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
|
x
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
ASSETS
|
|
|
|
||||
|
Investment in real estate:
|
|
|
|
||||
|
Land and improvements
|
$
|
761,125
|
|
|
$
|
719,430
|
|
|
Building and improvements
|
1,453,060
|
|
|
1,397,050
|
|
||
|
Acquired in-place lease assets
|
203,092
|
|
|
194,242
|
|
||
|
Acquired above-market lease assets
|
41,036
|
|
|
39,311
|
|
||
|
Total investment in real estate assets
|
2,458,313
|
|
|
2,350,033
|
|
||
|
Accumulated depreciation and amortization
|
(284,998
|
)
|
|
(232,102
|
)
|
||
|
Total investment in real estate assets, net
|
2,173,315
|
|
|
2,117,931
|
|
||
|
Cash and cash equivalents
|
6,456
|
|
|
40,680
|
|
||
|
Restricted cash
|
7,132
|
|
|
6,833
|
|
||
|
Other assets, net
|
60,387
|
|
|
60,804
|
|
||
|
Total assets
|
$
|
2,247,290
|
|
|
$
|
2,226,248
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Mortgages and loans payable, net
|
$
|
894,889
|
|
|
$
|
845,515
|
|
|
Acquired below-market lease intangibles, net of accumulated amortization of $17,495 and $14,259, respectively
|
42,274
|
|
|
39,782
|
|
||
|
Accounts payable – affiliates
|
3,843
|
|
|
5,278
|
|
||
|
Accounts payable and other liabilities
|
56,909
|
|
|
43,881
|
|
||
|
Total liabilities
|
997,915
|
|
|
934,456
|
|
||
|
Commitments and contingencies (Note 6)
|
—
|
|
|
—
|
|
||
|
Equity:
|
|
|
|
|
|
||
|
Preferred stock, $0.01 par value per share, 10,000 shares authorized, zero shares issued and outstanding at June 30, 2016
|
|
|
|
||||
|
and December 31, 2015, respectively
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value per share, 1,000,000 shares authorized, 183,873 and 181,308 shares issued and
|
|
|
|
||||
|
outstanding at June 30, 2016 and December 31, 2015, respectively
|
1,839
|
|
|
1,813
|
|
||
|
Additional paid-in capital
|
1,614,816
|
|
|
1,588,541
|
|
||
|
Accumulated other comprehensive (loss) income
|
(9,651
|
)
|
|
22
|
|
||
|
Accumulated deficit
|
(381,928
|
)
|
|
(323,761
|
)
|
||
|
Total stockholders’ equity
|
1,225,076
|
|
|
1,266,615
|
|
||
|
Noncontrolling interests
|
24,299
|
|
|
25,177
|
|
||
|
Total equity
|
1,249,375
|
|
|
1,291,792
|
|
||
|
Total liabilities and equity
|
$
|
2,247,290
|
|
|
$
|
2,226,248
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
47,256
|
|
|
$
|
45,539
|
|
|
$
|
94,195
|
|
|
$
|
90,039
|
|
|
Tenant recovery income
|
15,509
|
|
|
13,289
|
|
|
31,453
|
|
|
27,393
|
|
||||
|
Other property income
|
288
|
|
|
366
|
|
|
487
|
|
|
709
|
|
||||
|
Total revenues
|
63,053
|
|
|
59,194
|
|
|
126,135
|
|
|
118,141
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Property operating
|
9,657
|
|
|
8,372
|
|
|
19,948
|
|
|
18,358
|
|
||||
|
Real estate taxes
|
9,230
|
|
|
8,548
|
|
|
18,641
|
|
|
16,727
|
|
||||
|
General and administrative
|
8,461
|
|
|
2,509
|
|
|
16,014
|
|
|
4,871
|
|
||||
|
Acquisition expenses
|
1,502
|
|
|
1,487
|
|
|
1,522
|
|
|
3,222
|
|
||||
|
Depreciation and amortization
|
25,977
|
|
|
25,271
|
|
|
51,683
|
|
|
50,001
|
|
||||
|
Total expenses
|
54,827
|
|
|
46,187
|
|
|
107,808
|
|
|
93,179
|
|
||||
|
Other expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense, net
|
(7,601
|
)
|
|
(7,543
|
)
|
|
(15,333
|
)
|
|
(14,337
|
)
|
||||
|
Other expense, net
|
(42
|
)
|
|
(3
|
)
|
|
(158
|
)
|
|
(125
|
)
|
||||
|
Net income
|
583
|
|
|
5,461
|
|
|
2,836
|
|
|
10,500
|
|
||||
|
Net income attributable to noncontrolling interests
|
(23
|
)
|
|
(91
|
)
|
|
(57
|
)
|
|
(159
|
)
|
||||
|
Net income attributable to stockholders
|
$
|
560
|
|
|
$
|
5,370
|
|
|
$
|
2,779
|
|
|
$
|
10,341
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income per share - basic
|
$
|
0.00
|
|
|
$
|
0.03
|
|
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
Net income per share - diluted
|
$
|
0.00
|
|
|
$
|
0.03
|
|
|
$
|
0.01
|
|
|
$
|
0.06
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
183,514
|
|
|
184,342
|
|
|
182,880
|
|
|
183,669
|
|
||||
|
Diluted
|
186,299
|
|
|
187,127
|
|
|
185,665
|
|
|
186,316
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income
|
$
|
583
|
|
|
$
|
5,461
|
|
|
$
|
2,836
|
|
|
$
|
10,500
|
|
|
Other comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Unrealized (loss) gain on derivatives
|
(3,240
|
)
|
|
1,391
|
|
|
(11,547
|
)
|
|
1,391
|
|
||||
|
Reclassification of derivative loss to interest expense
|
928
|
|
|
793
|
|
|
1,874
|
|
|
793
|
|
||||
|
Comprehensive (loss) income
|
(1,729
|
)
|
|
7,645
|
|
|
(6,837
|
)
|
|
12,684
|
|
||||
|
Comprehensive income attributable to noncontrolling interests
|
(23
|
)
|
|
(91
|
)
|
|
(57
|
)
|
|
(159
|
)
|
||||
|
Comprehensive (loss) income attributable to stockholders
|
$
|
(1,752
|
)
|
|
$
|
7,554
|
|
|
$
|
(6,894
|
)
|
|
$
|
12,525
|
|
|
|
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, 2015
|
182,131
|
|
|
$
|
1,820
|
|
|
$
|
1,567,653
|
|
|
$
|
—
|
|
|
$
|
(213,975
|
)
|
|
$
|
1,355,498
|
|
|
$
|
22,764
|
|
|
$
|
1,378,262
|
|
|
Share repurchases
|
(645
|
)
|
|
(9
|
)
|
|
(8,344
|
)
|
|
—
|
|
|
—
|
|
|
(8,353
|
)
|
|
—
|
|
|
(8,353
|
)
|
|||||||
|
Change in redeemable common stock
|
—
|
|
|
—
|
|
|
(22,115
|
)
|
|
—
|
|
|
—
|
|
|
(22,115
|
)
|
|
—
|
|
|
(22,115
|
)
|
|||||||
|
Dividend reinvestment plan (“DRIP”)
|
3,363
|
|
|
34
|
|
|
31,924
|
|
|
—
|
|
|
—
|
|
|
31,958
|
|
|
—
|
|
|
31,958
|
|
|||||||
|
Change in unrealized gain on interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
2,184
|
|
|
—
|
|
|
2,184
|
|
|
—
|
|
|
2,184
|
|
|||||||
|
Common distributions declared, $0.34 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(61,035
|
)
|
|
(61,035
|
)
|
|
—
|
|
|
(61,035
|
)
|
|||||||
|
Issuance of partnership units
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,047
|
|
|
4,047
|
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(898
|
)
|
|
(898
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,341
|
|
|
10,341
|
|
|
159
|
|
|
10,500
|
|
|||||||
|
Balance at June 30, 2015
|
184,849
|
|
|
$
|
1,845
|
|
|
$
|
1,569,118
|
|
|
$
|
2,184
|
|
|
$
|
(264,669
|
)
|
|
$
|
1,308,478
|
|
|
$
|
26,072
|
|
|
$
|
1,334,550
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at January 1, 2016
|
181,308
|
|
|
$
|
1,813
|
|
|
$
|
1,588,541
|
|
|
$
|
22
|
|
|
$
|
(323,761
|
)
|
|
$
|
1,266,615
|
|
|
$
|
25,177
|
|
|
$
|
1,291,792
|
|
|
Share repurchases
|
(396
|
)
|
|
(4
|
)
|
|
(3,885
|
)
|
|
—
|
|
|
—
|
|
|
(3,889
|
)
|
|
—
|
|
|
(3,889
|
)
|
|||||||
|
DRIP
|
2,961
|
|
|
30
|
|
|
30,160
|
|
|
—
|
|
|
—
|
|
|
30,190
|
|
|
—
|
|
|
30,190
|
|
|||||||
|
Change in unrealized loss on interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,673
|
)
|
|
—
|
|
|
(9,673
|
)
|
|
—
|
|
|
(9,673
|
)
|
|||||||
|
Common distributions declared, $0.34 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(60,946
|
)
|
|
(60,946
|
)
|
|
—
|
|
|
(60,946
|
)
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(935
|
)
|
|
(935
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,779
|
|
|
2,779
|
|
|
57
|
|
|
2,836
|
|
|||||||
|
Balance at June 30, 2016
|
183,873
|
|
|
$
|
1,839
|
|
|
$
|
1,614,816
|
|
|
$
|
(9,651
|
)
|
|
$
|
(381,928
|
)
|
|
$
|
1,225,076
|
|
|
$
|
24,299
|
|
|
$
|
1,249,375
|
|
|
|
2016
|
|
2015
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
2,836
|
|
|
$
|
10,500
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
50,315
|
|
|
48,515
|
|
||
|
Net amortization of above- and below-market leases
|
(582
|
)
|
|
(354
|
)
|
||
|
Amortization of deferred financing expense
|
2,093
|
|
|
2,491
|
|
||
|
Loss on disposal of real estate assets
|
122
|
|
|
106
|
|
||
|
Straight-line rental income
|
(1,725
|
)
|
|
(2,605
|
)
|
||
|
Other
|
43
|
|
|
156
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
Other assets
|
1,592
|
|
|
1,829
|
|
||
|
Accounts payable and other liabilities
|
3,849
|
|
|
1,670
|
|
||
|
Accounts payable – affiliates
|
(1,588
|
)
|
|
1,093
|
|
||
|
Net cash provided by operating activities
|
56,955
|
|
|
63,401
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Real estate acquisitions
|
(94,385
|
)
|
|
(88,474
|
)
|
||
|
Capital expenditures
|
(10,325
|
)
|
|
(9,297
|
)
|
||
|
Change in restricted cash
|
(299
|
)
|
|
(1,025
|
)
|
||
|
Net cash used in investing activities
|
(105,009
|
)
|
|
(98,796
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
|
Net change in credit facility
|
106,500
|
|
|
134,800
|
|
||
|
Payments on mortgages and loans payable
|
(57,159
|
)
|
|
(45,480
|
)
|
||
|
Payments of deferred financing expenses
|
—
|
|
|
(557
|
)
|
||
|
Distributions paid, net of DRIP
|
(30,973
|
)
|
|
(29,262
|
)
|
||
|
Distributions to noncontrolling interests
|
(790
|
)
|
|
(753
|
)
|
||
|
Repurchases of common stock
|
(3,748
|
)
|
|
(6,183
|
)
|
||
|
Net cash provided by financing activities
|
13,830
|
|
|
52,565
|
|
||
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(34,224
|
)
|
|
17,170
|
|
||
|
CASH AND CASH EQUIVALENTS:
|
|
|
|
|
|
||
|
Beginning of period
|
40,680
|
|
|
15,649
|
|
||
|
End of period
|
$
|
6,456
|
|
|
$
|
32,819
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL CASH FLOW DISCLOSURE, INCLUDING NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
||||
|
Cash paid for interest
|
$
|
14,843
|
|
|
$
|
12,818
|
|
|
Fair value of assumed debt
|
—
|
|
|
24,982
|
|
||
|
Accrued capital expenditures
|
1,920
|
|
|
2,012
|
|
||
|
Change in distributions payable
|
(217
|
)
|
|
(185
|
)
|
||
|
Change in distributions payable - noncontrolling interests
|
145
|
|
|
145
|
|
||
|
Change in accrued share repurchase obligation
|
141
|
|
|
2,170
|
|
||
|
Distributions reinvested
|
30,190
|
|
|
31,958
|
|
||
|
•
|
Acquired Intangible Lease Assets was separated into Acquired Above-Market Lease Assets and Acquired In-Place Lease Assets.
|
|
•
|
Change in Fair Value of Derivative was reclassified to Other.
|
|
Standard
|
|
Description
|
|
Date of Adoption
|
|
Effect on the Financial Statements or Other Significant Matters
|
|
ASU 2014-09, Revenue from Contracts with Customers
|
|
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
|
|
We are currently evaluating the impact the adoption of this standard will have on our consolidated financial statements.
|
|
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. It 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.
|
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Discount rates:
|
|
|
|
|
||||
|
Unsecured variable-rate debt
|
|
1.95
|
%
|
|
1.66
|
%
|
||
|
Secured fixed-rate debt
|
|
2.87
|
%
|
|
2.75
|
%
|
||
|
Secured variable-rate debt
|
|
2.70
|
%
|
|
2.36
|
%
|
||
|
Borrowings:
|
|
|
|
|
||||
|
Fair value
|
|
$
|
919,303
|
|
|
$
|
880,854
|
|
|
Recorded value
(1)
|
|
902,074
|
|
|
854,079
|
|
||
|
(1)
|
Recorded value does not include deferred financing cost of
$7.2 million
and
$8.6 million
as of
June 30, 2016
and
December 31, 2015
, respectively.
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Derivative liability (asset) designated as hedging instruments:
|
|
|
|
||||
|
Interest rate swaps - unsecured term loan facility
|
$
|
9,651
|
|
|
$
|
(22
|
)
|
|
Derivative liability not designated as hedging instrument:
|
|
|
|
||||
|
Interest rate swap - mortgage note
|
473
|
|
|
442
|
|
||
|
|
2016
|
|
2015
|
||||
|
Land and improvements
|
$
|
40,088
|
|
|
$
|
33,911
|
|
|
Building and improvements
|
48,999
|
|
|
67,647
|
|
||
|
Acquired in-place leases
|
8,849
|
|
|
10,165
|
|
||
|
Acquired above-market leases
|
1,725
|
|
|
1,241
|
|
||
|
Acquired below-market leases
|
(5,728
|
)
|
|
(3,782
|
)
|
||
|
Total assets and lease liabilities acquired
|
93,933
|
|
|
109,182
|
|
||
|
Less: Fair value of assumed debt at acquisition
(1)
|
—
|
|
|
24,982
|
|
||
|
Net assets acquired
|
$
|
93,933
|
|
|
$
|
84,200
|
|
|
(1)
|
Debt assumed for the six months ended June 30, 2015 relates to
five
properties as well as a strip center adjacent to a previously acquired grocery-anchored shopping center.
|
|
|
2016
|
|
2015
|
|
Acquired in-place leases
|
14
|
|
14
|
|
Acquired above-market leases
|
6
|
|
9
|
|
Acquired below-market leases
|
23
|
|
19
|
|
|
2016
|
|
2015
|
||||
|
Revenues
|
$
|
433
|
|
|
$
|
3,043
|
|
|
Acquisition expenses
|
1,361
|
|
|
1,849
|
|
||
|
Net loss
|
1,420
|
|
|
1,493
|
|
||
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
(in thousands)
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Pro forma revenues
|
$
|
64,841
|
|
|
$
|
59,756
|
|
|
$
|
130,143
|
|
|
$
|
125,168
|
|
|
Pro forma net income attributable to stockholders
|
2,519
|
|
|
6,697
|
|
|
5,276
|
|
|
14,580
|
|
||||
|
|
June 30, 2016
|
|
December 31, 2015
|
||||
|
Unsecured Term Loans - fixed-rate
(1)
|
$
|
387,000
|
|
|
$
|
387,000
|
|
|
Unsecured Term Loans - variable-rate
|
13,000
|
|
|
13,000
|
|
||
|
Unsecured revolving credit facility - variable-rate
(2)
|
247,500
|
|
|
141,000
|
|
||
|
Fixed-rate mortgages payable
(3)(4)
|
249,277
|
|
|
306,435
|
|
||
|
Assumed below-market debt adjustment, net
(5)
|
5,298
|
|
|
6,644
|
|
||
|
Deferred financing costs, net
(6)
|
(7,186
|
)
|
|
(8,564
|
)
|
||
|
Total
|
$
|
894,889
|
|
|
$
|
845,515
|
|
|
(1)
|
As of
June 30, 2016
and
December 31, 2015
, the interest rate on
$387 million
outstanding under our Term Loans was, effectively, fixed at various interest rates by three interest rate swap agreements with maturities ranging from February 2019 to February 2021 (see Notes
3
and
7
).
|
|
(2)
|
The gross borrowings under our revolving credit facility were
$370 million
during the
six months ended
June 30, 2016
. The gross payments on our credit facility were
$263.5 million
during the
six months ended
June 30, 2016
.
|
|
(3)
|
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
June 30, 2016
and
December 31, 2015
.
|
|
(4)
|
As of
June 30, 2016
and
December 31, 2015
, the interest rate on one of our variable-rate mortgage notes payable was, in effect, fixed at
5.22%
by an interest rate swap agreement (see Notes
3
and
7
).
|
|
(5)
|
Net of accumulated amortization of
$6.2 million
and
$6.5 million
as of
June 30, 2016
and
December 31, 2015
, respectively.
|
|
(6)
|
Net of accumulated amortization of
$3.7 million
and
$2.8 million
as of
June 30, 2016
and
December 31, 2015
, respectively. Accumulated amortization of deferred financing costs included in Other Assets, Net was
$5.1 million
and
$4.8 million
as of
June 30, 2016
and
December 31, 2015
, respectively.
|
|
Balance in AOCI as of January 1, 2015
|
|
|
$
|
—
|
|
||
|
Amount of gain recognized in other comprehensive income on derivative
|
$
|
1,391
|
|
|
|
||
|
Amount of loss reclassified from AOCI into interest expense
|
793
|
|
|
|
|||
|
Current-period other comprehensive income
|
|
|
2,184
|
|
|||
|
Balance in AOCI as of June 30, 2015
|
|
|
$
|
2,184
|
|
||
|
|
|
|
|
||||
|
Balance in AOCI as of January 1, 2016
|
|
|
$
|
22
|
|
||
|
Amount of loss recognized in other comprehensive income on derivative
|
$
|
(11,547
|
)
|
|
|
||
|
Amount of loss reclassified from AOCI into interest expense
|
1,874
|
|
|
|
|||
|
Current-period other comprehensive loss
|
|
|
(9,673
|
)
|
|||
|
Balance in AOCI as of June 30, 2016
|
|
|
$
|
(9,651
|
)
|
||
|
|
|
June 30, 2016
|
|
December 31, 2015
|
||
|
OP units
|
|
2,785
|
|
|
2,785
|
|
|
Class B units
|
|
2,340
|
|
|
2,083
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Numerator for basic and diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to stockholders
|
$
|
560
|
|
|
$
|
5,370
|
|
|
$
|
2,779
|
|
|
$
|
10,341
|
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Denominator for basic earnings per share - weighted-average shares
|
183,514
|
|
|
184,342
|
|
|
182,880
|
|
|
183,669
|
|
||||
|
Effect of dilutive OP units/Class B units
|
2,785
|
|
|
2,785
|
|
|
2,785
|
|
|
2,647
|
|
||||
|
Denominator for diluted earnings per share - adjusted weighted-average shares
|
186,299
|
|
|
187,127
|
|
|
185,665
|
|
|
186,316
|
|
||||
|
Basic earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to stockholders
|
$
|
0.00
|
|
|
$
|
0.03
|
|
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
Diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to stockholders
|
$
|
0.00
|
|
|
$
|
0.03
|
|
|
$
|
0.01
|
|
|
$
|
0.06
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
Unpaid Amount as of
|
||||||||||||||||||
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
December 31,
|
||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||
|
Acquisition fees
(1)
|
$
|
940
|
|
|
$
|
228
|
|
|
$
|
940
|
|
|
$
|
1,083
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Acquisition expenses
(1)
|
155
|
|
|
23
|
|
|
155
|
|
|
162
|
|
|
—
|
|
|
—
|
|
||||||
|
Asset management fees
(2)
|
4,711
|
|
|
—
|
|
|
9,330
|
|
|
—
|
|
|
1,608
|
|
|
1,538
|
|
||||||
|
OP units distribution
(3)
|
464
|
|
|
470
|
|
|
928
|
|
|
898
|
|
|
153
|
|
|
159
|
|
||||||
|
Class B units distribution
(4)
|
382
|
|
|
99
|
|
|
736
|
|
|
111
|
|
|
128
|
|
|
119
|
|
||||||
|
Financing fees
(5)
|
—
|
|
|
—
|
|
|
—
|
|
|
180
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
$
|
6,652
|
|
|
$
|
820
|
|
|
$
|
12,089
|
|
|
$
|
2,434
|
|
|
$
|
1,889
|
|
|
$
|
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 in General and Administrative 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 in General and Administrative on the consolidated statements of operations.
|
|
(5)
|
Financing fees are presented in 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.
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
Unpaid Amount as of
|
||||||||||||||||||
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
December 31,
|
||||||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||||||
|
Property management fees
(1)
|
$
|
2,572
|
|
|
$
|
2,407
|
|
|
$
|
4,999
|
|
|
$
|
4,592
|
|
|
$
|
771
|
|
|
$
|
755
|
|
|
Leasing commissions
(2)
|
1,547
|
|
|
1,992
|
|
|
3,742
|
|
|
4,020
|
|
|
384
|
|
|
729
|
|
||||||
|
Construction management fees
(2)
|
254
|
|
|
246
|
|
|
413
|
|
|
411
|
|
|
63
|
|
|
155
|
|
||||||
|
Other fees and reimbursements
(3)
|
1,406
|
|
|
1,018
|
|
|
2,576
|
|
|
2,021
|
|
|
651
|
|
|
1,699
|
|
||||||
|
Total
|
$
|
5,779
|
|
|
$
|
5,663
|
|
|
$
|
11,730
|
|
|
$
|
11,044
|
|
|
$
|
1,869
|
|
|
$
|
3,338
|
|
|
(1)
|
The property management fees are included in Property Operating on the consolidated statements of operations.
|
|
(2)
|
Leasing commissions paid for leases with terms less than one year are expensed immediately and included in 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 included in Property Operating and General and Administrative on the consolidated statements of operations based on the nature of the expense.
|
|
Year
|
Amount
|
||
|
July 1 to December 31, 2016
|
$
|
94,260
|
|
|
2017
|
177,885
|
|
|
|
2018
|
160,311
|
|
|
|
2019
|
136,784
|
|
|
|
2020
|
114,238
|
|
|
|
2021 and thereafter
|
412,966
|
|
|
|
Total
|
$
|
1,096,444
|
|
|
Distribution Period
|
|
Date Distribution Paid
|
|
Gross Amount of Distribution Paid
|
|
Distribution Reinvested through the DRIP
|
|
Net Cash Distribution
|
||||||
|
June 1, 2016 through June 30, 2016
|
|
7/1/2016
|
|
$
|
10,102
|
|
|
$
|
4,773
|
|
|
$
|
5,329
|
|
|
July 1, 2016 through July 31, 2016
|
|
8/1/2016
|
|
10,460
|
|
|
4,898
|
|
|
5,562
|
|
|||
|
|
|
Cumulative
|
|
Property Acquisitions During the
|
||
|
|
|
Portfolio as of
|
|
Six Months Ended
|
||
|
|
|
June 30, 2016
|
|
June 30, 2016
|
||
|
Number of properties
|
|
149
|
|
|
2
|
|
|
Number of states
|
|
28
|
|
|
2
|
|
|
Total square feet (in thousands)
|
|
15,959
|
|
|
389
|
|
|
Leased % of rentable square feet
|
|
96.1
|
%
|
|
97.4
|
%
|
|
Average remaining lease term in years
(1)
|
|
5.6
|
|
|
6.1
|
|
|
(1)
|
As of
June 30, 2016
. The average remaining lease term in years excludes future options to extend the term of the lease.
|
|
Year
|
|
Number of Expiring Leases
|
|
Leased Square Feet Expiring
|
|
% of Leased Square Feet Expiring
|
|
ABR
(1)
|
|
% of ABR
|
||||||
|
July 1 to December 31, 2016
(2)
|
|
192
|
|
|
416
|
|
|
2.7
|
%
|
|
$
|
6,673
|
|
|
3.5
|
%
|
|
2017
|
|
329
|
|
|
1,318
|
|
|
8.6
|
%
|
|
16,761
|
|
|
8.8
|
%
|
|
|
2018
|
|
344
|
|
|
1,647
|
|
|
10.7
|
%
|
|
21,552
|
|
|
11.3
|
%
|
|
|
2019
|
|
356
|
|
|
1,941
|
|
|
12.7
|
%
|
|
26,262
|
|
|
13.8
|
%
|
|
|
2020
|
|
291
|
|
|
1,765
|
|
|
11.5
|
%
|
|
22,183
|
|
|
11.6
|
%
|
|
|
2021
|
|
235
|
|
|
1,722
|
|
|
11.2
|
%
|
|
18,472
|
|
|
9.7
|
%
|
|
|
2022
|
|
77
|
|
|
964
|
|
|
6.3
|
%
|
|
9,932
|
|
|
5.2
|
%
|
|
|
2023
|
|
87
|
|
|
1,449
|
|
|
9.5
|
%
|
|
17,783
|
|
|
9.3
|
%
|
|
|
2024
|
|
119
|
|
|
1,161
|
|
|
7.6
|
%
|
|
11,482
|
|
|
6.0
|
%
|
|
|
2025
|
|
101
|
|
|
696
|
|
|
4.5
|
%
|
|
10,815
|
|
|
5.7
|
%
|
|
|
Thereafter
|
|
199
|
|
|
2,253
|
|
|
14.7
|
%
|
|
28,574
|
|
|
15.1
|
%
|
|
|
|
|
2,330
|
|
|
15,332
|
|
|
100.0
|
%
|
|
$
|
190,489
|
|
|
100.0
|
%
|
|
(1)
|
We calculate ABR as monthly contractual rent as of
June 30, 2016
, multiplied by 12 months, except for the period from July 1 to December 31, 2016, which was multiplied by six months.
|
|
(2)
|
Subsequent to
June 30, 2016
, we renewed
24
of the
192
leases expiring in
2016
, which accounts for
252 thousand
total square feet and total ABR of
$1.6 million
.
|
|
Tenant Type
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
|
ABR
|
|
% of ABR
|
|||||
|
Grocery anchor
|
|
8,288
|
|
|
54.1
|
%
|
|
$
|
79,082
|
|
|
41.5
|
%
|
|
National and regional
(1)
|
|
4,886
|
|
|
31.8
|
%
|
|
71,886
|
|
|
37.8
|
%
|
|
|
Local
|
|
2,158
|
|
|
14.1
|
%
|
|
39,521
|
|
|
20.7
|
%
|
|
|
|
|
15,332
|
|
|
100.0
|
%
|
|
$
|
190,489
|
|
|
100.0
|
%
|
|
(1)
|
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.
|
|
Tenant Industry
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
|
ABR
|
|
% of ABR
|
|||||
|
Grocery
|
|
8,288
|
|
|
54.1
|
%
|
|
$
|
79,082
|
|
|
41.5
|
%
|
|
Retail
|
|
3,474
|
|
|
22.6
|
%
|
|
41,735
|
|
|
21.9
|
%
|
|
|
Services
|
|
2,294
|
|
|
15.0
|
%
|
|
43,011
|
|
|
22.6
|
%
|
|
|
Restaurant
|
|
1,276
|
|
|
8.3
|
%
|
|
26,661
|
|
|
14.0
|
%
|
|
|
|
|
15,332
|
|
|
100.0
|
%
|
|
$
|
190,489
|
|
|
100.0
|
%
|
|
Tenant
|
|
Number of Locations
(1)
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
|
ABR
|
|
% of ABR
|
||||||
|
Kroger
|
|
37
|
|
|
2,076
|
|
|
13.5
|
%
|
|
$
|
16,277
|
|
|
8.5
|
%
|
|
Publix
|
|
31
|
|
|
1,458
|
|
|
9.5
|
%
|
|
14,807
|
|
|
7.8
|
%
|
|
|
Walmart
|
|
9
|
|
|
1,121
|
|
|
7.3
|
%
|
|
5,198
|
|
|
2.7
|
%
|
|
|
Albertsons-Safeway
|
|
13
|
|
|
788
|
|
|
5.1
|
%
|
|
8,370
|
|
|
4.4
|
%
|
|
|
Giant Eagle
|
|
7
|
|
|
560
|
|
|
3.7
|
%
|
|
5,396
|
|
|
2.8
|
%
|
|
|
Ahold USA
|
|
6
|
|
|
411
|
|
|
2.7
|
%
|
|
6,449
|
|
|
3.4
|
%
|
|
|
SUPERVALU
|
|
4
|
|
|
273
|
|
|
1.8
|
%
|
|
2,382
|
|
|
1.3
|
%
|
|
|
Raley’s
|
|
3
|
|
|
188
|
|
|
1.2
|
%
|
|
3,229
|
|
|
1.7
|
%
|
|
|
Winn-Dixie
|
|
3
|
|
|
147
|
|
|
1.0
|
%
|
|
1,545
|
|
|
0.8
|
%
|
|
|
Delhaize America
|
|
4
|
|
|
142
|
|
|
0.9
|
%
|
|
1,855
|
|
|
1.0
|
%
|
|
|
Hy-Vee
|
|
2
|
|
|
127
|
|
|
0.8
|
%
|
|
527
|
|
|
0.3
|
%
|
|
|
Schnuck’s
|
|
2
|
|
|
121
|
|
|
0.8
|
%
|
|
1,459
|
|
|
0.8
|
%
|
|
|
Sprouts Farmers Market
|
|
4
|
|
|
120
|
|
|
0.8
|
%
|
|
1,482
|
|
|
0.8
|
%
|
|
|
BJ’s Wholesale Club
|
|
1
|
|
|
115
|
|
|
0.8
|
%
|
|
1,223
|
|
|
0.6
|
%
|
|
|
Coborn’s
|
|
2
|
|
|
108
|
|
|
0.7
|
%
|
|
1,388
|
|
|
0.7
|
%
|
|
|
H-E-B
|
|
1
|
|
|
81
|
|
|
0.5
|
%
|
|
1,210
|
|
|
0.6
|
%
|
|
|
Price Chopper
|
|
1
|
|
|
68
|
|
|
0.4
|
%
|
|
844
|
|
|
0.4
|
%
|
|
|
Big Y
|
|
1
|
|
|
65
|
|
|
0.4
|
%
|
|
1,091
|
|
|
0.6
|
%
|
|
|
PAQ, Inc.
|
|
1
|
|
|
59
|
|
|
0.4
|
%
|
|
1,046
|
|
|
0.5
|
%
|
|
|
Trader Joe’s
|
|
4
|
|
|
55
|
|
|
0.4
|
%
|
|
921
|
|
|
0.5
|
%
|
|
|
Rosauers Supermarkets, Inc.
|
|
1
|
|
|
51
|
|
|
0.4
|
%
|
|
537
|
|
|
0.3
|
%
|
|
|
Save Mart
|
|
1
|
|
|
50
|
|
|
0.3
|
%
|
|
399
|
|
|
0.2
|
%
|
|
|
The Fresh Market
|
|
2
|
|
|
38
|
|
|
0.2
|
%
|
|
597
|
|
|
0.3
|
%
|
|
|
Marc’s
|
|
1
|
|
|
36
|
|
|
0.2
|
%
|
|
400
|
|
|
0.2
|
%
|
|
|
Fresh Thyme
|
|
1
|
|
|
30
|
|
|
0.2
|
%
|
|
450
|
|
|
0.2
|
%
|
|
|
|
|
142
|
|
|
8,288
|
|
|
54.0
|
%
|
|
$
|
79,082
|
|
|
41.4
|
%
|
|
(1)
|
Number of locations excludes (a) auxiliary leases with grocery anchors such as fuel stations, pharmacies, and liquor stores, (b) six locations where we do not own the portion of the shopping center that contains the grocery-anchor, and (c) two locations that have non-grocery anchors, but includes one location where two grocers operate.
|
|
|
|
|
|
|
|
Favorable (Unfavorable) Change
|
|||||||||
|
(In thousands, except per share amounts)
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|
|||||||
|
Total revenues
|
|
$
|
63,053
|
|
|
$
|
59,194
|
|
|
$
|
3,859
|
|
|
6.5
|
%
|
|
Property operating expenses
|
|
(9,657
|
)
|
|
(8,372
|
)
|
|
(1,285
|
)
|
|
(15.3
|
)%
|
|||
|
Real estate tax expenses
|
|
(9,230
|
)
|
|
(8,548
|
)
|
|
(682
|
)
|
|
(8.0
|
)%
|
|||
|
General and administrative expenses
|
|
(8,461
|
)
|
|
(2,509
|
)
|
|
(5,952
|
)
|
|
(237.2
|
)%
|
|||
|
Acquisition expenses
|
|
(1,502
|
)
|
|
(1,487
|
)
|
|
(15
|
)
|
|
(1.0
|
)%
|
|||
|
Depreciation and amortization
|
|
(25,977
|
)
|
|
(25,271
|
)
|
|
(706
|
)
|
|
(2.8
|
)%
|
|||
|
Interest expense, net
|
|
(7,601
|
)
|
|
(7,543
|
)
|
|
(58
|
)
|
|
(0.8
|
)%
|
|||
|
Other expense, net
|
|
(42
|
)
|
|
(3
|
)
|
|
(39
|
)
|
|
n/m
|
|
|||
|
Net income
|
|
583
|
|
|
5,461
|
|
|
(4,878
|
)
|
|
(89.3
|
)%
|
|||
|
Net income attributable to noncontrolling interests
|
|
(23
|
)
|
|
(91
|
)
|
|
68
|
|
|
74.7
|
%
|
|||
|
Net income attributable to stockholders
|
|
$
|
560
|
|
|
$
|
5,370
|
|
|
$
|
(4,810
|
)
|
|
(89.6
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net income per share—basic
|
|
$
|
0.00
|
|
|
$
|
0.03
|
|
|
$
|
(0.03
|
)
|
|
(100.0
|
)%
|
|
Net income per share—diluted
|
|
0.00
|
|
|
0.03
|
|
|
(0.03
|
)
|
|
(100.0
|
)%
|
|||
|
|
|
|
|
|
|
Favorable (Unfavorable) Change
|
|||||||||
|
(In thousands, except per share amounts)
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|
|||||||
|
Total revenues
|
|
$
|
126,135
|
|
|
$
|
118,141
|
|
|
$
|
7,994
|
|
|
6.8
|
%
|
|
Property operating expenses
|
|
(19,948
|
)
|
|
(18,358
|
)
|
|
(1,590
|
)
|
|
(8.7
|
)%
|
|||
|
Real estate tax expenses
|
|
(18,641
|
)
|
|
(16,727
|
)
|
|
(1,914
|
)
|
|
(11.4
|
)%
|
|||
|
General and administrative expenses
|
|
(16,014
|
)
|
|
(4,871
|
)
|
|
(11,143
|
)
|
|
(228.8
|
)%
|
|||
|
Acquisition expenses
|
|
(1,522
|
)
|
|
(3,222
|
)
|
|
1,700
|
|
|
52.8
|
%
|
|||
|
Depreciation and amortization
|
|
(51,683
|
)
|
|
(50,001
|
)
|
|
(1,682
|
)
|
|
(3.4
|
)%
|
|||
|
Interest expense, net
|
|
(15,333
|
)
|
|
(14,337
|
)
|
|
(996
|
)
|
|
(6.9
|
)%
|
|||
|
Other expense, net
|
|
(158
|
)
|
|
(125
|
)
|
|
(33
|
)
|
|
(26.4
|
)%
|
|||
|
Net income
|
|
2,836
|
|
|
10,500
|
|
|
(7,664
|
)
|
|
(73.0
|
)%
|
|||
|
Net income attributable to noncontrolling interests
|
|
(57
|
)
|
|
(159
|
)
|
|
102
|
|
|
64.2
|
%
|
|||
|
Net income attributable to stockholders
|
|
$
|
2,779
|
|
|
$
|
10,341
|
|
|
$
|
(7,562
|
)
|
|
(73.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net income per share—basic
|
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
$
|
(0.04
|
)
|
|
(66.7
|
)%
|
|
Net income per share—diluted
|
|
0.01
|
|
|
0.06
|
|
|
(0.05
|
)
|
|
(83.3
|
)%
|
|||
|
|
|
Total Deals
|
|
Inline Deals
(1)
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
New leases:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
40
|
|
|
56
|
|
|
40
|
|
|
54
|
|
||||
|
Square footage (in thousands)
|
|
87
|
|
|
125
|
|
|
87
|
|
|
93
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
1,490
|
|
|
$
|
1,946
|
|
|
$
|
1,490
|
|
|
$
|
1,700
|
|
|
Average rent per square foot (“PSF”)
|
|
$
|
17.05
|
|
|
$
|
15.53
|
|
|
$
|
17.05
|
|
|
$
|
18.35
|
|
|
Average cost PSF of executing new leases
(2)
|
|
$
|
34.49
|
|
|
$
|
30.66
|
|
|
$
|
34.49
|
|
|
$
|
34.94
|
|
|
Weighted average lease term (in years)
|
|
7.2
|
|
|
7.2
|
|
|
7.2
|
|
|
7.0
|
|
||||
|
Renewals and Options:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
82
|
|
|
75
|
|
|
78
|
|
|
70
|
|
||||
|
Square footage (in thousands)
|
|
247
|
|
|
393
|
|
|
150
|
|
|
153
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
4,157
|
|
|
$
|
5,181
|
|
|
$
|
3,384
|
|
|
$
|
3,224
|
|
|
Average rent PSF
|
|
$
|
16.80
|
|
|
$
|
13.17
|
|
|
$
|
22.60
|
|
|
$
|
21.13
|
|
|
Average rent PSF prior to renewals
|
|
$
|
14.95
|
|
|
$
|
11.89
|
|
|
$
|
19.75
|
|
|
$
|
18.17
|
|
|
Percentage increase in average rent PSF
|
|
12.4
|
%
|
|
10.8
|
%
|
|
14.4
|
%
|
|
16.3
|
%
|
||||
|
Average cost PSF of executing renewals and options
(2)
|
|
$
|
3.64
|
|
|
$
|
2.92
|
|
|
$
|
5.16
|
|
|
$
|
4.77
|
|
|
Weighted average lease term (in years)
|
|
5.5
|
|
|
6.3
|
|
|
5.6
|
|
|
5.4
|
|
||||
|
Portfolio retention rate
(3)
|
|
92.3
|
%
|
|
77.3
|
%
|
|
85.6
|
%
|
|
90.3
|
%
|
||||
|
(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 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.
|
|
|
|
Total Deals
|
|
Inline Deals
(1)
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
New leases:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
89
|
|
|
107
|
|
|
86
|
|
|
103
|
|
||||
|
Square footage (in thousands)
|
|
300
|
|
|
267
|
|
|
202
|
|
|
192
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
4,221
|
|
|
$
|
3,913
|
|
|
$
|
3,379
|
|
|
$
|
3,352
|
|
|
Average rent PSF
|
|
$
|
14.08
|
|
|
$
|
14.67
|
|
|
$
|
16.74
|
|
|
$
|
17.49
|
|
|
Average cost PSF of executing new leases
(2)
|
|
$
|
32.46
|
|
|
$
|
31.29
|
|
|
$
|
36.51
|
|
|
$
|
34.77
|
|
|
Weighted average lease term (in years)
|
|
7.7
|
|
|
7.2
|
|
|
7.3
|
|
|
7.1
|
|
||||
|
Renewals and Options:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
145
|
|
|
145
|
|
|
136
|
|
|
136
|
|
||||
|
Square footage (in thousands)
|
|
757
|
|
|
822
|
|
|
267
|
|
|
298
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
8,418
|
|
|
$
|
9,963
|
|
|
$
|
5,690
|
|
|
$
|
6,179
|
|
|
Average rent PSF
|
|
$
|
11.11
|
|
|
$
|
12.12
|
|
|
$
|
21.29
|
|
|
$
|
20.77
|
|
|
Average rent PSF prior to renewals
|
|
$
|
10.00
|
|
|
$
|
11.04
|
|
|
$
|
18.56
|
|
|
$
|
18.17
|
|
|
Percentage increase in average rent PSF
|
|
11.1
|
%
|
|
9.8
|
%
|
|
14.7
|
%
|
|
14.3
|
%
|
||||
|
Average cost PSF of executing renewals and options
(2)
|
|
$
|
2.81
|
|
|
$
|
4.64
|
|
|
$
|
4.87
|
|
|
$
|
4.51
|
|
|
Weighted average lease term (in years)
|
|
5.6
|
|
|
6.1
|
|
|
5.5
|
|
|
5.2
|
|
||||
|
Portfolio retention rate
(3)
|
|
90.1
|
%
|
|
89.9
|
%
|
|
82.3
|
%
|
|
83.5
|
%
|
||||
|
(1)
|
We consider an inline deal to be a lease for less than 10,000 square feet of GLA.
|
|
(2)
|
The cost of executing new leases, renewals, and options includes leasing commissions, tenant improvement costs, and tenant concessions.
|
|
(3)
|
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.
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||
|
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
|
2016
|
|
2015
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Rental income
(1)
|
|
$
|
41,794
|
|
|
$
|
40,516
|
|
|
$
|
1,278
|
|
|
|
|
$
|
83,865
|
|
|
$
|
81,138
|
|
|
$
|
2,727
|
|
|
|
||
|
Tenant recovery income
|
|
14,194
|
|
|
12,184
|
|
|
2,010
|
|
|
|
|
28,750
|
|
|
25,357
|
|
|
3,393
|
|
|
|
||||||||
|
Other property income
|
|
229
|
|
|
317
|
|
|
(88
|
)
|
|
|
|
375
|
|
|
615
|
|
|
(240
|
)
|
|
|
||||||||
|
Total revenues
|
|
56,217
|
|
|
53,017
|
|
|
3,200
|
|
|
6.0
|
%
|
|
112,990
|
|
|
107,110
|
|
|
5,880
|
|
|
5.5
|
%
|
||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property operating expenses
|
|
8,750
|
|
|
7,801
|
|
|
949
|
|
|
|
|
18,027
|
|
|
17,255
|
|
|
772
|
|
|
|
||||||||
|
Real estate taxes
|
|
8,288
|
|
|
7,775
|
|
|
513
|
|
|
|
|
16,726
|
|
|
15,315
|
|
|
1,411
|
|
|
|
||||||||
|
Total operating expenses
|
|
17,038
|
|
|
15,576
|
|
|
1,462
|
|
|
9.4
|
%
|
|
34,753
|
|
|
32,570
|
|
|
2,183
|
|
|
6.7
|
%
|
||||||
|
Total Same-Center NOI
|
|
$
|
39,179
|
|
|
$
|
37,441
|
|
|
$
|
1,738
|
|
|
4.6
|
%
|
|
$
|
78,237
|
|
|
$
|
74,540
|
|
|
$
|
3,697
|
|
|
5.0
|
%
|
|
(1)
|
Excludes straight-line rental income and the net amortization of above- and below-market leases.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income
|
$
|
583
|
|
|
$
|
5,461
|
|
|
$
|
2,836
|
|
|
$
|
10,500
|
|
|
Adjusted to exclude:
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense, net
|
7,574
|
|
|
7,543
|
|
|
15,333
|
|
|
14,337
|
|
||||
|
Other expense, net
|
42
|
|
|
5
|
|
|
158
|
|
|
125
|
|
||||
|
General and administrative expenses
|
8,461
|
|
|
2,509
|
|
|
16,014
|
|
|
4,871
|
|
||||
|
Acquisition expenses
|
1,502
|
|
|
1,487
|
|
|
1,522
|
|
|
3,222
|
|
||||
|
Depreciation and amortization
|
25,977
|
|
|
25,271
|
|
|
51,683
|
|
|
50,001
|
|
||||
|
Net amortization of above- and below-market leases
|
(310
|
)
|
|
(176
|
)
|
|
(582
|
)
|
|
(354
|
)
|
||||
|
Straight-line rental income
|
(814
|
)
|
|
(1,361
|
)
|
|
(1,725
|
)
|
|
(2,605
|
)
|
||||
|
NOI
|
43,015
|
|
|
40,739
|
|
|
85,239
|
|
|
80,097
|
|
||||
|
Less: NOI from centers excluded from Same-Center
|
(3,836
|
)
|
|
(3,298
|
)
|
|
(7,002
|
)
|
|
(5,557
|
)
|
||||
|
Total Same-Center NOI
|
$
|
39,179
|
|
|
$
|
37,441
|
|
|
$
|
78,237
|
|
|
$
|
74,540
|
|
|
•
|
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; 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
|
|
•
|
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 gains or losses related to early extinguishment of derivatives and debt instruments and write-offs of unamortized deferred financing fees, 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 June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Calculation of FFO
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to stockholders
|
$
|
560
|
|
|
$
|
5,370
|
|
|
$
|
2,779
|
|
|
$
|
10,341
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization of real estate assets
|
25,977
|
|
|
25,271
|
|
|
51,683
|
|
|
50,001
|
|
||||
|
Noncontrolling interest
|
(387
|
)
|
|
(376
|
)
|
|
(774
|
)
|
|
(710
|
)
|
||||
|
FFO attributable to common stockholders
|
$
|
26,150
|
|
|
$
|
30,265
|
|
|
$
|
53,688
|
|
|
$
|
59,632
|
|
|
Calculation of MFFO
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
FFO
|
$
|
26,150
|
|
|
$
|
30,265
|
|
|
$
|
53,688
|
|
|
$
|
59,632
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Acquisition expenses
|
1,502
|
|
|
1,487
|
|
|
1,522
|
|
|
3,222
|
|
||||
|
Net amortization of above- and below-market leases
|
(310
|
)
|
|
(176
|
)
|
|
(582
|
)
|
|
(354
|
)
|
||||
|
Write-off of unamortized deferred financing expense
|
56
|
|
|
93
|
|
|
105
|
|
|
140
|
|
||||
|
Straight-line rental income
|
(826
|
)
|
|
(1,361
|
)
|
|
(1,725
|
)
|
|
(2,605
|
)
|
||||
|
Amortization of market debt adjustment
|
(673
|
)
|
|
(715
|
)
|
|
(1,346
|
)
|
|
(1,322
|
)
|
||||
|
Change in fair value of derivative
|
(21
|
)
|
|
(70
|
)
|
|
32
|
|
|
(23
|
)
|
||||
|
Noncontrolling interest
|
17
|
|
|
58
|
|
|
43
|
|
|
61
|
|
||||
|
MFFO attributable to common stockholders
|
$
|
25,895
|
|
|
$
|
29,581
|
|
|
$
|
51,737
|
|
|
$
|
58,751
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding - basic
|
183,514
|
|
|
184,342
|
|
|
182,880
|
|
|
183,669
|
|
||||
|
Weighted-average common shares outstanding - diluted
|
186,299
|
|
|
187,127
|
|
|
185,665
|
|
|
186,316
|
|
||||
|
Net income per share - basic
|
$
|
0.00
|
|
|
$
|
0.03
|
|
|
$
|
0.02
|
|
|
$
|
0.06
|
|
|
Net income per share - diluted
|
$
|
0.00
|
|
|
$
|
0.03
|
|
|
$
|
0.01
|
|
|
$
|
0.06
|
|
|
FFO per share - basic and diluted
|
$
|
0.14
|
|
|
$
|
0.16
|
|
|
$
|
0.29
|
|
|
$
|
0.32
|
|
|
MFFO per share - basic and diluted
|
$
|
0.14
|
|
|
$
|
0.16
|
|
|
$
|
0.28
|
|
|
$
|
0.32
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
Gross distributions paid
|
$
|
61,163
|
|
|
$
|
61,220
|
|
|
Distributions reinvested through DRIP
|
30,190
|
|
|
31,958
|
|
||
|
Net cash distributions
|
30,973
|
|
|
29,262
|
|
||
|
Net income attributable to stockholders
|
2,779
|
|
|
10,341
|
|
||
|
Net cash provided by operating activities
|
56,955
|
|
|
63,401
|
|
||
|
FFO
(1)
|
53,688
|
|
|
59,632
|
|
||
|
|
Payments due by period
|
||||||||||||||||||||||||||
|
|
Total
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
Thereafter
|
||||||||||||||
|
Long-term debt obligations - principal payments
|
$
|
896,777
|
|
|
$
|
47,563
|
|
|
$
|
294,740
|
|
|
$
|
44,790
|
|
|
$
|
104,145
|
|
|
$
|
179,113
|
|
|
$
|
226,426
|
|
|
Long-term debt obligations - interest payments
(1)
|
87,464
|
|
|
13,873
|
|
|
23,028
|
|
|
16,615
|
|
|
13,804
|
|
|
9,149
|
|
|
10,995
|
|
|||||||
|
Operating lease obligations
|
595
|
|
|
32
|
|
|
49
|
|
|
30
|
|
|
30
|
|
|
30
|
|
|
424
|
|
|||||||
|
Total
|
$
|
984,836
|
|
|
$
|
61,468
|
|
|
$
|
317,817
|
|
|
$
|
61,435
|
|
|
$
|
117,979
|
|
|
$
|
188,292
|
|
|
$
|
237,845
|
|
|
(1)
|
Future variable-rate interest payments are based on interest rates as of
June 30, 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;
|
|
•
|
limits the ratio of unsecured debt to unencumbered asset value, as defined, to 60% or less with a surge to 65% following a material acquisition;
|
|
•
|
limits the ratio of secured debt to total asset value, as defined, to 40% or less with a surge to 45% following a material acquisition;
|
|
•
|
requires the fixed-charge ratio, as defined, to be at least 1.5 to 1.0 or 1.4 to 1.0 following a material acquisition;
|
|
•
|
requires maintenance of certain minimum tangible net worth balances;
|
|
•
|
requires the unencumbered NOI to interest expense on unsecured indebtedness ratio, as defined, to be 1.75 to 1.0 or greater or 1.7 to 1.0 following a material acquisition; and
|
|
•
|
limits the ratio of cash dividend payments to FFO, as defined, to be less than 95%.
|
|
a)
|
We did not sell any equity securities that were not registered under the Securities Act during the
six
months ended
June 30, 2016
.
|
|
b)
|
Not applicable.
|
|
c)
|
During the quarter ended
June 30, 2016
, we repurchased shares as follows (shares in thousands):
|
|
Period
|
|
Total Number of Shares Repurchased
(1)
|
|
Average Price Paid per Share
(1)(3)
|
|
Total Number of Shares Purchased as Part of a Publicly Announced Plan or Program
(1)(2)
|
|
Approximate Dollar Value of Shares Available That May Yet Be Repurchased Under the Program
|
||||
|
April 2016
|
|
40
|
|
|
$
|
10.20
|
|
|
40
|
|
|
(2)
|
|
May 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2)
|
|
|
June 2016
|
|
144
|
|
|
8.18
|
|
|
144
|
|
|
(2)
|
|
|
(1)
|
Share repurchases made during the three months ended
June 30, 2016
, were made in connection with a stockholder’s death, “qualifying disability,” or “determination of incompetence," or pursuant to our self-tender offer, which are not subject to the funding limitations of the share repurchase program.
On April 25, 2016, in order to deter an unsolicited tender offer by a third party and to deter other potential future bidders that may try to exploit the illiquidity of shares of our common stock and acquire them from stockholders at prices substantially below their value, we launched a self-tender offer to purchase up to
9.3 million
shares of our common stock. The tender offer expired on June 7, 2016, and in connection therewith, we repurchased
69,271
shares of common stock at a price of
$6.00
per share, for an aggregate purchase price of approximately
$0.4 million
.
|
|
(2)
|
We currently limit the dollar value and number of shares that may yet be repurchased under the share repurchase program as described below. During the three months ended
June 30, 2016
, we repurchased
$1.2 million
of common stock. See below regarding funding limitations during the third quarter of 2016 and beyond.
|
|
(3)
|
The repurchase price per share for all stockholders under our share repurchase plan is equal to the estimated value per share of
$10.20
. The purchase price per share for all stockholders under the tender offer was
$6.00
.
|
|
•
|
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 5.0% 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 share repurchase program. 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 share repurchase program.
|
|
•
|
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.
|
|
Ex.
|
Description
|
|
|
|
|
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
|
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)
|
|
101.1
|
The following information from the Company’s quarterly report on Form 10-Q for the quarter ended June 30, 2016 formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations and Comprehensive (Loss) Income; (iii) Consolidated Statements of Equity; and (iv) Consolidated Statements of Cash Flows*
|
|
|
PHILLIPS EDISON GROCERY CENTER REIT I, INC.
|
|
|
|
|
|
|
Date: August 4, 2016
|
By:
|
/s/ Jeffrey S. Edison
|
|
|
|
Jeffrey S. Edison
|
|
|
|
Chairman of the Board and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: August 4, 2016
|
By:
|
/s/ Devin I. Murphy
|
|
|
|
Devin I. Murphy
|
|
|
|
Chief Financial Officer
|
|
|
|
(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 |
|---|