
|
|
|
1,291
|
|
|
16.0%
|
|||
|
Depreciation and amortization
|
24,830
|
|
|
22,998
|
|
|
1,832
|
|
|
8.0%
|
|||
|
Provision for asset impairment
|
797
|
|
|
16,440
|
|
|
(15,643
|
)
|
|
(95.2)%
|
|||
|
Total expenses
|
52,522
|
|
|
67,004
|
|
|
(14,482
|
)
|
|
(21.6)%
|
|||
|
Operating income (loss)
|
11,394
|
|
|
(4,718
|
)
|
|
16,112
|
|
|
(341.5)%
|
|||
|
Interest and dividend income
|
427
|
|
|
2,170
|
|
|
(1,743
|
)
|
|
(80.3)%
|
|||
|
Gain on sale of investment properties, net
|
20,305
|
|
|
1,021
|
|
|
19,284
|
|
|
1,888.7%
|
|||
|
Gain on extinguishment of debt
|
10,751
|
|
|
—
|
|
|
10,751
|
|
|
100.0%
|
|||
|
Other income (expense)
|
264
|
|
|
(3,202
|
)
|
|
3,466
|
|
|
(108.2)%
|
|||
|
Interest expense
|
(6,642
|
)
|
|
(7,421
|
)
|
|
779
|
|
|
(10.5)%
|
|||
|
Equity in (losses) earnings of unconsolidated entities
|
(2,041
|
)
|
|
572
|
|
|
(2,613
|
)
|
|
(456.8)%
|
|||
|
Realized and unrealized investment (loss) income, net
|
(13
|
)
|
|
14,530
|
|
|
(14,543
|
)
|
|
(100.1)%
|
|||
|
Income from continuing operations before income taxes
|
34,445
|
|
|
2,952
|
|
|
31,493
|
|
|
1,066.8%
|
|||
|
Income tax expense
|
(213
|
)
|
|
(282
|
)
|
|
69
|
|
|
(24.5)%
|
|||
|
Net income from continuing operations
|
34,232
|
|
|
2,670
|
|
|
31,562
|
|
|
1,182.1%
|
|||
|
Net loss from discontinued operations
|
—
|
|
|
(574
|
)
|
|
574
|
|
|
(100.0)%
|
|||
|
Net income
|
$
|
34,232
|
|
|
$
|
2,096
|
|
|
$
|
32,136
|
|
|
1,533.2%
|
|
|
Three months ended March 31,
|
|
Increase (Decrease)
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
|
Variance
|
|||||||
|
Net income
|
$
|
34,232
|
|
|
$
|
2,096
|
|
|
$
|
32,136
|
|
|
1,533.2%
|
|
Adjustments to reconcile to same-property modified NOI
|
|
|
|
|
|
|
|
|
|||||
|
Net loss from discontinued operations
|
—
|
|
|
574
|
|
|
(574
|
)
|
|
(100.0)%
|
|||
|
Income tax expense
|
213
|
|
|
282
|
|
|
(69
|
)
|
|
(24.5)%
|
|||
|
Realized and unrealized investment loss (income), net
|
13
|
|
|
(14,530
|
)
|
|
14,543
|
|
|
(100.1)%
|
|||
|
Equity in losses (earnings) of unconsolidated entities
|
2,041
|
|
|
(572
|
)
|
|
2,613
|
|
|
(456.8)%
|
|||
|
Interest expense
|
6,642
|
|
|
7,421
|
|
|
(779
|
)
|
|
(10.5)%
|
|||
|
Other (income) expense
|
(264
|
)
|
|
3,202
|
|
|
(3,466
|
)
|
|
(108.2)%
|
|||
|
Gain on extinguishment of debt
|
(10,751
|
)
|
|
—
|
|
|
10,751
|
|
|
100.0%
|
|||
|
Gain on sale and transfer of investment properties, net
|
(20,305
|
)
|
|
(1,021
|
)
|
|
19,284
|
|
|
1,888.7%
|
|||
|
Interest and dividend income
|
(427
|
)
|
|
(2,170
|
)
|
|
(1,743
|
)
|
|
80.3%
|
|||
|
Provision for asset impairment
|
797
|
|
|
16,440
|
|
|
(15,643
|
)
|
|
(95.2)%
|
|||
|
Depreciation and amortization
|
24,830
|
|
|
22,998
|
|
|
1,832
|
|
|
8.0%
|
|||
|
General and administrative expenses
|
8,269
|
|
|
11,424
|
|
|
(3,155
|
)
|
|
(27.6)%
|
|||
|
Other fee income
|
(1,076
|
)
|
|
(1,092
|
)
|
|
(16
|
)
|
|
(1.5)%
|
|||
|
Adjustments to modified NOI (a)
|
(2,675
|
)
|
|
(2,018
|
)
|
|
(657
|
)
|
|
32.6%
|
|||
|
Total modified NOI
|
41,539
|
|
|
43,034
|
|
|
(1,495
|
)
|
|
(3.5)%
|
|||
|
Modified NOI from other investment properties
|
9,977
|
|
|
9,665
|
|
|
312
|
|
|
3.2%
|
|||
|
Same-property modified NOI
|
$
|
31,562
|
|
|
$
|
33,369
|
|
|
$
|
(1,807
|
)
|
|
(5.4)%
|
|
(a)
|
Adjustments to modified NOI include elimination of termination fee income and GAAP rent adjustments (such as straight-line rent and above/below market lease amortization).
|
|
|
Three months ended March 31,
|
|
Increase (Decrease)
|
|
|
||||||||
|
|
2018
|
|
2017
|
|
|
Variance
|
|||||||
|
Rental income
|
$
|
34,184
|
|
|
$
|
34,465
|
|
|
$
|
(281
|
)
|
|
(0.8)%
|
|
Tenant recovery income
|
11,612
|
|
|
10,665
|
|
|
947
|
|
|
8.9%
|
|||
|
Other property income
|
492
|
|
|
419
|
|
|
73
|
|
|
17.4%
|
|||
|
|
46,288
|
|
|
45,549
|
|
|
739
|
|
|
1.6%
|
|||
|
Property operating expenses
|
7,336
|
|
|
6,352
|
|
|
984
|
|
|
15.5%
|
|||
|
Real estate taxes
|
7,390
|
|
|
5,828
|
|
|
1,562
|
|
|
26.8%
|
|||
|
|
14,726
|
|
|
12,180
|
|
|
2,546
|
|
|
20.9%
|
|||
|
Same-property modified NOI
|
$
|
31,562
|
|
|
$
|
33,369
|
|
|
$
|
(1,807
|
)
|
|
(5.4)%
|
|
|
Development
|
|
Re-development
|
|
Leasing
|
|
Total
|
||||||||
|
Direct costs
|
$
|
956
|
|
(a)
|
$
|
1,117
|
|
(c)
|
$
|
1,779
|
|
(e)
|
$
|
3,852
|
|
|
Indirect costs
|
66
|
|
(b)
|
275
|
|
(d)
|
—
|
|
|
341
|
|
||||
|
Total
|
$
|
1,022
|
|
|
$
|
1,392
|
|
|
$
|
1,779
|
|
|
$
|
4,193
|
|
|
(a)
|
Direct development costs relate to construction of buildings at two of our retail properties.
|
|
(b)
|
Indirect development costs relate to the capitalized payroll attributed to the improvements of two of our retail properties.
|
|
(c)
|
Direct re-development costs relate to capitalized expenditures, including those attributed to the improvement of our retail properties.
|
|
(d)
|
Indirect re-development costs relate to the capitalized payroll attributed to improvements of our retail properties.
|
|
(e)
|
Direct leasing costs relate to improvements to a tenant space that are either paid directly or reimbursed to the tenants.
|
|
•
|
cash flows from our real estate investments, which consists of our retail properties;
|
|
•
|
distributions from our joint venture investments;
|
|
•
|
proceeds from sales of properties and marketable securities;
|
|
•
|
proceeds from borrowings on properties; and
|
|
•
|
proceeds from corporate borrowings.
|
|
•
|
to pay our operating expenses;
|
|
•
|
to make distributions to our stockholders;
|
|
•
|
to service or pay down our debt;
|
|
•
|
to fund capital expenditures and leasing related costs;
|
|
•
|
to invest in properties and portfolios of properties; and
|
|
•
|
to fund development or re-development investments.
|
|
|
Maturities during the year ending December 31,
|
|
|
|
|
||||||||||||||||||||||
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Mortgages payable
|
$
|
66,192
|
|
|
$
|
—
|
|
|
$
|
41,000
|
|
|
$
|
12,760
|
|
|
$
|
68,027
|
|
|
$
|
144,651
|
|
|
$
|
332,630
|
|
|
|
Aggregate
Principal Balance
|
|
Interest
Rate
|
|
Maturity
Date
|
||
|
Unsecured term loan credit facility, 5 year - swapped to fixed rate (a)
|
$
|
90,000
|
|
|
2.6510%
|
|
January 15, 2021
|
|
Unsecured term loan credit facility, 5 year - swapped to fixed rate (b)
|
60,000
|
|
|
2.6525%
|
|
January 15, 2021
|
|
|
Unsecured term loan credit facility, 5 year - variable rate (c)
|
50,000
|
|
|
2.9642%
|
|
January 15, 2021
|
|
|
Unsecured term loan credit facility, 7 year - variable rate (d)
|
100,000
|
|
|
3.2642%
|
|
November 5, 2022
|
|
|
Total unsecured term loans
|
$
|
300,000
|
|
|
|
|
|
|
(a)
|
The Company swapped $90.0 million 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 $90.0 million.
|
|
(b)
|
The Company swapped $60.0 million 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 $60.0 million.
|
|
(c)
|
Interest rate reflects 1-Month LIBOR plus 1.3% as of
March 31, 2018
and December 31, 2017.
|
|
(d)
|
Interest rate reflects 1-Month LIBOR plus 1.6% as of
March 31, 2018
and December 31, 2017.
|
|
|
Three months ended March 31,
|
|
Change
|
||||||||
|
|
2018
|
|
2017
|
|
|||||||
|
Cash provided by operating activities
|
$
|
27,317
|
|
|
$
|
26,491
|
|
|
$
|
826
|
|
|
Cash provided by (used in) investing activities
|
114,272
|
|
|
(152,975
|
)
|
|
267,247
|
|
|||
|
Cash used in financing activities
|
(13,902
|
)
|
|
(11,946
|
)
|
|
(1,956
|
)
|
|||
|
(Decrease) increase in cash and cash equivalents
|
127,687
|
|
|
(138,430
|
)
|
|
266,117
|
|
|||
|
Cash and cash equivalents, at beginning of period
|
171,878
|
|
|
422,225
|
|
|
(250,347
|
)
|
|||
|
Cash and cash equivalents, at end of period
|
$
|
299,565
|
|
|
$
|
283,795
|
|
|
$
|
15,770
|
|
|
|
Payments due by year ending December 31,
|
||||||||||||||||||||||||||
|
|
2018 (a)
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Long term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Fixed rate (b)
|
$
|
66,192
|
|
|
$
|
—
|
|
|
$
|
41,000
|
|
|
$
|
162,760
|
|
|
$
|
68,027
|
|
|
$
|
144,651
|
|
|
$
|
482,630
|
|
|
Variable rate
|
—
|
|
|
—
|
|
|
—
|
|
|
50,000
|
|
|
100,000
|
|
|
—
|
|
|
150,000
|
|
|||||||
|
Interest
|
18,085
|
|
|
23,638
|
|
|
22,447
|
|
|
14,912
|
|
|
10,815
|
|
|
7,497
|
|
|
97,394
|
|
|||||||
|
Total long term debt
|
84,277
|
|
|
23,638
|
|
|
63,447
|
|
|
227,672
|
|
|
178,842
|
|
|
152,148
|
|
|
730,024
|
|
|||||||
|
Operating lease obligations (c)
|
487
|
|
|
596
|
|
|
500
|
|
|
464
|
|
|
468
|
|
|
1,539
|
|
|
4,054
|
|
|||||||
|
Grand total
|
$
|
84,764
|
|
|
$
|
24,234
|
|
|
$
|
63,947
|
|
|
$
|
228,136
|
|
|
$
|
179,310
|
|
|
$
|
153,687
|
|
|
$
|
734,078
|
|
|
(a)
|
Fixed rate long term debt shown in this column includes one loan in default with an aggregate carrying value of
$6.6 million
which matured during the year ended December 31, 2017.
|
|
(b)
|
Includes $150.0 million of variable rate unsecured term loan credit facility debt that has been swapped to a fixed rate as of
March 31, 2018
.
|
|
(c)
|
Includes leases on corporate office spaces and a long term ground lease on one underlying retail property.
|
|
|
As of
|
||||||
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
|
Balance Sheet Data:
|
|
|
|
||||
|
Total assets
|
$
|
2,675,238
|
|
|
$
|
2,698,604
|
|
|
Debt, net
|
$
|
629,846
|
|
|
$
|
667,861
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Operating Data:
|
|
|
|
||||
|
Total income
|
$
|
63,916
|
|
|
$
|
62,286
|
|
|
Total interest and dividend income
|
$
|
427
|
|
|
$
|
2,170
|
|
|
Net income
|
$
|
34,232
|
|
|
$
|
2,096
|
|
|
Net income per common share, basic and diluted
|
$
|
0.04
|
|
|
$
|
0.00
|
|
|
Common Stock Distributions:
|
|
|
|
||||
|
Distributions declared on common stock
|
$
|
13,860
|
|
|
$
|
13,436
|
|
|
Distributions paid to common stockholders
|
$
|
13,441
|
|
|
$
|
13,041
|
|
|
Distributions declared per weighted average common share
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
Distributions paid per weighted average common share
|
$
|
0.02
|
|
|
$
|
0.02
|
|
|
Supplemental Non-GAAP Measures:
|
|
|
|
||||
|
Funds from operations (a)
|
$
|
43,694
|
|
|
$
|
43,785
|
|
|
Modified net operating income (b)
|
$
|
41,539
|
|
|
$
|
43,034
|
|
|
Cash Flow Data:
|
|
|
|
||||
|
Net cash provided by operating activities
|
$
|
27,317
|
|
|
$
|
26,491
|
|
|
Net cash provided by (used in) investing activities
|
$
|
114,272
|
|
|
$
|
(152,975
|
)
|
|
Net cash used in financing activities
|
$
|
(13,902
|
)
|
|
$
|
(11,946
|
)
|
|
Other Information:
|
|
|
|
||||
|
Weighted average number of common shares outstanding, basic and diluted
|
774,311,254
|
|
|
773,316,262
|
|
||
|
(a)
|
The National Association of Real Estate Investment Trusts ("NAREIT"), an industry trade group, has promulgated a standard known as FFO, or Funds from Operations. Our FFO, which is based on the NAREIT definition, is net income (loss) in accordance with GAAP excluding gains (or losses) resulting from dispositions of properties, plus depreciation and amortization and impairment charges on depreciable property, after adjustments for unconsolidated partnerships and joint ventures in which we hold an interest. We have adopted the NAREIT definition in our calculation of NAREIT FFO Applicable to Common Shares as management considers FFO a widely accepted and appropriate measure of performance for REITs.
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net income
|
$
|
34,232
|
|
|
$
|
2,096
|
|
|
Add:
|
|
|
|
||||
|
Depreciation and amortization related to investment properties
|
23,342
|
|
|
22,864
|
|
||
|
Our share of depreciation and amortization related to investment in unconsolidated entities
|
3,110
|
|
|
3,406
|
|
||
|
Provision for asset impairment, continuing operations
|
797
|
|
|
16,440
|
|
||
|
Provision for asset impairment recognized in equity in earnings of unconsolidated entities
|
370
|
|
|
—
|
|
||
|
Our share of losses from sales reflected in equity in earnings of unconsolidated entities
|
2,148
|
|
|
—
|
|
||
|
Less:
|
|
|
|
||||
|
Gains from property sales and transfer of assets, net
|
20,305
|
|
|
1,021
|
|
||
|
FFO Applicable to Common Shares
|
$
|
43,694
|
|
|
$
|
43,785
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Amortization of above and below market leases, net
|
$
|
1,537
|
|
|
$
|
1,641
|
|
|
Amortization of mark to market debt, (premium) and discount, net
|
(50
|
)
|
|
34
|
|
||
|
Gain on extinguishment of debt, continuing operations
|
10,751
|
|
|
—
|
|
||
|
Straight-line rental income adjustment
|
1,113
|
|
|
342
|
|
||
|
Stock-based compensation expense
|
868
|
|
|
1,008
|
|
||
|
(b)
|
The Company believes modified NOI provides comparability across periods when evaluating financial condition and operating performance. Modified NOI reflects the income from operations excluding lease termination income and GAAP rent adjustments (such as straight line rent and above/below market lease amortization). NOI excludes interest expense, depreciation and amortization, general and administrative expenses, and other investment income from corporate investments.
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Net income
|
$
|
34,232
|
|
|
$
|
2,096
|
|
|
Adjustments to reconcile to total modified NOI
|
|
|
|
||||
|
Net loss from discontinued operations
|
—
|
|
|
574
|
|
||
|
Income tax expense
|
213
|
|
|
282
|
|
||
|
Realized and unrealized investment (loss) income, net
|
13
|
|
|
(14,530
|
)
|
||
|
Equity in (losses) earnings of unconsolidated entities
|
2,041
|
|
|
(572
|
)
|
||
|
Interest expense
|
6,642
|
|
|
7,421
|
|
||
|
Other income (expense)
|
(264
|
)
|
|
3,202
|
|
||
|
Gain on extinguishment of debt
|
(10,751
|
)
|
|
—
|
|
||
|
Gain on sale and transfer of investment properties, net
|
(20,305
|
)
|
|
(1,021
|
)
|
||
|
Interest and dividend income
|
(427
|
)
|
|
(2,170
|
)
|
||
|
Provision for asset impairment
|
797
|
|
|
16,440
|
|
||
|
Depreciation and amortization
|
24,830
|
|
|
22,998
|
|
||
|
General and administrative expenses
|
8,269
|
|
|
11,424
|
|
||
|
Other fee income
|
(1,076
|
)
|
|
(1,092
|
)
|
||
|
Adjustments to modified NOI (i)
|
(2,675
|
)
|
|
(2,018
|
)
|
||
|
Total modified NOI
|
$
|
41,539
|
|
|
$
|
43,034
|
|
|
(i)
|
Includes adjustments for elimination of termination fee income and GAAP rent adjustments (such as straight-line rent and above/below market lease amortization).
|
|
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
March 31, 2018
|
|
Fair Value as of
|
||||||||
|
|
|
|
|
|
|
March 31,
2018 |
|
December 31,
2017 |
||||||||||||
|
5 year - fixed portion
|
|
12/10/2015
|
|
12/1/2019
|
|
1-Month LIBOR + 1.3%
|
|
2.6510%
|
|
$
|
90,000
|
|
|
$
|
1,404
|
|
|
$
|
1,003
|
|
|
5 year - fixed portion
|
|
12/10/2015
|
|
12/1/2019
|
|
1-Month LIBOR + 1.3%
|
|
2.6525%
|
|
60,000
|
|
|
933
|
|
|
667
|
|
|||
|
Total 5 year, fixed portion
|
|
|
|
|
|
|
$
|
150,000
|
|
|
$
|
2,337
|
|
|
$
|
1,670
|
|
|||
|
|
Cost
|
|
Fair Value
|
|
Fair Value after Hypothetical 10% Decrease in Market Value
|
|
Fair Value after Hypothetical 10%
Increase in Market Value
|
|
Equity securities
|
$4,189
|
|
$4,416
|
|
$3,974
|
|
$4,858
|
|
EXHIBIT NO.
|
DESCRIPTION
|
|
|
|
|
101
|
The following financial information from our Quarterly Report on Form 10-Q for the period ended March 31, 2018, filed with the SEC on May 15, 2018, is formatted in Extensible Business Reporting Language ("XBRL"): (i) Condensed Consolidated Balance Sheets, (ii) Condensed Consolidated Statements of Operations and Comprehensive Income, (iii) Condensed Consolidated Statements of Equity, (iv) Condensed Consolidated Statements of Cash Flows (v) Notes to Condensed Consolidated Financial Statements (tagged as blocks of text).
|
|
|
|
|
|
* Filed as part of this Quarterly Report on Form 10-Q
|
|
Date:
|
May 15, 2018
|
|
By:
|
/s/ Thomas P. McGuinness
|
|
|
|
|
Name:
|
Thomas P. McGuinness
|
|
Title:
|
President and Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
|
|
Date:
|
May 15, 2018
|
|
By:
|
/s/ Michael E. Podboy
|
|
|
|
|
Name:
|
Michael E. Podboy
|
|
Title:
|
Executive Vice President, Chief Financial Officer, Chief Investment Officer and Treasurer (Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|