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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
þ
|
QUARTERLY 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
|
46-2024407
|
|
(State or other jurisdiction of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
|
|
|
11620 Wilshire Boulevard, Suite 1000,
Los Angeles, California
|
90025
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
|
|
|
Large accelerated filer
þ
|
|
Accelerated filer
¨
|
|
Non-accelerated filer
¨
|
|
Smaller reporting company
¨
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
ASSETS
|
|
|
|
||||
|
Land
|
$
|
659,641
|
|
|
$
|
492,704
|
|
|
Buildings and improvements
|
778,066
|
|
|
650,075
|
|
||
|
Tenant improvements
|
36,687
|
|
|
28,977
|
|
||
|
Furniture, fixtures, and equipment
|
175
|
|
|
188
|
|
||
|
Construction in progress
|
23,300
|
|
|
16,822
|
|
||
|
Total real estate held for investment
|
1,497,869
|
|
|
1,188,766
|
|
||
|
Accumulated depreciation
|
(126,601
|
)
|
|
(103,623
|
)
|
||
|
Investments in real estate, net
|
1,371,268
|
|
|
1,085,143
|
|
||
|
Cash and cash equivalents
|
55,263
|
|
|
5,201
|
|
||
|
Note receivable, net
|
5,817
|
|
|
—
|
|
||
|
Rents and other receivables, net
|
2,633
|
|
|
3,040
|
|
||
|
Deferred rent receivable, net
|
10,913
|
|
|
7,827
|
|
||
|
Deferred leasing costs, net
|
8,064
|
|
|
5,331
|
|
||
|
Deferred loan costs, net
|
996
|
|
|
1,445
|
|
||
|
Acquired lease intangible assets, net
|
38,093
|
|
|
30,383
|
|
||
|
Acquired indefinite-lived intangible
|
5,215
|
|
|
5,271
|
|
||
|
Other assets
|
5,522
|
|
|
5,523
|
|
||
|
Acquisition related deposits
|
400
|
|
|
—
|
|
||
|
Investment in unconsolidated real estate entities
|
—
|
|
|
4,087
|
|
||
|
Total Assets
|
$
|
1,504,184
|
|
|
$
|
1,153,251
|
|
|
LIABILITIES & EQUITY
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Notes payable
|
$
|
500,428
|
|
|
$
|
418,154
|
|
|
Interest rate swap liability
|
5,938
|
|
|
3,144
|
|
||
|
Accounts payable, accrued expenses and other liabilities
|
18,433
|
|
|
12,631
|
|
||
|
Dividends payable
|
9,214
|
|
|
7,806
|
|
||
|
Acquired lease intangible liabilities, net
|
5,722
|
|
|
3,387
|
|
||
|
Tenant security deposits
|
14,946
|
|
|
11,539
|
|
||
|
Prepaid rents
|
3,945
|
|
|
2,846
|
|
||
|
Total Liabilities
|
558,626
|
|
|
459,507
|
|
||
|
Equity
|
|
|
|
||||
|
Rexford Industrial Realty, Inc. stockholders’ equity
|
|
|
|
||||
|
Preferred stock, $0.01 par value, 10,000,000 shares authorized; 5.875% series A cumulative redeemable preferred stock, liquidation preference $25.00 per share, 3,600,000 and zero shares outstanding at September 30, 2016 and December 31, 2015, respectively
|
86,664
|
|
|
—
|
|
||
|
Common Stock, $0.01 par value 490,000,000 shares authorized and 66,048,341 and 55,598,684 shares outstanding at September 30, 2016 and December 31, 2015, respectively
|
658
|
|
|
553
|
|
||
|
Additional paid in capital
|
898,354
|
|
|
722,722
|
|
||
|
Cumulative distributions in excess of earnings
|
(56,651
|
)
|
|
(48,103
|
)
|
||
|
Accumulated other comprehensive loss
|
(5,764
|
)
|
|
(3,033
|
)
|
||
|
Total stockholders’ equity
|
923,261
|
|
|
672,139
|
|
||
|
Noncontrolling interests
|
22,297
|
|
|
21,605
|
|
||
|
Total Equity
|
945,558
|
|
|
693,744
|
|
||
|
Total Liabilities and Equity
|
$
|
1,504,184
|
|
|
$
|
1,153,251
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
RENTAL REVENUES
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
$
|
28,285
|
|
|
$
|
20,617
|
|
|
$
|
77,903
|
|
|
$
|
58,449
|
|
|
Tenant reimbursements
|
4,467
|
|
|
2,377
|
|
|
12,144
|
|
|
7,405
|
|
||||
|
Other income
|
192
|
|
|
341
|
|
|
764
|
|
|
693
|
|
||||
|
TOTAL RENTAL REVENUES
|
32,944
|
|
|
23,335
|
|
|
90,811
|
|
|
66,547
|
|
||||
|
Management, leasing and development services
|
131
|
|
|
186
|
|
|
376
|
|
|
479
|
|
||||
|
Interest income
|
228
|
|
|
153
|
|
|
228
|
|
|
710
|
|
||||
|
TOTAL REVENUES
|
33,303
|
|
|
23,674
|
|
|
91,415
|
|
|
67,736
|
|
||||
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
||||||||
|
Property expenses
|
8,978
|
|
|
6,237
|
|
|
24,480
|
|
|
17,882
|
|
||||
|
General and administrative
|
5,067
|
|
|
3,778
|
|
|
13,190
|
|
|
11,064
|
|
||||
|
Depreciation and amortization
|
13,341
|
|
|
10,642
|
|
|
37,165
|
|
|
31,016
|
|
||||
|
TOTAL OPERATING EXPENSES
|
27,386
|
|
|
20,657
|
|
|
74,835
|
|
|
59,962
|
|
||||
|
OTHER EXPENSES
|
|
|
|
|
|
|
|
||||||||
|
Acquisition expenses
|
380
|
|
|
528
|
|
|
1,490
|
|
|
1,608
|
|
||||
|
Interest expense
|
3,804
|
|
|
2,245
|
|
|
10,774
|
|
|
5,729
|
|
||||
|
TOTAL OTHER EXPENSES
|
4,184
|
|
|
2,773
|
|
|
12,264
|
|
|
7,337
|
|
||||
|
TOTAL EXPENSES
|
31,570
|
|
|
23,430
|
|
|
87,099
|
|
|
67,299
|
|
||||
|
Equity in income from unconsolidated real estate entities
|
1,328
|
|
|
45
|
|
|
1,451
|
|
|
58
|
|
||||
|
Gain from early repayment of note receivable
|
—
|
|
|
581
|
|
|
—
|
|
|
581
|
|
||||
|
Loss on extinguishment of debt
|
—
|
|
|
(253
|
)
|
|
—
|
|
|
(182
|
)
|
||||
|
Gains on sale of real estate
|
—
|
|
|
—
|
|
|
11,563
|
|
|
—
|
|
||||
|
NET INCOME
|
3,061
|
|
|
617
|
|
|
17,330
|
|
|
894
|
|
||||
|
Less: net income attributable to noncontrolling interest
|
(63
|
)
|
|
(24
|
)
|
|
(533
|
)
|
|
(36
|
)
|
||||
|
NET INCOME ATTRIBUTABLE TO REXFORD INDUSTRIAL REALTY, INC.
|
2,998
|
|
|
593
|
|
|
16,797
|
|
|
858
|
|
||||
|
Less: preferred stock dividends
|
(661
|
)
|
|
—
|
|
|
(661
|
)
|
|
—
|
|
||||
|
Less: earnings allocated to participating securities
|
(70
|
)
|
|
(53
|
)
|
|
(223
|
)
|
|
(152
|
)
|
||||
|
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
2,267
|
|
|
$
|
540
|
|
|
$
|
15,913
|
|
|
$
|
706
|
|
|
Net income available to common stockholders per share - basic and diluted
|
$
|
0.03
|
|
|
$
|
0.01
|
|
|
$
|
0.26
|
|
|
$
|
0.01
|
|
|
Weighted average shares of common stock outstanding - basic
|
65,707,476
|
|
|
55,145,963
|
|
|
61,694,835
|
|
|
53,613,874
|
|
||||
|
Weighted average shares of common stock outstanding - diluted
|
67,985,177
|
|
|
55,145,963
|
|
|
61,919,976
|
|
|
53,613,874
|
|
||||
|
Dividends declared per common share
|
$
|
0.135
|
|
|
$
|
0.135
|
|
|
$
|
0.405
|
|
|
$
|
0.375
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income
|
$
|
3,061
|
|
|
$
|
617
|
|
|
$
|
17,330
|
|
|
$
|
894
|
|
|
Other comprehensive income (loss): cash flow hedge adjustment
|
1,613
|
|
|
(1,756
|
)
|
|
(2,794
|
)
|
|
(3,314
|
)
|
||||
|
Comprehensive income (loss)
|
4,674
|
|
|
(1,139
|
)
|
|
14,536
|
|
|
(2,420
|
)
|
||||
|
Comprehensive (income) loss attributable to noncontrolling interests
|
(112
|
)
|
|
33
|
|
|
(470
|
)
|
|
63
|
|
||||
|
Comprehensive income (loss) attributable to common stockholders
|
$
|
4,562
|
|
|
$
|
(1,106
|
)
|
|
$
|
14,066
|
|
|
$
|
(2,357
|
)
|
|
|
Preferred Stock
|
|
Number of
Shares
|
|
Common
Stock
|
|
Additional
Paid-in Capital
|
|
Cumulative Distributions in Excess of Earnings
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Stockholders’
Equity
|
|
Noncontrolling
Interests
|
|
Total Equity
|
||||||||||||||||
|
Balance at January 1, 2016
|
—
|
|
|
55,598,684
|
|
|
$
|
553
|
|
|
$
|
722,722
|
|
|
$
|
(48,103
|
)
|
|
$
|
(3,033
|
)
|
|
$
|
672,139
|
|
|
$
|
21,605
|
|
|
$
|
693,744
|
|
|
Issuance of preferred stock
|
90,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
90,000
|
|
|
—
|
|
|
90,000
|
|
|||||||
|
Issuance of common stock
|
—
|
|
|
10,350,000
|
|
|
104
|
|
|
182,574
|
|
|
—
|
|
|
—
|
|
|
182,678
|
|
|
—
|
|
|
182,678
|
|
|||||||
|
Offering costs
|
(3,336
|
)
|
|
—
|
|
|
—
|
|
|
(8,435
|
)
|
|
—
|
|
|
—
|
|
|
(11,771
|
)
|
|
—
|
|
|
(11,771
|
)
|
|||||||
|
Share-based compensation
|
—
|
|
|
77,093
|
|
|
1
|
|
|
1,489
|
|
|
—
|
|
|
—
|
|
|
1,490
|
|
|
1,500
|
|
|
2,990
|
|
|||||||
|
Repurchase of common shares
|
—
|
|
|
(25,236
|
)
|
|
—
|
|
|
(501
|
)
|
|
—
|
|
|
—
|
|
|
(501
|
)
|
|
—
|
|
|
(501
|
)
|
|||||||
|
Conversion of units to common stock
|
—
|
|
|
47,800
|
|
|
—
|
|
|
505
|
|
|
—
|
|
|
—
|
|
|
505
|
|
|
(505
|
)
|
|
—
|
|
|||||||
|
Acquisition of real estate portfolio
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
125
|
|
|
125
|
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,345
|
)
|
|
—
|
|
|
(25,345
|
)
|
|
—
|
|
|
(25,345
|
)
|
|||||||
|
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(898
|
)
|
|
(898
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,797
|
|
|
—
|
|
|
16,797
|
|
|
533
|
|
|
17,330
|
|
|||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,731
|
)
|
|
(2,731
|
)
|
|
(63
|
)
|
|
(2,794
|
)
|
|||||||
|
Balance at September 30, 2016
|
86,664
|
|
|
66,048,341
|
|
|
$
|
658
|
|
|
$
|
898,354
|
|
|
$
|
(56,651
|
)
|
|
$
|
(5,764
|
)
|
|
$
|
923,261
|
|
|
$
|
22,297
|
|
|
$
|
945,558
|
|
|
|
Preferred Stock
|
|
Number of
Shares
|
|
Common
Stock
|
|
Additional
Paid-in Capital
|
|
Cumulative Distributions in Excess of Earnings
|
|
Accumulated
Other Comprehensive Loss |
|
Total
Stockholders’
Equity
|
|
Noncontrolling
Interests
|
|
Total Equity
|
||||||||||||||||
|
Balance at January 1, 2015
|
—
|
|
|
43,702,442
|
|
|
$
|
434
|
|
|
$
|
542,318
|
|
|
$
|
(21,673
|
)
|
|
$
|
(1,331
|
)
|
|
$
|
519,748
|
|
|
$
|
26,129
|
|
|
$
|
545,877
|
|
|
Issuance of preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Issuance of common stock
|
—
|
|
|
11,500,500
|
|
|
115
|
|
|
183,892
|
|
|
—
|
|
|
—
|
|
|
184,007
|
|
|
—
|
|
|
184,007
|
|
|||||||
|
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,114
|
)
|
|
—
|
|
|
—
|
|
|
(8,114
|
)
|
|
—
|
|
|
(8,114
|
)
|
|||||||
|
Share-based compensation
|
—
|
|
|
138,207
|
|
|
—
|
|
|
1,332
|
|
|
—
|
|
|
—
|
|
|
1,332
|
|
|
—
|
|
|
1,332
|
|
|||||||
|
Repurchase of common shares
|
—
|
|
|
(9,886
|
)
|
|
—
|
|
|
(148
|
)
|
|
—
|
|
|
—
|
|
|
(148
|
)
|
|
—
|
|
|
(148
|
)
|
|||||||
|
Conversion of units to common stock
|
—
|
|
|
256,640
|
|
|
3
|
|
|
2,822
|
|
|
—
|
|
|
—
|
|
|
2,825
|
|
|
(2,825
|
)
|
|
—
|
|
|||||||
|
Dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,798
|
)
|
|
—
|
|
|
(20,798
|
)
|
|
—
|
|
|
(20,798
|
)
|
|||||||
|
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(816
|
)
|
|
(816
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
858
|
|
|
—
|
|
|
858
|
|
|
36
|
|
|
894
|
|
|||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,215
|
)
|
|
(3,215
|
)
|
|
(99
|
)
|
|
(3,314
|
)
|
|||||||
|
Balance at September 30, 2015
|
—
|
|
|
55,587,903
|
|
|
$
|
552
|
|
|
$
|
722,102
|
|
|
$
|
(41,613
|
)
|
|
$
|
(4,546
|
)
|
|
$
|
676,495
|
|
|
$
|
22,425
|
|
|
$
|
698,920
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2016
|
|
2015
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
17,330
|
|
|
$
|
894
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Equity in income from unconsolidated real estate entities
|
(1,451
|
)
|
|
(58
|
)
|
||
|
Provision for doubtful accounts
|
1,105
|
|
|
1,156
|
|
||
|
Depreciation and amortization
|
37,165
|
|
|
31,016
|
|
||
|
Amortization of above (below) market lease intangibles, net
|
17
|
|
|
154
|
|
||
|
Accretion of loan origination fee
|
(75
|
)
|
|
—
|
|
||
|
Accretion of discount on notes receivable
|
—
|
|
|
(178
|
)
|
||
|
Deferred interest income on notes receivable
|
(42
|
)
|
|
—
|
|
||
|
Gain from early repayment of note receivable
|
—
|
|
|
(581
|
)
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
182
|
|
||
|
Gain on sale of real estate
|
(11,563
|
)
|
|
—
|
|
||
|
Amortization of loan costs
|
748
|
|
|
618
|
|
||
|
Accretion of premium on notes payable
|
(178
|
)
|
|
(158
|
)
|
||
|
Equity based compensation expense
|
2,879
|
|
|
1,258
|
|
||
|
Straight-line rent
|
(3,412
|
)
|
|
(2,016
|
)
|
||
|
Change in working capital components:
|
|
|
|
||||
|
Rents and other receivables
|
(688
|
)
|
|
(1,565
|
)
|
||
|
Deferred leasing costs
|
(3,787
|
)
|
|
(2,635
|
)
|
||
|
Other assets
|
(10
|
)
|
|
(1,141
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
3,910
|
|
|
3,559
|
|
||
|
Tenant security deposits
|
1,830
|
|
|
937
|
|
||
|
Prepaid rents
|
232
|
|
|
118
|
|
||
|
Net cash provided by operating activities
|
44,010
|
|
|
31,560
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Acquisition of investments in real estate
|
(308,277
|
)
|
|
(162,970
|
)
|
||
|
Capital expenditures
|
(23,687
|
)
|
|
(15,931
|
)
|
||
|
Acquisition related deposits
|
(400
|
)
|
|
860
|
|
||
|
Distributions from unconsolidated real estate entities
|
5,530
|
|
|
—
|
|
||
|
Issuance of notes receivable
|
(5,700
|
)
|
|
—
|
|
||
|
Principal repayments of note receivable
|
—
|
|
|
13,896
|
|
||
|
Proceeds from sale of real estate
|
20,435
|
|
|
—
|
|
||
|
Net cash used in investing activities
|
(312,099
|
)
|
|
(164,145
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Issuance of preferred stock
|
90,000
|
|
|
—
|
|
||
|
Issuance of common stock
|
182,678
|
|
|
184,007
|
|
||
|
Offering costs
|
(11,344
|
)
|
|
(8,073
|
)
|
||
|
Proceeds from notes payable
|
263,000
|
|
|
199,000
|
|
||
|
Repayment of notes payable
|
(178,923
|
)
|
|
(225,572
|
)
|
||
|
Deferred loan costs
|
(1,924
|
)
|
|
(796
|
)
|
||
|
Debt extinguishment costs
|
—
|
|
|
(2
|
)
|
||
|
Dividends paid to common stockholders
|
(23,935
|
)
|
|
(18,538
|
)
|
||
|
Distributions paid to common unitholders
|
(900
|
)
|
|
(816
|
)
|
||
|
Repurchase of common shares
|
(501
|
)
|
|
(148
|
)
|
||
|
Net cash provided by financing activities
|
318,151
|
|
|
129,062
|
|
||
|
Increase in cash and cash equivalents
|
50,062
|
|
|
(3,523
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
5,201
|
|
|
8,606
|
|
||
|
Cash and cash equivalents, end of period
|
$
|
55,263
|
|
|
$
|
5,083
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest (net of capitalized interest of $1,315 and $449 for the nine months ended September 30, 2016 and 2015, respectively)
|
$
|
11,125
|
|
|
$
|
4,681
|
|
|
Supplemental disclosure of noncash investing and financing transactions:
|
|
|
|
||||
|
Assumption of loan in connection with acquisition of real estate including loan premium
|
$
|
—
|
|
|
$
|
5,874
|
|
|
Capital expenditure accruals
|
$
|
2,886
|
|
|
$
|
1,480
|
|
|
Accrual of dividends
|
$
|
9,214
|
|
|
$
|
7,504
|
|
|
Accrual of offering costs
|
$
|
427
|
|
|
$
|
41
|
|
|
1.
|
Organization
|
|
2.
|
Summary of Significant Accounting Policies
|
|
3.
|
Investments in Real Estate
|
|
Property
|
|
Submarket
|
|
Date of Acquisition
|
|
Rentable Square Feet
|
|
Number of Buildings
|
|
Contractual Purchase Price
(in thousands)
|
|||
|
8525 Camino Santa Fe
(1)
|
|
San Diego - Central
|
|
3/15/2016
|
|
59,399
|
|
|
1
|
|
$
|
8,450
|
|
|
28454 Livingston Avenue
(1)
|
|
Los Angeles - San Fernando Valley
|
|
3/29/2016
|
|
134,287
|
|
|
1
|
|
16,000
|
|
|
|
REIT Portfolio
(2)
|
|
Various
(2)
|
|
4/15/2016
|
|
1,530,814
|
|
|
9
|
|
191,000
|
|
|
|
10750-10826 Lower Azusa Road
(3)
|
|
Los Angeles - San Gabriel Valley
|
|
5/3/2016
|
|
79,050
|
|
|
4
|
|
7,660
|
|
|
|
525 Park Avenue
(4)
|
|
Los Angeles - San Fernando Valley
|
|
6/30/2016
|
|
63,403
|
|
|
1
|
|
7,550
|
|
|
|
3233 Mission Oaks Boulevard
(5)
|
|
Ventura
|
|
7/6/2016
|
|
457,693
|
|
|
1
|
|
25,700
|
|
|
|
1600 E. Orangethorpe Avenue
(4)
|
|
Orange County - North
|
|
8/24/2016
|
|
345,756
|
|
|
6
|
|
40,137
|
|
|
|
14742-14750 Nelson Avenue
(4)
|
|
Los Angeles - San Gabriel Valley
|
|
9/8/2016
|
|
145,531
|
|
|
2
|
|
15,000
|
|
|
|
Total 2016 Wholly-Owned Property Acquisitions
|
|
|
|
2,815,933
|
|
|
25
|
|
$
|
311,497
|
|
||
|
(1)
|
This acquisition was funded with available cash on hand and borrowings under our unsecured revolving credit facility.
|
|
(2)
|
The REIT Portfolio Acquisition was funded with available cash on hand, proceeds from a $100.0 million term loan borrowing and proceeds from an equity offering of
10.35 million
shares of our common stock. See Notes 5 and 12 for additional information. The REIT Portfolio consists of nine properties located in four of our core submarkets, including Orange County, Los Angeles - San Gabriel Valley, Inland Empire West and Central San Diego.
|
|
(3)
|
This acquisition was partially funded through a tax-deferred like-kind exchange under Section 1031 of the Internal Revenue Code (“1031 Exchange”) using
$2.5 million
of net cash proceeds from the sale of our property located at 6010 North Paramount Boulevard and available cash on hand.
|
|
(4)
|
This acquisition was funded with available cash on hand.
|
|
(5)
|
This acquisition consisted of our purchase of the remaining
85%
ownership interest in this property (see Note 11) and was partially funded through a 1031 Exchange using
$18.0 million
of net cash proceeds from the sale of our properties located at 1840 Dana Street and 12910 East Mulberry Drive and available cash on hand.
|
|
|
REIT Portfolio
|
|
Other 2016 Acquisitions
|
|
Total 2016 Acquisitions
|
||||||
|
Assets:
|
|
|
|
|
|
||||||
|
Land
(1)
|
$
|
101,530
|
|
|
$
|
71,339
|
|
|
$
|
172,869
|
|
|
Buildings and improvements
(1)
|
74,586
|
|
|
43,299
|
|
|
117,885
|
|
|||
|
Tenant improvements
|
2,875
|
|
|
1,640
|
|
|
4,515
|
|
|||
|
Acquired lease intangible assets
(2)
|
12,103
|
|
|
6,726
|
|
|
18,829
|
|
|||
|
Other acquired assets
(3)
|
222
|
|
|
210
|
|
|
432
|
|
|||
|
Total assets acquired
|
191,316
|
|
|
123,214
|
|
|
314,530
|
|
|||
|
Liabilities:
|
|
|
|
|
|
||||||
|
Acquired lease intangible liabilities
(4)
|
934
|
|
|
2,656
|
|
|
3,590
|
|
|||
|
Other assumed liabilities
(3)
|
1,519
|
|
|
1,019
|
|
|
2,538
|
|
|||
|
Total liabilities assumed
|
2,453
|
|
|
3,675
|
|
|
6,128
|
|
|||
|
Net assets acquired
|
$
|
188,863
|
|
|
$
|
119,539
|
|
|
$
|
308,402
|
|
|
(1)
|
The allocation to land and building and improvements includes
$0.1 million
of capitalized acquisition costs related to the purchase of 14742-14750 Nelson Avenue, which was accounted for as an asset acquisition.
|
|
(2)
|
For the REIT Portfolio, acquired lease intangible assets consist of
$11.1 million
of in-place lease intangibles with a weighted average amortization period of
5.0
years and
$1.0 million
of above-market lease intangibles with a weighted average amortization period of
7.6
years. For the other 2016 acquisitions, acquired lease intangible assets consist of
$6.5 million
of in-place lease intangibles with a weighted average amortization period of
3.7
years and
$0.3 million
of above-market lease intangibles with a weighted average amortization period of
2.4
years.
|
|
(3)
|
Includes other working capital assets acquired (prepaid expenses, other receivables and other assets) and liabilities assumed (tenant security deposits, prepaid rent and other payables), respectively, at the time of acquisition.
|
|
(4)
|
Represents below-market lease intangibles with a weighted average amortization period of
4.8
years and
5.3
years for the REIT Portfolio and the other 2016 acquisitions, respectively.
|
|
|
|
Three Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2016
|
||||
|
Total revenues
|
|
$
|
5,407
|
|
|
$
|
9,071
|
|
|
Net income
|
|
$
|
1,504
|
|
|
$
|
2,848
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Total revenues
|
$
|
33,639
|
|
|
$
|
28,174
|
|
|
$
|
98,875
|
|
|
$
|
81,382
|
|
|
Net income (loss) attributable to common stockholders
|
$
|
1,383
|
|
|
$
|
(242
|
)
|
|
$
|
16,844
|
|
|
$
|
(1,528
|
)
|
|
Net income (loss) attributable to common stockholders per share - basic
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.27
|
|
|
$
|
(0.03
|
)
|
|
Net income (loss) attributable to common stockholders per share - diluted
|
$
|
0.02
|
|
|
$
|
—
|
|
|
$
|
0.27
|
|
|
$
|
(0.03
|
)
|
|
Property
|
|
Submarket
|
|
Date of Disposition
|
|
Rentable Square Feet
|
|
Contractual Sales Price
(in thousands)
|
|
Gain Recorded
(in thousands)
|
|||||
|
6010 North Paramount Boulevard
|
|
Los Angeles - South Bay
|
|
5/2/2016
|
|
16,534
|
|
|
$
|
2,480
|
|
|
$
|
944
|
|
|
1840 Dana Street
|
|
Los Angeles - San Fernando Valley
|
|
5/25/2016
|
|
13,497
|
|
|
$
|
4,250
|
|
|
$
|
1,445
|
|
|
12910 East Mulberry Drive
|
|
Los Angeles - Mid-Counties
|
|
6/7/2016
|
|
153,080
|
|
|
$
|
15,000
|
|
|
$
|
9,174
|
|
|
Total
|
|
|
|
|
|
183,111
|
|
|
$
|
21,730
|
|
|
$
|
11,563
|
|
|
4.
|
Intangible Assets
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Acquired Lease Intangible Assets:
|
|
|
|
||||
|
In-place lease intangibles
|
$
|
66,562
|
|
|
$
|
49,265
|
|
|
Accumulated amortization
|
(34,674
|
)
|
|
(25,107
|
)
|
||
|
In-place lease intangibles, net
|
31,888
|
|
|
24,158
|
|
||
|
Above-market tenant leases
|
10,262
|
|
|
9,062
|
|
||
|
Accumulated amortization
|
(4,057
|
)
|
|
(2,837
|
)
|
||
|
Above-market tenant leases, net
|
6,205
|
|
|
6,225
|
|
||
|
Acquired lease intangible assets, net
|
$
|
38,093
|
|
|
$
|
30,383
|
|
|
Acquired Lease Intangible Liabilities:
|
|
|
|
|
|
||
|
Below-market tenant leases
|
(8,499
|
)
|
|
(5,227
|
)
|
||
|
Accumulated accretion
|
2,966
|
|
|
2,053
|
|
||
|
Below-market tenant leases, net
|
(5,533
|
)
|
|
(3,174
|
)
|
||
|
Above-market ground lease
|
(290
|
)
|
|
(290
|
)
|
||
|
Accumulated accretion
|
101
|
|
|
77
|
|
||
|
Above-market ground lease, net
|
(189
|
)
|
|
(213
|
)
|
||
|
Acquired lease intangible liabilities, net
|
$
|
(5,722
|
)
|
|
$
|
(3,387
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
In-place lease intangibles
(1)
|
$
|
3,561
|
|
|
$
|
3,166
|
|
|
$
|
9,849
|
|
|
$
|
9,504
|
|
|
Net above (below)-market tenant leases
(2)
|
$
|
(31
|
)
|
|
$
|
77
|
|
|
$
|
41
|
|
|
$
|
178
|
|
|
Above-market ground lease
(3)
|
$
|
(8
|
)
|
|
$
|
(8
|
)
|
|
$
|
(24
|
)
|
|
$
|
(24
|
)
|
|
(1)
|
The amortization of in-place lease intangibles is recorded to depreciation and amortization expense in the consolidated statements of operations for the periods presented.
|
|
(2)
|
The amortization of net above (below)-market tenant leases is recorded as a decrease (increase) to rental revenues in the consolidated statements of operations for the periods presented.
|
|
(3)
|
The accretion of the above-market ground lease is recorded as a decrease to property expenses in the consolidated statements of operations for the periods presented.
|
|
5.
|
Notes Payable
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Principal amount
|
|
$
|
502,776
|
|
|
$
|
418,698
|
|
|
Less: unamortized discount and deferred loan costs
(1)
|
|
(2,348
|
)
|
|
(544
|
)
|
||
|
Carrying value
|
|
$
|
500,428
|
|
|
$
|
418,154
|
|
|
(1)
|
Unamortized discount and deferred loan costs exclude net debt issuance costs related to establishing our unsecured credit facility. These costs are presented in the line item “Deferred loan costs, net” in the consolidated balance sheets.
|
|
|
September 30, 2016
|
|
December 31, 2015
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Principal Amount
|
|
Unamortized Discount and Deferred Loan Costs
|
|
Principal Amount
|
|
Unamortized Discount and Deferred Loan Costs
|
|
Contractual
Maturity Date
|
|
Stated
Interest
Rate
(1)
|
|
Effective Interest Rate
(2)
|
|
||||||||||
|
Secured Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
$60M Term Loan
(3)
|
$
|
59,870
|
|
|
$
|
(224
|
)
|
|
$
|
60,000
|
|
|
$
|
(283
|
)
|
|
8/1/2019
|
(4)
|
LIBOR + 1.90%
|
|
|
3.95
|
%
|
|
|
Gilbert/La Palma
|
2,943
|
|
|
(147
|
)
|
|
3,044
|
|
|
(153
|
)
|
|
3/1/2031
|
|
5.125
|
%
|
(5)
|
5.39
|
%
|
|
||||
|
12907 Imperial Highway
|
5,212
|
|
|
211
|
|
|
5,299
|
|
|
303
|
|
|
4/1/2018
|
|
5.95
|
%
|
(6)
|
3.55
|
%
|
|
||||
|
1065 Walnut Street
|
9,751
|
|
|
217
|
|
|
9,855
|
|
|
292
|
|
|
2/1/2019
|
(7)
|
4.55
|
%
|
(8)
|
3.54
|
%
|
|
||||
|
Unsecured Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$100M Term Loan Facility
|
100,000
|
|
|
—
|
|
|
100,000
|
|
|
—
|
|
|
6/11/2019
|
|
LIBOR + 1.35%
|
|
(9)
|
3.25
|
%
|
(10)
|
||||
|
Revolving Credit Facility
|
—
|
|
|
—
|
|
|
140,500
|
|
|
—
|
|
|
6/11/2018
|
(4)
|
LIBOR + 1.40%
|
|
(9)(11)
|
1.93
|
%
|
|
||||
|
$225M Term Loan Facility
|
225,000
|
|
|
(1,752
|
)
|
|
—
|
|
|
—
|
|
|
1/14/2023
|
|
LIBOR + 1.60%
|
|
(9)
|
2.25
|
%
|
|
||||
|
Guaranteed Senior Notes
|
100,000
|
|
|
(653
|
)
|
|
100,000
|
|
|
(703
|
)
|
|
8/6/2025
|
|
4.29
|
%
|
|
4.36
|
%
|
|
||||
|
Total
|
$
|
502,776
|
|
|
$
|
(2,348
|
)
|
|
$
|
418,698
|
|
|
$
|
(544
|
)
|
|
|
|
|
|
|
|
||
|
(1)
|
Reflects the contractual interest rate under the terms of the loan, as of
September 30, 2016
.
|
|
(2)
|
Reflects the effective interest rate as of
September 30, 2016
, which includes the effect of the amortization of discounts/premiums and deferred loan costs and the effect of interest rate swaps that are effective as of
September 30, 2016
.
|
|
(3)
|
This term loan is secured by
six
properties. Beginning August 15, 2016, monthly payments of interest and principal are based on a
30
-year amortization table. As of
September 30, 2016
, the interest rate on this variable-rate term loan has been effectively fixed through the use of
two
interest rate swaps, one of which is an amortizing swap. See Note 7 for details.
|
|
(4)
|
One
additional
one
-year extension available at the borrower’s option.
|
|
(5)
|
Monthly payments of interest and principal are based on a
20
-year amortization table.
|
|
(6)
|
Monthly payments of interest and principal are based on a
30
-year amortization table, with a balloon payment at maturity.
|
|
(7)
|
One
additional
five
-year extension available at the borrower’s option.
|
|
(8)
|
Monthly payments of interest and principal are based on a
25
-year amortization table, with a balloon payment at maturity.
|
|
(9)
|
The LIBOR margin will range from
1.25%
to
1.85%
for the $100.0 million term loan facility,
1.30%
to
1.90%
for the revolving credit facility and
1.50%
to
2.25%
for the $225.0 million term loan facility depending on the ratio of our outstanding consolidated indebtedness to the value of our consolidated gross asset value, which is measured on a quarterly basis.
|
|
(10)
|
As of
September 30, 2016
, the interest on the $100.0 million term loan facility has been effectively fixed through the use of two interest rate swaps. See Note 7 for details.
|
|
(11)
|
The facility additionally bears interest at
0.30%
or
0.20%
of the daily undrawn amount of the unsecured revolving credit facility, if the balance is under
$100.0 million
or over
$100.0 million
, respectively.
|
|
October 1, 2016 - December 31, 2016
|
$
|
300
|
|
|
2017
|
1,213
|
|
|
|
2018
|
6,163
|
|
|
|
2019
|
167,641
|
|
|
|
2020
|
166
|
|
|
|
Thereafter
|
327,293
|
|
|
|
Total
|
$
|
502,776
|
|
|
•
|
Maintaining a ratio of total indebtedness to total asset value of not more than
60%
;
|
|
•
|
Maintaining a ratio of secured debt to total asset value of not more than
45%
;
|
|
•
|
Maintaining a ratio of total secured recourse debt to total asset value of not more than
15%
;
|
|
•
|
Maintaining a minimum tangible net worth of at least the sum of (i)
$283,622,250
, and (ii) an amount equal to at least
75%
of the net equity proceeds received by the Company after March 31, 2014;
|
|
•
|
Maintaining a ratio of adjusted EBITDA to fixed charges of at least
1.50
to
1.0
;
|
|
•
|
Maintaining a ratio of total unsecured debt to total unencumbered asset value of not more than
60%
; and
|
|
•
|
Maintaining a ratio of unencumbered NOI to unsecured interest expense of at least
1.75
to
1.0
.
|
|
6.
|
Operating Leases
|
|
Twelve months ended September 30,
|
|
||
|
2017
|
$
|
102,520
|
|
|
2018
|
83,577
|
|
|
|
2019
|
69,122
|
|
|
|
2020
|
53,268
|
|
|
|
2021
|
38,869
|
|
|
|
Thereafter
|
74,237
|
|
|
|
Total
|
$
|
421,593
|
|
|
7.
|
Interest Rate Swaps
|
|
|
|
|
|
|
|
|
Fair Value
(1)
|
|
Current Notional Value
(2)
|
|||||||||||||
|
Derivative Instrument
|
Effective Date
|
|
Maturity Date
|
|
Interest Strike Rate
|
|
September 30, 2016
|
|
December 31, 2015
|
|
September 30, 2016
|
|
December 31, 2015
|
|||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swap
|
1/15/2015
|
|
2/15/2019
|
|
1.826
|
%
|
|
$
|
723
|
|
|
$
|
538
|
|
|
$
|
30,000
|
|
|
$
|
30,000
|
|
|
Interest Rate Swap
|
7/15/2015
|
|
2/15/2019
|
|
2.010
|
%
|
|
$
|
824
|
|
|
$
|
698
|
|
|
$
|
29,870
|
|
|
$
|
30,000
|
|
|
Interest Rate Swap
|
8/14/2015
|
|
12/14/2018
|
|
1.790
|
%
|
|
$
|
1,097
|
|
|
$
|
849
|
|
|
$
|
50,000
|
|
|
$
|
50,000
|
|
|
Interest Rate Swap
|
2/16/2016
|
|
12/14/2018
|
|
2.005
|
%
|
|
$
|
1,332
|
|
|
$
|
1,059
|
|
|
$
|
50,000
|
|
|
$
|
—
|
|
|
Interest Rate Swap
|
2/14/2018
|
|
1/14/2022
|
|
1.349
|
%
|
|
$
|
1,119
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Interest Rate Swap
|
8/14/2018
|
|
1/14/2022
|
|
1.406
|
%
|
|
$
|
843
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
(1)
|
We record all derivative instruments on a gross basis in the consolidated balance sheets, and accordingly, there are no offsetting amounts that net assets against liabilities. As of
September 30, 2016
, and December 31, 2015, all of our derivatives were in a liability position, and as such, the fair value is included in the line item “Interest rate swap liability” in the accompanying consolidated balance sheets.
|
|
(2)
|
Represents the notional value of swaps that are effective as of the balance sheet date presented.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Interest Rate Swaps in Cash Flow Hedging Relationships:
|
|
|
|
|
|
|
|
||||||||
|
Amount of gain (loss) recognized in AOCI on derivatives (effective portion)
|
$
|
1,036
|
|
|
$
|
(2,105
|
)
|
|
$
|
(4,465
|
)
|
|
$
|
(3,893
|
)
|
|
Amount of (loss) gain reclassified from AOCI into earnings under “Interest expense” (effective portion)
|
$
|
(577
|
)
|
|
$
|
(349
|
)
|
|
$
|
(1,671
|
)
|
|
$
|
579
|
|
|
Amount of gain (loss) recognized in earnings under “Interest expense” (ineffective portion and amount excluded from effectiveness testing)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
8.
|
Fair Value Measurements
|
|
|
|
Fair Value Measurement Using
|
||||||||||||||
|
Liabilities
|
|
Total Fair Value
|
|
Quoted Price in Active
Markets for Identical
Assets and Liabilities
(Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
||||||||
|
Interest Rate Swaps at:
|
|
|
|
|
|
|
|
|
||||||||
|
September 30, 2016
|
|
$
|
(5,938
|
)
|
|
$
|
—
|
|
|
$
|
(5,938
|
)
|
|
$
|
—
|
|
|
December 31, 2015
|
|
$
|
(3,144
|
)
|
|
$
|
—
|
|
|
$
|
(3,144
|
)
|
|
$
|
—
|
|
|
|
|
Fair Value Measurement Using
|
|
|
||||||||||||||||
|
Liabilities
|
|
Total Fair Value
|
|
Quoted Price in Active
Markets for Identical
Assets and Liabilities
(Level 1)
|
|
Significant Other
Observable Inputs
(Level 2)
|
|
Significant
Unobservable Inputs
(Level 3)
|
|
Carrying Value
|
||||||||||
|
Notes Payable at:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
September 30, 2016
|
|
$
|
506,176
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
506,176
|
|
|
$
|
500,428
|
|
|
December 31, 2015
|
|
$
|
416,497
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
416,497
|
|
|
$
|
418,154
|
|
|
9.
|
Related Party Transactions
|
|
10.
|
Commitments and Contingencies
|
|
|
|
Office Leases
|
|
Ground Lease
|
||||
|
October 1, 2016 through December 31, 2016
|
|
$
|
158
|
|
|
$
|
36
|
|
|
2017
|
|
635
|
|
|
144
|
|
||
|
2018
|
|
622
|
|
|
144
|
|
||
|
2019
|
|
337
|
|
|
144
|
|
||
|
2020
|
|
—
|
|
|
144
|
|
||
|
Thereafter
|
|
—
|
|
|
5,964
|
|
||
|
Total
|
|
$
|
1,752
|
|
|
$
|
6,576
|
|
|
11.
|
Investment in Unconsolidated Real Estate Entities
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
Assets
|
$
|
103
|
|
|
$
|
24,280
|
|
|
Liabilities
|
(68
|
)
|
|
(1,250
|
)
|
||
|
Partners’/members’ equity
|
$
|
35
|
|
|
$
|
23,030
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Revenues
|
$
|
8
|
|
|
$
|
695
|
|
|
$
|
1,296
|
|
|
$
|
2,043
|
|
|
Expenses
|
(36
|
)
|
|
(364
|
)
|
|
(401
|
)
|
|
(1,560
|
)
|
||||
|
Gain on sale of property
|
3,396
|
|
|
—
|
|
|
3,396
|
|
|
—
|
|
||||
|
Net income
|
$
|
3,368
|
|
|
$
|
331
|
|
|
$
|
4,291
|
|
|
$
|
483
|
|
|
12.
|
Equity
|
|
|
Unvested Awards
|
|||||||
|
|
Restricted
Common Stock
|
|
LTIP Units
|
|
Performance Units
|
|||
|
Balance at January 1, 2016
|
333,441
|
|
|
166,669
|
|
|
315,998
|
|
|
Granted
|
97,659
|
|
|
—
|
|
|
—
|
|
|
Forfeited
|
(20,566
|
)
|
|
—
|
|
|
—
|
|
|
Vested
(1)
|
(87,697
|
)
|
|
—
|
|
|
—
|
|
|
Balance at September 30, 2016
|
322,837
|
|
|
166,669
|
|
|
315,998
|
|
|
(1)
|
During the
nine
months ended
September 30, 2016
,
25,236
shares of the Company’s common stock were tendered in accordance with the terms of the Plan to satisfy minimum tax withholding requirements related to the shares of restricted common stock that have vested. We accept the return of shares at the current quoted closing share price of the Company’s common stock on the NYSE to satisfy tax obligations.
|
|
|
Unvested Awards
|
|||||||
|
|
Restricted
Common Stock |
|
LTIP Units
|
|
Performance Units
(1)
|
|||
|
October 1, 2016 - December 31, 2016
|
37,653
|
|
|
41,668
|
|
|
—
|
|
|
2017
|
166,405
|
|
|
41,666
|
|
|
—
|
|
|
2018
|
59,846
|
|
|
41,668
|
|
|
315,998
|
|
|
2019
|
38,538
|
|
|
41,667
|
|
|
—
|
|
|
2020
|
20,395
|
|
|
—
|
|
|
—
|
|
|
Total
|
322,837
|
|
|
166,669
|
|
|
315,998
|
|
|
(1)
|
Represents the maximum number of Performance Units that would be earned in the event that specified maximum total shareholder return (“TSR”) goals are achieved over the three-year performance period from December 15, 2015, through December 14, 2018 (the “performance period”). The number of Performance Unit awards that ultimately vest will be based on both the Company’s absolute TSR and TSR performance relative to a peer group over the performance period. The maximum number of Performance Units will be earned under the awards if the Company both (i) achieves 50% or higher absolute TSR, inclusive of all dividends paid, over the performance period and (ii) finishes in the
75
th or greater percentile of the peer group for TSR over the performance period.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Expensed share-based compensation
(1)
|
|
$
|
991
|
|
|
$
|
444
|
|
|
$
|
2,879
|
|
|
$
|
1,258
|
|
|
Capitalized share-based compensation
(2)
|
|
38
|
|
|
25
|
|
|
111
|
|
|
74
|
|
||||
|
Total share-based compensation
|
|
$
|
1,029
|
|
|
$
|
469
|
|
|
$
|
2,990
|
|
|
$
|
1,332
|
|
|
(1)
|
Amounts expensed are included in “General and administrative” and “Property expenses” in the accompanying consolidated statements of operations.
|
|
(2)
|
Amounts capitalized, which relate to employees who provide construction and leasing services, are included in “Building and improvements” and “Deferred leasing costs, net” in the consolidated balance sheets.
|
|
|
Accumulated Other
Comprehensive Loss
|
||
|
Balance at January 1, 2016
|
$
|
(3,033
|
)
|
|
Other comprehensive loss before reclassifications
|
(4,465
|
)
|
|
|
Amounts reclassified from accumulated other comprehensive loss to interest expense
|
1,671
|
|
|
|
Net current period other comprehensive loss
|
(2,794
|
)
|
|
|
Less other comprehensive loss attributable to noncontrolling interests
|
63
|
|
|
|
Other comprehensive loss attributable to common stockholders
|
(2,731
|
)
|
|
|
Balance at September 30, 2016
|
$
|
(5,764
|
)
|
|
13.
|
Earnings Per Share
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
3,061
|
|
|
$
|
617
|
|
|
$
|
17,330
|
|
|
$
|
894
|
|
|
Less: Preferred stock dividends
|
(661
|
)
|
|
—
|
|
|
(661
|
)
|
|
—
|
|
||||
|
Less: Net income attributable to noncontrolling interests
|
(63
|
)
|
|
(24
|
)
|
|
(533
|
)
|
|
(36
|
)
|
||||
|
Less: Net income attributable to participating securities
|
(70
|
)
|
|
(53
|
)
|
|
(223
|
)
|
|
(152
|
)
|
||||
|
Numerator for basic net income attributable to common stockholders
|
$
|
2,267
|
|
|
$
|
540
|
|
|
$
|
15,913
|
|
|
$
|
706
|
|
|
Add back: net income attributable to noncontrolling interests
|
63
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Numerator for diluted net income attributable to common stockholders
|
$
|
2,330
|
|
|
$
|
540
|
|
|
$
|
15,913
|
|
|
$
|
706
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares of common stock outstanding – basic
|
65,707,476
|
|
|
55,145,963
|
|
|
61,694,835
|
|
|
53,613,874
|
|
||||
|
Effect of dilutive securities - performance units
|
286,697
|
|
|
—
|
|
|
225,141
|
|
|
—
|
|
||||
|
Effect of dilutive securities - operating partnership units
|
1,991,004
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Weighted average shares of common stock outstanding – diluted
|
67,985,177
|
|
|
55,145,963
|
|
|
61,919,976
|
|
|
53,613,874
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share
—
Basic
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income attributable to common stockholders
|
$
|
0.03
|
|
|
$
|
0.01
|
|
|
$
|
0.26
|
|
|
$
|
0.01
|
|
|
Earnings per share
—
Diluted
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders
|
$
|
0.03
|
|
|
$
|
0.01
|
|
|
$
|
0.26
|
|
|
$
|
0.01
|
|
|
14.
|
Subsequent Events
|
|
•
|
the competitive environment in which we operate;
|
|
•
|
real estate risks, including fluctuations in real estate values and the general economic climate in local markets and competition for tenants in such markets;
|
|
•
|
decreased rental rates or increasing vacancy rates;
|
|
•
|
potential defaults on or non-renewal of leases by tenants;
|
|
•
|
potential bankruptcy or insolvency of tenants;
|
|
•
|
acquisition risks, including failure of such acquisitions to perform in accordance with expectations;
|
|
•
|
the timing of acquisitions and dispositions;
|
|
•
|
potential natural disasters such as earthquakes, wildfires or floods;
|
|
•
|
the consequence of any future security alerts and/or terrorist attacks;
|
|
•
|
national, international, regional and local economic conditions;
|
|
•
|
the general level of interest rates;
|
|
•
|
potential changes in the law or governmental regulations that affect us and interpretations of those laws and regulations, including changes in real estate and zoning or real estate investment trust (“REIT”) tax laws, and potential increases in real property tax rates;
|
|
•
|
financing risks, including the risks that our cash flows from operations may be insufficient to meet required payments of principal and interest and we may be unable to refinance our existing debt upon maturity or obtain new financing on attractive terms or at all;
|
|
•
|
lack of or insufficient amounts of insurance;
|
|
•
|
our failure to complete acquisitions;
|
|
•
|
our failure to successfully integrate acquired properties;
|
|
•
|
our ability to qualify and maintain our qualification as a REIT;
|
|
•
|
our ability to maintain our current investment grade rating by Fitch;
|
|
•
|
litigation, including costs associated with prosecuting or defending pending or threatened claims and any adverse outcomes; and
|
|
•
|
possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by us.
|
|
•
|
During the first quarter of 2016, we acquired two properties with a combined
193,686
rentable square feet, for a total gross purchase price of
$24.5 million
.
|
|
•
|
During the second quarter of 2016, we acquired a private REIT comprising a portfolio of nine industrial properties totaling approximately 1.53 million rentable square feet for a gross purchase price of $191.0 million. The properties, which are 100% occupied by twelve tenants, are located in four of our core infill Southern California markets. We also acquired two properties located in Los Angeles with a combined
142,453
rentable square feet, for a total gross purchase price of
$15.2 million
.
|
|
•
|
During the
third
quarter of 2016, we acquired three properties with a combined
948,980
rentable square feet, for a total gross purchase price of $
80.8 million
.
|
|
•
|
During the second quarter of 2016, we completed the sale of three of our properties with a combined
183,111
rentable square feet, for a total gross sales price of
$21.7 million
. The net cash proceeds, which totaled $20.4 million, were reinvested as part of two separate 1031 Exchange transactions.
|
|
•
|
In April 2016, we completed a public follow-on offering of 10,350,000 shares of our common stock, including the underwriters exercise in full of its option to purchase 1,350,000 shares of our common stock, at an offering price of $17.65 per share, for net proceeds of approximately
$174.4 million
after deducting the underwriting discount and offering costs.
|
|
•
|
In August 2016, we completed a public offering of
3,600,000
shares of our 5.875% Series A Cumulative Redeemable Preferred Stock at a price of
$25.00
per share, for net proceeds of approximately
$86.7 million
after deducting the underwriting discount and other incurred offering costs.
|
|
•
|
In January 2016, we closed on a seven-year $125 million unsecured term loan facility that will mature in January 2023. The term loan facility bears interest at LIBOR plus an applicable Eurodollar rate margin that will range from 1.50% to 2.25% per annum depending on our leverage ratio.
|
|
•
|
In February 2016, we executed a forward interest swap that will effectively fix the $125 million unsecured term loan facility at 1.349% plus an applicable margin from February 14, 2018, to January 14, 2022.
|
|
•
|
In April 2016, we exercised the accordion that was available to us under the $125 million unsecured term loan facility and established a new incremental term loan in an aggregate principal amount of $100.0 million.
|
|
•
|
In May 2016, we executed a forward interest swap that will effectively fix the incremental $100 million term loan at 1.406% plus an applicable margin from August 14, 2018, to January 14, 2022.
|
|
|
|
|
|
|
|
|
|
Estimated Construction Period
(1)
|
|
|
||
|
Property (Submarket)
|
|
Market
|
|
Total Property Rentable Square Feet
|
|
Vacant Rentable Square Feet Under Repositioning/Lease-up
|
|
Start
|
|
Completion
|
|
Occupancy at 9/30/16
|
|
Current Repositioning:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1601 Alton Parkway (OC Airport)
|
|
OC
|
|
124,000
|
|
74,667
|
|
4Q-2014
|
|
4Q-2016
|
|
39.8%
|
|
24955 Avenue Kearny (SF Valley)
(2)
|
|
LA
|
|
138,980
|
|
69,219
|
|
3Q-2016
|
|
1Q-2017
|
|
50.2%
|
|
228th Street (South Bay)
(3)
|
|
LA
|
|
89,236
|
|
23,749
|
|
1Q-2016
|
|
2Q-2017
|
|
66.4%
|
|
14750 Nelson (San Gabriel Valley)
|
|
LA
|
|
145,531
|
|
145,531
|
|
3Q-2016
|
|
1Q-2018
|
|
—%
|
|
2535 Midway Drive (Central SD)
|
|
SD
|
|
373,744
|
|
373,744
|
|
4Q-2015
|
|
2Q-2018
|
|
—%
|
|
9615 Norwalk Boulevard (Mid-Counties)
(4)
|
|
LA
|
|
38,362
|
|
—
|
|
3Q-2015
|
|
See footnote (4)
|
|
100.0%
|
|
Total
|
|
|
|
909,853
|
|
686,910
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease-up Stage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2610 & 2701 S. Birch St. (OC Airport)
|
|
OC
|
|
98,230
|
|
47,500
|
|
2Q-2015
|
|
4Q-2015
|
|
51.7%
|
|
9401 De Soto Avenue (SF Valley)
|
|
LA
|
|
150,263
|
|
150,263
|
|
2Q-2015
|
|
1Q-2016
|
|
—%
|
|
679-691 S. Anderson Street (Central LA)
|
|
LA
|
|
47,490
|
|
47,490
|
|
1Q-2016
|
|
3Q-2016
|
|
—%
|
|
Total
|
|
|
|
295,983
|
|
245,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Completed/Leased:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24105 Frampton Avenue (South Bay)
|
|
LA
|
|
49,841
|
|
—
|
|
2Q-2015
|
|
3Q-2016
|
|
100.0%
|
|
12247 Lakeland Road (Mid-Counties)
|
|
LA
|
|
24,875
|
|
—
|
|
1Q-2016
|
|
3Q-2016
|
|
100.0%
|
|
15140 & 15148 Bledsoe St. (SF Valley)
|
|
LA
|
|
133,356
|
|
—
|
|
1Q-2015
|
|
2Q-2016
|
|
100.0%
|
|
Total
|
|
|
|
208,072
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Repositioning, Lease-up Stage and Completed/Leased:
|
|
|
|
1,413,908
|
|
932,163
|
|
|
|
|
|
|
|
(1)
|
The estimated construction completion period is subject to change as a result of a number of factors including but not limited to permit requirements, delays in construction, changes in scope, and other unforeseen circumstances.
|
|
(2)
|
We are currently in the permitting and design phase of the repositioning project at 24955 Avenue Kearny. As of the filing date of this report, we are also in negotiations to lease the entire building to an existing tenant in our portfolio. The current estimated construction period assumes that we do not execute a lease in the near term.
|
|
(3)
|
The property located at 228th Street includes eight buildings, of which three buildings aggregating
23,749
rentable square feet were under repositioning as of
September 30, 2016
.
|
|
(4)
|
9615 Norwalk has 10.26 acres of partially paved storage yard/industrial land that as of
September 30, 2016
, is under a month-to-month lease. We plan to construct a new building with approximately 200,000 rentable square feet after the month-to-month lease terminates. We expect the building to be completed and leased-up between 19 and 25 months from the commencement of the construction date.
|
|
|
|
New Leases
|
|||||||||||||||||
|
Quarter
|
|
Number
of Leases |
|
Rentable Square Feet
|
|
Weighted Average Lease Term
(in years) |
|
Effective Rent Per Square Foot
(1)
|
|
GAAP Leasing Spreads
(2)(4)
|
|
Cash Leasing Spreads
(3)(4)
|
|||||||
|
Q1-2016
|
|
46
|
|
|
248,520
|
|
|
4.6
|
|
|
$
|
10.77
|
|
|
28.8
|
%
|
|
15.0
|
%
|
|
Q2-2016
|
|
65
|
|
|
476,858
|
|
|
4.1
|
|
|
9.52
|
|
|
29.1
|
%
|
|
14.8
|
%
|
|
|
Q3-2016
|
|
59
|
|
|
519,212
|
|
|
4.3
|
|
|
9.54
|
|
|
17.6
|
%
|
|
10.7
|
%
|
|
|
Total/Weighted Average
|
|
170
|
|
|
1,244,590
|
|
|
4.3
|
|
|
$
|
9.78
|
|
|
24.3
|
%
|
|
13.1
|
%
|
|
|
|
Renewals
|
|
Expiring Leases
|
|
Retention %
|
||||||||||||||||||||||
|
Quarter
|
|
Number
of Leases |
|
Rentable Square Feet
|
|
Weighted Average Lease Term
(in years) |
|
Effective Rent Per Square Foot
(1)
|
|
GAAP Leasing Spreads
(2)(5)
|
|
Cash Leasing Spreads
(3)(5)
|
|
Number
of Leases |
|
Rentable Square Feet
|
|
Rentable Square Feet
|
||||||||||
|
Q1-2016
|
|
80
|
|
|
712,771
|
|
|
3.0
|
|
|
$
|
9.01
|
|
|
11.7
|
%
|
|
4.4
|
%
|
|
130
|
|
|
1,071,075
|
|
|
66.5
|
%
|
|
Q2-2016
|
|
78
|
|
|
598,301
|
|
|
4.7
|
|
|
9.99
|
|
|
20.7
|
%
|
|
9.0
|
%
|
|
129
|
|
|
936,655
|
|
|
63.9
|
%
|
|
|
Q3-2016
|
|
75
|
|
|
318,179
|
|
|
3.0
|
|
|
10.43
|
|
|
14.4
|
%
|
|
4.9
|
%
|
|
130
|
|
|
619,461
|
|
|
51.4
|
%
|
|
|
Total/Weighted Average
|
|
233
|
|
|
1,629,251
|
|
|
3.6
|
|
|
$
|
9.65
|
|
|
15.5
|
%
|
|
6.2
|
%
|
|
389
|
|
|
2,627,191
|
|
|
62.0
|
%
|
|
(1)
|
Effective rent per square foot is the average base rent calculated in accordance with GAAP, over the term of the lease, expressed in dollars per square foot per year.
|
|
(2)
|
Calculated as the change between GAAP rents for new or renewal leases and the expiring GAAP rents on the expiring leases for the same space.
|
|
(3)
|
Calculated as the change between cash rents for new or renewal leases and the expiring cash rents on the expiring leases for the same space.
|
|
(4)
|
The GAAP and cash re-leasing spreads for new leases executed during the
nine
months ended
September 30, 2016
, exclude
66
leases aggregating
739,164
rentable square feet for which space was vacant when the property was acquired or there was no comparable lease data. Comparable leases generally exclude: (i) space that has never been occupied under our ownership, (ii) recently repositioned/redeveloped space, (iii) space that has been vacant for over one year, (iv) space with different lease structures (for example a change from a gross lease to a modified gross lease or an increase or decrease in the leased square footage) or (v) space with lease terms shorter than six months.
|
|
(5)
|
The GAAP and cash re-leasing rent spreads for renewal leases executed during the
nine
months ended
September 30, 2016
, exclude
32
leases aggregating
241,088
rentable square feet for which there was no comparable lease data due to either (i) space with different lease structures or (ii) space with lease terms shorter than six months.
|
|
Year of Lease Expiration
|
|
Number of Leases Expiring
|
|
Total Rentable Square Feet
(1)
|
|
Percentage of Total Owned Square Feet
|
|
Annualized Base Rent
(2)
|
|
Percentage of Total Annualized Base Rent
(3)
|
|
Annualized Base Rent per Square Foot
(4)
|
||||||||
|
Available
|
|
—
|
|
|
1,378,574
|
|
|
9.4
|
%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
||
|
MTM Tenants
(5)
|
|
104
|
|
|
220,743
|
|
|
1.5
|
%
|
|
$
|
2,768
|
|
|
2.4
|
%
|
|
$
|
12.54
|
|
|
Remainder of 2016
|
|
118
|
|
|
1,031,976
|
|
|
7.1
|
%
|
|
$
|
8,398
|
|
|
7.2
|
%
|
|
$
|
8.14
|
|
|
2017
|
|
387
|
|
|
2,549,990
|
|
|
17.5
|
%
|
|
$
|
22,663
|
|
|
19.3
|
%
|
|
$
|
8.89
|
|
|
2018
|
|
321
|
|
|
1,751,409
|
|
|
12.0
|
%
|
|
$
|
16,545
|
|
|
14.2
|
%
|
|
$
|
9.45
|
|
|
2019
|
|
194
|
|
|
1,811,416
|
|
|
12.4
|
%
|
|
$
|
15,958
|
|
|
13.7
|
%
|
|
$
|
8.81
|
|
|
2020
|
|
66
|
|
|
1,555,910
|
|
|
10.7
|
%
|
|
$
|
13,166
|
|
|
11.3
|
%
|
|
$
|
8.46
|
|
|
2021
|
|
79
|
|
|
2,247,132
|
|
|
15.4
|
%
|
|
$
|
18,643
|
|
|
16.0
|
%
|
|
$
|
8.30
|
|
|
2022
|
|
14
|
|
|
455,403
|
|
|
3.1
|
%
|
|
$
|
3,068
|
|
|
2.6
|
%
|
|
$
|
6.74
|
|
|
2023
|
|
10
|
|
|
287,155
|
|
|
2.0
|
%
|
|
$
|
3,518
|
|
|
3.0
|
%
|
|
$
|
12.25
|
|
|
2024
|
|
8
|
|
|
535,587
|
|
|
3.7
|
%
|
|
$
|
4,359
|
|
|
3.7
|
%
|
|
$
|
8.14
|
|
|
2025
|
|
4
|
|
|
260,467
|
|
|
1.8
|
%
|
|
$
|
2,539
|
|
|
2.2
|
%
|
|
$
|
9.75
|
|
|
Thereafter
|
|
8
|
|
|
502,339
|
|
|
3.4
|
%
|
|
$
|
5,139
|
|
|
4.4
|
%
|
|
$
|
10.23
|
|
|
Total Consolidated Portfolio
|
|
1,313
|
|
|
14,588,101
|
|
|
100.0
|
%
|
|
$
|
116,764
|
|
|
100.0
|
%
|
|
$
|
8.84
|
|
|
(1)
|
Represents the contracted square footage upon expiration.
|
|
(2)
|
Calculated as monthly contracted base rent (in thousands) per the terms of such lease, as of
September 30, 2016
, multiplied by 12. Excludes billboard and antenna revenue and rent abatements.
|
|
(3)
|
Calculated as annualized base rent set forth in this table divided by annualized base rent for the total portfolio as of
September 30, 2016
.
|
|
(4)
|
Calculated as annualized base rent for such leases divided by the leased square feet for such leases as of
September 30, 2016
.
|
|
(5)
|
Represents tenants under month-to-month (“MTM”) leases or having holdover tenancy. Includes 61 MTM leases at our property located at 14723-14825 Oxnard Street, where due to number and the small size of spaces, we typically only enter into MTM leases.
|
|
|
Same Properties Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
Three Months Ended September 30,
|
|
Increase/(Decrease)
|
|
%
|
|
Three Months Ended September 30,
|
|
Increase/(Decrease)
|
|
%
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
|
Change
|
|
2016
|
|
2015
|
|
|
Change
|
||||||||||||||||
|
RENTAL REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Rental income
|
$
|
19,871
|
|
|
$
|
18,270
|
|
|
$
|
1,601
|
|
|
8.8
|
%
|
|
$
|
28,285
|
|
|
$
|
20,617
|
|
|
$
|
7,668
|
|
|
37.2
|
%
|
|
Tenant reimbursements
|
2,540
|
|
|
2,203
|
|
|
337
|
|
|
15.3
|
%
|
|
4,467
|
|
|
2,377
|
|
|
2,090
|
|
|
87.9
|
%
|
||||||
|
Other income
|
121
|
|
|
314
|
|
|
(193
|
)
|
|
(61.5
|
)%
|
|
192
|
|
|
341
|
|
|
(149
|
)
|
|
(43.7
|
)%
|
||||||
|
TOTAL RENTAL REVENUES
|
22,532
|
|
|
20,787
|
|
|
1,745
|
|
|
8.4
|
%
|
|
32,944
|
|
|
23,335
|
|
|
9,609
|
|
|
41.2
|
%
|
||||||
|
Management, leasing and development services
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
131
|
|
|
186
|
|
|
(55
|
)
|
|
(29.6
|
)%
|
||||||
|
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
228
|
|
|
153
|
|
|
75
|
|
|
49.0
|
%
|
||||||
|
TOTAL REVENUES
|
22,532
|
|
|
20,787
|
|
|
1,745
|
|
|
8.4
|
%
|
|
33,303
|
|
|
23,674
|
|
|
9,629
|
|
|
40.7
|
%
|
||||||
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property expenses
|
6,216
|
|
|
5,706
|
|
|
510
|
|
|
8.9
|
%
|
|
8,978
|
|
|
6,237
|
|
|
2,741
|
|
|
43.9
|
%
|
||||||
|
General and administrative
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
5,067
|
|
|
3,778
|
|
|
1,289
|
|
|
34.1
|
%
|
||||||
|
Depreciation and amortization
|
8,181
|
|
|
9,177
|
|
|
(996
|
)
|
|
(10.9
|
)%
|
|
13,341
|
|
|
10,642
|
|
|
2,699
|
|
|
25.4
|
%
|
||||||
|
TOTAL OPERATING EXPENSES
|
14,397
|
|
|
14,883
|
|
|
(486
|
)
|
|
(3.3
|
)%
|
|
27,386
|
|
|
20,657
|
|
|
6,729
|
|
|
32.6
|
%
|
||||||
|
OTHER EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Acquisition expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
380
|
|
|
528
|
|
|
(148
|
)
|
|
(28.0
|
)%
|
||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
3,804
|
|
|
2,245
|
|
|
1,559
|
|
|
69.4
|
%
|
||||||
|
TOTAL OTHER EXPENSES
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
4,184
|
|
|
2,773
|
|
|
1,411
|
|
|
50.9
|
%
|
||||||
|
TOTAL EXPENSES
|
14,397
|
|
|
14,883
|
|
|
(486
|
)
|
|
(3.3
|
)%
|
|
31,570
|
|
|
23,430
|
|
|
8,140
|
|
|
34.7
|
%
|
||||||
|
Equity in income from unconsolidated real estate entities
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
1,328
|
|
|
45
|
|
|
1,283
|
|
|
|
||||||||
|
Gain from early repayment of note receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
581
|
|
|
(581
|
)
|
|
|
||||||||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
(253
|
)
|
|
253
|
|
|
|
||||||||
|
NET INCOME
|
$
|
8,135
|
|
|
$
|
5,904
|
|
|
$
|
2,231
|
|
|
|
|
$
|
3,061
|
|
|
$
|
617
|
|
|
$
|
2,444
|
|
|
|
||
|
|
Same Properties Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
Nine Months Ended September 30,
|
|
Increase/(Decrease)
|
|
%
|
|
Nine Months Ended September 30,
|
|
Increase/(Decrease)
|
|
%
|
||||||||||||||||||
|
|
2016
|
|
2015
|
|
|
Change
|
|
2016
|
|
2015
|
|
|
Change
|
||||||||||||||||
|
RENTAL REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Rental income
|
$
|
58,124
|
|
|
$
|
54,052
|
|
|
$
|
4,072
|
|
|
7.5
|
%
|
|
$
|
77,903
|
|
|
$
|
58,449
|
|
|
$
|
19,454
|
|
|
33.3
|
%
|
|
Tenant reimbursements
|
7,735
|
|
|
7,212
|
|
|
523
|
|
|
7.3
|
%
|
|
12,144
|
|
|
7,405
|
|
|
4,739
|
|
|
64.0
|
%
|
||||||
|
Other income
|
474
|
|
|
633
|
|
|
(159
|
)
|
|
(25.1
|
)%
|
|
764
|
|
|
693
|
|
|
71
|
|
|
10.2
|
%
|
||||||
|
TOTAL RENTAL REVENUES
|
66,333
|
|
|
61,897
|
|
|
4,436
|
|
|
7.2
|
%
|
|
90,811
|
|
|
66,547
|
|
|
24,264
|
|
|
36.5
|
%
|
||||||
|
Management, leasing and development services
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
376
|
|
|
479
|
|
|
(103
|
)
|
|
(21.5
|
)%
|
||||||
|
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
228
|
|
|
710
|
|
|
(482
|
)
|
|
(67.9
|
)%
|
||||||
|
TOTAL REVENUES
|
66,333
|
|
|
61,897
|
|
|
4,436
|
|
|
7.2
|
%
|
|
91,415
|
|
|
67,736
|
|
|
23,679
|
|
|
35.0
|
%
|
||||||
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property expenses
|
17,994
|
|
|
16,966
|
|
|
1,028
|
|
|
6.1
|
%
|
|
24,480
|
|
|
17,882
|
|
|
6,598
|
|
|
36.9
|
%
|
||||||
|
General and administrative
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
13,190
|
|
|
11,064
|
|
|
2,126
|
|
|
19.2
|
%
|
||||||
|
Depreciation and amortization
|
25,583
|
|
|
28,218
|
|
|
(2,635
|
)
|
|
(9.3
|
)%
|
|
37,165
|
|
|
31,016
|
|
|
6,149
|
|
|
19.8
|
%
|
||||||
|
TOTAL OPERATING EXPENSES
|
43,577
|
|
|
45,184
|
|
|
(1,607
|
)
|
|
(3.6
|
)%
|
|
74,835
|
|
|
59,962
|
|
|
14,873
|
|
|
24.8
|
%
|
||||||
|
OTHER EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Acquisition expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
1,490
|
|
|
1,608
|
|
|
(118
|
)
|
|
(7.3
|
)%
|
||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
10,774
|
|
|
5,729
|
|
|
5,045
|
|
|
88.1
|
%
|
||||||
|
TOTAL OTHER EXPENSES
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
12,264
|
|
|
7,337
|
|
|
4,927
|
|
|
67.2
|
%
|
||||||
|
TOTAL EXPENSES
|
43,577
|
|
|
45,184
|
|
|
(1,607
|
)
|
|
(3.6
|
)%
|
|
87,099
|
|
|
67,299
|
|
|
19,800
|
|
|
29.4
|
%
|
||||||
|
Equity in income from unconsolidated real estate entities
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
1,451
|
|
|
58
|
|
|
1,393
|
|
|
|
||||||||
|
Gain from early repayment of note receivable
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
581
|
|
|
(581
|
)
|
|
|
||||||||
|
Gain on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
(182
|
)
|
|
182
|
|
|
|
||||||||
|
Gain on sale of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
11,563
|
|
|
—
|
|
|
11,563
|
|
|
|
||||||||
|
NET INCOME
|
$
|
22,756
|
|
|
$
|
16,713
|
|
|
$
|
6,043
|
|
|
|
|
$
|
17,330
|
|
|
$
|
894
|
|
|
$
|
16,436
|
|
|
|
||
|
|
Three Months Ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income
|
$
|
3,061
|
|
|
$
|
617
|
|
|
$
|
17,330
|
|
|
$
|
894
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
13,341
|
|
|
10,642
|
|
|
37,165
|
|
|
31,016
|
|
||||
|
Depreciation and amortization from unconsolidated joint ventures
(1)
|
—
|
|
|
4
|
|
|
10
|
|
|
52
|
|
||||
|
Deduct:
|
|
|
|
|
|
|
|
||||||||
|
Gains on sale of real estate
|
—
|
|
|
—
|
|
|
11,563
|
|
|
—
|
|
||||
|
Gain on acquisition of unconsolidated joint venture property
|
1,332
|
|
|
—
|
|
|
1,332
|
|
|
—
|
|
||||
|
Funds From Operations (FFO)
|
$
|
15,070
|
|
|
$
|
11,263
|
|
|
$
|
41,610
|
|
|
$
|
31,962
|
|
|
Less: preferred stock dividends
|
(661
|
)
|
|
—
|
|
|
(661
|
)
|
|
—
|
|
||||
|
Less: FFO attributable to noncontrolling interest
(2)
|
(424
|
)
|
|
(407
|
)
|
|
(1,294
|
)
|
|
(1,225
|
)
|
||||
|
Less: FFO attributable to participating securities
(3)
|
(111
|
)
|
|
(76
|
)
|
|
(349
|
)
|
|
(223
|
)
|
||||
|
FFO attributable to common stockholders
|
$
|
13,874
|
|
|
$
|
10,780
|
|
|
$
|
39,306
|
|
|
$
|
30,514
|
|
|
(1)
|
Amount represents our 15% ownership interest in the JV that owned the property located at 3233 Mission Oaks Boulevard for all periods prior to July 6, 2016, when we acquired the remaining 85% ownership interest.
|
|
(2)
|
Noncontrolling interest represent holders of outstanding common units of the Company's operating partnership that are owned by unit holders other than the Company.
|
|
(3)
|
Participating securities include unvested shares of restricted stock, unvested LTIP units and unvested performance units.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Rental income
|
$
|
28,285
|
|
|
$
|
20,617
|
|
|
$
|
77,903
|
|
|
$
|
58,449
|
|
|
Tenant reimbursements
|
4,467
|
|
|
2,377
|
|
|
12,144
|
|
|
7,405
|
|
||||
|
Other income
|
192
|
|
|
341
|
|
|
764
|
|
|
693
|
|
||||
|
Total operating revenues
|
32,944
|
|
|
23,335
|
|
|
90,811
|
|
|
66,547
|
|
||||
|
Property expenses
|
8,978
|
|
|
6,237
|
|
|
24,480
|
|
|
17,882
|
|
||||
|
Net Operating Income
|
$
|
23,966
|
|
|
$
|
17,098
|
|
|
$
|
66,331
|
|
|
$
|
48,665
|
|
|
Fair value lease revenue
|
(39
|
)
|
|
69
|
|
|
17
|
|
|
154
|
|
||||
|
Straight line rent adjustment
|
(1,395
|
)
|
|
(1,039
|
)
|
|
(3,412
|
)
|
|
(2,016
|
)
|
||||
|
Cash Net Operating Income
|
$
|
22,532
|
|
|
$
|
16,128
|
|
|
$
|
62,936
|
|
|
$
|
46,803
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income
|
$
|
3,061
|
|
|
$
|
617
|
|
|
$
|
17,330
|
|
|
$
|
894
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
General and administrative
|
5,067
|
|
|
3,778
|
|
|
13,190
|
|
|
11,064
|
|
||||
|
Depreciation and amortization
|
13,341
|
|
|
10,642
|
|
|
37,165
|
|
|
31,016
|
|
||||
|
Acquisition expenses
|
380
|
|
|
528
|
|
|
1,490
|
|
|
1,608
|
|
||||
|
Interest expense
|
3,804
|
|
|
2,245
|
|
|
10,774
|
|
|
5,729
|
|
||||
|
Loss on extinguishment of debt
|
—
|
|
|
253
|
|
|
—
|
|
|
182
|
|
||||
|
Deduct:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Management, leasing and development services
|
131
|
|
|
186
|
|
|
376
|
|
|
479
|
|
||||
|
Interest income
|
228
|
|
|
153
|
|
|
228
|
|
|
710
|
|
||||
|
Equity in income from unconsolidated real estate entities
|
1,328
|
|
|
45
|
|
|
1,451
|
|
|
58
|
|
||||
|
Gains on sale of real estate
|
—
|
|
|
—
|
|
|
11,563
|
|
|
—
|
|
||||
|
Gain from early repayment of note receivable
|
—
|
|
|
581
|
|
|
—
|
|
|
581
|
|
||||
|
Net Operating Income
|
$
|
23,966
|
|
|
$
|
17,098
|
|
|
$
|
66,331
|
|
|
$
|
48,665
|
|
|
Fair value lease revenue
|
(39
|
)
|
|
69
|
|
|
17
|
|
|
154
|
|
||||
|
Straight line rent adjustment
|
(1,395
|
)
|
|
(1,039
|
)
|
|
(3,412
|
)
|
|
(2,016
|
)
|
||||
|
Cash Net Operating Income
|
$
|
22,532
|
|
|
$
|
16,128
|
|
|
$
|
62,936
|
|
|
$
|
46,803
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
Net income
|
$
|
3,061
|
|
|
$
|
617
|
|
|
$
|
17,330
|
|
|
$
|
894
|
|
|
Interest expense
|
3,804
|
|
|
2,245
|
|
|
10,774
|
|
|
5,729
|
|
||||
|
Depreciation and amortization
|
13,341
|
|
|
10,642
|
|
|
37,165
|
|
|
31,016
|
|
||||
|
Proportionate share of real estate related depreciation and amortization from unconsolidated joint venture
|
—
|
|
|
4
|
|
|
10
|
|
|
52
|
|
||||
|
EBITDA
|
$
|
20,206
|
|
|
$
|
13,508
|
|
|
$
|
65,279
|
|
|
$
|
37,691
|
|
|
|
Three Months Ended September 30, 2016
|
|
Nine Months Ended September 30, 2016
|
||||||||||||||||||
|
|
Cost
|
|
Square Feet
(1)
|
|
Per Square Foot
(2)
|
|
Cost
|
|
Square Feet
(1)
|
|
Per Square Foot
(2)
|
||||||||||
|
Non-Recurring Capital Expenditures
(3)
|
$
|
7,030
|
|
|
6,983,513
|
|
|
$
|
1.01
|
|
|
$
|
16,698
|
|
|
8,202,659
|
|
|
$
|
2.04
|
|
|
Recurring Capital Expenditures
(4)
|
691
|
|
|
14,251,237
|
|
|
$
|
0.05
|
|
|
2,125
|
|
|
13,225,517
|
|
|
$
|
0.16
|
|
||
|
Total Capital Expenditures
|
$
|
7,721
|
|
|
|
|
|
|
$
|
18,823
|
|
|
|
|
|
||||||
|
(1)
|
For non-recurring capital expenditures, reflects the aggregate square footage of the properties in which we incurred such capital expenditures. For recurring capital expenditures reflects the weighted average square footage of our consolidated portfolio during the period.
|
|
(2)
|
Per square foot amounts are calculated by dividing the aggregate capital expenditure costs by the square footage as defined in (1) above.
|
|
(3)
|
Non-recurring capital expenditures include, but are not limited to, the following: property improvements to appearance, seismic upgrades, deferred property maintenance at the time such property was acquired, and repositioning and redevelopment efforts, including those mentioned above for the seven properties currently under repositioning.
|
|
(4)
|
Recurring capital expenditures include, but are not limited to, the following: replacement of items due to ordinary wear and tear, roofing materials, mechanical systems, HVAC systems and other structural systems, and parking lot replacement.
|
|
|
Payments by Period
|
||||||||||||||||||||||||||
|
|
Total
|
|
Remainder of 2016
|
|
2017
|
|
2018
|
|
2019
|
|
2020
|
|
Thereafter
|
||||||||||||||
|
Principal payments and debt maturities
|
$
|
502,776
|
|
|
$
|
300
|
|
|
$
|
1,213
|
|
|
$
|
6,163
|
|
|
$
|
167,641
|
|
|
$
|
166
|
|
|
$
|
327,293
|
|
|
Interest payments - fixed-rate debt
|
41,377
|
|
|
226
|
|
|
5,179
|
|
|
4,959
|
|
|
4,491
|
|
|
4,412
|
|
|
22,110
|
|
|||||||
|
Interest payments - variable-rate debt
(1)
|
39,453
|
|
|
2,070
|
|
|
8,118
|
|
|
8,099
|
|
|
6,462
|
|
|
4,795
|
|
|
9,909
|
|
|||||||
|
Interest rate swap payments
(2)
|
12,017
|
|
|
556
|
|
|
2,188
|
|
|
3,381
|
|
|
1,998
|
|
|
1,897
|
|
|
1,997
|
|
|||||||
|
Office lease payments
|
1,752
|
|
|
158
|
|
|
635
|
|
|
622
|
|
|
337
|
|
|
—
|
|
|
—
|
|
|||||||
|
Ground lease payments
|
6,576
|
|
|
36
|
|
|
144
|
|
|
144
|
|
|
144
|
|
|
144
|
|
|
5,964
|
|
|||||||
|
Contractual obligations
(3)
|
6,989
|
|
|
6,989
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total
|
$
|
610,940
|
|
|
$
|
10,335
|
|
|
$
|
17,477
|
|
|
$
|
23,368
|
|
|
$
|
181,073
|
|
|
$
|
11,414
|
|
|
$
|
367,273
|
|
|
(1)
|
Based on the 1-month LIBOR rate of
0.53111%
, as of
September 30, 2016
.
|
|
(2)
|
Reflects the estimated payments to counterparties assuming that the 1-month LIBOR rate is equal to
0.53111%
from the effective date through the maturity date of each respective interest rate swap.
|
|
(3)
|
Includes total commitments for tenant improvement and construction work related to obligations under certain tenant leases and vendor contracts. We anticipate these obligations to be paid as incurred through the remainder of 2016 and 2017. As the timing of these obligations is subject to a number of factors, for purposes of this table, we have included the full amount under “Remainder of 2016”.
|
|
|
|
Maturity Date
|
|
Stated
Interest Rate
|
|
Effective
Interest Rate
(1)
|
|
Principal Balance
(in thousands)
(2)
|
|
Maturity Date of Effective Swaps
|
|||
|
Secured Debt:
|
|
|
|
|
|
|
|
|
|
|
|||
|
$60M Term Loan
(3)
|
|
8/1/2019
(3)
|
|
LIBOR + 1.90%
|
|
3.818
|
%
|
(4)
|
$
|
59,870
|
|
|
2/15/2019
|
|
Gilbert/La Palma
|
|
3/1/2031
|
|
5.125%
|
|
5.125
|
%
|
|
2,943
|
|
|
—
|
|
|
12907 Imperial Highway
|
|
4/1/2018
|
|
5.950%
|
|
5.950
|
%
|
|
5,212
|
|
|
—
|
|
|
1065 Walnut Street
|
|
2/1/2019
|
|
4.550%
|
|
4.550
|
%
|
|
9,751
|
|
|
—
|
|
|
Unsecured Debt:
|
|
|
|
|
|
|
|
|
|
|
|||
|
$100M Term Loan Facility
|
|
6/11/2019
|
|
LIBOR +1.35%
(5)
|
|
3.248
|
%
|
(6)
|
100,000
|
|
|
12/14/2018
|
|
|
Revolver
(7)
|
|
6/11/2018
(3)
|
|
LIBOR +1.40%
(5)
|
|
1.931
|
%
|
|
—
|
|
|
—
|
|
|
$225M Term Loan Facility
|
|
1/14/2023
|
|
LIBOR +1.60%
(5)
|
|
2.131
|
%
|
(8)
|
225,000
|
|
|
—
|
|
|
Guaranteed Senior Notes
|
|
8/6/2025
|
|
4.290%
|
|
4.290
|
%
|
|
100,000
|
|
|
—
|
|
|
Total Consolidated:
|
|
|
|
|
|
3.087
|
%
|
|
$
|
502,776
|
|
|
|
|
(1)
|
Includes the effect of interest rate swaps that were effective as of
September 30, 2016
. Assumes a 1-month LIBOR rate of
0.53111%
as of
September 30, 2016
, as applicable. Excludes the effect of amortization of deferred loan fees, discounts/premiums and the unused commitment fee on the Revolver.
|
|
(2)
|
Excludes unamortized deferred loan fees and net debt premiums aggregating
$2.3 million
as of
September 30, 2016
.
|
|
(3)
|
One additional one-year extension is available, if certain conditions are satisfied.
|
|
(4)
|
As of
September 30, 2016
, this term loan has been effectively fixed at
3.818%
through the use of two interest rate swaps as follows: (i) $30 million at 3.726% with an effective date of January 15, 2015 and (ii)
$29.9 million
at 3.91% with an effective date of July 15, 2015.
|
|
(5)
|
The LIBOR margin will range from 1.25% to 1.85% for the $100 Million Term Loan Facility, 1.30% to 1.90% for the Revolver and 1.50% to 2.25% for the $125 Million Term Loan Facility depending on the ratio of our outstanding consolidated indebtedness to the value of our consolidated gross asset value. This ratio is measured on a quarterly basis, and as a result, the effective interest rate will fluctuate from period to period.
|
|
(6)
|
As of
September 30, 2016
, this $100 Million Term Loan Facility has been effectively fixed at 1.8975% plus the applicable LIBOR margin through the use of two interest rate swaps as follows: (i) $50 million with a strike rate of 1.79% with an effective date of August 14, 2015, and (ii) $50 million with a strike rate of 2.005% with an effective date of February 16, 2016.
|
|
(7)
|
The Revolver is subject to an unused commitment fee, which is calculated as 0.30% or 0.20% of the daily-unused commitment if the balance is under $100 million or over $100 million, respectively.
|
|
(8)
|
As of
September 30, 2016
, we have executed two interest rate swaps that will effectively fix the interest on the $225 Million Term Loan Facility as follows: (i) $125 million at 1.349% plus the applicable LIBOR margin from February 14, 2018, to January 14, 2022, and (ii) $100 million at 1.406% plus the applicable LIBOR margin from August 14, 2018, to January 14, 2022.
|
|
|
|
Average Term Remaining
(in years)
|
|
Stated
Interest Rate
|
|
Effective
Interest Rate
(1)
|
|
Principal Balance
(in thousands)
(2)
|
|
% of Total
|
||
|
Fixed vs. Variable:
|
|
|
|
|
|
|
|
|
|
|
||
|
Fixed
|
|
5.0
|
|
3.86%
|
|
3.86%
|
|
$
|
277,776
|
|
|
55%
|
|
Variable
|
|
6.3
|
|
LIBOR + 1.60%
|
|
2.13%
|
|
$
|
225,000
|
|
|
45%
|
|
Secured vs. Unsecured:
|
|
|
|
|
|
|
|
|
|
|
||
|
Secured
|
|
3.1
|
|
|
|
4.10%
|
|
$
|
77,776
|
|
|
15%
|
|
Unsecured
|
|
6.0
|
|
|
|
2.90%
|
|
$
|
425,000
|
|
|
85%
|
|
(1)
|
Includes the effect of interest rate swaps that were effective as of
September 30, 2016
. Excludes the effect of amortization of deferred loan fees, discounts/premiums and the unused commitment fee on the Revolver. Assumes a 1-month LIBOR rate of
0.53111%
as of
September 30, 2016
, as applicable.
|
|
(2)
|
Excludes unamortized deferred loan fees and net debt premiums aggregating
$2.3 million
as of
September 30, 2016
.
|
|
•
|
Maintaining a ratio of total indebtedness to total asset value of not more than 60%;
|
|
•
|
Maintaining a ratio of secured debt to total asset value of not more than 45%;
|
|
•
|
Maintaining a ratio of total secured recourse debt to total asset value of not more than 15%;
|
|
•
|
Maintaining a minimum tangible net worth of at least the sum of (i) $283,622,250, and (ii) an amount equal to at least 75% of the net equity proceeds received by the Company after March 31, 2014;
|
|
•
|
Maintaining a ratio of adjusted EBITDA (as defined in the credit agreement) to fixed charges of at least 1.50 to 1.0;
|
|
•
|
Maintaining a ratio of total unsecured debt to total unencumbered asset value of not more than 60%;
|
|
•
|
Maintaining a ratio of unencumbered NOI (as defined in the credit agreement) to unsecured interest expense of at least 1.75 to 1.0.
|
|
•
|
Maintaining a Debt Service Coverage Ratio (as defined in the term loan agreement) of at least 1.10 to 1.00, to be tested quarterly;
|
|
•
|
Maintaining Unencumbered Liquid Assets (as defined in the term loan agreement) of not less than (i) $5 million, or (ii) $8 million if we elect to have Line of Credit Availability (as defined in the term loan agreement) included in the calculation, of which $2 million must be cash or cash equivalents, to be tested annually as of December 31 of each year;
|
|
•
|
Maintaining a minimum Fair Market Net Worth (as defined in the term loan agreement) of at least $75 million, to be tested annually as of December 31 of each year.
|
|
|
|
Nine Months Ended September 30,
|
|
|
||||||||
|
|
|
2016
|
|
2015
|
|
Change
|
||||||
|
Cash provided by operating activities
|
|
$
|
44,010
|
|
|
$
|
31,560
|
|
|
$
|
12,450
|
|
|
Cash used in investing activities
|
|
$
|
(312,099
|
)
|
|
$
|
(164,145
|
)
|
|
$
|
(147,954
|
)
|
|
Cash provided by financing activities
|
|
$
|
318,151
|
|
|
$
|
129,062
|
|
|
$
|
189,089
|
|
|
Period
|
Total Number of Shares Purchased
|
|
Average Price
Paid per Share
|
|
Total Number of Shares Purchased as Part of
Publicly Announced Plans or Programs
|
|
Maximum
Number (or approximate dollar value) of Shares that May Yet Be Purchased Under the Plans
or Programs
|
|||
|
July 1, 2016 to July 31, 2016
(1)
|
12,986
|
|
|
$
|
21.91
|
|
|
N/A
|
|
N/A
|
|
August 1, 2016 to August 31, 2016
(1)
|
569
|
|
|
22.19
|
|
|
N/A
|
|
N/A
|
|
|
September 1, 2016 to September 30, 2016
|
—
|
|
|
—
|
|
|
N/A
|
|
N/A
|
|
|
|
13,555
|
|
|
$
|
21.92
|
|
|
N/A
|
|
N/A
|
|
(1)
|
In July 2016 and August 2016, these shares were tendered by certain of our employees to satisfy minimum statutory tax withholding obligations related to the vesting of restricted shares.
|
|
Exhibit
|
|
|
|
3.1
|
|
Articles of Amendment and Restatement of Rexford Industrial Realty, Inc. (incorporated by reference to Exhibit 3.1 of Form S-11/A, filed by the registrant on July 15, 2013 (Registration No. 333-188806))
|
|
3.2
|
|
Amended and Restated Bylaws of Rexford Industrial Realty, Inc. (incorporated by reference to Exhibit 3.2 of Form S-11/A, filed by the registrant on July 15, 2013 (Registration No. 333-188806))
|
|
3.3
|
|
Articles Supplementary designating the Series A Preferred Stock of Rexford Industrial Realty, Inc. (incorporated by reference to Exhibit 3.3 of Form 8-A, filed by the registrant on August 15, 2016)
|
|
3.4
|
|
Third Amended and Restated Agreement of Limited Partnership of Rexford Industrial Realty, L.P. (incorporated by reference to Exhibit 3.2 of Form 8-K, filed by the registrant on August 16, 2016)
|
|
4.1
|
|
Form of Specimen Certificate of Series A Preferred Stock of Rexford Industrial Realty, Inc. (incorporated by reference to Exhibit 3.3 of Form 8-A, filed with the SEC on August 15, 2016)
|
|
31.1*
|
|
Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.2*
|
|
Certification of the Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
31.3*
|
|
Certification of the Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
|
32.1*
|
|
Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
32.2*
|
|
Certification of Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
32.3*
|
|
Certification of Principal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
101.1*
|
|
The registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2016, formatted in XBRL (Extensible Business Reporting Language): (i) Consolidated Balance Sheets (unaudited), (ii) Consolidated Statements of Operations (unaudited), (iii) Consolidated Statements of Comprehensive Income, (iv) Consolidated Statements of Changes in Equity (unaudited), (v) Consolidated Statements of Cash Flows (unaudited) and (vi) the Notes to the Consolidated Financial Statements (unaudited) that have been detail tagged.
|
|
*
|
Filed herein
|
|
|
|
Rexford Industrial Realty, Inc.
|
|
|
|
|
|
November 4, 2016
|
|
/s/ Michael S. Frankel
|
|
|
|
Michael S. Frankel
|
|
|
|
Co-Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
November 4, 2016
|
|
/s/ Howard Schwimmer
|
|
|
|
Howard Schwimmer
|
|
|
|
Co-Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
November 4, 2016
|
|
/s/ Adeel Khan
|
|
|
|
Adeel Khan
|
|
|
|
Chief Financial Officer
(Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|