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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ý
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
|
|
46-4654479
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(IRS Employer
Identification No.)
|
|
Title of Each Class
|
Name of Each Exchange on Which Registered
|
|
None
|
None
|
|
Securities registered pursuant to Section 12(g) of the Act:
|
|
Common Stock, $0.001 par value per share
|
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
¨
|
|
Non-accelerated filer
|
|
x
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
|
|
¨
|
|
Emerging growth company
|
|
x
|
|
|
|
|
|
|
|
Class T
|
|
Class S
|
|
Class D
|
|
Class I
|
|
Class A
|
|
Class AA
|
|
Class AAA
|
|
Outstanding shares
|
|
23,278
|
|
270
|
|
270
|
|
282,531
|
|
25,985,155
|
|
50,107,715
|
|
969,016
|
|
|
|
Page No.
|
|
ITEM 1.
|
||
|
ITEM 1A.
|
||
|
ITEM 1B.
|
||
|
ITEM 2.
|
||
|
ITEM 3.
|
||
|
ITEM 4.
|
||
|
ITEM 5.
|
||
|
ITEM 6.
|
||
|
ITEM 7.
|
||
|
ITEM 7A.
|
||
|
ITEM 8.
|
||
|
ITEM 9.
|
||
|
ITEM 9A.
|
||
|
ITEM 9B.
|
||
|
ITEM 10.
|
||
|
ITEM 11.
|
||
|
ITEM 12.
|
||
|
ITEM 13.
|
||
|
ITEM 14.
|
||
|
ITEM 15.
|
||
|
ITEM 16.
|
||
|
•
|
invest in income-producing real property in a manner that allows us to qualify as a REIT for federal income tax purposes;
|
|
•
|
provide an investment alternative for stockholders seeking to allocate a portion of their long-term investment portfolios to commercial real estate with lower volatility than public real estate companies.
|
|
•
|
subject to long-term leases with defined rental rate increases or with short-term leases with high-probability renewal and potential for increasing rent.
|
|
•
|
lease terms, including length of lease term, scope of landlord responsibilities, presence and frequency of contractual rental increases, renewal option provisions, exclusive and permitted use provisions, co-tenancy requirements and termination options;
|
|
•
|
demographics of the area, neighborhood growth patterns, economic conditions, and local market conditions;
|
|
•
|
a majority of our directors, including a majority of our independent directors, not otherwise interested in the transaction, approve the transaction as being fair and reasonable to us; and
|
|
•
|
the investment by us and such affiliate are on substantially the same terms and conditions otherwise dictated by the market.
|
|
•
|
an affiliate or associate of the corporation who, at any time within the two-year period prior to the date in question, was the beneficial owner of 10% or more of the voting power of the then outstanding voting stock of the corporation.
|
|
•
|
any amendment of our charter, except that our board of directors may amend our charter without stockholder approval to increase or decrease the aggregate number of our shares, to increase or decrease the number of our shares of any class or series that we have the authority to issue, or to classify or reclassify any unissued shares by setting or changing the preferences, conversion or other rights, restrictions, limitations as to distributions, qualifications or terms and conditions of redemption of such shares, provided however, that any such amendment does not adversely affect the rights, preferences and privileges of the stockholders;
|
|
Year of Lease Expiration
|
|
Annualized
Net Rent (unaudited) |
|
Number of
Lessees |
|
Approx. Square
Feet |
|
Percentage of
Annualized Net Rent |
|||||
|
2018 - 2020
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
2021
|
|
8,713
|
|
|
3
|
|
|
746,900
|
|
|
11.3
|
|
|
|
2022
|
|
1,181
|
|
|
1
|
|
|
312,000
|
|
|
1.5
|
|
|
|
2023
|
|
6,893
|
|
|
2
|
|
|
658,600
|
|
|
9.0
|
|
|
|
2024
|
|
8,726
|
|
|
4
|
|
|
571,600
|
|
|
11.4
|
|
|
|
2025
|
|
7,371
|
|
|
5
|
|
|
728,800
|
|
|
9.6
|
|
|
|
2026 and beyond
(1)
|
|
43,892
|
|
|
12
|
|
|
4,321,500
|
|
|
57.2
|
|
|
|
Total
|
|
$
|
76,776
|
|
|
27
|
|
|
7,339,400
|
|
|
100.0
|
%
|
|
•
|
changes in general economic or local conditions;
|
|
•
|
changes in supply of or demand for similar or competing properties in an area;
|
|
•
|
changes in interest rates and availability of permanent mortgage funds that may render the sale of a property difficult or unattractive;
|
|
•
|
changes in tax, real estate, environmental and zoning laws;
|
|
•
|
changes in property tax assessments and insurance costs;
|
|
•
|
increases in interest rates and tight money supply; and
|
|
•
|
loss of entitlements.
|
|
•
|
increased insurance premiums, resulting in part from the increased risk of terrorism, may reduce funds available for distribution, or, to the extent we are able to pass such increased insurance premiums on to our tenants, may increase tenant defaults.
|
|
•
|
the risk that a co-owner may at any time have economic or business interests or goals that are or become inconsistent with our business interests or goals;
|
|
•
|
the risk that a co-owner may be in a position to take action contrary to our instructions or requests or contrary to our policies or objectives;
|
|
•
|
the risk that disputes with co-owners may result in litigation, which may cause us to incur substantial costs and/or prevent our management from focusing on our business objectives;
|
|
•
|
the possibility that an individual co-owner might become insolvent or bankrupt, or otherwise default under the applicable mortgage loan financing documents, which may constitute an event of default under all of the applicable mortgage loan financing documents or allow the bankruptcy court to reject the tenants-in-common agreement or management agreement entered into by the co-owner owning interests in the property;
|
|
•
|
the possibility that a co-owner might not have adequate liquid assets to make cash advances that may be required in order to fund operations, maintenance and other expenses related to the property, which could result in the loss of
|
|
•
|
the risk that a co-owner could breach agreements related to the property, which may cause a default under, or result in personal liability for, the applicable mortgage loan financing documents, violate applicable securities laws and otherwise adversely affect the property and the co-ownership arrangement; or
|
|
•
|
the risk that a default by any co-owner would constitute a default under the applicable mortgage loan financing documents that could result in a foreclosure and the loss of all or a substantial portion of the investment made by the co-owner.
|
|
•
|
part of the income and gain recognized by certain qualified employee pension trusts with respect to our common stock may be treated as UBTI if shares of our common stock are predominately held by qualified employee pension trusts, and we are required to rely on a special look-through rule for purposes of meeting one of the REIT share ownership tests, and we are not operated in a manner to avoid treatment of such income or gain as UBTI;
|
|
•
|
part of the income and gain recognized by a tax exempt investor with respect to our common stock would constitute UBTI if the investor incurs debt in order to acquire the common stock; and
|
|
•
|
part or all of the income or gain recognized with respect to our common stock by social clubs, voluntary employee benefit associations, supplemental unemployment benefit trusts and qualified group legal services plans which are exempt from federal income taxation under Sections 501(c)(7), (c)(9), (c)(17) or (c)(20) of the Code may be treated as UBTI.
|
|
•
|
their investment is made in accordance with the documents and instruments governing their plan or IRA, including their plan's investment policy;
|
|
Property
|
|
Location
|
|
Tenant/Major Lessee
|
|
Acquisition Date
|
|
Purchase Price
|
|
Approx. Square
Feet
|
|
% Leased
|
|
Property Type
|
|
Year of Lease Expiration
|
|
Annualized Net Rent
(1)
|
|||||
|
Allstate
|
|
Lone Tree, CO
|
|
Allstate Insurance Company
|
|
1/31/2017
|
|
$
|
14,750
|
|
(2)
|
70,300
|
|
|
100%
|
|
Office
|
|
2026
|
|
$
|
1,059
|
|
|
MISO
|
|
Carmel, IN
|
|
Midcontinent Independent System Operator, Inc.
|
|
5/15/2017
|
|
$
|
28,600
|
|
|
133,400
|
|
|
100%
|
|
Office
|
|
2028
|
|
$
|
1,915
|
|
|
(1)
|
Net rent is based on (a) the contractual base rental payments assuming the lease requires the tenant to reimburse us for certain operating expenses or the property is self managed by the tenant and the tenant is responsible for all, or substantially all, of the operating expenses; or (b) contractual rent payments less certain operating expenses that are our responsibility for the 12-month period subsequent to
December 31, 2017
and includes assumptions that may not be indicative of the actual future performance of a property, including the assumption that the tenant will perform its obligations under its lease agreement during the next 12 months.
|
|
(2)
|
The purchase price for the Allstate property was
$14.8 million
, plus closing costs, less a credit in the amount of
$0.4 million
applied at closing.
|
|
State
|
|
Annualized
Net Rent
(unaudited)
|
|
Number of
Properties
|
|
Percentage of
Annualized
Net Rent
|
||||
|
Ohio
|
|
$
|
9,787
|
|
|
4
|
|
|
12.7
|
%
|
|
Illinois
|
|
8,658
|
|
|
2
|
|
|
11.3
|
|
|
|
California
|
|
8,524
|
|
|
3
|
|
|
11.1
|
|
|
|
Alabama
(1)
|
|
8,352
|
|
|
1
|
|
|
10.9
|
|
|
|
New Jersey
|
|
8,129
|
|
|
2
|
|
|
10.6
|
|
|
|
Arizona
|
|
7,483
|
|
|
2
|
|
|
9.7
|
|
|
|
Nevada
|
|
6,779
|
|
|
2
|
|
|
8.8
|
|
|
|
Texas
|
|
4,073
|
|
|
1
|
|
|
5.3
|
|
|
|
Oregon
|
|
3,231
|
|
|
1
|
|
|
4.2
|
|
|
|
North Carolina
|
|
2,678
|
|
|
2
|
|
|
3.5
|
|
|
|
All Others
(2)
|
|
9,082
|
|
|
7
|
|
|
11.9
|
|
|
|
Total
|
|
$
|
76,776
|
|
|
27
|
|
|
100.0
|
%
|
|
(1)
|
Includes escrow proceeds of approximately
$5.1 million
to be received during the 12-month period subsequent to
December 31, 2017
.
|
|
(2)
|
All others account for less than approximately
3%
of total annualized net rent on an individual basis.
|
|
Industry
(1)
|
|
Annualized
Net Rent (unaudited) |
|
Number of
Lessees |
|
Percentage of
Annualized Net Rent |
||||
|
Consumer Services
|
|
$
|
12,083
|
|
|
3
|
|
|
15.7
|
%
|
|
Utilities
(2)
|
|
10,267
|
|
|
2
|
|
|
13.4
|
|
|
|
Capital Goods
|
|
10,230
|
|
|
6
|
|
|
13.3
|
|
|
|
Technology Hardware & Equipment
|
|
9,550
|
|
|
3
|
|
|
12.4
|
|
|
|
Diversified Financials
|
|
5,863
|
|
|
1
|
|
|
7.6
|
|
|
|
Retailing
|
|
5,668
|
|
|
1
|
|
|
7.4
|
|
|
|
Banks
|
|
5,482
|
|
|
2
|
|
|
7.1
|
|
|
|
Energy
|
|
4,073
|
|
|
1
|
|
|
5.3
|
|
|
|
Consumer Durables and Apparel
|
|
3,231
|
|
|
1
|
|
|
4.2
|
|
|
|
Transportation
|
|
3,042
|
|
|
2
|
|
|
4.0
|
|
|
|
Pharmaceuticals, Biotechnology & Life Sciences
|
|
2,825
|
|
|
1
|
|
|
3.7
|
|
|
|
All Others
(3)
|
|
4,462
|
|
|
4
|
|
|
5.9
|
|
|
|
Total
|
|
$
|
76,776
|
|
|
27
|
|
|
100.0
|
%
|
|
(1)
|
Industry classification based on the Global Industry Classification Standards.
|
|
(2)
|
Includes escrow proceeds of approximately
$5.1 million
to be received during the 12-month period subsequent to
December 31, 2017
|
|
(3)
|
All others represent
3.0%
or less of total annualized net rent on an individual basis.
|
|
Tenant
|
|
Annualized
Net Rent
(unaudited)
|
|
Percentage of
Annualized
Net Rent
|
|||
|
Southern Company Services, Inc.
(1)
|
|
$
|
8,352
|
|
|
10.9
|
%
|
|
American Express Travel Related Services Company, Inc.
|
|
5,863
|
|
|
7.6
|
|
|
|
Amazon.com.dedc, LLC
|
|
5,668
|
|
|
7.4
|
|
|
|
Bank of America, N.A.
|
|
5,482
|
|
|
7.1
|
|
|
|
Wyndham Worldwide Operations
|
|
5,304
|
|
|
6.9
|
|
|
|
IGT
|
|
4,694
|
|
|
6.1
|
|
|
|
3M Company
|
|
4,455
|
|
|
5.8
|
|
|
|
Zebra Technologies Corporation
|
|
4,203
|
|
|
5.5
|
|
|
|
Wood Group Mustang, Inc.
|
|
4,073
|
|
|
5.3
|
|
|
|
Nike
|
|
3,231
|
|
|
4.2
|
|
|
|
Other
(2)
|
|
25,451
|
|
|
33.2
|
|
|
|
Total
|
|
$
|
76,776
|
|
|
100.0
|
%
|
|
(1)
|
Includes escrow proceeds of approximately
$5.1 million
to be received during the 12-month period subsequent to
December 31, 2017
|
|
(2)
|
All others account for
4%
or less of total annualized net rent on an individual basis.
|
|
Year of Lease Expiration
|
|
Annualized
Net Rent (unaudited) |
|
Number of
Lessees |
|
Approx. Square
Feet |
|
Percentage of
Annualized Net Rent |
|||||
|
2018 - 2020
|
|
$
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
2021
|
|
8,713
|
|
|
3
|
|
|
746,900
|
|
|
11.3
|
|
|
|
2022
|
|
1,181
|
|
|
1
|
|
|
312,000
|
|
|
1.5
|
|
|
|
2023
|
|
6,893
|
|
|
2
|
|
|
658,600
|
|
|
9.0
|
|
|
|
2024
|
|
8,726
|
|
|
4
|
|
|
571,600
|
|
|
11.4
|
|
|
|
2025
|
|
7,371
|
|
|
5
|
|
|
728,800
|
|
|
9.6
|
|
|
|
2026 and beyond
(1)
|
|
43,892
|
|
|
12
|
|
|
4,321,500
|
|
|
57.2
|
|
|
|
Total
|
|
$
|
76,776
|
|
|
27
|
|
|
7,339,400
|
|
|
100.0
|
%
|
|
(1)
|
Includes escrow proceeds of approximately
$5.1 million
to be received during the 12-month period subsequent to
December 31, 2017
|
|
|
|
As of December 31, 2017
|
|
As of September 30, 2017
|
||||
|
Gross Real Estate Asset Value
|
|
$
|
1,205,346
|
|
|
$
|
1,198,222
|
|
|
Other Assets, net
|
|
13,167
|
|
|
2,453
|
|
||
|
Mortgage Debt
|
|
(484,728
|
)
|
|
(474,728
|
)
|
||
|
NAV
|
|
$
|
733,785
|
|
|
$
|
725,947
|
|
|
|
|
|
|
|
||||
|
Total Shares Outstanding
|
|
76,995,113
|
|
|
76,591,700
|
|
||
|
NAV per share
|
|
$
|
9.53
|
|
|
$
|
9.48
|
|
|
|
|
|
|
Weighted Average
|
||
|
|
|
|
Range
|
|
||
|
Overall Capitalization Rate (direct capitalization approach)
|
N/A
|
N/A
|
|
N/A
|
||
|
Terminal Capitalization Rate (discounted cash flow approach)
|
5.75%
|
9.00%
|
|
6.48%
|
||
|
Cash Flow Discount Rate (discounted cash flow approach)
|
6.00%
|
9.75%
|
|
7.15%
|
||
|
|
|
Share Classes
|
|
|
||||||||||||||||||||||||
|
|
|
Class T
|
|
Class S
|
|
Class D
|
|
Class I
|
|
IPO
|
|
OP Units
|
|
Total
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
NAV as of September 30, 2017
|
|
$
|
2,503
|
|
|
$
|
2,503
|
|
|
$
|
2,502
|
|
|
$
|
2,494,580
|
|
|
$
|
723,255,361
|
|
|
$
|
189,644
|
|
|
$
|
725,947,093
|
|
|
Fund Level Changes to NAV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Realized/unrealized losses on net assets
|
|
63
|
|
|
53
|
|
|
54
|
|
|
53,846
|
|
|
15,557,385
|
|
|
4,065
|
|
|
15,615,466
|
|
|||||||
|
Dividend Accrual
|
|
(35
|
)
|
|
(30
|
)
|
|
(35
|
)
|
|
(36,720
|
)
|
|
(10,616,965
|
)
|
|
(2,773
|
)
|
|
(10,656,558
|
)
|
|||||||
|
Class specific changes to NAV
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Stockholder Servicing fees/distribution fees
|
|
(7
|
)
|
|
(6
|
)
|
|
(2
|
)
|
|
—
|
|
|
(776,390
|
)
|
|
(203
|
)
|
|
(776,608
|
)
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
NAV as of December 31, 2017 before share/unit sale/redemption activity
|
|
$
|
2,524
|
|
|
$
|
2,520
|
|
|
$
|
2,519
|
|
|
$
|
2,511,706
|
|
|
$
|
727,419,391
|
|
|
$
|
190,733
|
|
|
$
|
730,129,393
|
|
|
Dollar/unit sale/redemption activity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Amount sold
|
|
37,090
|
|
|
23
|
|
|
27
|
|
|
28,255
|
|
|
5,568,405
|
|
|
—
|
|
|
5,633,800
|
|
|||||||
|
Amount redeemed
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,943,289
|
)
|
|
—
|
|
|
(1,943,289
|
)
|
|||||||
|
NAV as of December 31, 2017
|
|
$
|
39,614
|
|
|
$
|
2,543
|
|
|
$
|
2,546
|
|
|
$
|
2,539,961
|
|
|
$
|
731,044,507
|
|
|
$
|
190,733
|
|
|
$
|
733,819,904
|
|
|
Shares/ units outstanding as of
September 30, 2017
|
|
264
|
|
|
264
|
|
|
264
|
|
|
263,200
|
|
|
76,307,708
|
|
|
20,000
|
|
|
76,591,700
|
|
|||||||
|
Shares/units sold
|
|
3,883
|
|
|
2
|
|
|
3
|
|
|
2,972
|
|
|
606,209
|
|
|
—
|
|
|
613,069
|
|
|||||||
|
Shares/units redeemed
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(209,657
|
)
|
|
—
|
|
|
(209,657
|
)
|
|||||||
|
Shares/units outstanding as of
December 31, 2017
(1)
|
|
4,147
|
|
|
266
|
|
|
267
|
|
|
266,172
|
|
|
76,704,260
|
|
|
20,000
|
|
|
76,995,112
|
|
|||||||
|
NAV per share/unit as of
September 30, 2017
|
|
$
|
9.48
|
|
|
$
|
9.48
|
|
|
$
|
9.48
|
|
|
$
|
9.48
|
|
|
$
|
9.48
|
|
|
$
|
9.48
|
|
|
|
||
|
Change in NAV per share/unit
|
|
0.07
|
|
|
0.08
|
|
|
0.06
|
|
|
0.06
|
|
|
0.05
|
|
|
0.06
|
|
|
|
||||||||
|
NAV per share/unit as of December 31, 2017
|
|
$
|
9.55
|
|
|
$
|
9.56
|
|
|
$
|
9.54
|
|
|
$
|
9.54
|
|
|
$
|
9.53
|
|
|
$
|
9.54
|
|
|
|
||
|
(1)
|
Excludes DRP shares issued on January 2, 2018.
|
|
Quarter
|
Total Distributions
Declared and
Paid to Limited
Partners
(1)
|
|
Total Distributions
Declared and
Paid to
Stockholders
(1)
|
|
Distributions
Declared per
Common
Share (3) |
||||||
|
1
st
Quarter 2016
|
$
|
3
|
|
|
$
|
4,477
|
|
|
$
|
0.14
|
|
|
2
nd
Quarter 2016
|
$
|
3
|
|
|
$
|
6,164
|
|
|
$
|
0.14
|
|
|
3
rd
Quarter 2016
|
$
|
3
|
|
|
$
|
7,831
|
|
|
$
|
0.14
|
|
|
4
th
Quarter 2016
|
$
|
3
|
|
|
$
|
9,164
|
|
|
$
|
0.14
|
|
|
1
st
Quarter 2017
|
$
|
3
|
|
|
$
|
10,067
|
|
|
$
|
0.14
|
|
|
2
nd
Quarter 2017
|
$
|
3
|
|
|
$
|
10,360
|
|
|
$
|
0.14
|
|
|
3
rd
Quarter 2017
|
$
|
3
|
|
|
$
|
10,556
|
|
|
$
|
0.14
|
|
|
4
th
Quarter 2017
|
$
|
2
|
|
|
$
|
10,652
|
|
(2)
|
$
|
0.14
|
|
|
(1)
|
Declared distributions are paid monthly in arrears.
|
|
(2)
|
Declared distributions are based on an amount of
$0.00150684932
per day, subject to adjustments for class-specific expenses.
|
|
(3)
|
Distributions declared per common share amounts are rounded to the nearest $0.01.
|
|
|
|
As of December 31, 2017
|
||
|
Common shares issued in the primary portion of our IPO
|
|
72,663,855
|
|
|
|
Common shares issued in our offering pursuant to our DRP portion of the IPO
|
|
4,436,226
|
|
|
|
Total common shares
|
|
77,100,081
|
|
|
|
Gross proceeds from the primary portion of our IPO
|
|
$
|
724,017
|
|
|
Gross proceeds from our offering from shares issued pursuant to our DRP portion of the IPO
|
|
41,912
|
|
|
|
Total gross proceeds from our IPO
|
|
$
|
765,929
|
|
|
Selling commissions and dealer manager fees incurred
|
|
(51,004
|
)
|
|
|
Reimbursement of O&O costs paid to our Advisor
|
|
(6,722
|
)
|
|
|
Net proceeds from our IPO
|
|
$
|
708,203
|
|
|
Reimbursement of O&O costs owed to our Advisor
|
|
(8
|
)
|
|
|
Net proceeds from our IPO, adjusted for O&O costs owed to our Advisor
|
|
$
|
708,195
|
|
|
•
|
Acquisitions of real property and tenant improvements of approximately $487.8 million;
|
|
•
|
Repayment of debt and redemptions of preferred units of approximately $150.3 million;
|
|
•
|
Acquisition fees paid and expenses reimbursed to the Advisor of approximately $26.5 million;
|
|
•
|
Payment of stockholder servicing fees of approximately $5.8 million; and
|
|
•
|
Other business obligations, including, but not limited to, the payment of a portion of cash distributions to the stockholders of approximately $33.8 million and deferred financing cost of approximately $5.7 million.
|
|
For the Month Ended
|
|
Total
Number of
Shares
Redeemed
|
|
Weighted Average
Price Paid
per Share
|
|
Total Number of
Shares Redeemed as
Part of Publicly
Announced Plans or
Programs
|
|
Maximum Number (or
Approximate Dollar Value)
of Shares (or Units) that May
Yet Be Purchased Under the Plans or Programs
|
||||
|
October 31, 2017
(1)
|
|
209,657
|
|
|
$
|
9.27
|
|
|
209,657
|
|
|
(2)
|
|
November 30, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2)
|
|
|
December 31, 2017
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2)
|
|
|
(1)
|
Shares redeemed in the month of October 2017 were pursuant to redemption requests received during the quarter ended September 30, 2017.
|
|
(2)
|
A description of the maximum number of shares that may be purchased under our IPO Share Redemption Program is included in the narrative preceding this table.
|
|
|
|
Year Ended December 31,
|
|
For the Period from February 11, 2014 (Date of Initial Capitalization) through December 31,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
||||||||
|
Operating Data
|
|
|
|
|
|
|
|
|
||||||||
|
Total revenue
|
|
$
|
107,381
|
|
|
$
|
62,812
|
|
|
$
|
25,149
|
|
|
$
|
—
|
|
|
Income (loss) before other income and (expenses)
|
|
$
|
26,107
|
|
|
$
|
4,264
|
|
|
$
|
(11,653
|
)
|
|
$
|
(439
|
)
|
|
Net income (loss)
|
|
$
|
11,119
|
|
|
$
|
(6,107
|
)
|
|
$
|
(16,504
|
)
|
|
$
|
(495
|
)
|
|
Net income (loss) attributable to common stockholders
|
|
$
|
11,116
|
|
|
$
|
(6,104
|
)
|
|
$
|
(17,247
|
)
|
|
$
|
(437
|
)
|
|
Net income (loss) attributable to common stockholders per share, basic and diluted
(1)
|
|
$
|
0.15
|
|
|
$
|
(0.12
|
)
|
|
$
|
(1.19
|
)
|
|
$
|
(0.86
|
)
|
|
Distributions declared per common share
|
|
$
|
0.55
|
|
|
$
|
0.55
|
|
|
$
|
0.55
|
|
|
$
|
0.26
|
|
|
Balance Sheet Data
|
|
|
|
|
|
|
|
|
||||||||
|
Total assets
|
|
$
|
1,179,948
|
|
|
$
|
1,184,475
|
|
|
$
|
536,720
|
|
|
$
|
10,588
|
|
|
Total liabilities
|
|
$
|
584,999
|
|
|
$
|
613,090
|
|
|
$
|
307,213
|
|
|
$
|
1,057
|
|
|
Redeemable common stock
|
|
$
|
32,405
|
|
|
$
|
16,930
|
|
|
$
|
4,566
|
|
|
$
|
51
|
|
|
Total stockholders’ equity
|
|
$
|
562,468
|
|
|
$
|
554,371
|
|
|
$
|
224,844
|
|
|
$
|
9,341
|
|
|
Total equity
|
|
$
|
562,544
|
|
|
$
|
554,455
|
|
|
$
|
224,941
|
|
|
$
|
9,480
|
|
|
Other Data
|
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by (used in) operating activities
|
|
$
|
39,712
|
|
|
$
|
16,444
|
|
|
$
|
(2,935
|
)
|
|
$
|
54
|
|
|
Net cash used in investing activities
|
|
$
|
(87,207
|
)
|
|
$
|
(533,806
|
)
|
|
$
|
(486,148
|
)
|
|
$
|
(2,000
|
)
|
|
Net cash provided by financing activities
|
|
$
|
29,984
|
|
|
$
|
563,313
|
|
|
$
|
500,522
|
|
|
$
|
7,917
|
|
|
(1)
|
Amounts were retroactively adjusted to reflect stock dividends. (See note 2,
Basis of Presentation and Summary of Significant Accounting Policies,
for additional detail).
|
|
|
Year Ended December 31,
|
|
Increase/(Decrease)
|
|
Percentage
Change
|
|||||||||
|
|
2017
|
|
2016
|
|
||||||||||
|
Rental income
|
$
|
38,879
|
|
|
$
|
38,903
|
|
|
$
|
(24
|
)
|
|
0
|
%
|
|
Property expense recoveries
|
9,220
|
|
|
8,633
|
|
|
587
|
|
|
7
|
%
|
|||
|
Asset and property management fees to affiliates
|
4,232
|
|
|
5,578
|
|
|
(1,346
|
)
|
|
(24
|
)%
|
|||
|
Property operating expenses
|
3,520
|
|
|
3,384
|
|
|
136
|
|
|
4
|
%
|
|||
|
Property tax expense
|
5,734
|
|
|
5,420
|
|
|
314
|
|
|
6
|
%
|
|||
|
Depreciation and amortization
|
21,496
|
|
|
21,547
|
|
|
(51
|
)
|
|
0
|
%
|
|||
|
Interest expense
|
4,090
|
|
|
4,090
|
|
|
—
|
|
|
0
|
%
|
|||
|
|
Year Ended December 31,
|
|
Increase/(Decrease)
|
|
Percentage
Change
|
|||||||||
|
|
2017
|
|
2016
|
|
||||||||||
|
Rental income
|
$
|
89,797
|
|
|
$
|
51,403
|
|
|
$
|
38,394
|
|
|
75
|
%
|
|
Property expense recoveries
|
17,584
|
|
|
11,409
|
|
|
6,175
|
|
|
54
|
%
|
|||
|
Asset management fees to affiliates
|
8,027
|
|
|
6,413
|
|
|
1,614
|
|
|
25
|
%
|
|||
|
Property management fees to affiliates
|
1,799
|
|
|
1,052
|
|
|
747
|
|
|
71
|
%
|
|||
|
Advisory fees to affiliates
|
2,550
|
|
|
—
|
|
|
2,550
|
|
|
100
|
%
|
|||
|
Performance distributions to affiliates
|
2,394
|
|
|
—
|
|
|
2,394
|
|
|
100
|
%
|
|||
|
Property operating expense
|
6,724
|
|
|
4,428
|
|
|
2,296
|
|
|
52
|
%
|
|||
|
Property tax expense
|
10,049
|
|
|
7,046
|
|
|
3,003
|
|
|
43
|
%
|
|||
|
Acquisition fees and expenses to non-affiliates
|
—
|
|
|
1,113
|
|
|
(1,113
|
)
|
|
(100
|
)%
|
|||
|
Acquisition fees and expenses to affiliates
|
—
|
|
|
6,176
|
|
|
(6,176
|
)
|
|
(100
|
)%
|
|||
|
General and administrative expenses
|
3,445
|
|
|
2,804
|
|
|
641
|
|
|
23
|
%
|
|||
|
Corporate operating expenses to affiliates
|
2,336
|
|
|
1,622
|
|
|
714
|
|
|
44
|
%
|
|||
|
Depreciation and amortization
|
43,950
|
|
|
27,894
|
|
|
16,056
|
|
|
58
|
%
|
|||
|
Interest expense
|
15,519
|
|
|
10,384
|
|
|
5,135
|
|
|
49
|
%
|
|||
|
|
Year Ended December 31,
|
|
Increase/(Decrease)
|
|
Percentage
Change
|
|||||||||
|
|
2016
|
|
2015
|
|
||||||||||
|
Rental income
|
$
|
51,403
|
|
|
$
|
21,216
|
|
|
$
|
30,187
|
|
|
142
|
%
|
|
Property expense recoveries
|
11,409
|
|
|
3,933
|
|
|
7,476
|
|
|
190
|
%
|
|||
|
Asset management fees to affiliates
|
6,413
|
|
|
2,624
|
|
|
3,789
|
|
|
144
|
%
|
|||
|
Property management fees to affiliates
|
1,052
|
|
|
333
|
|
|
719
|
|
|
216
|
%
|
|||
|
Property operating expense
|
4,428
|
|
|
1,317
|
|
|
3,111
|
|
|
236
|
%
|
|||
|
Property tax expense
|
7,046
|
|
|
2,713
|
|
|
4,333
|
|
|
160
|
%
|
|||
|
Acquisition fees and expenses to non-affiliates
|
1,113
|
|
|
3,058
|
|
|
(1,945
|
)
|
|
(64
|
)%
|
|||
|
Acquisition fees and expenses to affiliates
|
6,176
|
|
|
10,876
|
|
|
(4,700
|
)
|
|
(43
|
)%
|
|||
|
General and administrative expenses
|
2,804
|
|
|
1,883
|
|
|
921
|
|
|
49
|
%
|
|||
|
Corporate operating expenses to affiliates
|
1,622
|
|
|
1,937
|
|
|
(315
|
)
|
|
(16
|
)%
|
|||
|
Depreciation and amortization
|
27,894
|
|
|
12,061
|
|
|
15,833
|
|
|
131
|
%
|
|||
|
Interest expense
|
10,384
|
|
|
4,851
|
|
|
5,533
|
|
|
114
|
%
|
|||
|
•
|
Revenues in excess of cash received, net. Most of our leases provide for periodic minimum rent payment increases throughout the term of the lease. In accordance with GAAP, these contractual periodic minimum rent payment increases during the term of a lease are recorded to rental revenue on a straight-line basis in order to reconcile the difference between accrual and cash basis accounting. As straight-line rent is a GAAP non-cash adjustment and is included in historical earnings, FFO is adjusted for the effect of straight-line rent to arrive at MFFO as a means of determining operating results of our portfolio. In addition, when applicable, in conjunction with certain acquisitions, we may enter into a master escrow or lease agreement with a seller, whereby the seller is obligated to pay us rent pertaining to certain spaces impacted by existing rental abatements. In accordance with GAAP, these proceeds are recorded as an adjustment to the allocation of real estate assets at the time of acquisition, and, accordingly, are not included in revenues, net income, or FFO. This application results in income recognition that can differ significantly from current contract terms. By adjusting for this item, we believe MFFO is reflective of the realized economic impact of our leases (including master agreements) that is useful in assessing the sustainability of our operating performance.
|
|
•
|
Amortization of in-place lease valuation. Acquired in-place leases are valued as above-market or below-market as of the date of acquisition based on the present value of the difference between (a) the contractual amounts to be paid pursuant to the in-place leases and (b) management's estimate of fair market lease rates for the corresponding in-place leases over a period equal to the remaining non-cancelable term of the lease for above-market leases. The above-market and below-market lease values are capitalized as intangible lease assets or liabilities and amortized as an adjustment to rental income over the remaining terms of the respective leases. As amortization of in-place lease valuation is a non-cash adjustment and is included in historical earnings, FFO is adjusted for the effect of the amortization to arrive at MFFO as a means of determining operating results of our portfolio.
|
|
•
|
Acquisition-related costs. We were organized primarily with the purpose of acquiring or investing in income-producing real property in order to generate operational income and cash flow that will allow us to provide regular cash distributions to our stockholders. In the process, we incur non-reimbursable affiliated and non-affiliated acquisition-related costs, which in accordance with GAAP are capitalized and included as part of the relative fair value when the property acquisition meets the definition of asset acquisition or are expensed as incurred and are included in the determination of income (loss) from operations and net income (loss), for property acquisitions accounted for as a business combination. These costs have been funded with cash proceeds from our Primary Offering or included as a component of the amount borrowed to acquire such real estate. If we acquire a property after all offering proceeds from our Primary Offering have been invested, there will not be any offering proceeds to pay the corresponding acquisition-related costs. Accordingly, unless our Advisor determines to waive the payment of any then-outstanding acquisition-related costs otherwise payable to our Advisor, such costs will be paid from additional debt, operational earnings or cash flow, net proceeds from the sale of properties, or ancillary cash flows. In evaluating the performance of our portfolio over time, management employs business models and analyses that differentiate the costs to acquire investments from the investments’ revenues and expenses. Acquisition-related costs may negatively affect our operating results, cash flows from operating activities and cash available to fund distributions during periods in which properties are acquired, as the proceeds to fund these costs would otherwise be invested in other real estate related assets. By excluding acquisition-related costs, MFFO may not provide an accurate indicator of our operating performance during periods in which acquisitions are made. However, it can provide an indication of our on-going ability to generate cash flow from operations and continue as a going concern after we cease to acquire properties on a frequent and regular basis, which can be compared to the MFFO of other non-listed REITs that have completed their acquisition activity and have similar operating characteristics to ours. Management believes that excluding these costs from MFFO provides investors with supplemental performance information that is consistent with the performance models and analysis used by management.
|
|
•
|
Gain or loss from the extinguishment of debt. We use debt as a partial source of capital to acquire properties in our portfolio. As a term of obtaining this debt, we will pay financing costs to the respective lender. Financing costs are
|
|
•
|
Unrealized gains (losses) on derivative instruments. These adjustments include unrealized gains (losses) from mark-to-market adjustments on interest rate swaps and losses due to hedge ineffectiveness. The change in the fair value of interest rate swaps not designated as a hedge and the change in the fair value of the ineffective portion of interest rate swaps are non-cash adjustments recognized directly in earnings and are included in interest expense. We have excluded these adjustments in our calculation of MFFO to more appropriately reflect the economic impact of our interest rate swap agreements.
|
|
•
|
Performance distribution. Our Advisor holds a special limited partner interest in our Operating Partnership that entitles it to receive a special distribution from our operating partnership equal to 12.5% of the total return, subject to a 5.5% hurdle amount and a high water mark, with a catch-up. At the election of the advisor, the performance distribution may be paid in cash or Class I units in our Operating Partnership. We believe that the distribution, to the extent it is paid in cash, is appropriately included as a component of corporate operating expenses to affiliates and therefore included in FFO and MFFO. If, however, the special distribution is paid in Class I units, management believes the distribution would be excluded from MFFO to more appropriately reflect the on-going portfolio performance and our ability to sustain the current distribution level.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net income (loss)
|
|
$
|
11,119
|
|
|
$
|
(6,107
|
)
|
|
$
|
(16,506
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
||||||
|
Depreciation of building and improvements
|
|
20,194
|
|
|
11,630
|
|
|
4,916
|
|
|||
|
Amortization of leasing costs and intangibles
|
|
23,756
|
|
|
16,264
|
|
|
7,145
|
|
|||
|
FFO
|
|
$
|
55,069
|
|
|
$
|
21,787
|
|
|
$
|
(4,445
|
)
|
|
Distributions to redeemable preferred unit holders
|
|
—
|
|
|
—
|
|
|
(398
|
)
|
|||
|
Distributions to noncontrolling interests
|
|
(11
|
)
|
|
(11
|
)
|
|
(11
|
)
|
|||
|
Preferred units redemption charge
|
|
—
|
|
|
—
|
|
|
(375
|
)
|
|||
|
FFO, adjusted for noncontrolling interest distributions
|
|
$
|
55,058
|
|
|
$
|
21,776
|
|
|
$
|
(5,229
|
)
|
|
Reconciliation of FFO to MFFO:
|
|
|
|
|
|
|
||||||
|
Adjusted FFO
|
|
$
|
55,058
|
|
|
$
|
21,776
|
|
|
$
|
(5,229
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
||||||
|
Acquisition fees and expenses to non-affiliates
|
|
—
|
|
|
1,113
|
|
|
3,058
|
|
|||
|
Acquisition fees and expenses to affiliates
|
|
—
|
|
|
6,176
|
|
|
10,876
|
|
|||
|
Revenues in excess of cash received, net
|
|
(10,528
|
)
|
|
(3,699
|
)
|
|
(1,500
|
)
|
|||
|
Amortization of below market rent, net
|
|
(4,573
|
)
|
|
(3,592
|
)
|
|
(1,858
|
)
|
|||
|
Unrealized loss (gain) on derivatives
|
|
83
|
|
|
(155
|
)
|
|
—
|
|
|||
|
Preferred units redemption charge
|
|
—
|
|
|
—
|
|
|
375
|
|
|||
|
Loss on extinguishment of debt - write-off of deferred financing costs
|
|
—
|
|
|
377
|
|
|
—
|
|
|||
|
Performance distribution adjustment
|
|
1,197
|
|
|
—
|
|
|
—
|
|
|||
|
MFFO
|
|
$
|
41,237
|
|
|
$
|
21,996
|
|
|
$
|
5,722
|
|
|
|
|
Class
|
|
|
||||||||||||||||||||||||||||
|
|
|
T
|
|
S
|
|
D
|
|
I
|
|
A
|
|
AA
|
|
AAA
|
|
Total
|
||||||||||||||||
|
Gross proceeds from primary portion of offerings
|
|
$
|
41
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
$
|
2,493
|
|
|
$
|
240,780
|
|
|
$
|
474,858
|
|
|
$
|
8,379
|
|
|
$
|
726,557
|
|
|
Gross proceeds from DRP
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
41
|
|
|
$
|
19,773
|
|
|
$
|
21,828
|
|
|
$
|
312
|
|
|
$
|
41,954
|
|
|
Shares issued in primary portion of offerings
|
|
4,144
|
|
|
264
|
|
|
264
|
|
|
263,200
|
|
|
24,199,760
|
|
|
47,562,870
|
|
|
901,225
|
|
|
72,931,727
|
|
||||||||
|
DRP shares issued
|
|
4
|
|
|
4
|
|
|
4
|
|
|
4,276
|
|
|
2,089,748
|
|
|
2,313,170
|
|
|
33,308
|
|
|
4,440,514
|
|
||||||||
|
Stock distribution shares issued
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
263,641
|
|
|
300,166
|
|
|
4,676
|
|
|
568,483
|
|
||||||||
|
Restricted stock units issued
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,500
|
|
|
25,500
|
|
||||||||
|
Total shares issued prior to redemptions
|
|
4,148
|
|
|
268
|
|
|
268
|
|
|
267,476
|
|
|
26,553,149
|
|
|
50,176,206
|
|
|
964,709
|
|
|
77,966,224
|
|
||||||||
|
|
|
|
|
|
|
|
|
Fair value
(1)
|
|
Current Effective Notional Amount
(2)
|
||||||||||||
|
Derivative Instrument
|
|
Effective Date
|
|
Maturity Date
|
|
Interest Strike Rate
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swap
|
|
4/1/2016
|
|
12/12/2018
|
|
0.74%
|
|
$
|
967
|
|
|
$
|
996
|
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
|
Interest Rate Swap
(3)
|
|
11/1/2017
|
|
7/1/2018
|
|
1.50%
|
|
65
|
|
|
—
|
|
|
100,000
|
|
|
—
|
|
||||
|
Total
|
|
|
|
|
|
|
|
$
|
1,032
|
|
|
$
|
996
|
|
|
$
|
200,000
|
|
|
$
|
100,000
|
|
|
(1)
|
We record all derivative instruments on a gross basis on the consolidated balance sheets, and accordingly, there are no offsetting amounts that net assets against liabilities. As of
December 31, 2017
, our derivatives were in
asset
positions, and as such, the fair value is included in the line item "Other Assets, net" on the consolidated balance sheet.
|
|
(2)
|
Represents the notional amount of our swaps that was effective as of the balance sheet date of
December 31, 2017
and
December 31, 2016
.
|
|
(3)
|
Effective as of November 1, 2017, Griffin Capital Essential Asset Operating Partnership, L.P, an affiliated party novated a $100 million interest rate swap agreement with an expiration date of June 1, 2018 to our Operating Partnership. We paid approximately nine thousand dollars, which approximated fair value.
|
|
|
Payments Due During the Years Ending December 31,
|
||||||||||||||||||
|
|
Total
|
|
2018
|
|
2019-2020
|
|
2021-2022
|
|
Thereafter
|
||||||||||
|
Outstanding debt obligations
(1) (2)
|
$
|
484,728
|
|
|
$
|
—
|
|
|
$
|
357,758
|
|
|
$
|
4,449
|
|
|
$
|
122,521
|
|
|
Interest on outstanding debt obligations
(3)
|
65,177
|
|
|
16,097
|
|
|
23,901
|
|
|
10,364
|
|
|
14,815
|
|
|||||
|
Interest rate swaps
|
79
|
|
|
79
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total
|
$
|
549,984
|
|
|
$
|
16,176
|
|
|
$
|
381,659
|
|
|
$
|
14,813
|
|
|
$
|
137,336
|
|
|
(1)
|
Amount relates to principal payments for the outstanding balance on the Revolving Credit Facility and AIG Loan at
December 31, 2017
. The Revolving Credit Facility is due on December 12, 2019, assuming the one-year extension is exercised.
|
|
(2)
|
Deferred financing costs are excluded from total contractual obligations above.
|
|
(3)
|
Projected interest payments are based on the outstanding principal amounts under the Revolving Credit Facility and AIG Loan at
December 31, 2017
. Projected interest payments are based on the interest rate in effect at
December 31, 2017
.
|
|
•
|
$494.6 million
decrease
in cash used to acquire properties for the year ended
December 31, 2017
compared to the same period in 2016; offset by
|
|
•
|
$8.5 million
used
in real estate acquisition deposits; and
|
|
•
|
$38.9 million
used to fund tenant improvements.
|
|
•
|
$225.6 million
decrease
in cash provided from borrowings from the Revolving Credit Facility;
|
|
•
|
$
352.5 million
decrease
in cash provided by the issuance of common stock, net of discounts and offering costs due to the closing of the primary portion of our IPO during the first quarter of 2017; and
|
|
•
|
$
11.8 million
increase
in cash used for payments of distributions and repurchases of common stock due to an increase in number of shareholders; offset by
|
|
•
|
$
55.0 million
decrease
in principal repayments of the Revolving Credit Facility.
|
|
•
|
the amount of time required for us to invest the funds received in our public offerings;
|
|
•
|
our operating and interest expenses;
|
|
•
|
the amount of distributions or dividends received by us from our indirect real estate investments, if applicable;
|
|
•
|
our ability to keep our properties occupied;
|
|
•
|
our ability to maintain or increase rental rates;
|
|
•
|
tenant improvements, capital expenditures and reserves for such expenditures;
|
|
•
|
the issuance of additional shares; and
|
|
•
|
financings and refinancings.
|
|
|
Year Ended December 31, 2017
|
|
|
|
Year Ended December 31, 2016
|
|
|
||||||
|
Distributions paid in cash — noncontrolling interests
|
$
|
11
|
|
|
|
|
$
|
11
|
|
|
|
||
|
Distributions paid in cash — common stockholders
|
19,232
|
|
|
|
|
11,541
|
|
|
|
||||
|
Distributions of DRP
|
22,208
|
|
|
|
|
15,158
|
|
|
|
||||
|
Total distributions
|
$
|
41,451
|
|
(1)
|
|
|
$
|
26,710
|
|
|
|
||
|
Source of distributions
(2)
|
|
|
|
|
|
|
|
||||||
|
Cash flows provided by operations
|
$
|
19,243
|
|
|
46
|
%
|
|
$
|
11,301
|
|
|
42
|
%
|
|
Offering proceeds from issuance of common stock
|
—
|
|
|
0
|
%
|
|
251
|
|
|
1
|
%
|
||
|
Offering proceeds from issuance of common stock pursuant to the DRP
|
22,208
|
|
|
54
|
%
|
|
15,158
|
|
|
57
|
%
|
||
|
Total sources
|
$
|
41,451
|
|
(3)
|
100
|
%
|
|
$
|
26,710
|
|
|
100
|
%
|
|
(1)
|
Distributions are paid on a monthly basis in arrears. Distributions for all record dates of a given month are paid on or about the first business day of the following month. Total distributions declared but not paid as of
December 31, 2017
were approximately
$1.7 million
for common stockholders and noncontrolling interests.
|
|
(2)
|
Percentages were calculated by dividing the respective source amount by the total sources of distributions.
|
|
(3)
|
Allocation of total sources are calculated on a quarterly basis.
|
|
Name
|
Age
|
Position(s)
|
Period with Company
|
|
Kevin A. Shields
|
59
|
Chairman of the Board of Directors and Chief Executive Officer
|
11/2013 - present
|
|
Michael J. Escalante
|
57
|
Director and President
|
11/2013 - present
|
|
Javier F. Bitar
|
56
|
Chief Financial Officer and Treasurer
|
6/2016 - present
|
|
David C. Rupert
|
61
|
Executive Vice President
|
11/2013 - present
|
|
Mary P. Higgins
|
58
|
Vice President and General Counsel
|
11/2013 - present
|
|
Howard S. Hirsch
|
52
|
Vice President and Secretary
|
6/2014 - present
|
|
Don G. Pescara
|
54
|
Vice President - Acquisitions
|
11/2013 - present
|
|
Julie A. Treinen
|
58
|
Vice President - Asset Management
|
11/2013 - present
|
|
Samuel Tang
|
57
|
Independent Director
|
2/2015 - present
|
|
J. Grayson Sanders
|
77
|
Independent Director
|
3/2016 - present
|
|
Kathleen S. Briscoe
|
58
|
Independent Director
|
3/2016 - present
|
|
•
|
Kevin A. Shields, Chief Executive Officer;
|
|
•
|
Javier F. Bitar, Chief Financial Officer;
|
|
•
|
Michael J. Escalante, President;
|
|
•
|
David C. Rupert, Executive Vice President; and
|
|
•
|
Howard S. Hirsch, Vice President and Secretary.
|
|
Name
|
|
Fees Earned or Paid in Cash
|
|
Stock Awards
|
|
Option Awards
|
|
Non-Equity Incentive Plan Compensation
|
|
Change in Pension Value and Nonqualified Deferred Compensation Earnings
|
|
All other Compensation
|
|
Total
|
||||||||||||||
|
Kevin A. Shields
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Michael J. Escalante
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Samuel Tang
|
|
60,500
|
|
|
112,090
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
172,590
|
|
|||||||
|
J. Grayson Sanders
|
|
58,000
|
|
|
112,090
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
170,090
|
|
|||||||
|
Kathleen S. Briscoe
|
|
60,000
|
|
|
112,090
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
172,090
|
|
|||||||
|
Total
|
|
$
|
178,500
|
|
|
$
|
336,270
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
514,770
|
|
|
|
Common Stock Beneficially Owned
(2)
|
||||
|
Name and Address of Beneficial Owner
(1)
|
Number of Shares of Common Stock
|
|
Percent of Class
|
||
|
Kevin A. Shields, Chairman of the Board of Directors and Chief Executive Officer
|
|
542,520
|
|
(3)
|
*
|
|
Michael J. Escalante, Director and President
|
|
—
|
|
|
—
|
|
Javier F. Bitar, Chief Financial Officer and Treasurer
|
|
—
|
|
|
—
|
|
David C. Rupert, Executive Vice President
|
|
—
|
|
|
—
|
|
Howard S. Hirsch, Vice President and Secretary
|
|
—
|
|
|
—
|
|
Samuel Tang, independent director
|
|
8,521
|
|
(4)
|
*
|
|
J. Grayson Sanders, independent director
|
|
8,521
|
|
(4)
|
*
|
|
Kathleen S. Briscoe, independent director
|
|
8,521
|
|
(4)
|
*
|
|
All directors and current executive officers as a group (11 persons)
|
|
568,084
|
|
(3)
|
*
|
|
(1)
|
The address of each beneficial owner listed is Griffin Capital Plaza, 1520 E. Grand Avenue, El Segundo, California 90245.
|
|
(2)
|
Beneficial ownership is determined in accordance with SEC rules and generally includes voting or investment power with respect to securities and shares issuable pursuant to options, warrants and similar rights held by the respective person or group that may be exercised within 60 days following February 28, 2018. Except as otherwise indicated by footnote, and subject to community property laws where applicable, the persons named in the table above have sole voting and investment power with respect to all shares of common stock shown as beneficially owned by them.
|
|
(3)
|
Consists of shares owned by our Advisor and Griffin Capital Vertical Partners, L.P., both of which are indirectly owned and/or controlled by Mr. Shields.
|
|
(4)
|
Each independent director was awarded 5,000 shares of restricted stock on January 18, 2017, which are fully vested and 7,000 shares of restricted stock on June 14, 2017, 3,500 shares of which are fully vested with the remaining 3,500 shares vesting on June 14, 2018, subject to the continued service of such independent director.
|
|
Plan Category
|
Number of Securities to
be Issued Upon Exercise
of Outstanding Options,
Warrants and Rights
|
|
Weighted Average
Exercise Price of
Outstanding Options,
Warrants and Rights
|
|
Number of Securities
Remaining for Future
Issuance Under Equity
Compensation Plans
(1)
|
|||
|
Equity Compensation Plans Approved by Security Holders
|
—
|
|
|
—
|
|
|
7,717,528
|
|
|
Equity Compensation Plans Not Approved by Security Holders
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
—
|
|
|
—
|
|
|
7,717,528
|
|
|
(1)
|
The total number of shares of our common stock (or common stock equivalents) reserved for issuance under the Plan is equal to 10% of our outstanding shares of stock at any time, but not to exceed 10,000,000 shares in the aggregate. As of
December 31, 2017
, we had
77,175,283
outstanding shares of common stock, including shares issued pursuant to the DRP and our stock distributions.
|
|
•
|
find, evaluate, present and recommend to us investment opportunities consistent with our investment policies and objectives;
|
|
•
|
serve as our investment and financial advisor and provide research and economic and statistical data in connection with our assets and our investment policies;
|
|
•
|
perform due diligence and prepare and obtain reports regarding prospective investments;
|
|
•
|
provide supporting documentation and recommendations necessary for the board of directors to evaluate proposed investments;
|
|
•
|
acquire properties and make investments on our behalf in compliance with our investment objectives and policies;
|
|
•
|
structure and negotiate the terms and conditions of our real estate acquisitions, sales or joint ventures;
|
|
•
|
monitor applicable markets, obtain reports and evaluate the performance and value of our investments;
|
|
•
|
implement and coordinate the processes with respect to the calculation of NAV and obtain appraisals performed by independent third-party appraisal firms concerning the value of properties;
|
|
•
|
supervise our independent valuation firm and monitor its valuation process to ensure that it complies with our valuation procedures;
|
|
•
|
review and analyze each property’s operating and capital budget;
|
|
•
|
arrange, structure and negotiate financing and refinancing of properties;
|
|
•
|
perform all operational functions for the maintenance and administration of our assets, including the servicing of mortgages;
|
|
•
|
consult with our officers and board of directors and assist the board of directors in formulating and implementing our financial policies, operational planning services and portfolio management functions;
|
|
•
|
prepare and review on our behalf, with the participation of one designated principal executive officer and principal financial officer, all reports and returns required by the SEC, IRS and other state or federal governmental agencies;
|
|
•
|
provide the daily management and perform and supervise the various administrative functions reasonably necessary for our management and operations; and
|
|
•
|
investigate, select, and, on our behalf, engage and conduct business with such third parties as our Advisor deems necessary to the proper performance of its obligations under the Advisory Agreement.
|
|
|
2017
|
|
2016
|
||||
|
Audit Fees
|
$
|
446,679
|
|
|
$
|
661,605
|
|
|
Audit-Related Fees
|
—
|
|
|
—
|
|
||
|
Tax Fees
|
113,744
|
|
|
82,614
|
|
||
|
All Other Fees
|
1,250
|
|
|
1,250
|
|
||
|
Total
|
$
|
561,673
|
|
|
$
|
745,469
|
|
|
Exhibit No.
|
|
Description
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Exhibit No.
|
|
Description
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Exhibit No.
|
|
Description
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
101*
|
|
The following Griffin Capital Essential Asset REIT II, Inc. financial information for the period ended December 31, 2017 formatted in XBRL: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive Income (Loss) (iv) Consolidated Statements of Equity, (v) Consolidated Statements of Cash Flows and (vi) Notes to Consolidated Financial Statements.
|
|
*
|
Filed herewith.
|
|
|
**
|
Furnished herewith.
|
|
|
+
|
Management contract, compensatory plan or arrangement filed in response to Item 15(a)(3) of Instructions to Form 10-K.
|
|
|
|
|
|
|
|
|
GRIFFIN CAPITAL ESSENTIAL ASSET REIT II, INC.
|
||
|
|
|
|
|
|
|
By:
|
|
/s/ Kevin A. Shields
|
|
|
|
|
Kevin A. Shields
|
|
|
|
|
Chief Executive Officer and Chairman
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
||
|
/s/ Kevin A. Shields
|
|
Chief Executive Officer and Chairman (Principal Executive Officer)
|
|
March 9, 2018
|
|
Kevin A. Shields
|
||||
|
|
|
|
||
|
/s/ Javier F. Bitar
|
|
Chief Financial Officer and Treasurer (Principal Financial Officer)
|
|
March 9, 2018
|
|
Javier F. Bitar
|
||||
|
|
|
|
||
|
/s/ Michael J. Escalante
|
|
Director and President
|
|
March 9, 2018
|
|
Michael J. Escalante
|
||||
|
|
|
|
|
|
|
/s/ J. Grayson Sanders
|
|
Independent Director
|
|
March 9, 2018
|
|
J. Grayson Sanders
|
||||
|
|
|
|
||
|
/s/ Kathleen S. Briscoe
|
|
Independent Director
|
|
March 9, 2018
|
|
Kathleen S. Briscoe
|
||||
|
|
|
|
|
|
|
/s/ Samuel Tang
|
|
Independent Director
|
|
March 9, 2018
|
|
Samuel Tang
|
||||
|
Consolidated Financial Statements
|
|
|
Financial Statement Schedule
|
|
|
|
December 31, 2017
|
|
|
December 31, 2016
|
|
||
|
ASSETS
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
33,164
|
|
|
$
|
49,340
|
|
|
Restricted cash
|
12,886
|
|
|
14,221
|
|
||
|
Real estate:
|
|
|
|
||||
|
Land
|
122,482
|
|
|
117,569
|
|
||
|
Building
|
815,721
|
|
|
787,999
|
|
||
|
Tenant origination and absorption cost
|
240,364
|
|
|
227,407
|
|
||
|
Construction in progress
|
299
|
|
|
80
|
|
||
|
Total real estate
|
1,178,866
|
|
|
1,133,055
|
|
||
|
Less: accumulated depreciation and amortization
|
(83,905
|
)
|
|
(39,955
|
)
|
||
|
Total real estate, net
|
1,094,961
|
|
|
1,093,100
|
|
||
|
Intangible assets, net
|
3,294
|
|
|
3,528
|
|
||
|
Due from affiliates
|
686
|
|
|
—
|
|
||
|
Deferred rent
|
22,733
|
|
|
5,424
|
|
||
|
Other assets, net
|
12,224
|
|
|
18,862
|
|
||
|
Total assets
|
$
|
1,179,948
|
|
|
$
|
1,184,475
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Debt:
|
|
|
|
||||
|
Revolving Credit Facility
|
$
|
355,561
|
|
|
$
|
330,272
|
|
|
AIG Loan
|
126,287
|
|
|
126,200
|
|
||
|
Total debt
|
481,848
|
|
|
456,472
|
|
||
|
Restricted reserves
|
13,368
|
|
|
55,797
|
|
||
|
Accrued expenses and other liabilities
|
19,903
|
|
|
21,527
|
|
||
|
Distributions payable
|
1,689
|
|
|
1,494
|
|
||
|
Due to affiliates
|
16,896
|
|
|
22,481
|
|
||
|
Below market leases, net
|
51,295
|
|
|
55,319
|
|
||
|
Total liabilities
|
584,999
|
|
|
613,090
|
|
||
|
Commitments and contingencies (Note 11)
|
|
|
|
|
|||
|
Common stock subject to redemption
|
32,405
|
|
|
16,930
|
|
||
|
Stockholders' equity:
|
|
|
|
||||
|
Common Stock, $0.001 par value - Authorized: 800,000,000 and 700,000,000 shares as of December 31, 2017 and December 31, 2016, respectively;77,175,283 and 70,939,647 shares outstanding in aggregate, as of December 31, 2017 and December 31, 2016, respectively
(1)
|
76
|
|
|
71
|
|
||
|
Additional paid-in capital
|
656,705
|
|
|
615,653
|
|
||
|
Cumulative distributions
|
(82,590
|
)
|
|
(38,406
|
)
|
||
|
Accumulated deficit
|
(12,672
|
)
|
|
(23,788
|
)
|
||
|
Accumulated other comprehensive income
|
949
|
|
|
841
|
|
||
|
Total stockholders' equity
|
562,468
|
|
|
554,371
|
|
||
|
Noncontrolling interests
|
76
|
|
|
84
|
|
||
|
Total equity
|
562,544
|
|
|
554,455
|
|
||
|
Total liabilities and equity
|
$
|
1,179,948
|
|
|
$
|
1,184,475
|
|
|
(1)
|
See Note 8,
Equity
, for the number of shares outstanding of each class of common stock as of
December 31, 2017
and
December 31, 2016
.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Revenue:
|
|
|
|
|
|
||||||
|
Rental income
|
$
|
89,797
|
|
|
$
|
51,403
|
|
|
$
|
21,216
|
|
|
Property expense recovery
|
17,584
|
|
|
11,409
|
|
|
3,933
|
|
|||
|
Total revenue
|
107,381
|
|
|
62,812
|
|
|
25,149
|
|
|||
|
Expenses:
|
|
|
|
|
|
||||||
|
Asset management fees to affiliates
|
8,027
|
|
|
6,413
|
|
|
2,624
|
|
|||
|
Property management fees to affiliates
|
1,799
|
|
|
1,052
|
|
|
333
|
|
|||
|
Advisory fees to affiliates
|
2,550
|
|
|
—
|
|
|
—
|
|
|||
|
Property operating
|
6,724
|
|
|
4,428
|
|
|
1,317
|
|
|||
|
Property tax
|
10,049
|
|
|
7,046
|
|
|
2,713
|
|
|||
|
Acquisition fees and expenses to non-affiliates
|
—
|
|
|
1,113
|
|
|
3,058
|
|
|||
|
Performance distribution to affiliates
|
2,394
|
|
|
—
|
|
|
—
|
|
|||
|
Acquisition fees and expenses to affiliates
|
—
|
|
|
6,176
|
|
|
10,876
|
|
|||
|
General and administrative
|
3,445
|
|
|
2,804
|
|
|
1,883
|
|
|||
|
Corporate operating expenses to affiliates
|
2,336
|
|
|
1,622
|
|
|
1,937
|
|
|||
|
Depreciation and amortization
|
43,950
|
|
|
27,894
|
|
|
12,061
|
|
|||
|
Total expenses
|
81,274
|
|
|
58,548
|
|
|
36,802
|
|
|||
|
Income (loss) before other income and (expenses)
|
26,107
|
|
|
4,264
|
|
|
(11,653
|
)
|
|||
|
Interest expense
|
(15,519
|
)
|
|
(10,384
|
)
|
|
(4,851
|
)
|
|||
|
Other income, net
|
531
|
|
|
13
|
|
|
—
|
|
|||
|
Net income (loss)
|
11,119
|
|
|
(6,107
|
)
|
|
(16,504
|
)
|
|||
|
Distributions to redeemable preferred unit holders
|
—
|
|
|
—
|
|
|
(398
|
)
|
|||
|
Preferred units redemption premium
|
—
|
|
|
—
|
|
|
(375
|
)
|
|||
|
Less: Net (income) loss attributable to noncontrolling interests
|
(3
|
)
|
|
3
|
|
|
30
|
|
|||
|
Net income (loss) attributable to common stockholders
|
$
|
11,116
|
|
|
$
|
(6,104
|
)
|
|
$
|
(17,247
|
)
|
|
Net income (loss) attributable to common stockholders per share, basic and diluted
|
$
|
0.15
|
|
|
$
|
(0.12
|
)
|
|
$
|
(1.19
|
)
|
|
Weighted average number of common shares outstanding, basic and diluted
|
75,799,415
|
|
|
50,712,589
|
|
|
14,479,960
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net income (loss)
|
$
|
11,119
|
|
|
$
|
(6,107
|
)
|
|
$
|
(16,504
|
)
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
||||||
|
Change in fair value of swap agreement
|
108
|
|
|
841
|
|
|
—
|
|
|||
|
Total comprehensive income (loss)
|
11,227
|
|
|
(5,266
|
)
|
|
(16,504
|
)
|
|||
|
Distributions to redeemable preferred unit holders
|
—
|
|
|
—
|
|
|
(398
|
)
|
|||
|
Preferred units redemption premium
|
—
|
|
|
—
|
|
|
(375
|
)
|
|||
|
Less: comprehensive (income) loss attributable to noncontrolling interests
|
(3
|
)
|
|
3
|
|
|
30
|
|
|||
|
Comprehensive income (loss) attributable to common stockholders
|
$
|
11,224
|
|
|
$
|
(5,263
|
)
|
|
$
|
(17,247
|
)
|
|
|
Common Stock
|
|
Additional
Paid-In Capital |
|
Cumulative
Distributions |
|
Accumulated
Deficit |
|
Accumulated Other Comprehensive Income
|
|
Total
Stockholders’ Equity |
|
Non-
controlling Interests |
|
Total
Equity |
|||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
||||||||||||||||||||||||||||||
|
Balance December 31, 2014
|
1,133,773
|
|
|
$
|
11
|
|
|
$
|
9,838
|
|
|
$
|
(72
|
)
|
|
$
|
(437
|
)
|
|
$
|
—
|
|
|
$
|
9,340
|
|
|
$
|
139
|
|
|
$
|
9,479
|
|
|
Gross proceeds from issuance of common stock
|
26,897,208
|
|
|
16
|
|
|
268,957
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
268,973
|
|
|
—
|
|
|
268,973
|
|
||||||||
|
Discount on issuance of common stock
|
—
|
|
|
—
|
|
|
(997
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(997
|
)
|
|
—
|
|
|
(997
|
)
|
||||||||
|
Offering costs including dealer manager fees to affiliates
|
—
|
|
|
—
|
|
|
(27,514
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27,514
|
)
|
|
—
|
|
|
(27,514
|
)
|
||||||||
|
Distributions to common stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,173
|
)
|
|
—
|
|
|
—
|
|
|
(3,173
|
)
|
|
—
|
|
|
(3,173
|
)
|
||||||||
|
Issuance of shares for distribution reinvestment plan
|
477,638
|
|
|
2
|
|
|
4,535
|
|
|
(4,537
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Additions to common stock subject to redemption
|
—
|
|
|
—
|
|
|
(4,538
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,538
|
)
|
|
—
|
|
|
(4,538
|
)
|
||||||||
|
Issuance of stock dividend
|
47,551
|
|
|
—
|
|
|
476
|
|
|
(476
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Additions to noncontrolling interests subject to redemption
|
—
|
|
|
—
|
|
|
—
|
|
|
(375
|
)
|
|
—
|
|
|
—
|
|
|
(375
|
)
|
|
—
|
|
|
(375
|
)
|
||||||||
|
Distributions for noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
375
|
|
|
—
|
|
|
—
|
|
|
375
|
|
|
(11
|
)
|
|
364
|
|
||||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,247
|
)
|
|
—
|
|
|
(17,247
|
)
|
|
(30
|
)
|
|
(17,277
|
)
|
||||||||
|
Balance December 31, 2015
|
28,556,170
|
|
|
$
|
29
|
|
|
$
|
250,757
|
|
|
$
|
(8,258
|
)
|
|
$
|
(17,684
|
)
|
|
$
|
—
|
|
|
$
|
224,844
|
|
|
$
|
98
|
|
|
$
|
224,942
|
|
|
Gross proceeds from issuance of common stock
|
40,700,406
|
|
|
$
|
40
|
|
|
$
|
406,423
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
406,463
|
|
|
$
|
—
|
|
|
$
|
406,463
|
|
|
Discount on issuance of common stock
|
—
|
|
|
—
|
|
|
(696
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(696
|
)
|
|
—
|
|
|
(696
|
)
|
||||||||
|
Offering costs including dealer manager fees to affiliates
|
—
|
|
|
—
|
|
|
(43,340
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43,340
|
)
|
|
—
|
|
|
(43,340
|
)
|
||||||||
|
Distributions to common stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,479
|
)
|
|
—
|
|
|
—
|
|
|
(12,479
|
)
|
|
—
|
|
|
(12,479
|
)
|
||||||||
|
Issuance of shares for distribution reinvestment plan
|
1,599,355
|
|
|
2
|
|
|
15,157
|
|
|
(15,159
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Repurchase of common stock
|
(167,442
|
)
|
|
—
|
|
|
(1,627
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,627
|
)
|
|
—
|
|
|
(1,627
|
)
|
||||||||
|
Additions to common stock subject to redemption
|
—
|
|
|
—
|
|
|
(13,531
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,531
|
)
|
|
—
|
|
|
(13,531
|
)
|
||||||||
|
Issuance of stock dividends
|
251,158
|
|
|
—
|
|
|
2,510
|
|
|
(2,510
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
(11
|
)
|
||||||||
|
Net loss
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,104
|
)
|
|
—
|
|
|
(6,104
|
)
|
|
(3
|
)
|
|
(6,107
|
)
|
|||||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
841
|
|
|
841
|
|
|
—
|
|
|
841
|
|
||||||||
|
Balance December 31, 2016
|
70,939,647
|
|
|
$
|
71
|
|
|
$
|
615,653
|
|
|
$
|
(38,406
|
)
|
|
$
|
(23,788
|
)
|
|
$
|
841
|
|
|
$
|
554,371
|
|
|
$
|
84
|
|
|
$
|
554,455
|
|
|
Gross proceeds from issuance of common stock
|
4,205,673
|
|
|
4
|
|
|
41,822
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,826
|
|
|
—
|
|
|
41,826
|
|
||||||||
|
Discount on issuance of common stock
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16
|
)
|
|
—
|
|
|
(16
|
)
|
||||||||
|
Stock-based compensation
|
25,500
|
|
|
—
|
|
|
292
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
292
|
|
|
—
|
|
|
292
|
|
||||||||
|
Offering costs including dealer manager fees and stockholder servicing fees to affiliates
|
—
|
|
|
—
|
|
|
(3,593
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,593
|
)
|
|
—
|
|
|
(3,593
|
)
|
||||||||
|
Distributions to common stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,427
|
)
|
|
—
|
|
|
—
|
|
|
(19,427
|
)
|
|
—
|
|
|
(19,427
|
)
|
||||||||
|
Issuance of shares for distribution reinvestment plan
|
2,358,188
|
|
|
2
|
|
|
22,206
|
|
|
(22,208
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Repurchase of common stock
|
(623,499
|
)
|
|
(1
|
)
|
|
(5,741
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,742
|
)
|
|
—
|
|
|
(5,742
|
)
|
||||||||
|
Additions to common stock subject to redemption
|
—
|
|
|
—
|
|
|
(16,467
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,467
|
)
|
|
—
|
|
|
(16,467
|
)
|
||||||||
|
Issuance of stock dividends
|
269,774
|
|
|
—
|
|
|
2,549
|
|
|
(2,549
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
|
(11
|
)
|
||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,116
|
|
|
—
|
|
|
11,116
|
|
|
3
|
|
|
11,119
|
|
||||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
108
|
|
|
108
|
|
|
—
|
|
|
108
|
|
||||||||
|
Balance December 31, 2017
|
77,175,283
|
|
|
$
|
76
|
|
|
$
|
656,705
|
|
|
$
|
(82,590
|
)
|
|
$
|
(12,672
|
)
|
|
$
|
949
|
|
|
$
|
562,468
|
|
|
$
|
76
|
|
|
$
|
562,544
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Net income (loss)
|
$
|
11,119
|
|
|
$
|
(6,107
|
)
|
|
$
|
(16,504
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
|
Depreciation of building and improvements
|
20,194
|
|
|
11,630
|
|
|
4,916
|
|
|||
|
Amortization of tenant origination and absorption costs
|
23,756
|
|
|
16,264
|
|
|
7,145
|
|
|||
|
Amortization of above and below market leases
|
(4,573
|
)
|
|
(3,592
|
)
|
|
(1,858
|
)
|
|||
|
Amortization of deferred financing costs
|
1,106
|
|
|
1,196
|
|
|
514
|
|
|||
|
Deferred rent
|
(17,308
|
)
|
|
(3,924
|
)
|
|
(1,500
|
)
|
|||
|
Stock based compensation
|
292
|
|
|
—
|
|
|
—
|
|
|||
|
Unrealized loss (gain) on interest rate swap
|
83
|
|
|
(155
|
)
|
|
—
|
|
|||
|
Change in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Other assets, net
|
4,590
|
|
|
(1,040
|
)
|
|
(2,065
|
)
|
|||
|
Accrued expenses and other liabilities, net
|
(2,615
|
)
|
|
3,094
|
|
|
6,271
|
|
|||
|
Due to affiliates, net
|
3,068
|
|
|
(922
|
)
|
|
146
|
|
|||
|
Net cash provided by (used in) operating activities
|
39,712
|
|
|
16,444
|
|
|
(2,935
|
)
|
|||
|
Investing Activities:
|
|
|
|
|
|
||||||
|
Acquisition of properties, net
|
(44,234
|
)
|
|
(538,845
|
)
|
|
(479,198
|
)
|
|||
|
Restricted reserves
|
(42,430
|
)
|
|
(3,541
|
)
|
|
—
|
|
|||
|
Improvements to real estate
|
(21
|
)
|
|
(40
|
)
|
|
—
|
|
|||
|
Payments for construction in progress
|
(772
|
)
|
|
(80
|
)
|
|
—
|
|
|||
|
Real estate acquisition deposits
|
250
|
|
|
8,700
|
|
|
(6,950
|
)
|
|||
|
Net cash used in investing activities
|
(87,207
|
)
|
|
(533,806
|
)
|
|
(486,148
|
)
|
|||
|
Financing Activities:
|
|
|
|
|
|
||||||
|
Proceeds from borrowings - Credit Facility
|
24,300
|
|
|
249,900
|
|
|
286,050
|
|
|||
|
Proceeds from borrowings - AIG Loan
|
—
|
|
|
—
|
|
|
126,970
|
|
|||
|
Principal payoff of indebtedness - Credit Facility
|
—
|
|
|
(55,000
|
)
|
|
(147,492
|
)
|
|||
|
Deferred financing costs
|
(30
|
)
|
|
(1,578
|
)
|
|
(2,186
|
)
|
|||
|
Issuance of common stock, net of offering costs
|
30,699
|
|
|
383,170
|
|
|
240,596
|
|
|||
|
Issuance of preferred units subject to redemption
|
—
|
|
|
—
|
|
|
73,260
|
|
|||
|
Redemption of preferred units
|
—
|
|
|
—
|
|
|
(73,260
|
)
|
|||
|
Repurchase of common stock
|
(5,742
|
)
|
|
(1,627
|
)
|
|
—
|
|
|||
|
Distributions paid to common stockholders
|
(19,232
|
)
|
|
(11,541
|
)
|
|
(2,632
|
)
|
|||
|
Distributions paid to noncontrolling interests
|
(11
|
)
|
|
(11
|
)
|
|
(11
|
)
|
|||
|
Distributions paid to preferred units subject to redemption
|
—
|
|
|
—
|
|
|
(398
|
)
|
|||
|
Preferred offering costs
|
—
|
|
|
—
|
|
|
(375
|
)
|
|||
|
Net cash provided by financing activities
|
29,984
|
|
|
563,313
|
|
|
500,522
|
|
|||
|
Net (decrease) increase in cash, cash equivalents and restricted cash
|
(17,511
|
)
|
|
45,951
|
|
|
11,439
|
|
|||
|
Cash, cash equivalents and restricted cash at the beginning of the period
|
63,561
|
|
|
17,610
|
|
|
6,171
|
|
|||
|
Cash, cash equivalents and restricted cash at the end of the period
|
$
|
46,050
|
|
|
$
|
63,561
|
|
|
$
|
17,610
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
|
|
||||||
|
Cash paid for interest
|
$
|
13,116
|
|
|
$
|
9,228
|
|
|
$
|
2,616
|
|
|
Supplemental disclosures of non-cash investing and financing transactions:
|
|
|
|
|
|
||||||
|
Increase in fair value swap agreement
|
$
|
108
|
|
|
$
|
841
|
|
|
$
|
—
|
|
|
Increase in Stock Servicing Fee Payable
|
$
|
660
|
|
|
$
|
17,449
|
|
|
$
|
25
|
|
|
Increase in distributions payable to common stockholders
|
$
|
195
|
|
|
$
|
938
|
|
|
$
|
541
|
|
|
Common stock issued pursuant to the distribution reinvestment plan
|
$
|
22,208
|
|
|
$
|
15,158
|
|
|
$
|
4,515
|
|
|
Buildings
|
|
40 years
|
|
Building Improvements
|
|
5-20 years
|
|
Land Improvements
|
|
15-25 years
|
|
Tenant Improvements
|
|
Shorter of estimated useful life or remaining contractual lease term
|
|
Tenant Origination and Absorption Cost
|
|
Remaining contractual lease term
|
|
In-place Lease Valuation
|
|
Remaining contractual lease term with consideration as to below-market extension options for below-market leases
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Paid to Advisor
|
|
|
|||||||||
|
Property
|
|
Location
|
|
Tenant/Major Lessee
|
|
Acquisition Date
|
|
Purchase Price
|
|
Approx. Square Feet
|
|
Acquisition Fees and Reimbursable Expenses
(1)
|
|
Contingent Advisor Payment
(2)
|
|
Year of Lease Expiration
|
|||||||
|
Allstate
|
|
Lone Tree, CO
|
|
Allstate Insurance Company
|
|
1/31/2017
|
|
$
|
14,750
|
|
(3)
|
70,300
|
|
|
$
|
402
|
|
|
$
|
273
|
|
|
2026
|
|
MISO
|
|
Carmel, IN
|
|
Midcontinent Independent System Operator, Inc.
|
|
5/15/2017
|
|
$
|
28,600
|
|
|
133,400
|
|
|
$
|
696
|
|
|
$
|
529
|
|
|
2028
|
|
(1)
|
Under the Original Advisory Agreement, the fee consisted of a
2.0%
base acquisition fee and acquisition expense reimbursement for actual acquisition expenses incurred, estimated to be approximately
1.0%
of acquisition value.
|
|
(2)
|
Under the Original Advisory Agreement, the Advisor was entitled to receive an acquisition fee in an amount up to
3.85%
of the contract purchase price for each property the Company acquired. The acquisition fee consisted of a
2.0%
base acquisition fee and up to an additional
1.85%
contingent advisor payment (the "Contingent Advisor Payment"); provided, however, that
$5.0 million
of amounts advanced by the Advisor for dealer manager fees and organizational and offering expenses (the "Contingent Advisor Payment Holdback") would be retained by the Company until the later of (a) the termination of the IPO, including any follow-on offerings where the Advisor provides up-front funding of offering fees, or (b) July 31, 2017, at which time such amount would be paid to the Advisor. On July 31, 2017, the Company paid to the Advisor the Contingent Advisor Payment Holdback of
$5.0 million
, which consisted of amounts previously advanced by the Advisor for dealer manager fees and organizational and offering expenses.
|
|
(3)
|
The purchase price for the Allstate property was
$14.8 million
, plus closing costs, less a credit in the amount of
$0.4 million
applied at closing.
|
|
Property
(1)
|
|
Land
|
|
Building and Improvements
|
|
Tenant Origination and Absorption Cost
|
|
In-Place Lease Valuation Above Market
|
|
In-Place Lease Valuation (Below) Market
|
|
Total
|
|
||||||||||||
|
Allstate
|
|
$
|
1,808
|
|
|
$
|
9,071
|
|
|
$
|
5,019
|
|
|
$
|
—
|
|
|
$
|
(1,001
|
)
|
|
$
|
14,897
|
|
|
|
MISO
|
|
$
|
3,104
|
|
|
$
|
18,077
|
|
|
$
|
7,937
|
|
|
$
|
218
|
|
|
$
|
—
|
|
|
$
|
29,336
|
|
|
|
(1)
|
The Company evaluated the transactions above under the clarified framework for determining whether an integrated set of assets and activities meets the definition of a business, pursuant to ASU No. 2017-01,
Business Combinations,
issued in January 2017, which the Company early-adopted effective October 1, 2016. Acquisitions that do not meet the definition of a business are accounted for as asset acquisitions. Since the transactions above lacked a substantive process, the transactions did not meet the definition of a business and consequently were accounted for as asset acquisitions. The Company allocated the total consideration (including acquisition costs of approximately
$1.2 million
) to the individual assets and liabilities acquired on a relative fair value basis.
|
|
|
As of December 31, 2017
|
||
|
2018
|
$
|
71,662
|
|
|
2019
|
78,887
|
|
|
|
2020
|
80,492
|
|
|
|
2021
|
72,677
|
|
|
|
2022
|
73,538
|
|
|
|
Thereafter
|
528,803
|
|
|
|
Total
|
$
|
906,059
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
In-place lease valuation (above market)
|
$
|
4,046
|
|
|
$
|
3,828
|
|
|
In-place lease valuation (above market), accumulated amortization
|
(752
|
)
|
|
(300
|
)
|
||
|
Intangible assets, net
|
$
|
3,294
|
|
|
$
|
3,528
|
|
|
In-place lease valuation (below market)
|
$
|
(62,070
|
)
|
|
$
|
(61,069
|
)
|
|
In-place lease valuation (below market) - accumulated amortization
|
10,775
|
|
|
5,750
|
|
||
|
In-place lease valuation (below market), net
|
$
|
(51,295
|
)
|
|
$
|
(55,319
|
)
|
|
Tenant origination and absorption cost
|
$
|
240,364
|
|
|
$
|
227,407
|
|
|
Tenant origination and absorption cost - accumulated amortization
|
(47,165
|
)
|
|
(23,409
|
)
|
||
|
Tenant origination and absorption cost, net
|
$
|
193,199
|
|
|
$
|
203,998
|
|
|
|
Amortization (income) expense for the year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
In-place lease valuation
|
$
|
(4,573
|
)
|
|
$
|
(3,592
|
)
|
|
$
|
(1,858
|
)
|
|
Tenant origination and absorption cost
|
$
|
23,756
|
|
|
$
|
16,264
|
|
|
$
|
7,145
|
|
|
Year
|
|
In-Place Lease Valuation
|
|
Tenant Origination and Absorption Costs
|
||||
|
2018
|
|
$
|
(4,695
|
)
|
|
$
|
24,198
|
|
|
2019
|
|
$
|
(4,695
|
)
|
|
$
|
24,198
|
|
|
2020
|
|
$
|
(4,695
|
)
|
|
$
|
24,198
|
|
|
2021
|
|
$
|
(3,799
|
)
|
|
$
|
19,715
|
|
|
2022
|
|
$
|
(3,799
|
)
|
|
$
|
19,597
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
|
Contractual
Interest Rate
(1)
|
|
Payment Type
|
|
Loan Maturity
|
|
Effective Interest Rate
(4)
|
||||
|
Revolving Credit Facility
|
$
|
357,758
|
|
|
$
|
333,458
|
|
|
2.87%
|
|
Interest Only
|
|
December 2019
(2)
|
|
3.32%
|
|
AIG Loan
|
126,970
|
|
|
126,970
|
|
|
4.15%
|
|
Interest Only
(3)
|
|
November 2025
|
|
4.22%
|
||
|
Total Debt
|
484,728
|
|
|
460,428
|
|
|
|
|
|
|
|
|
|
||
|
Unamortized deferred financing costs
|
(2,880
|
)
|
|
(3,956
|
)
|
|
|
|
|
|
|
|
|
||
|
Total Debt, net
|
$
|
481,848
|
|
|
$
|
456,472
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The
2.87%
contractual interest rate is based on a
360
-day year, pursuant to the Revolving Credit Facility. The
2.92%
weighted-average interest rate is based on a
365
-day year. As discussed below, the interest rate on the Revolving Credit Facility (as defined below) is a one-month LIBO Rate +
1.50%
.
As of December 31, 2017
, the LIBO Rate was
1.57%
. Including the effect of interest rate swap agreements with a total notional amount of
$200.0 million
, the weighted average interest rate as of
December 31, 2017
was approximately
3.13%
for the Company's fixed-rate and variable-rate debt combined.
|
|
(2)
|
The Revolving Credit Facility has an initial term of
four
years, maturing on December 12, 2018, and may be extended for a
one
-year period if certain conditions are met and upon payment of an extension fee. See discussion below.
|
|
(3)
|
The AIG Loan (as defined below) requires monthly payments of interest only, at a fixed rate, for the first
five
years and fixed monthly payments of principal and interest thereafter.
|
|
(4)
|
Reflects the effective interest rate at
December 31, 2017
and includes the effect of amortization of deferred financing costs.
|
|
|
December 31, 2017
|
|
||
|
2018
|
$
|
—
|
|
|
|
2019
|
357,758
|
|
|
|
|
2020
|
—
|
|
|
|
|
2021
|
2,178
|
|
|
|
|
2022
|
2,271
|
|
|
|
|
Thereafter
|
122,521
|
|
|
|
|
Total principal
|
484,728
|
|
|
|
|
Unamortized deferred loan costs
|
(2,880
|
)
|
|
|
|
Total
|
$
|
481,848
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value
(1)
|
|
Current Effective Notional Amount
(2)
|
||||||||||||
|
Derivative Instrument
|
|
Effective Date
|
|
Maturity Date
|
|
Interest Strike Rate
|
|
December 31, 2017
|
|
December 31, 2016
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swap
|
|
4/1/2016
|
|
12/12/2018
|
|
0.74%
|
|
$
|
967
|
|
|
$
|
996
|
|
|
$
|
100,000
|
|
|
$
|
100,000
|
|
|
Interest Rate Swap
(3)
|
|
11/1/2017
|
|
7/1/2018
|
|
1.50%
|
|
65
|
|
|
—
|
|
|
100,000
|
|
|
—
|
|
||||
|
Total
|
|
|
|
|
|
|
|
$
|
1,032
|
|
|
$
|
996
|
|
|
$
|
200,000
|
|
|
$
|
100,000
|
|
|
(1)
|
The Company records all derivative instruments on a gross basis on the consolidated balance sheets, and accordingly, there are no offsetting amounts that net assets against liabilities. As of
December 31, 2017
, the Company's derivatives were in
asset
positions, and as such, the fair value is included in the line item "Other Assets, net" on the consolidated balance sheet.
|
|
(2)
|
Represents the notional amount of swap that was effective as of the balance sheet date of
December 31, 2017
and
December 31, 2016
.
|
|
(3)
|
Effective as of November 1, 2017, Griffin Capital Essential Asset Operating Partnership, L.P, an affiliated party novated a
$100 million
interest rate swap agreement with an expiration date of June 1, 2018 to the Company's Operating Partnership. The Company paid approximately
nine thousand
dollars, which approximated fair value.
|
|
|
|
Year Ended December 31,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Interest Rate Swaps in Cash Flow Hedging Relationship:
|
|
|
|
|
||||
|
Amount of loss recognized in AOCI on derivative (effective portion)
|
|
$
|
428
|
|
|
$
|
662
|
|
|
Amount of (gain) loss reclassified from AOCI into earnings under “Interest expense” (effective portion)
|
|
$
|
(319
|
)
|
|
$
|
179
|
|
|
Amount of (loss) gain recognized in earnings under “Interest expense” (ineffective portion and amount excluded from effectiveness testing)
|
|
$
|
(80
|
)
|
|
$
|
155
|
|
|
|
Total Fair Value
|
Quoted Prices in Active Markets for Identical Assets and Liabilities
|
Significant Other Observable Inputs
|
Significant Unobservable Inputs
|
||||||||
|
Interest Rate Swaps at:
|
|
|
|
|
||||||||
|
December 31, 2017
|
$
|
1,032
|
|
$
|
—
|
|
$
|
1,032
|
|
$
|
—
|
|
|
December 31, 2016
|
$
|
996
|
|
$
|
—
|
|
$
|
996
|
|
$
|
—
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Fair Value
|
|
Carrying Value
(1)
|
|
Fair Value
|
|
Carrying Value
(1)
|
||||||||
|
AIG Loan
|
$
|
122,928
|
|
|
$
|
126,970
|
|
|
$
|
120,322
|
|
|
$
|
126,970
|
|
|
(1)
|
The carrying value of the AIG Loan does not include deferred financing costs as of
December 31, 2017
and
2016
. See Note 4,
Debt
, for details.
|
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
|
Prepaid rent
|
|
$
|
4,304
|
|
|
$
|
9,484
|
|
|
Leasing commission payable
|
|
3,783
|
|
|
3,783
|
|
||
|
Accrued property taxes
|
|
3,490
|
|
|
2,678
|
|
||
|
Interest expense payable
|
|
3,013
|
|
|
1,716
|
|
||
|
Other liabilities
|
|
5,313
|
|
|
3,866
|
|
||
|
Total
|
|
$
|
19,903
|
|
|
$
|
21,527
|
|
|
|
|
Class
|
|
|
||||||||||||||||||||||||||||
|
|
|
T
|
|
S
|
|
D
|
|
I
|
|
A
|
|
AA
|
|
AAA
|
|
Total
|
||||||||||||||||
|
Gross proceeds from primary portion of offerings
|
|
$
|
41
|
|
|
$
|
3
|
|
|
$
|
3
|
|
|
$
|
2,493
|
|
|
$
|
240,780
|
|
|
$
|
474,858
|
|
|
$
|
8,379
|
|
|
$
|
726,557
|
|
|
Gross proceeds from DRP
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
41
|
|
|
$
|
19,773
|
|
|
$
|
21,828
|
|
|
$
|
312
|
|
|
$
|
41,954
|
|
|
Shares issued in primary portion of offerings
|
|
4,144
|
|
|
264
|
|
|
264
|
|
|
263,200
|
|
|
24,199,760
|
|
|
47,562,870
|
|
|
901,225
|
|
|
72,931,727
|
|
||||||||
|
DRP shares issued
|
|
4
|
|
|
4
|
|
|
4
|
|
|
4,276
|
|
|
2,089,748
|
|
|
2,313,170
|
|
|
33,308
|
|
|
4,440,514
|
|
||||||||
|
Stock distribution shares issued
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
263,641
|
|
|
300,166
|
|
|
4,676
|
|
|
568,483
|
|
||||||||
|
Restricted stock units issued
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,500
|
|
|
25,500
|
|
||||||||
|
Total redemptions
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(557,206
|
)
|
|
(233,735
|
)
|
|
—
|
|
|
(790,941
|
)
|
||||||||
|
Total shares outstanding as of 12/31/2017
|
|
4,148
|
|
|
268
|
|
|
268
|
|
|
267,476
|
|
|
25,995,943
|
|
|
49,942,471
|
|
|
964,709
|
|
|
77,175,283
|
|
||||||||
|
Total shares outstanding as of 12/31/2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
25,562,982
|
|
|
44,595,631
|
|
|
781,034
|
|
|
70,939,647
|
|
||||||||
|
|
December 31, 2017
|
|
|
|
Cumulative offering costs
|
$
|
1,698
|
|
|
Cumulative organizational costs
|
$
|
359
|
|
|
Organizational and offering costs advanced by the Advisor
|
$
|
1,226
|
|
|
Organizational and offering costs paid by the Company
|
831
|
|
|
|
Adjustment to organizational and offering costs pursuant to the limitation:
|
|
||
|
Reduction in due to affiliates
|
(999
|
)
|
|
|
Due from affiliates
|
(677
|
)
|
|
|
Net due to Advisor
|
$
|
381
|
|
|
|
|
Year Ended December 31,
|
||||||
|
Period
|
|
2017
|
|
2016
|
||||
|
Shares of common stock redeemed
|
|
623,499
|
|
|
167,442
|
|
||
|
Weighted average price per share
|
|
$
|
9.21
|
|
|
$
|
9.72
|
|
|
Number Years Held
|
|
Redemption Price per Share
|
|
Less than 1 year
|
|
No Redemption Allowed
|
|
After one year from the purchase date
|
|
90.0% of the Redemption Amount (as defined below)
|
|
After two years from the purchase date
|
|
95.0% of the Redemption Amount
|
|
After three years from the purchase date
|
|
97.5% of the Redemption Amount
|
|
After four years from the purchase date
|
|
100.0% of the Redemption Amount
|
|
|
|
Year Ended December 31,
|
||||||||||||||||
|
|
|
2017
|
|
2016
|
|
2015
|
||||||||||||
|
Ordinary income
|
|
$
|
0.04
|
|
7.90
|
%
|
|
$
|
0.31
|
|
57.10
|
%
|
|
$
|
0.21
|
|
38.60
|
%
|
|
Return of capital
|
|
0.51
|
|
92.10
|
%
|
|
0.24
|
|
42.90
|
%
|
|
0.34
|
|
61.40
|
%
|
|||
|
Total distributions paid
|
|
$
|
0.55
|
|
100.00
|
%
|
|
$
|
0.55
|
|
100.00
|
%
|
|
$
|
0.55
|
|
100.00
|
%
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Beginning balance
|
$
|
84
|
|
|
$
|
98
|
|
|
$
|
139
|
|
|
Distributions to noncontrolling interests
|
(11
|
)
|
|
(11
|
)
|
|
(11
|
)
|
|||
|
Net income (loss)
|
3
|
|
|
(3
|
)
|
|
(30
|
)
|
|||
|
Ending balance
|
$
|
76
|
|
|
$
|
84
|
|
|
$
|
98
|
|
|
|
Incurred as of December 31,
|
|
Payable as of December 31,
|
||||||||||||||||
|
|
2017
|
|
2016
|
|
2015
|
|
2017
|
|
2016
|
||||||||||
|
Expensed
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Acquisition fees and expenses
|
$
|
—
|
|
|
$
|
6,324
|
|
|
$
|
11,438
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Operating expenses
|
2,336
|
|
|
1,622
|
|
|
1,911
|
|
|
658
|
|
|
18
|
|
|||||
|
Asset management fees
|
8,027
|
|
|
6,413
|
|
|
2,624
|
|
|
—
|
|
|
807
|
|
|||||
|
Property management fees
|
1,799
|
|
|
1,052
|
|
|
333
|
|
|
158
|
|
|
143
|
|
|||||
|
Performance distributions
|
2,394
|
|
|
—
|
|
|
—
|
|
|
2,394
|
|
|
—
|
|
|||||
|
Advisory Fees
|
2,550
|
|
|
—
|
|
|
—
|
|
|
762
|
|
|
—
|
|
|||||
|
Capitalized/Offering
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Acquisition fees and expenses
(1)
|
1,099
|
|
|
7,606
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Organization and offering expense
|
192
|
|
|
—
|
|
|
3,150
|
|
|
192
|
|
|
—
|
|
|||||
|
Other costs advanced by the Advisor
|
662
|
|
|
304
|
|
|
2,598
|
|
|
285
|
|
|
12
|
|
|||||
|
Preferred offering costs
(2)
|
—
|
|
|
—
|
|
|
375
|
|
|
—
|
|
|
—
|
|
|||||
|
Selling commissions
(3)
|
1,128
|
|
|
11,397
|
|
|
16,303
|
|
|
—
|
|
|
54
|
|
|||||
|
Dealer Manager fees
(4)
|
393
|
|
|
3,949
|
|
|
7,303
|
|
|
—
|
|
|
18
|
|
|||||
|
Stockholder servicing fee
|
660
|
|
|
17,449
|
|
|
25
|
|
|
12,377
|
|
|
16,020
|
|
|||||
|
Advisor Advances:
(5)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Organization and offering expenses
|
179
|
|
|
2,634
|
|
|
382
|
|
|
8
|
|
|
2,477
|
|
|||||
|
Dealer Manager fees
|
853
|
|
|
8,069
|
|
|
765
|
|
|
62
|
|
|
2,932
|
|
|||||
|
Total
|
$
|
22,272
|
|
|
$
|
66,819
|
|
|
$
|
47,207
|
|
|
$
|
16,896
|
|
|
$
|
22,481
|
|
|
(1)
|
Effective September 20, 2017, the Advisor is not entitled to acquisition fees, disposition fees or financing fees; provided, however, that the Advisor will receive the compensation set forth in the Original Advisory Agreement for the Company’s investment in an approximately
1,000,000
square foot property located at 39000 Amrheim Road, Livonia, Michigan 48150 with a total transaction price of approximately
$80 million
.
|
|
(2)
|
The Company recognized a redemption premium on preferred units issued to an affiliate of approximately
$0.4 million
, which represented a write-off of original issuance costs.
|
|
(3)
|
On September 18, 2017, the Company and the Dealer Manager entered into a dealer manager agreement for the Follow-On Offering. See the "Dealer Manager Agreement" section below for details regarding selling commissions and dealer manager fees.
|
|
(4)
|
The Dealer Manager continues to receive a stockholder servicing fee with respect to Class AA shares as detailed in the Company's IPO prospectus. The stockholder servicing fee is paid quarterly and accrues daily in an amount equal to 1/365th of
1%
of the NAV per share of the Class AA shares, up to an aggregate of
4%
of the gross proceeds of Class AA shares sold. The Company will cease paying the stockholder servicing fee with respect to the Class AA shares at the earlier of (i) the date at which the aggregate underwriting compensation from all sources equals
10%
of the gross proceeds from the sale of shares in the Company's IPO (excluding proceeds from sales pursuant to the related DRP); (ii) the fourth anniversary of the last day of the fiscal quarter in which the Company's IPO terminated; (iii) the date that such Class AA share is redeemed or is no longer outstanding; and (iv) the occurrence of a merger, listing on a national securities exchange, or an extraordinary transaction.
|
|
(5)
|
Pursuant to the Original Advisory Agreement, commencing November 2, 2015, the Company remained obligated to reimburse the Advisor for organizational and offering costs incurred after such date. Terms of the organizational and offering costs are included in the Company's 2016 Annual Report on Form 10-K filed on March 15, 2017.
|
|
•
|
the investment objectives of each program;
|
|
•
|
the amount of funds available to each program;
|
|
•
|
the financial impact of the acquisition on each program, including each program’s earnings and distribution ratios;
|
|
•
|
various strategic considerations that may impact the value of the investment to each program;
|
|
•
|
the effect of the acquisition on concentration/diversification of each program’s investments; and
|
|
•
|
the income tax effects of the purchase to each program.
|
|
•
|
anticipated cash flow of the property to be acquired and the cash requirements of each program;
|
|
•
|
effect of the acquisition on diversification of each program’s investments;
|
|
•
|
policy of each program relating to leverage of properties;
|
|
•
|
income tax effects of the purchase to each program;
|
|
•
|
size of the investment;
|
|
•
|
no significant increase in the cost of financing; and
|
|
•
|
amount of funds available to each program and the length of time such funds have been available for investment.
|
|
|
|
2017
|
||||||||||||||
|
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Total revenue
|
|
$
|
25,972
|
|
|
$
|
26,546
|
|
|
$
|
27,349
|
|
|
$
|
27,514
|
|
|
Net income
|
|
$
|
3,124
|
|
|
$
|
3,365
|
|
|
$
|
3,099
|
|
|
$
|
1,531
|
|
|
Net income attributable to common stockholders
|
|
$
|
3,123
|
|
|
$
|
3,364
|
|
|
$
|
3,098
|
|
|
$
|
1,531
|
|
|
Net income per share
(1)
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
0.04
|
|
|
$
|
0.03
|
|
|
|
|
2016
|
||||||||||||||
|
|
|
First Quarter
|
|
Second Quarter
|
|
Third Quarter
|
|
Fourth Quarter
|
||||||||
|
Total revenue
|
|
$
|
12,502
|
|
|
$
|
13,330
|
|
|
$
|
16,334
|
|
|
$
|
20,646
|
|
|
Net (loss)/income
|
|
$
|
(1,141
|
)
|
|
$
|
(2,825
|
)
|
|
$
|
(2,736
|
)
|
|
$
|
595
|
|
|
Net (loss)/income attributable to common stockholders
|
|
$
|
(1,140
|
)
|
|
$
|
(2,824
|
)
|
|
$
|
(2,735
|
)
|
|
$
|
595
|
|
|
Net (loss)/income per share
(1)
|
|
$
|
(0.03
|
)
|
|
$
|
(0.06
|
)
|
|
$
|
(0.05
|
)
|
|
$
|
0.01
|
|
|
(1)
|
Amounts were retroactively adjusted to reflect stock dividends. (See Note 2,
Basis of Presentation and Summary of Significant Accounting Policies,
for additional detail).
|
|
|
|
|
|
|
|
|
|
Initial Cost to Company
|
|
Cost Capitalized Subsequent to Acquisition
|
|
Gross Carrying Amount at
December 31, 2017 |
|
|
|
|
|
|
|
Life on
which
depreciation
in latest
income
statement is
computed
|
||||||||||||||||||||||
|
Property
|
|
Property
Type
|
|
ST
|
|
Encumbrances
|
|
Land
|
|
Building and
Improvements
(1)
|
|
Building and
Improvements |
|
Land
|
|
Building and
Improvements
|
|
Total
|
|
Accumulated
Depreciation and Amortization
|
|
Date of
Construction
|
|
Date of
Acquisition
|
|
|||||||||||||||||
|
Owens Corning
|
|
Industrial
|
|
NC
|
|
$
|
3,300
|
|
|
$
|
575
|
|
|
$
|
5,167
|
|
|
$
|
—
|
|
|
$
|
575
|
|
|
$
|
5,167
|
|
|
$
|
5,742
|
|
|
$
|
485
|
|
|
N/A
|
|
3/9/2015
|
|
5-40 years
|
|
Westgate II
|
|
Office
|
|
TX
|
|
34,200
|
|
|
3,732
|
|
|
55,101
|
|
|
—
|
|
|
3,732
|
|
|
55,101
|
|
|
58,833
|
|
|
6,488
|
|
|
N/A
|
|
4/1/2015
|
|
5-40 years
|
||||||||
|
Administrative Office of Pennsylvania Courts
|
|
Office
|
|
PA
|
|
6,070
|
|
|
1,207
|
|
|
8,936
|
|
|
—
|
|
|
1,207
|
|
|
8,936
|
|
|
10,143
|
|
|
994
|
|
|
N/A
|
|
4/22/2015
|
|
5-40 years
|
||||||||
|
American Express Center
|
|
Data Center/Office
|
|
AZ
|
|
54,900
|
|
|
5,750
|
|
|
113,670
|
|
|
—
|
|
|
5,750
|
|
|
113,670
|
|
|
119,420
|
|
|
17,706
|
|
|
N/A
|
|
5/11/2015
|
|
5-40 years
|
||||||||
|
MGM Corporate Center
|
|
Office
|
|
NV
|
|
18,180
|
|
|
4,260
|
|
|
28,705
|
|
|
405
|
|
|
4,260
|
|
|
29,110
|
|
|
33,370
|
|
|
3,387
|
|
|
N/A
|
|
5/27/2015
|
|
5-40 years
|
||||||||
|
American Showa
|
|
Industrial
|
|
OH
|
|
10,320
|
|
|
1,453
|
|
|
15,747
|
|
|
—
|
|
|
1,453
|
|
|
15,747
|
|
|
17,200
|
|
|
1,475
|
|
|
N/A
|
|
5/28/2015
|
|
5-40 years
|
||||||||
|
Huntington Ingalls
|
|
Industrial
|
|
VA
|
|
—
|
|
5,415
|
|
|
29,836
|
|
|
18
|
|
|
5,415
|
|
|
29,854
|
|
|
35,269
|
|
|
2,778
|
|
|
N/A
|
|
6/26/2015
|
|
5-40 years
|
|||||||||
|
Wyndham
|
|
Office
|
|
NJ
|
|
—
|
|
5,696
|
|
|
76,532
|
|
|
—
|
|
|
5,696
|
|
|
76,532
|
|
|
82,228
|
|
|
6,601
|
|
|
N/A
|
|
6/26/2015
|
|
5-40 years
|
|||||||||
|
Exel
|
|
Distribution Center
|
|
OH
|
|
—
|
|
1,988
|
|
|
13,958
|
|
|
—
|
|
|
1,988
|
|
|
13,958
|
|
|
15,946
|
|
|
1,461
|
|
|
N/A
|
|
6/30/2015
|
|
5-40 years
|
|||||||||
|
Rapiscan Systems
|
|
Office
|
|
MA
|
|
—
|
|
2,350
|
|
|
9,482
|
|
|
—
|
|
|
2,350
|
|
|
9,482
|
|
|
11,832
|
|
|
1,132
|
|
|
N/A
|
|
7/1/2015
|
|
5-40 years
|
|||||||||
|
FedEx Freight
|
|
Industrial
|
|
OH
|
|
—
|
|
2,774
|
|
|
25,913
|
|
|
—
|
|
|
2,774
|
|
|
25,913
|
|
|
28,687
|
|
|
2,331
|
|
|
N/A
|
|
7/22/2015
|
|
5-40 years
|
|||||||||
|
Aetna
|
|
Office
|
|
AZ
|
|
—
|
|
1,853
|
|
|
20,481
|
|
|
—
|
|
|
1,853
|
|
|
20,481
|
|
|
22,334
|
|
|
1,243
|
|
|
N/A
|
|
7/29/2015
|
|
5-40 years
|
|||||||||
|
Bank of America I
|
|
Office
|
|
CA
|
|
—
|
|
5,491
|
|
|
23,514
|
|
|
138
|
|
|
5,491
|
|
|
23,652
|
|
|
29,143
|
|
|
3,724
|
|
|
N/A
|
|
8/14/2015
|
|
5-40 years
|
|||||||||
|
Bank of America II
|
|
Office
|
|
CA
|
|
—
|
|
9,206
|
|
|
20,204
|
|
|
—
|
|
|
9,206
|
|
|
20,204
|
|
|
29,410
|
|
|
3,674
|
|
|
N/A
|
|
8/14/2015
|
|
5-40 years
|
|||||||||
|
Atlas Copco
|
|
Office
|
|
MI
|
|
—
|
|
1,480
|
|
|
16,490
|
|
|
—
|
|
|
1,480
|
|
|
16,490
|
|
|
17,970
|
|
|
1,626
|
|
|
N/A
|
|
10/1/2015
|
|
5-40 years
|
|||||||||
|
Toshiba TEC
|
|
Office
|
|
NC
|
|
—
|
|
4,130
|
|
|
36,821
|
|
|
—
|
|
|
4,130
|
|
|
36,821
|
|
|
40,951
|
|
|
2,691
|
|
|
N/A
|
|
1/21/2016
|
|
5-40 years
|
|||||||||
|
NETGEAR
|
|
Office
|
|
CA
|
|
—
|
|
20,726
|
|
|
25,887
|
|
|
43
|
|
|
20,726
|
|
|
25,930
|
|
|
46,656
|
|
|
2,148
|
|
|
N/A
|
|
5/17/2016
|
|
5-40 years
|
|||||||||
|
Nike
|
|
Office
|
|
OR
|
|
—
|
|
5,988
|
|
|
42,397
|
|
|
24
|
|
|
5,988
|
|
|
42,421
|
|
|
48,409
|
|
|
4,603
|
|
|
N/A
|
|
6/16/2016
|
|
5-40 years
|
|||||||||
|
Zebra Technologies
|
|
Office
|
|
IL
|
|
—
|
|
5,238
|
|
|
56,526
|
|
|
—
|
|
|
5,238
|
|
|
56,526
|
|
|
61,764
|
|
|
3,843
|
|
|
N/A
|
|
8/1/2016
|
|
5-40 years
|
|||||||||
|
WABCO
|
|
Industrial
|
|
SC
|
|
—
|
|
1,302
|
|
|
12,598
|
|
|
—
|
|
|
1,302
|
|
|
12,598
|
|
|
13,900
|
|
|
682
|
|
|
N/A
|
|
9/14/2016
|
|
5-40 years
|
|||||||||
|
IGT
|
|
Office
|
|
NV
|
|
—
|
|
6,325
|
|
|
64,441
|
|
|
40
|
|
|
6,325
|
|
|
64,481
|
|
|
70,806
|
|
|
2,695
|
|
|
N/A
|
|
9/27/2016
|
|
5-40 years
|
|||||||||
|
3M
|
|
Industrial
|
|
IL
|
|
—
|
|
5,320
|
|
|
62,247
|
|
|
—
|
|
|
5,320
|
|
|
62,247
|
|
|
67,567
|
|
|
2,475
|
|
|
N/A
|
|
10/25/2016
|
|
5-40 years
|
|||||||||
|
Amazon
|
|
Industrial
|
|
OH
|
|
—
|
|
5,331
|
|
|
85,770
|
|
|
—
|
|
|
5,331
|
|
|
85,770
|
|
|
91,101
|
|
|
2,903
|
|
|
N/A
|
|
11/18/2016
|
|
5-40 years
|
|||||||||
|
Zoetis
|
|
Office
|
|
NJ
|
|
—
|
|
3,375
|
|
|
42,265
|
|
|
—
|
|
|
3,375
|
|
|
42,265
|
|
|
45,640
|
|
|
1,749
|
|
|
N/A
|
|
12/16/2016
|
|
5-40 years
|
|||||||||
|
Southern Company
|
|
Office
|
|
AL
|
|
—
|
|
6,605
|
|
|
122,679
|
|
|
45
|
|
|
6,605
|
|
|
122,724
|
|
|
129,329
|
|
|
3,488
|
|
|
N/A
|
|
12/22/2016
|
|
5-40 years
|
|||||||||
|
Allstate
|
|
Office
|
|
CO
|
|
—
|
|
1,808
|
|
|
14,090
|
|
|
200
|
|
|
1,808
|
|
|
14,290
|
|
|
16,098
|
|
|
679
|
|
|
N/A
|
|
1/31/2017
|
|
5-40 years
|
|||||||||
|
MISO
|
|
Office
|
|
IN
|
|
—
|
|
3,104
|
|
|
26,014
|
|
|
—
|
|
|
3,104
|
|
|
26,014
|
|
|
29,118
|
|
|
844
|
|
|
N/A
|
|
5/15/2017
|
|
5-40 years
|
|||||||||
|
Total
(3)
|
|
|
|
|
|
$
|
126,970
|
|
|
$
|
122,482
|
|
|
$
|
1,055,471
|
|
|
$
|
913
|
|
|
$
|
122,482
|
|
|
$
|
1,056,384
|
|
|
$
|
1,178,866
|
|
|
$
|
83,905
|
|
|
|
|
|
|
|
|
(1)
|
Building and improvements include tenant origination and absorption costs.
|
|
(2)
|
The acquisitions were funded by the credit facility.
|
|
(3)
|
As of
December 31, 2017
, the aggregate cost of real estate the Company and consolidated subsidiaries own for federal income tax purposes was approximately $1.1 billion (unaudited).
|
|
|
Activity for the year ended December 31,
|
||||||||||
|
|
2017
|
|
2016
|
|
2015
|
||||||
|
Real estate facilities
|
|
|
|
|
|
||||||
|
Balance at beginning of year
|
$
|
1,133,055
|
|
|
$
|
516,965
|
|
|
$
|
—
|
|
|
Acquisitions
|
45,016
|
|
|
615,972
|
|
|
516,965
|
|
|||
|
Improvements
|
576
|
|
|
38
|
|
|
—
|
|
|||
|
Construction-in-progress
|
219
|
|
|
80
|
|
|
—
|
|
|||
|
Balance at end of year
|
$
|
1,178,866
|
|
|
$
|
1,133,055
|
|
|
$
|
516,965
|
|
|
Accumulated depreciation
|
|
|
|
|
|
||||||
|
Balance at beginning of year
|
$
|
39,955
|
|
|
$
|
12,061
|
|
|
$
|
—
|
|
|
Depreciation and amortization expense
|
43,950
|
|
|
27,894
|
|
|
12,061
|
|
|||
|
Balance at end of year
|
$
|
83,905
|
|
|
$
|
39,955
|
|
|
$
|
12,061
|
|
|
Real estate facilities, net
|
$
|
1,094,961
|
|
|
$
|
1,093,100
|
|
|
$
|
504,904
|
|
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 |
|---|