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)
|
|
|
|
Large Accelerated Filer
|
¨
|
Accelerated Filer
|
¨
|
|
|
|
|
|
|
Non-Accelerated Filer
|
o
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
x
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
||||
|
ASSETS
|
|
|
|
||||
|
Investment in real estate:
|
|
|
|
||||
|
Land
|
$
|
366,262
|
|
|
$
|
302,182
|
|
|
Building and improvements
|
1,025,036
|
|
|
833,892
|
|
||
|
Total investment in real estate assets
|
1,391,298
|
|
|
1,136,074
|
|
||
|
Accumulated depreciation and amortization
|
(40,092
|
)
|
|
(29,538
|
)
|
||
|
Total investment in real estate assets, net
|
1,351,206
|
|
|
1,106,536
|
|
||
|
Acquired intangible lease assets, net of accumulated amortization of $20,030 and $14,330, respectively
|
135,423
|
|
|
107,730
|
|
||
|
Cash and cash equivalents
|
257,480
|
|
|
460,250
|
|
||
|
Restricted cash and investments
|
11,102
|
|
|
9,859
|
|
||
|
Accounts receivable, net of bad debt reserve of $315 and $151, respectively
|
13,716
|
|
|
12,982
|
|
||
|
Deferred financing expense, less accumulated amortization of $2,532 and $1,715, respectively
|
10,812
|
|
|
10,091
|
|
||
|
Derivative asset
|
—
|
|
|
818
|
|
||
|
Prepaid expenses and other
|
16,412
|
|
|
13,261
|
|
||
|
Total assets
|
$
|
1,796,151
|
|
|
$
|
1,721,527
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Mortgages and loans payable
|
$
|
286,098
|
|
|
$
|
200,872
|
|
|
Acquired below market lease intangibles, less accumulated amortization of $3,596 and $2,708, respectively
|
22,069
|
|
|
20,387
|
|
||
|
Accounts payable
|
438
|
|
|
1,657
|
|
||
|
Accounts payable – affiliates
|
1,214
|
|
|
1,132
|
|
||
|
Accrued and other liabilities
|
31,016
|
|
|
27,947
|
|
||
|
Total liabilities
|
340,835
|
|
|
251,995
|
|
||
|
Commitments and contingencies (Note 9)
|
—
|
|
|
—
|
|
||
|
Equity:
|
|
|
|
|
|
||
|
Preferred stock, $0.01 par value per share, 10,000,000 shares authorized, zero shares issued and outstanding at March 31, 2014
|
|
|
|
||||
|
and December 31, 2013
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value per share, 1,000,000,000 shares authorized, 177,435,825 and 175,594,613 shares issued and
|
|
|
|
||||
|
outstanding at March 31, 2014 and December 31, 2013, respectively
|
1,774
|
|
|
1,756
|
|
||
|
Additional paid-in capital
|
1,554,303
|
|
|
1,538,185
|
|
||
|
Accumulated other comprehensive income
|
—
|
|
|
690
|
|
||
|
Accumulated deficit
|
(100,850
|
)
|
|
(71,192
|
)
|
||
|
Total stockholders’ equity
|
1,455,227
|
|
|
1,469,439
|
|
||
|
Noncontrolling interests
|
89
|
|
|
93
|
|
||
|
Total equity
|
1,455,316
|
|
|
1,469,532
|
|
||
|
Total liabilities and equity
|
$
|
1,796,151
|
|
|
$
|
1,721,527
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Revenues:
|
|
|
|
||||
|
Rental income
|
$
|
27,224
|
|
|
$
|
8,865
|
|
|
Tenant recovery income
|
8,306
|
|
|
2,341
|
|
||
|
Other property income
|
147
|
|
|
31
|
|
||
|
Total revenues
|
35,677
|
|
|
11,237
|
|
||
|
Expenses:
|
|
|
|
|
|
||
|
Property operating
|
6,125
|
|
|
1,896
|
|
||
|
Real estate taxes
|
4,282
|
|
|
1,512
|
|
||
|
General and administrative
|
1,771
|
|
|
892
|
|
||
|
Acquisition expenses
|
5,386
|
|
|
2,514
|
|
||
|
Depreciation and amortization
|
15,403
|
|
|
5,234
|
|
||
|
Total expenses
|
32,967
|
|
|
12,048
|
|
||
|
Operating income (loss)
|
2,710
|
|
|
(811
|
)
|
||
|
Other income (expense):
|
|
|
|
|
|
||
|
Interest expense, net
|
(3,680
|
)
|
|
(2,100
|
)
|
||
|
Other income, net
|
547
|
|
|
—
|
|
||
|
Net loss
|
(423
|
)
|
|
(2,911
|
)
|
||
|
Net loss attributable to noncontrolling interests
|
—
|
|
|
63
|
|
||
|
Net loss attributable to Company stockholders
|
$
|
(423
|
)
|
|
$
|
(2,848
|
)
|
|
Per share information - basic and diluted:
|
|
|
|
|
|
||
|
Net loss per share - basic and diluted
|
$
|
0.00
|
|
|
$
|
(0.16
|
)
|
|
Weighted-average common shares outstanding - basic and diluted
|
176,854,929
|
|
|
17,448,804
|
|
||
|
Comprehensive loss:
|
|
|
|
|
|
||
|
Net loss
|
$
|
(423
|
)
|
|
$
|
(2,911
|
)
|
|
Other comprehensive income:
|
|
|
|
|
|
||
|
Change in unrealized loss on interest rate swaps, net
|
(690
|
)
|
|
(83
|
)
|
||
|
Comprehensive loss
|
(1,113
|
)
|
|
(2,994
|
)
|
||
|
Comprehensive loss attributable to noncontrolling interests
|
—
|
|
|
63
|
|
||
|
Comprehensive loss attributable to Company stockholders
|
$
|
(1,113
|
)
|
|
$
|
(2,931
|
)
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
Additional
|
|
Other
|
|
|
|
Total
|
|
|
|
|
|||||||||||||||
|
|
Common Stock
|
|
Paid-In
|
|
Comprehensive
|
|
Accumulated
|
|
Stockholders'
|
|
Noncontrolling
|
|
|
|||||||||||||||||
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Income
|
|
Deficit
|
|
Equity
|
|
Interest
|
|
Total
|
|||||||||||||||
|
Balance at January 1, 2013
|
13,801,251
|
|
|
$
|
138
|
|
|
$
|
118,238
|
|
|
$
|
—
|
|
|
$
|
(11,720
|
)
|
|
$
|
106,656
|
|
|
$
|
45,615
|
|
|
$
|
152,271
|
|
|
Issuance of common stock
|
8,608,447
|
|
|
86
|
|
|
85,539
|
|
|
—
|
|
|
—
|
|
|
85,625
|
|
|
—
|
|
|
85,625
|
|
|||||||
|
Dividend reinvestment plan (DRP)
|
106,989
|
|
|
1
|
|
|
1,016
|
|
|
—
|
|
|
—
|
|
|
1,017
|
|
|
—
|
|
|
1,017
|
|
|||||||
|
Change in unrealized loss on interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
(83
|
)
|
|
—
|
|
|
(83
|
)
|
|
—
|
|
|
(83
|
)
|
|||||||
|
Common distributions declared, $0.16 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,859
|
)
|
|
(2,859
|
)
|
|
—
|
|
|
(2,859
|
)
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,913
|
)
|
|
(1,913
|
)
|
|||||||
|
Offering costs
|
—
|
|
|
—
|
|
|
(12,238
|
)
|
|
—
|
|
|
—
|
|
|
(12,238
|
)
|
|
—
|
|
|
(12,238
|
)
|
|||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,848
|
)
|
|
(2,848
|
)
|
|
(63
|
)
|
|
(2,911
|
)
|
|||||||
|
Balance at March 31, 2013
|
22,516,687
|
|
|
$
|
225
|
|
|
$
|
192,555
|
|
|
$
|
(83
|
)
|
|
$
|
(17,427
|
)
|
|
$
|
175,270
|
|
|
$
|
43,639
|
|
|
$
|
218,909
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at January 1, 2014
|
175,594,613
|
|
|
$
|
1,756
|
|
|
$
|
1,538,185
|
|
|
$
|
690
|
|
|
$
|
(71,192
|
)
|
|
$
|
1,469,439
|
|
|
$
|
93
|
|
|
$
|
1,469,532
|
|
|
Issuance of common stock
|
256,030
|
|
|
2
|
|
|
2,531
|
|
|
—
|
|
|
—
|
|
|
2,533
|
|
|
—
|
|
|
2,533
|
|
|||||||
|
Share repurchases
|
(15,971
|
)
|
|
—
|
|
|
(153
|
)
|
|
—
|
|
|
—
|
|
|
(153
|
)
|
|
—
|
|
|
(153
|
)
|
|||||||
|
Dividend reinvestment plan (DRP)
|
1,601,153
|
|
|
16
|
|
|
15,195
|
|
|
—
|
|
|
—
|
|
|
15,211
|
|
|
—
|
|
|
15,211
|
|
|||||||
|
Change in unrealized loss on interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
(690
|
)
|
|
—
|
|
|
(690
|
)
|
|
—
|
|
|
(690
|
)
|
|||||||
|
Common distributions declared, $0.17 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,235
|
)
|
|
(29,235
|
)
|
|
—
|
|
|
(29,235
|
)
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(4
|
)
|
|||||||
|
Offering costs
|
—
|
|
|
—
|
|
|
(1,455
|
)
|
|
—
|
|
|
—
|
|
|
(1,455
|
)
|
|
—
|
|
|
(1,455
|
)
|
|||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(423
|
)
|
|
(423
|
)
|
|
—
|
|
|
(423
|
)
|
|||||||
|
Balance at March 31, 2014
|
177,435,825
|
|
|
$
|
1,774
|
|
|
$
|
1,554,303
|
|
|
$
|
—
|
|
|
$
|
(100,850
|
)
|
|
$
|
1,455,227
|
|
|
$
|
89
|
|
|
$
|
1,455,316
|
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net loss
|
$
|
(423
|
)
|
|
$
|
(2,911
|
)
|
|
Adjustments to reconcile net loss to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
14,870
|
|
|
5,069
|
|
||
|
Net amortization of above- and below-market leases
|
89
|
|
|
151
|
|
||
|
Amortization of deferred financing costs
|
816
|
|
|
370
|
|
||
|
Loss on write-off of unamortized debt issuance costs and capitalized leasing commissions
|
10
|
|
|
—
|
|
||
|
Change in fair value of derivative asset
|
(392
|
)
|
|
—
|
|
||
|
Straight-line rental income
|
(831
|
)
|
|
(282
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
Accounts receivable
|
97
|
|
|
(726
|
)
|
||
|
Prepaid expenses and other
|
(37
|
)
|
|
(418
|
)
|
||
|
Accounts payable
|
(1,003
|
)
|
|
(325
|
)
|
||
|
Accounts payable – affiliates
|
386
|
|
|
(59
|
)
|
||
|
Accrued and other liabilities
|
2,774
|
|
|
3,046
|
|
||
|
Net cash provided by operating activities
|
16,356
|
|
|
3,915
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Real estate acquisitions
|
(201,808
|
)
|
|
(122,212
|
)
|
||
|
Capital expenditures
|
(1,079
|
)
|
|
(510
|
)
|
||
|
Change in restricted cash and investments
|
(1,243
|
)
|
|
(798
|
)
|
||
|
Net cash used in investing activities
|
(204,130
|
)
|
|
(123,520
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
|
Proceeds from issuance of common stock
|
2,533
|
|
|
85,625
|
|
||
|
Redemptions of common stock
|
(155
|
)
|
|
—
|
|
||
|
Payment of offering costs
|
(1,759
|
)
|
|
(13,037
|
)
|
||
|
Payments on mortgages and loans payable
|
(900
|
)
|
|
(47,430
|
)
|
||
|
Proceeds from mortgages and loans payable
|
—
|
|
|
102,073
|
|
||
|
Proceeds from sale of derivative
|
520
|
|
|
—
|
|
||
|
Distributions paid, net of DRP
|
(13,699
|
)
|
|
(1,400
|
)
|
||
|
Distributions to noncontrolling interests
|
—
|
|
|
(1,909
|
)
|
||
|
Payments of loan financing costs
|
(1,536
|
)
|
|
(3,819
|
)
|
||
|
Net cash (used in) provided by financing activities
|
(14,996
|
)
|
|
120,103
|
|
||
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(202,770
|
)
|
|
498
|
|
||
|
CASH AND CASH EQUIVALENTS:
|
|
|
|
|
|
||
|
Beginning of period
|
460,250
|
|
|
7,654
|
|
||
|
End of period
|
$
|
257,480
|
|
|
$
|
8,152
|
|
|
SUPPLEMENTAL CASHFLOW DISCLOSURE, INCLUDING NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
2,686
|
|
|
$
|
1,500
|
|
|
Change in offering costs payable to advisor and sub-advisor
|
(304
|
)
|
|
(799
|
)
|
||
|
Change in distributions payable
|
325
|
|
|
442
|
|
||
|
Change in distributions payable – noncontrolling interests
|
4
|
|
|
4
|
|
||
|
Change in accrued share repurchase obligation
|
(2
|
)
|
|
—
|
|
||
|
Assumed debt
|
86,644
|
|
|
39,356
|
|
||
|
Accrued capital expenditures
|
1,961
|
|
|
401
|
|
||
|
Distributions reinvested
|
15,211
|
|
|
1,017
|
|
||
|
|
March 31, 2014
|
|
December 31, 2013
|
||||||||||||||||||||||||||||
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||||||||||
|
Interest rate swap
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
818
|
|
|
$
|
—
|
|
|
$
|
818
|
|
|
|
|
Three Months Ended
March 31, 2014 |
||
|
Land
|
|
$
|
64,080
|
|
|
Building and improvements
|
|
190,806
|
|
|
|
Acquired in-place leases
|
|
24,150
|
|
|
|
Acquired above-market leases
|
|
9,243
|
|
|
|
Acquired below-market leases
|
|
(2,570
|
)
|
|
|
Total
|
|
$
|
285,709
|
|
|
|
|
Three Months Ended
March 31, 2014 |
||
|
Revenues
|
|
$
|
2,164
|
|
|
Acquisition expenses
|
|
5,188
|
|
|
|
Net loss
|
|
(5,511
|
)
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
||||
|
Acquired in-place leases, net of accumulated amortization of $15,085 and $10,363, respectively
|
$
|
111,257
|
|
|
$
|
91,829
|
|
|
Acquired above market leases, net of accumulated amortization of $4,945 and $3,967, respectively
|
24,166
|
|
|
15,901
|
|
||
|
Total
|
$
|
135,423
|
|
|
$
|
107,730
|
|
|
Year
|
In-Place Leases
|
|
Above Market Leases
|
||||
|
April 1 to December 31, 2014
|
$
|
15,863
|
|
|
$
|
3,329
|
|
|
2015
|
20,489
|
|
|
4,200
|
|
||
|
2016
|
18,458
|
|
|
3,570
|
|
||
|
2017
|
16,441
|
|
|
3,018
|
|
||
|
2018
|
12,489
|
|
|
2,372
|
|
||
|
2019 and thereafter
|
27,517
|
|
|
7,677
|
|
||
|
Total
|
$
|
111,257
|
|
|
$
|
24,166
|
|
|
|
March 31, 2014
|
|
December 31, 2013
|
||||||||||||
|
|
Outstanding Principal Balance
|
|
Maximum Borrowing Capacity
|
|
Outstanding Principal Balance
|
|
Maximum Borrowing Capacity
|
||||||||
|
Fixed-rate mortgages payable
(1)
|
$
|
279,578
|
|
|
$
|
279,578
|
|
|
$
|
196,052
|
|
|
$
|
196,052
|
|
|
Unsecured credit facility - fixed-rate
(2)
|
—
|
|
|
—
|
|
|
—
|
|
|
50,000
|
|
||||
|
Unsecured credit facility - variable-rate
|
—
|
|
|
226,366
|
|
|
—
|
|
|
176,745
|
|
||||
|
Assumed below-market debt adjustment
|
6,520
|
|
|
N/A
|
|
|
4,820
|
|
|
N/A
|
|
||||
|
Total
|
$
|
286,098
|
|
|
$
|
505,944
|
|
|
$
|
200,872
|
|
|
$
|
422,797
|
|
|
(1)
|
Due to the non-recourse nature of certain mortgages, the assets and liabilities of the following properties are neither available to pay the debts of the consolidated limited liability companies nor constitute obligations of the consolidated limited liability companies: Baker Hill Center, Broadway Plaza, Publix at Northridge, Kleinwood Center, Murray Landing, Vineyard Center, Sunset Center, Westwoods Shopping Center, Stockbridge Commons, East Burnside Plaza, Fresh Market, Collington Plaza, Stop & Shop Plaza, Arcadia Plaza, Savoy Plaza, Coppell Market Center, and Statler Square. The outstanding principal balance of these non-recourse mortgages as of
March 31, 2014
and
December 31, 2013
was
$193.0 million
and
$157.8 million
, respectively.
|
|
(2)
|
As of December 31, 2013, the interest rate on
$50.0 million
of the amount available under our unsecured credit facility was effectually fixed at
2.10%
by an interest rate swap agreement (see Notes 4 and 10).
|
|
|
2014
(1)
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
Thereafter
|
|
Total
|
||||||||||||||
|
Maturing debt:
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Fixed-rate mortgages payable
|
$
|
26,589
|
|
|
$
|
37,332
|
|
|
$
|
86,075
|
|
|
$
|
45,403
|
|
|
$
|
15,878
|
|
|
$
|
68,301
|
|
|
$
|
279,578
|
|
|
Weighted-average interest rate on debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Fixed-rate mortgages payable
(3)
|
6.8
|
%
|
|
5.5
|
%
|
|
5.7
|
%
|
|
5.3
|
%
|
|
6.4
|
%
|
|
5.3
|
%
|
|
5.6
|
%
|
|||||||
|
(1)
|
Includes only April 1, 2014 through December 31, 2014.
|
|
(2)
|
The debt maturity table does not include any below-market debt adjustment, of which
$6.5 million
, net of accumulated amortization, was outstanding as of
March 31, 2014
.
|
|
(3)
|
All but
$6.4 million
of the fixed-rate debt represents loans assumed as part of certain acquisitions. The assumed loans typically have higher interest rates than interest rates associated with new debt.
|
|
|
March 31, 2014
|
|
December 31, 2013
|
||||
|
Acquired below-market leases, net of accumulated amortization of $3,596 and $2,708, respectively
|
$
|
22,069
|
|
|
$
|
20,387
|
|
|
Year
|
Below Market Leases
|
||
|
April 1 to December 31, 2014
|
$
|
2,803
|
|
|
2015
|
3,511
|
|
|
|
2016
|
3,082
|
|
|
|
2017
|
2,647
|
|
|
|
2018
|
2,065
|
|
|
|
2019 and thereafter
|
7,961
|
|
|
|
Total
|
$
|
22,069
|
|
|
Derivatives in Cash Flow Hedging Relationships (Interest Rate Swap)
|
|
Three Months Ended March 31, 2014
|
|
Three Months Ended March 31, 2013
|
||||
|
Amount of loss recognized in other comprehensive income on derivative
|
|
$
|
—
|
|
|
$
|
(83
|
)
|
|
Amount of gain (loss) reclassified from accumulated other comprehensive income into interest expense
|
|
—
|
|
|
—
|
|
||
|
Amount of gain recognized in income on derivative (ineffective portion, reclassifications of missed forecasted transactions and amounts excluded from effectiveness testing)
|
|
690
|
|
|
—
|
|
||
|
|
For the Three Months Ended
|
|
Unpaid Amount as of
|
||||||||||||
|
|
March 31,
|
|
March 31,
|
|
December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Acquisition fees
|
$
|
2,842
|
|
|
$
|
1,648
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Acquisition expenses
|
265
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Class B unit distribution
(1)
|
118
|
|
|
4
|
|
|
50
|
|
|
30
|
|
||||
|
Asset management fees
(2)
|
—
|
|
|
249
|
|
|
—
|
|
|
—
|
|
||||
|
Financing fees
|
633
|
|
|
1,958
|
|
|
—
|
|
|
—
|
|
||||
|
Disposition fees
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
(1)
|
Represents the distributions paid to the Advisor and the Sub-advisor as holders of Class B units of the Operating Partnership.
|
|
(2)
|
Paid by the CBRE Investors pursuant to the advisory agreement between the Joint Venture and the Advisor.
|
|
|
For the Three Months Ended
|
|
Unpaid Amount as of
|
||||||||||||
|
|
March 31,
|
|
March 31,
|
|
December 31,
|
||||||||||
|
|
2014
|
|
2013
|
|
2014
|
|
2013
|
||||||||
|
Property management fees
|
$
|
1,582
|
|
|
$
|
458
|
|
|
$
|
660
|
|
|
$
|
418
|
|
|
Leasing commissions
|
570
|
|
|
188
|
|
|
229
|
|
|
80
|
|
||||
|
Construction management fees
|
40
|
|
|
23
|
|
|
11
|
|
|
50
|
|
||||
|
Other fees and reimbursements
|
292
|
|
|
118
|
|
|
104
|
|
|
89
|
|
||||
|
Total
|
$
|
2,484
|
|
|
$
|
787
|
|
|
$
|
1,004
|
|
|
$
|
637
|
|
|
|
For the Three Months Ended
|
||||||
|
|
March 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Selling commissions
|
$
|
157
|
|
|
$
|
5,599
|
|
|
Selling commissions reallowed
|
157
|
|
|
5,599
|
|
||
|
Dealer manager fees
|
72
|
|
|
2,542
|
|
||
|
Dealer manager fees reallowed
|
29
|
|
|
986
|
|
||
|
|
March 31, 2014
|
|
December 31, 2013
|
||||
|
Offering and organization expenses payable
|
$
|
75
|
|
|
$
|
379
|
|
|
General and administrative expenses of the company paid by a sponsor
|
85
|
|
|
85
|
|
||
|
Asset management, property management, and other fees payable
|
1,054
|
|
|
668
|
|
||
|
Total due
|
$
|
1,214
|
|
|
$
|
1,132
|
|
|
Year
|
Amount
|
||
|
April 1 to December 31, 2014
|
$
|
89,252
|
|
|
2015
|
111,990
|
|
|
|
2016
|
101,447
|
|
|
|
2017
|
89,645
|
|
|
|
2018
|
75,319
|
|
|
|
2019 and thereafter
|
322,317
|
|
|
|
Total
|
$
|
789,970
|
|
|
Property Name
|
|
Location
|
|
Anchor Tenant
|
|
Acquisition Date
|
|
Purchase Price
|
|
Square Footage
|
|
Leased % of Rentable Square Feet at Acquisition
|
|||
|
Hamilton Village
|
|
Chattanooga, TN
|
|
Walmart
|
|
4/3/2014
|
|
$
|
33,679
|
|
|
429,325
|
|
98.6
|
%
|
|
Waynesboro Plaza
|
|
Waynesboro, VA
|
|
Martin's
|
|
4/30/2014
|
|
16,800
|
|
|
74,134
|
|
100.0
|
%
|
|
|
Southwest Marketplace
|
|
Las Vegas, NV
|
|
Smith's Food & Drug
|
|
5/5/2014
|
|
30,400
|
|
|
115,720
|
|
95.0
|
%
|
|
|
|
|
|
Property Acquisitions
|
||||
|
|
Cumulative
|
|
during the
|
||||
|
|
Portfolio through
|
|
Three Months Ended
|
||||
|
|
March 31, 2014
|
|
March 31, 2014
|
||||
|
Number of properties
|
100
|
|
|
17
|
|
||
|
Number of states
|
23
|
|
|
8
|
|
||
|
Weighted average capitalization rate
(1)
|
7.2
|
%
|
|
7.1
|
%
|
||
|
Weighted average capitalization rate with straight-line rent
(2)
|
7.4
|
%
|
|
7.2
|
%
|
||
|
Total acquisition purchase price (in thousands)
|
$
|
1,504,086
|
|
|
$
|
283,488
|
|
|
Total square feet
|
10,528,733
|
|
|
1,782,822
|
|
||
|
Leased % of rentable square feet
(3)
|
94.8
|
%
|
|
95.4
|
%
|
||
|
Average remaining lease term in years
(3)
|
6.3
|
|
|
6.1
|
|
||
|
(1)
|
The capitalization rate is calculated by dividing the annualized in-place net operating income of a property as of the date of acquisition by the contract purchase price of the property. Annualized in-place net operating income is calculated by subtracting the estimated annual operating expenses of a property from the annualized rents to be received from tenants occupying space at the property as of the date of acquisition.
|
|
(2)
|
The capitalization rate with straight-line rent is calculated by dividing the annualized in-place net operating income, inclusive of straight-line rental income, of a property as of the date of acquisition by the contract purchase price of the property. Annualized in-place net operating income is calculated by subtracting the estimated annual operating expenses of a property from the straight-line annualized rents to be received from tenants occupying space at the property as of the date of acquisition.
|
|
(3)
|
As of
March 31, 2014
|
|
Property Name
|
|
Location
|
|
Anchor Tenant
|
|
Date
Acquired
|
|
Contract Purchase Price
(1)
|
|
Rentable
Square
Feet
|
|
Average
Remaining Lease Term in Years |
|
% of Rentable Square Feet
Leased
|
||||
|
Lakeside Plaza
|
|
Salem, VA
|
|
Kroger
|
|
12/10/2010
|
|
$
|
8,750
|
|
|
82,798
|
|
|
4.0
|
|
98.3
|
%
|
|
Snow View Plaza
|
|
Parma, OH
|
|
Giant Eagle
|
|
12/15/2010
|
|
12,300
|
|
|
100,460
|
|
|
5.3
|
|
97.0
|
%
|
|
|
St. Charles Plaza
|
|
Haines City, FL
|
|
Publix
|
|
6/10/2011
|
|
10,100
|
|
|
65,000
|
|
|
9.6
|
|
94.5
|
%
|
|
|
Centerpoint
|
|
Easley, SC
|
|
Publix
|
|
10/14/2011
|
|
6,850
|
|
|
72,287
|
|
|
9.0
|
|
96.7
|
%
|
|
|
Southampton Village
|
|
Tyrone, GA
|
|
Publix
|
|
10/14/2011
|
|
8,350
|
|
|
77,956
|
|
|
7.3
|
|
97.8
|
%
|
|
|
Burwood Village Center
|
|
Glen Burnie, MD
|
|
Food Lion
|
|
11/9/2011
|
|
16,600
|
|
|
105,834
|
|
|
5.9
|
|
100.0
|
%
|
|
|
Cureton Town Center
|
|
Waxhaw, NC
|
|
Harris Teeter
(2)
|
|
12/29/2011
|
|
13,950
|
|
|
84,357
|
|
|
8.9
|
|
100.0
|
%
|
|
|
Tramway Crossing
|
|
Sanford, NC
|
|
Food Lion
|
|
2/23/2012
|
|
5,500
|
|
|
62,382
|
|
|
2.3
|
|
98.2
|
%
|
|
|
Westin Centre
|
|
Fayetteville, NC
|
|
Food Lion
|
|
2/23/2012
|
|
6,050
|
|
|
66,890
|
|
|
1.9
|
|
100.0
|
%
|
|
|
The Village at Glynn Place
|
|
Brunswick, GA
|
|
Publix
|
|
4/27/2012
|
|
11,350
|
|
|
111,924
|
|
|
6.4
|
|
96.3
|
%
|
|
|
Meadowthorpe Shopping Center
|
|
Lexington, KY
|
|
Kroger
|
|
5/9/2012
|
|
8,550
|
|
|
87,384
|
|
|
3.2
|
|
95.7
|
%
|
|
|
New Windsor Marketplace
|
|
Windsor, CO
|
|
King Soopers
(2)
|
|
5/9/2012
|
|
5,550
|
|
|
95,877
|
|
|
6.0
|
|
93.2
|
%
|
|
|
Vine Street Square
|
|
Kissimmee, FL
|
|
Walmart
(3)
|
|
6/4/2012
|
|
13,650
|
|
|
120,699
|
|
|
5.6
|
|
98.0
|
%
|
|
|
Northtowne Square
|
|
Gibsonia, PA
|
|
Giant Eagle
|
|
6/19/2012
|
|
10,575
|
|
|
113,372
|
|
|
7.2
|
|
100.0
|
%
|
|
|
Brentwood Commons
|
|
Bensenville, IL
|
|
Dominick's
(4)
|
|
7/5/2012
|
|
14,850
|
|
|
125,550
|
|
|
5.7
|
|
99.1
|
%
|
|
|
Sidney Towne Center
|
|
Sidney, OH
|
|
Kroger
|
|
8/2/2012
|
|
4,300
|
|
|
118,360
|
|
|
5.0
|
|
100.0
|
%
|
|
|
Broadway Plaza
|
|
Tucson, AZ
|
|
Sprouts
|
|
8/13/2012
|
|
12,675
|
|
|
83,612
|
|
|
4.3
|
|
87.1
|
%
|
|
|
Richmond Plaza
|
|
Augusta, GA
|
|
Kroger
|
|
8/30/2012
|
|
19,500
|
|
|
178,167
|
|
|
4.1
|
|
89.5
|
%
|
|
|
Publix at Northridge
|
|
Sarasota, FL
|
|
Publix
|
|
8/30/2012
|
|
11,500
|
|
|
65,320
|
|
|
8.2
|
|
89.9
|
%
|
|
|
Baker Hill Center
|
|
Glen Ellyn, IL
|
|
Dominick's
(4)
|
|
9/6/2012
|
|
21,600
|
|
|
135,355
|
|
|
3.9
|
|
95.8
|
%
|
|
|
New Prague Commons
|
|
New Prague, MN
|
|
Coborn's
|
|
10/12/2012
|
|
10,150
|
|
|
59,948
|
|
|
7.1
|
|
100.0
|
%
|
|
|
Brook Park Plaza
|
|
Brook Park, OH
|
|
Giant Eagle
|
|
10/23/2012
|
|
10,140
|
|
|
148,259
|
|
|
4.9
|
|
100.0
|
%
|
|
|
Heron Creek Towne Center
|
|
North Port, FL
|
|
Publix
|
|
12/17/2012
|
|
8,650
|
|
|
64,664
|
|
|
5.3
|
|
92.6
|
%
|
|
|
Quartz Hill Towne Centre
|
|
Lancaster, CA
|
|
Vons
(4)
|
|
12/26/2012
|
|
20,970
|
|
|
110,306
|
|
|
3.3
|
|
94.6
|
%
|
|
|
Hilfiker Square
|
|
Salem, OR
|
|
Trader Joe's
|
|
12/28/2012
|
|
8,000
|
|
|
38,558
|
|
|
7.0
|
|
100.0
|
%
|
|
|
Village One Plaza
|
|
Modesto, CA
|
|
Raley's
|
|
12/28/2012
|
|
26,500
|
|
|
105,658
|
|
|
12.9
|
|
90.3
|
%
|
|
|
Butler Creek
|
|
Acworth, GA
|
|
Kroger
|
|
1/15/2013
|
|
10,650
|
|
|
95,597
|
|
|
3.4
|
|
94.0
|
%
|
|
|
Fairview Oaks
|
|
Ellenwood, GA
|
|
Kroger
|
|
1/15/2013
|
|
9,300
|
|
|
77,052
|
|
|
2.6
|
|
97.6
|
%
|
|
|
Grassland Crossing
|
|
Alpharetta, GA
|
|
Kroger
|
|
1/15/2013
|
|
9,700
|
|
|
90,906
|
|
|
5.8
|
|
89.9
|
%
|
|
|
Hamilton Ridge
|
|
Buford, GA
|
|
Kroger
|
|
1/15/2013
|
|
11,800
|
|
|
90,996
|
|
|
6.4
|
|
87.4
|
%
|
|
|
Mableton Crossing
|
|
Mableton, GA
|
|
Kroger
|
|
1/15/2013
|
|
11,500
|
|
|
86,819
|
|
|
3.0
|
|
100.0
|
%
|
|
|
The Shops at Westridge
|
|
McDonough, GA
|
|
Publix
|
|
1/15/2013
|
|
7,550
|
|
|
66,297
|
|
|
8.9
|
|
83.1
|
%
|
|
|
Fairlawn Town Centre
|
|
Fairlawn, OH
|
|
Giant Eagle
|
|
1/30/2013
|
|
42,200
|
|
|
347,255
|
|
|
5.9
|
|
97.3
|
%
|
|
|
Macland Pointe
|
|
Marietta, GA
|
|
Publix
|
|
2/13/2013
|
|
9,150
|
|
|
79,699
|
|
|
2.7
|
|
91.3
|
%
|
|
|
Kleinwood Center
|
|
Spring, TX
|
|
H-E-B
|
|
3/21/2013
|
|
32,535
|
|
|
148,863
|
|
|
7.1
|
|
97.4
|
%
|
|
|
Murray Landing
|
|
Irmo, SC
|
|
Publix
|
|
3/21/2013
|
|
9,920
|
|
|
64,359
|
|
|
6.9
|
|
100.0
|
%
|
|
|
Vineyard Center
|
|
Tallahassee, FL
|
|
Publix
|
|
3/21/2013
|
|
6,760
|
|
|
62,821
|
|
|
7.9
|
|
84.7
|
%
|
|
|
Lutz Lake Station
|
|
Lutz, FL
|
|
Publix
|
|
4/4/2013
|
|
9,800
|
|
|
64,986
|
|
|
6.3
|
|
98.3
|
%
|
|
|
Publix at Seven Hills
|
|
Spring Hill, FL
|
|
Publix
|
|
4/4/2013
|
|
8,500
|
|
|
72,590
|
|
|
2.7
|
|
90.6
|
%
|
|
|
Hartville Centre
|
|
Hartville, OH
|
|
Giant Eagle
|
|
4/23/2013
|
|
7,300
|
|
|
108,412
|
|
|
5.6
|
|
76.7
|
%
|
|
|
Sunset Center
|
|
Corvallis, OR
|
|
Safeway
|
|
5/31/2013
|
|
24,900
|
|
|
164,796
|
|
|
5.6
|
|
94.8
|
%
|
|
|
Savage Town Square
|
|
Savage, MN
|
|
Cub Foods
(5)
|
|
6/19/2013
|
|
14,903
|
|
|
87,181
|
|
|
8.0
|
|
98.6
|
%
|
|
|
Northcross
|
|
Austin, TX
|
|
Walmart
(3)
|
|
6/24/2013
|
|
61,500
|
|
|
280,243
|
|
|
14.2
|
|
96.0
|
%
|
|
|
Glenwood Crossing
|
|
Kenosha, WI
|
|
Pick 'n Save
|
|
6/27/2013
|
|
12,822
|
|
|
87,504
|
|
|
13.5
|
|
99.6
|
%
|
|
|
Pavilions at San Mateo
|
|
Albuquerque, NM
|
|
Walmart
(3)
|
|
6/27/2013
|
|
28,350
|
|
|
149,287
|
|
|
4.3
|
|
86.7
|
%
|
|
|
Property Name
|
|
Location
|
|
Anchor Tenant
|
|
Date
Acquired
|
|
Contract Purchase Price
(1)
|
|
Rentable
Square
Feet
|
|
Average
Remaining Lease Term in Years |
|
% of Rentable Square Feet
Leased
|
||||
|
Shiloh Square
|
|
Kennesaw, GA
|
|
Kroger
|
|
6/27/2013
|
|
$
|
14,500
|
|
|
139,720
|
|
|
3.8
|
|
79.4
|
%
|
|
Boronda Plaza
|
|
Salinas, CA
|
|
Food 4 Less
|
|
7/3/2013
|
|
22,700
|
|
|
93,071
|
|
|
6.1
|
|
98.0
|
%
|
|
|
Rivergate
|
|
Macon, GA
|
|
Publix
|
|
7/18/2013
|
|
32,354
|
|
|
207,567
|
|
|
5.7
|
|
84.0
|
%
|
|
|
Westwoods Shopping Center
|
|
Arvada, CO
|
|
King Soopers
(2)
|
|
8/8/2013
|
|
14,918
|
|
|
90,855
|
|
|
6.2
|
|
95.4
|
%
|
|
|
Paradise Crossing
|
|
Lithia Springs, GA
|
|
Publix
|
|
8/13/2013
|
|
9,000
|
|
|
67,470
|
|
|
4.8
|
|
93.8
|
%
|
|
|
Contra Loma Plaza
|
|
Antioch, CA
|
|
Save Mart
|
|
8/19/2013
|
|
7,250
|
|
|
74,616
|
|
|
4.3
|
|
83.5
|
%
|
|
|
South Oaks Plaza
|
|
St. Louis, MO
|
|
Shop 'n Save
(5)
|
|
8/21/2013
|
|
9,500
|
|
|
112,300
|
|
|
10.4
|
|
100.0
|
%
|
|
|
Yorktown Centre
|
|
Erie, PA
|
|
Giant Eagle
|
|
8/30/2013
|
|
21,400
|
|
|
196,728
|
|
|
4.5
|
|
100.0
|
%
|
|
|
Stockbridge Commons
|
|
Fort Mill, SC
|
|
Harris Teeter
(2)
|
|
9/3/2013
|
|
15,250
|
|
|
99,473
|
|
|
5.7
|
|
95.0
|
%
|
|
|
Dyer Crossing
|
|
Dyer, IN
|
|
Jewel-Osco
(6)
|
|
9/4/2013
|
|
18,500
|
|
|
95,083
|
|
|
7.0
|
|
92.0
|
%
|
|
|
East Burnside Plaza
|
|
Portland, OR
|
|
QFC
(2)
|
|
9/12/2013
|
|
8,643
|
|
|
38,363
|
|
|
5.5
|
|
100.0
|
%
|
|
|
Red Maple Village
|
|
Tracy, CA
|
|
Raley's
|
|
9/18/2013
|
|
31,140
|
|
|
97,591
|
|
|
10.4
|
|
100.0
|
%
|
|
|
Crystal Beach Plaza
|
|
Palm Harbor, FL
|
|
Publix
|
|
9/25/2013
|
|
12,100
|
|
|
59,015
|
|
|
12.3
|
|
82.9
|
%
|
|
|
CitiCentre Plaza
|
|
Carroll, IA
|
|
Hy-Vee
|
|
10/2/2013
|
|
3,750
|
|
|
63,518
|
|
|
3.3
|
|
87.7
|
%
|
|
|
Duck Creek Plaza
|
|
Bettendorf, IA
|
|
Schnuck's
|
|
10/8/2013
|
|
19,700
|
|
|
134,229
|
|
|
5.6
|
|
96.8
|
%
|
|
|
Cahill Plaza
|
|
Inver Grove Heights, MN
|
|
Cub Foods
(5)
|
|
10/9/2013
|
|
8,350
|
|
|
69,000
|
|
|
2.1
|
|
96.0
|
%
|
|
|
Pioneer Plaza
|
|
Springfield, OR
|
|
Safeway
|
|
10/18/2013
|
|
11,850
|
|
|
96,027
|
|
|
3.6
|
|
90.5
|
%
|
|
|
Fresh Market
|
|
Normal, IL
|
|
The Fresh Market
|
|
10/22/2013
|
|
11,750
|
|
|
76,017
|
|
|
5.5
|
|
100.0
|
%
|
|
|
Courthouse Marketplace
|
|
Virginia Beach, VA
|
|
Harris Teeter
(2)
|
|
10/25/2013
|
|
16,050
|
|
|
106,863
|
|
|
7.9
|
|
86.8
|
%
|
|
|
Hastings Marketplace
|
|
Hastings, MN
|
|
Cub Foods
(5)
|
|
11/6/2013
|
|
15,875
|
|
|
97,535
|
|
|
7.1
|
|
100.0
|
%
|
|
|
Shoppes of Paradise Lakes
|
|
Miami, FL
|
|
Publix
|
|
11/7/2013
|
|
13,450
|
|
|
83,597
|
|
|
4.9
|
|
91.2
|
%
|
|
|
Coquina Plaza
|
|
Davie, FL
|
|
Publix
|
|
11/7/2013
|
|
23,200
|
|
|
91,120
|
|
|
5.4
|
|
100.0
|
%
|
|
|
Butler's Crossing
|
|
Watkinsville, GA
|
|
Publix
|
|
11/7/2013
|
|
8,900
|
|
|
75,505
|
|
|
3.4
|
|
85.4
|
%
|
|
|
Lakewood Plaza
|
|
Spring Hill, FL
|
|
Publix
|
|
11/7/2013
|
|
15,300
|
|
|
106,999
|
|
|
3.3
|
|
94.2
|
%
|
|
|
Collington Plaza
|
|
Bowie, MD
|
|
Giant Foods
(7)
|
|
11/21/2013
|
|
30,146
|
|
|
121,955
|
|
|
7.2
|
|
100.0
|
%
|
|
|
Golden Town Center
|
|
Golden, CO
|
|
King Soopers
(2)
|
|
11/22/2013
|
|
19,015
|
|
|
117,882
|
|
|
4.2
|
|
89.1
|
%
|
|
|
Northstar Marketplace
|
|
Ramsey, MN
|
|
Coborn's
|
|
11/27/2013
|
|
14,000
|
|
|
96,356
|
|
|
5.4
|
|
96.6
|
%
|
|
|
Bear Creek Plaza
|
|
Petoskey, MI
|
|
Walmart
(3)
|
|
12/19/2013
|
|
25,451
|
|
|
311,894
|
|
|
5.6
|
|
100.0
|
%
|
|
|
Flag City Station
|
|
Findlay, OH
|
|
Walmart
(3)
|
|
12/19/2013
|
|
15,661
|
|
|
245,549
|
|
|
3.8
|
|
100.0
|
%
|
|
|
Southern Hills Crossing
|
|
Moraine, OH
|
|
Walmart
(3)
|
|
12/19/2013
|
|
2,463
|
|
|
10,000
|
|
|
2.6
|
|
100.0
|
%
|
|
|
Sulphur Grove
|
|
Huber Heights, OH
|
|
Walmart
(3)
|
|
12/19/2013
|
|
2,914
|
|
|
20,900
|
|
|
3.1
|
|
68.9
|
%
|
|
|
East Side Square
|
|
Springfield, OH
|
|
Walmart
(3)
|
|
12/19/2013
|
|
1,471
|
|
|
8,400
|
|
|
3.9
|
|
85.3
|
%
|
|
|
Hoke Crossing
|
|
Clayton, OH
|
|
Walmart
(3)
|
|
12/19/2013
|
|
1,718
|
|
|
8,600
|
|
|
2.8
|
|
100.0
|
%
|
|
|
Town & Country Shopping Center
|
|
Noblesville, IN
|
|
Walmart
(3)
|
|
12/19/2013
|
|
26,049
|
|
|
249,833
|
|
|
4.5
|
|
100.0
|
%
|
|
|
Sterling Pointe Center
|
|
Lincoln, CA
|
|
Raley's
|
|
12/20/2013
|
|
30,775
|
|
|
129,020
|
|
|
7.7
|
|
84.4
|
%
|
|
|
Southgate Shopping Center
|
|
Des Moines, IA
|
|
Hy-Vee
|
|
12/20/2013
|
|
9,725
|
|
|
158,765
|
|
|
7.0
|
|
96.9
|
%
|
|
|
Arcadia Plaza
|
|
Phoenix, AZ
|
|
Sprouts
|
|
12/30/2013
|
|
13,479
|
|
|
63,637
|
|
|
4.5
|
|
84.2
|
%
|
|
|
Stop & Shop Plaza
|
|
Enfield, CT
|
|
Stop & Shop
(7)
|
|
12/30/2013
|
|
26,200
|
|
|
124,218
|
|
|
4.0
|
|
98.6
|
%
|
|
|
Fairacres Shopping Center
|
|
Oshkosh, WI
|
|
Pick 'n Save
|
|
1/21/2014
|
|
9,800
|
|
|
85,523
|
|
|
4.1
|
|
95.4
|
%
|
|
|
Savoy Plaza
|
|
Savoy, IL
|
|
Schnuck's
|
|
1/31/2014
|
|
17,200
|
|
|
140,624
|
|
|
7.4
|
|
84.0
|
%
|
|
|
The Shops of Uptown
|
|
Park Ridge, IL
|
|
Trader Joe's
|
|
2/25/2014
|
|
26,961
|
|
|
70,402
|
|
|
4.9
|
|
96.5
|
%
|
|
|
Chapel Hill North
|
|
Chapel Hill, NC
|
|
Harris Teeter
(2)
|
|
2/28/2014
|
|
16,100
|
|
|
96,290
|
|
|
3.7
|
|
96.5
|
%
|
|
|
Winchester Gateway
|
|
Winchester, VA
|
|
Martin's
(7)
|
|
3/5/2014
|
|
38,350
|
|
|
157,377
|
|
|
8.9
|
|
95.8
|
%
|
|
|
Stonewall Plaza
|
|
Winchester, VA
|
|
Martin's
(7)
|
|
3/5/2014
|
|
29,500
|
|
|
119,159
|
|
|
10.5
|
|
88.7
|
%
|
|
|
Coppell Market Center
|
|
Coppell, TX
|
|
Market Street
(6)
|
|
3/5/2014
|
|
19,175
|
|
|
90,225
|
|
|
10.0
|
|
100.0
|
%
|
|
|
Harrison Pointe
|
|
Cary, NC
|
|
Harris Teeter
(2)
|
|
3/11/2014
|
|
22,700
|
|
|
130,758
|
|
|
4.8
|
|
95.8
|
%
|
|
|
Town Fair Center
|
|
Louisville, KY
|
|
Walmart
(3)
|
|
3/12/2014
|
|
24,250
|
|
|
234,240
|
|
|
3.7
|
|
97.4
|
%
|
|
|
Villages at Eagles Landing
|
|
Stockbridge, GA
|
|
Publix
|
|
3/13/2014
|
|
8,815
|
|
|
67,019
|
|
|
2.4
|
|
96.0
|
%
|
|
|
Towne Centre at Wesley Chapel
|
|
Wesley Chapel, FL
|
|
Winn-Dixie
|
|
3/14/2014
|
|
8,950
|
|
|
69,425
|
|
|
5.2
|
|
98.3
|
%
|
|
|
Tree Summit Village
|
|
Duluth, GA
|
|
Publix
|
|
3/14/2014
|
|
5,900
|
|
|
63,299
|
|
|
5.4
|
|
93.4
|
%
|
|
|
Property Name
|
|
Location
|
|
Anchor Tenant
|
|
Date
Acquired
|
|
Contract Purchase Price
(1)
|
|
Rentable
Square
Feet
|
|
Average
Remaining Lease Term in Years |
|
% of Rentable Square Feet
Leased
|
||||
|
Dean Taylor Crossing
|
|
Suwanee, GA
|
|
Kroger
|
|
3/14/2014
|
|
$
|
13,437
|
|
|
92,318
|
|
|
5.2
|
|
100.0
|
%
|
|
Champions Gate Village
|
|
Davenport, FL
|
|
Publix
|
|
3/14/2014
|
|
8,900
|
|
|
62,699
|
|
|
5.6
|
|
96.3
|
%
|
|
|
Goolsby Pointe
|
|
Riverview, FL
|
|
Publix
|
|
3/14/2014
|
|
10,850
|
|
|
75,525
|
|
|
3.9
|
|
93.6
|
%
|
|
|
Statler Square
|
|
Staunton, VA
|
|
Kroger
|
|
3/21/2014
|
|
13,900
|
|
|
134,660
|
|
|
5.6
|
|
98.3
|
%
|
|
|
Burbank Plaza
|
|
Burbank, IL
|
|
Jewel-Osco
(6)
|
|
3/25/2014
|
|
8,700
|
|
|
93,279
|
|
|
1.8
|
|
100.0
|
%
|
|
|
(1)
|
The contract purchase price excludes closing costs and acquisition costs.
|
|
(2)
|
King Soopers, Harris Teeter, and QFC are affiliates of Kroger.
|
|
(3)
|
The anchor tenants of Vine Street Square and Pavilions at San Mateo are Walmart Neighborhood Markets. The anchor tenants of Northcross, Bear Creek Plaza, Flag City Station, Town & Country Shopping Center, and Town Fair Center are Walmart Supercenters. The anchor tenants of Southern Hills Crossing, Sulphur Grove, East Side Square, and Hoke Crossing are Walmart Supercenters; however, we do not own the portion of each of these shopping centers that is leased to a Walmart Supercenter.
|
|
(4)
|
Dominick's and Vons are affiliates of Safeway, Inc. Dominick's vacated both Brentwood Commons and Baker Hill Center on December 29, 2013; however, Dominick's continues to pay rent according to the terms of its leases.
|
|
(5)
|
Cub Foods and Shop 'n Save are affiliates of SUPERVALU, Inc.
|
|
(6)
|
Jewel-Osco and Market Street are affiliates of Albertsons LLC.
|
|
(7)
|
Giant Foods, Stop & Shop, and Martin's are affiliates of Ahold USA.
|
|
|
|
Number of
|
|
|
|
% of Total Portfolio
|
|
|
|
|
|||
|
|
|
Expiring
|
|
Annualized
|
|
Annualized
|
|
Leased Rentable
|
|
% of Leased Rentable
|
|||
|
Year
|
|
Leases
|
|
Effective Rent
(1)
|
|
Effective Rent
|
|
Square Feet Expiring
|
|
Square Feet Expiring
|
|||
|
2014
|
|
178
|
|
$
|
6,878
|
|
|
5.7%
|
|
489,112
|
|
|
4.9%
|
|
2015
|
|
210
|
|
9,329
|
|
|
7.7%
|
|
582,108
|
|
|
5.8%
|
|
|
2016
|
|
262
|
|
12,903
|
|
|
10.7%
|
|
1,114,093
|
|
|
11.2%
|
|
|
2017
|
|
206
|
|
12,051
|
|
|
10.0%
|
|
1,041,795
|
|
|
10.4%
|
|
|
2018
|
|
236
|
|
16,715
|
|
|
13.8%
|
|
1,398,643
|
|
|
14.0%
|
|
|
2019
|
|
144
|
|
12,652
|
|
|
10.5%
|
|
1,005,840
|
|
|
10.1%
|
|
|
2020
|
|
48
|
|
8,113
|
|
|
6.7%
|
|
675,044
|
|
|
6.8%
|
|
|
2021
|
|
41
|
|
5,159
|
|
|
4.3%
|
|
576,222
|
|
|
5.8%
|
|
|
2022
|
|
24
|
|
4,701
|
|
|
3.9%
|
|
475,213
|
|
|
4.8%
|
|
|
2023
|
|
43
|
|
11,967
|
|
|
9.9%
|
|
1,005,491
|
|
|
10.1%
|
|
|
Thereafter
|
|
81
|
|
20,394
|
|
|
16.8%
|
|
1,614,971
|
|
|
16.1%
|
|
|
(1)
|
We calculate annualized effective rent as monthly contractual rent as of
March 31, 2014
multiplied by 12 months, less any tenant concessions.
|
|
|
|
|
|
|
|
Annualized
|
|
% of
|
|||||
|
|
|
Leased
|
|
% of Leased
|
|
Effective
|
|
Annualized
|
|||||
|
Tenant Type
|
|
Square Feet
|
|
Square Feet
|
|
Rent
(1)
|
|
Effective Rent
|
|||||
|
Grocery anchor
|
|
5,803,192
|
|
|
58.1
|
%
|
|
$
|
54,036
|
|
|
44.6
|
%
|
|
National and regional
(2)
|
|
2,882,867
|
|
|
29.0
|
%
|
|
45,067
|
|
|
37.4
|
%
|
|
|
Local
|
|
1,292,473
|
|
|
12.9
|
%
|
|
21,759
|
|
|
18.0
|
%
|
|
|
|
|
9,978,532
|
|
|
100.0
|
%
|
|
$
|
120,862
|
|
|
100.0
|
%
|
|
(1)
|
We calculate annualized effective rent as monthly contractual rent as of
March 31, 2014
multiplied by 12 months, less any tenant concessions.
|
|
(2)
|
We define national tenants as those that operate in at least three states. Regional tenants are defined as those that have at least three locations.
|
|
|
|
|
|
|
|
Annualized
|
|
% of
|
|||||
|
|
|
Leased
|
|
% of Leased
|
|
Effective
|
|
Annualized
|
|||||
|
Tenant Industry
|
|
Square Feet
|
|
Square Feet
|
|
Rent
(1)
|
|
Effective Rent
|
|||||
|
Grocery
|
|
5,803,192
|
|
|
58.1
|
%
|
|
$
|
54,036
|
|
|
44.6
|
%
|
|
Retail Stores
(2)
|
|
1,872,032
|
|
|
18.8
|
%
|
|
24,146
|
|
|
20.1
|
%
|
|
|
Services
(2)
|
|
1,493,680
|
|
|
15.0
|
%
|
|
26,693
|
|
|
22.1
|
%
|
|
|
Restaurant
|
|
809,628
|
|
|
8.1
|
%
|
|
15,987
|
|
|
13.2
|
%
|
|
|
|
|
9,978,532
|
|
|
100.0
|
%
|
|
$
|
120,862
|
|
|
100.0
|
%
|
|
(1)
|
We calculate annualized effective rent as monthly contractual rent as of
March 31, 2014
multiplied by 12 months, less any tenant concessions.
|
|
(2)
|
We define retail stores as those that primarily sell goods, while services tenants primarily sell non-goods services.
|
|
Tenant
|
|
Number of Locations
(1)
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
|
Annualized Effective Rent
(2)
|
|
% of Annualized Effective Rent
|
||||||
|
Kroger
(3)
|
|
21
|
|
|
1,201,676
|
|
|
12.0
|
%
|
|
$
|
8,920
|
|
|
7.4
|
%
|
|
Publix
|
|
23
|
|
|
1,089,076
|
|
|
10.9
|
%
|
|
10,834
|
|
|
9.0
|
%
|
|
|
Walmart
(4)
|
|
7
|
|
|
895,322
|
|
|
9.0
|
%
|
|
4,491
|
|
|
3.7
|
%
|
|
|
Giant Eagle
|
|
6
|
|
|
475,760
|
|
|
4.8
|
%
|
|
4,384
|
|
|
3.6
|
%
|
|
|
Safeway
(5)
|
|
5
|
|
|
292,929
|
|
|
2.9
|
%
|
|
3,212
|
|
|
2.7
|
%
|
|
|
Ahold USA
(6)
|
|
4
|
|
|
282,230
|
|
|
2.8
|
%
|
|
4,525
|
|
|
3.7
|
%
|
|
|
SUPERVALU
(7)
|
|
4
|
|
|
273,067
|
|
|
2.7
|
%
|
|
2,332
|
|
|
1.9
|
%
|
|
|
Albertsons
(8)
|
|
3
|
|
|
200,136
|
|
|
2.0
|
%
|
|
2,150
|
|
|
1.8
|
%
|
|
|
Raley's
|
|
3
|
|
|
192,998
|
|
|
1.9
|
%
|
|
3,422
|
|
|
2.8
|
%
|
|
|
Hy-Vee
|
|
2
|
|
|
124,001
|
|
|
1.2
|
%
|
|
504
|
|
|
0.4
|
%
|
|
|
Schnuck's
|
|
2
|
|
|
121,266
|
|
|
1.2
|
%
|
|
1,440
|
|
|
1.2
|
%
|
|
|
Pick n' Save
|
|
2
|
|
|
108,561
|
|
|
1.1
|
%
|
|
1,056
|
|
|
0.9
|
%
|
|
|
Coborn's
|
|
2
|
|
|
107,683
|
|
|
1.1
|
%
|
|
1,350
|
|
|
1.1
|
%
|
|
|
Food Lion
|
|
3
|
|
|
95,665
|
|
|
1.0
|
%
|
|
881
|
|
|
0.7
|
%
|
|
|
H-E-B
|
|
1
|
|
|
80,925
|
|
|
0.8
|
%
|
|
1,210
|
|
|
1.0
|
%
|
|
|
Sprouts Farmers Market
|
|
2
|
|
|
60,951
|
|
|
0.6
|
%
|
|
652
|
|
|
0.5
|
%
|
|
|
Food 4 Less
|
|
1
|
|
|
58,687
|
|
|
0.6
|
%
|
|
1,045
|
|
|
0.9
|
%
|
|
|
Save Mart
|
|
1
|
|
|
50,233
|
|
|
0.5
|
%
|
|
399
|
|
|
0.3
|
%
|
|
|
Winn-Dixie
|
|
1
|
|
|
49,500
|
|
|
0.5
|
%
|
|
534
|
|
|
0.4
|
%
|
|
|
Trader Joe's
|
|
2
|
|
|
25,506
|
|
|
0.3
|
%
|
|
466
|
|
|
0.4
|
%
|
|
|
The Fresh Market
|
|
1
|
|
|
17,020
|
|
|
0.2
|
%
|
|
229
|
|
|
0.2
|
%
|
|
|
|
|
96
|
|
|
5,803,192
|
|
|
58.1
|
%
|
|
$
|
54,036
|
|
|
44.6
|
%
|
|
(1)
|
Number of locations excludes auxiliary leases with grocery anchors such as fuel stations, pharmacies, and liquor stores, of which there were 13 as of
March 31, 2014
.
|
|
(2)
|
We calculate annualized effective rent as monthly contractual rent as of
March 31, 2014
multiplied by 12 months, less any tenant concessions.
|
|
(3)
|
King Soopers, Harris Teeter, and QFC are affiliates of Kroger.
|
|
(4)
|
The Walmart stores at Vine Street Square and Pavilions at San Mateo are Walmart Neighborhood Markets. The Walmart stores at Northcross, Bear Creek Plaza, Flag City Station, Town & Country Shopping Center, and Town Fair Center are Walmart Supercenters.
|
|
(5)
|
Dominick's and Vons are affiliates of Safeway, Inc.
|
|
(6)
|
Giant Foods, Stop & Shop, and Martin's are affiliates of Ahold USA.
|
|
(7)
|
Cub Foods and Shop 'n Save are affiliates of SUPERVALU.
|
|
(8)
|
Jewel-Osco and Market Street are affiliates of Albertsons LLC.
|
|
(In thousands, except per share amounts)
|
For the Three Months Ended March 31,
|
|
|
|
|
|||||||||||
|
|
2014
|
|
2013
|
|
$ Change
|
|
% Change
|
|||||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|||||||||
|
Total revenues
|
$
|
35,677
|
|
|
$
|
11,237
|
|
|
$
|
24,440
|
|
|
217.5
|
%
|
||
|
Property operating expenses
|
(6,125
|
)
|
|
(1,896
|
)
|
|
(4,229
|
)
|
|
223.0
|
%
|
|||||
|
Real estate tax expenses
|
(4,282
|
)
|
|
(1,512
|
)
|
|
(2,770
|
)
|
|
183.2
|
%
|
|||||
|
General and administrative expenses
|
(1,771
|
)
|
|
(892
|
)
|
|
(879
|
)
|
|
98.5
|
%
|
|||||
|
Acquisition expenses
|
(5,386
|
)
|
|
(2,514
|
)
|
|
(2,872
|
)
|
|
114.2
|
%
|
|||||
|
Depreciation and amortization
|
(15,403
|
)
|
|
(5,234
|
)
|
|
(10,169
|
)
|
|
194.3
|
%
|
|||||
|
Operating income (loss)
|
2,710
|
|
|
(811
|
)
|
|
3,521
|
|
|
N/A
|
|
|||||
|
Interest expense, net
|
(3,680
|
)
|
|
(2,100
|
)
|
|
(1,580
|
)
|
|
75.2
|
%
|
|||||
|
Other income, net
|
547
|
|
|
—
|
|
|
547
|
|
|
N/A
|
|
|||||
|
Net loss
|
(423
|
)
|
|
(2,911
|
)
|
|
2,488
|
|
|
(85.5
|
)%
|
|||||
|
Net loss attributable to noncontrolling interests
|
—
|
|
|
63
|
|
|
(63
|
)
|
|
N/A
|
|
|||||
|
Net loss attributable to Company stockholders
|
$
|
(423
|
)
|
|
$
|
(2,848
|
)
|
|
$
|
2,425
|
|
|
(85.1
|
)%
|
||
|
|
|
|
|
|
|
|
|
|||||||||
|
Net loss per share—basic and diluted
|
$
|
0.00
|
|
|
$
|
(0.16
|
)
|
|
$
|
0.16
|
|
|
N/A
|
|
||
|
|
Three Months Ended March 31,
|
|
|
|
|
|||||||||
|
|
2014
|
|
2013
|
|
$ Change
|
|
% Change
|
|||||||
|
Net loss
|
$
|
(423
|
)
|
|
$
|
(2,911
|
)
|
|
|
|
|
|
||
|
Interest expense
|
3,680
|
|
|
2,100
|
|
|
|
|
|
|
||||
|
Other income
|
(547
|
)
|
|
—
|
|
|
|
|
|
|
||||
|
Operating income (loss)
|
2,710
|
|
|
(811
|
)
|
|
|
|
|
|
||||
|
Adjusted to exclude:
|
|
|
|
|
|
|
|
|
|
|
||||
|
General and administrative expenses
|
1,771
|
|
|
892
|
|
|
|
|
|
|
||||
|
Acquisition expenses
|
5,386
|
|
|
2,514
|
|
|
|
|
|
|
||||
|
Depreciation and amortization
|
15,403
|
|
|
5,234
|
|
|
|
|
|
|
||||
|
Net amortization of above- and below-market leases
|
87
|
|
|
150
|
|
|
|
|
|
|
||||
|
Straight-line rental income
|
(831
|
)
|
|
(282
|
)
|
|
|
|
|
|
||||
|
Property net operating income
|
24,526
|
|
|
7,697
|
|
|
|
|
|
|
||||
|
Less: non-Same-Center NOI
|
(18,457
|
)
|
|
(1,807
|
)
|
|
|
|
|
|
||||
|
Total Same-Center NOI
|
$
|
6,069
|
|
|
$
|
5,890
|
|
|
$
|
179
|
|
|
3.0
|
%
|
|
•
|
$16.4 million
provided by
operating activities, largely the result of income generated from operations before depreciation and amortization charges. Also included in this total was $
5.4 million
of real estate acquisition expenses incurred during the period and expensed in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations (“ASC 805”);
|
|
•
|
$204.1 million
used in
investing activities, which was the primarily the result of the
17
property acquisitions along with capital expenditures of
$1.1 million
and an increase in restricted cash of $1.2 million; and
|
|
•
|
$15.0 million
used in
financing activities with distributions paid to our stockholders of
$13.7 million
, payments of financing costs of $1.5 million, and
$0.9 million
of payments on the mortgage loans payable. Partially offsetting these
|
|
|
Principal Amount at
|
|
Weighted- Average Interest Rate
|
|
Weighted- Average Years to Maturity
|
||||
|
Debt
(1)
|
March 31, 2014
|
|
|
||||||
|
Fixed-rate mortgages payable
(2)
|
$
|
279,578
|
|
|
5.6
|
%
|
|
4.1
|
|
|
(1)
|
The debt maturity table does not include any below-market debt adjustment, of which
$6.5 million
, net of accumulated amortization, was outstanding as of
March 31, 2014
.
|
|
(2)
|
A portion of the fixed-rate debt represents loans assumed as part of certain acquisitions. These loans typically have higher interest rates than interest rates associated with new debt.
|
|
|
Payments due by period
|
||||||||||||||||||||||||||
|
|
Total
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
Thereafter
|
||||||||||||||
|
Long-term debt obligations - principal payments
|
$
|
279,578
|
|
|
$
|
26,589
|
|
|
$
|
37,332
|
|
|
$
|
86,075
|
|
|
$
|
45,403
|
|
|
$
|
15,878
|
|
|
$
|
68,301
|
|
|
Long-term debt obligations - interest payments
|
56,462
|
|
|
11,194
|
|
|
12,948
|
|
|
9,937
|
|
|
4,812
|
|
|
3,751
|
|
|
13,820
|
|
|||||||
|
Operating lease obligations
|
72
|
|
|
15
|
|
|
20
|
|
|
20
|
|
|
17
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total
|
$
|
336,112
|
|
|
$
|
37,798
|
|
|
$
|
50,300
|
|
|
$
|
96,032
|
|
|
$
|
50,232
|
|
|
$
|
19,629
|
|
|
$
|
82,121
|
|
|
(1)
|
straight-line rent amounts, both income and expense;
|
|
(2)
|
amortization of above- or below-market intangible lease assets and liabilities;
|
|
(3)
|
amortization of discounts and premiums on debt investments;
|
|
(4)
|
gains or losses from the early extinguishment of debt;
|
|
(5)
|
gains or losses on the extinguishment or sales of hedges, foreign exchange, securities and other derivatives holdings except where the trading of such instruments is a fundamental attribute of our operations;
|
|
(6)
|
gains or losses related to fair-value adjustments for derivatives not qualifying for hedge accounting, including interest rate and foreign exchange derivatives;
|
|
(7)
|
gains or losses related to consolidation from, or deconsolidation to, equity accounting;
|
|
(8)
|
gains or losses related to contingent purchase price adjustments; and
|
|
(9)
|
adjustments related to the above items for unconsolidated entities in the application of equity accounting.
|
|
•
|
Adjustments for straight-line rents and amortization of discounts and premiums on debt investments.
In the proper application of GAAP, rental receipts and discounts and premiums on debt investments are allocated to periods using various systematic methodologies. This application may result in income recognition that could be significantly
|
|
•
|
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 time and that these charges be recognized currently in revenue. Since real estate values and market lease rates in the aggregate have historically risen or fallen with market conditions, 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 and gains or losses related to contingent purchase price adjustments.
Each of these items 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 gains or losses.
|
|
•
|
Adjustment for gains or losses related to early extinguishment of hedges, debt, consolidation or deconsolidation and contingent purchase price.
Similar to extraordinary items excluded from FFO, 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.
|
|
|
Three Months Ended March 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Calculation of Funds from Operations
|
|
|
|
||||
|
Net loss attributable to Company stockholders
|
$
|
(423
|
)
|
|
$
|
(2,848
|
)
|
|
Add:
|
|
|
|
|
|
||
|
Depreciation and amortization of real estate assets
|
15,403
|
|
|
5,234
|
|
||
|
Less:
|
|
|
|
||||
|
Noncontrolling interest
|
—
|
|
|
(1,311
|
)
|
||
|
Funds from operations (FFO)
|
$
|
14,980
|
|
|
$
|
1,075
|
|
|
Calculation of FFO Adjusted for Acquisition Expenses
|
|
|
|
|
|
||
|
Funds from operations
|
$
|
14,980
|
|
|
$
|
1,075
|
|
|
Add:
|
|
|
|
|
|
||
|
Acquisition expenses
|
5,386
|
|
|
2,514
|
|
||
|
FFO adjusted for acquisition expenses
|
$
|
20,366
|
|
|
$
|
3,589
|
|
|
Calculation of Modified Funds from Operations
|
|
|
|
|
|
||
|
FFO adjusted for acquisition expenses
|
$
|
20,366
|
|
|
$
|
3,589
|
|
|
Add:
|
|
|
|
|
|
||
|
Net amortization of above- and below-market leases
|
89
|
|
|
151
|
|
||
|
Less:
|
|
|
|
|
|
||
|
Straight-line rental income
|
(831
|
)
|
|
(282
|
)
|
||
|
Amortization of market debt adjustment
|
(518
|
)
|
|
(164
|
)
|
||
|
Change in fair value of derivative
|
(392
|
)
|
|
—
|
|
||
|
Noncontrolling interest
|
—
|
|
|
68
|
|
||
|
Modified funds from operations (MFFO)
|
$
|
18,714
|
|
|
$
|
3,362
|
|
|
Weighted-average common shares outstanding - basic and diluted
|
176,854,929
|
|
|
17,448,804
|
|
||
|
Net loss per share - basic and diluted
|
$
|
0.00
|
|
|
$
|
(0.16
|
)
|
|
FFO per share - basic and diluted
|
$
|
0.08
|
|
|
$
|
0.06
|
|
|
FFO adjusted for acquisition expenses per share - basic and diluted
|
$
|
0.12
|
|
|
$
|
0.21
|
|
|
MFFO per share - basic and diluted
|
$
|
0.11
|
|
|
$
|
0.19
|
|
|
a)
|
We did not sell any equity securities that were not registered under the Securities Act of 1933, as amended, during the three months ended
March 31, 2014
.
|
|
b)
|
On August 12, 2010, our Registration Statement on Form S-11 (File No. 333-164313), covering our initial public offering of up to 180,000,000 shares of common stock, was declared effective under the Securities Act of 1933, as amended. We commenced our public offering on August 12, 2010 upon retaining Realty Capital Securities, LLC as the dealer manager of our offering. We offered 150,000,000 shares of common stock in our primary offering at an aggregate offering price of up to $1.5 billion, or $10.00 per share with discounts available to certain categories of purchasers, on a “best efforts” basis. The 30,000,000 shares offered under the DRP were offered at an aggregate offering price of $285.0 million, or $9.50 per share. On November 19, 2013, we reallocated 26,500,000 shares from the DRP to the primary offering. We ceased offering shares of common stock in our primary offering on February 7, 2014. Subsequent to the end of our primary offering, we reallocated 2,676,000 unsold shares from the primary offering to the DRP. We continue to offer up to 6,176,000 shares of common stock under the DRP.
|
|
c)
|
During the quarter ended
March 31, 2014
, we redeemed shares as follows:
|
|
Period
|
|
Total Number of Shares Redeemed
(1)
|
|
Average Price Paid per Share
|
|
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
|
|
January 2014
|
|
6,392
|
|
$9.30
|
|
6,392
|
|
(3)
|
|
February 2014
|
|
2,500
|
|
$10.00
|
|
2,500
|
|
(3)
|
|
March 2014
|
|
7,079
|
|
$10.00
|
|
7,079
|
|
(3)
|
|
(1)
|
All purchases of our equity securities by us in the three months ended
March 31, 2014
were made pursuant to our share repurchase program.
|
|
(2)
|
We announced the commencement of the program 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 redeemed under the program as described below.
|
|
(a)
|
On May 6, 2014, the Conflicts Committee approved the renewal of our advisory agreement (the “Renewed Advisory Agreement”) with the Advisor for an additional year. The Renewed Advisory Agreement will be effective from June 20, 2014 through June 19, 2015. The terms of the Renewed Advisory Agreement are identical to the terms of the agreement that is currently in effect through June 19, 2014.
|
|
(b)
|
There are no material changes to the procedures by which stockholders may recommend nominees to our board of directors.
|
|
Ex.
|
Description
|
|
|
|
|
3.1
|
Third Articles of Amendment and Restatement (incorporated by reference to Exhibit 3.1 to Post-Effective Amendment No. 1 to the Company’s Registration Statement on Form S-11 (No. 333-164313) filed September 17, 2010)
|
|
3.2
|
Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to Pre-Effective Amendment No. 3 to the Company’s Registration Statement on Form S-11 (No. 333-164313) filed July 2, 2010)
|
|
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)
|
|
4.2
|
Amended and Restated Dividend Reinvestment Plan (incorporated by reference to Appendix A to the prospectus dated February 28, 2014 included in Post-Effective Amendment No. 17 to the Company’s Registration Statement on Form S-3 (No. 333-164313) filed February 28, 2014)
|
|
4.3
|
Amended and Restated Agreement of Limited Partnership of Phillips Edison – ARC Shopping Center Operating Partnership, L.P. dated February 4, 2013 (incorporated by reference to Exhibit 4.6 to the Company’s Annual Report on Form 10-K filed March 7, 2013)
|
|
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
|
Amended Share Repurchase Program (incorporated by reference to Exhibit 99.1 to the Company’s Current Report on Form 8-K filed October 5, 2011 and effective November 4, 2011)
|
|
101.1
|
The following information from the Company’s quarterly report on Form 10-Q for the quarter ended March 31, 2014, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets; (ii) Condensed Consolidated Statements of Operations; (iii) Condensed Consolidated Statements of Equity; and (iv) Condensed Consolidated Statements of Cash Flows
|
|
|
PHILLIPS EDISON – ARC SHOPPING CENTER REIT INC.
|
|
|
|
|
|
|
Date: May 8, 2014
|
By:
|
/s/ Jeffrey S. Edison
|
|
|
|
Jeffrey S. Edison
|
|
|
|
Chairman of the Board and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: May 8, 2014
|
By:
|
/s/ Devin I. Murphy
|
|
|
|
Devin I. Murphy
|
|
|
|
Chief Financial Officer, Secretary and Treasurer
|
|
|
|
(Principal Financial Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|