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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||
|
|
|
|||||||
| (Address of principal executive offices) | (Zip code) | |||||||
|
|
||
| (Registrant’s telephone number, including area code) | ||
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
|
|
|
|
||||||||||||
| Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. |
|
☑ | No ☐ | ||||||||
| Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). |
|
☑ | No ☐ | ||||||||
|
|
Accelerated filer | Non-accelerated filer | Smaller reporting company | Emerging growth company | ||||||||||
| ☑ | ☐ | ☐ |
|
|
||||||||||
| If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. | ☐ | ||||||||||
| Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). | Yes |
|
No ☑ | ||||||||
| TABLE OF CONTENTS | |||||||||||
| NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS | |||||||||||
|
ITEM 2
.
|
UNREGISTERED SALES OF EQUITY SECURITIES
,
USE OF PROCEEDS
, AND ISSUER PURCHASES OF EQUITY SECURITIES
|
||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
1
|
||||||||||
|
w
PART I FINANCIAL INFORMATION
|
||
| September 30, 2023 | December 31, 2022 | ||||||||||
| ASSETS | |||||||||||
| Investment in real estate: | |||||||||||
| Land and improvements | $ |
|
$ |
|
|||||||
| Building and improvements |
|
|
|||||||||
| In-place lease assets |
|
|
|||||||||
| Above-market lease assets |
|
|
|||||||||
| Total investment in real estate assets |
|
|
|||||||||
| Accumulated depreciation and amortization |
(
|
(
|
|||||||||
| Net investment in real estate assets |
|
|
|||||||||
| Investment in unconsolidated joint ventures |
|
|
|||||||||
| Total investment in real estate assets, net |
|
|
|||||||||
| Cash and cash equivalents |
|
|
|||||||||
| Restricted cash |
|
|
|||||||||
| Goodwill |
|
|
|||||||||
| Other assets, net |
|
|
|||||||||
| Total assets | $ |
|
$ |
|
|||||||
| LIABILITIES AND EQUITY | |||||||||||
| Liabilities: | |||||||||||
| Debt obligations, net | $ |
|
$ |
|
|||||||
| Below-market lease liabilities, net |
|
|
|||||||||
| Accounts payable and other liabilities |
|
|
|||||||||
| Deferred income |
|
|
|||||||||
| Total liabilities |
|
|
|||||||||
|
Commitments and contingencies (see Note 8)
|
|
|
|||||||||
| Equity: | |||||||||||
|
Preferred stock, $
|
|
|
|||||||||
|
Common stock, $
|
|
|
|||||||||
| Additional paid-in capital (“APIC”) |
|
|
|||||||||
|
Accumulated other comprehensive income (“AOCI”)
|
|
|
|||||||||
| Accumulated deficit |
(
|
(
|
|||||||||
| Total stockholders’ equity |
|
|
|||||||||
| Noncontrolling interests |
|
|
|||||||||
| Total equity |
|
|
|||||||||
| Total liabilities and equity | $ |
|
$ |
|
|||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
2
|
||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||
| Rental income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Fees and management income |
|
|
|
|
|||||||||||||||||||
| Other property income |
|
|
|
|
|||||||||||||||||||
| Total revenues |
|
|
|
|
|||||||||||||||||||
| Operating Expenses: | |||||||||||||||||||||||
| Property operating |
|
|
|
|
|||||||||||||||||||
| Real estate taxes |
|
|
|
|
|||||||||||||||||||
| General and administrative |
|
|
|
|
|||||||||||||||||||
| Depreciation and amortization |
|
|
|
|
|||||||||||||||||||
| Total operating expenses |
|
|
|
|
|||||||||||||||||||
| Other: | |||||||||||||||||||||||
| Interest expense, net |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Gain (loss) on disposal of property, net |
|
(
|
|
|
|||||||||||||||||||
| Other expense, net |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income |
|
|
|
|
|||||||||||||||||||
| Net income attributable to noncontrolling interests |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Net income attributable to stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Earnings per share of common stock: | |||||||||||||||||||||||
|
Net income per share attributable to stockholders - basic and
diluted (see Note 10)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Comprehensive income: | |||||||||||||||||||||||
| Net income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Other comprehensive income: | |||||||||||||||||||||||
| Change in unrealized value on interest rate swaps |
(
|
|
(
|
|
|||||||||||||||||||
| Comprehensive income |
|
|
|
|
|||||||||||||||||||
| Net income attributable to noncontrolling interests |
(
|
(
|
(
|
(
|
|||||||||||||||||||
| Change in unrealized value on interest rate swaps attributable to noncontrolling interests |
|
(
|
|
(
|
|||||||||||||||||||
| Reallocation of comprehensive income upon conversion of noncontrolling interests |
|
|
|
|
|||||||||||||||||||
| Comprehensive income attributable to stockholders | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
3
|
||||||||||
| Three Months Ended September 30, 2023 and 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | APIC | AOCI | Accumulated Deficit | Total Stockholders’ Equity | Noncontrolling Interests | Total Equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at July 1, 2022 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock |
|
|
|
— | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Offering costs, discounts, and commissions | — | — |
(
|
— | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Change in unrealized value on interest rate swaps | — | — | — |
|
— |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
|
Common distributions declared, $
|
— | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interests | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation |
|
|
|
— | — |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Conversion of noncontrolling interests |
|
|
|
|
— |
|
(
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at September 30, 2022 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||||||||||||||
| Balance at July 1, 2023 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock |
|
|
|
— | — | $ |
|
— | $ |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Offering costs, discounts, and commissions | — | — |
(
|
— | — | $ |
(
|
— | $ |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Change in unrealized value on interest rate swaps | — | — | — |
(
|
— | $ |
(
|
(
|
(
|
||||||||||||||||||||||||||||||||||||||||||||||||||
|
Common distributions declared, $
|
— | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interests | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation |
|
|
|
— | — |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Conversion of noncontrolling interests |
|
|
|
|
— |
|
(
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at September 30, 2023 |
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
||||||||||||||||||||||||||||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
4
|
||||||||||
| Nine Months Ended September 30, 2023 and 2022 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Common Stock | Class B Common Stock | APIC | AOCI | Accumulated Deficit | Total Stockholders’ Equity | Noncontrolling Interests | Total Equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2022 |
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Conversion of Class B common stock |
|
|
(
|
(
|
— | — | — | — | — |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock |
|
|
— | — |
|
— | — |
|
— |
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Offering costs, discounts, and commissions | — | — | — | — |
(
|
— | — |
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Change in unrealized value on interest rate swaps | — | — | — | — | — |
|
— |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Common distributions declared, $
|
— | — | — | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interests | — | — | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation |
|
|
— | — |
|
— | — |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Conversion of noncontrolling interests |
|
|
— | — |
|
|
— |
|
(
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Settlement of earn-out liability | — | — | — | — | — | — | — | — |
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — | — |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at September 30, 2022 |
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Balance at January 1, 2023 |
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
| Issuance of common stock |
|
|
— | — |
|
— | — | $ |
|
— | $ |
|
|||||||||||||||||||||||||||||||||||||||||||||||
| Offering costs, discounts, and commissions | — | — | — | — |
(
|
— | — | $ |
(
|
— | $ |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||
| Change in unrealized value on interest rate swaps | — | — | — | — | — |
(
|
— |
(
|
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
|
Common distributions declared, $
|
— | — | — | — | — | — |
(
|
(
|
— |
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Distributions to noncontrolling interests | — | — | — | — | — | — | — | — |
(
|
(
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Share-based compensation |
|
|
— | — |
|
— | — |
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Conversion of noncontrolling interests |
|
|
— | — |
|
|
— |
|
(
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Net income | — | — | — | — | — | — |
|
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||
| Balance at September 30, 2023 |
|
$ |
|
|
$ |
|
$ |
|
$ |
|
$ |
(
|
$ |
|
$ |
|
$ |
|
|||||||||||||||||||||||||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
5
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | |||||||||||
|
Net income
|
$ |
|
$ |
|
|||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
| Depreciation and amortization of real estate assets |
|
|
|||||||||
| Depreciation and amortization of corporate assets |
|
|
|||||||||
| Net amortization of above- and below-market leases |
(
|
(
|
|||||||||
| Amortization of deferred financing expenses |
|
|
|||||||||
| Amortization of debt and derivative adjustments |
|
|
|||||||||
|
Gain on disposal of property, net
|
(
|
(
|
|||||||||
| Impairment of investment in third parties |
|
|
|||||||||
| Change in fair value of earn-out liability |
|
|
|||||||||
| Straight-line rent |
(
|
(
|
|||||||||
| Share-based compensation |
|
|
|||||||||
| Return on investment in unconsolidated joint ventures |
|
|
|||||||||
| Other |
|
|
|||||||||
| Changes in operating assets and liabilities: | |||||||||||
| Other assets, net |
(
|
(
|
|||||||||
| Accounts payable and other liabilities |
|
|
|||||||||
|
Net cash provided by operating activities
|
|
|
|||||||||
| CASH FLOWS FROM INVESTING ACTIVITIES: | |||||||||||
| Real estate acquisitions |
(
|
(
|
|||||||||
| Capital expenditures |
(
|
(
|
|||||||||
| Proceeds from sale of real estate, net |
|
|
|||||||||
| Return of investment in unconsolidated joint ventures |
|
|
|||||||||
| Insurance proceeds for property damage claims |
|
|
|||||||||
| Investment in marketable securities |
|
(
|
|||||||||
|
Net cash used in investing activities
|
(
|
(
|
|||||||||
| CASH FLOWS FROM FINANCING ACTIVITIES: | |||||||||||
| Proceeds from revolving credit facility |
|
|
|||||||||
| Payments on revolving credit facility |
(
|
(
|
|||||||||
| Payments on mortgages and loans payable |
(
|
(
|
|||||||||
| Proceeds from loans payable |
|
|
|||||||||
| Distributions paid |
(
|
(
|
|||||||||
| Distributions to noncontrolling interests |
(
|
(
|
|||||||||
| Proceeds from issuance of common stock |
|
|
|||||||||
| Payment of offering costs |
(
|
(
|
|||||||||
|
Net cash used in financing activities
|
(
|
(
|
|||||||||
|
NET DECREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH
|
(
|
(
|
|||||||||
| CASH, CASH EQUIVALENTS, AND RESTRICTED CASH: | |||||||||||
| Beginning of period |
|
|
|||||||||
| End of period | $ |
|
$ |
|
|||||||
| RECONCILIATION TO CONSOLIDATED BALANCE SHEETS: | |||||||||||
| Cash and cash equivalents | $ |
|
$ |
|
|||||||
| Restricted cash |
|
|
|||||||||
| Cash, cash equivalents, and restricted cash at end of period | $ |
|
$ |
|
|||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
6
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | |||||||||||
| Cash paid for interest | $ |
|
$ |
|
|||||||
| SUPPLEMENTAL SCHEDULE OF NON-CASH ACTIVITIES: | |||||||||||
| Settlement of earn-out liability |
|
|
|||||||||
| Right-of-use (“ROU”) assets obtained in exchange for new lease liabilities |
|
|
|||||||||
| Accrued capital expenditures |
|
|
|||||||||
| Assumed debt obligations, net |
|
|
|||||||||
| Assumed below-market debt |
|
|
|||||||||
| Change in distributions payable |
(
|
|
|||||||||
| Change in distributions payable - noncontrolling interests |
|
(
|
|||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
7
|
||||||||||
| 1. ORGANIZATION | ||
| 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
8
|
||||||||||
| 3. LEASES | ||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
|
Rental income related to fixed lease payments
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Rental income related to variable lease payments
(1)(2)
|
|
|
|
|
|||||||||||||||||||
|
Straight-line rent amortization
(3)
|
|
|
|
|
|||||||||||||||||||
| Amortization of lease assets |
|
|
|
|
|||||||||||||||||||
| Lease buyout income |
|
|
|
|
|||||||||||||||||||
|
Adjustments for collectibility
(4)
|
(
|
|
(
|
(
|
|||||||||||||||||||
| Total rental income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Year | Amount | ||||||||||
| Remaining 2023 | $ |
|
|||||||||
| 2024 |
|
||||||||||
| 2025 |
|
||||||||||
| 2026 |
|
||||||||||
| 2027 |
|
||||||||||
| Thereafter |
|
||||||||||
| Total | $ |
|
|||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
9
|
||||||||||
| 4. REAL ESTATE ACTIVITY | ||
| Nine Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Number of properties acquired |
|
|
|||||||||
|
Number of outparcels acquired
(1)
|
|
|
|||||||||
| Contract price | $ |
|
$ |
|
|||||||
|
Total price of acquisitions
(2)
|
|
|
|||||||||
| September 30, 2023 | September 30, 2022 | ||||||||||
| ASSETS | |||||||||||
| Land and improvements | $ |
|
$ |
|
|||||||
| Building and improvements |
|
|
|||||||||
| In-place lease assets |
|
|
|||||||||
| Above-market lease assets |
|
|
|||||||||
| Below-market debt |
|
|
|||||||||
| Total assets |
|
|
|||||||||
| LIABILITIES | |||||||||||
| Debt obligations, net |
|
|
|||||||||
| Below-market lease liabilities |
|
|
|||||||||
| Total liabilities |
|
|
|||||||||
| Net assets acquired | $ |
|
$ |
|
|||||||
| September 30, 2023 | September 30, 2022 | ||||||||||
| Acquired in-place leases |
|
|
|||||||||
| Acquired above-market leases |
|
|
|||||||||
| Acquired below-market leases |
|
|
|||||||||
| Assumed below-market debt |
|
— | |||||||||
| Nine Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Number of properties sold |
|
|
|||||||||
| Number of outparcels sold |
|
|
|||||||||
| Contract price | $ |
|
$ |
|
|||||||
|
Proceeds from sale of real estate, net
(1)(2)
|
|
|
|||||||||
|
Gain on disposal of property, net
(2)
|
|
|
|||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
10
|
||||||||||
| 5. OTHER ASSETS, NET | ||
| September 30, 2023 | December 31, 2022 | ||||||||||
| Other assets, net: | |||||||||||
| Deferred leasing commissions and costs | $ |
|
$ |
|
|||||||
|
Deferred financing expenses
(1)
|
|
|
|||||||||
| Office equipment, including capital lease assets, and other |
|
|
|||||||||
| Corporate intangible assets |
|
|
|||||||||
| Total depreciable and amortizable assets |
|
|
|||||||||
| Accumulated depreciation and amortization |
(
|
(
|
|||||||||
| Net depreciable and amortizable assets |
|
|
|||||||||
|
Accounts receivable, net
(2)
|
|
|
|||||||||
| Accounts receivable - affiliates |
|
|
|||||||||
|
Deferred rent receivable, net
(3)
|
|
|
|||||||||
| Derivative assets |
|
|
|||||||||
| Prepaid expenses and other |
|
|
|||||||||
|
Investment in third parties
(4)
|
|
|
|||||||||
| Investment in marketable securities |
|
|
|||||||||
| Total other assets, net | $ |
|
$ |
|
|||||||
| 6. DEBT OBLIGATIONS | ||
|
Interest Rate
(1)
|
September 30, 2023 | December 31, 2022 | |||||||||||||||
| Revolving credit facility |
SOFR +
|
$ |
|
$ |
|
||||||||||||
|
Term loans
(2)
|
|
|
|
||||||||||||||
| Senior unsecured notes due 2031 |
|
|
|
||||||||||||||
| Secured loan facilities |
|
|
|
||||||||||||||
| Mortgages |
|
|
|
||||||||||||||
| Finance lease liability |
|
|
|||||||||||||||
| Discount on notes payable |
(
|
(
|
|||||||||||||||
| Assumed market debt adjustments, net |
(
|
(
|
|||||||||||||||
| Deferred financing expenses, net |
(
|
(
|
|||||||||||||||
| Total | $ |
|
$ |
|
|||||||||||||
|
Weighted-average interest rate
(3)
|
|
% |
|
% | |||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
11
|
||||||||||
| September 30, 2023 | December 31, 2022 | ||||||||||
| As to interest rate: | |||||||||||
|
Fixed-rate debt
(1)
|
$ |
|
$ |
|
|||||||
| Variable-rate debt |
|
|
|||||||||
| Total | $ |
|
$ |
|
|||||||
| As to collateralization: | |||||||||||
| Unsecured debt | $ |
|
$ |
|
|||||||
| Secured debt |
|
|
|||||||||
| Total | $ |
|
$ |
|
|||||||
| 7. DERIVATIVES AND HEDGING ACTIVITIES | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
12
|
||||||||||
| September 30, 2023 | December 31, 2022 | ||||||||||
| Count |
|
|
|||||||||
| Notional amount | $ |
|
$ |
|
|||||||
| Fixed SOFR |
|
|
|||||||||
| Maturity date | 2024-2026 | 2023-2025 | |||||||||
| Weighted-average term (in years) |
|
|
|||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
|
Amount of gain recognized in Other Comprehensive Income
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Amount of (gain) loss reclassified from AOCI into Interest Expense, Net
|
(
|
(
|
(
|
|
|||||||||||||||||||
| 8. COMMITMENTS AND CONTINGENCIES | ||
| 9. EQUITY | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
13
|
||||||||||
| Month | Date of Record | Date Distribution Paid | Monthly Distribution Rate | Cash Distribution | |||||||||||||
| September | 9/15/2023 | 10/2/2023 | $ |
|
$ |
|
|||||||||||
| October | 10/16/2023 | 11/1/2023 |
|
|
|||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
|
OP units converted into shares of common stock
(1)
|
|
|
|
|
|||||||||||||||||||
|
Distributions declared on OP units
(2)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
14
|
||||||||||
| 10. EARNINGS PER SHARE | ||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Numerator: | |||||||||||||||||||||||
|
Net income attributable to stockholders - basic
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Net income attributable to convertible OP units
(1)
|
|
|
|
|
|||||||||||||||||||
|
Net income - diluted
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Denominator: | |||||||||||||||||||||||
| Weighted-average shares - basic |
|
|
|
|
|||||||||||||||||||
|
OP units
(1)
|
|
|
|
|
|||||||||||||||||||
| Dilutive restricted stock awards |
|
|
|
|
|||||||||||||||||||
| Adjusted weighted-average shares - diluted |
|
|
|
|
|||||||||||||||||||
| Earnings per common share: | |||||||||||||||||||||||
|
Basic and diluted income per share
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| 11. RELATED PARTY TRANSACTIONS | ||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
|
Recurring fees
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
Realized performance income
(2)
|
|
|
|
|
|||||||||||||||||||
|
Transactional revenue and reimbursements
(3)
|
|
|
|
|
|||||||||||||||||||
|
Insurance premiums
(4)
|
|
|
|
|
|||||||||||||||||||
| Total fees and management income | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
15
|
||||||||||
| 12. FAIR VALUE MEASUREMENTS | ||
| September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
|
Recorded Principal Balance
(1)
|
Fair Value |
Recorded Principal Balance
(1)
|
Fair Value | ||||||||||||||||||||
| Revolving credit facility | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
| Term loans |
|
|
|
|
|||||||||||||||||||
| Senior unsecured notes due 2031 |
|
|
|
|
|||||||||||||||||||
| Secured portfolio loan facilities |
|
|
|
|
|||||||||||||||||||
|
Mortgages
(2)
|
|
|
|
|
|||||||||||||||||||
| Total | $ |
|
$ |
|
$ |
|
$ |
|
|||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
16
|
||||||||||
| September 30, 2023 | December 31, 2022 | ||||||||||||||||||||||
| Level 1 | Level 2 | Level 3 | Level 1 | Level 2 | Level 3 | ||||||||||||||||||
| Recurring | |||||||||||||||||||||||
|
Marketable securities
(1)
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
|
Derivative assets
(1)
|
|
|
|
|
|
|
|||||||||||||||||
| Nonrecurring | |||||||||||||||||||||||
|
Impaired real estate assets, net
(2)
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
$ |
|
|||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
17
|
||||||||||
| 13. SUBSEQUENT EVENTS | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
18
|
||||||||||
| CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS | ||
|
KEY PERFORMANCE INDICATORS AND DEFINED TERMS
|
||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
19
|
||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
20
|
||||||||||
| OVERVIEW | ||
| September 30, 2023 | September 30, 2022 | ||||||||||
| Number of properties | 275 | 270 | |||||||||
| Number of states | 31 | 31 | |||||||||
| Total square feet | 31,425 | 31,098 | |||||||||
| ABR | $ | 453,028 | $ | 429,005 | |||||||
| % ABR from omni-channel grocery-anchored shopping centers | 97.4 | % | 97.1 | % | |||||||
| Leased occupancy %: | |||||||||||
| Total portfolio spaces | 97.8 | % | 97.1 | % | |||||||
| Anchor spaces | 99.3 | % | 98.9 | % | |||||||
| Inline spaces | 94.9 | % | 93.6 | % | |||||||
|
Average remaining lease term (in years)
(1)
|
4.4 | 4.5 | |||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
21
|
||||||||||
| September 30, 2023 | |||||||||||||||||||||||
| Joint Venture | Ownership Percentage | Number of Properties | ABR | GLA | |||||||||||||||||||
| GRP I | 14% | 20 | $ | 31,625 | 2,213 | ||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
22
|
||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
23
|
||||||||||
|
Neighbor
(1)
|
ABR | % of ABR | Leased Square Feet | % of Leased Square Feet |
Number of Locations
(2)
|
||||||||||||||||||||||||
| Kroger | $ | 27,831 | 6.1 | % | 3,411 | 11.0 | % | 62 | |||||||||||||||||||||
| Publix | 26,569 | 5.8 | % | 2,519 | 8.1 | % | 61 | ||||||||||||||||||||||
| Albertsons | 18,343 | 4.0 | % | 1,709 | 5.5 | % | 31 | ||||||||||||||||||||||
| Ahold Delhaize | 17,786 | 3.9 | % | 1,249 | 4.0 | % | 23 | ||||||||||||||||||||||
| Walmart | 8,971 | 2.0 | % | 1,770 | 5.7 | % | 13 | ||||||||||||||||||||||
| Giant Eagle | 7,384 | 1.6 | % | 759 | 2.4 | % | 10 | ||||||||||||||||||||||
| Sprouts Farmers Market | 6,647 | 1.5 | % | 421 | 1.4 | % | 14 | ||||||||||||||||||||||
| TJX Companies | 6,214 | 1.4 | % | 516 | 1.7 | % | 18 | ||||||||||||||||||||||
| Raley's | 4,592 | 1.0 | % | 288 | 0.9 | % | 5 | ||||||||||||||||||||||
| Dollar Tree | 3,543 | 0.8 | % | 343 | 1.1 | % | 35 | ||||||||||||||||||||||
| SUPERVALU | 3,410 | 0.7 | % | 336 | 1.1 | % | 5 | ||||||||||||||||||||||
| Starbucks Corporation | 2,797 | 0.5 | % | 61 | 0.2 | % | 33 | ||||||||||||||||||||||
| Lowe's | 2,469 | 0.5 | % | 370 | 1.2 | % | 4 | ||||||||||||||||||||||
| Subway Group | 2,441 | 0.5 | % | 90 | 0.3 | % | 62 | ||||||||||||||||||||||
| Anytime Fitness, Inc. | 2,374 | 0.5 | % | 140 | 0.5 | % | 29 | ||||||||||||||||||||||
| Food 4 Less (PAQ) | 2,305 | 0.5 | % | 118 | 0.4 | % | 2 | ||||||||||||||||||||||
| Pet Supplies Plus | 2,253 | 0.5 | % | 148 | 0.5 | % | 19 | ||||||||||||||||||||||
| Kohl's Corporation | 2,241 | 0.5 | % | 365 | 1.2 | % | 4 | ||||||||||||||||||||||
| United Parcel Service | 2,237 | 0.5 | % | 80 | 0.3 | % | 64 | ||||||||||||||||||||||
| Office Depot | 2,237 | 0.5 | % | 179 | 0.6 | % | 8 | ||||||||||||||||||||||
| Total | $ | 152,644 | 33.3 | % | 14,872 | 48.1 | % | 502 | |||||||||||||||||||||
| RESULTS OF OPERATIONS | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
24
|
||||||||||
|
Three Months Ended
September 30, |
Favorable (Unfavorable)
Change |
|||||||||||||||||||||||||
| (Dollars in thousands) | 2023 | 2022 | $ |
%
(1)
|
||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Rental income | $ | 149,566 | $ | 142,857 | $ | 6,709 | 4.7 | % | ||||||||||||||||||
| Fees and management income | 2,168 | 2,081 | 87 | 4.2 | % | |||||||||||||||||||||
| Other property income | 740 | 716 | 24 | 3.4 | % | |||||||||||||||||||||
| Total revenues | 152,474 | 145,654 | 6,820 | 4.7 | % | |||||||||||||||||||||
| Operating Expenses: | ||||||||||||||||||||||||||
| Property operating | 24,274 | 23,089 | (1,185) | (5.1) | % | |||||||||||||||||||||
| Real estate taxes | 19,028 | 18,041 | (987) | (5.5) | % | |||||||||||||||||||||
| General and administrative | 10,385 | 10,843 | 458 | 4.2 | % | |||||||||||||||||||||
| Depreciation and amortization | 58,706 | 60,013 | 1,307 | 2.2 | % | |||||||||||||||||||||
| Total operating expenses | 112,393 | 111,986 | (407) | (0.4) | % | |||||||||||||||||||||
| Other: | ||||||||||||||||||||||||||
|
Interest expense, net
|
(21,522) | (17,569) | (3,953) | (22.5) | % | |||||||||||||||||||||
| Gain (loss) on disposal of property, net | 53 | (10) | 63 | NM | ||||||||||||||||||||||
|
Other expense, net
|
(4,883) | (3,916) | (967) | (24.7) | % | |||||||||||||||||||||
|
Net income
|
13,729 | 12,173 | 1,556 | 12.8 | % | |||||||||||||||||||||
|
Net income attributable to noncontrolling interests
|
(1,484) | (1,135) | (349) | (30.7) | % | |||||||||||||||||||||
|
Net income attributable to stockholders
|
$ | 12,245 | $ | 11,038 | $ | 1,207 | 10.9 | % | ||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
25
|
||||||||||
| Three Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Interest on unsecured term loans and senior notes, net | $ | 12,216 | $ | 10,492 | |||||||
| Interest on secured debt | 4,536 | 5,080 | |||||||||
| Interest on revolving credit facility, net | 2,212 | 443 | |||||||||
| Non-cash amortization and other | 2,183 | 1,558 | |||||||||
|
Loss (gain) on extinguishment or modification of debt and other, net
(1)
|
375 | (4) | |||||||||
|
Interest expense, net
|
$ | 21,522 | $ | 17,569 | |||||||
| Weighted-average interest rate as of end of period | 4.1 | % | 3.3 | % | |||||||
| Weighted-average term (in years) as of end of period | 4.2 | 4.6 | |||||||||
| Three Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Transaction and acquisition expenses | $ | (580) | $ | (3,740) | |||||||
| Impairment of investment in third parties (see Note 11) | (3,000) | — | |||||||||
| Federal, state, and local income tax expense | (120) | (179) | |||||||||
|
Equity in net income of unconsolidated joint ventures
|
115 | 29 | |||||||||
| Other | (1,298) | (26) | |||||||||
|
Other expense, net
|
$ | (4,883) | $ | (3,916) | |||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
26
|
||||||||||
|
Nine Months Ended
September 30, |
Favorable (Unfavorable)
Change |
|||||||||||||||||||||||||
| (Dollars in thousands) | 2023 | 2022 | $ | % | ||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||
| Rental income | $ | 446,274 | $ | 418,835 | $ | 27,439 | 6.6 | % | ||||||||||||||||||
| Fees and management income | 7,192 | 9,323 | (2,131) | (22.9) | % | |||||||||||||||||||||
| Other property income | 2,209 | 2,175 | 34 | 1.6 | % | |||||||||||||||||||||
| Total revenues | 455,675 | 430,333 | 25,342 | 5.9 | % | |||||||||||||||||||||
| Operating Expenses: | ||||||||||||||||||||||||||
| Property operating | 74,010 | 69,261 | (4,749) | (6.9) | % | |||||||||||||||||||||
| Real estate taxes | 55,481 | 52,005 | (3,476) | (6.7) | % | |||||||||||||||||||||
| General and administrative | 33,604 | 33,751 | 147 | 0.4 | % | |||||||||||||||||||||
| Depreciation and amortization | 176,871 | 178,008 | 1,137 | 0.6 | % | |||||||||||||||||||||
| Total operating expenses | 339,966 | 333,025 | (6,941) | (2.1) | % | |||||||||||||||||||||
| Other: | ||||||||||||||||||||||||||
|
Interest expense, net
|
(61,663) | (52,895) | (8,768) | (16.6) | % | |||||||||||||||||||||
|
Gain on disposal of property, net
|
1,070 | 4,151 | (3,081) | (74.2) | % | |||||||||||||||||||||
|
Other expense, net
|
(6,542) | (9,738) | 3,196 | 32.8 | % | |||||||||||||||||||||
|
Net income
|
48,574 | 38,826 | 9,748 | 25.1 | % | |||||||||||||||||||||
|
Net income attributable to noncontrolling interests
|
(5,259) | (4,181) | (1,078) | (25.8) | % | |||||||||||||||||||||
|
Net income attributable to stockholders
|
$ | 43,315 | $ | 34,645 | $ | 8,670 | 25.0 | % | ||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
27
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Interest on unsecured term loans and senior notes, net | $ | 35,046 | $ | 29,920 | |||||||
| Interest on secured debt | 14,090 | 15,758 | |||||||||
| Interest on revolving credit facility, net | 6,536 | 1,211 | |||||||||
| Non-cash amortization and other | 5,625 | 4,981 | |||||||||
|
Loss on extinguishment or modification of debt and other, net
(1)
|
366 | 1,025 | |||||||||
|
Interest expense, net
|
$ | 61,663 | $ | 52,895 | |||||||
| Weighted-average interest rate as of end of period | 4.1 | % | 3.3 | % | |||||||
| Weighted-average term (in years) as of end of period | 4.2 | 4.6 | |||||||||
| Nine Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Transaction and acquisition expenses | $ | (3,179) | $ | (7,820) | |||||||
| Impairment of investment in third parties (see Note 11) | (3,000) | — | |||||||||
| Federal, state, and local income tax expense | (357) | (373) | |||||||||
|
Equity in net income of unconsolidated joint ventures
|
310 | 1,203 | |||||||||
| Increase in fair value of earn-out liability (see Note 12) | — | (1,809) | |||||||||
| Other | (316) | (939) | |||||||||
|
Other expense, net
|
$ | (6,542) | $ | (9,738) | |||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
28
|
||||||||||
| Total Deals | Inline Deals | |||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| New leases: | ||||||||||||||||||||||||||
| Number of leases | 82 | 99 | 78 | 97 | ||||||||||||||||||||||
| Square footage (in thousands) | 279 | 240 | 166 | 201 | ||||||||||||||||||||||
| ABR (in thousands) | $ | 5,676 | $ | 5,417 | $ | 4,473 | $ | 4,990 | ||||||||||||||||||
| ABR PSF | $ | 20.36 | $ | 22.57 | $ | 26.86 | $ | 24.78 | ||||||||||||||||||
| Cost PSF of executing new leases | $ | 29.01 | $ | 41.02 | $ | 36.92 | $ | 43.30 | ||||||||||||||||||
| Number of comparable leases | 43 | 41 | 42 | 41 | ||||||||||||||||||||||
| Comparable rent spread | 26.3 | % | 21.3 | % | 25.3 | % | 21.3 | % | ||||||||||||||||||
| Weighted-average lease term (in years) | 10.3 | 7.5 | 7.1 | 7.0 | ||||||||||||||||||||||
| Renewals and options: | ||||||||||||||||||||||||||
| Number of leases | 149 | 141 | 138 | 124 | ||||||||||||||||||||||
| Square footage (in thousands) | 660 | 921 | 328 | 307 | ||||||||||||||||||||||
| ABR (in thousands) | $ | 12,657 | $ | 13,591 | $ | 8,688 | $ | 7,408 | ||||||||||||||||||
| ABR PSF | $ | 19.17 | $ | 14.76 | $ | 26.47 | $ | 24.12 | ||||||||||||||||||
| ABR PSF prior to renewals | $ | 17.21 | $ | 13.55 | $ | 22.84 | $ | 21.26 | ||||||||||||||||||
| Percentage increase in ABR PSF | 11.4 | % | 9.0 | % | 15.9 | % | 13.4 | % | ||||||||||||||||||
| Cost PSF of executing renewals and options | $ | 0.41 | $ | 0.56 | $ | 0.82 | $ | 1.66 | ||||||||||||||||||
|
Number of comparable leases
(2)
|
109 | 104 | 107 | 102 | ||||||||||||||||||||||
|
Comparable rent spread
(2)
|
16.9 | % | 15.5 | % | 17.2 | % | 15.3 | % | ||||||||||||||||||
| Weighted-average lease term (in years) | 4.6 | 4.2 | 4.3 | 4.5 | ||||||||||||||||||||||
| Portfolio retention rate | 93.1 | % | 88.5 | % | 87.5 | % | 79.9 | % | ||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
29
|
||||||||||
| Total Deals | Inline Deals | |||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | |||||||||||||||||||||||
| New leases: | ||||||||||||||||||||||||||
| Number of leases | 274 | 296 | 264 | 283 | ||||||||||||||||||||||
| Square footage (in thousands) | 829 | 901 | 590 | 612 | ||||||||||||||||||||||
| ABR (in thousands) | $ | 17,534 | $ | 17,838 | $ | 14,822 | $ | 14,790 | ||||||||||||||||||
| ABR PSF | $ | 21.16 | $ | 19.80 | $ | 25.11 | $ | 24.16 | ||||||||||||||||||
| Cost PSF of executing new leases | $ | 30.48 | $ | 34.91 | $ | 35.98 | $ | 37.31 | ||||||||||||||||||
| Number of comparable leases | 106 | 113 | 104 | 111 | ||||||||||||||||||||||
| Comparable rent spread | 26.2 | % | 31.3 | % | 25.8 | % | 24.2 | % | ||||||||||||||||||
| Weighted-average lease term (in years) | 8.8 | 7.9 | 7.1 | 7.4 | ||||||||||||||||||||||
| Renewals and options: | ||||||||||||||||||||||||||
| Number of leases | 505 | 453 | 462 | 411 | ||||||||||||||||||||||
| Square footage (in thousands) | 2,744 | 2,665 | 1,035 | 920 | ||||||||||||||||||||||
| ABR (in thousands) | $ | 45,019 | $ | 37,971 | $ | 26,819 | $ | 22,001 | ||||||||||||||||||
| ABR PSF | $ | 16.41 | $ | 14.25 | $ | 25.90 | $ | 23.92 | ||||||||||||||||||
| ABR PSF prior to renewals | $ | 14.83 | $ | 13.08 | $ | 22.34 | $ | 21.18 | ||||||||||||||||||
| Percentage increase in ABR PSF | 10.7 | % | 8.9 | % | 16.0 | % | 12.9 | % | ||||||||||||||||||
| Cost PSF of executing renewals and options | $ | 0.46 | $ | 0.57 | $ | 1.09 | $ | 1.10 | ||||||||||||||||||
|
Number of comparable leases
(2)
|
378 | 352 | 370 | 346 | ||||||||||||||||||||||
|
Comparable rent spread
(2)
|
17.0 | % | 14.9 | % | 17.8 | % | 14.4 | % | ||||||||||||||||||
| Weighted-average lease term (in years) | 4.9 | 4.8 | 4.3 | 4.2 | ||||||||||||||||||||||
| Portfolio retention rate | 94.1 | % | 90.1 | % | 85.5 | % | 81.1 | % | ||||||||||||||||||
| NON-GAAP MEASURES | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
30
|
||||||||||
| Three Months Ended September 30, | Favorable (Unfavorable) | Nine Months Ended September 30, | Favorable (Unfavorable) | ||||||||||||||||||||||||||||||||||||||||||||
| 2023 | 2022 |
$
Change |
%
Change |
2023 | 2022 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||||||||||||||||||||
|
Rental income
(1)
|
$ | 103,770 | $ | 100,490 | $ | 3,280 | $ | 310,278 | $ | 297,673 | $ | 12,605 | |||||||||||||||||||||||||||||||||||
| Tenant recovery income | 33,965 | 32,362 | 1,603 | 101,426 | 95,571 | 5,855 | |||||||||||||||||||||||||||||||||||||||||
|
Reserves for uncollectibility
(2)
|
(789) | 70 | (859) | (2,058) | (591) | (1,467) | |||||||||||||||||||||||||||||||||||||||||
| Other property income | 638 | 684 | (46) | 2,006 | 2,050 | (44) | |||||||||||||||||||||||||||||||||||||||||
| Total revenues | 137,584 | 133,606 | 3,978 | 3.0 | % | 411,652 | 394,703 | 16,949 | 4.3 | % | |||||||||||||||||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||
|
Property operating expenses
|
19,692 | 19,413 | (279) | 61,628 | 59,279 | (2,349) | |||||||||||||||||||||||||||||||||||||||||
|
Real estate taxes
|
17,991 | 17,399 | (592) | 52,661 | 50,732 | (1,929) | |||||||||||||||||||||||||||||||||||||||||
| Total operating expenses | 37,683 | 36,812 | (871) | (2.4) | % | 114,289 | 110,011 | (4,278) | (3.9) | % | |||||||||||||||||||||||||||||||||||||
| Total Same-Center NOI | $ | 99,901 | $ | 96,794 | $ | 3,107 | 3.2 | % | $ | 297,363 | $ | 284,692 | $ | 12,671 | 4.5 | % | |||||||||||||||||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
|
Net income
|
$ | 13,729 | $ | 12,173 | $ | 48,574 | $ | 38,826 | |||||||||||||||
| Adjusted to exclude: | |||||||||||||||||||||||
|
Fees and management income
|
(2,168) | (2,081) | (7,192) | (9,323) | |||||||||||||||||||
|
Straight-line rental income
(1)
|
(2,265) | (3,932) | (8,129) | (9,060) | |||||||||||||||||||
|
Net amortization of above- and below-market leases
|
(1,294) | (1,081) | (3,784) | (3,161) | |||||||||||||||||||
|
Lease buyout income
|
(587) | (221) | (1,016) | (2,362) | |||||||||||||||||||
|
General and administrative expenses
|
10,385 | 10,843 | 33,604 | 33,751 | |||||||||||||||||||
|
Depreciation and amortization
|
58,706 | 60,013 | 176,871 | 178,008 | |||||||||||||||||||
| Interest expense, net | 21,522 | 17,569 | 61,663 | 52,895 | |||||||||||||||||||
|
(Gain) loss on disposal of property, net
|
(53) | 10 | (1,070) | (4,151) | |||||||||||||||||||
|
Other expense, net
|
4,883 | 3,916 | 6,542 | 9,738 | |||||||||||||||||||
| Property operating expenses related to fees and management income | 649 | 704 | 1,675 | 3,061 | |||||||||||||||||||
| NOI for real estate investments | 103,507 | 97,913 | 307,738 | 288,222 | |||||||||||||||||||
|
Less: Non-same-center NOI
(2)
|
(3,606) | (1,119) | (10,375) | (3,530) | |||||||||||||||||||
| Total Same-Center NOI | $ | 99,901 | $ | 96,794 | $ | 297,363 | $ | 284,692 | |||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
31
|
||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
| Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders | |||||||||||||||||||||||
|
Net income
|
$ | 13,729 | $ | 12,173 | $ | 48,574 | $ | 38,826 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Depreciation and amortization of real estate assets | 58,144 | 59,136 | 175,212 | 175,305 | |||||||||||||||||||
|
(Gain) loss on disposal of property, net
|
(53) | 10 | (1,070) | (4,151) | |||||||||||||||||||
| Adjustments related to unconsolidated joint ventures | 646 | 662 | 1,989 | 181 | |||||||||||||||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 72,466 | $ | 71,981 | $ | 224,705 | $ | 210,161 | |||||||||||||||
| Calculation of Core FFO Attributable to Stockholders and OP Unit Holders | |||||||||||||||||||||||
| Nareit FFO attributable to stockholders and OP unit holders | $ | 72,466 | $ | 71,981 | $ | 224,705 | $ | 210,161 | |||||||||||||||
| Adjustments: | |||||||||||||||||||||||
| Depreciation and amortization of corporate assets | 562 | 877 | 1,659 | 2,703 | |||||||||||||||||||
| Change in fair value of earn-out liability | — | — | — | 1,809 | |||||||||||||||||||
| Impairment of investment in third parties | 3,000 | — | 3,000 | — | |||||||||||||||||||
| Transaction and acquisition expenses | 580 | 3,740 | 3,179 | 7,820 | |||||||||||||||||||
|
Loss (gain) on extinguishment or modification of debt and
other, net |
375 | (4) | 366 | 1,025 | |||||||||||||||||||
| Amortization of unconsolidated joint venture basis differences | 4 | 1 | 12 | 220 | |||||||||||||||||||
|
Realized performance income
(1)
|
— | — | (75) | (2,742) | |||||||||||||||||||
| Core FFO attributable to stockholders and OP unit holders | $ | 76,987 | $ | 76,595 | $ | 232,846 | $ | 220,996 | |||||||||||||||
| Nareit FFO/Core FFO Attributable to Stockholders and OP Unit Holders per diluted share | |||||||||||||||||||||||
| Weighted-average shares of common stock outstanding - diluted | 132,800 | 131,593 | 132,335 | 129,805 | |||||||||||||||||||
| Nareit FFO attributable to stockholders and OP unit holders per share - diluted | $ | 0.55 | $ | 0.55 | $ | 1.70 | $ | 1.62 | |||||||||||||||
| Core FFO attributable to stockholders and OP unit holders per share - diluted | $ | 0.58 | $ | 0.58 | $ | 1.76 | $ | 1.70 | |||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
32
|
||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | Year Ended December 31, | |||||||||||||||||||||||||||
| 2023 | 2022 | 2023 | 2022 | 2022 | |||||||||||||||||||||||||
|
Calculation of EBITDA
re
|
|||||||||||||||||||||||||||||
|
Net income
|
$ | 13,729 | $ | 12,173 | $ | 48,574 | $ | 38,826 | $ | 54,529 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Depreciation and amortization | 58,706 | 60,013 | 176,871 | 178,008 | 236,224 | ||||||||||||||||||||||||
| Interest expense, net | 21,522 | 17,569 | 61,663 | 52,895 | 71,196 | ||||||||||||||||||||||||
| (Gain) loss on disposal of property, net | (53) | 10 | (1,070) | (4,151) | (7,517) | ||||||||||||||||||||||||
| Impairment of real estate assets | — | — | — | — | 322 | ||||||||||||||||||||||||
| Federal, state, and local tax expense | 120 | 179 | 357 | 373 | 806 | ||||||||||||||||||||||||
| Adjustments related to unconsolidated joint ventures | 918 | 927 | 2,802 | 1,061 | 1,987 | ||||||||||||||||||||||||
|
EBITDA
re
|
$ | 94,942 | $ | 90,871 | $ | 289,197 | $ | 267,012 | $ | 357,547 | |||||||||||||||||||
|
Calculation of Adjusted EBITDA
re
|
|||||||||||||||||||||||||||||
|
EBITDA
re
|
$ | 94,942 | $ | 90,871 | $ | 289,197 | $ | 267,012 | $ | 357,547 | |||||||||||||||||||
| Adjustments: | |||||||||||||||||||||||||||||
| Impairment of investment in third parties | 3,000 | — | 3,000 | — | — | ||||||||||||||||||||||||
| Change in fair value of earn-out liability | — | — | — | 1,809 | 1,809 | ||||||||||||||||||||||||
| Transaction and acquisition expenses | 580 | 3,740 | 3,179 | 7,820 | 10,551 | ||||||||||||||||||||||||
| Amortization of unconsolidated joint venture basis differences | 4 | 1 | 12 | 220 | 220 | ||||||||||||||||||||||||
|
Realized performance income
(1)
|
— | — | (75) | (2,742) | (2,742) | ||||||||||||||||||||||||
|
Adjusted EBITDA
re
|
$ | 98,526 | $ | 94,612 | $ | 295,313 | $ | 274,119 | $ | 367,385 | |||||||||||||||||||
| LIQUIDITY AND CAPITAL RESOURCES | ||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
33
|
||||||||||
| September 30, 2023 | December 31, 2022 | ||||||||||
| Total debt obligations, gross | $ | 1,888,762 | $ | 1,912,784 | |||||||
| Weighted-average interest rate | 4.1 | % | 3.6 | % | |||||||
| Weighted-average term (in years) | 4.2 | 4.4 | |||||||||
|
Revolving credit facility capacity
(1)
|
$ | 800,000 | $ | 800,000 | |||||||
|
Revolving credit facility availability
(2)
|
705,550 | 709,385 | |||||||||
| September 30, 2023 | December 31, 2022 | ||||||||||
| Net debt: | |||||||||||
| Total debt, excluding discounts, market adjustments, and deferred financing expenses | $ | 1,913,120 | $ | 1,937,142 | |||||||
| Less: Cash and cash equivalents | 4,075 | 5,740 | |||||||||
| Total net debt | $ | 1,909,045 | $ | 1,931,402 | |||||||
| Enterprise value: | |||||||||||
| Net debt | $ | 1,909,045 | $ | 1,931,402 | |||||||
|
Total equity market capitalization
(1)(2)
|
4,480,340 | 4,178,204 | |||||||||
| Total enterprise value | $ | 6,389,385 | $ | 6,109,606 | |||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
34
|
||||||||||
| September 30, 2023 | December 31, 2022 | ||||||||||
|
Net debt to Adjusted EBITDA
re
- annualized
:
|
|||||||||||
| Net debt | $ | 1,909,045 | $ | 1,931,402 | |||||||
|
Adjusted EBITDA
re
- annualized
(1)
|
388,579 | 367,385 | |||||||||
|
Net debt to Adjusted EBITDA
re
- annualized
|
4.9x | 5.3x | |||||||||
| Net debt to total enterprise value: | |||||||||||
| Net debt | $ | 1,909,045 | $ | 1,931,402 | |||||||
| Total enterprise value | 6,389,385 | 6,109,606 | |||||||||
| Net debt to total enterprise value | 29.9% | 31.6% | |||||||||
| Nine Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Capital expenditures for real estate: | |||||||||||
| Capital improvements | $ | 18,336 | $ | 12,426 | |||||||
| Tenant improvements | 20,484 | 18,696 | |||||||||
| Redevelopment and development | 29,276 | 37,443 | |||||||||
| Total capital expenditures for real estate | 68,096 | 68,565 | |||||||||
| Corporate asset capital expenditures | 817 | 2,757 | |||||||||
|
Capitalized indirect costs
(1)
|
3,078 | 3,026 | |||||||||
|
Total capital spending activity
(2)
|
$ | 71,991 | $ | 74,348 | |||||||
| Nine Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Number of properties acquired | 5 | 5 | |||||||||
|
Number of outparcels acquired
(1)
|
1 | 3 | |||||||||
| Contract price | $ | 92,060 | $ | 228,842 | |||||||
|
Total price of acquisitions
(2)
|
83,073 | 229,895 | |||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
35
|
||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2023 | 2022 | ||||||||||
| Number of properties sold | 1 | 3 | |||||||||
| Number of outparcels sold | 2 | 3 | |||||||||
| Contract price | $ | 6,250 | $ | 28,737 | |||||||
|
Proceeds from sale of real estate, net
(1)(2)
|
7,143 | 27,286 | |||||||||
|
Gain on disposal of property, net
(2)
|
1,070 | 4,151 | |||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2023 | 2022 | $ Change | % Change | ||||||||||||||||||||
|
Net cash provided by operating activities
|
$ | 218,988 | $ | 228,763 | $ | (9,775) | (4.3) | % | |||||||||||||||
|
Net cash used in investing activities
|
(146,339) | (276,275) | 129,936 | 47.0 | % | ||||||||||||||||||
|
Net cash used in financing activities
|
(81,759) | (43,571) | (38,188) | (87.6) | % | ||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
36
|
||||||||||
| CRITICAL ACCOUNTING ESTIMATES | ||
|
w
PART II OTHER INFORMATION
|
||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
37
|
||||||||||
| Period | Total Number of Shares Purchased | Average Price Paid per Share | Total Number of Shares Purchased as Part of a Publicly Announced Plan or Program | Approximate Dollar Value of Shares That May Yet Be Purchased Under the Plan or Program (in thousands) | |||||||||||||||||||
|
July 1, 2023 -
July 31, 2023 |
— | $ | — | — | $ | 250,000 | |||||||||||||||||
|
August 1, 2023 -
August 31, 2023
(1)
|
8,531 | 35.53 | — | 250,000 | |||||||||||||||||||
|
September 1, 2023 -
September 30, 2023 |
— | — | — | 250,000 | |||||||||||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
38
|
||||||||||
| Ex. | Description | Reference | |||||||||
| 3.1 | Form 10-Q, filed May 5, 2022, Exhibit 3.1 | ||||||||||
| 3.2 | Form 8-K, filed July 19, 2021, Exhibit 3.1 | ||||||||||
| 10.1 | Form 10-Q, filed August 2 2023, Exhibit 10.1 | ||||||||||
| 10.2 | Form 10-Q, filed August 2 2023, Exhibit 10.2 | ||||||||||
| 10.3 | Form 10-Q, filed August 2 2023, Exhibit 10.3 | ||||||||||
| 22.1 | * | ||||||||||
| 31.1 | * | ||||||||||
| 31.2 | * | ||||||||||
| 32.1 | * | ||||||||||
| 32.2 | * | ||||||||||
| 101.INS | Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document | ||||||||||
| 101.SCH | Inline XBRL Taxonomy Extension Schema Document | ||||||||||
| 101.CAL | Inline XBRL Taxonomy Extension Calculation Linkbase Document | ||||||||||
| 101.DEF | Inline XBRL Taxonomy Definition Linkbase Document | ||||||||||
| 101.LAB | Inline XBRL Taxonomy Extension Label Linkbase Document | ||||||||||
| 101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | ||||||||||
| 104 | Cover Page Interactive Data File (formatted as inline XBRL and contained in exhibit 101) | ||||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
39
|
||||||||||
| PHILLIPS EDISON & COMPANY, INC. | ||||||||
| Date: November 1, 2023 | By: |
/s/ Jeffrey S. Edison
|
||||||
| Jeffrey S. Edison | ||||||||
| Chairman of the Board and Chief Executive Officer (Principal Executive Officer) | ||||||||
| Date: November 1, 2023 | By: |
/s/ John P. Caulfield
|
||||||
| John P. Caulfield | ||||||||
| Executive Vice President, Chief Financial Officer, and Treasurer (Principal Financial Officer) | ||||||||
|
PHILLIPS EDISON & COMPANY
SEPTEMBER 30, 2023 FORM 10-Q
|
40
|
||||||||||
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 |
|---|