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
|
þ
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
¨
|
|
|
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
|
|
|
||||
|
Investment in real estate:
|
|
|
|
||||
|
Land and improvements
|
$
|
824,718
|
|
|
$
|
796,192
|
|
|
Building and improvements
|
1,614,465
|
|
|
1,532,888
|
|
||
|
Acquired in-place lease assets
|
222,527
|
|
|
212,916
|
|
||
|
Acquired above-market lease assets
|
42,860
|
|
|
42,009
|
|
||
|
Total investment in real estate assets
|
2,704,570
|
|
|
2,584,005
|
|
||
|
Accumulated depreciation and amortization
|
(390,662
|
)
|
|
(334,348
|
)
|
||
|
Total investment in real estate assets, net
|
2,313,908
|
|
|
2,249,657
|
|
||
|
Cash and cash equivalents
|
5,367
|
|
|
8,224
|
|
||
|
Restricted cash
|
5,499
|
|
|
41,722
|
|
||
|
Other assets, net
|
86,480
|
|
|
80,585
|
|
||
|
Total assets
|
$
|
2,411,254
|
|
|
$
|
2,380,188
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Mortgages and loans payable, net
|
$
|
1,167,847
|
|
|
$
|
1,056,156
|
|
|
Acquired below-market lease liabilities, net of accumulated amortization of $23,363 and $20,255, respectively
|
42,546
|
|
|
43,032
|
|
||
|
Accounts payable – affiliates
|
5,155
|
|
|
4,571
|
|
||
|
Accounts payable and other liabilities
|
54,125
|
|
|
51,642
|
|
||
|
Total liabilities
|
1,269,673
|
|
|
1,155,401
|
|
||
|
Commitments and contingencies (Note 7)
|
—
|
|
|
—
|
|
||
|
Equity:
|
|
|
|
|
|
||
|
Preferred stock, $0.01 par value per share, 10,000 shares authorized, zero shares issued and outstanding at June 30, 2017
|
|
|
|
||||
|
and December 31, 2016, respectively
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value per share, 1,000,000 shares authorized, 183,059 and 185,062 shares issued and
|
|
|
|
||||
|
outstanding at June 30, 2017 and December 31, 2016, respectively
|
1,831
|
|
|
1,851
|
|
||
|
Additional paid-in capital
|
1,606,688
|
|
|
1,627,098
|
|
||
|
Accumulated other comprehensive income
|
9,787
|
|
|
10,587
|
|
||
|
Accumulated deficit
|
(499,198
|
)
|
|
(438,155
|
)
|
||
|
Total stockholders’ equity
|
1,119,108
|
|
|
1,201,381
|
|
||
|
Noncontrolling interests
|
22,473
|
|
|
23,406
|
|
||
|
Total equity
|
1,141,581
|
|
|
1,224,787
|
|
||
|
Total liabilities and equity
|
$
|
2,411,254
|
|
|
$
|
2,380,188
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
53,167
|
|
|
$
|
47,256
|
|
|
$
|
104,260
|
|
|
$
|
94,195
|
|
|
Tenant recovery income
|
16,454
|
|
|
15,509
|
|
|
33,390
|
|
|
31,453
|
|
||||
|
Other property income
|
230
|
|
|
288
|
|
|
504
|
|
|
487
|
|
||||
|
Total revenues
|
69,851
|
|
|
63,053
|
|
|
138,154
|
|
|
126,135
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Property operating
|
10,297
|
|
|
9,657
|
|
|
21,729
|
|
|
19,948
|
|
||||
|
Real estate taxes
|
10,155
|
|
|
9,230
|
|
|
20,413
|
|
|
18,641
|
|
||||
|
General and administrative
|
8,896
|
|
|
8,461
|
|
|
16,726
|
|
|
16,014
|
|
||||
|
Acquisition expenses
|
313
|
|
|
1,502
|
|
|
264
|
|
|
1,522
|
|
||||
|
Depreciation and amortization
|
28,207
|
|
|
25,977
|
|
|
55,831
|
|
|
51,683
|
|
||||
|
Total expenses
|
57,868
|
|
|
54,827
|
|
|
114,963
|
|
|
107,808
|
|
||||
|
Other:
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense, net
|
(9,501
|
)
|
|
(7,601
|
)
|
|
(17,891
|
)
|
|
(15,333
|
)
|
||||
|
Transaction expenses
|
(4,383
|
)
|
|
—
|
|
|
(6,023
|
)
|
|
—
|
|
||||
|
Other income (expense), net
|
680
|
|
|
(42
|
)
|
|
636
|
|
|
(158
|
)
|
||||
|
Net (loss) income
|
(1,221
|
)
|
|
583
|
|
|
(87
|
)
|
|
2,836
|
|
||||
|
Net loss (income) attributable to noncontrolling interests
|
28
|
|
|
(23
|
)
|
|
—
|
|
|
(57
|
)
|
||||
|
Net (loss) income attributable to stockholders
|
$
|
(1,193
|
)
|
|
$
|
560
|
|
|
$
|
(87
|
)
|
|
$
|
2,779
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||||
|
Net (loss) income per share attributable to stockholders - basic
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.00
|
)
|
|
$
|
0.02
|
|
|
Net (loss) income per share attributable to stockholders - diluted
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.00
|
)
|
|
$
|
0.01
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
183,126
|
|
|
183,514
|
|
|
183,178
|
|
|
182,880
|
|
||||
|
Diluted
|
183,126
|
|
|
186,299
|
|
|
183,178
|
|
|
185,665
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive loss:
|
|
|
|
|
|
|
|
|
|
||||||
|
Net (loss) income
|
$
|
(1,221
|
)
|
|
$
|
583
|
|
|
$
|
(87
|
)
|
|
$
|
2,836
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
|
|
||||||
|
Unrealized loss on derivatives
|
(2,994
|
)
|
|
(3,240
|
)
|
|
(1,775
|
)
|
|
(11,547
|
)
|
||||
|
Reclassification of derivative loss to interest expense
|
378
|
|
|
928
|
|
|
975
|
|
|
1,874
|
|
||||
|
Comprehensive loss
|
(3,837
|
)
|
|
(1,729
|
)
|
|
(887
|
)
|
|
(6,837
|
)
|
||||
|
Comprehensive loss (income) attributable to noncontrolling interests
|
28
|
|
|
(23
|
)
|
|
—
|
|
|
(57
|
)
|
||||
|
Comprehensive loss attributable to stockholders
|
$
|
(3,809
|
)
|
|
$
|
(1,752
|
)
|
|
$
|
(887
|
)
|
|
$
|
(6,894
|
)
|
|
|
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, 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
|
)
|
|||||||
|
Dividend reinvestment plan (“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
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at January 1, 2017
|
185,062
|
|
|
$
|
1,851
|
|
|
$
|
1,627,098
|
|
|
$
|
10,587
|
|
|
$
|
(438,155
|
)
|
|
$
|
1,201,381
|
|
|
$
|
23,406
|
|
|
$
|
1,224,787
|
|
|
Share repurchases
|
(4,246
|
)
|
|
(42
|
)
|
|
(43,265
|
)
|
|
—
|
|
|
—
|
|
|
(43,307
|
)
|
|
—
|
|
|
(43,307
|
)
|
|||||||
|
DRIP
|
2,240
|
|
|
22
|
|
|
22,828
|
|
|
—
|
|
|
—
|
|
|
22,850
|
|
|
—
|
|
|
22,850
|
|
|||||||
|
Change in unrealized loss on interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
(800
|
)
|
|
—
|
|
|
(800
|
)
|
|
—
|
|
|
(800
|
)
|
|||||||
|
Common distributions declared, $0.34 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(60,956
|
)
|
|
(60,956
|
)
|
|
—
|
|
|
(60,956
|
)
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(933
|
)
|
|
(933
|
)
|
|||||||
|
Share-based compensation
|
3
|
|
|
—
|
|
|
27
|
|
|
—
|
|
|
—
|
|
|
27
|
|
|
—
|
|
|
27
|
|
|||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(87
|
)
|
|
(87
|
)
|
|
—
|
|
|
(87
|
)
|
|||||||
|
Balance at June 30, 2017
|
183,059
|
|
|
$
|
1,831
|
|
|
$
|
1,606,688
|
|
|
$
|
9,787
|
|
|
$
|
(499,198
|
)
|
|
$
|
1,119,108
|
|
|
$
|
22,473
|
|
|
$
|
1,141,581
|
|
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net (loss) income
|
$
|
(87
|
)
|
|
$
|
2,836
|
|
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
55,051
|
|
|
50,315
|
|
||
|
Net amortization of above- and below-market leases
|
(686
|
)
|
|
(582
|
)
|
||
|
Amortization of deferred financing expense
|
2,389
|
|
|
2,093
|
|
||
|
Net loss on write-off of unamortized capitalized leasing commissions, market debt adjustments,
|
|
|
|
||||
|
and deferred financing expense
|
(411
|
)
|
|
(7
|
)
|
||
|
Straight-line rental income
|
(1,943
|
)
|
|
(1,725
|
)
|
||
|
Other
|
(673
|
)
|
|
172
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
Other assets
|
(8,327
|
)
|
|
1,592
|
|
||
|
Accounts payable – affiliates
|
584
|
|
|
(1,588
|
)
|
||
|
Accounts payable and other liabilities
|
3,060
|
|
|
3,849
|
|
||
|
Net cash provided by operating activities
|
48,957
|
|
|
56,955
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Real estate acquisitions
|
(75,824
|
)
|
|
(94,385
|
)
|
||
|
Capital expenditures
|
(11,483
|
)
|
|
(10,325
|
)
|
||
|
Proceeds from sale of real estate
|
37,037
|
|
|
—
|
|
||
|
Change in restricted cash
|
323
|
|
|
(299
|
)
|
||
|
Net cash used in investing activities
|
(49,947
|
)
|
|
(105,009
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
|
Net change in credit facility
|
120,000
|
|
|
106,500
|
|
||
|
Payments on mortgages and loans payable
|
(38,934
|
)
|
|
(57,159
|
)
|
||
|
Distributions paid, net of DRIP
|
(38,520
|
)
|
|
(30,973
|
)
|
||
|
Distributions to noncontrolling interests
|
(782
|
)
|
|
(790
|
)
|
||
|
Repurchases of common stock
|
(43,307
|
)
|
|
(3,748
|
)
|
||
|
Payments of deferred financing expenses
|
(324
|
)
|
|
—
|
|
||
|
Net cash (used in) provided by financing activities
|
(1,867
|
)
|
|
13,830
|
|
||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(2,857
|
)
|
|
(34,224
|
)
|
||
|
CASH AND CASH EQUIVALENTS:
|
|
|
|
|
|
||
|
Beginning of period
|
8,224
|
|
|
40,680
|
|
||
|
End of period
|
$
|
5,367
|
|
|
$
|
6,456
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL CASH FLOW DISCLOSURE, INCLUDING NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|||||
|
Cash paid for interest
|
$
|
16,846
|
|
|
$
|
14,843
|
|
|
Fair value of assumed debt
|
30,832
|
|
|
—
|
|
||
|
Accrued capital expenditures
|
3,055
|
|
|
1,920
|
|
||
|
Change in distributions payable
|
(414
|
)
|
|
(217
|
)
|
||
|
Change in distributions payable - noncontrolling interests
|
151
|
|
|
145
|
|
||
|
Change in accrued share repurchase obligation
|
—
|
|
|
141
|
|
||
|
Distributions reinvested
|
22,850
|
|
|
30,190
|
|
||
|
Like-kind exchange of real estate:
|
|
|
|
||||
|
Utilization of restricted cash held for acquisitions
|
(35,900
|
)
|
|
—
|
|
||
|
•
|
Loss on Disposal of Real Estate Assets was reclassified to Other due to limited activity in the current period.
|
|
•
|
Net Loss on Write-off of Unamortized Capitalized Leasing Commissions, Market Debt Adjustments, and Deferred Financing Expense was separately disclosed due to significance in the current period. In the previous period these amounts were included in Other.
|
|
Standard
|
|
Description
|
|
Date of Adoption
|
|
Effect on the Financial Statements or Other Significant Matters
|
|
ASU 2017-05, Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20)
|
|
This update amends existing guidance in order to provide consistency in accounting for the derecognition of a business or nonprofit activity. It is effective for annual reporting periods beginning after December 15, 2017, but early adoption is permitted.
|
|
January 1, 2018
|
|
We will adopt this standard concurrently with ASU 2014-09, listed above. We expect the adoption will impact our transactions that are subject to the amendments, which, although expected to be infrequent, would include a partial sale of real estate or contribution of a nonfinancial asset to form a joint venture.
|
|
ASU 2016-18, Statement of Cash Flows (Topic 230)
|
|
This update amends existing guidance in order to clarify the classification and presentation of restricted cash on the statement of cash flows. It is effective for annual reporting periods beginning after December 15, 2017, but early adoption is permitted.
|
|
January 1, 2018
|
|
Upon adoption, we will include amounts generally described as restricted cash within the beginning-of-period and end-of-period total amounts on the statement of cash flows rather than within an activity on the statement of cash flows.
|
|
ASU 2016-15, Statement of Cash Flows (Topic 230)
|
|
This update addresses the presentation of eight specific cash receipts and cash payments on the statement of cash flows. It is effective for annual reporting periods beginning after December 15, 2017, but early adoption is permitted.
|
|
January 1, 2018
|
|
We are currently evaluating the impact the adoption of this standard will have on our consolidated financial statements. Of the eight specific cash receipts and cash payments listed within this guidance, we believe only two would be applicable to our business as it stands currently: debt prepayment or debt extinguishment costs and proceeds from settlement of insurance claims. We will continue to evaluate the impact that adoption of the standard will have on our presentation of these and any other applicable cash receipts and cash payments.
|
|
ASU 2016-02, Leases (Topic 842)
|
|
This update amends existing guidance by recognizing lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. This update is effective for annual reporting periods beginning after December 15, 2018, but early adoption is permitted.
|
|
January 1, 2019
|
|
We are currently evaluating the impact the adoption of this standard will have on our consolidated financial statements. We have identified areas within our accounting policies we believe could be impacted by the new standard. We expect to have a change in presentation on our consolidated statement of operations with regards to Tenant Recovery Income, which includes reimbursement amounts we receive from tenants for operating expenses such as real estate taxes, insurance, and other common area maintenance. Additionally, this standard impacts the lessor’s ability to capitalize certain costs related to the leasing of vacant space, which will result in a reduction in the amount of execution costs currently being capitalized in connection with leasing activities.
|
|
ASU 2014-09, Revenue from Contracts with Customers (Topic 606)
|
|
This update outlines a comprehensive model for entities to use in accounting for revenue arising from contracts with customers. ASU 2014-09 states that “an entity recognizes revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.” While ASU 2014-09 specifically references contracts with customers, it also applies to certain other transactions such as the sale of real estate or equipment. Expanded quantitative and qualitative disclosures are also required for contracts subject to ASU 2014-09. In 2015, the Financial Accounting Standard Board (“FASB”) provided for a one-year deferral of the effective date for ASU 2014-09, making it effective for annual reporting periods beginning after December 15, 2017.
|
|
January 1, 2018
|
|
Our revenue-producing contracts are primarily leases that are not within the scope of this standard. As a result, we do not expect the adoption of this standard to have a material impact on our rental or reimbursement revenue. We currently plan to adopt this guidance on a modified retrospective basis.
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Fair value
|
|
$
|
1,171,842
|
|
|
$
|
1,056,990
|
|
|
Recorded value
(1)
|
|
1,175,945
|
|
|
1,065,180
|
|
||
|
(1)
|
Recorded value does not include deferred financing costs of
$8.1 million
and
$9.0 million
as of
June 30, 2017
and
December 31, 2016
, respectively.
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Derivative asset:
|
|
|
|
||||
|
Interest rate swaps designated as hedging instruments - Term Loans
|
$
|
11,126
|
|
|
$
|
11,916
|
|
|
Derivative liability:
|
|
|
|
||||
|
Interest rate swap not designated as hedging instrument - mortgage note
|
149
|
|
|
262
|
|
||
|
|
2017
|
|
2016
|
||||
|
Land and improvements
|
$
|
27,139
|
|
|
$
|
40,088
|
|
|
Building and improvements
|
72,597
|
|
|
48,999
|
|
||
|
Acquired in-place leases
|
9,611
|
|
|
8,849
|
|
||
|
Acquired above-market leases
|
850
|
|
|
1,725
|
|
||
|
Acquired below-market leases
|
(2,622
|
)
|
|
(5,728
|
)
|
||
|
Total assets and lease liabilities acquired
|
107,575
|
|
|
93,933
|
|
||
|
Less: Fair value of assumed debt at acquisition
|
30,832
|
|
|
—
|
|
||
|
Net assets acquired
|
$
|
76,743
|
|
|
$
|
93,933
|
|
|
|
2017
|
|
2016
|
|
Acquired in-place leases
|
13
|
|
14
|
|
Acquired above-market leases
|
7
|
|
6
|
|
Acquired below-market leases
|
20
|
|
23
|
|
|
Interest Rate
(1)
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
Revolving credit facility
(2)(3)
|
2.47%
|
|
$
|
296,969
|
|
|
$
|
176,969
|
|
|
Term loan due 2019
(3)
|
2.46%
|
|
100,000
|
|
|
100,000
|
|
||
|
Term loan due 2020
(3)
|
2.65%
|
|
175,000
|
|
|
175,000
|
|
||
|
Term loan due 2021
|
2.42%-2.80%
|
|
125,000
|
|
|
125,000
|
|
||
|
Term loan due 2023
|
2.87%
|
|
255,000
|
|
|
255,000
|
|
||
|
Mortgages payable
(4)
|
3.67%-7.91%
|
|
219,833
|
|
|
228,721
|
|
||
|
Assumed market debt adjustments, net
(5)
|
|
|
4,143
|
|
|
4,490
|
|
||
|
Deferred financing costs, net
(6)
|
|
|
(8,098
|
)
|
|
(9,024
|
)
|
||
|
Total
|
|
|
$
|
1,167,847
|
|
|
$
|
1,056,156
|
|
|
(1)
|
Includes the effects of derivative financial instruments (see Notes
4
and
8
) as of
June 30, 2017
.
|
|
(2)
|
The gross borrowings under our revolving credit facility were
$191 million
during the
six months ended
June 30, 2017
. The gross payments on our revolving credit facility were
$71 million
during the
six months ended
June 30, 2017
. The revolving credit facility had a capacity of
$500 million
as of
June 30, 2017
and
December 31, 2016
.
|
|
(3)
|
The revolving credit facility matures in December 2017. Prior to maturity and in connection with the PELP transaction, we anticipate refinancing this facility. If we do not refinance, we will exercise our option to extend the maturity to 2018. The term loans have options to extend their maturities to 2021. A maturity date extension for the first or second tranche on the term loans requires the payment of an extension fee of
0.15%
of the outstanding principal amount of the corresponding tranche.
|
|
(4)
|
Due to the non-recourse nature of our fixed-rate mortgages, the assets and liabilities of the properties securing such mortgages are neither available to pay the debts of the consolidated property-holding limited liability companies, nor do they constitute obligations of such consolidated limited liability companies as of
June 30, 2017
and
December 31, 2016
.
|
|
(5)
|
Net of accumulated amortization of
$4.4 million
and
$6.1 million
as of
June 30, 2017
and
December 31, 2016
, respectively.
|
|
(6)
|
Deferred financing costs shown are related to our Term Loans and mortgages payable and are net of accumulated amortization of
$4.7 million
and
$3.9 million
as of
June 30, 2017
and
December 31, 2016
, respectively. Deferred financing costs related to the revolving credit facility, which are included in Other Assets, Net, were
$1.0 million
and
$2.2 million
as of
June 30, 2017
and
December 31, 2016
, respectively, and are net of accumulated amortization of
$7.9 million
and
$6.7 million
, respectively.
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||||
|
As to interest rate:
(1)
|
|
|
|
||||
|
Fixed-rate debt
|
$
|
606,833
|
|
|
$
|
615,721
|
|
|
Variable-rate debt
|
564,969
|
|
|
444,969
|
|
||
|
Total
|
$
|
1,171,802
|
|
|
$
|
1,060,690
|
|
|
As to collateralization:
|
|
|
|
||||
|
Unsecured debt
|
$
|
951,968
|
|
|
$
|
831,969
|
|
|
Secured debt
|
219,834
|
|
|
228,721
|
|
||
|
Total
|
$
|
1,171,802
|
|
|
$
|
1,060,690
|
|
|
(1)
|
Includes the effects of derivative financial instruments (see Notes
4
and
8
).
|
|
Count
|
|
Notional Amount
|
|
Fixed LIBOR
|
|
Maturity Date
|
|
4
|
|
$642,000
|
|
1.2% - 1.5%
|
|
2019 - 2023
|
|
|
|
June 30, 2017
|
|
December 31, 2016
|
||
|
OP units
|
|
2,785
|
|
|
2,785
|
|
|
Class B units
|
|
2,892
|
|
|
2,610
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Numerator for basic and diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to stockholders
|
$
|
(1,193
|
)
|
|
$
|
560
|
|
|
$
|
(87
|
)
|
|
$
|
2,779
|
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Denominator for basic earnings per share - weighted-average shares
|
183,126
|
|
|
183,514
|
|
|
183,178
|
|
|
182,880
|
|
||||
|
Effect of dilutive OP units
|
—
|
|
|
2,785
|
|
|
—
|
|
|
2,785
|
|
||||
|
Denominator for diluted earnings per share - adjusted weighted-average shares
|
183,126
|
|
|
186,299
|
|
|
183,178
|
|
|
185,665
|
|
||||
|
Basic earnings per common share:
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to stockholders
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.00
|
)
|
|
$
|
0.02
|
|
|
Diluted earnings per common share:
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to stockholders
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.00
|
)
|
|
$
|
0.01
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
Unpaid Amount as of
|
||||||||||||||||||
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
December 31,
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||
|
Acquisition fees
(1)
|
$
|
902
|
|
|
$
|
940
|
|
|
$
|
1,050
|
|
|
$
|
940
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Due diligence fees
(1)
|
183
|
|
|
155
|
|
|
213
|
|
|
155
|
|
|
78
|
|
|
29
|
|
||||||
|
Asset management fees
(2)
|
5,228
|
|
|
4,711
|
|
|
10,317
|
|
|
9,330
|
|
|
1,766
|
|
|
1,687
|
|
||||||
|
OP units distribution
(3)
|
465
|
|
|
464
|
|
|
925
|
|
|
928
|
|
|
158
|
|
|
158
|
|
||||||
|
Class B units distribution
(4)
|
473
|
|
|
382
|
|
|
911
|
|
|
736
|
|
|
155
|
|
|
148
|
|
||||||
|
Disposition fees
|
19
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
$
|
7,270
|
|
|
$
|
6,652
|
|
|
$
|
13,435
|
|
|
$
|
12,089
|
|
|
$
|
2,157
|
|
|
$
|
2,022
|
|
|
(1)
|
Prior to January 1, 2017, acquisition and due diligence fees were recorded on our consolidated statements of operations. The majority of these costs are now capitalized and allocated to the related investment in real estate assets on the consolidated balance sheet based on the acquisition-date fair values of the respective assets and liability acquired.
|
|
(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.
|
|
|
Three Months Ended
|
|
Six Months Ended
|
|
Unpaid Amount as of
|
||||||||||||||||||
|
|
June 30,
|
|
June 30,
|
|
June 30,
|
|
December 31,
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||
|
Property management fees
(1)
|
$
|
2,683
|
|
|
$
|
2,572
|
|
|
$
|
5,269
|
|
|
$
|
4,999
|
|
|
$
|
857
|
|
|
$
|
840
|
|
|
Leasing commissions
(2)
|
2,077
|
|
|
1,547
|
|
|
4,400
|
|
|
3,742
|
|
|
809
|
|
|
705
|
|
||||||
|
Construction management fees
(2)
|
380
|
|
|
254
|
|
|
684
|
|
|
413
|
|
|
163
|
|
|
165
|
|
||||||
|
Other fees and reimbursements
(3)
|
1,912
|
|
|
1,406
|
|
|
3,621
|
|
|
2,576
|
|
|
1,015
|
|
|
796
|
|
||||||
|
Total
|
$
|
7,052
|
|
|
$
|
5,779
|
|
|
$
|
13,974
|
|
|
$
|
11,730
|
|
|
$
|
2,844
|
|
|
$
|
2,506
|
|
|
(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, General and Administrative, and Transaction Expenses on the consolidated statements of operations based on the nature of the expense.
|
|
Year
|
Amount
|
||
|
Remaining 2017
|
$
|
103,281
|
|
|
2018
|
195,464
|
|
|
|
2019
|
171,809
|
|
|
|
2020
|
149,559
|
|
|
|
2021
|
124,903
|
|
|
|
2022 and thereafter
|
412,963
|
|
|
|
Total
|
$
|
1,157,979
|
|
|
Distribution Period
|
|
Date Distribution Paid
|
|
Gross Amount of Distribution Paid
|
|
Distribution Reinvested through the DRIP
|
|
Net Cash Distribution
|
||||||
|
June 1, 2017, through June 30, 2017
|
|
7/3/2017
|
|
$
|
10,091
|
|
|
$
|
4,383
|
|
|
$
|
5,708
|
|
|
July 1, 2017, through July 31, 2017
|
|
8/1/2017
|
|
10,385
|
|
|
4,468
|
|
|
5,917
|
|
|||
|
|
|
|
|
Property Acquisitions During the
|
||
|
|
|
Total Portfolio as of
|
|
Six Months Ended
|
||
|
|
|
June 30, 2017
|
|
June 30, 2017
|
||
|
Number of properties
|
|
158
|
|
|
5
|
|
|
Number of states
|
|
28
|
|
|
3
|
|
|
Total square feet (in thousands)
|
|
17,249
|
|
|
501
|
|
|
Leased % of rentable square feet
|
|
95.9
|
%
|
|
89.0
|
%
|
|
Average remaining lease term (in years)
(1)
|
|
5.4
|
|
|
7.1
|
|
|
(1)
|
As of
June 30, 2017
. The average remaining lease term in years excludes future options to extend the term of the lease.
|
|
Year
|
|
Number of Leases Expiring
|
|
Leased Square Feet Expiring
|
|
% of Leased Square Feet Expiring
|
|
ABR
(1)
|
|
% of Total Portfolio ABR
|
||||||
|
Remaining 2017
(2)
|
|
166
|
|
|
410
|
|
|
2.5
|
%
|
|
$
|
5,848
|
|
|
2.8
|
%
|
|
2018
|
|
352
|
|
|
1,546
|
|
|
9.3
|
%
|
|
20,596
|
|
|
9.9
|
%
|
|
|
2019
|
|
419
|
|
|
2,031
|
|
|
12.3
|
%
|
|
26,978
|
|
|
13.0
|
%
|
|
|
2020
|
|
329
|
|
|
1,791
|
|
|
10.8
|
%
|
|
23,147
|
|
|
11.1
|
%
|
|
|
2021
|
|
350
|
|
|
2,068
|
|
|
12.5
|
%
|
|
24,689
|
|
|
11.9
|
%
|
|
|
2022
|
|
256
|
|
|
1,962
|
|
|
11.9
|
%
|
|
21,260
|
|
|
10.2
|
%
|
|
|
2023
|
|
115
|
|
|
1,589
|
|
|
9.6
|
%
|
|
19,945
|
|
|
9.6
|
%
|
|
|
2024
|
|
141
|
|
|
1,258
|
|
|
7.6
|
%
|
|
13,304
|
|
|
6.4
|
%
|
|
|
2025
|
|
117
|
|
|
702
|
|
|
4.2
|
%
|
|
11,316
|
|
|
5.4
|
%
|
|
|
2026
|
|
120
|
|
|
979
|
|
|
5.9
|
%
|
|
14,431
|
|
|
6.9
|
%
|
|
|
Thereafter
|
|
192
|
|
|
2,201
|
|
|
13.4
|
%
|
|
26,417
|
|
|
12.8
|
%
|
|
|
|
|
2,557
|
|
|
16,537
|
|
|
100.0
|
%
|
|
$
|
207,931
|
|
|
100.0
|
%
|
|
(1)
|
We calculate ABR as monthly contractual rent as of
June 30, 2017
, multiplied by 12 months.
|
|
(2)
|
Subsequent to
June 30, 2017
, we renewed
35
leases, which accounts for
225,125
total square feet and total ABR of
$2.4 million
.
|
|
Tenant Type
|
|
ABR
|
|
% of ABR
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
||||||
|
Grocery anchor
|
|
$
|
83,582
|
|
|
40.2
|
%
|
|
$
|
8,750
|
|
|
52.9
|
%
|
|
National and regional
(1)
|
|
79,147
|
|
|
38.1
|
%
|
|
5,385
|
|
|
32.6
|
%
|
||
|
Local
|
|
45,202
|
|
|
21.7
|
%
|
|
2,402
|
|
|
14.5
|
%
|
||
|
|
|
$
|
207,931
|
|
|
100.0
|
%
|
|
$
|
16,537
|
|
|
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
|
|
ABR
|
|
% of ABR
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
||||||
|
Grocery
|
|
$
|
83,582
|
|
|
40.2
|
%
|
|
$
|
8,750
|
|
|
52.9
|
%
|
|
Service
|
|
48,154
|
|
|
23.2
|
%
|
|
2,508
|
|
|
15.2
|
%
|
||
|
Retail
|
|
46,052
|
|
|
22.1
|
%
|
|
3,870
|
|
|
23.4
|
%
|
||
|
Restaurants
|
|
30,143
|
|
|
14.5
|
%
|
|
1,409
|
|
|
8.5
|
%
|
||
|
|
|
$
|
207,931
|
|
|
100.0
|
%
|
|
$
|
16,537
|
|
|
100.0
|
%
|
|
Tenant
|
|
ABR
|
|
% of ABR
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
|
Number of Locations
(1)
|
||||||
|
Kroger
|
|
$
|
18,270
|
|
|
8.8
|
%
|
|
2,298
|
|
|
13.9
|
%
|
|
40
|
|
|
Publix Super Markets
|
|
15,514
|
|
|
7.5
|
%
|
|
1,503
|
|
|
9.1
|
%
|
|
32
|
|
|
|
Ahold Delhaize
|
|
8,383
|
|
|
4.0
|
%
|
|
555
|
|
|
3.3
|
%
|
|
10
|
|
|
|
Albertsons Companies
|
|
7,744
|
|
|
3.7
|
%
|
|
756
|
|
|
4.6
|
%
|
|
13
|
|
|
|
Giant Eagle
|
|
5,435
|
|
|
2.6
|
%
|
|
560
|
|
|
3.4
|
%
|
|
7
|
|
|
|
Walmart
|
|
5,197
|
|
|
2.5
|
%
|
|
1,121
|
|
|
6.8
|
%
|
|
9
|
|
|
|
Raley's Supermarkets
|
|
3,422
|
|
|
1.6
|
%
|
|
193
|
|
|
1.2
|
%
|
|
3
|
|
|
|
SuperValu
|
|
2,382
|
|
|
1.1
|
%
|
|
273
|
|
|
1.7
|
%
|
|
4
|
|
|
|
Sprouts Farmers Market
|
|
2,281
|
|
|
1.1
|
%
|
|
195
|
|
|
1.2
|
%
|
|
6
|
|
|
|
Southeastern Grocers
|
|
1,545
|
|
|
0.7
|
%
|
|
147
|
|
|
0.9
|
%
|
|
3
|
|
|
|
Schnuck Markets
|
|
1,459
|
|
|
0.7
|
%
|
|
121
|
|
|
0.7
|
%
|
|
2
|
|
|
|
Coborn's
|
|
1,388
|
|
|
0.7
|
%
|
|
108
|
|
|
0.7
|
%
|
|
2
|
|
|
|
BJ’s Wholesale Club
|
|
1,223
|
|
|
0.6
|
%
|
|
115
|
|
|
0.7
|
%
|
|
1
|
|
|
|
H.E. Butt Grocery Company
|
|
1,210
|
|
|
0.6
|
%
|
|
81
|
|
|
0.5
|
%
|
|
1
|
|
|
|
Big Y Foods
|
|
1,091
|
|
|
0.5
|
%
|
|
65
|
|
|
0.4
|
%
|
|
1
|
|
|
|
PAQ
|
|
1,046
|
|
|
0.5
|
%
|
|
59
|
|
|
0.3
|
%
|
|
1
|
|
|
|
Trader Joe's
|
|
934
|
|
|
0.5
|
%
|
|
55
|
|
|
0.3
|
%
|
|
4
|
|
|
|
McKeever Enterprises
|
|
844
|
|
|
0.4
|
%
|
|
68
|
|
|
0.4
|
%
|
|
1
|
|
|
|
Save Mart Supermarkets
|
|
843
|
|
|
0.4
|
%
|
|
102
|
|
|
0.6
|
%
|
|
2
|
|
|
|
The Fresh Market
|
|
841
|
|
|
0.4
|
%
|
|
59
|
|
|
0.3
|
%
|
|
3
|
|
|
|
Pete's Fresh Market
|
|
579
|
|
|
0.3
|
%
|
|
72
|
|
|
0.4
|
%
|
|
1
|
|
|
|
U R M Stores
|
|
574
|
|
|
0.3
|
%
|
|
51
|
|
|
0.3
|
%
|
|
1
|
|
|
|
Hy-Vee Food Stores
|
|
527
|
|
|
0.3
|
%
|
|
127
|
|
|
0.8
|
%
|
|
2
|
|
|
|
Fresh Thyme Farmers Market
|
|
450
|
|
|
0.2
|
%
|
|
30
|
|
|
0.2
|
%
|
|
1
|
|
|
|
Marcs
|
|
400
|
|
|
0.2
|
%
|
|
36
|
|
|
0.2
|
%
|
|
1
|
|
|
|
|
|
$
|
83,582
|
|
|
40.2
|
%
|
|
8,750
|
|
|
52.9
|
%
|
|
151
|
|
|
(1)
|
Number of locations excludes (a) auxiliary leases with grocery anchors such as fuel stations, pharmacies, and liquor stores, (b) four locations where we do not own the portion of the shopping center that contains the grocery anchor, and (c) four locations that have non-grocery anchors. Number of locations also includes one shopping center that has two grocery anchors.
|
|
|
|
|
|
|
|
Favorable (Unfavorable) Change
|
|||||||||
|
(In thousands, except per share amounts)
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|
|||||||
|
Total revenues
|
|
$
|
69,851
|
|
|
$
|
63,053
|
|
|
$
|
6,798
|
|
|
10.8
|
%
|
|
Property operating expenses
|
|
(10,297
|
)
|
|
(9,657
|
)
|
|
(640
|
)
|
|
(6.6
|
)%
|
|||
|
Real estate tax expenses
|
|
(10,155
|
)
|
|
(9,230
|
)
|
|
(925
|
)
|
|
(10.0
|
)%
|
|||
|
General and administrative expenses
|
|
(8,896
|
)
|
|
(8,461
|
)
|
|
(435
|
)
|
|
(5.1
|
)%
|
|||
|
Acquisition expenses
|
|
(313
|
)
|
|
(1,502
|
)
|
|
1,189
|
|
|
NM
|
|
|||
|
Depreciation and amortization
|
|
(28,207
|
)
|
|
(25,977
|
)
|
|
(2,230
|
)
|
|
(8.6
|
)%
|
|||
|
Interest expense, net
|
|
(9,501
|
)
|
|
(7,601
|
)
|
|
(1,900
|
)
|
|
(25.0
|
)%
|
|||
|
Transaction expenses
|
|
(4,383
|
)
|
|
—
|
|
|
(4,383
|
)
|
|
NM
|
|
|||
|
Other income (expense), net
|
|
680
|
|
|
(42
|
)
|
|
722
|
|
|
NM
|
|
|||
|
Net (loss) income
|
|
(1,221
|
)
|
|
583
|
|
|
(1,804
|
)
|
|
NM
|
|
|||
|
Net loss (income) attributable to noncontrolling interests
|
|
28
|
|
|
(23
|
)
|
|
51
|
|
|
NM
|
|
|||
|
Net (loss) income attributable to stockholders
|
|
$
|
(1,193
|
)
|
|
$
|
560
|
|
|
$
|
(1,753
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net (loss) income per share—basic and diluted
|
|
$
|
(0.01
|
)
|
|
$
|
0.00
|
|
|
$
|
(0.01
|
)
|
|
|
|
|
|
|
|
|
|
|
Favorable (Unfavorable) Change
|
|||||||||
|
(In thousands, except per share amounts)
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|
|||||||
|
Total revenues
|
|
$
|
138,154
|
|
|
$
|
126,135
|
|
|
$
|
12,019
|
|
|
9.5
|
%
|
|
Property operating expenses
|
|
(21,729
|
)
|
|
(19,948
|
)
|
|
(1,781
|
)
|
|
(8.9
|
)%
|
|||
|
Real estate tax expenses
|
|
(20,413
|
)
|
|
(18,641
|
)
|
|
(1,772
|
)
|
|
(9.5
|
)%
|
|||
|
General and administrative expenses
|
|
(16,726
|
)
|
|
(16,014
|
)
|
|
(712
|
)
|
|
(4.4
|
)%
|
|||
|
Acquisition expenses
|
|
(264
|
)
|
|
(1,522
|
)
|
|
1,258
|
|
|
NM
|
|
|||
|
Depreciation and amortization
|
|
(55,831
|
)
|
|
(51,683
|
)
|
|
(4,148
|
)
|
|
(8.0
|
)%
|
|||
|
Interest expense, net
|
|
(17,891
|
)
|
|
(15,333
|
)
|
|
(2,558
|
)
|
|
(16.7
|
)%
|
|||
|
Transaction expenses
|
|
(6,023
|
)
|
|
—
|
|
|
(6,023
|
)
|
|
NM
|
|
|||
|
Other income (expense), net
|
|
636
|
|
|
(158
|
)
|
|
794
|
|
|
NM
|
|
|||
|
Net (loss) income
|
|
(87
|
)
|
|
2,836
|
|
|
(2,923
|
)
|
|
(103.1
|
)%
|
|||
|
Net loss (income) attributable to noncontrolling interests
|
|
—
|
|
|
(57
|
)
|
|
57
|
|
|
100.0
|
%
|
|||
|
Net (loss) income attributable to stockholders
|
|
$
|
(87
|
)
|
|
$
|
2,779
|
|
|
$
|
(2,866
|
)
|
|
(103.1
|
)%
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net (loss) income per share—basic
|
|
$
|
(0.00
|
)
|
|
$
|
0.02
|
|
|
$
|
(0.02
|
)
|
|
|
|
|
Net (loss) income per share—diluted
|
|
(0.00
|
)
|
|
0.01
|
|
|
(0.01
|
)
|
|
|
||||
|
|
|
Total Deals
|
|
Inline Deals
(1)
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
New leases:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
45
|
|
|
40
|
|
|
44
|
|
|
40
|
|
||||
|
Square footage (in thousands)
|
|
108
|
|
|
105
|
|
|
94
|
|
|
105
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
2,028
|
|
|
$
|
1,700
|
|
|
$
|
1,937
|
|
|
$
|
1,700
|
|
|
Average rent per square foot (“PSF”)
|
|
$
|
18.79
|
|
|
$
|
16.18
|
|
|
$
|
20.57
|
|
|
$
|
16.18
|
|
|
Average cost PSF of executing new leases
(2)(3)
|
|
$
|
34.06
|
|
|
$
|
27.95
|
|
|
$
|
35.02
|
|
|
$
|
27.95
|
|
|
Weighted average lease term (in years)
|
|
8.3
|
|
|
7.2
|
|
|
7.4
|
|
|
7.2
|
|
||||
|
Renewals and options:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
85
|
|
|
82
|
|
|
80
|
|
|
78
|
|
||||
|
Square footage (in thousands)
|
|
380
|
|
|
247
|
|
|
157
|
|
|
150
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
5,356
|
|
|
$
|
4,157
|
|
|
$
|
3,602
|
|
|
$
|
3,384
|
|
|
Average rent PSF
|
|
$
|
14.10
|
|
|
$
|
16.80
|
|
|
$
|
22.88
|
|
|
$
|
22.60
|
|
|
Average rent PSF prior to renewals
|
|
$
|
13.09
|
|
|
$
|
15.07
|
|
|
$
|
20.51
|
|
|
$
|
19.95
|
|
|
Percentage increase in average rent PSF
|
|
7.7
|
%
|
|
11.5
|
%
|
|
11.5
|
%
|
|
13.3
|
%
|
||||
|
Average cost PSF of executing renewals and options
(2)(3)
|
|
$
|
2.83
|
|
|
$
|
3.57
|
|
|
$
|
5.16
|
|
|
$
|
5.07
|
|
|
Weighted average lease term (in years)
|
|
5.1
|
|
|
5.5
|
|
|
5.3
|
|
|
5.6
|
|
||||
|
Portfolio retention rate
(4)
|
|
91.0
|
%
|
|
92.3
|
%
|
|
90.2
|
%
|
|
85.6
|
%
|
||||
|
(1)
|
We consider an inline deal to be a lease for less than 10,000 square feet of gross leasable area (“GLA”).
|
|
(2)
|
The cost of executing new leases, renewals, and options includes leasing commissions, tenant improvement costs, and tenant concessions.
|
|
(3)
|
The costs associated with landlord improvements are excluded for repositioning and redevelopment projects.
|
|
(4)
|
The portfolio retention rate is calculated by dividing (a) total square feet of retained tenants with current period lease expirations by (b) the square feet of leases expiring during the period.
|
|
|
|
Total Deals
|
|
Inline Deals
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
New leases:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
92
|
|
|
89
|
|
|
89
|
|
|
86
|
|
||||
|
Square footage (in thousands)
|
|
237
|
|
|
328
|
|
|
195
|
|
|
220
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
4,183
|
|
|
$
|
4,431
|
|
|
$
|
3,854
|
|
|
$
|
3,589
|
|
|
Average rent PSF
|
|
$
|
17.62
|
|
|
$
|
13.53
|
|
|
$
|
19.73
|
|
|
$
|
16.35
|
|
|
Average cost PSF of executing new leases
|
|
$
|
31.94
|
|
|
$
|
26.50
|
|
|
$
|
34.53
|
|
|
$
|
32.99
|
|
|
Weighted average lease term (in years)
|
|
8.2
|
|
|
7.7
|
|
|
7.6
|
|
|
7.3
|
|
||||
|
Renewals and options:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
170
|
|
|
145
|
|
|
157
|
|
|
136
|
|
||||
|
Square footage (in thousands)
|
|
806
|
|
|
757
|
|
|
327
|
|
|
267
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
12,467
|
|
|
$
|
8,418
|
|
|
$
|
7,662
|
|
|
$
|
5,690
|
|
|
Average rent PSF
|
|
$
|
15.47
|
|
|
$
|
11.11
|
|
|
$
|
23.46
|
|
|
$
|
21.29
|
|
|
Average rent PSF prior to renewals
|
|
$
|
14.22
|
|
|
$
|
10.04
|
|
|
$
|
20.95
|
|
|
$
|
18.67
|
|
|
Percentage increase in average rent PSF
|
|
8.8
|
%
|
|
10.7
|
%
|
|
12.0
|
%
|
|
14.0
|
%
|
||||
|
Average cost PSF of executing renewals and options
|
|
$
|
3.02
|
|
|
$
|
2.76
|
|
|
$
|
5.19
|
|
|
$
|
4.79
|
|
|
Weighted average lease term (in years)
|
|
5.1
|
|
|
5.6
|
|
|
5.3
|
|
|
5.5
|
|
||||
|
Portfolio retention rate
|
|
93.4
|
%
|
|
90.1
|
%
|
|
89.0
|
%
|
|
82.3
|
%
|
||||
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Rental income
(1)
|
$
|
42,304
|
|
|
$
|
41,507
|
|
|
$
|
797
|
|
|
|
|
$
|
84,967
|
|
|
$
|
82,867
|
|
|
$
|
2,100
|
|
|
|
||
|
Tenant recovery income
|
13,665
|
|
|
14,095
|
|
|
(430
|
)
|
|
|
|
27,716
|
|
|
28,563
|
|
|
(847
|
)
|
|
|
||||||||
|
Other property income
|
137
|
|
|
216
|
|
|
(79
|
)
|
|
|
|
341
|
|
|
367
|
|
|
(26
|
)
|
|
|
||||||||
|
Total revenues
|
56,106
|
|
|
55,818
|
|
|
288
|
|
|
0.5
|
%
|
|
113,024
|
|
|
111,797
|
|
|
1,227
|
|
|
1.1
|
%
|
||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property operating expenses
|
8,437
|
|
|
8,680
|
|
|
(243
|
)
|
|
|
|
17,732
|
|
|
17,860
|
|
|
(128
|
)
|
|
|
||||||||
|
Real estate taxes
|
8,291
|
|
|
8,309
|
|
|
(18
|
)
|
|
|
|
16,551
|
|
|
16,865
|
|
|
(314
|
)
|
|
|
||||||||
|
Total operating expenses
|
16,728
|
|
|
16,989
|
|
|
(261
|
)
|
|
(1.5
|
)%
|
|
34,283
|
|
|
34,725
|
|
|
(442
|
)
|
|
(1.3
|
)%
|
||||||
|
Total Same-Center NOI
|
$
|
39,378
|
|
|
$
|
38,829
|
|
|
$
|
549
|
|
|
1.4
|
%
|
|
$
|
78,741
|
|
|
$
|
77,072
|
|
|
$
|
1,669
|
|
|
2.2
|
%
|
|
(1)
|
Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
(1)
|
|
2017
|
|
2016
(1)
|
||||||||
|
Net (loss) income
|
$
|
(1,221
|
)
|
|
$
|
583
|
|
|
$
|
(87
|
)
|
|
$
|
2,836
|
|
|
Adjusted to exclude:
|
|
|
|
|
|
|
|
|
|
||||||
|
Straight-line rental income
|
(1,451
|
)
|
|
(826
|
)
|
|
(1,943
|
)
|
|
(1,725
|
)
|
||||
|
Net amortization of above- and below-market leases
|
(357
|
)
|
|
(310
|
)
|
|
(686
|
)
|
|
(582
|
)
|
||||
|
Lease buyout income
|
(1,085
|
)
|
|
(169
|
)
|
|
(1,112
|
)
|
|
(534
|
)
|
||||
|
General and administrative expenses
|
8,896
|
|
|
8,461
|
|
|
16,726
|
|
|
16,014
|
|
||||
|
Acquisition expenses
|
313
|
|
|
1,502
|
|
|
264
|
|
|
1,522
|
|
||||
|
Depreciation and amortization
|
28,207
|
|
|
25,977
|
|
|
55,831
|
|
|
51,683
|
|
||||
|
Interest expense, net
|
9,501
|
|
|
7,601
|
|
|
17,891
|
|
|
15,333
|
|
||||
|
Transaction expenses
|
4,383
|
|
|
—
|
|
|
6,023
|
|
|
—
|
|
||||
|
Other
|
(680
|
)
|
|
42
|
|
|
(636
|
)
|
|
158
|
|
||||
|
NOI
|
46,506
|
|
|
42,861
|
|
|
92,271
|
|
|
84,705
|
|
||||
|
Less: NOI from centers excluded from Same-Center
|
(7,128
|
)
|
|
(4,032
|
)
|
|
(13,530
|
)
|
|
(7,633
|
)
|
||||
|
Total Same-Center NOI
|
$
|
39,378
|
|
|
$
|
38,829
|
|
|
$
|
78,741
|
|
|
$
|
77,072
|
|
|
(1)
|
Certain prior period amounts have been restated to conform with current year presentation.
|
|
•
|
acquisition and transaction 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 methodologies. This may result in income recognition that could be significantly different than underlying contract terms. By adjusting for these items, MFFO provides useful supplemental information on the realized economic impact of lease terms and debt investments and aligns results with management’s analysis of operating performance. The adjustment to MFFO for straight-line rents, in particular, is made to reflect rent and lease payments from a GAAP accrual basis to a cash basis.
|
|
•
|
Adjustments for amortization of above- or below-market intangible lease assets
—Similar to depreciation and amortization of other real estate-related assets that are excluded from FFO, GAAP implicitly assumes that the value of intangibles diminishes ratably over the lease term and should be recognized in revenue. Since real estate values and market lease rates in the aggregate have historically risen or fallen with market conditions, and the intangible value is not adjusted to reflect these changes, management believes that by excluding these charges, MFFO provides useful supplemental information on the performance of the real estate.
|
|
•
|
Gains or losses related to fair value adjustments for derivatives not qualifying for hedge accounting
—This item relates to a fair value adjustment, which is based on the impact of current market fluctuations and underlying assessments of general market conditions and specific performance of the holding, which may not be directly attributable to current operating performance. As these gains or losses relate to underlying long-term assets and liabilities, management believes MFFO provides useful supplemental information by focusing on the changes in core operating fundamentals rather than changes that may reflect anticipated, but unknown, gains or losses.
|
|
•
|
Adjustment for gains or losses related to early extinguishment of derivatives and debt instruments
—These adjustments are not related to continuing operations. By excluding these items, management believes that MFFO provides supplemental information related to sustainable operations that will be more comparable between other reporting periods and to other real estate operators.
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Calculation of FFO
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to stockholders
|
$
|
(1,193
|
)
|
|
$
|
560
|
|
|
$
|
(87
|
)
|
|
$
|
2,779
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization of real estate assets
|
28,207
|
|
|
25,977
|
|
|
55,831
|
|
|
51,683
|
|
||||
|
Noncontrolling interest
|
(414
|
)
|
|
(387
|
)
|
|
(834
|
)
|
|
(774
|
)
|
||||
|
FFO attributable to common stockholders
|
$
|
26,600
|
|
|
$
|
26,150
|
|
|
$
|
54,910
|
|
|
$
|
53,688
|
|
|
Calculation of MFFO
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
FFO
|
$
|
26,600
|
|
|
$
|
26,150
|
|
|
$
|
54,910
|
|
|
$
|
53,688
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Acquisition expenses
|
313
|
|
|
1,502
|
|
|
264
|
|
|
1,522
|
|
||||
|
Net amortization of above- and below-market leases
|
(357
|
)
|
|
(310
|
)
|
|
(686
|
)
|
|
(582
|
)
|
||||
|
Loss (gain) on extinguishment of debt
|
—
|
|
|
56
|
|
|
(524
|
)
|
|
105
|
|
||||
|
Straight-line rental income
|
(1,451
|
)
|
|
(826
|
)
|
|
(1,943
|
)
|
|
(1,725
|
)
|
||||
|
Amortization of market debt adjustment
|
(293
|
)
|
|
(673
|
)
|
|
(571
|
)
|
|
(1,346
|
)
|
||||
|
Change in fair value of derivatives
|
(126
|
)
|
|
(21
|
)
|
|
(124
|
)
|
|
32
|
|
||||
|
Transaction expenses
|
4,383
|
|
|
—
|
|
|
6,023
|
|
|
—
|
|
||||
|
Noncontrolling interest
|
(45
|
)
|
|
17
|
|
|
(37
|
)
|
|
43
|
|
||||
|
MFFO attributable to common stockholders
|
$
|
29,024
|
|
|
$
|
25,895
|
|
|
$
|
57,312
|
|
|
$
|
51,737
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
FFO/MFFO per share:
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding - basic
|
183,126
|
|
|
183,514
|
|
|
183,178
|
|
|
182,880
|
|
||||
|
Weighted-average common shares outstanding - diluted
(1)
|
185,916
|
|
|
186,299
|
|
|
185,969
|
|
|
185,665
|
|
||||
|
FFO per share - basic
|
$
|
0.15
|
|
|
$
|
0.14
|
|
|
$
|
0.30
|
|
|
$
|
0.29
|
|
|
FFO per share - diluted
|
$
|
0.14
|
|
|
$
|
0.14
|
|
|
$
|
0.30
|
|
|
$
|
0.29
|
|
|
MFFO per share - basic and diluted
|
$
|
0.16
|
|
|
$
|
0.14
|
|
|
$
|
0.31
|
|
|
$
|
0.28
|
|
|
(1)
|
OP units and restricted stock awards were dilutive to FFO/MFFO for the
three and six
months ended
June 30, 2017
, and, accordingly, were included in the weighted average common shares used to calculate diluted FFO/MFFO per share.
|
|
|
2017
|
|
2016
|
||||
|
Gross distributions paid
|
$
|
61,370
|
|
|
$
|
61,163
|
|
|
Distributions reinvested through the DRIP
|
22,850
|
|
|
30,190
|
|
||
|
Net cash distributions
|
$
|
38,520
|
|
|
$
|
30,973
|
|
|
Net (loss) income attributable to stockholders
|
$
|
(87
|
)
|
|
$
|
2,779
|
|
|
Net cash provided by operating activities
|
$
|
48,957
|
|
|
$
|
56,955
|
|
|
FFO
(1)
|
$
|
54,910
|
|
|
$
|
53,688
|
|
|
a)
|
None.
|
|
b)
|
Not applicable.
|
|
c)
|
During the quarter ended
June 30, 2017
, we repurchased shares as follows (shares in thousands):
|
|
Period
|
|
Total Number of Shares Repurchased
|
|
Average Price Paid per Share
(1)
|
|
Total Number of Shares Purchased as Part of a Publicly Announced Plan or Program
(2)
|
|
Approximate Dollar Value of Shares Available That May Yet Be Repurchased Under the Program
|
||||
|
April 2017
|
|
89
|
|
|
$
|
10.20
|
|
|
89
|
|
|
(3)
|
|
May 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3)
|
|
|
June 2017
|
|
202
|
|
|
10.20
|
|
|
202
|
|
|
(3)
|
|
|
(1)
|
The estimated value per share of our common stock is $10.20, which was reaffirmed on May 9, 2017. The repurchase price per share for all stockholders is equal to the estimated value per share.
|
|
(2)
|
We announced the commencement of the share repurchase program (“SRP”) on August 12, 2010, and it was subsequently amended on September 29, 2011, and on April 14, 2016.
|
|
(3)
|
We currently limit the dollar value and number of shares that may yet be repurchased under the SRP, as described below.
|
|
•
|
During any calendar year, we may repurchase no more than 5% of the weighted-average number of shares outstanding during the prior calendar year.
|
|
•
|
We have no obligation to repurchase shares if the repurchase would violate the restrictions on distributions under Maryland law, which prohibits distributions that would cause a corporation to fail to meet statutory tests of solvency.
|
|
•
|
The cash available for repurchases on any particular date will generally be limited to the proceeds from the DRIP during the preceding four fiscal quarters, less any cash already used for repurchases since the beginning of the same period; however, subject to the limitations described above, we may use other sources of cash at the discretion of the
|
|
•
|
Only those stockholders who purchased their shares from us or received their shares from us (directly or indirectly) through one or more non-cash transactions may be able to participate in the SRP. In other words, once our shares are transferred for value by a stockholder, the transferee and all subsequent holders of the shares are not eligible to participate in the SRP.
|
|
•
|
The board of directors reserves the right, in its sole discretion, at any time and from time to time, to reject any request for repurchase.
|
|
Ex.
|
Description
|
|
|
|
|
2.1
|
Contribution Agreement, dated as of May 18, 2017, between Phillips Edison Grocery Center REIT I, Inc., Phillips Edison Grocery Center Operating Partnership I, L.P., and the Contributors Listed Therein (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K filed May 23, 2017)
|
|
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*
|
|
101.1
|
The following information from the Company’s quarterly report on Form 10-Q for the quarter ended June 30, 2017, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations and Comprehensive Loss; (iii) Consolidated Statements of Equity; and (iv) Consolidated Statements of Cash Flows*
|
|
|
PHILLIPS EDISON GROCERY CENTER REIT I, INC.
|
|
|
|
|
|
|
Date: August 9, 2017
|
By:
|
/s/ Jeffrey S. Edison
|
|
|
|
Jeffrey S. Edison
|
|
|
|
Chair of the Board and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: August 9, 2017
|
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 |
|---|