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
|
¨
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
ASSETS
|
|
|
|
||||
|
Investment in real estate:
|
|
|
|
||||
|
Land and improvements
|
$
|
838,078
|
|
|
$
|
796,192
|
|
|
Building and improvements
|
1,640,052
|
|
|
1,532,888
|
|
||
|
Acquired in-place lease assets
|
226,033
|
|
|
212,916
|
|
||
|
Acquired above-market lease assets
|
43,021
|
|
|
42,009
|
|
||
|
Total investment in real estate assets
|
2,747,184
|
|
|
2,584,005
|
|
||
|
Accumulated depreciation and amortization
|
(418,544
|
)
|
|
(334,348
|
)
|
||
|
Total investment in real estate assets, net
|
2,328,640
|
|
|
2,249,657
|
|
||
|
Cash and cash equivalents
|
7,189
|
|
|
8,224
|
|
||
|
Restricted cash
|
6,025
|
|
|
41,722
|
|
||
|
Other assets, net
|
102,541
|
|
|
80,585
|
|
||
|
Real estate investment and other assets held for sale
|
4,863
|
|
|
—
|
|
||
|
Total assets
|
$
|
2,449,258
|
|
|
$
|
2,380,188
|
|
|
|
|
|
|
||||
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
||
|
Liabilities:
|
|
|
|
|
|
||
|
Mortgages and loans payable, net
|
$
|
1,224,779
|
|
|
$
|
1,056,156
|
|
|
Acquired below-market lease liabilities, net of accumulated amortization of $24,790 and $20,255, respectively
|
42,080
|
|
|
43,032
|
|
||
|
Accounts payable – affiliates
|
4,567
|
|
|
4,571
|
|
||
|
Accounts payable and other liabilities
|
69,007
|
|
|
51,642
|
|
||
|
Liabilities of real estate investment held for sale
|
233
|
|
|
—
|
|
||
|
Total liabilities
|
1,340,666
|
|
|
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
|
|
|
|
||||
|
September 30, 2017 and December 31, 2016, respectively
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value per share, 1,000,000 shares authorized,
184,140 and 185,062 shares issued
|
|
|
|
||||
|
and outstanding at September 30, 2017 and December 31, 2016, respectively
|
1,841
|
|
|
1,851
|
|
||
|
Additional paid-in capital
|
1,617,717
|
|
|
1,627,098
|
|
||
|
Accumulated other comprehensive income
|
11,175
|
|
|
10,587
|
|
||
|
Accumulated deficit
|
(539,840
|
)
|
|
(438,155
|
)
|
||
|
Total stockholders’ equity
|
1,090,893
|
|
|
1,201,381
|
|
||
|
Noncontrolling interests
|
17,699
|
|
|
23,406
|
|
||
|
Total equity
|
1,108,592
|
|
|
1,224,787
|
|
||
|
Total liabilities and equity
|
$
|
2,449,258
|
|
|
$
|
2,380,188
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
53,165
|
|
|
$
|
48,828
|
|
|
$
|
157,425
|
|
|
$
|
143,023
|
|
|
Tenant recovery income
|
17,052
|
|
|
16,199
|
|
|
50,442
|
|
|
47,652
|
|
||||
|
Other property income
|
407
|
|
|
243
|
|
|
911
|
|
|
730
|
|
||||
|
Total revenues
|
70,624
|
|
|
65,270
|
|
|
208,778
|
|
|
191,405
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
||||||
|
Property operating
|
10,882
|
|
|
10,030
|
|
|
32,611
|
|
|
29,978
|
|
||||
|
Real estate taxes
|
10,723
|
|
|
9,104
|
|
|
31,136
|
|
|
27,745
|
|
||||
|
General and administrative
|
8,712
|
|
|
7,722
|
|
|
25,438
|
|
|
23,736
|
|
||||
|
Termination of affiliate arrangements
|
5,454
|
|
|
—
|
|
|
5,454
|
|
|
—
|
|
||||
|
Acquisition expenses
|
202
|
|
|
870
|
|
|
466
|
|
|
2,392
|
|
||||
|
Depreciation and amortization
|
28,650
|
|
|
26,583
|
|
|
84,481
|
|
|
78,266
|
|
||||
|
Total expenses
|
64,623
|
|
|
54,309
|
|
|
179,586
|
|
|
162,117
|
|
||||
|
Other:
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense, net
|
(10,646
|
)
|
|
(8,504
|
)
|
|
(28,537
|
)
|
|
(23,837
|
)
|
||||
|
Transaction expenses
|
(3,737
|
)
|
|
—
|
|
|
(9,760
|
)
|
|
—
|
|
||||
|
Other income (expense), net
|
6
|
|
|
33
|
|
|
642
|
|
|
(125
|
)
|
||||
|
Net (loss) income
|
(8,376
|
)
|
|
2,490
|
|
|
(8,463
|
)
|
|
5,326
|
|
||||
|
Net loss (income) attributable to noncontrolling interests
|
144
|
|
|
(26
|
)
|
|
144
|
|
|
(83
|
)
|
||||
|
Net (loss) income attributable to stockholders
|
$
|
(8,232
|
)
|
|
$
|
2,464
|
|
|
$
|
(8,319
|
)
|
|
$
|
5,243
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
||||||
|
Net (loss) income per share attributable to stockholders - basic and diluted
|
$
|
(0.04
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.03
|
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
183,843
|
|
|
184,639
|
|
|
183,402
|
|
|
183,471
|
|
||||
|
Diluted
|
183,843
|
|
|
187,428
|
|
|
183,402
|
|
|
186,260
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Comprehensive (loss) income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Net (loss) income
|
$
|
(8,376
|
)
|
|
$
|
2,490
|
|
|
$
|
(8,463
|
)
|
|
$
|
5,326
|
|
|
Other comprehensive (loss
) income:
|
|
|
|
|
|
|
|
|
|
||||||
|
Unrealized (loss) gain on derivatives
|
(179
|
)
|
|
1,950
|
|
|
(1,944
|
)
|
|
(9,597
|
)
|
||||
|
Reclassification of derivative loss to interest expense
|
228
|
|
|
888
|
|
|
1,203
|
|
|
2,762
|
|
||||
|
Comprehensive (loss) income
|
(8,327
|
)
|
|
5,328
|
|
|
(9,204
|
)
|
|
(1,509
|
)
|
||||
|
Comprehensive loss (income) attributable to noncontrolling interests
|
144
|
|
|
(26
|
)
|
|
144
|
|
|
(83
|
)
|
||||
|
Comprehensive (loss) income attributable to stockholders
|
$
|
(8,183
|
)
|
|
$
|
5,302
|
|
|
$
|
(9,060
|
)
|
|
$
|
(1,592
|
)
|
|
|
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
|
(752
|
)
|
|
(7
|
)
|
|
(7,273
|
)
|
|
—
|
|
|
—
|
|
|
(7,280
|
)
|
|
—
|
|
|
(7,280
|
)
|
|||||||
|
Dividend reinvestment plan (“DRIP”)
|
4,387
|
|
|
44
|
|
|
44,687
|
|
|
—
|
|
|
—
|
|
|
44,731
|
|
|
—
|
|
|
44,731
|
|
|||||||
|
Common distributions declared, $0.50 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(92,107
|
)
|
|
(92,107
|
)
|
|
—
|
|
|
(92,107
|
)
|
|||||||
|
Share-based compensation
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
|||||||
|
Change in unrealized loss on interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,835
|
)
|
|
—
|
|
|
(6,835
|
)
|
|
—
|
|
|
(6,835
|
)
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,409
|
)
|
|
(1,409
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,243
|
|
|
5,243
|
|
|
83
|
|
|
5,326
|
|
|||||||
|
Balance at September 30, 2016
|
184,943
|
|
|
$
|
1,850
|
|
|
$
|
1,625,965
|
|
|
$
|
(6,813
|
)
|
|
$
|
(410,625
|
)
|
|
$
|
1,210,377
|
|
|
$
|
23,851
|
|
|
$
|
1,234,228
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
Balance at December 31, 2016, as reported
|
185,062
|
|
|
$
|
1,851
|
|
|
$
|
1,627,098
|
|
|
$
|
10,587
|
|
|
$
|
(438,155
|
)
|
|
$
|
1,201,381
|
|
|
$
|
23,406
|
|
|
$
|
1,224,787
|
|
|
Adoption of new accounting pronouncement (see Note 8)
|
—
|
|
|
—
|
|
|
—
|
|
|
1,329
|
|
|
(1,329
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Balance at January 1, 2017, as adjusted
|
185,062
|
|
|
1,851
|
|
|
1,627,098
|
|
|
11,916
|
|
|
(439,484
|
)
|
|
1,201,381
|
|
|
23,406
|
|
|
1,224,787
|
|
|||||||
|
Share repurchases
|
(4,471
|
)
|
|
(45
|
)
|
|
(45,557
|
)
|
|
—
|
|
|
—
|
|
|
(45,602
|
)
|
|
—
|
|
|
(45,602
|
)
|
|||||||
|
DRIP
|
3,546
|
|
|
35
|
|
|
36,136
|
|
|
—
|
|
|
—
|
|
|
36,171
|
|
|
—
|
|
|
36,171
|
|
|||||||
|
Common distributions declared, $0.50 per share
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(92,037
|
)
|
|
(92,037
|
)
|
|
—
|
|
|
(92,037
|
)
|
|||||||
|
Share-based compensation
|
3
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
—
|
|
|
40
|
|
|||||||
|
Change in unrealized loss on interest rate swaps
|
—
|
|
|
—
|
|
|
—
|
|
|
(741
|
)
|
|
—
|
|
|
(741
|
)
|
|
—
|
|
|
(741
|
)
|
|||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,384
|
)
|
|
(1,384
|
)
|
|||||||
|
Redemption of noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,179
|
)
|
|
(4,179
|
)
|
|||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,319
|
)
|
|
(8,319
|
)
|
|
(144
|
)
|
|
(8,463
|
)
|
|||||||
|
Balance at September 30, 2017
|
184,140
|
|
|
$
|
1,841
|
|
|
$
|
1,617,717
|
|
|
$
|
11,175
|
|
|
$
|
(539,840
|
)
|
|
$
|
1,090,893
|
|
|
$
|
17,699
|
|
|
$
|
1,108,592
|
|
|
|
2017
|
|
2016
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net (loss) income
|
$
|
(8,463
|
)
|
|
$
|
5,326
|
|
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
|
|
||
|
Depreciation and amortization
|
83,200
|
|
|
76,293
|
|
||
|
Net amortization of above- and below-market leases
|
(972
|
)
|
|
(936
|
)
|
||
|
Amortization of deferred financing expense
|
3,572
|
|
|
3,757
|
|
||
|
Net (gain) loss on write-off of unamortized capitalized leasing commissions, market debt adjustments,
|
|
|
|
||||
|
and deferred financing expense
|
(372
|
)
|
|
59
|
|
||
|
Straight-line rental income
|
(2,913
|
)
|
|
(2,793
|
)
|
||
|
Other
|
(555
|
)
|
|
130
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||
|
Other assets
|
(12,193
|
)
|
|
(4,339
|
)
|
||
|
Accounts payable – affiliates
|
1
|
|
|
(1,206
|
)
|
||
|
Accounts payable and other liabilities
|
6,217
|
|
|
8,888
|
|
||
|
Net cash provided by operating activities
|
67,522
|
|
|
85,179
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||
|
Real estate acquisitions
|
(111,740
|
)
|
|
(132,266
|
)
|
||
|
Capital expenditures
|
(22,505
|
)
|
|
(16,936
|
)
|
||
|
Proceeds from sale of real estate
|
37,037
|
|
|
—
|
|
||
|
Change in restricted cash
|
(203
|
)
|
|
394
|
|
||
|
Net cash used in investing activities
|
(97,411
|
)
|
|
(148,808
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||
|
Net change in credit facility
|
202,000
|
|
|
(23,531
|
)
|
||
|
Proceeds from mortgages and loans payable
|
—
|
|
|
230,000
|
|
||
|
Payments on mortgages and loans payable
|
(64,287
|
)
|
|
(103,622
|
)
|
||
|
Payments of deferred financing expenses
|
(2,510
|
)
|
|
(2,461
|
)
|
||
|
Distributions paid, net of DRIP
|
(56,226
|
)
|
|
(47,535
|
)
|
||
|
Distributions to noncontrolling interests
|
(1,262
|
)
|
|
(1,260
|
)
|
||
|
Repurchases of common stock
|
(44,682
|
)
|
|
(7,280
|
)
|
||
|
Redemption of noncontrolling interests
|
(4,179
|
)
|
|
—
|
|
||
|
Net cash provided by financing activities
|
28,854
|
|
|
44,311
|
|
||
|
NET DECREASE IN CASH AND CASH EQUIVALENTS
|
(1,035
|
)
|
|
(19,318
|
)
|
||
|
CASH AND CASH EQUIVALENTS:
|
|
|
|
|
|
||
|
Beginning of period
|
8,224
|
|
|
40,680
|
|
||
|
End of period
|
$
|
7,189
|
|
|
$
|
21,362
|
|
|
|
|
|
|
||||
|
SUPPLEMENTAL CASH FLOW DISCLOSURE, INCLUDING NON-CASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|||||
|
Cash paid for interest
|
$
|
26,461
|
|
|
$
|
22,234
|
|
|
Fair value of assumed debt
|
30,832
|
|
|
—
|
|
||
|
Accrued capital expenditures
|
3,560
|
|
|
1,834
|
|
||
|
Change in distributions payable
|
(360
|
)
|
|
(159
|
)
|
||
|
Change in distributions payable - noncontrolling interests
|
122
|
|
|
149
|
|
||
|
Change in accrued share repurchase obligation
|
920
|
|
|
—
|
|
||
|
Distributions reinvested
|
36,171
|
|
|
44,731
|
|
||
|
Like-kind exchange of real estate:
|
|
|
|
||||
|
Utilization of restricted cash held for acquisitions
|
(35,900
|
)
|
|
—
|
|
||
|
Standard
|
|
Description
|
|
Date of Adoption
|
|
Effect on the Financial Statements or Other Significant Matters
|
|
Accounting Standards Update “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 below. 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.
|
|
Standard
|
|
Description
|
|
Date of Adoption
|
|
Effect on the Financial Statements or Other Significant Matters
|
|
ASU 2017-12, Derivatives and Hedging (Topic 815)
|
|
This update amended existing guidance in order to better align a company’s financial reporting for hedging activities with the economic objectives of those activities.
|
|
September 2017
|
|
Upon adoption, we included a disclosure related to the effect of our hedging activities on our consolidated statements of operations. This disclosure also eliminated the periodic measurement and recognition of hedging ineffectiveness. We adopted this guidance on a modified retrospective basis and applied an adjustment to Accumulated Other Comprehensive Income with a corresponding adjustment to the opening balance of Accumulated Deficit as of the beginning of 2017. For a more detailed discussion of this adoption, see Note 8.
|
|
ASU 2017-01, Business Combinations
(Topic 805) |
|
This update amended existing guidance in order to clarify when an integrated set of assets and activities is considered a business.
|
|
January 1, 2017
|
|
For a more detailed discussion of the effect of this adoption on our financial statements, see Note 4.
|
|
•
|
Net (Gain) 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.
|
|
|
Amount
|
||
|
Value of Operating Partnership units (“OP units”) issued
(1)
|
$
|
404,317
|
|
|
Debt assumed
(2)
:
|
|
||
|
Corporate debt
|
432,091
|
|
|
|
Mortgages and notes payable
|
70,837
|
|
|
|
Cash payments
|
25,000
|
|
|
|
Total estimated consideration
|
$
|
932,245
|
|
|
(1)
|
We issued
39.6 million
OP units, excluding
5.1 million
OP units and Class B units outstanding prior to the acquisition date, with an estimated value per unit of
$10.20
at the time of the transaction.
|
|
(2)
|
The amounts related to debt assumed are shown at face value, but the final amounts will be recorded at fair value.
|
|
|
2017
|
|
2016
|
||||
|
Land and improvements
|
$
|
36,100
|
|
|
$
|
47,834
|
|
|
Building and improvements
|
95,507
|
|
|
74,709
|
|
||
|
Acquired in-place leases
|
13,646
|
|
|
12,300
|
|
||
|
Acquired above-market leases
|
1,012
|
|
|
2,398
|
|
||
|
Acquired below-market leases
|
(3,703
|
)
|
|
(6,313
|
)
|
||
|
Total assets and lease liabilities acquired
|
142,562
|
|
|
130,928
|
|
||
|
Less: Fair value of assumed debt at acquisition
|
30,832
|
|
|
—
|
|
||
|
Net assets acquired
|
$
|
111,730
|
|
|
$
|
130,928
|
|
|
|
2017
|
|
2016
|
|
Acquired in-place leases
|
13
|
|
12
|
|
Acquired above-market leases
|
7
|
|
6
|
|
Acquired below-market leases
|
19
|
|
22
|
|
|
September 30, 2017
|
||
|
ASSETS
|
|
||
|
Total investment in real estate assets, net
|
$
|
4,459
|
|
|
Accounts receivable, net
|
300
|
|
|
|
Other assets, net
|
104
|
|
|
|
Total assets
|
$
|
4,863
|
|
|
|
|
||
|
LIABILITIES
|
|
||
|
Liabilities:
|
|
||
|
Acquired below-market lease liabilities, net of accumulated amortization of $38
|
$
|
82
|
|
|
Accounts payable – affiliates
|
5
|
|
|
|
Accounts payable and other liabilities
|
146
|
|
|
|
Total liabilities
|
$
|
233
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Fair value
|
|
$
|
1,226,748
|
|
|
$
|
1,056,990
|
|
|
Recorded value
(1)
|
|
1,232,190
|
|
|
1,065,180
|
|
||
|
(1)
|
Recorded value does not include deferred financing costs of
$7.4 million
and
$9.0 million
as of
September 30, 2017
and
December 31, 2016
, respectively.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Derivative asset:
|
|
|
|
||||
|
Interest rate swaps designated as hedging instruments - Term Loans
|
$
|
11,175
|
|
|
$
|
11,916
|
|
|
Derivative liability:
|
|
|
|
||||
|
Interest rate swap not designated as hedging instrument - mortgage note
|
108
|
|
|
262
|
|
||
|
|
Interest Rate
(1)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Revolving credit facility
(2)(3)
|
2.54%
|
|
$
|
378,969
|
|
|
$
|
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
|
2.49%-2.80%
|
|
125,000
|
|
|
125,000
|
|
||
|
Term loan due 2023
|
3.03%
|
|
255,000
|
|
|
255,000
|
|
||
|
Mortgages payable
(4)
|
3.73%-7.91%
|
|
194,480
|
|
|
228,721
|
|
||
|
Assumed market debt adjustments, net
(5)
|
|
|
3,741
|
|
|
4,490
|
|
||
|
Deferred financing costs, net
(6)
|
|
|
(7,411
|
)
|
|
(9,024
|
)
|
||
|
Total
|
|
|
$
|
1,224,779
|
|
|
$
|
1,056,156
|
|
|
(1)
|
Includes the effects of derivative financial instruments (see Notes
5
and
8
) as of
September 30, 2017
.
|
|
(2)
|
The gross borrowings and payments under our revolving credit facility were
$295 million
and
$93 million
, respectively, during the
nine months ended
September 30, 2017
. The revolving credit facility had a capacity of
$500 million
as of
September 30, 2017
and
December 31, 2016
.
|
|
(3)
|
In October 2017, the maturity date of the revolving credit facility was extended to October 2021, with additional options to extend the maturity to October 2022. The term loans have options to extend their maturities to 2021. A maturity date extension for 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
September 30, 2017
and
December 31, 2016
.
|
|
(5)
|
Net of accumulated amortization of
$3.8 million
and
$6.1 million
as of
September 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
$4.8 million
and
$3.9 million
as of
September 30, 2017
and
December 31, 2016
, respectively. Deferred financing costs related to the revolving credit facility, which are included in Other Assets, Net, were
$0.4 million
and
$2.2 million
as of
September 30, 2017
and
December 31, 2016
, respectively, and are net of accumulated amortization of
$8.5 million
and
$6.7 million
, respectively.
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
As to interest rate:
(1)
|
|
|
|
||||
|
Fixed-rate debt
|
$
|
836,480
|
|
|
$
|
615,721
|
|
|
Variable-rate debt
|
391,969
|
|
|
444,969
|
|
||
|
Total
|
$
|
1,228,449
|
|
|
$
|
1,060,690
|
|
|
As to collateralization:
|
|
|
|
||||
|
Unsecured debt
|
$
|
1,033,969
|
|
|
$
|
831,969
|
|
|
Secured debt
|
194,480
|
|
|
228,721
|
|
||
|
Total
|
$
|
1,228,449
|
|
|
$
|
1,060,690
|
|
|
(1)
|
Includes the effects of derivative financial instruments (see Notes
5
and
8
).
|
|
|
Interest Rate
|
|
Principal Balance
|
||
|
Term loan due April 2022
(1)(2)(3)
|
LIBOR + 1.30%
|
|
$
|
310,000
|
|
|
Term loan due October 2024
(1)(3)
|
LIBOR + 1.75%
|
|
175,000
|
|
|
|
Loan facility due November 2026
(4)
|
3.55%
|
|
175,000
|
|
|
|
Loan facility due November 2027
(4)
|
3.52%
|
|
195,000
|
|
|
|
(1)
|
The term loan interest rate spreads may vary based on our leverage ratio. The spreads presented were those in effect when we executed the loan agreements.
|
|
(2)
|
The term loan maturing in 2022 has a delayed draw feature for a total capacity of
$375 million
.
|
|
(3)
|
On October 27, 2017, we entered into
two
interest rate swap agreements with a total notional amount of
$350 million
on the term loans maturing in 2022 and 2024. These interest rate swaps were effective November 1, 2017.
|
|
(4)
|
The loan facility maturing in 2026 is secured by
16
properties. The loan facility maturing in 2027 is secured by separate mortgages on
14
properties.
|
|
Count
|
|
Notional Amount
|
|
Fixed LIBOR
|
|
Maturity Date
|
|
4
|
|
$642,000
|
|
1.2% - 1.5%
|
|
2019-2023
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Amount of (loss) gain recognized in OCI on derivative
|
$
|
(179
|
)
|
|
$
|
1,306
|
|
|
$
|
(1,944
|
)
|
|
$
|
(9,584
|
)
|
|
Amount of loss reclassified from AOCI into interest expense
|
(228
|
)
|
|
(888
|
)
|
|
(1,203
|
)
|
|
(2,762
|
)
|
||||
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||
|
OP units
|
|
2,367
|
|
|
2,785
|
|
|
Class B units
(1)
|
|
2,710
|
|
|
2,610
|
|
|
(1)
|
Upon closing of the PELP transaction, all outstanding Class B units were converted to OP units.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Numerator for basic and diluted earnings per share:
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to stockholders
|
$
|
(8,232
|
)
|
|
$
|
2,464
|
|
|
$
|
(8,319
|
)
|
|
$
|
5,243
|
|
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Denominator for basic earnings per share - weighted-average shares
|
183,843
|
|
|
184,639
|
|
|
183,402
|
|
|
183,471
|
|
||||
|
Effect of dilutive OP units
|
—
|
|
|
2,785
|
|
|
—
|
|
|
2,785
|
|
||||
|
Effect of restricted stock awards
|
—
|
|
|
4
|
|
|
—
|
|
|
4
|
|
||||
|
Denominator for diluted earnings per share - adjusted weighted-average shares
|
183,843
|
|
|
187,428
|
|
|
183,402
|
|
|
186,260
|
|
||||
|
Earnings per common share:
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to stockholders - basic and diluted
|
$
|
(0.04
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.05
|
)
|
|
$
|
0.03
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
Unpaid Amount as of
|
||||||||||||||||||
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
December 31,
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||
|
Acquisition fees
(1)
|
$
|
294
|
|
|
$
|
367
|
|
|
$
|
1,344
|
|
|
$
|
1,307
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Due diligence fees
(1)
|
370
|
|
|
73
|
|
|
583
|
|
|
228
|
|
|
1
|
|
|
29
|
|
||||||
|
Asset management fees
(2)
|
5,071
|
|
|
4,852
|
|
|
15,388
|
|
|
14,182
|
|
|
1,529
|
|
|
1,687
|
|
||||||
|
OP units distribution
(3)
|
448
|
|
|
470
|
|
|
1,373
|
|
|
1,398
|
|
|
145
|
|
|
158
|
|
||||||
|
Class B units distribution
(4)
|
482
|
|
|
408
|
|
|
1,393
|
|
|
1,144
|
|
|
130
|
|
|
148
|
|
||||||
|
Disposition fees
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Total
|
$
|
6,665
|
|
|
$
|
6,170
|
|
|
$
|
20,100
|
|
|
$
|
18,259
|
|
|
$
|
1,805
|
|
|
$
|
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
|
|
Nine Months Ended
|
|
Unpaid Amount as of
|
||||||||||||||||||
|
|
September 30,
|
|
September 30,
|
|
September 30,
|
|
December 31,
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||
|
Property management fees
(1)
|
$
|
2,717
|
|
|
$
|
2,457
|
|
|
$
|
7,986
|
|
|
$
|
7,456
|
|
|
$
|
888
|
|
|
$
|
840
|
|
|
Leasing commissions
(2)
|
1,677
|
|
|
1,828
|
|
|
6,077
|
|
|
5,570
|
|
|
314
|
|
|
705
|
|
||||||
|
Construction management fees
(2)
|
683
|
|
|
251
|
|
|
1,367
|
|
|
664
|
|
|
327
|
|
|
165
|
|
||||||
|
Other fees and reimbursements
(3)
|
2,409
|
|
|
1,499
|
|
|
6,030
|
|
|
4,064
|
|
|
1,116
|
|
|
796
|
|
||||||
|
Total
|
$
|
7,486
|
|
|
$
|
6,035
|
|
|
$
|
21,460
|
|
|
$
|
17,754
|
|
|
$
|
2,645
|
|
|
$
|
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
|
$
|
53,743
|
|
|
2018
|
205,462
|
|
|
|
2019
|
182,579
|
|
|
|
2020
|
160,034
|
|
|
|
2021
|
134,587
|
|
|
|
2022 and thereafter
|
453,701
|
|
|
|
Total
|
$
|
1,190,106
|
|
|
Distribution Period
|
|
Date Distribution Paid
|
|
Gross Amount of Distribution Paid
|
|
Distribution Reinvested through the DRIP
|
|
Net Cash Distribution
|
||||||
|
September 1, 2017, through September 30, 2017
|
|
10/2/2017
|
|
$
|
10,145
|
|
|
$
|
4,301
|
|
|
$
|
5,844
|
|
|
October 1, 2017, through October 31, 2017
|
|
11/1/2017
|
|
12,541
|
|
|
4,415
|
|
|
8,126
|
|
|||
|
Property Name
|
|
Location
|
|
Anchor Tenant
|
|
Acquisition Date
|
|
Contractual Purchase Price
|
|
Square Footage
|
|
Leased % of Rentable Square Feet at Acquisition
|
|
Winter Springs Town Center
|
|
Winter Springs, FL
|
|
Publix
|
|
10/20/2017
|
|
$24,870
|
|
118,735
|
|
91.9%
|
|
Flynn Crossing Center
|
|
Alpharetta, GA
|
|
Publix
|
|
10/26/2017
|
|
$23,691
|
|
95,002
|
|
96.0%
|
|
|
|
Total Portfolio as of
|
|
Properties Acquired in PELP Transaction
|
|
Pro Forma Portfolio
|
|||
|
|
|
September 30, 2017
|
|
October 4, 2017
|
|
October 4, 2017
|
|||
|
Number of properties
|
|
159
|
|
|
76
|
|
|
235
|
|
|
Number of states
|
|
28
|
|
|
25
|
|
|
32
|
|
|
Total square feet (in thousands)
|
|
17,415
|
|
|
8,721
|
|
|
26,136
|
|
|
Leased % of rentable square feet
|
|
96.4
|
%
|
|
90.3
|
%
|
|
94.4
|
%
|
|
Average remaining lease term (in years)
(1)
|
|
5.3
|
|
|
4.4
|
|
|
5.0
|
|
|
(1)
|
As of
September 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)
|
|
104
|
|
|
274
|
|
|
1.6
|
%
|
|
$
|
3,577
|
|
|
1.7
|
%
|
|
2018
|
|
332
|
|
|
1,227
|
|
|
7.3
|
%
|
|
17,857
|
|
|
8.4
|
%
|
|
|
2019
|
|
415
|
|
|
2,031
|
|
|
12.1
|
%
|
|
26,936
|
|
|
12.7
|
%
|
|
|
2020
|
|
349
|
|
|
1,827
|
|
|
10.9
|
%
|
|
23,828
|
|
|
11.3
|
%
|
|
|
2021
|
|
349
|
|
|
2,073
|
|
|
12.4
|
%
|
|
24,691
|
|
|
11.7
|
%
|
|
|
2022
|
|
306
|
|
|
2,123
|
|
|
12.7
|
%
|
|
23,560
|
|
|
11.1
|
%
|
|
|
2023
|
|
138
|
|
|
1,924
|
|
|
11.5
|
%
|
|
22,892
|
|
|
10.8
|
%
|
|
|
2024
|
|
149
|
|
|
1,271
|
|
|
7.6
|
%
|
|
13,709
|
|
|
6.5
|
%
|
|
|
2025
|
|
114
|
|
|
700
|
|
|
4.2
|
%
|
|
11,200
|
|
|
5.3
|
%
|
|
|
2026
|
|
119
|
|
|
974
|
|
|
5.8
|
%
|
|
14,295
|
|
|
6.8
|
%
|
|
|
Thereafter
|
|
218
|
|
|
2,356
|
|
|
13.9
|
%
|
|
29,098
|
|
|
13.7
|
%
|
|
|
|
|
2,593
|
|
|
16,780
|
|
|
100.0
|
%
|
|
$
|
211,643
|
|
|
100.0
|
%
|
|
(1)
|
We calculate ABR as monthly contractual rent as of
September 30, 2017
, multiplied by 12 months.
|
|
(2)
|
Subsequent to
September 30, 2017
, of the
2,593
leases expiring we renewed
24
leases, which accounts for
164,196
total square feet and total ABR of
$2.2 million
.
|
|
Tenant Type
|
|
ABR
|
|
% of ABR
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
|||||
|
Grocery anchor
|
|
$
|
84,879
|
|
|
40.1
|
%
|
|
8,829
|
|
|
52.6
|
%
|
|
National and regional
(1)
|
|
80,255
|
|
|
37.9
|
%
|
|
5,448
|
|
|
32.5
|
%
|
|
|
Local
|
|
46,509
|
|
|
22.0
|
%
|
|
2,503
|
|
|
14.9
|
%
|
|
|
|
|
$
|
211,643
|
|
|
100.0
|
%
|
|
16,780
|
|
|
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
|
|
$
|
84,879
|
|
|
40.1
|
%
|
|
8,829
|
|
|
52.6
|
%
|
|
Service
|
|
48,933
|
|
|
23.1
|
%
|
|
2,549
|
|
|
15.2
|
%
|
|
|
Retail
|
|
47,059
|
|
|
22.2
|
%
|
|
3,962
|
|
|
23.6
|
%
|
|
|
Restaurants
|
|
30,772
|
|
|
14.6
|
%
|
|
1,440
|
|
|
8.6
|
%
|
|
|
|
|
$
|
211,643
|
|
|
100.0
|
%
|
|
16,780
|
|
|
100.0
|
%
|
|
Tenant
|
|
ABR
|
|
% of ABR
|
|
Leased Square Feet
|
|
% of Leased Square Feet
|
|
Number of Locations
(1)
|
||||||
|
Kroger
|
|
$
|
19,567
|
|
|
9.2
|
%
|
|
2,377
|
|
|
14.1
|
%
|
|
41
|
|
|
Publix Super Markets
|
|
15,514
|
|
|
7.3
|
%
|
|
1,503
|
|
|
9.0
|
%
|
|
32
|
|
|
|
Ahold Delhaize
|
|
8,383
|
|
|
4.0
|
%
|
|
555
|
|
|
3.3
|
%
|
|
10
|
|
|
|
Albertsons Companies
|
|
7,744
|
|
|
3.7
|
%
|
|
756
|
|
|
4.5
|
%
|
|
13
|
|
|
|
Giant Eagle
|
|
5,435
|
|
|
2.6
|
%
|
|
560
|
|
|
3.3
|
%
|
|
7
|
|
|
|
Walmart
|
|
5,197
|
|
|
2.5
|
%
|
|
1,121
|
|
|
6.7
|
%
|
|
9
|
|
|
|
Raley's Supermarkets
|
|
3,422
|
|
|
1.6
|
%
|
|
193
|
|
|
1.2
|
%
|
|
3
|
|
|
|
SuperValu
|
|
2,382
|
|
|
1.1
|
%
|
|
273
|
|
|
1.6
|
%
|
|
4
|
|
|
|
Sprouts Farmers Market
|
|
2,281
|
|
|
1.1
|
%
|
|
195
|
|
|
1.1
|
%
|
|
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
|
|
|
0.6
|
%
|
|
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
|
|
|
0.4
|
%
|
|
65
|
|
|
0.4
|
%
|
|
1
|
|
|
|
PAQ
|
|
1,046
|
|
|
0.5
|
%
|
|
59
|
|
|
0.4
|
%
|
|
1
|
|
|
|
Trader Joe's
|
|
934
|
|
|
0.4
|
%
|
|
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
|
|
|
0.4
|
%
|
|
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
|
|
|
0.2
|
%
|
|
127
|
|
|
0.8
|
%
|
|
2
|
|
|
|
Fresh Thyme Farmers Market
|
|
450
|
|
|
0.2
|
%
|
|
30
|
|
|
0.2
|
%
|
|
1
|
|
|
|
Marc’s
|
|
400
|
|
|
0.2
|
%
|
|
36
|
|
|
0.2
|
%
|
|
1
|
|
|
|
|
|
$
|
84,879
|
|
|
40.1
|
%
|
|
8,829
|
|
|
52.6
|
%
|
|
152
|
|
|
(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
|
|
$
|
70,624
|
|
|
$
|
65,270
|
|
|
$
|
5,354
|
|
|
8.2
|
%
|
|
Property operating expenses
|
|
(10,882
|
)
|
|
(10,030
|
)
|
|
(852
|
)
|
|
(8.5
|
)%
|
|||
|
Real estate tax expenses
|
|
(10,723
|
)
|
|
(9,104
|
)
|
|
(1,619
|
)
|
|
(17.8
|
)%
|
|||
|
General and administrative expenses
|
|
(8,712
|
)
|
|
(7,722
|
)
|
|
(990
|
)
|
|
(12.8
|
)%
|
|||
|
Termination of affiliate arrangements
|
|
(5,454
|
)
|
|
—
|
|
|
(5,454
|
)
|
|
NM
|
|
|||
|
Acquisition expenses
|
|
(202
|
)
|
|
(870
|
)
|
|
668
|
|
|
76.8
|
%
|
|||
|
Depreciation and amortization
|
|
(28,650
|
)
|
|
(26,583
|
)
|
|
(2,067
|
)
|
|
(7.8
|
)%
|
|||
|
Interest expense, net
|
|
(10,646
|
)
|
|
(8,504
|
)
|
|
(2,142
|
)
|
|
(25.2
|
)%
|
|||
|
Transaction expenses
|
|
(3,737
|
)
|
|
—
|
|
|
(3,737
|
)
|
|
NM
|
|
|||
|
Other income, net
|
|
6
|
|
|
33
|
|
|
(27
|
)
|
|
81.8
|
%
|
|||
|
Net (loss) income
|
|
(8,376
|
)
|
|
2,490
|
|
|
(10,866
|
)
|
|
NM
|
|
|||
|
Net loss (income) attributable to noncontrolling interests
|
|
144
|
|
|
(26
|
)
|
|
170
|
|
|
NM
|
|
|||
|
Net (loss) income attributable to stockholders
|
|
$
|
(8,232
|
)
|
|
$
|
2,464
|
|
|
$
|
(10,696
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net (loss) income per share—basic and diluted
|
|
$
|
(0.04
|
)
|
|
$
|
0.01
|
|
|
$
|
(0.05
|
)
|
|
|
|
|
|
|
|
|
|
|
Favorable (Unfavorable) Change
|
|||||||||
|
(In thousands, except per share amounts)
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||
|
Operating Data:
|
|
|
|
|
|
|
|
|
|||||||
|
Total revenues
|
|
$
|
208,778
|
|
|
$
|
191,405
|
|
|
$
|
17,373
|
|
|
9.1
|
%
|
|
Property operating expenses
|
|
(32,611
|
)
|
|
(29,978
|
)
|
|
(2,633
|
)
|
|
(8.8
|
)%
|
|||
|
Real estate tax expenses
|
|
(31,136
|
)
|
|
(27,745
|
)
|
|
(3,391
|
)
|
|
(12.2
|
)%
|
|||
|
General and administrative expenses
|
|
(25,438
|
)
|
|
(23,736
|
)
|
|
(1,702
|
)
|
|
(7.2
|
)%
|
|||
|
Termination of affiliate arrangements
|
|
(5,454
|
)
|
|
—
|
|
|
(5,454
|
)
|
|
NM
|
|
|||
|
Acquisition expenses
|
|
(466
|
)
|
|
(2,392
|
)
|
|
1,926
|
|
|
80.5
|
%
|
|||
|
Depreciation and amortization
|
|
(84,481
|
)
|
|
(78,266
|
)
|
|
(6,215
|
)
|
|
(7.9
|
)%
|
|||
|
Interest expense, net
|
|
(28,537
|
)
|
|
(23,837
|
)
|
|
(4,700
|
)
|
|
(19.7
|
)%
|
|||
|
Transaction expenses
|
|
(9,760
|
)
|
|
—
|
|
|
(9,760
|
)
|
|
NM
|
|
|||
|
Other income (expense), net
|
|
642
|
|
|
(125
|
)
|
|
767
|
|
|
NM
|
|
|||
|
Net (loss) income
|
|
(8,463
|
)
|
|
5,326
|
|
|
(13,789
|
)
|
|
NM
|
|
|||
|
Net loss (income) attributable to noncontrolling interests
|
|
144
|
|
|
(83
|
)
|
|
227
|
|
|
NM
|
|
|||
|
Net (loss) income attributable to stockholders
|
|
$
|
(8,319
|
)
|
|
$
|
5,243
|
|
|
$
|
(13,562
|
)
|
|
NM
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Net (loss) income per share—basic and diluted
|
|
$
|
(0.05
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.08
|
)
|
|
|
|
|
|
|
Total Deals
|
|
Inline Deals
(1)
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
New leases:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
35
|
|
|
35
|
|
|
34
|
|
|
32
|
|
||||
|
Square footage (in thousands)
|
|
91
|
|
|
184
|
|
|
70
|
|
|
77
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
1,380
|
|
|
$
|
2,325
|
|
|
$
|
1,186
|
|
|
$
|
1,219
|
|
|
Average rent per square foot (“PSF”)
|
|
$
|
15.24
|
|
|
$
|
12.62
|
|
|
$
|
16.92
|
|
|
$
|
15.87
|
|
|
Average cost PSF of executing new leases
(2)(3)
|
|
$
|
21.31
|
|
|
$
|
19.83
|
|
|
$
|
19.01
|
|
|
$
|
29.78
|
|
|
Weighted average lease term (in years)
|
|
6.9
|
|
|
8.5
|
|
|
5.9
|
|
|
7.3
|
|
||||
|
Renewals and options:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
84
|
|
|
93
|
|
|
79
|
|
|
86
|
|
||||
|
Square footage (in thousands)
|
|
482
|
|
|
555
|
|
|
138
|
|
|
168
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
5,285
|
|
|
$
|
5,806
|
|
|
$
|
2,959
|
|
|
$
|
3,367
|
|
|
Average rent PSF
|
|
$
|
10.96
|
|
|
$
|
10.46
|
|
|
$
|
21.42
|
|
|
$
|
20.06
|
|
|
Average rent PSF prior to renewals
|
|
$
|
10.24
|
|
|
$
|
9.65
|
|
|
$
|
19.24
|
|
|
$
|
17.78
|
|
|
Percentage increase in average rent PSF
|
|
7.0
|
%
|
|
8.4
|
%
|
|
11.3
|
%
|
|
12.9
|
%
|
||||
|
Average cost PSF of executing renewals and options
(2)(3)
|
|
$
|
2.11
|
|
|
$
|
1.68
|
|
|
$
|
4.66
|
|
|
$
|
3.51
|
|
|
Weighted average lease term (in years)
|
|
5.3
|
|
|
4.9
|
|
|
5.4
|
|
|
4.9
|
|
||||
|
Portfolio retention rate
(4)
|
|
91.9
|
%
|
|
89.2
|
%
|
|
87.2
|
%
|
|
81.0
|
%
|
||||
|
(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
|
|
127
|
|
|
124
|
|
|
123
|
|
|
118
|
|
||||
|
Square footage (in thousands)
|
|
328
|
|
|
512
|
|
|
265
|
|
|
296
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
5,563
|
|
|
$
|
6,756
|
|
|
$
|
5,040
|
|
|
$
|
4,808
|
|
|
Average rent PSF
|
|
$
|
16.97
|
|
|
$
|
13.20
|
|
|
$
|
18.99
|
|
|
$
|
16.22
|
|
|
Average cost PSF of executing new leases
|
|
$
|
29.00
|
|
|
$
|
24.10
|
|
|
$
|
30.43
|
|
|
$
|
32.16
|
|
|
Weighted average lease term (in years)
|
|
7.8
|
|
|
8.0
|
|
|
7.2
|
|
|
7.3
|
|
||||
|
Renewals and options:
|
|
|
|
|
|
|
|
|
||||||||
|
Number of leases
|
|
254
|
|
|
238
|
|
|
236
|
|
|
222
|
|
||||
|
Square footage (in thousands)
|
|
1,288
|
|
|
1,313
|
|
|
465
|
|
|
435
|
|
||||
|
First-year base rental revenue (in thousands)
|
|
$
|
17,751
|
|
|
$
|
14,224
|
|
|
$
|
10,621
|
|
|
$
|
9,057
|
|
|
Average rent PSF
|
|
$
|
13.78
|
|
|
$
|
10.84
|
|
|
$
|
22.86
|
|
|
$
|
20.82
|
|
|
Average rent PSF prior to renewals
|
|
$
|
12.73
|
|
|
$
|
9.87
|
|
|
$
|
20.44
|
|
|
$
|
18.33
|
|
|
Percentage increase in average rent PSF
|
|
8.2
|
%
|
|
9.8
|
%
|
|
11.8
|
%
|
|
13.6
|
%
|
||||
|
Average cost PSF of executing renewals and options
|
|
$
|
2.68
|
|
|
$
|
2.30
|
|
|
$
|
5.03
|
|
|
$
|
4.30
|
|
|
Weighted average lease term (in years)
|
|
5.1
|
|
|
5.3
|
|
|
5.3
|
|
|
5.2
|
|
||||
|
Portfolio retention rate
|
|
92.9
|
%
|
|
89.9
|
%
|
|
88.1
|
%
|
|
81.9
|
%
|
||||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
|
2017
|
|
2016
|
|
$ Change
|
|
% Change
|
||||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Rental income
(1)
|
$
|
42,621
|
|
|
$
|
41,797
|
|
|
$
|
824
|
|
|
|
|
$
|
127,588
|
|
|
$
|
124,664
|
|
|
$
|
2,924
|
|
|
|
||
|
Tenant recovery income
|
13,620
|
|
|
14,020
|
|
|
(400
|
)
|
|
|
|
41,337
|
|
|
42,583
|
|
|
(1,246
|
)
|
|
|
||||||||
|
Other property income
|
274
|
|
|
195
|
|
|
79
|
|
|
|
|
615
|
|
|
562
|
|
|
53
|
|
|
|
||||||||
|
Total revenues
|
56,515
|
|
|
56,012
|
|
|
503
|
|
|
0.9
|
%
|
|
169,540
|
|
|
167,809
|
|
|
1,731
|
|
|
1.0
|
%
|
||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property operating expenses
|
8,831
|
|
|
8,813
|
|
|
18
|
|
|
|
|
26,563
|
|
|
26,673
|
|
|
(110
|
)
|
|
|
||||||||
|
Real estate taxes
|
8,179
|
|
|
7,909
|
|
|
270
|
|
|
|
|
24,731
|
|
|
24,774
|
|
|
(43
|
)
|
|
|
||||||||
|
Total operating expenses
|
17,010
|
|
|
16,722
|
|
|
288
|
|
|
1.7
|
%
|
|
51,294
|
|
|
51,447
|
|
|
(153
|
)
|
|
(0.3
|
)%
|
||||||
|
Total Same-Center NOI
|
$
|
39,505
|
|
|
$
|
39,290
|
|
|
$
|
215
|
|
|
0.5
|
%
|
|
$
|
118,246
|
|
|
$
|
116,362
|
|
|
$
|
1,884
|
|
|
1.6
|
%
|
|
(1)
|
Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
(1)
|
|
2017
|
|
2016
(1)
|
||||||||
|
Net (loss) income
|
$
|
(8,376
|
)
|
|
$
|
2,490
|
|
|
$
|
(8,463
|
)
|
|
$
|
5,326
|
|
|
Adjusted to exclude:
|
|
|
|
|
|
|
|
|
|
||||||
|
Straight-line rental income
|
(970
|
)
|
|
(1,067
|
)
|
|
(2,913
|
)
|
|
(2,793
|
)
|
||||
|
Net amortization of above- and below-market leases
|
(286
|
)
|
|
(355
|
)
|
|
(972
|
)
|
|
(936
|
)
|
||||
|
Lease buyout income
|
(9
|
)
|
|
—
|
|
|
(1,120
|
)
|
|
(534
|
)
|
||||
|
General and administrative expenses
|
8,712
|
|
|
7,722
|
|
|
25,438
|
|
|
23,736
|
|
||||
|
Termination of affiliate arrangements
|
5,454
|
|
|
—
|
|
|
5,454
|
|
|
—
|
|
||||
|
Acquisition expenses
|
202
|
|
|
870
|
|
|
466
|
|
|
2,392
|
|
||||
|
Depreciation and amortization
|
28,650
|
|
|
26,583
|
|
|
84,481
|
|
|
78,266
|
|
||||
|
Interest expense, net
|
10,646
|
|
|
8,504
|
|
|
28,537
|
|
|
23,837
|
|
||||
|
Transaction expenses
|
3,737
|
|
|
—
|
|
|
9,760
|
|
|
—
|
|
||||
|
Other
|
(6
|
)
|
|
(33
|
)
|
|
(642
|
)
|
|
125
|
|
||||
|
NOI
|
47,754
|
|
|
44,714
|
|
|
140,026
|
|
|
129,419
|
|
||||
|
Less: NOI from centers excluded from same-center
|
(8,249
|
)
|
|
(5,424
|
)
|
|
(21,780
|
)
|
|
(13,057
|
)
|
||||
|
Total Same-Center NOI
|
$
|
39,505
|
|
|
$
|
39,290
|
|
|
$
|
118,246
|
|
|
$
|
116,362
|
|
|
(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;
|
|
•
|
adjustments related to the above items for joint ventures, noncontrolling interests, and unconsolidated entities in the application of equity accounting; and
|
|
•
|
termination of affiliate arrangements.
|
|
•
|
Adjustments for straight-line rents and amortization of discounts and premiums on debt investments
—GAAP requires rental receipts and discounts and premiums on debt investments to be recognized using various systematic methodologies. This may result in income recognition that could be significantly different than underlying contract terms. By adjusting for these items, MFFO provides useful supplemental information on the realized economic impact of lease terms and debt investments and aligns results with management’s analysis of operating performance. The adjustment to MFFO for straight-line rents, in particular, is made to reflect rent and lease payments from a GAAP accrual basis to a cash basis.
|
|
•
|
Adjustments for amortization of above- or below-market intangible lease assets
—Similar to depreciation and amortization of other real estate-related assets that are excluded from FFO, GAAP implicitly assumes that the value of intangibles diminishes ratably over the lease term and should be recognized in revenue. Since real estate values and market lease rates in the aggregate have historically risen or fallen with market conditions, and the intangible value is not adjusted to reflect these changes, management believes that by excluding these charges, MFFO provides useful supplemental information on the performance of the real estate.
|
|
•
|
Gains or losses related to fair value adjustments for derivatives not qualifying for hedge accounting
—This item relates to a fair value adjustment, which is based on the impact of current market fluctuations and underlying assessments of general market conditions and specific performance of the holding, which may not be directly attributable to current operating performance. As these gains or losses relate to underlying long-term assets and liabilities, management believes MFFO provides useful supplemental information by focusing on the changes in core operating fundamentals rather than changes that may reflect anticipated, but unknown, gains or losses.
|
|
•
|
Adjustment for gains or losses related to early extinguishment of derivatives and debt instruments
—These adjustments are not related to continuing operations. By excluding these items, management believes that MFFO provides supplemental information related to sustainable operations that will be more comparable between other reporting periods and to other real estate operators.
|
|
•
|
Adjustment for the termination of affiliate arrangements
—This adjustment is related to our redemption of Class B units at the estimated value per share on the date of termination, that had been earned by our former advisor for historical asset management services, and is not related to continuing operations. By excluding this item, 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 September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Calculation of FFO
|
|
|
|
|
|
|
|
||||||||
|
Net (loss) income attributable to stockholders
|
$
|
(8,232
|
)
|
|
$
|
2,464
|
|
|
$
|
(8,319
|
)
|
|
$
|
5,243
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization of real estate assets
|
28,650
|
|
|
26,583
|
|
|
84,481
|
|
|
78,266
|
|
||||
|
Noncontrolling interests
|
(410
|
)
|
|
(397
|
)
|
|
(1,244
|
)
|
|
(1,171
|
)
|
||||
|
FFO attributable to common stockholders
|
$
|
20,008
|
|
|
$
|
28,650
|
|
|
$
|
74,918
|
|
|
$
|
82,338
|
|
|
Calculation of MFFO
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
FFO
|
$
|
20,008
|
|
|
$
|
28,650
|
|
|
$
|
74,918
|
|
|
$
|
82,338
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Acquisition expenses
|
202
|
|
|
870
|
|
|
466
|
|
|
2,392
|
|
||||
|
Net amortization of above- and below-market leases
|
(286
|
)
|
|
(354
|
)
|
|
(972
|
)
|
|
(936
|
)
|
||||
|
Gain on extinguishment of debt
|
(43
|
)
|
|
(184
|
)
|
|
(567
|
)
|
|
(79
|
)
|
||||
|
Straight-line rental income
|
(970
|
)
|
|
(1,068
|
)
|
|
(2,913
|
)
|
|
(2,793
|
)
|
||||
|
Amortization of market debt adjustment
|
(267
|
)
|
|
(285
|
)
|
|
(838
|
)
|
|
(1,631
|
)
|
||||
|
Change in fair value of derivatives
|
(30
|
)
|
|
(98
|
)
|
|
(153
|
)
|
|
(66
|
)
|
||||
|
Transaction expenses
|
3,737
|
|
|
—
|
|
|
9,760
|
|
|
—
|
|
||||
|
Termination of affiliate arrangements
|
5,454
|
|
|
—
|
|
|
5,454
|
|
|
—
|
|
||||
|
Noncontrolling interests
|
(53
|
)
|
|
4
|
|
|
(90
|
)
|
|
47
|
|
||||
|
MFFO attributable to common stockholders
|
$
|
27,752
|
|
|
$
|
27,535
|
|
|
$
|
85,065
|
|
|
$
|
79,272
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
FFO/MFFO per share:
|
|
|
|
|
|
|
|
||||||||
|
Weighted-average common shares outstanding - basic
|
183,843
|
|
|
184,639
|
|
|
183,402
|
|
|
183,471
|
|
||||
|
Weighted-average common shares outstanding - diluted
(1)
|
186,502
|
|
|
187,428
|
|
|
186,150
|
|
|
186,260
|
|
||||
|
FFO per share - basic
|
$
|
0.11
|
|
|
$
|
0.16
|
|
|
$
|
0.41
|
|
|
$
|
0.45
|
|
|
FFO per share - diluted
|
$
|
0.11
|
|
|
$
|
0.15
|
|
|
$
|
0.40
|
|
|
$
|
0.44
|
|
|
MFFO per share - basic and diluted
|
$
|
0.15
|
|
|
$
|
0.15
|
|
|
$
|
0.46
|
|
|
$
|
0.43
|
|
|
(1)
|
OP units and restricted stock awards were dilutive to FFO/MFFO for the
three and nine
months ended
September 30, 2017
and 2016, and, accordingly, were included in the weighted average common shares used to calculate diluted FFO/MFFO per share.
|
|
|
2017
|
|
2016
|
||||
|
Gross distributions paid
|
$
|
92,397
|
|
|
$
|
92,266
|
|
|
Distributions reinvested through the DRIP
|
36,171
|
|
|
44,731
|
|
||
|
Net cash distributions
|
$
|
56,226
|
|
|
$
|
47,535
|
|
|
Net (loss) income attributable to stockholders
|
$
|
(8,319
|
)
|
|
$
|
5,243
|
|
|
Net cash provided by operating activities
|
$
|
67,522
|
|
|
$
|
85,179
|
|
|
FFO
(1)
|
$
|
74,918
|
|
|
$
|
82,338
|
|
|
•
|
as a result of the PELP transaction and the issuance of OP Units in connection with the PELP transaction, the total amount of cash required for us to pay distributions at our current rate has increased;
|
|
•
|
we may not have enough cash to pay such distributions due to changes in our cash requirements, indebtedness, capital spending plans, cash flows or financial position or as a result of unknown or unforeseen liabilities incurred in connection with the PELP transaction;
|
|
•
|
decisions on whether, when and in what amounts to make any future distributions will remain at all times entirely at the discretion of the Board, which reserves the right to change our distribution practices at any time and for any reason; and
|
|
•
|
we may desire to retain cash to maintain or improve our credit ratings and financial position.
|
|
a)
|
None.
|
|
b)
|
Not applicable.
|
|
c)
|
During the quarter ended
September 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
|
||||
|
July 2017
|
|
75
|
|
|
$
|
10.20
|
|
|
75
|
|
|
(3)
|
|
August 2017
|
|
46
|
|
|
10.20
|
|
|
46
|
|
|
(3)
|
|
|
September 2017
|
|
104
|
|
|
10.20
|
|
|
104
|
|
|
(3)
|
|
|
(1)
|
On
November 8, 2017
, our Board increased the estimated value per share of our common stock to
$11.00
based substantially on the estimated market value of our portfolio of real estate properties our recently acquired third-party asset management business as of
October 5, 2017
, the first full business day after the closing of the PELP transaction. Prior to
November 8, 2017
, the estimated value per share was
$10.20
(see Note
9
to the consolidated financial statements). The repurchase price per share for all stockholders is equal to the estimated value per share on the date of the repurchase.
|
|
(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 Board. The limitations described above do not apply to shares repurchased due to a stockholder’s death, “qualifying disability,” or “determination of incompetence.”
|
|
•
|
Only those stockholders who purchased their shares from us or received their shares from us (directly or indirectly) through one or more non-cash transactions may be able to participate in the SRP. In other words, once our shares are transferred for value by a stockholder, the transferee and all subsequent holders of the shares are not eligible to participate in the SRP.
|
|
•
|
The Board reserves the right, in its sole discretion, at any time and from time to time, to reject any request for repurchase.
|
|
Ex.
|
Description
|
|
|
|
|
|
|
|
101.1
|
The following information from the Company’s quarterly report on Form 10-Q for the quarter ended September 30, 2017, 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: November 9, 2017
|
By:
|
/s/ Jeffrey S. Edison
|
|
|
|
Jeffrey S. Edison
|
|
|
|
Chairman of the Board and Chief Executive Officer
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
Date: November 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 |
|---|