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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
27-1106076
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
11501 Northlake Drive
Cincinnati, Ohio
|
45249
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Title of Each Class
|
|
Name of Each Exchange on Which Registered
|
|
None
|
|
None
|
|
|
|
Large Accelerated Filer
|
¨
|
Accelerated Filer
|
¨
|
|
|
|
|
|
|
Non-Accelerated Filer
|
þ
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
•
|
the continuation, renewal or enforcement of our agreements with Phillips Edison and its affiliates, including the PE-NTR Agreement and property management agreement;
|
|
•
|
sales of properties and other investments to third parties, which entitle PE-NTR to disposition fees and possible subordinated incentive fees;
|
|
•
|
acquisitions of properties and other investments from other Phillips Edison-sponsored programs;
|
|
•
|
acquisitions of properties and other investments from third parties, which entitle PE-NTR to acquisition and asset-management compensation;
|
|
•
|
borrowings to acquire properties and other investments, as acquisitions and investments increase the acquisition fees and asset-management compensation payable to PE-NTR;
|
|
•
|
whether and when we seek to list our common stock on a national securities exchange, which listing could entitle PE-NTR to a subordinated incentive listing fee; and
|
|
•
|
whether and when we seek to sell the company or its assets, which sale could entitle PE-NTR to a subordinated participation in net sales proceeds.
|
|
•
|
stagger our board of directors into three classes;
|
|
•
|
require a two-thirds stockholder vote for removal of directors;
|
|
•
|
provide that only the board can fix the size of the board; and
|
|
•
|
require that special stockholder meetings may only be called by holders of a majority of the voting shares entitled to be cast at the meeting.
|
|
•
|
downturns in national, regional, and local economic conditions;
|
|
•
|
increased competition for real estate assets targeted by our investment strategy;
|
|
•
|
adverse local conditions, such as oversupply or reduction in demand for similar properties in an area and changes in real estate zoning laws that may reduce the desirability of real estate in an area;
|
|
•
|
vacancies, changes in market rental rates and the need to periodically repair, renovate and re-let space;
|
|
•
|
changes in interest rates and the availability of permanent mortgage financing, which may render the sale of a property or loan difficult or unattractive;
|
|
•
|
changes in tax, real estate, environmental, and zoning laws;
|
|
•
|
periods of high interest rates and tight money supply; and
|
|
•
|
the illiquidity of real estate investments generally.
|
|
•
|
In order to continue to qualify as a REIT, we must distribute annually at least 90% of our REIT taxable income (which is determined without regard to the dividends paid deduction or net capital gain for this purpose) to our stockholders.
|
|
•
|
To the extent that we satisfy the distribution requirement but distribute less than 100% of our REIT taxable income, we will be subject to federal corporate income tax on the undistributed income.
|
|
•
|
We will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions we pay in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years.
|
|
•
|
If we have net income from the sale of foreclosure property that we hold primarily for sale to customers in the ordinary course of business or other non-qualifying income from foreclosure property, we must pay a tax on that income at the highest corporate income tax rate.
|
|
•
|
If we sell an asset, other than foreclosure property, that we hold primarily for sale to customers in the ordinary course of business and do not qualify for a safe harbor in the Code, our gain would be subject to the 100% “prohibited transaction” tax.
|
|
•
|
Any domestic taxable REIT subsidiary, or TRS, of ours will be subject to federal corporate income tax on its income, and on any non-arm’s-length transactions between us and any TRS, for instance, excessive rents charged to a TRS could be subject to a 100% tax.
|
|
•
|
We may be subject to tax on income from certain activities conducted as a result of taking title to collateral.
|
|
•
|
We may be subject to state or local income, property and transfer taxes, such as mortgage recording taxes.
|
|
•
|
the investment is consistent with their fiduciary and other obligations under ERISA and the Code;
|
|
•
|
the investment is made in accordance with the documents and instruments governing the plan or IRA, including the plan’s or account’s investment policy;
|
|
•
|
the investment satisfies the prudence and diversification requirements of Sections 404(a)(1)(B) and 404(a)(1)(C) of ERISA and other applicable provisions of ERISA and the Code;
|
|
•
|
the investment in our shares, for which no public market currently exists, is consistent with the liquidity needs of the plan or IRA;
|
|
•
|
the investment will not produce an unacceptable amount of “unrelated business taxable income” for the plan or IRA;
|
|
•
|
our stockholders will be able to comply with the requirements under ERISA and the Code to value the assets of the plan or IRA annually; and
|
|
•
|
the investment will not constitute a prohibited transaction under Section 406 of ERISA or Section 4975 of the Code.
|
|
State
|
|
GLA
(1)
|
|
% GLA
|
|
ABR
(2)
|
|
% ABR
|
|
ABR/Leased Square Foot
|
|
% Leased
|
|
Number of Properties
|
|||||||||
|
Florida
|
|
1,927
|
|
|
11.5
|
%
|
|
$
|
25,865
|
|
|
13.0
|
%
|
|
$
|
13.83
|
|
|
97.0
|
%
|
|
25
|
|
|
Georgia
|
|
1,915
|
|
|
11.5
|
%
|
|
19,657
|
|
|
9.9
|
%
|
|
10.80
|
|
|
95.1
|
%
|
|
20
|
|
||
|
Ohio
|
|
1,888
|
|
|
11.3
|
%
|
|
18,064
|
|
|
9.1
|
%
|
|
9.92
|
|
|
96.4
|
%
|
|
14
|
|
||
|
Illinois
|
|
894
|
|
|
5.3
|
%
|
|
11,010
|
|
|
5.6
|
%
|
|
13.06
|
|
|
94.3
|
%
|
|
7
|
|
||
|
Texas
|
|
818
|
|
|
4.9
|
%
|
|
14,314
|
|
|
7.2
|
%
|
|
17.89
|
|
|
97.7
|
%
|
|
5
|
|
||
|
Massachusetts
|
|
767
|
|
|
4.6
|
%
|
|
9,554
|
|
|
4.8
|
%
|
|
12.92
|
|
|
96.4
|
%
|
|
6
|
|
||
|
California
|
|
713
|
|
|
4.3
|
%
|
|
12,746
|
|
|
6.4
|
%
|
|
18.93
|
|
|
94.5
|
%
|
|
7
|
|
||
|
Virginia
|
|
681
|
|
|
4.1
|
%
|
|
10,250
|
|
|
5.2
|
%
|
|
15.78
|
|
|
95.4
|
%
|
|
6
|
|
||
|
North Carolina
|
|
609
|
|
|
3.6
|
%
|
|
8,069
|
|
|
4.1
|
%
|
|
13.54
|
|
|
97.8
|
%
|
|
7
|
|
||
|
Pennsylvania
|
|
600
|
|
|
3.6
|
%
|
|
5,698
|
|
|
2.9
|
%
|
|
9.74
|
|
|
97.5
|
%
|
|
4
|
|
||
|
Colorado
|
|
592
|
|
|
3.5
|
%
|
|
6,229
|
|
|
3.1
|
%
|
|
10.88
|
|
|
96.7
|
%
|
|
6
|
|
||
|
Tennessee
|
|
526
|
|
|
3.1
|
%
|
|
3,777
|
|
|
1.9
|
%
|
|
7.33
|
|
|
98.0
|
%
|
|
2
|
|
||
|
Michigan
|
|
525
|
|
|
3.1
|
%
|
|
3,510
|
|
|
1.8
|
%
|
|
7.03
|
|
|
95.2
|
%
|
|
3
|
|
||
|
Arizona
|
|
507
|
|
|
3.0
|
%
|
|
4,796
|
|
|
2.4
|
%
|
|
11.78
|
|
|
80.2
|
%
|
|
4
|
|
||
|
South Carolina
|
|
465
|
|
|
2.8
|
%
|
|
5,739
|
|
|
2.9
|
%
|
|
13.64
|
|
|
90.6
|
%
|
|
6
|
|
||
|
Kentucky
|
|
424
|
|
|
2.5
|
%
|
|
4,156
|
|
|
2.1
|
%
|
|
10.18
|
|
|
96.4
|
%
|
|
3
|
|
||
|
Minnesota
|
|
410
|
|
|
2.5
|
%
|
|
5,211
|
|
|
2.6
|
%
|
|
13.04
|
|
|
97.4
|
%
|
|
5
|
|
||
|
Iowa
|
|
360
|
|
|
2.2
|
%
|
|
2,957
|
|
|
1.5
|
%
|
|
8.32
|
|
|
98.8
|
%
|
|
3
|
|
||
|
Indiana
|
|
345
|
|
|
2.1
|
%
|
|
3,571
|
|
|
1.8
|
%
|
|
10.39
|
|
|
99.6
|
%
|
|
2
|
|
||
|
Oregon
|
|
338
|
|
|
2.0
|
%
|
|
4,611
|
|
|
2.3
|
%
|
|
13.92
|
|
|
98.1
|
%
|
|
4
|
|
||
|
New Mexico
|
|
326
|
|
|
2.0
|
%
|
|
4,130
|
|
|
2.1
|
%
|
|
14.88
|
|
|
85.1
|
%
|
|
3
|
|
||
|
Wisconsin
|
|
259
|
|
|
1.5
|
%
|
|
2,402
|
|
|
1.2
|
%
|
|
9.64
|
|
|
96.2
|
%
|
|
3
|
|
||
|
Maryland
|
|
228
|
|
|
1.4
|
%
|
|
4,149
|
|
|
2.1
|
%
|
|
18.36
|
|
|
99.2
|
%
|
|
2
|
|
||
|
Washington
|
|
170
|
|
|
1.0
|
%
|
|
2,314
|
|
|
1.2
|
%
|
|
14.37
|
|
|
94.5
|
%
|
|
2
|
|
||
|
Connecticut
|
|
124
|
|
|
0.7
|
%
|
|
1,716
|
|
|
0.9
|
%
|
|
14.80
|
|
|
93.3
|
%
|
|
1
|
|
||
|
Nevada
|
|
118
|
|
|
0.7
|
%
|
|
1,968
|
|
|
1.0
|
%
|
|
17.04
|
|
|
97.9
|
%
|
|
1
|
|
||
|
Missouri
|
|
112
|
|
|
0.7
|
%
|
|
861
|
|
|
0.4
|
%
|
|
7.67
|
|
|
100.0
|
%
|
|
1
|
|
||
|
Kansas
|
|
77
|
|
|
0.5
|
%
|
|
998
|
|
|
0.5
|
%
|
|
13.27
|
|
|
97.9
|
%
|
|
1
|
|
||
|
|
|
16,718
|
|
|
100.0
|
%
|
|
$
|
198,322
|
|
|
100.0
|
%
|
|
$
|
12.41
|
|
|
95.6
|
%
|
|
153
|
|
|
(1)
|
Gross leasable area (“GLA”) is defined as the portion of the total square feet of a building that is available for tenant leasing.
|
|
(2)
|
We calculate annualized base rent (“ABR”) as monthly contractual rent as of December 31,
2016
, multiplied by 12 months.
|
|
Year
|
|
Number of Leases Expiring
|
|
Leased Square Feet Expiring
|
|
% of Leased Square Feet Expiring
|
|
ABR
|
|
% of Total Portfolio ABR
|
|||||
|
2017
(1)
|
|
351
|
|
1,059
|
|
|
6.6
|
%
|
|
$
|
15,752
|
|
|
7.9
|
%
|
|
2018
|
|
358
|
|
1,711
|
|
|
10.7
|
%
|
|
21,990
|
|
|
11.1
|
%
|
|
|
2019
|
|
402
|
|
1,987
|
|
|
12.4
|
%
|
|
26,790
|
|
|
13.5
|
%
|
|
|
2020
|
|
297
|
|
1,719
|
|
|
10.8
|
%
|
|
21,892
|
|
|
11.0
|
%
|
|
|
2021
|
|
332
|
|
2,085
|
|
|
13.0
|
%
|
|
24,268
|
|
|
12.2
|
%
|
|
|
2022
|
|
135
|
|
1,399
|
|
|
8.8
|
%
|
|
12,914
|
|
|
6.5
|
%
|
|
|
2023
|
|
101
|
|
1,525
|
|
|
9.5
|
%
|
|
19,061
|
|
|
9.6
|
%
|
|
|
2024
|
|
128
|
|
1,191
|
|
|
7.5
|
%
|
|
11,871
|
|
|
6.1
|
%
|
|
|
2025
|
|
104
|
|
727
|
|
|
4.5
|
%
|
|
11,076
|
|
|
5.6
|
%
|
|
|
2026
|
|
113
|
|
881
|
|
|
5.5
|
%
|
|
13,134
|
|
|
6.7
|
%
|
|
|
Thereafter
|
|
129
|
|
1,699
|
|
|
10.7
|
%
|
|
19,574
|
|
|
9.8
|
%
|
|
|
|
|
2,450
|
|
15,983
|
|
|
100.0
|
%
|
|
$
|
198,322
|
|
|
100.0
|
%
|
|
(1)
|
Subsequent to December 31,
2016
, we renewed
55
of the
351
leases expiring in 2017, which accounts for
282,310
total square feet and total ABR of
$5.1 million
.
|
|
Tenant Type
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
|
ABR
|
|
% of ABR
|
|||||
|
Grocery anchor
|
|
8,482
|
|
|
53.1
|
%
|
|
$
|
80,102
|
|
|
40.4
|
%
|
|
National & regional
(1)
|
|
5,232
|
|
|
32.7
|
%
|
|
76,436
|
|
|
38.5
|
%
|
|
|
Local
|
|
2,269
|
|
|
14.2
|
%
|
|
41,784
|
|
|
21.1
|
%
|
|
|
|
|
15,983
|
|
|
100.0
|
%
|
|
$
|
198,322
|
|
|
100.0
|
%
|
|
(1)
|
We define national tenants as those tenants that operate in at least three states. Regional tenants are defined as those tenants that have at least three locations.
|
|
Tenant Industry
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
|
ABR
|
|
% of ABR
|
|||||
|
Grocery
|
|
8,482
|
|
|
53.1
|
%
|
|
$
|
80,102
|
|
|
40.4
|
%
|
|
Retail Stores
|
|
3,782
|
|
|
23.7
|
%
|
|
45,407
|
|
|
22.9
|
%
|
|
|
Services
|
|
2,397
|
|
|
15.0
|
%
|
|
45,246
|
|
|
22.8
|
%
|
|
|
Restaurant
|
|
1,322
|
|
|
8.2
|
%
|
|
27,567
|
|
|
13.9
|
%
|
|
|
|
|
15,983
|
|
|
100.0
|
%
|
|
$
|
198,322
|
|
|
100.0
|
%
|
|
Tenant
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
|
ABR
|
|
% of ABR
|
|
Number of Locations
(1)
|
||||||
|
Kroger
|
|
2,155
|
|
|
13.5
|
%
|
|
$
|
16,814
|
|
|
8.5
|
%
|
|
38
|
|
|
Publix
|
|
1,457
|
|
|
9.1
|
%
|
|
15,020
|
|
|
7.6
|
%
|
|
31
|
|
|
|
Walmart
|
|
1,121
|
|
|
7.0
|
%
|
|
4,419
|
|
|
2.2
|
%
|
|
9
|
|
|
|
Albertsons-Safeway
|
|
828
|
|
|
5.2
|
%
|
|
8,606
|
|
|
4.3
|
%
|
|
14
|
|
|
|
Giant Eagle
|
|
560
|
|
|
3.5
|
%
|
|
5,396
|
|
|
2.7
|
%
|
|
7
|
|
|
|
Ahold Delhaize
|
|
555
|
|
|
3.5
|
%
|
|
8,352
|
|
|
4.2
|
%
|
|
10
|
|
|
|
SUPERVALU
|
|
273
|
|
|
1.7
|
%
|
|
2,382
|
|
|
1.2
|
%
|
|
4
|
|
|
|
Raley's
|
|
193
|
|
|
1.2
|
%
|
|
3,422
|
|
|
1.7
|
%
|
|
3
|
|
|
|
Sprouts Farmers Market
|
|
168
|
|
|
1.0
|
%
|
|
1,797
|
|
|
0.9
|
%
|
|
5
|
|
|
|
Winn-Dixie
|
|
147
|
|
|
0.9
|
%
|
|
1,545
|
|
|
0.8
|
%
|
|
3
|
|
|
|
Hy-Vee
|
|
127
|
|
|
0.8
|
%
|
|
527
|
|
|
0.3
|
%
|
|
2
|
|
|
|
Schnuck's
|
|
121
|
|
|
0.8
|
%
|
|
1,459
|
|
|
0.7
|
%
|
|
2
|
|
|
|
BJ's Wholesale Club
|
|
115
|
|
|
0.7
|
%
|
|
1,223
|
|
|
0.6
|
%
|
|
1
|
|
|
|
Coborn's
|
|
108
|
|
|
0.7
|
%
|
|
1,388
|
|
|
0.7
|
%
|
|
2
|
|
|
|
H-E-B
|
|
81
|
|
|
0.5
|
%
|
|
1,210
|
|
|
0.6
|
%
|
|
1
|
|
|
|
Price Chopper
|
|
68
|
|
|
0.4
|
%
|
|
844
|
|
|
0.4
|
%
|
|
1
|
|
|
|
Big Y
|
|
65
|
|
|
0.4
|
%
|
|
1,091
|
|
|
0.6
|
%
|
|
1
|
|
|
|
Food 4 Less (PAQ)
|
|
59
|
|
|
0.4
|
%
|
|
1,046
|
|
|
0.5
|
%
|
|
1
|
|
|
|
Fresh Market
|
|
59
|
|
|
0.4
|
%
|
|
841
|
|
|
0.4
|
%
|
|
3
|
|
|
|
Trader Joe's
|
|
55
|
|
|
0.3
|
%
|
|
934
|
|
|
0.5
|
%
|
|
4
|
|
|
|
URM Stores, Inc.
|
|
51
|
|
|
0.3
|
%
|
|
537
|
|
|
0.3
|
%
|
|
1
|
|
|
|
Save Mart
|
|
50
|
|
|
0.3
|
%
|
|
399
|
|
|
0.2
|
%
|
|
1
|
|
|
|
Marc's
|
|
36
|
|
|
0.2
|
%
|
|
400
|
|
|
0.2
|
%
|
|
1
|
|
|
|
Fresh Thyme Farmers Market
|
|
30
|
|
|
0.2
|
%
|
|
450
|
|
|
0.2
|
%
|
|
1
|
|
|
|
|
|
8,482
|
|
|
53.1
|
%
|
|
$
|
80,102
|
|
|
40.4
|
%
|
|
146
|
|
|
(1)
|
Number of locations excludes (a) 30 auxiliary leases with grocery anchors such as fuel stations, pharmacies, and liquor stores, (b) four locations where we do not own the portion of the shopping center that contains the grocery anchor, and (c) four locations that have non-grocery anchors. Number of locations also includes one shopping center that has two grocery anchor tenants.
|
|
|
Low
|
|
High
|
||||
|
Investment in Real Estate Assets
|
$
|
2,627,700
|
|
|
$
|
2,841,200
|
|
|
|
|
|
|
||||
|
Other Assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
10,838
|
|
|
10,838
|
|
||
|
Restricted cash
|
6,762
|
|
|
6,762
|
|
||
|
Accounts receivable
|
24,930
|
|
|
24,930
|
|
||
|
Prepaid expenses and other assets
|
5,532
|
|
|
5,532
|
|
||
|
Total other assets
|
$
|
48,062
|
|
|
$
|
48,062
|
|
|
|
|
|
|
||||
|
Liabilities:
|
|
|
|
||||
|
Notes payable and credit facility
|
$
|
813,409
|
|
|
$
|
813,409
|
|
|
Mark to market of debt
|
12,756
|
|
|
12,756
|
|
||
|
Accounts payable and accrued expenses
|
69
|
|
|
69
|
|
||
|
Security deposits
|
5,000
|
|
|
5,000
|
|
||
|
Total liabilities
|
$
|
831,234
|
|
|
$
|
831,234
|
|
|
|
|
|
|
||||
|
Net Asset Value
|
$
|
1,844,528
|
|
|
$
|
2,058,028
|
|
|
|
|
|
|
||||
|
Common stock outstanding
|
185,377
|
|
|
185,377
|
|
||
|
|
|
|
|
||||
|
Net Asset Value Per Share
|
$
|
9.95
|
|
|
$
|
11.10
|
|
|
|
Range in Values
|
|
Overall capitalization rate
|
6.25% - 6.75%
|
|
Terminal capitalization rate
|
6.70% - 7.20%
|
|
Discount rate
|
7.25% - 7.75%
|
|
|
Resulting Range in Estimated Value Per Share
|
||||||
|
|
Increase of 25 Basis Points
|
|
Decrease of 25 Basis Points
|
|
Increase of 5%
|
|
Decrease of 5%
|
|
Terminal capitalization rate
|
$9.73 to $10.81
|
|
$10.28 to $11.47
|
|
$9.63 to $10.71
|
|
$10.41 to $11.59
|
|
Discount rate
|
$9.74 to $10.85
|
|
$10.26 to $11.42
|
|
$9.61 to $10.73
|
|
$10.40 to $11.54
|
|
•
|
a stockholder would be able to resell his or her shares at the estimated value per share;
|
|
•
|
a stockholder would ultimately realize distributions per share equal to the Company’s estimated value per share upon liquidation of the Company’s assets and settlement of its liabilities or a sale of the Company;
|
|
•
|
the Company’s shares of common stock would trade at the estimated value per share on a national securities exchange;
|
|
•
|
a third party would offer the estimated value per share in an arm’s-length transaction to purchase all or substantially all of the Company’s shares of common stock;
|
|
•
|
another independent third-party appraiser or third-party valuation firm would agree with the Company’s estimated value per share; or
|
|
•
|
the methodologies used to calculate the Company’s estimated value per share would be acceptable to FINRA or for compliance with Employee Retirement Income Security Act of 1974 reporting requirements.
|
|
|
2016
|
|
2015
|
||||
|
Distributions paid to common stockholders
|
$
|
123,141
|
|
|
$
|
123,190
|
|
|
Distribution Period
|
|
Date Distribution Paid
|
|
Gross Amount of Distribution Paid
|
||
|
December 1, 2016, through December 31, 2016
|
|
1/3/2017
|
|
$
|
10,506
|
|
|
January 1, 2017, through January 31, 2017
|
|
2/1/2017
|
|
10,520
|
|
|
|
February 1, 2017, through February 28, 2017
|
|
3/1/2017
|
|
9,284
|
|
|
|
•
|
Unless the shares are being repurchased in connection with a stockholder’s death, “qualifying disability,” or “determination of incompetence,” we may not repurchase shares unless the stockholder has held the shares for one year.
|
|
•
|
During any calendar year, we may repurchase no more than 5% of the weighted-average number of shares outstanding during the prior calendar year.
|
|
•
|
We have no obligation to repurchase shares if the repurchase would violate the restrictions on distributions under Maryland law, which prohibits distributions that would cause a corporation to fail to meet statutory tests of solvency.
|
|
•
|
The cash available for repurchases on any particular date will generally be limited to the proceeds from the DRIP during the preceding four fiscal quarters, less any cash already used for repurchases since the beginning of the same period; however, subject to the limitations described above, we may use other sources of cash at the discretion of the board of directors. The limitations described above do not apply to shares repurchased due to a stockholder’s death, “qualifying disability,” or “determination of incompetence.”
|
|
•
|
Only those stockholders who purchased their shares from us or received their shares from us (directly or indirectly) through one or more non-cash transactions may be able to participate in the SRP. In other words, once our shares are transferred for value by a stockholder, the transferee and all subsequent holders of the shares are not eligible to participate in the SRP.
|
|
•
|
The board of directors reserves the right, in its sole discretion, at any time and from time to time, to reject any request for repurchase.
|
|
|
|
2016
|
|
2015
|
||||
|
Shares repurchased
|
|
2,019
|
|
|
7,386
|
|
||
|
Cost of repurchases
|
|
$
|
20,301
|
|
|
$
|
74,469
|
|
|
Average repurchase price
(1)
|
|
$
|
10.05
|
|
|
$
|
10.08
|
|
|
(1)
|
The average repurchase price for
2016
is comprised of shares repurchased in connection with our SRP and tender offer.
|
|
Period
|
|
Total Number of Shares Redeemed
|
|
Average Price Paid per Share
(1)
|
|
Total Number of Shares Purchased as Part of a Publicly Announced Plan or Program
(2)
|
|
Approximate Dollar Value of Shares Available That May Yet Be Redeemed Under the Program
|
||||
|
October 2016
|
|
1,092
|
|
|
$
|
10.20
|
|
|
1,092
|
|
|
(3)
|
|
November 2016
|
|
115
|
|
|
10.20
|
|
|
115
|
|
|
(3)
|
|
|
December 2016
|
|
59
|
|
|
10.20
|
|
|
59
|
|
|
(3)
|
|
|
(1)
|
On August 24, 2015, our board of directors established an estimated value per share of our common stock of $10.20, which was reaffirmed on April 14, 2016. Effective as of that date, the repurchase price per share for all stockholders is equal to the estimated value per share.
|
|
(2)
|
All purchases of our equity securities by us in the three months ended December 31,
2016
, were made pursuant to the SRP. We announced the commencement of the SRP on August 12, 2010, and it was subsequently amended on September 29, 2011.
|
|
(3)
|
We currently limit the dollar value and number of shares that may yet be repurchased under the SRP as described above. See below regarding funding limitations during the fourth quarter of 2016 and beyond.
|
|
As of and for the years ended December 31, 2016, 2015, 2014, 2013, and 2012
|
|||||||||||||||||||||
|
(In thousands, except per share amounts)
|
|||||||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
||||||||||||
|
Balance Sheet Data:
(1)
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Investment in real estate assets at cost
|
$
|
2,584,005
|
|
|
$
|
2,350,033
|
|
|
$
|
2,201,235
|
|
|
$
|
1,136,074
|
|
|
$
|
291,175
|
|
||
|
Cash and cash equivalents
|
8,224
|
|
|
40,680
|
|
|
15,649
|
|
|
460,250
|
|
|
7,654
|
|
|||||||
|
Total assets
|
2,380,188
|
|
|
2,226,248
|
|
|
2,141,196
|
|
|
1,716,256
|
|
|
324,308
|
|
|||||||
|
Mortgages and loans payable
|
1,056,156
|
|
|
845,515
|
|
|
640,889
|
|
|
195,601
|
|
|
157,905
|
|
|||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Total revenues
|
$
|
257,730
|
|
|
$
|
242,099
|
|
|
$
|
188,215
|
|
|
$
|
73,165
|
|
|
$
|
17,550
|
|
||
|
Property operating expenses
|
(41,890
|
)
|
|
(38,399
|
)
|
|
(32,919
|
)
|
|
(11,896
|
)
|
|
(2,957
|
)
|
|||||||
|
Real estate tax expenses
|
(36,627
|
)
|
|
(35,285
|
)
|
|
(25,262
|
)
|
|
(9,658
|
)
|
|
(2,055
|
)
|
|||||||
|
General and administrative expenses
|
(31,804
|
)
|
|
(15,829
|
)
|
|
(8,632
|
)
|
|
(4,346
|
)
|
|
(1,717
|
)
|
|||||||
|
Acquisition expenses
|
(5,803
|
)
|
|
(5,404
|
)
|
|
(17,430
|
)
|
|
(18,772
|
)
|
|
(3,981
|
)
|
|||||||
|
Vesting of Class B units for asset management services
(2)
|
—
|
|
|
—
|
|
|
(27,853
|
)
|
|
—
|
|
|
—
|
|
|||||||
|
Interest expense, net
|
(32,458
|
)
|
|
(32,390
|
)
|
|
(20,360
|
)
|
|
(10,511
|
)
|
|
(3,020
|
)
|
|||||||
|
Net income (loss)
|
9,043
|
|
|
13,561
|
|
|
(22,635
|
)
|
|
(12,350
|
)
|
|
(4,273
|
)
|
|||||||
|
Net income (loss) attributable to stockholders
|
8,932
|
|
|
13,360
|
|
|
(22,635
|
)
|
|
(12,404
|
)
|
|
(3,346
|
)
|
|||||||
|
Other Operational Data:
(3)(4)
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
NOI
|
$
|
173,910
|
|
|
$
|
163,017
|
|
|
$
|
125,816
|
|
|
$
|
50,152
|
|
|
$
|
12,493
|
|
||
|
Funds from operations (“FFO”)
|
108,782
|
|
|
113,357
|
|
|
56,513
|
|
|
12,769
|
|
|
1,209
|
|
|||||||
|
Modified funds from operations (“MFFO”)
|
106,256
|
|
|
112,671
|
|
|
94,552
|
|
|
28,982
|
|
|
4,295
|
|
|||||||
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cash flows provided by operating activities
|
$
|
103,076
|
|
|
$
|
106,073
|
|
|
$
|
75,671
|
|
|
$
|
18,540
|
|
|
$
|
4,033
|
|
||
|
Cash flows used in investing activities
|
(226,217
|
)
|
|
(110,774
|
)
|
|
(715,772
|
)
|
|
(776,219
|
)
|
|
(198,478
|
)
|
|||||||
|
Cash flows provided by financing activities
|
90,685
|
|
|
29,732
|
|
|
195,500
|
|
|
1,210,275
|
|
|
195,130
|
|
|||||||
|
Per Share Data:
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net income (loss) per share—basic and diluted
|
$
|
0.05
|
|
|
$
|
0.07
|
|
|
$
|
(0.13
|
)
|
|
$
|
(0.18
|
)
|
|
$
|
(0.51
|
)
|
||
|
Common distributions declared
|
$
|
0.67
|
|
|
$
|
0.67
|
|
|
$
|
0.67
|
|
|
$
|
0.67
|
|
|
$
|
0.65
|
|
||
|
Weighted-average shares outstanding—basic
|
183,876
|
|
|
183,678
|
|
|
179,280
|
|
|
70,227
|
|
|
6,509
|
|
|||||||
|
Weighted-average shares outstanding—diluted
|
186,665
|
|
|
186,394
|
|
|
179,280
|
|
|
70,227
|
|
|
6,509
|
|
|||||||
|
(1)
|
Certain prior period balance sheet amounts have been restated to conform with the adoption of Accounting Standards Update (“ASU”) 2015-03,
Simplifying the Presentation of Debt Issuance Costs
.
|
|
(2)
|
Refer to Note 2 to our consolidated financial statements in this Annual Report on Form 10-K for discussion of our significant accounting policies.
|
|
(3)
|
See Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations - Non-GAAP Measures, for further discussion and for a reconciliation of the non-GAAP financial measures to net income (loss).
|
|
(4)
|
Certain prior period amounts have been restated to conform with current year presentation.
|
|
|
Total Portfolio as of December 31, 2016
|
|
Property Acquisitions During the Year Ended December 31, 2016
|
||
|
Number of properties
(1)
|
153
|
|
|
7
|
|
|
Number of states
|
28
|
|
|
6
|
|
|
Total square feet (in thousands)
|
16,718
|
|
|
1,348
|
|
|
Leased % of rentable square feet
|
95.6
|
%
|
|
93.3
|
%
|
|
Average remaining lease term (in years)
(2)
|
5.4
|
|
|
6.0
|
|
|
(1)
|
The number of properties does not include additional real estate purchased adjacent to previously acquired centers.
|
|
(2)
|
The average remaining lease term in years excludes future options to extend the term of the lease.
|
|
Standard
|
|
Description
|
|
Date of Adoption
|
|
Effect on the Financial Statements or Other Significant Matters
|
|
ASU 2014-09, Revenue from Contracts with Customers (Topic 606)
|
|
This update outlines a comprehensive model for entities to use in accounting for revenue arising from contracts with customers. ASU 2014-09 states that “an entity recognizes 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 goods or services.” While ASU 2014-09 specifically references contracts with customers, it may apply to certain other transactions such as the sale of real estate or equipment. In 2015, the FASB provided for a one-year deferral of the effective date for ASU 2014-09, making it effective for annual reporting periods beginning after December 15, 2017.
|
|
January 1, 2018
|
|
Our revenue-producing contracts are primarily leases that are not within the scope of this standard. As a result, we do not expect the adoption of this standard to have a material impact on our rental income. We continue to evaluate the effect of this standard on our other sources of revenue. These include reimbursement amounts we receive from tenants for operating expenses such as real estate taxes, insurance, and other common area maintenance. However, we currently do not believe the adoption of this standard will significantly affect the timing of the recognition of our reimbursement revenue.
|
|
ASU 2016-02, Leases (Topic 842)
|
|
This update amends existing guidance by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. This update is effective for annual reporting periods beginning after December 15, 2018, but early adoption is permitted.
|
|
January 1, 2019
|
|
We are currently evaluating the impact the adoption of this standard will have on our consolidated financial statements.
|
|
|
|
|
|
|
Favorable (Unfavorable) Change
|
|||||||||
|
(In thousands, except per share amounts)
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|||||||
|
Total revenues
|
$
|
257,730
|
|
|
$
|
242,099
|
|
|
$
|
15,631
|
|
|
6.5
|
%
|
|
Property operating expenses
|
(41,890
|
)
|
|
(38,399
|
)
|
|
(3,491
|
)
|
|
(9.1
|
)%
|
|||
|
Real estate tax expenses
|
(36,627
|
)
|
|
(35,285
|
)
|
|
(1,342
|
)
|
|
(3.8
|
)%
|
|||
|
General and administrative expenses
|
(31,804
|
)
|
|
(15,829
|
)
|
|
(15,975
|
)
|
|
(100.9
|
)%
|
|||
|
Acquisition expenses
|
(5,803
|
)
|
|
(5,404
|
)
|
|
(399
|
)
|
|
(7.4
|
)%
|
|||
|
Depreciation and amortization
|
(106,095
|
)
|
|
(101,479
|
)
|
|
(4,616
|
)
|
|
(4.5
|
)%
|
|||
|
Interest expense, net
|
(32,458
|
)
|
|
(32,390
|
)
|
|
(68
|
)
|
|
(0.2
|
)%
|
|||
|
Other income, net
|
5,990
|
|
|
248
|
|
|
5,742
|
|
|
NM
|
|
|||
|
Net income
|
9,043
|
|
|
13,561
|
|
|
(4,518
|
)
|
|
(33.3
|
)%
|
|||
|
Net income attributable to noncontrolling interests
|
(111
|
)
|
|
(201
|
)
|
|
90
|
|
|
44.8
|
%
|
|||
|
Net income attributable to stockholders
|
$
|
8,932
|
|
|
$
|
13,360
|
|
|
$
|
(4,428
|
)
|
|
(33.1
|
)%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net income per share—basic and diluted
|
$
|
0.05
|
|
|
$
|
0.07
|
|
|
$
|
(0.02
|
)
|
|
(28.6
|
)%
|
|
|
|
|
|
|
Favorable (Unfavorable) Change
|
|||||||||
|
(In thousands, except per share amounts)
|
2015
|
|
2014
|
|
$
|
|
%
|
|||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|||||||
|
Total revenues
|
$
|
242,099
|
|
|
$
|
188,215
|
|
|
$
|
53,884
|
|
|
28.6
|
%
|
|
Property operating expenses
|
(38,399
|
)
|
|
(32,919
|
)
|
|
(5,480
|
)
|
|
(16.6
|
)%
|
|||
|
Real estate tax expenses
|
(35,285
|
)
|
|
(25,262
|
)
|
|
(10,023
|
)
|
|
(39.7
|
)%
|
|||
|
General and administrative expenses
|
(15,829
|
)
|
|
(8,632
|
)
|
|
(7,197
|
)
|
|
(83.4
|
)%
|
|||
|
Acquisition expenses
|
(5,404
|
)
|
|
(17,430
|
)
|
|
12,026
|
|
|
69.0
|
%
|
|||
|
Vesting of Class B units for asset management services
|
—
|
|
|
(27,853
|
)
|
|
27,853
|
|
|
100.0
|
%
|
|||
|
Depreciation and amortization
|
(101,479
|
)
|
|
(79,160
|
)
|
|
(22,319
|
)
|
|
(28.2
|
)%
|
|||
|
Interest expense, net
|
(32,390
|
)
|
|
(20,360
|
)
|
|
(12,030
|
)
|
|
(59.1
|
)%
|
|||
|
Other income, net
|
248
|
|
|
766
|
|
|
(518
|
)
|
|
(67.6
|
)%
|
|||
|
Net income (loss)
|
13,561
|
|
|
(22,635
|
)
|
|
36,196
|
|
|
159.9
|
%
|
|||
|
Net income attributable to noncontrolling interests
|
(201
|
)
|
|
—
|
|
|
(201
|
)
|
|
NM
|
|
|||
|
Net income (loss) attributable to stockholders
|
$
|
13,360
|
|
|
$
|
(22,635
|
)
|
|
$
|
35,995
|
|
|
159.0
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net income (loss) per share—basic and diluted
|
$
|
0.07
|
|
|
$
|
(0.13
|
)
|
|
$
|
0.20
|
|
|
153.8
|
%
|
|
|
|
Total Deals
|
|
Inline Deals
(1)
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
New leases:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
163
|
|
|
186
|
|
|
156
|
|
|
179
|
|
||||
|
Square footage (in thousands)
|
|
483
|
|
|
586
|
|
|
351
|
|
|
360
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
6,973
|
|
|
$
|
8,001
|
|
|
$
|
6,001
|
|
|
$
|
6,250
|
|
|
Average rent per square foot (“PSF”)
|
|
$
|
14.43
|
|
|
$
|
13.66
|
|
|
$
|
17.12
|
|
|
$
|
17.36
|
|
|
Average cost PSF of executing new leases
(2)(3)
|
|
$
|
32.07
|
|
|
$
|
30.36
|
|
|
$
|
35.64
|
|
|
$
|
36.13
|
|
|
Weighted average lease term (in years)
|
|
9.9
|
|
|
8.0
|
|
|
7.3
|
|
|
7.2
|
|
||||
|
Renewals and options:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
321
|
|
|
259
|
|
|
301
|
|
|
246
|
|
||||
|
Square footage (in thousands)
|
|
1,639
|
|
|
1,247
|
|
|
593
|
|
|
574
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
19,581
|
|
|
$
|
16,703
|
|
|
$
|
12,686
|
|
|
$
|
11,571
|
|
|
Average rent PSF
|
|
$
|
11.95
|
|
|
$
|
13.39
|
|
|
$
|
21.39
|
|
|
$
|
20.15
|
|
|
Average rent PSF prior to renewals
|
|
$
|
10.87
|
|
|
$
|
12.10
|
|
|
$
|
18.94
|
|
|
$
|
17.60
|
|
|
Percentage increase in average rent PSF
|
|
9.9
|
%
|
|
10.7
|
%
|
|
12.9
|
%
|
|
14.5
|
%
|
||||
|
Average cost PSF of executing renewals and options
(2)(3)
|
|
$
|
2.67
|
|
|
$
|
3.30
|
|
|
$
|
4.70
|
|
|
$
|
5.05
|
|
|
Weighted average lease term (in years)
|
|
5.3
|
|
|
5.7
|
|
|
5.2
|
|
|
5.0
|
|
||||
|
Portfolio retention rate
(4)
|
|
86.7
|
%
|
|
86.3
|
%
|
|
78.7
|
%
|
|
81.3
|
%
|
||||
|
(1)
|
We consider an inline deal to be a lease for less than 10,000 square feet of gross leasable area (“GLA”).
|
|
(2)
|
The cost of executing new leases, renewals, and options includes leasing commissions, tenant improvement costs, and tenant concessions.
|
|
(3)
|
The costs associated with landlord improvements are excluded for repositioning and redevelopment projects.
|
|
(4)
|
The portfolio retention rate is calculated by dividing (a) total square feet of retained tenants with current period lease expirations by (b) the square feet of leases expiring during the period.
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|||||||
|
Revenues:
|
|
|
|
|
|
|
|
|||||||
|
Rental income
(1)
|
$
|
164,622
|
|
|
$
|
160,515
|
|
|
$
|
4,107
|
|
|
|
|
|
Tenant recovery income
|
56,142
|
|
|
53,737
|
|
|
2,405
|
|
|
|
||||
|
Other property income
|
773
|
|
|
1,111
|
|
|
(338
|
)
|
|
|
||||
|
Total revenues
|
221,537
|
|
|
215,363
|
|
|
6,174
|
|
|
2.9
|
%
|
|||
|
Operating Expenses:
|
|
|
|
|
|
|
|
|||||||
|
Property operating expenses
|
36,784
|
|
|
35,049
|
|
|
1,735
|
|
|
|
||||
|
Real estate taxes
|
31,679
|
|
|
31,945
|
|
|
(266
|
)
|
|
|
||||
|
Total operating expenses
|
68,463
|
|
|
66,994
|
|
|
1,469
|
|
|
2.2
|
%
|
|||
|
Total Same-Center NOI
|
$
|
153,074
|
|
|
$
|
148,369
|
|
|
$
|
4,705
|
|
|
3.2
|
%
|
|
(1)
|
Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.
|
|
|
2016
|
|
2015
(1)
|
||||
|
Net income
|
$
|
9,043
|
|
|
$
|
13,561
|
|
|
Adjusted to exclude:
|
|
|
|
||||
|
Lease buyout income
|
(583
|
)
|
|
(6
|
)
|
||
|
General and administrative expenses
|
31,804
|
|
|
15,829
|
|
||
|
Acquisition expenses
|
5,803
|
|
|
5,404
|
|
||
|
Depreciation and amortization
|
106,095
|
|
|
101,479
|
|
||
|
Interest expense, net
|
32,458
|
|
|
32,390
|
|
||
|
Other income, net
|
(5,990
|
)
|
|
(248
|
)
|
||
|
Net amortization of above- and below-market leases
|
(1,208
|
)
|
|
(821
|
)
|
||
|
Straight-line rental income
|
(3,512
|
)
|
|
(4,571
|
)
|
||
|
NOI
|
173,910
|
|
|
163,017
|
|
||
|
Less: NOI from centers excluded from Same-Center
|
(20,836
|
)
|
|
(14,648
|
)
|
||
|
Total Same-Center NOI
|
$
|
153,074
|
|
|
$
|
148,369
|
|
|
(1)
|
Certain prior period amounts have been restated to conform with current year presentation.
|
|
•
|
acquisition fees and expenses;
|
|
•
|
straight-line rent amounts, both income and expense;
|
|
•
|
amortization of above- or below-market intangible lease assets and liabilities;
|
|
•
|
amortization of discounts and premiums on debt investments;
|
|
•
|
gains or losses from the early extinguishment of debt;
|
|
•
|
gains or losses on the extinguishment of derivatives, except where the trading of such instruments is a fundamental attribute of our operations;
|
|
•
|
gains or losses related to fair value adjustments for derivatives not qualifying for hedge accounting;
|
|
•
|
losses related to the vesting of Class B units issued to PE-NTR and our previous advisor in connection with asset management services provided; and
|
|
•
|
adjustments related to the above items for joint ventures and noncontrolling interests and unconsolidated entities in the application of equity accounting.
|
|
•
|
Adjustments for straight-line rents and amortization of discounts and premiums on debt investments
—GAAP requires rental receipts and discounts and premiums on debt investments to be recognized using various systematic methodologies. This may result in income recognition that could be significantly different than underlying contract terms. By adjusting for these items, MFFO provides useful supplemental information on the realized economic impact of lease terms and debt investments and aligns results with management’s analysis of operating performance. The adjustment to MFFO for straight-line rents, in particular, is made to reflect rent and lease payments from a GAAP accrual basis to a cash basis.
|
|
•
|
Adjustments for amortization of above- or below-market intangible lease assets
—Similar to depreciation and amortization of other real estate-related assets that are excluded from FFO, GAAP implicitly assumes that the value of intangibles diminishes ratably over the lease term and should be recognized in revenue. Since real estate values and market lease rates in the aggregate have historically risen or fallen with market conditions, and the intangible value is not adjusted to reflect these changes, management believes that by excluding these charges, MFFO provides useful supplemental information on the performance of the real estate.
|
|
•
|
Gains or losses related to fair value adjustments for derivatives not qualifying for hedge accounting
—This item relates to a fair value adjustment, which is based on the impact of current market fluctuations and underlying assessments of general market conditions and specific performance of the holding, which may not be directly attributable to current operating performance. As these gains or losses relate to underlying long-term assets and liabilities, management believes MFFO provides useful supplemental information by focusing on the changes in core operating fundamentals rather than changes that may reflect anticipated, but unknown, gains or losses.
|
|
•
|
Adjustment for gains or losses related to early extinguishment of derivatives and debt instruments
—These adjustments are not related to continuing operations. By excluding these items, management believes that MFFO provides supplemental information related to sustainable operations that will be more comparable between other reporting periods and to other real estate operators.
|
|
•
|
Adjustment for losses related to the vesting of Class B units issued in connection with asset management services provided
—Similar to extraordinary items excluded from FFO, this adjustment is nonrecurring and contingent on several factors outside of our control. Furthermore, the expense recognized in 2014 is a cumulative amount related to compensation for asset management services provided since October 1, 2012 and does not relate entirely to the current period in which such loss is recognized. Finally, this expense is a non-cash expense and is not related to our ongoing operating performance.
|
|
|
2016
|
|
2015
(1)
|
|
2014
|
||||||
|
Calculation of FFO
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to stockholders
|
$
|
8,932
|
|
|
$
|
13,360
|
|
|
$
|
(22,635
|
)
|
|
Adjustments:
|
|
|
|
|
|
||||||
|
Depreciation and amortization of real estate assets
|
106,095
|
|
|
101,479
|
|
|
79,160
|
|
|||
|
Gain on sale of property
|
(4,732
|
)
|
|
—
|
|
|
(12
|
)
|
|||
|
Noncontrolling interest
|
(1,513
|
)
|
|
(1,482
|
)
|
|
—
|
|
|||
|
FFO attributable to common stockholders
|
$
|
108,782
|
|
|
$
|
113,357
|
|
|
$
|
56,513
|
|
|
Calculation of MFFO
|
|
|
|
|
|
||||||
|
FFO attributable to common stockholders
|
$
|
108,782
|
|
|
$
|
113,357
|
|
|
$
|
56,513
|
|
|
Adjustments:
|
|
|
|
|
|
||||||
|
Vesting of Class B units for asset management services
|
—
|
|
|
—
|
|
|
27,853
|
|
|||
|
Acquisition expenses
|
5,803
|
|
|
5,404
|
|
|
17,430
|
|
|||
|
(Gain) loss on extinguishment of debt, net
|
(63
|
)
|
|
2,095
|
|
|
—
|
|
|||
|
Net amortization of above- and below-market leases
|
(1,208
|
)
|
|
(821
|
)
|
|
85
|
|
|||
|
Straight-line rental income
|
(3,512
|
)
|
|
(4,571
|
)
|
|
(4,303
|
)
|
|||
|
Amortization of market debt adjustment
|
(2,054
|
)
|
|
(2,685
|
)
|
|
(2,480
|
)
|
|||
|
Change in fair value of derivatives
|
(1,510
|
)
|
|
(118
|
)
|
|
(546
|
)
|
|||
|
Noncontrolling interest
|
18
|
|
|
10
|
|
|
—
|
|
|||
|
MFFO attributable to common stockholders
|
$
|
106,256
|
|
|
$
|
112,671
|
|
|
$
|
94,552
|
|
|
|
|
|
|
|
|
||||||
|
Earnings per common share:
|
|
|
|
|
|
||||||
|
Weighted-average common shares outstanding - basic
|
183,876
|
|
|
183,678
|
|
|
179,280
|
|
|||
|
Weighted-average common shares outstanding - diluted
|
186,665
|
|
|
186,394
|
|
|
179,280
|
|
|||
|
Net income (loss) per share - basic and diluted
|
$
|
0.05
|
|
|
$
|
0.07
|
|
|
$
|
(0.13
|
)
|
|
FFO per share - basic
|
$
|
0.59
|
|
|
$
|
0.62
|
|
|
$
|
0.32
|
|
|
FFO per share - diluted
|
$
|
0.58
|
|
|
$
|
0.61
|
|
|
$
|
0.32
|
|
|
MFFO per share - basic
|
$
|
0.58
|
|
|
$
|
0.61
|
|
|
$
|
0.53
|
|
|
MFFO per share - diluted
|
$
|
0.57
|
|
|
$
|
0.60
|
|
|
$
|
0.53
|
|
|
(1)
|
Certain prior period amounts have been restated to conform with current year presentation.
|
|
|
2016
|
|
2015
|
||||
|
Gross distributions paid
|
$
|
123,141
|
|
|
$
|
123,190
|
|
|
Distributions reinvested through DRIP
|
58,872
|
|
|
63,803
|
|
||
|
Net cash distributions
|
$
|
64,269
|
|
|
$
|
59,387
|
|
|
Net income attributable to stockholders
|
$
|
8,932
|
|
|
$
|
13,360
|
|
|
Net cash provided by operating activities
|
$
|
103,076
|
|
|
$
|
106,073
|
|
|
FFO
(1)
|
$
|
108,782
|
|
|
$
|
113,357
|
|
|
(1)
|
See Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Non-GAAP Measures - Funds from Operations and Modified Funds from Operations, for the definition of FFO, information regarding why we present FFO, as well as for a reconciliation of this non-GAAP financial measure to net income on the Consolidated Statements of Operations.
|
|
|
Payments due by period
|
||||||||||||||||||||||||||
|
|
Total
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
||||||||||||||
|
Long-term debt obligations - principal payments
(1)
|
$
|
1,060,690
|
|
|
$
|
218,164
|
|
|
$
|
45,235
|
|
|
$
|
104,753
|
|
|
$
|
179,744
|
|
|
$
|
190,506
|
|
|
$
|
322,288
|
|
|
Long-term debt obligations - interest payments
(2)
|
124,471
|
|
|
29,790
|
|
|
24,192
|
|
|
21,376
|
|
|
16,715
|
|
|
11,213
|
|
|
21,185
|
|
|||||||
|
Operating lease obligations
|
579
|
|
|
50
|
|
|
31
|
|
|
31
|
|
|
31
|
|
|
31
|
|
|
405
|
|
|||||||
|
Total
|
$
|
1,185,740
|
|
|
$
|
248,004
|
|
|
$
|
69,458
|
|
|
$
|
126,160
|
|
|
$
|
196,490
|
|
|
$
|
201,750
|
|
|
$
|
343,878
|
|
|
(1)
|
The revolving credit facility and term loans have options to extend their maturities to 2018 and 2021, respectively. A maturity date extension for the first or second tranche on the term loans requires the payment of an extension fee of
0.15%
of the outstanding principal amount of the corresponding tranche.
|
|
(2)
|
Future variable-rate interest payments are based on interest rates as of
December 31, 2016
.
|
|
•
|
limits the ratio of debt to total asset value, as defined, to 60% or less with a surge to 65% following a material acquisition;
|
|
•
|
requires the fixed-charge ratio, as defined, to be 1.5 to 1.0 or greater or 1.4 to 1.0 following a material acquisition;
|
|
•
|
limits the ratio of cash dividend payments to FFO, as defined, to be less than 95%.
|
|
Name
|
|
Position(s)
|
|
Age*
|
|
Year First Became a Director
|
|
Jeffrey S. Edison
|
|
Chair of the Board of Directors and Chief Executive Officer
|
|
56
|
|
2009
|
|
Leslie T. Chao
|
|
Independent Director
|
|
60
|
|
2010
|
|
Paul J. Massey, Jr.
|
|
Independent Director
|
|
56
|
|
2014
|
|
Stephen R. Quazzo
|
|
Independent Director
|
|
57
|
|
2013
|
|
Gregory S. Wood
|
|
Independent Director
|
|
58
|
|
2016
|
|
R. Mark Addy
|
|
President and Chief Operating Officer
|
|
54
|
|
N/A
|
|
Devin I. Murphy
|
|
Chief Financial Officer, Treasurer and Secretary
|
|
56
|
|
N/A
|
|
Jennifer L. Robison
|
|
Chief Accounting Officer
|
|
40
|
|
N/A
|
|
Name
|
|
Fees Earned or Paid in Cash
|
|
Stock Awards
(1)
|
|
Total
|
||||||
|
Leslie T. Chao
|
|
$
|
91,751
|
|
|
$
|
25,000
|
|
|
$
|
116,751
|
|
|
Paul J. Massey, Jr.
|
|
81,251
|
|
|
25,000
|
|
|
106,251
|
|
|||
|
Stephen R. Quazzo
|
|
94,251
|
|
|
25,000
|
|
|
119,251
|
|
|||
|
Gregory S. Wood
|
|
64,691
|
|
|
25,000
|
|
|
89,691
|
|
|||
|
Total
|
|
$
|
331,944
|
|
|
$
|
100,000
|
|
|
$
|
431,944
|
|
|
(1)
|
Includes the value of 2,451 shares of restricted stock granted to each of our independent directors August 5, 2016, based on a per share value equal to our estimated value per share of $10.20 as of August 5, 2016. On each of May 31, 2017, May 31, 2018, and May 31, 2019, 613 shares of such restricted stock will vest. An additional 612 shares of restricted stock will vest on May 31, 2020.
|
|
•
|
an annual retainer of $30,000;
|
|
•
|
$1,000 per each board meeting attended;
|
|
•
|
$1,000 per each committee meeting attended;
|
|
•
|
an annual retainer of $5,000 for the chair of the Audit Committee;
|
|
•
|
an annual retainer of $3,000 for the chair of the Conflicts Committee; and
|
|
•
|
a retainer of $55,000 for the chair, and a retainer of $40,000 for the other members, of a special committee of the board of directors that served in 2016.
|
|
•
|
options to purchase shares of our common stock, which may be non-statutory stock options or incentive stock options under the Internal Revenue Code;
|
|
•
|
stock appreciation rights, or SARs, which give the holder the right to receive the difference between the fair market value per share of common stock on the date of exercise over the SAR grant price;
|
|
•
|
performance awards, which are payable in cash or stock upon the attainment of specified performance goals;
|
|
•
|
restricted stock, which is subject to restrictions on transferability and other restrictions set by the plan committee;
|
|
•
|
restricted stock units, which give the holder the right to receive shares of stock, or the equivalent value in cash or other property, in the future, which right is subject to certain restrictions and to risk of forfeiture;
|
|
•
|
deferred stock units, which give the holder the right to receive shares of stock, or the equivalent value in cash or other property, at a future time;
|
|
•
|
distributions equivalents, which entitle the participant to payments equal to any distributions paid on the shares of stock underlying an award; and
|
|
•
|
other stock-based awards at the discretion of the plan committee, including unrestricted stock grants.
|
|
|
|
Equity Compensation Plans Information
|
||||||||
|
Plan Category
|
|
Number of Securities To Be Issued Upon Exercise of Outstanding Options, Warrants, and, Rights
|
|
Weighted-Average Exercise Price of Outstanding Options, Warrants, and, Rights
|
|
Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans
(1)
|
||||
|
Equity compensation plans approved by security holders
|
|
9,804
|
|
(2)
|
$
|
—
|
|
|
8,992,196
|
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total / Weighted Average
|
|
9,804
|
|
|
$
|
—
|
|
|
8,992,196
|
|
|
(1)
|
We have two equity incentive plans as describe above.
|
|
(2)
|
Amount represents the number of shares of restricted stock that were granted to our independent directors and had not yet vested as of February 28, 2017.
|
|
Name and Address of Beneficial Owner
(1)
|
|
Amount and Nature of Beneficial Ownership
(2)
|
|
Percentage
|
|
|
Jeffrey S. Edison
|
|
343,454
|
|
(3)(4)(5)
|
*
|
|
Leslie T. Chao
|
|
27,778
|
|
|
*
|
|
Paul J. Massey, Jr.
|
|
5,208
|
|
|
*
|
|
Stephen R. Quazzo
|
|
64,843
|
|
|
*
|
|
Gregory S. Wood
|
|
—
|
|
|
*
|
|
R. Mark Addy
|
|
14,845
|
|
(5)
|
*
|
|
Devin I. Murphy
|
|
31,331
|
|
|
*
|
|
Jennifer L. Robison
|
|
—
|
|
|
*
|
|
All officers, directors, and director nominees as a group
|
|
719,802
|
|
|
*
|
|
*Less than 1.0%
|
|
|
|
|
|
|
(1)
|
Address of each named beneficial owner is c/o Phillips Edison Grocery Center REIT I, Inc., 11501 Northlake Drive, Cincinnati, Ohio 45249.
|
|
(2)
|
None of the shares are pledged as security.
|
|
(3)
|
PE-NTR has acquired 176,509 shares of common stock from us. Mr. Edison indirectly owns and controls PE-NTR, and therefore has voting and dispositive control of the shares held by PE-NTR.
|
|
(4)
|
Phillips Edison Limited Partnership holds 55,556 shares of common stock. Mr. Edison is the chairman and chief executive officer of the general partner of Phillips Edison Limited Partnership, and therefore has voting and dispositive control of the shares held by Phillips Edison Limited Partnership.
|
|
(5)
|
Excludes 2,367,540 limited partnership units of our operating partnership held by PE-NTR. Mr. Edison indirectly owns and controls PE-NTR. It is anticipated that Mr. Addy will be assigned 142,052 of these limited partnership units in connection with a listing or a liquidity event for our stockholders provided that he continues to be employed with an affiliate of our company at the time of the event. In accordance with the terms of the Partnership Agreement, units of limited partnership of our operating partnership are exchangeable for cash or, at the option of our operating partnership, shares of our common stock. However, under the PE-NTR Agreement, PE-NTR is prohibited from exercising any rights it may have to exchange any units of limited partnership for cash or shares of our common stock until the occurrence of a listing or a liquidity event for our stockholders.
|
|
|
|
2016
|
|
2015
|
||||
|
Audit fees
|
|
$
|
613,800
|
|
|
$
|
603,800
|
|
|
Audit-related fees
|
|
19,000
|
|
|
23,600
|
|
||
|
Tax fees
|
|
3,895
|
|
|
245,560
|
|
||
|
All other fees
|
|
—
|
|
|
—
|
|
||
|
Total fees
|
|
$
|
636,695
|
|
|
$
|
872,960
|
|
|
Ex.
|
Description
|
|
|
Articles of Amendment
|
|
3.1
|
Fourth Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed July 15, 2014)
|
|
3.2
|
Articles of Amendment (incorporated by reference to Exhibit 3.3 to the Company’s Annual Report on Form 10-K filed March 9, 2015)
|
|
|
Bylaws
|
|
3.3
|
Amended and Restated Bylaws (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on for 8-K filed August 1, 2014)
|
|
|
Restrictions on Transferability of Common Stock
|
|
4.1
|
Statement regarding restrictions on transferability of shares of common stock (to appear on stock certificate or to be sent upon request and without charge to stockholders issued shares without certificates) (incorporated by reference to Exhibit 4.2 to Pre-Effective Amendment No. 1 to the Company’s Registration Statement on Form S-11 (No. 333-164313) filed March 1, 2010)
|
|
|
Dividend Reinvestment Plan
|
|
4.2
|
Amended and Restated Dividend Reinvestment Plan (incorporated by reference to Appendix A to the prospectus dated February 12, 2016. included in the Company’s Registration Statement on Form S-3 (No. 333-209506) filed February 12, 2016)
|
|
|
Share Repurchase Program
|
|
4.3
|
Second Amended and Restated Share Repurchase Program (incorporated by reference to Exhibit 99.2 to the Company’s Current Report on Form 8-K filed April 15, 2016)
|
|
|
Agreement of Limited Partnership of Operating Partnership
|
|
4.4
|
Second Amended and Restated Agreement of Limited Partnership of Phillips Edison - ARC Shopping Center Operating Partnership, L.P., dated December 1, 2014 (incorporated by reference to Exhibit 4.4 to the Company’s Annual Report on Form 10-K filed March 9, 2015)
|
|
4.5
|
First Amendment to Second Amended and Restated Agreement of Limited Partnership of Phillips Edison Grocery Center Operating Partnership I, L.P., dated October 1, 2015 (incorporated by reference to Exhibit 4.1 to the Company’s Quarterly Report on Form 10-Q filed November 12, 2015)
|
|
|
Incentive Plans
|
|
10.1
|
Amended and Restated 2010 Independent Director Stock Plan (incorporated by reference to Exhibit 10.3 to Pre-Effective Amendment No. 5 to the Company’s Registration Statement on Form S-11 (No. 333-164313) filed August 11, 2010) **
|
|
10.2
|
Form of Restricted Stock Grant Agreement for Independent Director Stock Plan (incorporated by reference to Exhibit 99.2 to the Company’s Registration Statement on Form S-8 (No. 333-212876) filed August 3, 2016) **
|
|
10.3
|
2010 Long-Term Incentive Plan (incorporated by reference to Exhibit 10.5 to Pre-Effective Amendment No. 5 to the Company’s Registration Statement on Form S-11 (No. 333-164313) filed August 11, 2010) **
|
|
|
Property Management, Leasing and Construction Management Agreement
|
|
10.4
|
Amended and Restated Property Management, Leasing and Construction Management Agreement by and among the Company, Phillips Edison - ARC Shopping Center Operating Partnership, L.P. and Phillips Edison & Company, Ltd., dated June 1, 2014 (incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q filed August 7, 2014)
|
|
|
Credit Agreement
|
|
10.5
|
Credit Agreement among Phillips Edison Grocery Center Operating Partnership I, L.P., the Company, the Lenders party thereto, PNC Bank, National Association as Administrative Agent, and Capital One National Association, Fifth Third Bank, and Regions Bank as Co-Syndication Agents dated September 16, 2016 (incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q filed November 3, 2016)
|
|
|
Advisory Agreement
|
|
10.6
|
Advisory Agreement by and between the Company and Phillips Edison NTR LLC, dated December 3, 2014 (incorporated by reference to Exhibit 10.9 to the Company’s Annual Report on Form 10-K filed March 9, 2015)
|
|
10.7
|
First Amendment to Advisory Agreement by and between the Company and Phillips Edison NTR LLC, dated October 1, 2015 (incorporated by reference to Exhibit 10.2 to the Company’s Quarterly Report on Form 10-Q filed November 12, 2015)
|
|
10.8
|
Second Amendment to Advisory Agreement by and between the Company and Phillips Edison NTR LLC, dated November 3, 2015 (incorporated by reference to Exhibit 10.8 to the Company’s Annual Report on Form 10-K filed March 3, 2016)
|
|
|
|
|
21.1
|
Subsidiaries of the Company*
|
|
23.1
|
Consent of Deloitte & Touche LLP*
|
|
31.1
|
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
|
|
31.2
|
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*
|
|
32.1
|
Certification of Principal Executive Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002*
|
|
32.2
|
Certification of Principal Financial Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002*
|
|
99.1
|
Consent of Duff & Phelps, LLC*
|
|
101.1
|
The following information from the Company’s annual report on Form 10-K for the year ended December 31, 2016, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations and Comprehensive Income (Loss); (iii) Consolidated Statements of Equity; and (iv) Consolidated Statements of Cash Flows*
|
|
Financial Statements
|
|
Page
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
*
|
All schedules other than the one listed in the index have been omitted as the required information is either not applicable or the information is already presented in the consolidated financial statements or the related notes.
|
|
|
2016
|
|
2015
|
||||
|
ASSETS
|
|
|
|
||||
|
Investment in real estate:
|
|
|
|
||||
|
Land and improvements
|
$
|
796,192
|
|
|
$
|
719,430
|
|
|
Building and improvements
|
1,532,888
|
|
|
1,397,050
|
|
||
|
Acquired in-place lease assets
|
212,916
|
|
|
194,242
|
|
||
|
Acquired above-market lease assets
|
42,009
|
|
|
39,311
|
|
||
|
Total investment in real estate assets
|
2,584,005
|
|
|
2,350,033
|
|
||
|
Accumulated depreciation and amortization
|
(334,348
|
)
|
|
(232,102
|
)
|
||
|
Total investment in real estate assets, net
|
2,249,657
|
|
|
2,117,931
|
|
||
|
Cash and cash equivalents
|
8,224
|
|
|
40,680
|
|
||
|
Restricted cash
|
41,722
|
|
|
6,833
|
|
||
|
Other assets, net
|
80,585
|
|
|
60,804
|
|
||
|
Total assets
|
$
|
2,380,188
|
|
|
$
|
2,226,248
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Mortgages and loans payable, net
|
$
|
1,056,156
|
|
|
$
|
845,515
|
|
|
Acquired below-market lease intangibles, net
|
43,032
|
|
|
39,782
|
|
||
|
Accounts payable – affiliates
|
4,571
|
|
|
5,278
|
|
||
|
Accounts payable and other liabilities
|
51,642
|
|
|
43,881
|
|
||
|
Total liabilities
|
1,155,401
|
|
|
934,456
|
|
||
|
Commitments and contingencies (Note 8)
|
—
|
|
|
—
|
|
||
|
Equity:
|
|
|
|
|
|
||
|
Preferred stock, $0.01 par value per share, 10,000 shares authorized, zero shares issued and outstanding at
|
|
|
|
||||
|
December 31, 2016 and 2015
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value per share, 1,000,000 shares authorized, 185,062 and 181,308 shares issued and
|
|
|
|
||||
|
outstanding at December 31, 2016 and 2015, respectively
|
1,851
|
|
|
1,813
|
|
||
|
Additional paid-in capital
|
1,627,098
|
|
|
1,588,541
|
|
||
|
Accumulated other comprehensive income
|
10,587
|
|
|
22
|
|
||
|
Accumulated deficit
|
(438,155
|
)
|
|
(323,761
|
)
|
||
|
Total stockholders’ equity
|
1,201,381
|
|
|
1,266,615
|
|
||
|
Noncontrolling interests
|
23,406
|
|
|
25,177
|
|
||
|
Total equity
|
1,224,787
|
|
|
1,291,792
|
|
||
|
Total liabilities and equity
|
$
|
2,380,188
|
|
|
$
|
2,226,248
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Revenues:
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
193,561
|
|
|
$
|
182,064
|
|
|
$
|
142,216
|
|
|
Tenant recovery income
|
63,131
|
|
|
58,675
|
|
|
44,993
|
|
|||
|
Other property income
|
1,038
|
|
|
1,360
|
|
|
1,006
|
|
|||
|
Total revenues
|
257,730
|
|
|
242,099
|
|
|
188,215
|
|
|||
|
Expenses:
|
|
|
|
|
|
|
|
|
|||
|
Property operating
|
41,890
|
|
|
38,399
|
|
|
32,919
|
|
|||
|
Real estate taxes
|
36,627
|
|
|
35,285
|
|
|
25,262
|
|
|||
|
General and administrative
|
31,804
|
|
|
15,829
|
|
|
8,632
|
|
|||
|
Acquisition expenses
|
5,803
|
|
|
5,404
|
|
|
17,430
|
|
|||
|
Vesting of Class B units for asset management services
|
—
|
|
|
—
|
|
|
27,853
|
|
|||
|
Depreciation and amortization
|
106,095
|
|
|
101,479
|
|
|
79,160
|
|
|||
|
Total expenses
|
222,219
|
|
|
196,396
|
|
|
191,256
|
|
|||
|
Other:
|
|
|
|
|
|
|
|
|
|||
|
Interest expense, net
|
(32,458
|
)
|
|
(32,390
|
)
|
|
(20,360
|
)
|
|||
|
Other income, net
|
5,990
|
|
|
248
|
|
|
766
|
|
|||
|
Net income (loss)
|
9,043
|
|
|
13,561
|
|
|
(22,635
|
)
|
|||
|
Net income attributable to noncontrolling interests
|
(111
|
)
|
|
(201
|
)
|
|
—
|
|
|||
|
Net income (loss) attributable to stockholders
|
$
|
8,932
|
|
|
$
|
13,360
|
|
|
$
|
(22,635
|
)
|
|
Earnings per common share:
|
|
|
|
|
|
|
|||||
|
Net income (loss) per share - basic and diluted
|
$
|
0.05
|
|
|
$
|
0.07
|
|
|
$
|
(0.13
|
)
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
||||||
|
Basic
|
183,876
|
|
|
183,678
|
|
|
179,280
|
|
|||
|
Diluted
|
186,665
|
|
|
186,394
|
|
|
179,280
|
|
|||
|
|
|
|
|
|
|
||||||
|
Comprehensive income (loss):
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
9,043
|
|
|
$
|
13,561
|
|
|
$
|
(22,635
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
|
Unrealized gain (loss) on derivatives
|
6,979
|
|
|
(3,128
|
)
|
|
—
|
|
|||
|
Reclassification of derivative loss (gain) to interest expense
|
3,586
|
|
|
3,150
|
|
|
(690
|
)
|
|||
|
Comprehensive income (loss)
|
19,608
|
|
|
13,583
|
|
|
(23,325
|
)
|
|||
|
Comprehensive income attributable to noncontrolling interests
|
(111
|
)
|
|
(201
|
)
|
|
—
|
|
|||
|
Comprehensive income (loss) attributable to stockholders
|
$
|
19,497
|
|
|
$
|
13,382
|
|
|
$
|
(23,325
|
)
|
|
|
Common Stock
|
|
Additional Paid-In Capital
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Accumulated Deficit
|
|
Total Stockholders’ Equity
|
|
Noncontrolling Interest
|
|
Total Equity
|
|||||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|||||||||||||||||||||
|
Balance at January 1, 2014
|
175,595
|
|
|
$
|
1,756
|
|
|
$
|
1,538,185
|
|
|
$
|
690
|
|
|
$
|
(71,192
|
)
|
|
$
|
1,469,439
|
|
|
$
|
93
|
|
|
$
|
1,469,532
|
|
|
Issuance of common stock
|
256
|
|
|
2
|
|
|
2,532
|
|
|
—
|
|
|
—
|
|
|
2,534
|
|
|
—
|
|
|
2,534
|
|
|||||||
|
Share repurchases
|
(346
|
)
|
|
(4
|
)
|
|
(4,912
|
)
|
|
—
|
|
|
—
|
|
|
(4,916
|
)
|
|
—
|
|
|
(4,916
|
)
|
|||||||
|
Change in redeemable common stock
|
—
|
|
|
—
|
|
|
(29,878
|
)
|
|
—
|
|
|
—
|
|
|
(29,878
|
)
|
|
—
|
|
|
(29,878
|
)
|
|||||||
|
Dividend reinvestment plan (“DRIP”)
|
6,626
|
|
|
66
|
|
|
62,884
|
|
|
—
|
|
|
—
|
|
|
62,950
|
|
|
—
|
|
|
62,950
|
|
|||||||
|
Change in unrealized loss on interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
(690
|
)
|
|
—
|
|
|
(690
|
)
|
|
—
|
|
|
(690
|
)
|
|||||||
|
Common distributions declared, $0.67 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(120,148
|
)
|
|
(120,148
|
)
|
|
—
|
|
|
(120,148
|
)
|
|||||||
|
Issuance of partnership units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,806
|
|
|
23,806
|
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,135
|
)
|
|
(1,135
|
)
|
|||||||
|
Offering costs
|
—
|
|
|
—
|
|
|
(1,158
|
)
|
|
—
|
|
|
—
|
|
|
(1,158
|
)
|
|
—
|
|
|
(1,158
|
)
|
|||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,635
|
)
|
|
(22,635
|
)
|
|
—
|
|
|
(22,635
|
)
|
|||||||
|
Balance at December 31, 2014
|
182,131
|
|
|
$
|
1,820
|
|
|
$
|
1,567,653
|
|
|
$
|
—
|
|
|
$
|
(213,975
|
)
|
|
$
|
1,355,498
|
|
|
$
|
22,764
|
|
|
$
|
1,378,262
|
|
|
Share repurchases
|
(7,386
|
)
|
|
(73
|
)
|
|
(72,727
|
)
|
|
—
|
|
|
—
|
|
|
(72,800
|
)
|
|
—
|
|
|
(72,800
|
)
|
|||||||
|
Change in redeemable common stock
|
—
|
|
|
—
|
|
|
29,878
|
|
|
—
|
|
|
—
|
|
|
29,878
|
|
|
—
|
|
|
29,878
|
|
|||||||
|
DRIP
|
6,563
|
|
|
66
|
|
|
63,737
|
|
|
—
|
|
|
—
|
|
|
63,803
|
|
|
—
|
|
|
63,803
|
|
|||||||
|
Change in unrealized gain on interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
22
|
|
|
—
|
|
|
22
|
|
|||||||
|
Common distributions declared, $0.67 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(123,146
|
)
|
|
(123,146
|
)
|
|
—
|
|
|
(123,146
|
)
|
|||||||
|
Issuance of partnership units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,047
|
|
|
4,047
|
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,835
|
)
|
|
(1,835
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,360
|
|
|
13,360
|
|
|
201
|
|
|
13,561
|
|
|||||||
|
Balance at December 31, 2015
|
181,308
|
|
|
$
|
1,813
|
|
|
$
|
1,588,541
|
|
|
$
|
22
|
|
|
$
|
(323,761
|
)
|
|
$
|
1,266,615
|
|
|
$
|
25,177
|
|
|
$
|
1,291,792
|
|
|
Share repurchases
|
(2,019
|
)
|
|
(20
|
)
|
|
(20,281
|
)
|
|
—
|
|
|
—
|
|
|
(20,301
|
)
|
|
—
|
|
|
(20,301
|
)
|
|||||||
|
DRIP
|
5,773
|
|
|
58
|
|
|
58,814
|
|
|
—
|
|
|
—
|
|
|
58,872
|
|
|
—
|
|
|
58,872
|
|
|||||||
|
Change in unrealized loss on interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
10,565
|
|
|
—
|
|
|
10,565
|
|
|
—
|
|
|
10,565
|
|
|||||||
|
Common distributions declared, $0.67 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(123,326
|
)
|
|
(123,326
|
)
|
|
—
|
|
|
(123,326
|
)
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,882
|
)
|
|
(1,882
|
)
|
|||||||
|
Share-based compensation
|
—
|
|
|
—
|
|
|
24
|
|
|
—
|
|
|
—
|
|
|
24
|
|
|
—
|
|
|
24
|
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,932
|
|
|
8,932
|
|
|
111
|
|
|
9,043
|
|
|||||||
|
Balance at December 31, 2016
|
185,062
|
|
|
$
|
1,851
|
|
|
$
|
1,627,098
|
|
|
$
|
10,587
|
|
|
$
|
(438,155
|
)
|
|
$
|
1,201,381
|
|
|
$
|
23,406
|
|
|
$
|
1,224,787
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net income (loss)
|
$
|
9,043
|
|
|
$
|
13,561
|
|
|
$
|
(22,635
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
|||
|
Depreciation and amortization
|
103,282
|
|
|
98,367
|
|
|
76,554
|
|
|||
|
Vesting of Class B units for asset management services
|
—
|
|
|
—
|
|
|
27,853
|
|
|||
|
Net amortization of above- and below-market leases
|
(1,208
|
)
|
|
(821
|
)
|
|
85
|
|
|||
|
Amortization of deferred financing expense
|
4,936
|
|
|
5,084
|
|
|
3,861
|
|
|||
|
(Gain) loss on sale of properties and disposal of real estate assets
|
(4,356
|
)
|
|
(190
|
)
|
|
23
|
|
|||
|
Loss on write-off of capitalized leasing commissions and deferred financing expense
|
317
|
|
|
2,260
|
|
|
112
|
|
|||
|
Straight-line rental income
|
(3,512
|
)
|
|
(4,571
|
)
|
|
(4,303
|
)
|
|||
|
Other
|
(1,485
|
)
|
|
(118
|
)
|
|
(546
|
)
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|||
|
Other assets
|
(9,916
|
)
|
|
(13,473
|
)
|
|
(16,889
|
)
|
|||
|
Accounts payable - affiliates
|
(865
|
)
|
|
4,145
|
|
|
147
|
|
|||
|
Accounts payable and other liabilities
|
6,840
|
|
|
1,829
|
|
|
11,409
|
|
|||
|
Net cash provided by operating activities
|
103,076
|
|
|
106,073
|
|
|
75,671
|
|
|||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|||
|
Real estate acquisitions
|
(201,111
|
)
|
|
(91,142
|
)
|
|
(710,799
|
)
|
|||
|
Capital expenditures
|
(26,117
|
)
|
|
(21,870
|
)
|
|
(15,805
|
)
|
|||
|
Proceeds from sale of real estate
|
—
|
|
|
2,268
|
|
|
7,256
|
|
|||
|
Change in restricted cash and investments
|
1,011
|
|
|
(30
|
)
|
|
3,056
|
|
|||
|
Proceeds from sale of derivative
|
—
|
|
|
—
|
|
|
520
|
|
|||
|
Net cash used in investing activities
|
(226,217
|
)
|
|
(110,774
|
)
|
|
(715,772
|
)
|
|||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|||
|
Net change in credit facility
|
35,969
|
|
|
(150,700
|
)
|
|
291,700
|
|
|||
|
Proceeds from mortgages and loans payable
|
255,000
|
|
|
400,000
|
|
|
—
|
|
|||
|
Payments on mortgages and loans payable
|
(110,875
|
)
|
|
(77,324
|
)
|
|
(28,636
|
)
|
|||
|
Payments of deferred financing expenses
|
(3,115
|
)
|
|
(6,711
|
)
|
|
(7,566
|
)
|
|||
|
Distributions paid, net of DRIP
|
(64,269
|
)
|
|
(59,387
|
)
|
|
(56,612
|
)
|
|||
|
Distributions to noncontrolling interests
|
(1,724
|
)
|
|
(1,677
|
)
|
|
(1,135
|
)
|
|||
|
Repurchases of common stock
|
(20,301
|
)
|
|
(74,469
|
)
|
|
(3,323
|
)
|
|||
|
Proceeds from issuance of common stock
|
—
|
|
|
—
|
|
|
2,534
|
|
|||
|
Payment of offering costs
|
—
|
|
|
—
|
|
|
(1,462
|
)
|
|||
|
Net cash provided by financing activities
|
90,685
|
|
|
29,732
|
|
|
195,500
|
|
|||
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(32,456
|
)
|
|
25,031
|
|
|
(444,601
|
)
|
|||
|
CASH AND CASH EQUIVALENTS:
|
|
|
|
|
|
|
|
|
|||
|
Beginning of period
|
40,680
|
|
|
15,649
|
|
|
460,250
|
|
|||
|
End of period
|
$
|
8,224
|
|
|
$
|
40,680
|
|
|
$
|
15,649
|
|
|
|
|
|
|
|
|
||||||
|
SUPPLEMENTAL CASH FLOW DISCLOSURE, INCLUDING NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|||||||||||
|
Cash paid for interest
|
$
|
29,709
|
|
|
$
|
27,583
|
|
|
$
|
17,808
|
|
|
Fair value of assumed debt
|
33,326
|
|
|
34,341
|
|
|
189,006
|
|
|||
|
Assumed interest rate swap
|
—
|
|
|
—
|
|
|
714
|
|
|||
|
Accrued capital expenditures
|
3,256
|
|
|
2,340
|
|
|
3,148
|
|
|||
|
Change in offering costs payable to sponsor(s)
|
—
|
|
|
(75
|
)
|
|
(304
|
)
|
|||
|
Change in distributions payable
|
185
|
|
|
(44
|
)
|
|
586
|
|
|||
|
Change in distributions payable - noncontrolling interests
|
158
|
|
|
158
|
|
|
—
|
|
|||
|
Change in accrued share repurchase obligation
|
—
|
|
|
(1,669
|
)
|
|
1,593
|
|
|||
|
Distributions reinvested
|
58,872
|
|
|
63,803
|
|
|
62,950
|
|
|||
|
Like-kind exchange of real estate:
|
|
|
|
|
|
||||||
|
Restricted cash proceeds from sale of real estate assets
|
35,900
|
|
|
—
|
|
|
—
|
|
|||
|
•
|
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.
|
|
|
2016
|
|
2015
|
||
|
Ordinary income
|
28.22
|
%
|
|
40.45
|
%
|
|
Return of capital
|
71.78
|
%
|
|
59.55
|
%
|
|
Total
|
100.00
|
%
|
|
100.00
|
%
|
|
Standard
|
|
Description
|
|
Date of Adoption
|
|
Effect on the Financial Statements or Other Significant Matters
|
|
ASU 2014-09, Revenue from Contracts with Customers (Topic 606)
|
|
This update outlines a comprehensive model for entities to use in accounting for revenue arising from contracts with customers. ASU 2014-09 states that “an entity recognizes 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 goods or services.” While ASU 2014-09 specifically references contracts with customers, it may apply to certain other transactions such as the sale of real estate or equipment. In 2015, the FASB provided for a one-year deferral of the effective date for ASU 2014-09, making it effective for annual reporting periods beginning after December 15, 2017.
|
|
January 1, 2018
|
|
Our revenue-producing contracts are primarily leases that are not within the scope of this standard. As a result, we do not expect the adoption of this standard to have a material impact on our rental income. We continue to evaluate the effect of this standard on our other sources of revenue. These include reimbursement amounts we receive from tenants for operating expenses such as real estate taxes, insurance, and other common area maintenance. However, we currently do not believe the adoption of this standard will significantly affect the timing of the recognition of our reimbursement revenue.
|
|
ASU 2016-02, Leases (Topic 842)
|
|
This update amends existing guidance by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. This update is effective for annual reporting periods beginning after December 15, 2018, but early adoption is permitted.
|
|
January 1, 2019
|
|
We are currently evaluating the impact the adoption of this standard will have on our consolidated financial statements.
|
|
ASU 2016-18, Statement of Cash Flows (Topic 230)
|
|
This update amends existing guidance in order to clarify the classification and presentation of restricted cash on the statement of cash flows. It is effective for annual reporting periods beginning after December 15, 2017, but early adoption is permitted.
|
|
January 1, 2018
|
|
We are currently evaluating the impact the adoption of this standard will have on our consolidated financial statements.
|
|
ASU 2017-01, Business Combinations (Topic 805)
|
|
This update amends existing guidance in order to clarify when an integrated set of assets and activities is considered a business. It is effective for annual reporting periods beginning after December 15, 2017, but early adoption is permitted.
|
|
January 1, 2017
|
|
On January 1, 2017, we adopted this standard. We expect that most of our acquisition activity will no longer be considered a business combination under the new guidance and will instead be classified as an asset acquisition. As a result, most acquisition-related expenses that would have been recorded on our consolidated statements of operations and comprehensive income (loss) as Acquisition Expense will be capitalized and amortized over the life of the related assets. This change is only applicable to acquisitions after January 1, 2017.
|
|
•
|
Acquired Intangible Lease Assets was separated into Acquired In-Place Lease Assets and Acquired Above-Market Lease Assets.
|
|
•
|
Change in Fair Value of Derivatives was reclassified to Other.
|
|
|
|
2016
|
|
2015
|
||||
|
Fair value
|
|
$
|
1,056,990
|
|
|
$
|
880,854
|
|
|
Recorded value
(1)
|
|
1,065,180
|
|
|
854,079
|
|
||
|
(1)
|
Recorded value does not include deferred financing costs of
$9.0 million
and
$8.6 million
as of December 31,
2016
and
2015
, respectively.
|
|
|
2016
|
|
2015
|
||||
|
Derivative asset:
|
|
|
|
||||
|
Interest rate swaps designated as hedging instruments - Term Loans
|
$
|
11,916
|
|
|
$
|
22
|
|
|
Derivative liability:
|
|
|
|
||||
|
Interest rate swap not designated as hedging instrument - mortgage note
|
262
|
|
|
442
|
|
||
|
|
2016
|
|
2015
|
||||
|
Land and improvements
|
$
|
78,908
|
|
|
$
|
40,031
|
|
|
Building and improvements
|
140,145
|
|
|
76,908
|
|
||
|
Acquired in-place leases
|
21,506
|
|
|
11,664
|
|
||
|
Acquired above-market leases
|
3,559
|
|
|
1,400
|
|
||
|
Acquired below-market leases
|
(10,198
|
)
|
|
(3,967
|
)
|
||
|
Total assets and lease liabilities acquired
|
233,920
|
|
|
126,036
|
|
||
|
Less: Fair value of assumed debt at acquisition
|
33,326
|
|
|
34,341
|
|
||
|
Net assets acquired
|
$
|
200,594
|
|
|
$
|
91,695
|
|
|
|
|
2016
|
|
2015
|
|
Acquired in-place leases
|
|
11
|
|
13
|
|
Acquired above-market leases
|
|
6
|
|
8
|
|
Acquired below-market leases
|
|
19
|
|
19
|
|
|
|
2016
|
|
2015
|
||||
|
Revenue
|
|
$
|
7,450
|
|
|
$
|
8,359
|
|
|
Acquisition expenses
|
|
4,275
|
|
|
2,408
|
|
||
|
Net loss
|
|
2,664
|
|
|
1,533
|
|
||
|
|
|
For the Year Ended December 31,
|
||||||
|
(in thousands)
|
|
2016
|
|
2015
|
||||
|
Pro forma revenues
|
|
$
|
273,112
|
|
|
$
|
267,633
|
|
|
Pro forma net income attributable to stockholders
|
|
11,290
|
|
|
18,192
|
|
||
|
|
2016
|
|
2015
|
||||
|
Acquired in-place leases
|
$
|
212,916
|
|
|
$
|
194,242
|
|
|
Acquired above-market leases
|
42,009
|
|
|
39,311
|
|
||
|
Total acquired intangible lease assets
|
254,925
|
|
|
233,553
|
|
||
|
Accumulated amortization
|
(111,790
|
)
|
|
(79,669
|
)
|
||
|
Net acquired intangible lease assets
|
$
|
143,135
|
|
|
$
|
153,884
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Acquired in-place leases
|
$
|
28,812
|
|
|
$
|
29,970
|
|
|
$
|
24,697
|
|
|
Acquired above-market leases
|
5,228
|
|
|
5,819
|
|
|
4,996
|
|
|||
|
Total
|
$
|
34,040
|
|
|
$
|
35,789
|
|
|
$
|
29,693
|
|
|
|
In-Place Leases
|
|
Above-Market Leases
|
||||
|
2017
|
$
|
27,465
|
|
|
$
|
4,622
|
|
|
2018
|
22,272
|
|
|
3,842
|
|
||
|
2019
|
16,970
|
|
|
3,201
|
|
||
|
2020
|
11,647
|
|
|
2,737
|
|
||
|
2021
|
9,060
|
|
|
2,148
|
|
||
|
|
Interest Rate
(1)
|
|
2016
|
|
2015
|
|||||
|
Revolving credit facility
(2)(3)
|
2.02
|
%
|
|
$
|
176,969
|
|
|
$
|
141,000
|
|
|
Term loan due 2019
(2)
|
2.46
|
%
|
|
100,000
|
|
|
100,000
|
|
||
|
Term loan due 2020
(2)
|
2.65
|
%
|
|
175,000
|
|
|
175,000
|
|
||
|
Term loan due 2021
|
1.97%-2.80%
|
|
|
125,000
|
|
|
125,000
|
|
||
|
Term loan due 2023
|
2.42
|
%
|
|
255,000
|
|
|
—
|
|
||
|
Mortgages payable
(4)
|
3.22%-7.91%
|
|
|
228,721
|
|
|
306,435
|
|
||
|
Assumed market debt adjustments, net
(5)
|
|
|
4,490
|
|
|
6,644
|
|
|||
|
Deferred financing costs
(6)
|
|
|
(9,024
|
)
|
|
(8,564
|
)
|
|||
|
Total
|
|
|
$
|
1,056,156
|
|
|
$
|
845,515
|
|
|
|
(1)
|
Includes the effects of derivative financial instruments (see Notes
3
and
9
).
|
|
(2)
|
The revolving credit facility and term loans have options to extend their maturities to 2018 and 2021, respectively. A maturity date extension for the first or second tranche on the term loans requires the payment of an extension fee of
0.15%
of the outstanding principal amount of the corresponding tranche.
|
|
(3)
|
The gross borrowings under our revolving credit facility were
$590.8 million
,
$297.8 million
, and
$306.7 million
during the years ended December 31,
2016
,
2015
, and
2014
, respectively. The gross payments on our revolving credit facility were
$554.8 million
,
$448.5 million
, and
$15.0 million
during the years ended December 31,
2016
,
2015
, and
2014
, respectively.
|
|
(4)
|
Due to the non-recourse nature of our fixed rate mortgages, the assets and liabilities of the related properties are neither available to pay the debts of the consolidated property-holding limited liability companies nor constitute obligations of such consolidated limited liability companies as of December 31,
2016
.
|
|
(5)
|
Net of accumulated amortization of
$6.1 million
and
$6.5 million
as of December 31,
2016
and
2015
, respectively.
|
|
(6)
|
Net of accumulated amortization of
$3.9 million
and
$2.8 million
as of December 31,
2016
and
2015
, respectively. Deferred financing costs related to the revolving credit facility were
$2.2 million
and
$4.7 million
, as of December 31,
2016
and
2015
, respectively, which is net of accumulated amortization of
$6.7 million
and
$4.8 million
, respectively.
|
|
|
2016
|
|
2015
|
||||
|
As to interest rate:
(1)
|
|
|
|
||||
|
Fixed-rate debt
|
$
|
615,721
|
|
|
$
|
693,435
|
|
|
Variable-rate debt
|
444,969
|
|
|
154,000
|
|
||
|
Total
|
$
|
1,060,690
|
|
|
$
|
847,435
|
|
|
As to collateralization:
|
|
|
|
||||
|
Unsecured debt
|
$
|
831,969
|
|
|
$
|
541,000
|
|
|
Secured debt
|
228,721
|
|
|
306,435
|
|
||
|
Total
|
$
|
1,060,690
|
|
|
$
|
847,435
|
|
|
(1)
|
Includes the effects of derivative financial instruments (see Notes
3
and
9
).
|
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Revolving credit facility
(1)
|
$
|
176,969
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
176,969
|
|
|
Term loans
|
—
|
|
|
—
|
|
|
100,000
|
|
|
175,000
|
|
|
125,000
|
|
|
255,000
|
|
|
655,000
|
|
|||||||
|
Mortgages payable
|
41,195
|
|
|
45,235
|
|
|
4,753
|
|
|
4,744
|
|
|
65,506
|
|
|
67,288
|
|
|
228,721
|
|
|||||||
|
Total maturing debt
|
$
|
218,164
|
|
|
$
|
45,235
|
|
|
$
|
104,753
|
|
|
$
|
179,744
|
|
|
$
|
190,506
|
|
|
$
|
322,288
|
|
|
$
|
1,060,690
|
|
|
(1)
|
The revolving credit facility matures in December 2017 with additional options to extend the maturity to December 2018.
|
|
|
2016
|
|
2015
|
||||
|
Below-market lease liabilities
|
$
|
63,287
|
|
|
$
|
54,041
|
|
|
Accumulated amortization
|
(20,255
|
)
|
|
(14,259
|
)
|
||
|
Net acquired below-market lease liabilities
|
$
|
43,032
|
|
|
$
|
39,782
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Acquired below-market leases
|
$
|
6,436
|
|
|
$
|
6,640
|
|
|
$
|
4,911
|
|
|
|
Below-Market Leases
|
||
|
2017
|
$
|
5,862
|
|
|
2018
|
4,819
|
|
|
|
2019
|
3,976
|
|
|
|
2020
|
3,424
|
|
|
|
2021
|
3,032
|
|
|
|
Count
(1)
|
|
Notional Amount
|
|
Fixed LIBOR
|
|
Maturity Date
|
|
4
|
|
$642,000
|
|
1.2% - 1.5%
|
|
2019 - 2023
|
|
(1)
|
An interest rate swap that we entered into in October 2016 with a notional amount of
$255 million
, is not effective until July 2017.
|
|
|
|
2016
|
|
2015
|
||
|
OP units
|
|
2,785
|
|
|
2,785
|
|
|
Class B units
|
|
2,610
|
|
|
2,083
|
|
|
|
2016
|
|
2015
|
|
2014
|
||||||
|
Numerator for basic and diluted earnings per share:
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to stockholders
|
$
|
8,932
|
|
|
$
|
13,360
|
|
|
$
|
(22,635
|
)
|
|
Denominator:
|
|
|
|
|
|
||||||
|
Denominator for basic earnings per share - weighted-average shares
|
183,876
|
|
|
183,678
|
|
|
179,280
|
|
|||
|
Effect of dilutive OP units/Class B units
|
2,785
|
|
|
2,716
|
|
|
—
|
|
|||
|
Effect of restricted stock awards
|
4
|
|
|
—
|
|
|
—
|
|
|||
|
Denominator for diluted earnings per share - adjusted weighted-average shares
|
186,665
|
|
|
186,394
|
|
|
179,280
|
|
|||
|
Earnings per common share:
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to stockholders - basic and diluted
|
$
|
0.05
|
|
|
$
|
0.07
|
|
|
$
|
(0.13
|
)
|
|
|
For the Year Ended
|
|
Unpaid Amount as of
|
||||||||||||||||
|
|
December 31,
|
|
December 31,
|
||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2016
|
|
2015
|
||||||||||
|
Acquisition fees
(1)
|
$
|
2,342
|
|
|
$
|
1,247
|
|
|
$
|
9,011
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Acquisition expenses
(1)
|
464
|
|
|
208
|
|
|
1,074
|
|
|
29
|
|
|
—
|
|
|||||
|
Asset management fees
(2)
|
19,239
|
|
|
4,601
|
|
|
27,853
|
|
|
1,687
|
|
|
1,538
|
|
|||||
|
OP units distribution
(3)
|
1,866
|
|
|
1,820
|
|
|
—
|
|
|
158
|
|
|
159
|
|
|||||
|
Class B unit distribution
(4)
|
1,576
|
|
|
625
|
|
|
965
|
|
|
148
|
|
|
119
|
|
|||||
|
Financing fees
(5)
|
—
|
|
|
3,228
|
|
|
4,001
|
|
|
—
|
|
|
—
|
|
|||||
|
Disposition fees
(6)
|
745
|
|
|
47
|
|
|
129
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
$
|
26,232
|
|
|
$
|
11,776
|
|
|
$
|
43,033
|
|
|
$
|
2,022
|
|
|
$
|
1,816
|
|
|
(1)
|
The acquisition fees and expenses are presented as Acquisition Expenses on the consolidated statements of operations.
|
|
(2)
|
Asset management fees are presented as General and Administrative in 2016 and 2015 on the consolidated statements of operations. In 2014, this amount was separately disclosed as Vesting of Class B Units for Asset Management Services on the consolidated statements of operations.
|
|
(3)
|
The distributions paid to holders of OP units are presented as Distributions to Noncontrolling Interests on the consolidated statements of equity.
|
|
(4)
|
The distributions paid to holders of unvested Class B units are presented as General and Administrative on the consolidated statements of operations.
|
|
(5)
|
Financing fees are presented as Other Assets, Net or Mortgages and Loans Payable, Net, on the consolidated balance sheets and amortized over the term of the related loan. As of October 1, 2015, we are no longer required to pay financing fees.
|
|
(6)
|
Disposition fees are presented as Other Income, Net on the consolidated statements of operations.
|
|
|
For the Year Ended
|
|
Unpaid Amount as of
|
||||||||||||||||
|
|
December 31,
|
|
December 31,
|
||||||||||||||||
|
|
2016
|
|
2015
|
|
2014
|
|
2016
|
|
2015
|
||||||||||
|
Property management fees
(1)
|
$
|
9,929
|
|
|
$
|
9,108
|
|
|
$
|
7,245
|
|
|
$
|
840
|
|
|
$
|
755
|
|
|
Leasing commissions
(2)
|
7,701
|
|
|
7,316
|
|
|
3,561
|
|
|
705
|
|
|
729
|
|
|||||
|
Construction management fees
(2)
|
1,127
|
|
|
1,117
|
|
|
692
|
|
|
165
|
|
|
155
|
|
|||||
|
Other fees and reimbursements
(3)
|
5,627
|
|
|
5,533
|
|
|
2,328
|
|
|
796
|
|
|
1,699
|
|
|||||
|
Total
|
$
|
24,384
|
|
|
$
|
23,074
|
|
|
$
|
13,826
|
|
|
$
|
2,506
|
|
|
$
|
3,338
|
|
|
(1)
|
The property management fees are presented as Property Operating on the consolidated statements of operations.
|
|
(2)
|
Leasing commissions paid for leases with terms less than one year are expensed immediately and presented as Depreciation and Amortization on the consolidated statements of operations. Leasing commissions paid for leases with terms greater than one year, and construction management fees, are capitalized and amortized over the life of the related leases or assets.
|
|
(3)
|
Other fees and reimbursements are presented as Property Operating and General and Administrative on the consolidated statements of operations based on the nature of the expense.
|
|
|
2014
|
||
|
Selling commissions
|
$
|
157
|
|
|
Selling commissions reallowed
|
157
|
|
|
|
Dealer manager fees
|
72
|
|
|
|
Dealer manager fees reallowed
|
29
|
|
|
|
Year
|
Amount
|
||
|
2017
|
$
|
193,262
|
|
|
2018
|
176,646
|
|
|
|
2019
|
152,373
|
|
|
|
2020
|
129,596
|
|
|
|
2021
|
105,882
|
|
|
|
2022 and thereafter
|
351,262
|
|
|
|
Total
|
$
|
1,109,021
|
|
|
|
2016
|
||||||||||||||
|
(in thousands, except per share amounts)
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Total revenue
|
$
|
63,082
|
|
|
$
|
63,053
|
|
|
$
|
65,270
|
|
|
$
|
66,325
|
|
|
Net income attributable to stockholders
|
2,219
|
|
|
560
|
|
|
2,464
|
|
|
3,689
|
|
||||
|
Net income per share - basic and diluted
|
0.01
|
|
|
—
|
|
|
0.01
|
|
|
0.02
|
|
||||
|
|
2015
|
||||||||||||||
|
(in thousands, except per share amounts)
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Total revenue
|
$
|
58,947
|
|
|
$
|
59,194
|
|
|
$
|
61,822
|
|
|
$
|
62,136
|
|
|
Net income (loss) attributable to stockholders
|
4,971
|
|
|
5,370
|
|
|
5,183
|
|
|
(2,164
|
)
|
||||
|
Net income (loss) per share - basic and diluted
|
0.03
|
|
|
0.03
|
|
|
0.03
|
|
|
(0.01
|
)
|
||||
|
Distribution Period
|
|
Date Distribution Paid
|
|
Gross Amount of Distribution Paid
|
|
Distribution Reinvested through the DRIP
|
|
Net Cash Distribution
|
||||||
|
December 1, 2016, through December 31, 2016
|
|
1/3/2017
|
|
$
|
10,506
|
|
|
$
|
4,765
|
|
|
$
|
5,741
|
|
|
January 1, 2017, through January 31, 2017
|
|
2/1/2017
|
|
10,520
|
|
|
4,760
|
|
|
5,760
|
|
|||
|
February 1, 2017, through February 28, 2017
|
|
3/1/2017
|
|
9,284
|
|
|
4,191
|
|
|
5,093
|
|
|||
|
Property Name
|
|
Location
|
|
Anchor Tenant
|
|
Acquisition Date
|
|
Purchase Price
|
|
Square Footage
|
|
Leased % of Rentable Square Feet at Acquisition
|
|
Atwater Marketplace
|
|
Atwater, California
|
|
Save Mart
|
|
2/10/2017
|
|
$14,800
|
|
96,224
|
|
94.6%
|
|
SCHEDULE III—REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
|
As of December 31, 2016
|
|||||||||||||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
Initial Cost
(1)
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount Carried at End of Period
(2)(3)
|
|
|
|
|
|
|
||||||||||||||||||
|
Property Name
|
City, State
|
Encumbrances
|
|
Land and Improvements
|
Buildings and Improvements
|
|
|
Land and Improvements
|
Buildings and Improvements
|
Total
|
|
Accumulated Depreciation
|
|
Date Constructed/ Renovated
|
|
Date Acquired
|
|||||||||||||||||
|
Lakeside Plaza
|
Salem, VA
|
$
|
—
|
|
|
$
|
3,344
|
|
$
|
5,247
|
|
|
$
|
171
|
|
|
$
|
3,397
|
|
$
|
5,365
|
|
$
|
8,762
|
|
|
$
|
1,866
|
|
|
1988
|
|
12/10/2010
|
|
Snow View Plaza
|
Parma, OH
|
—
|
|
|
4,104
|
|
6,432
|
|
|
411
|
|
|
4,266
|
|
6,681
|
|
10,947
|
|
|
2,654
|
|
|
1981/2008
|
|
12/15/2010
|
||||||||
|
St. Charles Plaza
|
Haines City, FL
|
—
|
|
|
4,090
|
|
4,399
|
|
|
114
|
|
|
4,099
|
|
4,504
|
|
8,603
|
|
|
1,871
|
|
|
2007
|
|
6/10/2011
|
||||||||
|
Centerpoint
|
Easley, SC
|
—
|
|
|
2,404
|
|
4,361
|
|
|
499
|
|
|
2,457
|
|
4,807
|
|
7,264
|
|
|
1,386
|
|
|
2002
|
|
10/14/2011
|
||||||||
|
Southampton Village
|
Tyrone, GA
|
—
|
|
|
2,670
|
|
5,176
|
|
|
592
|
|
|
2,764
|
|
5,674
|
|
8,438
|
|
|
1,659
|
|
|
2003
|
|
10/14/2011
|
||||||||
|
Burwood Village Center
|
Glen Burnie, MD
|
—
|
|
|
5,447
|
|
10,167
|
|
|
222
|
|
|
5,532
|
|
10,304
|
|
15,836
|
|
|
3,184
|
|
|
1971
|
|
11/9/2011
|
||||||||
|
Cureton Town Center
|
Waxhaw, NC
|
—
|
|
|
5,896
|
|
6,197
|
|
|
299
|
|
|
5,933
|
|
6,459
|
|
12,392
|
|
|
2,387
|
|
|
2006
|
|
12/29/2011
|
||||||||
|
Tramway Crossing
|
Sanford, NC
|
—
|
|
|
2,016
|
|
3,070
|
|
|
407
|
|
|
2,095
|
|
3,398
|
|
5,493
|
|
|
1,193
|
|
|
1996/2000
|
|
2/23/2012
|
||||||||
|
Westin Centre
|
Fayetteville, NC
|
—
|
|
|
2,190
|
|
3,499
|
|
|
103
|
|
|
2,231
|
|
3,561
|
|
5,792
|
|
|
1,292
|
|
|
1996/1999
|
|
2/23/2012
|
||||||||
|
The Village at Glynn Place
|
Brunswick, GA
|
—
|
|
|
5,202
|
|
6,095
|
|
|
247
|
|
|
5,247
|
|
6,297
|
|
11,544
|
|
|
2,616
|
|
|
1996
|
|
4/27/2012
|
||||||||
|
Meadowthorpe Shopping Center
|
Lexington, KY
|
—
|
|
|
4,093
|
|
4,185
|
|
|
362
|
|
|
4,133
|
|
4,507
|
|
8,640
|
|
|
1,473
|
|
|
1989/2008
|
|
5/9/2012
|
||||||||
|
New Windsor Marketplace
|
Windsor, CO
|
—
|
|
|
3,867
|
|
1,329
|
|
|
235
|
|
|
3,943
|
|
1,488
|
|
5,431
|
|
|
711
|
|
|
2003
|
|
5/9/2012
|
||||||||
|
Vine Street Square
|
Kissimmee, FL
|
—
|
|
|
7,049
|
|
5,618
|
|
|
370
|
|
|
7,066
|
|
5,971
|
|
13,037
|
|
|
2,064
|
|
|
1996/2011
|
|
6/4/2012
|
||||||||
|
Northtowne Square
|
Gibsonia, PA
|
—
|
|
|
2,844
|
|
7,210
|
|
|
344
|
|
|
3,072
|
|
7,326
|
|
10,398
|
|
|
2,718
|
|
|
1993
|
|
6/19/2012
|
||||||||
|
Brentwood Commons
|
Bensenville, IL
|
—
|
|
|
6,106
|
|
8,025
|
|
|
725
|
|
|
6,138
|
|
8,718
|
|
14,856
|
|
|
2,299
|
|
|
1981/2001
|
|
7/5/2012
|
||||||||
|
Sidney Towne Center
|
Sidney, OH
|
—
|
|
|
1,430
|
|
3,802
|
|
|
922
|
|
|
1,823
|
|
4,331
|
|
6,154
|
|
|
1,396
|
|
|
1981/2007
|
|
8/2/2012
|
||||||||
|
Broadway Plaza
|
Tucson, AZ
|
6,371
|
|
|
4,979
|
|
7,169
|
|
|
793
|
|
|
5,339
|
|
7,602
|
|
12,941
|
|
|
2,170
|
|
|
1982-1995
|
|
8/13/2012
|
||||||||
|
Richmond Plaza
|
Augusta, GA
|
—
|
|
|
7,157
|
|
11,244
|
|
|
1,155
|
|
|
7,318
|
|
12,238
|
|
19,556
|
|
|
3,294
|
|
|
1980/2009
|
|
8/30/2012
|
||||||||
|
Publix at Northridge
|
Sarasota, FL
|
—
|
|
|
5,671
|
|
5,632
|
|
|
256
|
|
|
5,709
|
|
5,850
|
|
11,559
|
|
|
1,476
|
|
|
2003
|
|
8/30/2012
|
||||||||
|
Baker Hill Center
|
Glen Ellyn, IL
|
—
|
|
|
7,068
|
|
13,737
|
|
|
730
|
|
|
7,222
|
|
14,313
|
|
21,535
|
|
|
3,183
|
|
|
1998
|
|
9/6/2012
|
||||||||
|
New Prague Commons
|
New Prague, MN
|
—
|
|
|
3,248
|
|
6,605
|
|
|
68
|
|
|
3,282
|
|
6,639
|
|
9,921
|
|
|
1,500
|
|
|
2008
|
|
10/12/2012
|
||||||||
|
Brook Park Plaza
|
Brook Park, OH
|
1,596
|
|
|
2,545
|
|
7,594
|
|
|
521
|
|
|
2,718
|
|
7,942
|
|
10,660
|
|
|
1,901
|
|
|
2001
|
|
10/23/2012
|
||||||||
|
Heron Creek Towne Center
|
North Port, FL
|
—
|
|
|
4,062
|
|
4,082
|
|
|
83
|
|
|
4,078
|
|
4,149
|
|
8,227
|
|
|
1,109
|
|
|
2001
|
|
12/17/2012
|
||||||||
|
Quartz Hill Towne Centre
|
Lancaster, CA
|
—
|
|
|
6,352
|
|
13,529
|
|
|
221
|
|
|
6,408
|
|
13,694
|
|
20,102
|
|
|
2,841
|
|
|
1991/2012
|
|
12/26/2012
|
||||||||
|
Hilfiker Square
|
Salem, OR
|
—
|
|
|
2,455
|
|
4,750
|
|
|
49
|
|
|
2,498
|
|
4,756
|
|
7,254
|
|
|
870
|
|
|
1984/2011
|
|
12/28/2012
|
||||||||
|
Village One Plaza
|
Modesto, CA
|
—
|
|
|
5,166
|
|
18,752
|
|
|
259
|
|
|
5,217
|
|
18,960
|
|
24,177
|
|
|
3,100
|
|
|
2007
|
|
12/28/2012
|
||||||||
|
Butler Creek
|
Acworth, GA
|
—
|
|
|
3,925
|
|
6,129
|
|
|
743
|
|
|
4,224
|
|
6,573
|
|
10,797
|
|
|
1,516
|
|
|
1989
|
|
1/15/2013
|
||||||||
|
Fairview Oaks
|
Ellenwood, GA
|
—
|
|
|
3,563
|
|
5,266
|
|
|
247
|
|
|
3,714
|
|
5,362
|
|
9,076
|
|
|
1,234
|
|
|
1996
|
|
1/15/2013
|
||||||||
|
Grassland Crossing
|
Alpharetta, GA
|
—
|
|
|
3,680
|
|
5,791
|
|
|
677
|
|
|
3,780
|
|
6,368
|
|
10,148
|
|
|
1,411
|
|
|
1996
|
|
1/15/2013
|
||||||||
|
Hamilton Ridge
|
Buford, GA
|
—
|
|
|
4,054
|
|
7,168
|
|
|
393
|
|
|
4,162
|
|
7,453
|
|
11,615
|
|
|
1,614
|
|
|
2002
|
|
1/15/2013
|
||||||||
|
Mableton Crossing
|
Mableton, GA
|
—
|
|
|
4,426
|
|
6,413
|
|
|
509
|
|
|
4,561
|
|
6,787
|
|
11,348
|
|
|
1,560
|
|
|
1997
|
|
1/15/2013
|
||||||||
|
The Shops at Westridge
|
McDonough, GA
|
—
|
|
|
2,788
|
|
3,901
|
|
|
418
|
|
|
2,794
|
|
4,313
|
|
7,107
|
|
|
967
|
|
|
2006
|
|
1/15/2013
|
||||||||
|
Fairlawn Town Centre
|
Fairlawn, OH
|
—
|
|
|
10,397
|
|
29,005
|
|
|
1,609
|
|
|
10,843
|
|
30,168
|
|
41,011
|
|
|
6,502
|
|
|
1962/1996
|
|
1/30/2013
|
||||||||
|
Macland Pointe
|
Marietta, GA
|
—
|
|
|
3,450
|
|
5,364
|
|
|
776
|
|
|
3,690
|
|
5,900
|
|
9,590
|
|
|
1,385
|
|
|
1992
|
|
2/13/2013
|
||||||||
|
Murray Landing
|
Irmo, SC
|
6,330
|
|
|
2,927
|
|
6,856
|
|
|
1,060
|
|
|
2,966
|
|
7,877
|
|
10,843
|
|
|
1,337
|
|
|
2003
|
|
3/21/2013
|
||||||||
|
Vineyard Center
|
Tallahassee, FL
|
6,600
|
|
|
2,761
|
|
4,221
|
|
|
236
|
|
|
2,811
|
|
4,407
|
|
7,218
|
|
|
883
|
|
|
2002
|
|
3/21/2013
|
||||||||
|
SCHEDULE III—REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
|
As of December 31, 2016
|
|||||||||||||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
Initial Cost
(1)
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount Carried at End of Period
(2)(3)
|
|
|
|
|
|
|
||||||||||||||||||
|
Property Name
|
City, State
|
Encumbrances
|
|
Land and Improvements
|
Buildings and Improvements
|
|
|
Land and Improvements
|
Buildings and Improvements
|
Total
|
|
Accumulated Depreciation
|
|
Date Constructed/ Renovated
|
|
Date Acquired
|
|||||||||||||||||
|
Kleinwood Center
|
Spring, TX
|
23,640
|
|
|
11,477
|
|
18,954
|
|
|
652
|
|
|
11,563
|
|
19,520
|
|
31,083
|
|
|
3,733
|
|
|
2003
|
|
3/21/2013
|
||||||||
|
Lutz Lake Crossing
|
Lutz, FL
|
—
|
|
|
2,636
|
|
6,601
|
|
|
178
|
|
|
2,645
|
|
6,770
|
|
9,415
|
|
|
1,163
|
|
|
2002
|
|
4/4/2013
|
||||||||
|
Publix at Seven Hills
|
Spring Hill, FL
|
—
|
|
|
2,171
|
|
5,642
|
|
|
428
|
|
|
2,319
|
|
5,922
|
|
8,241
|
|
|
1,094
|
|
|
1991/2006
|
|
4/4/2013
|
||||||||
|
Hartville Centre
|
Hartville, OH
|
—
|
|
|
2,069
|
|
3,692
|
|
|
905
|
|
|
2,173
|
|
4,493
|
|
6,666
|
|
|
887
|
|
|
1988/2008
|
|
4/23/2013
|
||||||||
|
Sunset Center
|
Corvallis, OR
|
—
|
|
|
7,933
|
|
14,939
|
|
|
340
|
|
|
7,985
|
|
15,227
|
|
23,212
|
|
|
2,602
|
|
|
1998/2000
|
|
5/31/2013
|
||||||||
|
Savage Town Square
|
Savage, MN
|
—
|
|
|
4,106
|
|
9,409
|
|
|
167
|
|
|
4,188
|
|
9,494
|
|
13,682
|
|
|
1,660
|
|
|
2003
|
|
6/19/2013
|
||||||||
|
Northcross
|
Austin, TX
|
—
|
|
|
30,725
|
|
25,627
|
|
|
770
|
|
|
30,833
|
|
26,289
|
|
57,122
|
|
|
4,398
|
|
|
1975/2006/2010
|
|
6/24/2013
|
||||||||
|
Glenwood Crossing
|
Kenosha, WI
|
—
|
|
|
1,872
|
|
9,914
|
|
|
372
|
|
|
1,939
|
|
10,219
|
|
12,158
|
|
|
1,474
|
|
|
1992
|
|
6/27/2013
|
||||||||
|
Pavilions at San Mateo
|
Albuquerque, NM
|
—
|
|
|
6,471
|
|
18,725
|
|
|
555
|
|
|
6,636
|
|
19,115
|
|
25,751
|
|
|
3,000
|
|
|
1997
|
|
6/27/2013
|
||||||||
|
Shiloh Square
|
Kennesaw, GA
|
—
|
|
|
4,685
|
|
8,728
|
|
|
792
|
|
|
4,785
|
|
9,420
|
|
14,205
|
|
|
1,539
|
|
|
1996/2003
|
|
6/27/2013
|
||||||||
|
Boronda Plaza
|
Salinas, CA
|
—
|
|
|
9,027
|
|
11,870
|
|
|
183
|
|
|
9,075
|
|
12,005
|
|
21,080
|
|
|
1,874
|
|
|
2003/2006
|
|
7/3/2013
|
||||||||
|
Westwoods Shopping Center
|
Arvada, CO
|
—
|
|
|
3,706
|
|
11,115
|
|
|
234
|
|
|
3,814
|
|
11,241
|
|
15,055
|
|
|
1,759
|
|
|
2003
|
|
8/8/2013
|
||||||||
|
Paradise Crossing
|
Lithia Springs, GA
|
—
|
|
|
2,204
|
|
6,064
|
|
|
296
|
|
|
2,302
|
|
6,262
|
|
8,564
|
|
|
1,028
|
|
|
2000
|
|
8/13/2013
|
||||||||
|
Contra Loma Plaza
|
Antioch, CA
|
—
|
|
|
2,846
|
|
3,926
|
|
|
1,073
|
|
|
3,043
|
|
4,802
|
|
7,845
|
|
|
648
|
|
|
1989
|
|
8/19/2013
|
||||||||
|
South Oaks Plaza
|
St. Louis, MO
|
—
|
|
|
1,938
|
|
6,634
|
|
|
217
|
|
|
2,020
|
|
6,769
|
|
8,789
|
|
|
1,025
|
|
|
1969/1987
|
|
8/21/2013
|
||||||||
|
Yorktown Centre
|
Erie, PA
|
—
|
|
|
3,736
|
|
15,395
|
|
|
971
|
|
|
3,988
|
|
16,114
|
|
20,102
|
|
|
2,869
|
|
|
1989/2013
|
|
8/30/2013
|
||||||||
|
Stockbridge Commons
|
Fort Mill, SC
|
—
|
|
|
4,818
|
|
9,281
|
|
|
383
|
|
|
4,825
|
|
9,657
|
|
14,482
|
|
|
1,530
|
|
|
2003/2012
|
|
9/3/2013
|
||||||||
|
Dyer Crossing
|
Dyer, IN
|
10,041
|
|
|
6,017
|
|
10,214
|
|
|
250
|
|
|
6,081
|
|
10,400
|
|
16,481
|
|
|
1,665
|
|
|
2004/2005
|
|
9/4/2013
|
||||||||
|
East Burnside Plaza
|
Portland, OR
|
—
|
|
|
2,484
|
|
5,422
|
|
|
67
|
|
|
2,538
|
|
5,435
|
|
7,973
|
|
|
678
|
|
|
1955/1999
|
|
9/12/2013
|
||||||||
|
Red Maple Village
|
Tracy, CA
|
—
|
|
|
9,250
|
|
19,466
|
|
|
225
|
|
|
9,358
|
|
19,583
|
|
28,941
|
|
|
2,477
|
|
|
2009
|
|
9/18/2013
|
||||||||
|
Crystal Beach Plaza
|
Palm Harbor, FL
|
—
|
|
|
2,335
|
|
7,918
|
|
|
352
|
|
|
2,335
|
|
8,270
|
|
10,605
|
|
|
1,164
|
|
|
2010
|
|
9/25/2013
|
||||||||
|
CitiCentre Plaza
|
Carroll, IA
|
—
|
|
|
770
|
|
2,530
|
|
|
234
|
|
|
939
|
|
2,595
|
|
3,534
|
|
|
463
|
|
|
1991/1995
|
|
10/2/2013
|
||||||||
|
Duck Creek Plaza
|
Bettendorf, IA
|
—
|
|
|
4,611
|
|
13,007
|
|
|
942
|
|
|
5,056
|
|
13,504
|
|
18,560
|
|
|
1,974
|
|
|
2005/2006
|
|
10/8/2013
|
||||||||
|
Cahill Plaza
|
Inver Grove Heights, MN
|
—
|
|
|
2,587
|
|
5,113
|
|
|
481
|
|
|
2,829
|
|
5,352
|
|
8,181
|
|
|
854
|
|
|
1995
|
|
10/9/2013
|
||||||||
|
Pioneer Plaza
|
Springfield, OR
|
—
|
|
|
4,948
|
|
5,680
|
|
|
374
|
|
|
5,071
|
|
5,931
|
|
11,002
|
|
|
953
|
|
|
1989/2008
|
|
10/18/2013
|
||||||||
|
Fresh Market
|
Normal, IL
|
—
|
|
|
4,459
|
|
17,773
|
|
|
254
|
|
|
4,647
|
|
17,839
|
|
22,486
|
|
|
1,292
|
|
|
2002
|
|
10/22/2013
|
||||||||
|
Courthouse Marketplace
|
Virginia Beach, VA
|
—
|
|
|
6,131
|
|
8,061
|
|
|
635
|
|
|
6,301
|
|
8,526
|
|
14,827
|
|
|
1,239
|
|
|
2005
|
|
10/25/2013
|
||||||||
|
Hastings Marketplace
|
Hastings, MN
|
—
|
|
|
3,980
|
|
10,044
|
|
|
259
|
|
|
4,093
|
|
10,190
|
|
14,283
|
|
|
1,525
|
|
|
2002
|
|
11/6/2013
|
||||||||
|
Shoppes of Paradise Lakes
|
Miami, FL
|
5,616
|
|
|
5,811
|
|
6,019
|
|
|
407
|
|
|
5,982
|
|
6,255
|
|
12,237
|
|
|
1,055
|
|
|
1999
|
|
11/7/2013
|
||||||||
|
Coquina Plaza
|
Davie, FL
|
6,877
|
|
|
9,458
|
|
11,770
|
|
|
277
|
|
|
9,476
|
|
12,029
|
|
21,505
|
|
|
1,709
|
|
|
1998
|
|
11/7/2013
|
||||||||
|
Butler’s Crossing
|
Watkinsville, GA
|
—
|
|
|
1,338
|
|
6,682
|
|
|
607
|
|
|
1,376
|
|
7,251
|
|
8,627
|
|
|
1,053
|
|
|
1997
|
|
11/7/2013
|
||||||||
|
Lakewood Plaza
|
Spring Hill, FL
|
—
|
|
|
4,495
|
|
10,028
|
|
|
500
|
|
|
4,514
|
|
10,509
|
|
15,023
|
|
|
1,752
|
|
|
1993/1997
|
|
11/7/2013
|
||||||||
|
Collington Plaza
|
Bowie, MD
|
—
|
|
|
12,207
|
|
15,142
|
|
|
451
|
|
|
12,282
|
|
15,518
|
|
27,800
|
|
|
2,062
|
|
|
1996
|
|
11/21/2013
|
||||||||
|
Golden Town Center
|
Golden, CO
|
—
|
|
|
7,066
|
|
10,166
|
|
|
801
|
|
|
7,265
|
|
10,768
|
|
18,033
|
|
|
1,651
|
|
|
1993/2003
|
|
11/22/2013
|
||||||||
|
Northstar Marketplace
|
Ramsey, MN
|
—
|
|
|
2,810
|
|
9,204
|
|
|
459
|
|
|
2,914
|
|
9,559
|
|
12,473
|
|
|
1,422
|
|
|
2004
|
|
11/27/2013
|
||||||||
|
Bear Creek Plaza
|
Petoskey, MI
|
—
|
|
|
5,677
|
|
17,611
|
|
|
66
|
|
|
5,726
|
|
17,628
|
|
23,354
|
|
|
2,546
|
|
|
1998/2009
|
|
12/19/2013
|
||||||||
|
SCHEDULE III—REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
|
As of December 31, 2016
|
|||||||||||||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
Initial Cost
(1)
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount Carried at End of Period
(2)(3)
|
|
|
|
|
|
|
||||||||||||||||||
|
Property Name
|
City, State
|
Encumbrances
|
|
Land and Improvements
|
Buildings and Improvements
|
|
|
Land and Improvements
|
Buildings and Improvements
|
Total
|
|
Accumulated Depreciation
|
|
Date Constructed/ Renovated
|
|
Date Acquired
|
|||||||||||||||||
|
Flag City Station
|
Findlay, OH
|
—
|
|
|
4,685
|
|
9,630
|
|
|
406
|
|
|
4,749
|
|
9,972
|
|
14,721
|
|
|
1,566
|
|
|
1992
|
|
12/19/2013
|
||||||||
|
Southern Hills Crossing
|
Moraine, OH
|
—
|
|
|
778
|
|
1,481
|
|
|
37
|
|
|
791
|
|
1,505
|
|
2,296
|
|
|
274
|
|
|
2002
|
|
12/19/2013
|
||||||||
|
Sulphur Grove
|
Huber Heights, OH
|
—
|
|
|
553
|
|
2,142
|
|
|
130
|
|
|
605
|
|
2,220
|
|
2,825
|
|
|
296
|
|
|
2004
|
|
12/19/2013
|
||||||||
|
East Side Square
|
Springfield, OH
|
—
|
|
|
394
|
|
963
|
|
|
64
|
|
|
407
|
|
1,014
|
|
1,421
|
|
|
173
|
|
|
2007
|
|
12/19/2013
|
||||||||
|
Hoke Crossing
|
Clayton, OH
|
—
|
|
|
481
|
|
1,059
|
|
|
42
|
|
|
509
|
|
1,073
|
|
1,582
|
|
|
175
|
|
|
2006
|
|
12/19/2013
|
||||||||
|
Town & Country Shopping Center
|
Noblesville, IN
|
—
|
|
|
7,360
|
|
16,269
|
|
|
239
|
|
|
7,361
|
|
16,507
|
|
23,868
|
|
|
2,580
|
|
|
1998
|
|
12/19/2013
|
||||||||
|
Sterling Pointe Center
|
Lincoln, CA
|
—
|
|
|
7,038
|
|
20,822
|
|
|
831
|
|
|
7,227
|
|
21,464
|
|
28,691
|
|
|
2,495
|
|
|
2004
|
|
12/20/2013
|
||||||||
|
Southgate Shopping Center
|
Des Moines, IA
|
—
|
|
|
2,434
|
|
8,357
|
|
|
500
|
|
|
2,665
|
|
8,626
|
|
11,291
|
|
|
1,279
|
|
|
1972/2013
|
|
12/20/2013
|
||||||||
|
Arcadia Plaza
|
Phoenix, AZ
|
—
|
|
|
5,774
|
|
6,904
|
|
|
266
|
|
|
5,830
|
|
7,114
|
|
12,944
|
|
|
1,032
|
|
|
1980
|
|
12/30/2013
|
||||||||
|
Stop & Shop Plaza
|
Enfield, CT
|
12,656
|
|
|
8,892
|
|
15,028
|
|
|
525
|
|
|
9,121
|
|
15,324
|
|
24,445
|
|
|
2,174
|
|
|
1988
|
|
12/30/2013
|
||||||||
|
Fairacres Shopping Center
|
Oshkosh, WI
|
—
|
|
|
3,542
|
|
5,190
|
|
|
342
|
|
|
3,744
|
|
5,330
|
|
9,074
|
|
|
962
|
|
|
1992/2013
|
|
1/21/2014
|
||||||||
|
Savoy Plaza
|
Savoy, IL
|
13,585
|
|
|
4,304
|
|
10,895
|
|
|
441
|
|
|
4,368
|
|
11,272
|
|
15,640
|
|
|
1,668
|
|
|
1999/2007
|
|
1/31/2014
|
||||||||
|
The Shops of Uptown
|
Park Ridge, IL
|
—
|
|
|
7,744
|
|
16,884
|
|
|
344
|
|
|
7,801
|
|
17,171
|
|
24,972
|
|
|
1,978
|
|
|
2006
|
|
2/25/2014
|
||||||||
|
Chapel Hill North
|
Chapel Hill, NC
|
7,390
|
|
|
4,776
|
|
10,190
|
|
|
435
|
|
|
4,851
|
|
10,550
|
|
15,401
|
|
|
1,487
|
|
|
1998
|
|
2/28/2014
|
||||||||
|
Winchester Gateway
|
Winchester, VA
|
—
|
|
|
9,342
|
|
23,468
|
|
|
1,417
|
|
|
9,395
|
|
24,832
|
|
34,227
|
|
|
2,931
|
|
|
2006
|
|
3/5/2014
|
||||||||
|
Stonewall Plaza
|
Winchester, VA
|
—
|
|
|
7,929
|
|
16,642
|
|
|
492
|
|
|
7,945
|
|
17,118
|
|
25,063
|
|
|
2,135
|
|
|
2007
|
|
3/5/2014
|
||||||||
|
Coppell Market Center
|
Coppell, TX
|
12,586
|
|
|
4,869
|
|
12,237
|
|
|
79
|
|
|
4,907
|
|
12,278
|
|
17,185
|
|
|
1,504
|
|
|
2008
|
|
3/5/2014
|
||||||||
|
Harrison Pointe
|
Cary, NC
|
—
|
|
|
10,006
|
|
11,208
|
|
|
349
|
|
|
10,155
|
|
11,408
|
|
21,563
|
|
|
1,990
|
|
|
2002
|
|
3/11/2014
|
||||||||
|
Town Fair Center
|
Louisville, KY
|
—
|
|
|
8,108
|
|
14,411
|
|
|
2,333
|
|
|
8,262
|
|
16,590
|
|
24,852
|
|
|
2,198
|
|
|
1988/1994
|
|
3/12/2014
|
||||||||
|
Villages at Eagles Landing
|
Stockbridge, GA
|
2,363
|
|
|
2,824
|
|
5,515
|
|
|
518
|
|
|
2,927
|
|
5,930
|
|
8,857
|
|
|
1,004
|
|
|
1995
|
|
3/13/2014
|
||||||||
|
Towne Centre at Wesley Chapel
|
Wesley Chapel, FL
|
—
|
|
|
2,465
|
|
5,554
|
|
|
121
|
|
|
2,505
|
|
5,635
|
|
8,140
|
|
|
782
|
|
|
2000
|
|
3/14/2014
|
||||||||
|
Dean Taylor Crossing
|
Suwanee, GA
|
—
|
|
|
3,903
|
|
8,192
|
|
|
160
|
|
|
3,986
|
|
8,269
|
|
12,255
|
|
|
1,258
|
|
|
2000
|
|
3/14/2014
|
||||||||
|
Champions Gate Village
|
Davenport, FL
|
—
|
|
|
1,813
|
|
6,060
|
|
|
125
|
|
|
1,844
|
|
6,154
|
|
7,998
|
|
|
900
|
|
|
2001
|
|
3/14/2014
|
||||||||
|
Goolsby Pointe
|
Riverview, FL
|
—
|
|
|
4,131
|
|
5,341
|
|
|
258
|
|
|
4,151
|
|
5,579
|
|
9,730
|
|
|
858
|
|
|
2000
|
|
3/14/2014
|
||||||||
|
Statler Square
|
Staunton, VA
|
7,802
|
|
|
4,108
|
|
9,072
|
|
|
657
|
|
|
4,494
|
|
9,343
|
|
13,837
|
|
|
1,330
|
|
|
1989
|
|
3/21/2014
|
||||||||
|
Burbank Plaza
|
Burbank, IL
|
—
|
|
|
2,971
|
|
4,546
|
|
|
2,220
|
|
|
3,477
|
|
6,260
|
|
9,737
|
|
|
900
|
|
|
1972/1995
|
|
3/25/2014
|
||||||||
|
Hamilton Village
|
Chattanooga, TN
|
—
|
|
|
11,691
|
|
18,968
|
|
|
1,008
|
|
|
11,966
|
|
19,701
|
|
31,667
|
|
|
2,890
|
|
|
1989
|
|
4/3/2014
|
||||||||
|
Waynesboro Plaza
|
Waynesboro, VA
|
—
|
|
|
5,597
|
|
8,334
|
|
|
92
|
|
|
5,632
|
|
8,391
|
|
14,023
|
|
|
1,157
|
|
|
2005
|
|
4/30/2014
|
||||||||
|
Southwest Marketplace
|
Las Vegas, NV
|
—
|
|
|
16,019
|
|
11,270
|
|
|
484
|
|
|
16,072
|
|
11,701
|
|
27,773
|
|
|
1,677
|
|
|
2008
|
|
5/5/2014
|
||||||||
|
Hampton Village
|
Taylors, SC
|
—
|
|
|
5,456
|
|
7,254
|
|
|
2,055
|
|
|
5,690
|
|
9,075
|
|
14,765
|
|
|
1,204
|
|
|
1959/1998
|
|
5/21/2014
|
||||||||
|
Central Station
|
Louisville, KY
|
—
|
|
|
6,144
|
|
6,931
|
|
|
566
|
|
|
6,360
|
|
7,281
|
|
13,641
|
|
|
1,022
|
|
|
2005/2007
|
|
5/23/2014
|
||||||||
|
Kirkwood Market Place
|
Houston, TX
|
—
|
|
|
5,786
|
|
9,697
|
|
|
322
|
|
|
5,840
|
|
9,965
|
|
15,805
|
|
|
1,140
|
|
|
1979/2008
|
|
5/23/2014
|
||||||||
|
Fairview Plaza
|
New Cumberland, PA
|
—
|
|
|
2,787
|
|
8,500
|
|
|
173
|
|
|
2,879
|
|
8,581
|
|
11,460
|
|
|
974
|
|
|
1992/1999
|
|
5/27/2014
|
||||||||
|
Broadway Promenade
|
Sarasota, FL
|
—
|
|
|
3,832
|
|
6,795
|
|
|
79
|
|
|
3,832
|
|
6,874
|
|
10,706
|
|
|
765
|
|
|
2007
|
|
5/28/2014
|
||||||||
|
Townfair Shopping Center
|
Indiana, PA
|
14,563
|
|
|
7,007
|
|
13,233
|
|
|
784
|
|
|
7,138
|
|
13,886
|
|
21,024
|
|
|
1,717
|
|
|
1995/2010
|
|
5/29/2014
|
||||||||
|
Deerwood Lake Commons
|
Jacksonville, FL
|
—
|
|
|
2,198
|
|
8,878
|
|
|
179
|
|
|
2,255
|
|
9,000
|
|
11,255
|
|
|
1,007
|
|
|
2003
|
|
5/30/2014
|
||||||||
|
SCHEDULE III—REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
|
As of December 31, 2016
|
|||||||||||||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
Initial Cost
(1)
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount Carried at End of Period
(2)(3)
|
|
|
|
|
|
|
||||||||||||||||||
|
Property Name
|
City, State
|
Encumbrances
|
|
Land and Improvements
|
Buildings and Improvements
|
|
|
Land and Improvements
|
Buildings and Improvements
|
Total
|
|
Accumulated Depreciation
|
|
Date Constructed/ Renovated
|
|
Date Acquired
|
|||||||||||||||||
|
Heath Brook Commons
|
Ocala, FL
|
—
|
|
|
3,470
|
|
8,353
|
|
|
250
|
|
|
3,508
|
|
8,565
|
|
12,073
|
|
|
997
|
|
|
2002
|
|
5/30/2014
|
||||||||
|
Park View Square
|
Miramar, FL
|
—
|
|
|
5,701
|
|
9,303
|
|
|
376
|
|
|
5,738
|
|
9,642
|
|
15,380
|
|
|
1,108
|
|
|
2003
|
|
5/30/2014
|
||||||||
|
St. Johns Commons
|
Jacksonville, FL
|
—
|
|
|
1,599
|
|
10,387
|
|
|
186
|
|
|
1,705
|
|
10,467
|
|
12,172
|
|
|
1,162
|
|
|
2003
|
|
5/30/2014
|
||||||||
|
West Creek Commons
|
Coconut Creek, FL
|
6,233
|
|
|
7,404
|
|
12,710
|
|
|
486
|
|
|
7,468
|
|
13,132
|
|
20,600
|
|
|
1,210
|
|
|
2003
|
|
5/30/2014
|
||||||||
|
Lovejoy Village
|
Jonesboro, GA
|
—
|
|
|
1,296
|
|
7,029
|
|
|
190
|
|
|
1,321
|
|
7,194
|
|
8,515
|
|
|
784
|
|
|
2001
|
|
6/3/2014
|
||||||||
|
The Orchards
|
Yakima, WA
|
—
|
|
|
5,425
|
|
8,743
|
|
|
86
|
|
|
5,453
|
|
8,801
|
|
14,254
|
|
|
1,061
|
|
|
2002
|
|
6/3/2014
|
||||||||
|
Hannaford Plaza
|
Waltham, MA
|
—
|
|
|
4,614
|
|
7,903
|
|
|
180
|
|
|
4,688
|
|
8,009
|
|
12,697
|
|
|
809
|
|
|
1950/1993
|
|
6/23/2014
|
||||||||
|
Shaw’s Plaza Easton
|
Easton, MA
|
—
|
|
|
5,520
|
|
7,173
|
|
|
273
|
|
|
5,657
|
|
7,309
|
|
12,966
|
|
|
931
|
|
|
1984/2004
|
|
6/23/2014
|
||||||||
|
Shaw’s Plaza Hanover
|
Hanover, MA
|
—
|
|
|
2,826
|
|
5,314
|
|
|
9
|
|
|
2,825
|
|
5,324
|
|
8,149
|
|
|
611
|
|
|
1994
|
|
6/23/2014
|
||||||||
|
Cushing Plaza
|
Cohasset, MA
|
—
|
|
|
5,752
|
|
14,796
|
|
|
205
|
|
|
5,919
|
|
14,834
|
|
20,753
|
|
|
1,471
|
|
|
1997
|
|
6/23/2014
|
||||||||
|
Lynnwood Place
|
Jackson, TN
|
—
|
|
|
3,341
|
|
4,826
|
|
|
1,127
|
|
|
3,509
|
|
5,785
|
|
9,294
|
|
|
806
|
|
|
1986/2013
|
|
7/28/2014
|
||||||||
|
Foothills Shopping Center
|
Lakewood, CO
|
—
|
|
|
1,479
|
|
2,611
|
|
|
90
|
|
|
1,689
|
|
2,491
|
|
4,180
|
|
|
383
|
|
|
1984
|
|
7/31/2014
|
||||||||
|
Battle Ridge Pavilion
|
Marietta, GA
|
—
|
|
|
3,124
|
|
9,866
|
|
|
237
|
|
|
3,202
|
|
10,025
|
|
13,227
|
|
|
1,114
|
|
|
1999
|
|
8/1/2014
|
||||||||
|
Thompson Valley Towne Center
|
Loveland, CO
|
6,401
|
|
|
5,759
|
|
17,387
|
|
|
1,068
|
|
|
5,911
|
|
18,303
|
|
24,214
|
|
|
1,858
|
|
|
1999
|
|
8/1/2014
|
||||||||
|
Lumina Commons
|
Wilmington, NC
|
8,630
|
|
|
2,006
|
|
11,250
|
|
|
384
|
|
|
2,038
|
|
11,602
|
|
13,640
|
|
|
1,083
|
|
|
1974/2007
|
|
8/4/2014
|
||||||||
|
Driftwood Village
|
Ontario, CA
|
—
|
|
|
6,811
|
|
12,993
|
|
|
685
|
|
|
7,028
|
|
13,461
|
|
20,489
|
|
|
1,495
|
|
|
1985
|
|
8/7/2014
|
||||||||
|
French Golden Gate
|
Bartow, FL
|
3,281
|
|
|
2,599
|
|
12,877
|
|
|
1,015
|
|
|
2,671
|
|
13,820
|
|
16,491
|
|
|
1,261
|
|
|
1960/2011
|
|
8/28/2014
|
||||||||
|
Orchard Square
|
Washington Township, MI
|
6,729
|
|
|
1,361
|
|
11,550
|
|
|
155
|
|
|
1,410
|
|
11,656
|
|
13,066
|
|
|
1,204
|
|
|
1999
|
|
9/8/2014
|
||||||||
|
Trader Joe’s Center
|
Dublin, OH
|
—
|
|
|
2,338
|
|
7,922
|
|
|
514
|
|
|
2,512
|
|
8,262
|
|
10,774
|
|
|
893
|
|
|
1986
|
|
9/11/2014
|
||||||||
|
Palmetto Pavilion
|
North Charleston, SC
|
—
|
|
|
2,509
|
|
8,526
|
|
|
379
|
|
|
2,835
|
|
8,579
|
|
11,414
|
|
|
857
|
|
|
2003
|
|
9/11/2014
|
||||||||
|
Five Town Plaza
|
Springfield, MA
|
—
|
|
|
8,912
|
|
19,635
|
|
|
2,571
|
|
|
9,616
|
|
21,502
|
|
31,118
|
|
|
2,556
|
|
|
1970/2013
|
|
9/24/2014
|
||||||||
|
Beavercreek Towne Center
|
Beavercreek, OH
|
—
|
|
|
14,055
|
|
30,799
|
|
|
354
|
|
|
14,293
|
|
30,915
|
|
45,208
|
|
|
3,430
|
|
|
1994
|
|
10/24/2014
|
||||||||
|
Fairfield Crossing
|
Beavercreek, OH
|
—
|
|
|
3,571
|
|
10,026
|
|
|
69
|
|
|
3,605
|
|
10,061
|
|
13,666
|
|
|
1,014
|
|
|
1994
|
|
10/24/2014
|
||||||||
|
Grayson Village
|
Loganville, GA
|
—
|
|
|
3,952
|
|
5,620
|
|
|
347
|
|
|
4,006
|
|
5,913
|
|
9,919
|
|
|
917
|
|
|
2002
|
|
10/24/2014
|
||||||||
|
The Fresh Market Commons
|
Pawleys Island, SC
|
—
|
|
|
2,442
|
|
4,941
|
|
|
47
|
|
|
2,442
|
|
4,988
|
|
7,430
|
|
|
528
|
|
|
2011
|
|
10/28/2014
|
||||||||
|
Claremont Village
|
Everett, WA
|
—
|
|
|
5,511
|
|
10,544
|
|
|
648
|
|
|
5,731
|
|
10,972
|
|
16,703
|
|
|
1,110
|
|
|
1994/2012
|
|
11/6/2014
|
||||||||
|
Juan Tabo Plaza
|
Albuquerque, NM
|
—
|
|
|
2,466
|
|
4,568
|
|
|
557
|
|
|
2,591
|
|
5,000
|
|
7,591
|
|
|
656
|
|
|
1975/1989
|
|
11/12/2014
|
||||||||
|
Cherry Hill Marketplace
|
Westland, MI
|
—
|
|
|
4,641
|
|
10,137
|
|
|
1,040
|
|
|
4,858
|
|
10,960
|
|
15,818
|
|
|
1,061
|
|
|
1992/2000
|
|
12/17/2014
|
||||||||
|
The Shoppes at Ardrey Kell
|
Charlotte, NC
|
—
|
|
|
6,724
|
|
8,150
|
|
|
561
|
|
|
6,794
|
|
8,641
|
|
15,435
|
|
|
949
|
|
|
2008
|
|
12/17/2014
|
||||||||
|
Nor'Wood Shopping Center
|
Colorado Springs, CO
|
—
|
|
|
5,358
|
|
6,684
|
|
|
77
|
|
|
5,410
|
|
6,709
|
|
12,119
|
|
|
796
|
|
|
2003
|
|
1/8/2015
|
||||||||
|
Sunburst Plaza
|
Glendale, AZ
|
—
|
|
|
3,435
|
|
6,041
|
|
|
343
|
|
|
3,476
|
|
6,343
|
|
9,819
|
|
|
781
|
|
|
1970
|
|
2/11/2015
|
||||||||
|
Rivermont Station
|
Alpharetta, GA
|
2,284
|
|
|
6,876
|
|
8,917
|
|
|
640
|
|
|
7,093
|
|
9,340
|
|
16,433
|
|
|
1,158
|
|
|
1996/2003
|
|
2/27/2015
|
||||||||
|
Breakfast Point Marketplace
|
Panama City Beach, FL
|
8,713
|
|
|
5,579
|
|
12,051
|
|
|
412
|
|
|
5,760
|
|
12,282
|
|
18,042
|
|
|
1,062
|
|
|
2009/2010
|
|
3/13/2015
|
||||||||
|
Falcon Valley
|
Lenexa, KS
|
5,157
|
|
|
3,131
|
|
6,874
|
|
|
77
|
|
|
3,175
|
|
6,907
|
|
10,082
|
|
|
659
|
|
|
2008/2009
|
|
3/13/2015
|
||||||||
|
Lake Wales
|
Lake Wales, FL
|
1,605
|
|
|
1,273
|
|
2,164
|
|
|
—
|
|
|
1,273
|
|
2,164
|
|
3,437
|
|
|
209
|
|
|
1998
|
|
3/13/2015
|
||||||||
|
Lakeshore Crossing
|
Gainesville, GA
|
4,600
|
|
|
3,857
|
|
5,937
|
|
|
32
|
|
|
3,857
|
|
5,969
|
|
9,826
|
|
|
737
|
|
|
1993/1994
|
|
3/13/2015
|
||||||||
|
SCHEDULE III—REAL ESTATE ASSETS AND ACCUMULATED DEPRECIATION
|
|||||||||||||||||||||||||||||||||
|
As of December 31, 2016
|
|||||||||||||||||||||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||||||||
|
|
|
|
|
|
Initial Cost
(1)
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Amount Carried at End of Period
(2)(3)
|
|
|
|
|
|
|
||||||||||||||||||
|
Property Name
|
City, State
|
Encumbrances
|
|
Land and Improvements
|
Buildings and Improvements
|
|
|
Land and Improvements
|
Buildings and Improvements
|
Total
|
|
Accumulated Depreciation
|
|
Date Constructed/ Renovated
|
|
Date Acquired
|
|||||||||||||||||
|
Onalaska
|
Onalaska, WI
|
3,925
|
|
|
2,669
|
|
5,648
|
|
|
—
|
|
|
2,669
|
|
5,648
|
|
8,317
|
|
|
607
|
|
|
1992/1993
|
|
3/13/2015
|
||||||||
|
Coronado Center
|
Santa Fe, NM
|
—
|
|
|
4,395
|
|
16,461
|
|
|
494
|
|
|
4,424
|
|
16,926
|
|
21,350
|
|
|
1,139
|
|
|
1964
|
|
5/1/2015
|
||||||||
|
Northwoods Crossing
|
Taunton, MA
|
—
|
|
|
10,092
|
|
14,437
|
|
|
189
|
|
|
10,223
|
|
14,495
|
|
24,718
|
|
|
670
|
|
|
2003/2010
|
|
5/24/2016
|
||||||||
|
Murphy Marketplace
|
Murphy, TX
|
—
|
|
|
28,652
|
|
33,122
|
|
|
312
|
|
|
28,759
|
|
33,327
|
|
62,086
|
|
|
795
|
|
|
2008/2015
|
|
6/24/2016
|
||||||||
|
Harbour Village
|
Jacksonville, FL
|
—
|
|
|
5,630
|
|
16,727
|
|
|
146
|
|
|
5,719
|
|
16,784
|
|
22,503
|
|
|
197
|
|
|
2006
|
|
9/22/2016
|
||||||||
|
Oak Mill Plaza
|
Niles, IL
|
1,298
|
|
|
6,843
|
|
13,692
|
|
|
219
|
|
|
6,913
|
|
13,841
|
|
20,754
|
|
|
178
|
|
|
1977
|
|
10/3/2016
|
||||||||
|
Southern Palms
|
Tempe, AZ
|
24,349
|
|
|
10,026
|
|
24,346
|
|
|
—
|
|
|
10,026
|
|
24,346
|
|
34,372
|
|
|
182
|
|
|
1982
|
|
10/26/2016
|
||||||||
|
Golden Eagle Village
|
Clermont, FL
|
7,500
|
|
|
3,068
|
|
7,735
|
|
|
—
|
|
|
3,068
|
|
7,735
|
|
10,803
|
|
|
66
|
|
|
2011
|
|
10/27/2016
|
||||||||
|
Georgesville Square
|
Columbus, OH
|
—
|
|
|
11,137
|
|
19,663
|
|
|
—
|
|
|
11,137
|
|
19,663
|
|
30,800
|
|
|
81
|
|
|
1996
|
|
12/15/2016
|
||||||||
|
Totals
|
|
$
|
228,721
|
|
|
$
|
779,250
|
|
$
|
1,480,744
|
|
|
$
|
69,086
|
|
|
$
|
796,192
|
|
$
|
1,532,888
|
|
$
|
2,329,080
|
|
|
$
|
222,557
|
|
|
|
|
|
|
|
2016
|
|
2015
|
||||
|
Balance at January 1
|
$
|
2,116,480
|
|
|
$
|
1,980,634
|
|
|
Additions during the year:
|
|
|
|
||||
|
Real estate acquisitions
|
219,053
|
|
|
116,939
|
|
||
|
Net additions to/improvements of real estate
|
26,369
|
|
|
20,705
|
|
||
|
Deductions during the year:
|
|
|
|
||||
|
Real estate dispositions
|
(32,822
|
)
|
|
(1,798
|
)
|
||
|
Balance at December 31
|
$
|
2,329,080
|
|
|
$
|
2,116,480
|
|
|
|
2016
|
|
2015
|
||||
|
Balance at January 1
|
$
|
152,433
|
|
|
$
|
83,050
|
|
|
Additions during the year:
|
|
|
|
||||
|
Depreciation expense
|
73,703
|
|
|
69,413
|
|
||
|
Deductions during the year:
|
|
|
|
||||
|
Accumulated depreciation of real estate dispositions
|
(3,579
|
)
|
|
(30
|
)
|
||
|
Balance at December 31
|
$
|
222,557
|
|
|
$
|
152,433
|
|
|
PHILLIPS EDISON GROCERY CENTER REIT I, INC.
|
||
|
|
|
|
|
By:
|
/s/ J
EFFREY
S. E
DISON
|
|
|
|
Jeffrey S. Edison
|
|
|
|
Chairman of the Board and Chief Executive Officer
|
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ JEFFREY S. EDISON
|
|
Chairman of the Board and Chief Executive Officer (Principal Executive Officer)
|
|
March 9, 2017
|
|
Jeffrey S. Edison
|
|
|
|
|
|
|
|
|
|
|
|
/s/ DEVIN I. MURPHY
|
|
Chief Financial Officer (Principal Financial Officer)
|
|
March 9, 2017
|
|
Devin I. Murphy
|
|
|
|
|
|
|
|
|
|
|
|
/s/ JENNIFER L. ROBISON
|
|
Chief Accounting Officer (Principal Accounting Officer)
|
|
March 9, 2017
|
|
Jennifer L. Robison
|
|
|
|
|
|
|
|
|
|
|
|
/s/ LESLIE T. CHAO
|
|
Director
|
|
March 9, 2017
|
|
Leslie T. Chao
|
|
|
|
|
|
|
|
|
|
|
|
/s/ PAUL J. MASSEY, JR.
|
|
Director
|
|
March 9, 2017
|
|
Paul J. Massey, Jr.
|
|
|
|
|
|
|
|
|
|
|
|
/s/ STEPHEN R. QUAZZO
|
|
Director
|
|
March 9, 2017
|
|
Stephen R. Quazzo
|
|
|
|
|
|
|
|
|
|
|
|
/s/ GREGORY S. WOOD
|
|
Director
|
|
March 9, 2017
|
|
Gregory S. Wood
|
|
|
|
|
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 |
|---|