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
|
¨
|
|
|
|
Emerging growth company
|
¨
|
|
|
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
ASSETS
|
|
|
|
||||
|
Land
|
$
|
1,218,386
|
|
|
$
|
997,588
|
|
|
Buildings and improvements
|
1,253,935
|
|
|
1,079,746
|
|
||
|
Tenant improvements
|
54,808
|
|
|
49,692
|
|
||
|
Furniture, fixtures and equipment
|
151
|
|
|
167
|
|
||
|
Construction in progress
|
50,367
|
|
|
34,772
|
|
||
|
Total real estate held for investment
|
2,577,647
|
|
|
2,161,965
|
|
||
|
Accumulated depreciation
|
(214,680
|
)
|
|
(173,541
|
)
|
||
|
Investments in real estate, net
|
2,362,967
|
|
|
1,988,424
|
|
||
|
Cash and cash equivalents
|
183,904
|
|
|
6,620
|
|
||
|
Restricted cash
|
—
|
|
|
250
|
|
||
|
Rents and other receivables, net
|
5,042
|
|
|
3,664
|
|
||
|
Deferred rent receivable, net
|
20,770
|
|
|
15,826
|
|
||
|
Deferred leasing costs, net
|
13,446
|
|
|
12,014
|
|
||
|
Deferred loan costs, net
|
1,467
|
|
|
1,930
|
|
||
|
Acquired lease intangible assets, net
|
53,402
|
|
|
49,239
|
|
||
|
Acquired indefinite-lived intangible
|
5,156
|
|
|
5,156
|
|
||
|
Interest rate swap asset
|
13,851
|
|
|
7,193
|
|
||
|
Other assets
|
7,508
|
|
|
6,146
|
|
||
|
Acquisition related deposits
|
1,325
|
|
|
2,475
|
|
||
|
Assets associated with real estate held for sale
|
—
|
|
|
12,436
|
|
||
|
Total Assets
|
$
|
2,668,838
|
|
|
$
|
2,111,373
|
|
|
LIABILITIES & EQUITY
|
|
|
|
||||
|
Liabilities
|
|
|
|
||||
|
Notes payable
|
$
|
757,218
|
|
|
$
|
668,941
|
|
|
Interest rate swap liability
|
—
|
|
|
219
|
|
||
|
Accounts payable, accrued expenses and other liabilities
|
30,411
|
|
|
21,134
|
|
||
|
Dividends payable
|
15,214
|
|
|
11,727
|
|
||
|
Acquired lease intangible liabilities, net
|
52,289
|
|
|
18,067
|
|
||
|
Tenant security deposits
|
21,888
|
|
|
19,521
|
|
||
|
Prepaid rents
|
6,424
|
|
|
6,267
|
|
||
|
Liabilities associated with real estate held for sale
|
—
|
|
|
243
|
|
||
|
Total Liabilities
|
883,444
|
|
|
746,119
|
|
||
|
Equity
|
|
|
|
||||
|
Rexford Industrial Realty, Inc. stockholders’ equity
|
|
|
|
||||
|
Preferred stock, $0.01 par value per share, 10,000,000 shares authorized,
|
|
|
|
||||
|
5.875% series A cumulative redeemable preferred stock, 3,600,000 shares outstanding at September 30, 2018 and December 31, 2017 ($90,000 liquidation preference)
|
86,651
|
|
|
86,651
|
|
||
|
5.875% series B cumulative redeemable preferred stock, 3,000,000 shares outstanding at September 30, 2018 and December 31, 2017 ($75,000 liquidation preference)
|
72,443
|
|
|
73,062
|
|
||
|
Common Stock, $0.01 par value per share, 490,000,000 authorized and 92,706,880 and 78,495,882 shares outstanding at September 30, 2018 and December 31, 2017, respectively
|
924
|
|
|
782
|
|
||
|
Additional paid in capital
|
1,666,339
|
|
|
1,239,810
|
|
||
|
Cumulative distributions in excess of earnings
|
(85,358
|
)
|
|
(67,058
|
)
|
||
|
Accumulated other comprehensive income
|
13,558
|
|
|
6,799
|
|
||
|
Total stockholders’ equity
|
1,754,557
|
|
|
1,340,046
|
|
||
|
Noncontrolling interests
|
30,837
|
|
|
25,208
|
|
||
|
Total Equity
|
1,785,394
|
|
|
1,365,254
|
|
||
|
Total Liabilities and Equity
|
$
|
2,668,838
|
|
|
$
|
2,111,373
|
|
|
|
|
Three Months Ended
September 30, |
|
Nine Months Ended
September 30, |
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
||||||||
|
RENTAL REVENUES
|
|
|
|
|
|
|
|
|
|
||||||||
|
Rental income
|
|
$
|
45,661
|
|
|
$
|
36,748
|
|
|
$
|
130,139
|
|
|
$
|
97,494
|
|
|
|
Tenant reimbursements
|
|
8,508
|
|
|
6,279
|
|
|
23,733
|
|
|
16,606
|
|
|
||||
|
Other income
|
|
300
|
|
|
203
|
|
|
646
|
|
|
550
|
|
|
||||
|
TOTAL RENTAL REVENUES
|
|
54,469
|
|
|
43,230
|
|
|
154,518
|
|
|
114,650
|
|
|
||||
|
Management, leasing and development services
|
|
116
|
|
|
109
|
|
|
359
|
|
|
380
|
|
|
||||
|
Interest income
|
|
609
|
|
|
—
|
|
|
609
|
|
|
445
|
|
|
||||
|
TOTAL REVENUES
|
|
55,194
|
|
|
43,339
|
|
|
155,486
|
|
|
115,475
|
|
|
||||
|
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
||||||||
|
Property expenses
|
|
13,294
|
|
|
11,229
|
|
|
38,029
|
|
|
29,987
|
|
|
||||
|
General and administrative
|
|
6,229
|
|
|
5,843
|
|
|
18,897
|
|
|
16,052
|
|
|
||||
|
Depreciation and amortization
|
|
20,144
|
|
|
17,971
|
|
|
59,371
|
|
|
46,085
|
|
|
||||
|
TOTAL OPERATING EXPENSES
|
|
39,667
|
|
|
35,043
|
|
|
116,297
|
|
|
92,124
|
|
|
||||
|
OTHER EXPENSES
|
|
|
|
|
|
|
|
|
|
||||||||
|
Acquisition expenses
|
|
106
|
|
|
16
|
|
|
152
|
|
|
421
|
|
|
||||
|
Interest expense
|
|
6,456
|
|
|
6,271
|
|
|
18,760
|
|
|
14,571
|
|
|
||||
|
TOTAL OTHER EXPENSES
|
|
6,562
|
|
|
6,287
|
|
|
18,912
|
|
|
14,992
|
|
|
||||
|
TOTAL EXPENSES
|
|
46,229
|
|
|
41,330
|
|
|
135,209
|
|
|
107,116
|
|
|
||||
|
Equity in income from unconsolidated real estate entities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
||||
|
Loss on extinguishment of debt
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22
|
)
|
|
||||
|
Gains on sale of real estate
|
|
—
|
|
|
—
|
|
|
11,591
|
|
|
19,237
|
|
|
||||
|
NET INCOME
|
|
8,965
|
|
|
2,009
|
|
|
31,868
|
|
|
27,585
|
|
|
||||
|
Less: net income attributable to noncontrolling interest
|
|
(141
|
)
|
|
(21
|
)
|
|
(588
|
)
|
|
(684
|
)
|
|
||||
|
NET INCOME ATTRIBUTABLE TO REXFORD INDUSTRIAL REALTY, INC.
|
|
8,824
|
|
|
1,988
|
|
|
31,280
|
|
|
26,901
|
|
|
||||
|
Less: preferred stock dividends
|
|
(2,423
|
)
|
|
(1,322
|
)
|
|
(7,270
|
)
|
|
(3,966
|
)
|
|
||||
|
Less: earnings allocated to participating securities
|
|
(94
|
)
|
|
(80
|
)
|
|
(285
|
)
|
|
(327
|
)
|
|
||||
|
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
|
$
|
6,307
|
|
|
$
|
586
|
|
|
$
|
23,725
|
|
|
$
|
22,608
|
|
|
|
Net income attributable to common stockholders per share - basic
|
|
$
|
0.07
|
|
|
$
|
0.01
|
|
|
$
|
0.28
|
|
|
$
|
0.33
|
|
|
|
Net income attributable to common stockholders per share - diluted
|
|
$
|
0.07
|
|
|
$
|
0.01
|
|
|
$
|
0.28
|
|
|
$
|
0.33
|
|
|
|
Weighted average shares of common stock outstanding - basic
|
|
91,463,594
|
|
|
72,621,219
|
|
|
84,407,429
|
|
|
68,984,047
|
|
|
||||
|
Weighted average shares of common stock outstanding - diluted
|
|
91,945,206
|
|
|
73,068,081
|
|
|
84,925,472
|
|
|
69,364,855
|
|
|
||||
|
Dividends declared per common share
|
|
$
|
0.160
|
|
|
$
|
0.145
|
|
|
$
|
0.480
|
|
|
$
|
0.435
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
8,965
|
|
|
$
|
2,009
|
|
|
$
|
31,868
|
|
|
$
|
27,585
|
|
|
Other comprehensive income (loss): cash flow hedge adjustment
|
815
|
|
|
662
|
|
|
6,877
|
|
|
418
|
|
||||
|
Comprehensive income
|
9,780
|
|
|
2,671
|
|
|
38,745
|
|
|
28,003
|
|
||||
|
Comprehensive income attributable to noncontrolling interests
|
(151
|
)
|
|
(29
|
)
|
|
(706
|
)
|
|
(677
|
)
|
||||
|
Comprehensive income attributable to Rexford Industrial Realty, Inc.
|
$
|
9,629
|
|
|
$
|
2,642
|
|
|
$
|
38,039
|
|
|
$
|
27,326
|
|
|
|
Preferred Stock
|
|
Number of
Shares
|
|
Common
Stock
|
|
Additional
Paid-in Capital
|
|
Cumulative Distributions in Excess of Earnings
|
|
Accumulated
Other
Comprehensive
Income
|
|
Total
Stockholders’
Equity
|
|
Noncontrolling
Interests
|
|
Total Equity
|
|||||||||||||||||
|
Balance at January 1, 2018
|
$
|
159,713
|
|
|
78,495,882
|
|
|
$
|
782
|
|
|
$
|
1,239,810
|
|
|
$
|
(67,058
|
)
|
|
$
|
6,799
|
|
|
$
|
1,340,046
|
|
|
$
|
25,208
|
|
|
$
|
1,365,254
|
|
|
Issuance of common stock
|
—
|
|
|
14,081,074
|
|
|
141
|
|
|
432,122
|
|
|
—
|
|
|
—
|
|
|
432,263
|
|
|
—
|
|
|
432,263
|
|
||||||||
|
Offering costs
|
(32
|
)
|
|
—
|
|
|
—
|
|
|
(6,994
|
)
|
|
—
|
|
|
—
|
|
|
(7,026
|
)
|
|
—
|
|
|
(7,026
|
)
|
||||||||
|
Share-based compensation
|
—
|
|
|
90,412
|
|
|
1
|
|
|
1,414
|
|
|
—
|
|
|
—
|
|
|
1,415
|
|
|
6,634
|
|
|
8,049
|
|
||||||||
|
Shares acquired to satisfy employee tax withholding requirements on vesting restricted stock
|
—
|
|
|
(20,663
|
)
|
|
—
|
|
|
(573
|
)
|
|
—
|
|
|
—
|
|
|
(573
|
)
|
|
—
|
|
|
(573
|
)
|
||||||||
|
Conversion of units to common stock
|
—
|
|
|
60,175
|
|
|
—
|
|
|
560
|
|
|
—
|
|
|
—
|
|
|
560
|
|
|
(560
|
)
|
|
—
|
|
||||||||
|
Net income
|
7,270
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24,010
|
|
|
—
|
|
|
31,280
|
|
|
588
|
|
|
31,868
|
|
||||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,759
|
|
|
6,759
|
|
|
118
|
|
|
6,877
|
|
||||||||
|
Preferred stock dividends
|
(7,857
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,857
|
)
|
|
—
|
|
|
(7,857
|
)
|
||||||||
|
Common stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,310
|
)
|
|
—
|
|
|
(42,310
|
)
|
|
—
|
|
|
(42,310
|
)
|
||||||||
|
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,151
|
)
|
|
(1,151
|
)
|
||||||||
|
Balance at September 30, 2018
|
$
|
159,094
|
|
|
92,706,880
|
|
|
$
|
924
|
|
|
$
|
1,666,339
|
|
|
$
|
(85,358
|
)
|
|
$
|
13,558
|
|
|
$
|
1,754,557
|
|
|
$
|
30,837
|
|
|
$
|
1,785,394
|
|
|
|
Preferred Stock
|
|
Number of
Shares
|
|
Common
Stock
|
|
Additional
Paid-in Capital
|
|
Cumulative Distributions in Excess of Earnings
|
|
Accumulated
Other Comprehensive Income (Loss) |
|
Total
Stockholders’
Equity
|
|
Noncontrolling
Interests
|
|
Total Equity
|
|||||||||||||||||
|
Balance at January 1, 2017
|
$
|
86,651
|
|
|
66,454,375
|
|
|
$
|
662
|
|
|
$
|
907,834
|
|
|
$
|
(59,277
|
)
|
|
$
|
3,445
|
|
|
$
|
939,315
|
|
|
$
|
22,825
|
|
|
$
|
962,140
|
|
|
Issuance of common stock
|
—
|
|
|
11,043,880
|
|
|
110
|
|
|
308,994
|
|
|
—
|
|
|
—
|
|
|
309,104
|
|
|
—
|
|
|
309,104
|
|
||||||||
|
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,236
|
)
|
|
—
|
|
|
—
|
|
|
(5,236
|
)
|
|
—
|
|
|
(5,236
|
)
|
||||||||
|
Share-based compensation
|
—
|
|
|
67,132
|
|
|
1
|
|
|
1,711
|
|
|
—
|
|
|
—
|
|
|
1,712
|
|
|
2,478
|
|
|
4,190
|
|
||||||||
|
Shares acquired to satisfy employee tax withholding requirements on vesting restricted stock
|
—
|
|
|
(31,403
|
)
|
|
—
|
|
|
(798
|
)
|
|
—
|
|
|
—
|
|
|
(798
|
)
|
|
—
|
|
|
(798
|
)
|
||||||||
|
Conversion of units to common stock
|
—
|
|
|
61,256
|
|
|
—
|
|
|
618
|
|
|
—
|
|
|
—
|
|
|
618
|
|
|
(618
|
)
|
|
—
|
|
||||||||
|
Net income
|
3,966
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22,935
|
|
|
—
|
|
|
26,901
|
|
|
684
|
|
|
27,585
|
|
||||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
425
|
|
|
425
|
|
|
(7
|
)
|
|
418
|
|
||||||||
|
Preferred stock dividends
|
(3,966
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,966
|
)
|
|
—
|
|
|
(3,966
|
)
|
||||||||
|
Common stock dividends
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31,236
|
)
|
|
—
|
|
|
(31,236
|
)
|
|
—
|
|
|
(31,236
|
)
|
||||||||
|
Distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(998
|
)
|
|
(998
|
)
|
||||||||
|
Balance at September 30, 2017
|
$
|
86,651
|
|
|
77,595,240
|
|
|
$
|
773
|
|
|
$
|
1,213,123
|
|
|
$
|
(67,578
|
)
|
|
$
|
3,870
|
|
|
$
|
1,236,839
|
|
|
$
|
24,364
|
|
|
$
|
1,261,203
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
2018
|
|
2017
|
||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
||||
|
Net income
|
$
|
31,868
|
|
|
$
|
27,585
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
|
Equity in income from unconsolidated real estate entities
|
—
|
|
|
(11
|
)
|
||
|
Provision for doubtful accounts
|
804
|
|
|
863
|
|
||
|
Depreciation and amortization
|
59,371
|
|
|
46,085
|
|
||
|
Amortization of (below) above market lease intangibles, net
|
(4,354
|
)
|
|
(1,203
|
)
|
||
|
Accretion of loan origination fees
|
—
|
|
|
(150
|
)
|
||
|
Deferred interest income on notes receivable
|
—
|
|
|
84
|
|
||
|
Loss on extinguishment of debt
|
—
|
|
|
22
|
|
||
|
Gain on sale of real estate
|
(11,591
|
)
|
|
(19,237
|
)
|
||
|
Amortization of debt issuance costs
|
987
|
|
|
853
|
|
||
|
Amortization of discount (premium) on notes payable
|
4
|
|
|
(131
|
)
|
||
|
Equity based compensation expense
|
7,866
|
|
|
4,070
|
|
||
|
Straight-line rent
|
(4,985
|
)
|
|
(3,259
|
)
|
||
|
Change in working capital components:
|
|
|
|
||||
|
Rents and other receivables
|
(2,151
|
)
|
|
(1,154
|
)
|
||
|
Deferred leasing costs
|
(4,494
|
)
|
|
(3,612
|
)
|
||
|
Other assets
|
(1,880
|
)
|
|
(2,301
|
)
|
||
|
Accounts payable, accrued expenses and other liabilities
|
8,310
|
|
|
6,227
|
|
||
|
Tenant security deposits
|
1,844
|
|
|
2,054
|
|
||
|
Prepaid rents
|
(654
|
)
|
|
1,344
|
|
||
|
Net cash provided by operating activities
|
80,945
|
|
|
58,129
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
||||
|
Acquisition of investments in real estate
|
(363,542
|
)
|
|
(532,108
|
)
|
||
|
Capital expenditures
|
(41,278
|
)
|
|
(29,182
|
)
|
||
|
Acquisition related deposits
|
1,150
|
|
|
(1,075
|
)
|
||
|
Distributions from unconsolidated real estate entities
|
—
|
|
|
11
|
|
||
|
Issuance of notes receivable
|
—
|
|
|
6,000
|
|
||
|
Proceeds from sale of real estate
|
35,177
|
|
|
64,406
|
|
||
|
Net cash used in investing activities
|
(368,493
|
)
|
|
(491,948
|
)
|
||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
||||
|
Issuance of stock, net
|
425,237
|
|
|
303,868
|
|
||
|
Proceeds from notes payable
|
401,000
|
|
|
552,000
|
|
||
|
Repayment of notes payable
|
(311,503
|
)
|
|
(387,497
|
)
|
||
|
Debt issuance costs
|
(1,748
|
)
|
|
(2,266
|
)
|
||
|
Debt extinguishment costs
|
—
|
|
|
(193
|
)
|
||
|
Dividends paid to preferred stockholders
|
(7,857
|
)
|
|
(3,966
|
)
|
||
|
Dividends paid to common stockholders
|
(38,859
|
)
|
|
(28,955
|
)
|
||
|
Distributions paid to common unitholders
|
(1,115
|
)
|
|
(981
|
)
|
||
|
Repurchase of common shares to satisfy employee tax withholding requirements
|
(573
|
)
|
|
(798
|
)
|
||
|
Net cash provided by financing activities
|
464,582
|
|
|
431,212
|
|
||
|
Increase (decrease) in cash, cash equivalents and restricted cash
|
177,034
|
|
|
(2,607
|
)
|
||
|
Cash, cash equivalents and restricted cash, beginning of period
|
6,870
|
|
|
15,525
|
|
||
|
Cash, cash equivalents and restricted cash, end of period
|
$
|
183,904
|
|
|
$
|
12,918
|
|
|
Supplemental disclosure of cash flow information:
|
|
|
|
||||
|
Cash paid for interest (net of capitalized interest of $1,585 and $1,311 for the nine months ended September 30, 2018 and 2017, respectively)
|
$
|
18,477
|
|
|
$
|
14,105
|
|
|
Supplemental disclosure of noncash investing and financing transactions:
|
|
|
|
||||
|
(Decrease) increase in capital expenditure accrual
|
$
|
1,598
|
|
|
$
|
1,659
|
|
|
Accrual of dividends
|
$
|
15,214
|
|
|
$
|
11,580
|
|
|
1.
|
Organization
|
|
2.
|
Summary of Significant Accounting Policies
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Cash and cash equivalents
|
$
|
183,904
|
|
|
$
|
6,620
|
|
|
Restricted cash
|
—
|
|
|
250
|
|
||
|
Cash, cash equivalents and restricted cash
|
$
|
183,904
|
|
|
$
|
6,870
|
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Rents and other receivables
|
$
|
6,882
|
|
|
$
|
5,369
|
|
|
Allowance for doubtful accounts
|
(1,840
|
)
|
|
(1,705
|
)
|
||
|
Rents and other receivables, net
|
$
|
5,042
|
|
|
$
|
3,664
|
|
|
|
|
|
|
||||
|
Deferred rent receivable
|
$
|
20,877
|
|
|
$
|
15,912
|
|
|
Allowance for doubtful accounts
|
(107
|
)
|
|
(86
|
)
|
||
|
Deferred rent receivable, net
|
$
|
20,770
|
|
|
$
|
15,826
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Provision for doubtful accounts
|
$
|
481
|
|
|
$
|
231
|
|
|
$
|
824
|
|
|
$
|
897
|
|
|
3.
|
Investments in Real Estate
|
|
Property
|
|
Submarket
|
|
Date of Acquisition
|
|
Rentable Square Feet
|
|
Number of Buildings
|
|
Contractual Purchase Price
(1)
(in thousands)
|
||||
|
13971 Norton Avenue
(2)
|
|
Inland Empire - West
|
|
1/17/2018
|
|
103,208
|
|
|
1
|
|
|
$
|
11,364
|
|
|
Ontario Airport Commerce Center
(3)
|
|
Inland Empire - West
|
|
2/23/2018
|
|
213,603
|
|
|
3
|
|
|
24,122
|
|
|
|
16010 Shoemaker Avenue
(4)
|
|
Los Angeles - Mid-Counties
|
|
3/13/2018
|
|
115,600
|
|
|
1
|
|
|
17,218
|
|
|
|
4039 Calle Platino
(5)
|
|
Oceanside
|
|
4/4/2018
|
|
143,274
|
|
|
1
|
|
|
20,000
|
|
|
|
851 Lawrence Drive
(6)
|
|
Thousand Oaks
|
|
4/5/2018
|
|
49,976
|
|
|
1
|
|
|
6,600
|
|
|
|
1581 North Main Street
(6)
|
|
Orange
|
|
4/6/2018
|
|
39,661
|
|
|
1
|
|
|
7,150
|
|
|
|
1580 West Carson Street
(7)
|
|
Long Beach
|
|
4/26/2018
|
|
43,787
|
|
|
1
|
|
|
7,500
|
|
|
|
660 & 664 North Twin Oaks Valley Road
(6)
|
|
San Marcos
|
|
4/26/2018
|
|
96,993
|
|
|
2
|
|
|
14,000
|
|
|
|
1190 Stanford Court
(6)
|
|
North Orange County
|
|
5/8/2018
|
|
34,494
|
|
|
1
|
|
|
6,080
|
|
|
|
5300 Sheila Street
(6)
|
|
Central LA
|
|
5/9/2018
|
|
695,120
|
|
|
1
|
|
|
121,000
|
|
|
|
15777 Gateway Circle
(4)
|
|
OC Airport
|
|
5/17/2018
|
|
37,592
|
|
|
1
|
|
|
8,050
|
|
|
|
1998 Surveyor Avenue
(4)(8)
|
|
Ventura
|
|
5/18/2018
|
|
—
|
|
(8)
|
—
|
|
(8)
|
5,821
|
|
|
|
3100 Fujita Street
(4)
|
|
South Bay
|
|
5/31/2018
|
|
91,516
|
|
|
1
|
|
|
14,037
|
|
|
|
4416 Azusa Canyon Road
(4)
|
|
San Gabriel Valley
|
|
6/8/2018
|
|
70,510
|
|
|
1
|
|
|
12,000
|
|
|
|
1420 Mckinley Avenue
(4)
|
|
South Bay
|
|
6/12/2018
|
|
136,685
|
|
|
1
|
|
|
30,000
|
|
|
|
12154 Montague Street
(4)
|
|
Greater San Fernando Valley
|
|
6/29/2018
|
|
122,868
|
|
|
1
|
|
|
22,525
|
|
|
|
10747 Norwalk Boulevard
(4)
|
|
Los Angeles - Mid-Counties
|
|
7/18/2018
|
|
52,691
|
|
|
1
|
|
|
10,835
|
|
|
|
29003 Avenue Sherman
(4)
|
|
Greater San Fernando Valley
|
|
7/19/2018
|
|
68,123
|
|
|
1
|
|
|
9,500
|
|
|
|
16121 Carmenita Road
(4)
|
|
Los Angeles - Mid-Counties
|
|
8/14/2018
|
|
108,500
|
|
|
1
|
|
|
13,300
|
|
|
|
Total 2018 Wholly-Owned Property Acquisitions
|
|
|
|
2,224,201
|
|
|
21
|
|
|
$
|
361,102
|
|
||
|
(1)
|
Represents the gross contractual purchase price before prorations, closing costs and other acquisition related costs.
|
|
(2)
|
This acquisition was partially funded through a 1031 Exchange using
$10.7 million
of net cash proceeds from the sale of our property located at 8900-8980 Benson Avenue and 5637 Arrow Highway and borrowings under our unsecured revolving credit facility.
|
|
(3)
|
The Ontario Airport Commerce Center is an industrial park which includes two properties located at 1900 Proforma Avenue and 1910-1920 Archibald Avenue. This acquisition was partially funded through a 1031 Exchange using
$10.3 million
of net cash proceeds from the sale of our property located at 700 Allen Avenue and 1851 Flower Street, borrowings under our unsecured revolving credit facility and available cash on hand. On May 9, 2018, we sold the property located at 1910-1920 Archibald Avenue (see Note 11).
|
|
(4)
|
This acquisition was funded with available cash on hand.
|
|
(5)
|
This acquisition was partially funded through a 1031 Exchange using
$4.2 million
of net cash proceeds from the sale of our property located at 200-220 South Grand Avenue and borrowings under our unsecured revolving credit facility.
|
|
(6)
|
This acquisition was funded with available cash on hand and borrowings under our unsecured revolving credit facility.
|
|
(7)
|
This acquisition was partially funded through a 1031 Exchange using
$1.6 million
of net cash proceeds from the sale of our property located at 6770 Central Avenue—Building B and borrowings under our unsecured revolving credit facility.
|
|
(8)
|
We acquired 1998 Surveyor Avenue as an under-construction building for a cost of
$5.8 million
and the assumption of the seller’s fixed-price construction contracts with approximately
$4.4 million
of remaining costs. At completion, the property will be one single-tenant building containing
56,306
rentable square feet.
|
|
|
|
2018 Acquisitions
|
||
|
Assets:
|
|
|
||
|
Land
|
|
$
|
229,331
|
|
|
Buildings and improvements
|
|
154,096
|
|
|
|
Tenant improvements
|
|
1,533
|
|
|
|
Acquired lease intangible assets
(1)
|
|
19,406
|
|
|
|
Other acquired assets
(2)
|
|
103
|
|
|
|
Total assets acquired
|
|
404,469
|
|
|
|
Liabilities:
|
|
|
||
|
Acquired lease intangible liabilities
(3)
|
|
39,467
|
|
|
|
Other assumed liabilities
(2)
|
|
1,460
|
|
|
|
Total liabilities assumed
|
|
40,927
|
|
|
|
Net assets acquired
|
|
$
|
363,542
|
|
|
(1)
|
Acquired lease intangible assets is comprised of
$19.3 million
of in-place lease intangibles with a weighted average amortization period of
18.3
years and
$0.1 million
of above-market lease intangibles with a weighted average amortization period of
3.7
years.
|
|
(2)
|
Includes other working capital assets acquired and liabilities assumed, at the time of acquisition.
|
|
(3)
|
Represents below-market lease intangibles with a weighted average amortization period of
27.6
years.
|
|
4.
|
Intangible Assets
|
|
|
September 30, 2018
|
|
December 31, 2017
|
||||
|
Acquired Lease Intangible Assets:
|
|
|
|
||||
|
In-place lease intangibles
|
$
|
113,505
|
|
|
$
|
95,750
|
|
|
Accumulated amortization
|
(64,556
|
)
|
|
(51,735
|
)
|
||
|
In-place lease intangibles, net
|
$
|
48,949
|
|
|
$
|
44,015
|
|
|
|
|
|
|
||||
|
Above-market tenant leases
|
$
|
10,704
|
|
|
$
|
10,718
|
|
|
Accumulated amortization
|
(6,251
|
)
|
|
(5,494
|
)
|
||
|
Above-market tenant leases, net
|
$
|
4,453
|
|
|
$
|
5,224
|
|
|
Acquired lease intangible assets, net
|
$
|
53,402
|
|
|
$
|
49,239
|
|
|
Acquired Lease Intangible Liabilities:
|
|
|
|
|
|
||
|
Below-market tenant leases
|
$
|
(64,078
|
)
|
|
$
|
(24,843
|
)
|
|
Accumulated accretion
|
11,914
|
|
|
6,925
|
|
||
|
Below-market tenant leases, net
|
$
|
(52,164
|
)
|
|
$
|
(17,918
|
)
|
|
|
|
|
|
||||
|
Above-market ground lease
|
$
|
(290
|
)
|
|
$
|
(290
|
)
|
|
Accumulated accretion
|
165
|
|
|
141
|
|
||
|
Above-market ground lease, net
|
$
|
(125
|
)
|
|
$
|
(149
|
)
|
|
Acquired lease intangible liabilities, net
|
$
|
(52,289
|
)
|
|
$
|
(18,067
|
)
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
In-place lease intangibles
(1)
|
$
|
4,115
|
|
|
$
|
4,708
|
|
|
$
|
13,982
|
|
|
$
|
10,812
|
|
|
Net below-market tenant leases
(2)
|
$
|
(1,615
|
)
|
|
$
|
(877
|
)
|
|
$
|
(4,330
|
)
|
|
$
|
(1,179
|
)
|
|
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 below-market tenant leases is recorded as an 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, 2018
|
|
December 31, 2017
|
||||
|
Principal amount
|
|
$
|
761,154
|
|
|
$
|
671,658
|
|
|
Less: unamortized discount and debt issuance costs
(1)
|
|
(3,936
|
)
|
|
(2,717
|
)
|
||
|
Carrying value
|
|
$
|
757,218
|
|
|
$
|
668,941
|
|
|
(1)
|
Excludes unamortized debt issuance costs related to our unsecured revolving credit facility, which are presented in the line item “Deferred loan costs, net” in the consolidated balance sheets.
|
|
|
September 30, 2018
|
|
December 31, 2017
|
|
|
|
|
|
|
|
||||||||||||||
|
|
Principal Amount
|
|
Unamortized Discount and Debt Issuance Costs
|
|
Principal Amount
|
|
Unamortized Discount and Debt Issuance Costs
|
|
Contractual
Maturity Date
|
|
Stated
Interest
Rate
(1)
|
|
Effective Interest Rate
(2)
|
|
||||||||||
|
Secured Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
$60M Term Loan
(3)
|
$
|
58,499
|
|
|
$
|
(242
|
)
|
|
$
|
58,891
|
|
|
$
|
(125
|
)
|
|
8/1/2023
|
(4)
|
LIBOR+1.70%
|
|
|
3.70
|
%
|
|
|
Gilbert/La Palma
(5)
|
2,655
|
|
|
(131
|
)
|
|
2,767
|
|
|
(138
|
)
|
|
3/1/2031
|
|
5.125
|
%
|
|
5.44
|
%
|
|
||||
|
Unsecured Debt
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
$100M Term Loan Facility
|
100,000
|
|
|
(280
|
)
|
|
100,000
|
|
|
(343
|
)
|
|
2/14/2022
|
|
LIBOR+1.20%
|
|
(6)
|
3.18
|
%
|
(7)
|
||||
|
Revolving Credit Facility
|
—
|
|
|
—
|
|
|
60,000
|
|
|
—
|
|
|
2/12/2021
|
(8)
|
LIBOR+1.10%
|
|
(6)(9)
|
3.36
|
%
|
|
||||
|
$225M Term Loan Facility
|
225,000
|
|
|
(1,569
|
)
|
|
225,000
|
|
|
(1,398
|
)
|
|
1/14/2023
|
|
LIBOR+1.20%
|
|
(6)
|
2.74
|
%
|
(10)
|
||||
|
$150M Term Loan Facility
|
150,000
|
|
|
(1,069
|
)
|
|
—
|
|
|
—
|
|
|
5/22/2025
|
|
LIBOR+1.50%
|
|
(6)
|
3.87
|
%
|
|
||||
|
$100M Notes
|
100,000
|
|
|
(519
|
)
|
|
100,000
|
|
|
(576
|
)
|
|
8/6/2025
|
|
4.290
|
%
|
|
4.37
|
%
|
|
||||
|
$125M Notes
|
125,000
|
|
|
(126
|
)
|
|
125,000
|
|
|
(137
|
)
|
|
7/13/2027
|
|
3.930
|
%
|
|
3.94
|
%
|
|
||||
|
Total
|
$
|
761,154
|
|
|
$
|
(3,936
|
)
|
|
$
|
671,658
|
|
|
$
|
(2,717
|
)
|
|
|
|
|
|
|
|
||
|
(1)
|
Reflects the contractual interest rate under the terms of the loan, as of
September 30, 2018
.
|
|
(2)
|
Reflects the effective interest rate as of
September 30, 2018
, which includes the effect of the amortization of discounts and debt issuance costs and the effect of interest rate swaps that are effective as of
September 30, 2018
.
|
|
(3)
|
This term loan was modified on June 27, 2018, as further described below under “Modification of $60 Million Term Loan”. This term loan is secured by
six
properties. As of
September 30, 2018
, the interest rate on this variable-rate term loan has been effectively fixed through the use of
two
interest rate swaps. See Note 7 for details.
|
|
(4)
|
One
24
-month extension available at the borrower’s option.
|
|
(5)
|
Monthly payments of interest and principal are based on a
20
-year amortization table.
|
|
(6)
|
The LIBOR margin will range from
1.20%
to
1.70%
per annum for the
$100.0 million
term loan facility,
1.10%
to
1.50%
per annum for the unsecured revolving credit facility,
1.20%
to
1.70%
per annum for the
$225.0 million
term loan facility and
1.50%
to
2.20%
per annum for the $150.0 million term loan facility, depending on the ratio of our outstanding consolidated indebtedness to the value of our consolidated gross asset value, or leverage ratio, which is measured on a quarterly basis.
|
|
(7)
|
As of
September 30, 2018
, 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.
|
|
(8)
|
Two
additional
six
-month extensions are available at the borrower’s option.
|
|
(9)
|
The unsecured revolving credit facility is subject to an applicable facility fee which is calculated as a percentage of the total lenders’ commitment amount, regardless of usage. The applicable facility fee will range from
0.15%
to
0.30%
per annum depending upon our leverage ratio.
|
|
(10)
|
As of
September 30, 2018
, interest on the
$225.0 million
term loan facility has been effectively fixed through the use of two interest rate swaps. See Note 7 for details.
|
|
October 1, 2018 - December 31, 2018
|
$
|
38
|
|
|
2019
|
158
|
|
|
|
2020
|
166
|
|
|
|
2021
|
566
|
|
|
|
2022
|
100,967
|
|
|
|
Thereafter
|
659,259
|
|
|
|
Total
|
$
|
761,154
|
|
|
•
|
Maintaining a ratio of total indebtedness to total asset value of not more than
60%
;
|
|
•
|
For the Credit Facility, the $225 Million Term Loan Facility and the $150 Million Term Loan Facility, maintaining a ratio of secured debt to total asset value of not more than
45%
;
|
|
•
|
For the $100 Million Notes and the $125 Million Notes, maintaining a ratio of secured debt to total asset value of not more than
40%
;
|
|
•
|
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)
$760,740,750
, and (ii) an amount equal to at least
75%
of the net equity proceeds received by the Company after September 30, 2016;
|
|
•
|
Maintaining a ratio of adjusted EBITDA (as defined in each of the loan agreements) to fixed charges of at least
1.5
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 (as defined in each of the loan agreements) to unsecured interest expense of at least
1.75
to
1.00
.
|
|
6.
|
Operating Leases
|
|
Twelve months ended September 30:
|
|
||
|
2019
|
$
|
168,276
|
|
|
2020
|
145,541
|
|
|
|
2021
|
111,805
|
|
|
|
2022
|
77,779
|
|
|
|
2023
|
58,081
|
|
|
|
Thereafter
|
210,050
|
|
|
|
Total
|
$
|
771,532
|
|
|
7.
|
Interest Rate Swaps
|
|
|
|
|
|
|
|
|
|
Current Notional Value
(1)
|
|
Fair Value of Interest Rate
Derivative Assets /(Derivative Liabilities)
(2)
|
|||||||||||||
|
Derivative Instrument
|
|
Effective Date
|
|
Maturity Date
|
|
LIBOR Interest Strike Rate
|
|
September 30, 2018
|
|
December 31, 2017
|
|
September 30, 2018
|
|
December 31, 2017
|
|||||||||
|
Interest Rate Swap
|
|
1/15/2015
|
|
2/15/2019
|
|
1.826
|
%
|
|
$
|
30,000
|
|
|
$
|
30,000
|
|
|
$
|
61
|
|
|
$
|
(11
|
)
|
|
Interest Rate Swap
|
|
7/15/2015
|
|
2/15/2019
|
|
2.010
|
%
|
|
$
|
28,304
|
|
|
$
|
28,891
|
|
|
$
|
37
|
|
|
$
|
(70
|
)
|
|
Interest Rate Swap
|
|
8/14/2015
|
|
12/14/2018
|
|
1.790
|
%
|
|
$
|
50,000
|
|
|
$
|
50,000
|
|
|
$
|
49
|
|
|
$
|
(18
|
)
|
|
Interest Rate Swap
|
|
2/16/2016
|
|
12/14/2018
|
|
2.005
|
%
|
|
$
|
50,000
|
|
|
$
|
50,000
|
|
|
$
|
27
|
|
|
$
|
(120
|
)
|
|
Interest Rate Swap
|
|
2/14/2018
|
|
1/14/2022
|
|
1.349
|
%
|
|
$
|
125,000
|
|
|
$
|
—
|
|
|
$
|
6,037
|
|
|
$
|
3,582
|
|
|
Interest Rate Swap
|
|
8/14/2018
|
|
1/14/2022
|
|
1.406
|
%
|
|
$
|
100,000
|
|
|
$
|
—
|
|
|
$
|
4,673
|
|
|
$
|
2,521
|
|
|
Interest Rate Swap
|
|
12/14/2018
|
|
8/14/2021
|
|
1.764
|
%
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,967
|
|
|
$
|
1,090
|
|
|
(1)
|
Represents the notional value of swaps that are effective as of the balance sheet date presented.
|
|
(2)
|
The fair value of derivative assets are included in the line item “Interest rate swap asset” in the accompanying consolidated balance sheets and the fair value of (derivative liabilities) are included in the line item “Interest rate swap liability” in the accompanying consolidated balance sheets.
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Interest Rate Swaps in Cash Flow Hedging Relationships:
|
|
|
|
|
|
|
|
||||||||
|
Amount of gain (loss) recognized in AOCI on derivatives
|
$
|
1,212
|
|
|
$
|
382
|
|
|
$
|
7,382
|
|
|
$
|
(672
|
)
|
|
Amount of gain (loss) reclassified from AOCI into earnings under “Interest expense”
|
$
|
397
|
|
|
$
|
(280
|
)
|
|
$
|
505
|
|
|
$
|
(1,090
|
)
|
|
Total interest expense presented in the Consolidated Statement of Operations in which the effects of cash flow hedges are recorded (line item “Interest expense”)
|
$
|
6,456
|
|
|
$
|
6,271
|
|
|
$
|
18,760
|
|
|
$
|
14,571
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Balance Sheet
|
|
|
||||||||
|
Offsetting of Derivative Assets
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Balance Sheet
|
|
Net Amounts of Assets Presented in the Balance Sheet
|
|
Financial Instruments
|
|
Cash Collateral Received
|
|
Net Amount
|
||||||
|
September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
13,851
|
|
|
—
|
|
|
13,851
|
|
|
—
|
|
|
—
|
|
|
13,851
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
7,193
|
|
|
—
|
|
|
7,193
|
|
|
(219
|
)
|
|
—
|
|
|
6,974
|
|
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Balance Sheet
|
|
|
||||||||
|
Offsetting of Derivative Liabilities
|
|
Gross Amounts of Recognized Liabilities
|
|
Gross Amounts Offset in the Balance Sheet
|
|
Net Amounts of Assets Presented in the Balance Sheet
|
|
Financial Instruments
|
|
Cash Collateral Received
|
|
Net Amount
|
||||||
|
September 30, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
219
|
|
|
—
|
|
|
219
|
|
|
(219
|
)
|
|
—
|
|
|
—
|
|
|
8.
|
Fair Value Measurements
|
|
|
|
Fair Value Measurement Using
|
||||||||||||||
|
|
|
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)
|
||||||||
|
September 30, 2018
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swap Asset
|
|
$
|
13,851
|
|
|
$
|
—
|
|
|
$
|
13,851
|
|
|
$
|
—
|
|
|
Interest Rate Swap Liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
December 31, 2017
|
|
|
|
|
|
|
|
|
||||||||
|
Interest Rate Swap Asset
|
|
$
|
7,193
|
|
|
$
|
—
|
|
|
$
|
7,193
|
|
|
$
|
—
|
|
|
Interest Rate Swap Liability
|
|
$
|
(219
|
)
|
|
$
|
—
|
|
|
$
|
(219
|
)
|
|
$
|
—
|
|
|
|
|
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, 2018
|
|
$
|
752,722
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
752,722
|
|
|
$
|
757,218
|
|
|
December 31, 2017
|
|
$
|
673,377
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
673,377
|
|
|
$
|
668,941
|
|
|
9.
|
Related Party Transactions
|
|
10.
|
Commitments and Contingencies
|
|
|
|
Office Leases
|
|
Ground Lease
|
||||
|
October 1, 2018 - December 31, 2018
|
|
$
|
223
|
|
|
$
|
36
|
|
|
2019
|
|
660
|
|
|
144
|
|
||
|
2020
|
|
257
|
|
|
144
|
|
||
|
2021
|
|
167
|
|
|
144
|
|
||
|
2022
|
|
—
|
|
|
144
|
|
||
|
Thereafter
|
|
—
|
|
|
5,676
|
|
||
|
Total
|
|
$
|
1,307
|
|
|
$
|
6,288
|
|
|
11.
|
Dispositions and Real Estate Held for Sale
|
|
Property
|
|
Submarket
|
|
Date of Disposition
|
|
Rentable Square Feet
|
|
Contractual Sales Price
(1)
(in thousands)
|
|
Gain Recorded
(in thousands)
|
|||||
|
8900-8980 Benson Avenue and 5637 Arrow Highway
|
|
Inland Empire West
|
|
1/2/2018
|
|
88,016
|
|
|
$
|
11,440
|
|
|
$
|
4,029
|
|
|
700 Allen Avenue and 1851 Flower Street
|
|
Los Angeles - San Fernando Valley
|
|
1/17/2018
|
|
25,168
|
|
|
$
|
10,900
|
|
|
$
|
4,753
|
|
|
200-220 South Grand Avenue
|
|
Orange County - Airport
|
|
3/7/2018
|
|
27,200
|
|
|
$
|
4,515
|
|
|
$
|
1,201
|
|
|
6770 Central Avenue—Building B
|
|
Inland Empire West
|
|
4/9/2018
|
|
11,808
|
|
|
$
|
1,676
|
|
|
$
|
1,113
|
|
|
1910-1920 Archibald Avenue
|
|
Inland Empire West
|
|
5/9/2018
|
|
78,243
|
|
|
$
|
9,050
|
|
|
$
|
495
|
|
|
Total
|
|
|
|
|
|
230,435
|
|
|
$
|
37,581
|
|
|
$
|
11,591
|
|
|
(1)
|
Represents the gross contractual sales price before commissions, prorations and other closing costs.
|
|
|
December 31, 2017
|
||
|
Land
|
$
|
5,671
|
|
|
Buildings and improvements
|
7,180
|
|
|
|
Tenant improvements
|
429
|
|
|
|
Construction in progress
|
16
|
|
|
|
Real estate held for sale
|
13,296
|
|
|
|
Accumulated depreciation
|
(1,609
|
)
|
|
|
Real estate held for sale, net
|
11,687
|
|
|
|
Acquired lease intangible assets, net
|
71
|
|
|
|
Other assets associated with real estate held for sale
|
678
|
|
|
|
Total assets associated with real estate held for sale, net
|
$
|
12,436
|
|
|
|
|
||
|
Tenant security deposits
|
$
|
193
|
|
|
Other liabilities associated with real estate held for sale
|
50
|
|
|
|
Total liabilities associated with real estate held for sale
|
$
|
243
|
|
|
|
Unvested Awards
|
|||||||
|
|
Restricted
Common Stock
|
|
LTIP Units
|
|
Performance Units
|
|||
|
Balance at January 1, 2018
|
190,695
|
|
|
293,485
|
|
|
703,248
|
|
|
Granted
|
103,443
|
|
|
57,443
|
|
|
—
|
|
|
Forfeited
|
(13,031
|
)
|
|
—
|
|
|
—
|
|
|
Vested
(1)
|
(71,893
|
)
|
|
(45,034
|
)
|
|
—
|
|
|
Balance at September 30, 2018
|
209,214
|
|
|
305,894
|
|
|
703,248
|
|
|
(1)
|
During the
nine
months ended
September 30, 2018
,
20,663
shares of the Company’s common stock were tendered in accordance with the terms of the Plan to satisfy minimum statutory tax withholding requirements associated with the vesting of restricted shares of common stock.
|
|
|
Unvested Awards
|
|||||||
|
|
Restricted
Common Stock |
|
LTIP Units
|
|
Performance Units
(1)
|
|||
|
October 1, 2018 - December 31, 2018
|
9,933
|
|
|
111,721
|
|
|
315,998
|
|
|
2019
|
82,678
|
|
|
114,818
|
|
|
199,000
|
|
|
2020
|
55,622
|
|
|
73,151
|
|
|
188,250
|
|
|
2021
|
39,409
|
|
|
3,102
|
|
|
—
|
|
|
2022
|
21,572
|
|
|
3,102
|
|
|
—
|
|
|
Total
|
209,214
|
|
|
305,894
|
|
|
703,248
|
|
|
(1)
|
Represents the maximum number of Performance Units that would become earned and vested on December 14, 2018, December 28, 2019 and December 14, 2020, in the event that the specified maximum total shareholder return (“TSR”) goals are achieved over the three-year performance period from December 15, 2015 through December 14, 2018, the three-year performance period from December 29, 2016 through December 28, 2019, and the three-year performance period from December 15, 2017 through December 14, 2020, respectively. The number of Performance Units that ultimately vest will be based on both the Company’s absolute TSR and the Company’s TSR performance relative to a peer group over each three-year performance period. The maximum number of Performance Units will be earned only if the Company both (i) achieves
50%
or higher absolute TSR, inclusive of all dividends paid, over each three-year performance period with respect to the awards vesting on December 14, 2018 and December 28, 2019, and achieves
36%
or higher absolute TSR, inclusive of all dividends paid, over the three-year performance period with respect to the awards vesting on December 14, 2020, and (ii) finishes in the
75
th or greater percentile of the peer group for TSR over each three-year performance period.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Expensed share-based compensation
(1)
|
|
$
|
2,243
|
|
|
$
|
1,329
|
|
|
$
|
7,866
|
|
|
$
|
4,070
|
|
|
Capitalized share-based compensation
(2)
|
|
73
|
|
|
7
|
|
|
183
|
|
|
120
|
|
||||
|
Total share-based compensation
|
|
$
|
2,316
|
|
|
$
|
1,336
|
|
|
$
|
8,049
|
|
|
$
|
4,190
|
|
|
(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.
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2018
|
|
2017
|
||||
|
Accumulated other comprehensive income - beginning balance
|
|
$
|
6,799
|
|
|
$
|
3,445
|
|
|
Other comprehensive income (loss) before reclassifications
|
|
7,382
|
|
|
(672
|
)
|
||
|
Amounts reclassified from accumulated other comprehensive income to interest expense
|
|
(505
|
)
|
|
1,090
|
|
||
|
Net current period other comprehensive income (loss)
|
|
6,877
|
|
|
418
|
|
||
|
Less other comprehensive (income) loss attributable to noncontrolling interests
|
|
(118
|
)
|
|
7
|
|
||
|
Other comprehensive income (loss) attributable to common stockholders
|
|
6,759
|
|
|
425
|
|
||
|
Accumulated other comprehensive income - ending balance
|
|
$
|
13,558
|
|
|
$
|
3,870
|
|
|
13.
|
Earnings Per Share
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Numerator:
|
|
|
|
|
|
|
|
||||||||
|
Net income
|
$
|
8,965
|
|
|
$
|
2,009
|
|
|
$
|
31,868
|
|
|
$
|
27,585
|
|
|
Less: Preferred stock dividends
|
(2,423
|
)
|
|
(1,322
|
)
|
|
(7,270
|
)
|
|
(3,966
|
)
|
||||
|
Less: Net income attributable to noncontrolling interests
|
(141
|
)
|
|
(21
|
)
|
|
(588
|
)
|
|
(684
|
)
|
||||
|
Less: Net income attributable to participating securities
|
(94
|
)
|
|
(80
|
)
|
|
(285
|
)
|
|
(327
|
)
|
||||
|
Net income attributable to common stockholders
|
$
|
6,307
|
|
|
$
|
586
|
|
|
$
|
23,725
|
|
|
$
|
22,608
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Denominator:
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares of common stock outstanding – basic
|
91,463,594
|
|
|
72,621,219
|
|
|
84,407,429
|
|
|
68,984,047
|
|
||||
|
Effect of dilutive securities - performance units
|
481,612
|
|
|
446,862
|
|
|
518,043
|
|
|
380,808
|
|
||||
|
Weighted average shares of common stock outstanding – diluted
|
91,945,206
|
|
|
73,068,081
|
|
|
84,925,472
|
|
|
69,364,855
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
|
Earnings per share
—
Basic
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income attributable to common stockholders
|
$
|
0.07
|
|
|
$
|
0.01
|
|
|
$
|
0.28
|
|
|
$
|
0.33
|
|
|
Earnings per share
—
Diluted
|
|
|
|
|
|
|
|
||||||||
|
Net income attributable to common stockholders
|
$
|
0.07
|
|
|
$
|
0.01
|
|
|
$
|
0.28
|
|
|
$
|
0.33
|
|
|
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 2018, we completed the acquisition of
four
properties with a combined
0.4 million
rentable square feet, for a total gross purchase price of
$52.7 million
.
|
|
•
|
During the second quarter of 2018, we completed the acquisition of
13
properties with a combined
1.6 million
rentable square feet, for a total gross purchase price of
$274.8 million
.
|
|
•
|
During the third quarter of 2018, we completed the acquisition of
three
properties with a combined
0.2 million
rentable square feet, for a total gross purchase price of
$33.6 million
.
|
|
•
|
Subsequent to
September 30, 2018
, we completed the acquisition of
one
property with
0.1 million
rentable square feet, for a gross purchase price of
$10.2 million
.
|
|
•
|
During the first quarter of 2018, we completed the repositioning and lease-up of 43,927 rentable square feet of space at 3233 Mission Oaks Boulevard.
|
|
•
|
During the third quarter of 2018, we completed the repositioning of four of our properties located at 301-445 Figueroa Street, 28903 Avenue Paine, 14748-14750 Nelson Avenue and 15401 Figueroa Street, with a combined 0.5 million rentable square feet. As of
September 30, 2018
, 301-445 Figueroa Street has been stabilized at 100% occupancy, 28903 Avenue Paine is 100% leased to a single-tenant with a lease commencement date of December 31, 2018, and 14748-14750 Nelson Avenue is 76% occupied. During the third quarter of 2018, we also pre-leased our 56,306 square foot single-tenant development property located at 1998 Surveyor Avenue. The lease is expected to commence in January 2019 following the completion of construction.
|
|
•
|
During the first quarter of 2018, we sold
three
properties with a combined
0.1 million
rentable square feet, for a total gross sales price of
$26.9 million
and total net cash proceeds of
$25.2 million
.
|
|
•
|
During the second quarter of 2018, we sold
two
properties with a combined
0.1 million
rentable square feet, for a total gross sales price of
$10.7 million
and total net cash proceeds of
$10.3 million
.
|
|
•
|
In January 2018, we amended our
$225 million
unsecured term loan facility, which reduced the applicable margin for LIBOR-based borrowings from a range of 1.50% to 2.25% per annum to a range of 1.20% to 1.70% per annum.
|
|
•
|
In May 2018, we closed on a seven-year
$150 million
senior unsecured term loan facility that matures
May 22, 2025
. The term loan facility bears interest at LIBOR plus an applicable Eurodollar rate margin that will range from 1.50% to 2.20% per annum depending on our leverage ratio.
|
|
•
|
In June 2018, we amended our $60 million term loan, which extended the maturity date from August 1, 2019 to
August 1, 2023
, and decreased the interest rate from LIBOR plus 1.90% per annum to LIBOR plus 1.70% per annum.
|
|
•
|
During the first quarter of 2018, we sold
2,085,663
shares of common stock under our at-the-market equity offering program for gross proceeds of
$58.5 million
, or approximately
$28.02
per share.
|
|
•
|
During the second quarter of 2018, we sold
10,358,256
shares of common stock under our at-the-market equity offering programs for gross proceeds of
$321.8 million
, or approximately
$31.07
per share.
|
|
•
|
During the third quarter of 2018, we sold
1,637,155
shares of common stock under our at-the-market equity offering program for gross proceeds of
$52.0 million
, or approximately
$31.74
per share.
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Construction Period
(1)
|
|
|
|
|||
|
Property (Submarket)
|
|
Market
|
|
Total Property Rentable Square Feet
|
|
Vacant Rentable Square Feet Under Repositioning/Lease-up
|
|
Estimated New Development Rentable Square Feet
|
|
Start
|
|
Completion
|
|
Total Property Leased % at 9/30/18
|
|
|
|
Current Repositioning:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28901-28903 Avenue Paine (SF Valley)
|
|
LA
|
|
—
|
|
—
|
|
115,817
|
|
1Q-2017
|
|
3Q-2019
|
|
—%
|
|
|
|
2722 Fairview Street (OC Airport)
|
|
OC
|
|
116,575
|
|
58,802
|
|
—
|
|
1Q-2018
|
|
4Q-2018
|
|
50%
|
|
|
|
851 Lawrence Drive (Ventura)
(2)
|
|
VC
|
|
49,976
|
|
49,976
|
|
39,294
|
(2)
|
2Q-2018
|
|
3Q-2019
|
|
—%
|
|
|
|
1580 West Carson Street (South Bay)
|
|
LA
|
|
43,787
|
|
43,787
|
|
—
|
|
2Q-2018
|
|
4Q-2018
|
|
—%
|
|
|
|
1998 Surveyor Avenue (Ventura)
(3)
|
|
VC
|
|
—
|
|
—
|
|
56,306
|
(3)
|
2Q-2018
|
|
1Q-2019
|
|
100%
|
(3)
|
|
|
9615 Norwalk Boulevard (Mid-Counties)
(4)
|
|
LA
|
|
38,362
|
|
12,000
|
|
189,808
|
(4)
|
3Q-2018
|
|
2Q-2020
|
|
69%
|
|
|
|
29003 Avenue Sherman (SF Valley)
|
|
LA
|
|
68,123
|
|
49,166
|
|
—
|
|
3Q-2018
|
|
2Q-2019
|
|
28%
|
|
|
|
3233 Mission Oaks Boulevard - Unit 3233 (Ventura)
|
|
VC
|
|
461,210
|
|
109,129
|
|
—
|
|
2Q-2017
|
|
4Q-2018
|
|
73%
|
|
|
|
Total
|
|
|
|
778,033
|
|
322,860
|
|
401,225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Lease-up Stage:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14748-14750 Nelson Avenue - (San Gabriel Valley)
|
|
LA
|
|
201,990
|
|
47,590
|
|
—
|
|
3Q-2016
|
|
3Q-2018
|
|
76%
|
|
|
|
28901-28903 Avenue Paine (SF Valley)
|
|
LA
|
|
111,935
|
|
111,935
|
|
—
|
|
1Q-2017
|
|
3Q-2018
|
|
100%
|
(5)
|
|
|
15401 Figueroa Street (South Bay)
|
|
LA
|
|
38,584
|
|
38,584
|
|
—
|
|
2Q-2018
|
|
3Q-2018
|
|
—%
|
|
|
|
Total
|
|
|
|
352,509
|
|
198,109
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future Repositioning:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
16121 Carmenita Road (Mid-Counties)
|
|
LA
|
|
108,500
|
|
|
—
|
|
—
|
|
1Q-2019
|
|
TBD
|
|
89%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Repositioning, Lease-up Stage and Future Repositioning
|
|
|
|
|
|
520,969
|
|
401,225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stabilized:
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3233 Mission Oaks Boulevard - Unit H (Ventura)
|
|
VC
|
|
461,210
|
|
|
—
|
|
—
|
|
--
|
|
--
|
|
73%
|
|
|
1601 Alton Parkway (OC Airport)
|
|
OC
|
|
124,988
|
|
|
15,874
|
|
—
|
|
--
|
|
--
|
|
87%
|
|
|
301-445 Figueroa Street (South Bay)
|
|
LA
|
|
133,650
|
|
|
—
|
|
—
|
|
--
|
|
--
|
|
100%
|
|
|
(1)
|
The estimated construction 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 expect to demolish the existing
49,976
rentable square foot building and construct a new
89,270
rentable square foot multi-unit building.
|
|
(3)
|
We acquired 1998 Surveyor Avenue as an under-construction building for a cost of
$5.8 million
and the assumption of the seller’s fixed-price construction contracts which had $4.4 million of remaining costs at acquisition. At completion, the property will be one single-tenant building containing
56,306
rentable square feet. As of September 30, 2018, the property has been pre-leased with an estimated lease commencement date of January 15, 2019.
|
|
(4)
|
9615 Norwalk Boulevard includes 10.26 acres of partially paved storage-yard/industrial land and three buildings totaling
38,362
rentable square feet. A tenant is currently leasing the
26,362
rentable square foot building on a month-to-month basis and the land through a lease that expires on June 30, 2019, for $66,000 of base rent per month. We expect to demolish the occupied
26,362
rentable square foot building and the two vacant buildings totaling
12,000
rentable square feet prior to constructing a new 201,808 rentable square foot building.
|
|
(5)
|
As of September 30, 2018, the repositioning portion of the property located at 28903 Avenue Paine has been leased to a single-tenant with a lease commencement date of December 31, 2018.
|
|
(6)
|
We consider a repositioning property to be stabilized at the earlier of the following: (i) upon reaching 90% occupancy or (ii) one year from the date of completion of repositioning construction work.
|
|
|
|
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)
|
|||||||
|
Q1-2018
|
|
47
|
|
|
281,844
|
|
|
4.8
|
|
|
$
|
11.29
|
|
|
32.0
|
%
|
|
18.1
|
%
|
|
Q2-2018
|
|
61
|
|
|
300,591
|
|
|
4.5
|
|
|
$
|
12.22
|
|
|
28.3
|
%
|
|
19.2
|
%
|
|
Q3-2018
|
|
48
|
|
|
583,257
|
|
|
5.2
|
|
|
$
|
11.49
|
|
|
46.9
|
%
|
|
34.1
|
%
|
|
Total/Weighted Average
|
|
156
|
|
|
1,165,692
|
|
|
4.9
|
|
|
$
|
11.63
|
|
|
36.5
|
%
|
|
24.2
|
%
|
|
|
|
Renewals
|
|
Expiring Leases
|
|
Retention %
(7)
|
||||||||||||||||||||||
|
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
(6)
|
|
Rentable Square Feet
|
||||||||||
|
Q1-2018
|
|
70
|
|
|
566,551
|
|
|
2.8
|
|
|
$
|
10.66
|
|
|
23.1
|
%
|
|
13.8
|
%
|
|
119
|
|
|
913,468
|
|
|
68.4
|
%
|
|
Q2-2018
|
|
67
|
|
|
542,902
|
|
|
4.0
|
|
|
$
|
10.69
|
|
|
37.5
|
%
|
|
25.2
|
%
|
|
108
|
|
|
833,946
|
|
|
70.7
|
%
|
|
Q3-2018
|
|
58
|
|
|
360,430
|
|
|
3.2
|
|
|
$
|
14.80
|
|
|
25.2
|
%
|
|
14.8
|
%
|
|
105
|
|
|
782,403
|
|
|
55.0
|
%
|
|
Total/Weighted Average
|
|
195
|
|
|
1,469,883
|
|
|
3.4
|
|
|
$
|
11.69
|
|
|
28.4
|
%
|
|
17.8
|
%
|
|
332
|
|
|
2,529,817
|
|
|
65.0
|
%
|
|
(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. Includes all new and renewal leases that were executed during the quarter.
|
|
(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 starting 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, 2018
, exclude
56
leases aggregating
684,052
rentable square feet for which there was no comparable lease data. Of these
56
excluded leases,
23
leases aggregating
426,123
rentable square feet are leases of recently repositioned space. 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 or (iv) 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, 2018
, exclude
nine
leases for
84,517
rentable square feet for which there was no comparable lease data. Comparable leases generally exclude: (i) space with different lease structures or (ii) space with lease terms shorter than six months.
|
|
(6)
|
Includes
seven
leases totaling
181,512
rentable square feet that expired during the
nine
months ended
September 30, 2018
, for which the space was placed into repositioning after each tenant vacated.
|
|
(7)
|
Retention is calculated as renewal lease square footage plus relocation/expansion square footage, divided by the square footage of leases expiring during the period. Retention excludes expiring leases associated with space that is placed into repositioning after the tenant vacates.
|
|
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)
|
||||||||
|
Vacant
(5)
|
|
—
|
|
|
678,856
|
|
|
3.3
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
Current Repositioning
(6)
|
|
—
|
|
|
322,860
|
|
|
1.6
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
MTM Tenants
(7)
|
|
76
|
|
|
139,384
|
|
|
0.7
|
%
|
|
$
|
1,803
|
|
|
1.0
|
%
|
|
$
|
12.93
|
|
|
Remainder of 2018
|
|
74
|
|
|
556,933
|
|
|
2.7
|
%
|
|
$
|
5,690
|
|
|
3.2
|
%
|
|
$
|
10.22
|
|
|
2019
|
|
315
|
|
|
2,822,599
|
|
|
13.8
|
%
|
|
$
|
26,525
|
|
|
14.8
|
%
|
|
$
|
9.40
|
|
|
2020
|
|
332
|
|
|
4,127,843
|
|
|
20.1
|
%
|
|
$
|
35,948
|
|
|
20.0
|
%
|
|
$
|
8.71
|
|
|
2021
|
|
275
|
|
|
4,433,008
|
|
|
21.6
|
%
|
|
$
|
38,790
|
|
|
21.6
|
%
|
|
$
|
8.75
|
|
|
2022
|
|
121
|
|
|
2,110,388
|
|
|
10.3
|
%
|
|
$
|
18,820
|
|
|
10.5
|
%
|
|
$
|
8.92
|
|
|
2023
|
|
112
|
|
|
2,024,792
|
|
|
9.9
|
%
|
|
$
|
20,946
|
|
|
11.7
|
%
|
|
$
|
10.34
|
|
|
2024
|
|
17
|
|
|
770,826
|
|
|
3.8
|
%
|
|
$
|
7,465
|
|
|
4.2
|
%
|
|
$
|
9.68
|
|
|
2025
|
|
11
|
|
|
269,578
|
|
|
1.3
|
%
|
|
$
|
2,985
|
|
|
1.7
|
%
|
|
$
|
11.07
|
|
|
2026
|
|
6
|
|
|
273,904
|
|
|
1.2
|
%
|
|
$
|
3,244
|
|
|
1.8
|
%
|
|
$
|
11.85
|
|
|
2027
|
|
6
|
|
|
220,311
|
|
|
1.1
|
%
|
|
$
|
2,092
|
|
|
1.2
|
%
|
|
$
|
9.49
|
|
|
Thereafter
|
|
11
|
|
|
1,753,875
|
|
|
8.6
|
%
|
|
$
|
14,893
|
|
|
8.3
|
%
|
|
$
|
8.49
|
|
|
Total Consolidated Portfolio
|
|
1,356
|
|
|
20,505,157
|
|
|
100.0
|
%
|
|
$
|
179,201
|
|
|
100.0
|
%
|
|
$
|
9.19
|
|
|
(1)
|
Represents the contracted square footage upon expiration.
|
|
(2)
|
Calculated as monthly contracted base rent (before rent abatements) per the terms of such lease, as of
September 30, 2018
, multiplied by 12. Excludes billboard and antenna revenue. Amounts in thousands.
|
|
(3)
|
Calculated as annualized base rent set forth in this table divided by annualized base rent for the total portfolio as of
September 30, 2018
.
|
|
(4)
|
Calculated as annualized base rent for such leases divided by the occupied square feet for such leases as of
September 30, 2018
.
|
|
(5)
|
Represents vacant space (not under repositioning) as of
September 30, 2018
. Includes new leases aggregating
186,483
rentable square feet that have been signed but had not yet commenced as of
September 30, 2018
.
|
|
(6)
|
Represents vacant space at eight of our properties that were classified as current repositioning as of
September 30, 2018
. Refer to the table under “
Acquisitions and Value-Add Repositioning of Properties”
for a summary of these properties. Excludes stabilized properties and properties in lease-up.
|
|
(7)
|
Represents tenants under month-to-month (“MTM”) leases or having holdover tenancy. Of the
76
MTM leases,
67
MTM leases aggregating
63,490
rentable square feet are 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)
|
|
%
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
|
Change
|
|
2018
|
|
2017
|
|
|
Change
|
||||||||||||||||
|
RENTAL REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Rental income
|
$
|
32,158
|
|
|
$
|
29,465
|
|
|
$
|
2,693
|
|
|
9.1
|
%
|
|
$
|
45,661
|
|
|
$
|
36,748
|
|
|
$
|
8,913
|
|
|
24.3
|
%
|
|
Tenant reimbursements
|
5,577
|
|
|
4,821
|
|
|
756
|
|
|
15.7
|
%
|
|
8,508
|
|
|
6,279
|
|
|
2,229
|
|
|
35.5
|
%
|
||||||
|
Other income
|
241
|
|
|
146
|
|
|
95
|
|
|
65.1
|
%
|
|
300
|
|
|
203
|
|
|
97
|
|
|
47.8
|
%
|
||||||
|
TOTAL RENTAL REVENUES
|
37,976
|
|
|
34,432
|
|
|
3,544
|
|
|
10.3
|
%
|
|
54,469
|
|
|
43,230
|
|
|
11,239
|
|
|
26.0
|
%
|
||||||
|
Management, leasing and development services
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
116
|
|
|
109
|
|
|
7
|
|
|
6.4
|
%
|
||||||
|
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
609
|
|
|
—
|
|
|
609
|
|
|
—
|
%
|
||||||
|
TOTAL REVENUES
|
37,976
|
|
|
34,432
|
|
|
3,544
|
|
|
10.3
|
%
|
|
55,194
|
|
|
43,339
|
|
|
11,855
|
|
|
27.4
|
%
|
||||||
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property expenses
|
9,170
|
|
|
8,851
|
|
|
319
|
|
|
3.6
|
%
|
|
13,294
|
|
|
11,229
|
|
|
2,065
|
|
|
18.4
|
%
|
||||||
|
General and administrative
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
6,229
|
|
|
5,843
|
|
|
386
|
|
|
6.6
|
%
|
||||||
|
Depreciation and amortization
|
12,139
|
|
|
12,318
|
|
|
(179
|
)
|
|
(1.5
|
)%
|
|
20,144
|
|
|
17,971
|
|
|
2,173
|
|
|
12.1
|
%
|
||||||
|
TOTAL OPERATING EXPENSES
|
21,309
|
|
|
21,169
|
|
|
140
|
|
|
0.7
|
%
|
|
39,667
|
|
|
35,043
|
|
|
4,624
|
|
|
13.2
|
%
|
||||||
|
OTHER EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Acquisition expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
106
|
|
|
16
|
|
|
90
|
|
|
562.5
|
%
|
||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
6,456
|
|
|
6,271
|
|
|
185
|
|
|
3.0
|
%
|
||||||
|
TOTAL OTHER EXPENSES
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
6,562
|
|
|
6,287
|
|
|
275
|
|
|
4.4
|
%
|
||||||
|
TOTAL EXPENSES
|
21,309
|
|
|
21,169
|
|
|
140
|
|
|
0.7
|
%
|
|
46,229
|
|
|
41,330
|
|
|
4,899
|
|
|
11.9
|
%
|
||||||
|
NET INCOME
|
$
|
16,667
|
|
|
$
|
13,263
|
|
|
$
|
3,404
|
|
|
|
|
$
|
8,965
|
|
|
$
|
2,009
|
|
|
$
|
6,956
|
|
|
|
||
|
|
Same Properties Portfolio
|
|
Total Portfolio
|
||||||||||||||||||||||||||
|
|
Nine Months Ended September 30,
|
|
Increase/(Decrease)
|
|
%
|
|
Nine Months Ended September 30,
|
|
Increase/(Decrease)
|
|
%
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
|
Change
|
|
2018
|
|
2017
|
|
|
Change
|
||||||||||||||||
|
RENTAL REVENUES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Rental income
|
$
|
95,036
|
|
|
$
|
87,039
|
|
|
$
|
7,997
|
|
|
9.2
|
%
|
|
$
|
130,139
|
|
|
$
|
97,494
|
|
|
$
|
32,645
|
|
|
33.5
|
%
|
|
Tenant reimbursements
|
15,980
|
|
|
14,708
|
|
|
1,272
|
|
|
8.6
|
%
|
|
23,733
|
|
|
16,606
|
|
|
7,127
|
|
|
42.9
|
%
|
||||||
|
Other income
|
568
|
|
|
468
|
|
|
100
|
|
|
21.4
|
%
|
|
646
|
|
|
550
|
|
|
96
|
|
|
17.5
|
%
|
||||||
|
TOTAL RENTAL REVENUES
|
111,584
|
|
|
102,215
|
|
|
9,369
|
|
|
9.2
|
%
|
|
154,518
|
|
|
114,650
|
|
|
39,868
|
|
|
34.8
|
%
|
||||||
|
Management, leasing and development services
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
359
|
|
|
380
|
|
|
(21
|
)
|
|
(5.5
|
)%
|
||||||
|
Interest income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
609
|
|
|
445
|
|
|
164
|
|
|
36.9
|
%
|
||||||
|
TOTAL REVENUES
|
111,584
|
|
|
102,215
|
|
|
9,369
|
|
|
9.2
|
%
|
|
155,486
|
|
|
115,475
|
|
|
40,011
|
|
|
34.6
|
%
|
||||||
|
EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Property expenses
|
27,282
|
|
|
26,161
|
|
|
1,121
|
|
|
4.3
|
%
|
|
38,029
|
|
|
29,987
|
|
|
8,042
|
|
|
26.8
|
%
|
||||||
|
General and administrative
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
18,897
|
|
|
16,052
|
|
|
2,845
|
|
|
17.7
|
%
|
||||||
|
Depreciation and amortization
|
36,830
|
|
|
37,714
|
|
|
(884
|
)
|
|
(2.3
|
)%
|
|
59,371
|
|
|
46,085
|
|
|
13,286
|
|
|
28.8
|
%
|
||||||
|
TOTAL OPERATING EXPENSES
|
64,112
|
|
|
63,875
|
|
|
237
|
|
|
0.4
|
%
|
|
116,297
|
|
|
92,124
|
|
|
24,173
|
|
|
26.2
|
%
|
||||||
|
OTHER EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
Acquisition expenses
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
152
|
|
|
421
|
|
|
(269
|
)
|
|
(63.9
|
)%
|
||||||
|
Interest expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
18,760
|
|
|
14,571
|
|
|
4,189
|
|
|
28.7
|
%
|
||||||
|
TOTAL OTHER EXPENSES
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
|
18,912
|
|
|
14,992
|
|
|
3,920
|
|
|
26.1
|
%
|
||||||
|
TOTAL EXPENSES
|
64,112
|
|
|
63,875
|
|
|
237
|
|
|
0.4
|
%
|
|
135,209
|
|
|
107,116
|
|
|
28,093
|
|
|
26.2
|
%
|
||||||
|
Equity in income from unconsolidated real estate entities
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
11
|
|
|
(11
|
)
|
|
|
||||||||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
(22
|
)
|
|
22
|
|
|
|
||||||||
|
Gain on sale of real estate
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
11,591
|
|
|
19,237
|
|
|
(7,646
|
)
|
|
|
||||||||
|
NET INCOME
|
$
|
47,472
|
|
|
$
|
38,340
|
|
|
$
|
9,132
|
|
|
|
|
$
|
31,868
|
|
|
$
|
27,585
|
|
|
$
|
4,283
|
|
|
|
||
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income
|
$
|
8,965
|
|
|
$
|
2,009
|
|
|
$
|
31,868
|
|
|
$
|
27,585
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
20,144
|
|
|
17,971
|
|
|
59,371
|
|
|
46,085
|
|
||||
|
Deduct:
|
|
|
|
|
|
|
|
||||||||
|
Gains on sale of real estate
|
—
|
|
|
—
|
|
|
11,591
|
|
|
19,237
|
|
||||
|
Gain on acquisition of unconsolidated joint venture property
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
||||
|
Funds From Operations (FFO)
|
$
|
29,109
|
|
|
$
|
19,980
|
|
|
$
|
79,648
|
|
|
$
|
54,422
|
|
|
Less: preferred stock dividends
|
(2,423
|
)
|
|
(1,322
|
)
|
|
(7,270
|
)
|
|
(3,966
|
)
|
||||
|
Less: FFO attributable to noncontrolling interest
(1)
|
(574
|
)
|
|
(491
|
)
|
|
(1,693
|
)
|
|
(1,408
|
)
|
||||
|
Less: FFO attributable to participating securities
(2)
|
(165
|
)
|
|
(133
|
)
|
|
(476
|
)
|
|
(408
|
)
|
||||
|
FFO attributable to common stockholders
|
$
|
25,947
|
|
|
$
|
18,034
|
|
|
$
|
70,209
|
|
|
$
|
48,640
|
|
|
(1)
|
Noncontrolling interests represent holders of outstanding common units of the Company's operating partnership that are owned by unit holders other than the Company.
|
|
(2)
|
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,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Rental income
|
$
|
45,661
|
|
|
$
|
36,748
|
|
|
$
|
130,139
|
|
|
$
|
97,494
|
|
|
Tenant reimbursements
|
8,508
|
|
|
6,279
|
|
|
23,733
|
|
|
16,606
|
|
||||
|
Other income
|
300
|
|
|
203
|
|
|
646
|
|
|
550
|
|
||||
|
Total operating revenues
|
54,469
|
|
|
43,230
|
|
|
154,518
|
|
|
114,650
|
|
||||
|
Property expenses
|
13,294
|
|
|
11,229
|
|
|
38,029
|
|
|
29,987
|
|
||||
|
Net Operating Income
|
$
|
41,175
|
|
|
$
|
32,001
|
|
|
$
|
116,489
|
|
|
$
|
84,663
|
|
|
Amortization of (below) above market lease intangibles, net
|
(1,622
|
)
|
|
(885
|
)
|
|
(4,354
|
)
|
|
(1,203
|
)
|
||||
|
Straight line rental revenue adjustment
|
(1,343
|
)
|
|
(1,307
|
)
|
|
(4,985
|
)
|
|
(3,259
|
)
|
||||
|
Cash Net Operating Income
|
$
|
38,210
|
|
|
$
|
29,809
|
|
|
$
|
107,150
|
|
|
$
|
80,201
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
8,965
|
|
|
$
|
2,009
|
|
|
$
|
31,868
|
|
|
$
|
27,585
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
General and administrative
|
6,229
|
|
|
5,843
|
|
|
18,897
|
|
|
16,052
|
|
||||
|
Depreciation and amortization
|
20,144
|
|
|
17,971
|
|
|
59,371
|
|
|
46,085
|
|
||||
|
Acquisition expenses
|
106
|
|
|
16
|
|
|
152
|
|
|
421
|
|
||||
|
Interest expense
|
6,456
|
|
|
6,271
|
|
|
18,760
|
|
|
14,571
|
|
||||
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
22
|
|
||||
|
Deduct:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Management, leasing and development services
|
116
|
|
|
109
|
|
|
359
|
|
|
380
|
|
||||
|
Interest income
|
609
|
|
|
—
|
|
|
609
|
|
|
445
|
|
||||
|
Equity in income from unconsolidated real estate entities
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
||||
|
Gains on sale of real estate
|
—
|
|
|
—
|
|
|
11,591
|
|
|
19,237
|
|
||||
|
Net Operating Income
|
$
|
41,175
|
|
|
$
|
32,001
|
|
|
$
|
116,489
|
|
|
$
|
84,663
|
|
|
Amortization of (below) above market lease intangibles, net
|
(1,622
|
)
|
|
(885
|
)
|
|
(4,354
|
)
|
|
(1,203
|
)
|
||||
|
Straight line rental revenue adjustment
|
(1,343
|
)
|
|
(1,307
|
)
|
|
(4,985
|
)
|
|
(3,259
|
)
|
||||
|
Cash Net Operating Income
|
$
|
38,210
|
|
|
$
|
29,809
|
|
|
$
|
107,150
|
|
|
$
|
80,201
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||
|
Net income
|
$
|
8,965
|
|
|
$
|
2,009
|
|
|
$
|
31,868
|
|
|
$
|
27,585
|
|
|
Interest expense
|
6,456
|
|
|
6,271
|
|
|
18,760
|
|
|
14,571
|
|
||||
|
Depreciation and amortization
|
20,144
|
|
|
17,971
|
|
|
59,371
|
|
|
46,085
|
|
||||
|
Gains on sale of real estate
|
—
|
|
|
—
|
|
|
(11,591
|
)
|
|
(19,237
|
)
|
||||
|
Gain on sale of real estate from unconsolidated joint ventures
|
—
|
|
|
—
|
|
|
—
|
|
|
(11
|
)
|
||||
|
EBITDA
re
|
$
|
35,565
|
|
|
$
|
26,251
|
|
|
$
|
98,408
|
|
|
$
|
68,993
|
|
|
|
|
Nine Months Ended September 30, 2018
|
|||||||||
|
|
|
Total
|
|
Square
Feet
(1)
|
|
Per Square Foot
(2)
|
|||||
|
Non-Recurring Capital Expenditures
(3)
|
|
$
|
34,923
|
|
|
13,732,012
|
|
|
$
|
2.54
|
|
|
Recurring Capital Expenditures
(4)
|
|
3,218
|
|
|
19,512,895
|
|
|
$
|
0.16
|
|
|
|
Total Capital Expenditures
|
|
$
|
38,141
|
|
|
|
|
|
|||
|
(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 are expenditures made in respect of a property for improvement to the appearance of such property or any other major upgrade or renovation of such property, and further includes capital expenditures for seismic upgrades, or capital expenditures for deferred maintenance existing at the time such property was acquired.
|
|
(4)
|
Recurring capital expenditures are expenditures made in respect of a property for maintenance of such property and replacement of items due to ordinary wear and tear including, but not limited to, expenditures made for maintenance of parking lots, roofing materials, mechanical systems, HVAC systems and other structural systems.
|
|
|
Payments by Period
|
||||||||||||||||||||||||||
|
|
Total
|
|
Remainder of 2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
Thereafter
|
||||||||||||||
|
Principal payments and debt maturities
|
$
|
761,154
|
|
|
$
|
38
|
|
|
$
|
158
|
|
|
$
|
166
|
|
|
$
|
566
|
|
|
$
|
100,967
|
|
|
$
|
659,259
|
|
|
Interest payments - fixed-rate debt
(1)
|
75,188
|
|
|
1,261
|
|
|
9,333
|
|
|
9,325
|
|
|
9,316
|
|
|
9,307
|
|
|
36,646
|
|
|||||||
|
Interest payments - variable-rate debt
(2)
|
85,831
|
|
|
4,233
|
|
|
16,690
|
|
|
16,715
|
|
|
16,898
|
|
|
16,071
|
|
|
15,224
|
|
|||||||
|
Office lease payments
|
1,307
|
|
|
223
|
|
|
660
|
|
|
257
|
|
|
167
|
|
|
—
|
|
|
—
|
|
|||||||
|
Ground lease payments
|
6,288
|
|
|
36
|
|
|
144
|
|
|
144
|
|
|
144
|
|
|
144
|
|
|
5,676
|
|
|||||||
|
Contractual obligations
(3)
|
25,468
|
|
|
25,468
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total
|
$
|
955,236
|
|
|
$
|
31,259
|
|
|
$
|
26,985
|
|
|
$
|
26,607
|
|
|
$
|
27,091
|
|
|
$
|
126,489
|
|
|
$
|
716,805
|
|
|
(1)
|
Reflects scheduled interest payments on our fixed rate debt, including the $100 million unsecured guaranteed senior notes, the $125 million unsecured guaranteed senior notes and the Gilbert/La Palma mortgage loan.
|
|
(2)
|
Reflects an estimate of interest payments due on variable rate debt, including the impact of interest rate swaps. For variable rate debt where interest is paid based on LIBOR plus an applicable LIBOR margin, we used the applicable LIBOR margin in effect as of
September 30, 2018
, and the one-month LIBOR rate of
2.26056%
, as of
September 30, 2018
. Furthermore, it is assumed that any maturity extension options available are not exercised.
|
|
(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 2018 and 2019, however, 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 2018”.
|
|
|
|
Maturity Date
|
|
Stated
Interest Rate
|
|
Effective
Interest Rate
(1)
|
|
Principal Balance
(in thousands)
(2)
|
|
Maturity Date of Effective Swaps
|
|
|||
|
Secured Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
$60M Term Loan
|
|
8/1/2023
(3)
|
|
LIBOR+1.70%
|
|
3.616
|
%
|
(4)
|
$
|
58,499
|
|
|
2/15/2019
|
|
|
Gilbert/La Palma
|
|
3/1/2031
|
|
5.125%
|
|
5.125
|
%
|
|
2,655
|
|
|
|
|
|
|
Unsecured Debt:
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Revolver
(5)
|
|
2/12/2021
(6)
|
|
LIBOR +1.10%
(7)
|
|
3.361
|
%
|
|
—
|
|
|
|
|
|
|
$100M Term Loan Facility
|
|
2/14/2022
|
|
LIBOR +1.20%
(7)
|
|
3.098
|
%
|
(8)
|
100,000
|
|
|
12/14/2018; 8/14/2021
(8)
|
|
|
|
$225M Term Loan Facility
|
|
1/14/2023
|
|
LIBOR +1.20%
(7)
|
|
2.574
|
%
|
(9)
|
225,000
|
|
|
1/14/2022
|
|
|
|
$150M Term Loan Facility
|
|
5/22/2025
|
|
LIBOR +1.50%
(7)
|
|
3.761
|
%
|
|
150,000
|
|
|
|
|
|
|
$100M Senior Notes
|
|
8/6/2025
|
|
4.290%
|
|
4.290
|
%
|
|
100,000
|
|
|
|
|
|
|
$125M Senior Notes
|
|
7/13/2027
|
|
3.930%
|
|
3.930
|
%
|
|
125,000
|
|
|
|
|
|
|
Total Consolidated
|
|
|
|
|
|
3.414
|
%
|
|
$
|
761,154
|
|
|
|
|
|
(1)
|
Includes the effect of interest rate swaps that were effective as of
September 30, 2018
. Assumes a 1-month LIBOR rate of
2.26056%
as of
September 30, 2018
, as applicable. Excludes the effect of amortization of debt issuance costs, discounts and the facility fee on the Revolver.
|
|
(2)
|
Excludes unamortized debt issuance costs and discounts aggregating
$3.9 million
as of
September 30, 2018
.
|
|
(3)
|
One 24-month extension is available if certain conditions are satisfied.
|
|
(4)
|
As of
September 30, 2018
, $58.3 million of this term loan has been effectively fixed at 3.615% through the use of two interest rate swaps as follows: (i) $30 million at 3.526% with an effective date of January 15, 2015 and (ii)
$28.3 million
at 3.71% with an effective date of July 15, 2015.
|
|
(5)
|
The Revolver is subject to an applicable facility fee which is calculated as a percentage of the total lenders’ commitment amount, regardless of usage. The applicable facility fee will range from
0.15%
to
0.30%
depending upon our leverage ratio.
|
|
(6)
|
Two additional six-month extensions available at the borrower’s option.
|
|
(7)
|
The LIBOR margin will range from 1.10% to 1.50% per annum for the Revolver, 1.20% to 1.70% per annum for the $100 Million Term Loan Facility, 1.20% to 1.70% per annum for the $225 million term loan facility and 1.50% to 2.20% per annum for the $150 Million Term Loan Facility, depending on our leverage ratio, which is the ratio of our outstanding consolidated indebtedness to the value of our consolidated gross asset value. This leverage ratio is measured on a quarterly basis, and as a result, the effective interest rate will fluctuate from period to period.
|
|
(8)
|
As of
September 30, 2018
, the $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% and an effective date of August 14, 2015, and (ii) $50 million with a strike rate of 2.005% and an effective date of February 16, 2016, plus the applicable LIBOR margin. We have an interest rate swap that will effectively fix the $100 Million Term Loan Facility at 1.764% plus an applicable LIBOR margin from December 14, 2018 (the expiration date of the current swaps) through August 14, 2021.
|
|
(9)
|
As of
September 30, 2018
, the $225 million term loan facility has been effectively fixed at 1.374% plus the applicable LIBOR margin through the use of two interest rate swaps as follows: (i) $125 million with a strike rate of 1.349% and an effective date of February 14, 2018, and (ii) $100 million with a strike rate of 1.406% and an effective date of August 14, 2018, plus the applicable LIBOR margin.
|
|
|
|
Average Term Remaining
(in years)
|
|
Stated
Interest Rate
|
|
Effective
Interest Rate
(1)
|
|
Principal Balance
(in thousands)
(2)
|
|
% of Total
|
||
|
Fixed vs. Variable:
|
|
|
|
|
|
|
|
|
|
|
||
|
Fixed
|
|
5.6
|
|
3.33%
|
|
3.33%
|
|
$
|
610,959
|
|
|
80%
|
|
Variable
|
|
6.6
|
|
LIBOR + 1.50%
|
|
3.76%
|
|
$
|
150,195
|
|
|
20%
|
|
Secured vs. Unsecured:
|
|
|
|
|
|
|
|
|
|
|
||
|
Secured
|
|
5.2
|
|
|
|
3.68%
|
|
$
|
61,154
|
|
|
8%
|
|
Unsecured
|
|
5.8
|
|
|
|
3.39%
|
|
$
|
700,000
|
|
|
92%
|
|
(1)
|
Includes the effect of interest rate swaps that were effective as of
September 30, 2018
. Excludes the effect of amortization of debt issuance costs, discounts/premiums and the facility fee on the Revolver. Assumes a 1-month LIBOR rate of
2.26056%
as of
September 30, 2018
, as applicable.
|
|
(2)
|
Excludes unamortized debt issuance costs and discounts aggregating
$3.9 million
as of
September 30, 2018
.
|
|
•
|
Maintaining a ratio of total indebtedness to total asset value of not more than 60%;
|
|
•
|
For the Credit Facility, the $225 Million Term Loan Facility and the $150 Million Term Loan Facility, maintaining a ratio of secured debt to total asset value of not more than 45%;
|
|
•
|
For the $100 Million Notes and the $125 Million Notes, maintaining a ratio of secured debt to total asset value of not more than 40%;
|
|
•
|
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) $760,740,750, and (ii) an amount equal to at least 75% of the net equity proceeds received by the Company after September 30, 2016;
|
|
•
|
Maintaining a ratio of adjusted EBITDA (as defined in each of the loan agreements) 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 each of the loan agreements) 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,
|
|
|
||||||||
|
|
|
2018
|
|
2017
|
|
Change
|
||||||
|
Cash provided by operating activities
|
|
$
|
80,945
|
|
|
$
|
58,129
|
|
|
$
|
22,816
|
|
|
Cash used in investing activities
|
|
$
|
(368,493
|
)
|
|
$
|
(491,948
|
)
|
|
$
|
123,455
|
|
|
Cash provided by financing activities
|
|
$
|
464,582
|
|
|
$
|
431,212
|
|
|
$
|
33,370
|
|
|
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, 2018 to July 31, 2018
(1)
|
|
608
|
|
|
$
|
31.04
|
|
|
N/A
|
|
N/A
|
|
August 1, 2018 to August 31, 2018
(1)
|
|
357
|
|
|
$
|
31.44
|
|
|
N/A
|
|
N/A
|
|
September 1, 2018 to September 30, 2018
|
|
—
|
|
|
$
|
—
|
|
|
N/A
|
|
N/A
|
|
|
|
965
|
|
|
$
|
31.19
|
|
|
N/A
|
|
N/A
|
|
(1)
|
In July and August 2018, 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
|
|
|
|
3.2
|
|
|
|
3.3
|
|
|
|
3.4
|
|
|
|
3.5
|
|
|
|
4.1
|
|
|
|
4.2
|
|
|
|
4.3
|
|
|
|
31.1*
|
|
|
|
31.2*
|
|
|
|
31.3*
|
|
|
|
32.1*
|
|
|
|
32.2*
|
|
|
|
32.3*
|
|
|
|
101.1*
|
|
The registrant’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2018, 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.
|
|
|
|
|
|
October 31, 2018
|
|
/s/ Michael S. Frankel
|
|
|
|
Michael S. Frankel
|
|
|
|
Co-Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
October 31, 2018
|
|
/s/ Howard Schwimmer
|
|
|
|
Howard Schwimmer
|
|
|
|
Co-Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
October 31, 2018
|
|
/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 |
|---|