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
|
|
46-1854011
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
4890 West Kennedy Blvd., Suite 650
Tampa, FL 33609
|
|
(813) 287-0101
|
|
(Address of Principal Executive Offices; Zip Code)
|
|
(Registrant’s Telephone Number, Including Area Code)
|
|
Title of each class
|
|
Trading Symbol
|
|
Name of each exchange on which registered
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Large accelerated filer
|
|
¨
|
|
Accelerated filer
|
|
¨
|
|
Non-accelerated filer
|
|
þ
|
|
Smaller reporting company
|
|
¨
|
|
|
|
|
|
Emerging growth company
|
|
¨
|
|
|
|
|
|
Page
|
|
PART I.
|
||
|
Item 1.
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
PART II.
|
||
|
Item 1.
|
||
|
Item 1A.
|
||
|
Item 2.
|
||
|
Item 3.
|
||
|
Item 4.
|
||
|
Item 5.
|
||
|
Item 6.
|
||
|
|
|
|
|
|
||
|
|
(Unaudited)
June 30, 2020 |
|
December 31, 2019
|
||||
|
ASSETS
|
|||||||
|
Real estate:
|
|
|
|
||||
|
Land
|
$
|
338,340
|
|
|
$
|
343,444
|
|
|
Buildings and improvements, less accumulated depreciation of $162,790 and $128,304, respectively
|
2,372,309
|
|
|
2,422,102
|
|
||
|
Construction in progress
|
12,762
|
|
|
2,916
|
|
||
|
Total real estate, net
|
2,723,411
|
|
|
2,768,462
|
|
||
|
Cash and cash equivalents
|
74,782
|
|
|
69,342
|
|
||
|
Acquired intangible assets, less accumulated amortization of $80,977 and $64,164, respectively
|
264,357
|
|
|
285,459
|
|
||
|
Right-of-use assets - operating leases
|
29,154
|
|
|
29,537
|
|
||
|
Notes receivable, net
|
31,419
|
|
|
2,700
|
|
||
|
Other assets, net
|
95,255
|
|
|
84,034
|
|
||
|
Total assets
|
$
|
3,218,378
|
|
|
$
|
3,239,534
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|||||||
|
Liabilities:
|
|
|
|
||||
|
Notes payable, net of deferred financing costs of $2,040 and $2,500, respectively
|
$
|
453,562
|
|
|
$
|
454,845
|
|
|
Credit facility, net of deferred financing costs of $6,560 and $7,385, respectively
|
931,440
|
|
|
900,615
|
|
||
|
Accounts payable due to affiliates
|
8,149
|
|
|
9,759
|
|
||
|
Accounts payable and other liabilities
|
65,773
|
|
|
45,354
|
|
||
|
Acquired intangible liabilities, less accumulated amortization of $15,089 and $12,332, respectively
|
56,781
|
|
|
59,538
|
|
||
|
Operating lease liabilities
|
31,103
|
|
|
31,004
|
|
||
|
Total liabilities
|
1,546,808
|
|
|
1,501,115
|
|
||
|
Stockholders’ equity:
|
|
|
|
||||
|
Preferred stock, $0.01 par value per share, 100,000,000 shares authorized; none issued and outstanding
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value per share, 510,000,000 shares authorized; 233,203,373 and 231,416,123 shares issued, respectively; 220,865,308 and 221,912,714 shares outstanding, respectively
|
2,209
|
|
|
2,219
|
|
||
|
Additional paid-in capital
|
1,972,886
|
|
|
1,981,848
|
|
||
|
Accumulated distributions in excess of earnings
|
(277,349
|
)
|
|
(240,946
|
)
|
||
|
Accumulated other comprehensive loss
|
(26,178
|
)
|
|
(4,704
|
)
|
||
|
Total stockholders’ equity
|
1,671,568
|
|
|
1,738,417
|
|
||
|
Noncontrolling interests
|
2
|
|
|
2
|
|
||
|
Total equity
|
1,671,570
|
|
|
1,738,419
|
|
||
|
Total liabilities and stockholders’ equity
|
$
|
3,218,378
|
|
|
$
|
3,239,534
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
|
Revenue:
|
|
|
|
|
|
|
|
||||||||
|
Rental revenue
|
$
|
68,875
|
|
|
$
|
46,937
|
|
|
$
|
138,060
|
|
|
$
|
93,404
|
|
|
Expenses:
|
|
|
|
|
|
|
|
||||||||
|
Rental expenses
|
10,922
|
|
|
10,142
|
|
|
22,410
|
|
|
19,270
|
|
||||
|
General and administrative expenses
|
4,099
|
|
|
1,535
|
|
|
7,787
|
|
|
2,938
|
|
||||
|
Asset management fees
|
5,969
|
|
|
3,493
|
|
|
11,925
|
|
|
6,987
|
|
||||
|
Depreciation and amortization
|
25,294
|
|
|
15,610
|
|
|
52,359
|
|
|
33,856
|
|
||||
|
Total expenses
|
46,284
|
|
|
30,780
|
|
|
94,481
|
|
|
63,051
|
|
||||
|
Gain on real estate disposition
|
2,703
|
|
|
—
|
|
|
2,703
|
|
|
—
|
|
||||
|
Income from operations
|
25,294
|
|
|
16,157
|
|
|
46,282
|
|
|
30,353
|
|
||||
|
Interest and other expense, net
|
14,199
|
|
|
9,893
|
|
|
29,518
|
|
|
19,728
|
|
||||
|
Net income attributable to common stockholders
|
$
|
11,095
|
|
|
$
|
6,264
|
|
|
$
|
16,764
|
|
|
$
|
10,625
|
|
|
Other comprehensive loss:
|
|
|
|
|
|
|
|
||||||||
|
Unrealized loss on interest rate swaps, net
|
$
|
(1,140
|
)
|
|
$
|
(7,552
|
)
|
|
$
|
(21,474
|
)
|
|
$
|
(11,163
|
)
|
|
Other comprehensive loss
|
(1,140
|
)
|
|
(7,552
|
)
|
|
(21,474
|
)
|
|
(11,163
|
)
|
||||
|
Comprehensive income (loss) attributable to common stockholders
|
$
|
9,955
|
|
|
$
|
(1,288
|
)
|
|
$
|
(4,710
|
)
|
|
$
|
(538
|
)
|
|
Weighted average number of common shares outstanding:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
220,992,009
|
|
|
136,135,710
|
|
|
221,285,475
|
|
|
136,157,406
|
|
||||
|
Diluted
|
221,029,409
|
|
|
136,161,037
|
|
|
221,319,218
|
|
|
136,182,819
|
|
||||
|
Net income per common share attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
Diluted
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
Distributions declared per common share
|
$
|
0.12
|
|
|
$
|
0.16
|
|
|
$
|
0.24
|
|
|
$
|
0.31
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
No. of
Shares |
|
Par
Value |
|
Additional
Paid-in Capital |
|
Accumulated Distributions in Excess of Earnings
|
|
Accumulated Other Comprehensive Loss
|
|
Total
Stockholders’ Equity |
|
Noncontrolling
Interests |
|
Total
Equity |
|||||||||||||||
|
Balance, March 31, 2020
|
221,387,100
|
|
|
$
|
2,214
|
|
|
$
|
1,977,360
|
|
|
$
|
(261,872
|
)
|
|
$
|
(25,038
|
)
|
|
$
|
1,692,664
|
|
|
$
|
2
|
|
|
$
|
1,692,666
|
|
|
Issuance of common stock under the distribution reinvestment plan
|
891,257
|
|
|
9
|
|
|
7,702
|
|
|
—
|
|
|
—
|
|
|
7,711
|
|
|
—
|
|
|
7,711
|
|
|||||||
|
Vesting of restricted stock
|
2,250
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
—
|
|
|
30
|
|
|
—
|
|
|
30
|
|
|||||||
|
Distribution and servicing fees
|
—
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
—
|
|
|
26
|
|
|
—
|
|
|
26
|
|
|||||||
|
Other offering costs
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
—
|
|
|
(2
|
)
|
|||||||
|
Repurchase of common stock
|
(1,415,299
|
)
|
|
(14
|
)
|
|
(12,230
|
)
|
|
—
|
|
|
—
|
|
|
(12,244
|
)
|
|
—
|
|
|
(12,244
|
)
|
|||||||
|
Distributions to common stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(26,572
|
)
|
|
—
|
|
|
(26,572
|
)
|
|
—
|
|
|
(26,572
|
)
|
|||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,140
|
)
|
|
(1,140
|
)
|
|
—
|
|
|
(1,140
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
11,095
|
|
|
—
|
|
|
11,095
|
|
|
—
|
|
|
11,095
|
|
|||||||
|
Balance, June 30, 2020
|
220,865,308
|
|
|
$
|
2,209
|
|
|
$
|
1,972,886
|
|
|
$
|
(277,349
|
)
|
|
$
|
(26,178
|
)
|
|
$
|
1,671,568
|
|
|
$
|
2
|
|
|
$
|
1,671,570
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
No. of
Shares |
|
Par
Value |
|
Additional
Paid-in Capital |
|
Accumulated Distributions in Excess of Earnings
|
|
Accumulated Other Comprehensive Loss
|
|
Total
Stockholders’ Equity |
|
Noncontrolling
Interests |
|
Total
Equity |
|||||||||||||||
|
Balance, December 31, 2019
|
221,912,714
|
|
|
$
|
2,219
|
|
|
$
|
1,981,848
|
|
|
$
|
(240,946
|
)
|
|
$
|
(4,704
|
)
|
|
$
|
1,738,417
|
|
|
$
|
2
|
|
|
$
|
1,738,419
|
|
|
Issuance of common stock under the distribution reinvestment plan
|
1,785,000
|
|
|
18
|
|
|
15,424
|
|
|
—
|
|
|
|
|
15,442
|
|
|
—
|
|
|
15,442
|
|
||||||||
|
Vesting of restricted stock
|
2,250
|
|
|
—
|
|
|
57
|
|
|
—
|
|
|
|
|
57
|
|
|
—
|
|
|
57
|
|
||||||||
|
Distribution and servicing fees
|
—
|
|
|
—
|
|
|
59
|
|
|
—
|
|
|
|
|
59
|
|
|
—
|
|
|
59
|
|
||||||||
|
Other offering costs
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
—
|
|
|
|
|
(9
|
)
|
|
—
|
|
|
(9
|
)
|
||||||||
|
Repurchase of common stock
|
(2,834,656
|
)
|
|
(28
|
)
|
|
(24,493
|
)
|
|
—
|
|
|
|
|
(24,521
|
)
|
|
—
|
|
|
(24,521
|
)
|
||||||||
|
Distributions to common stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(53,167
|
)
|
|
|
|
(53,167
|
)
|
|
—
|
|
|
(53,167
|
)
|
||||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,474
|
)
|
|
(21,474
|
)
|
|
—
|
|
|
(21,474
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
16,764
|
|
|
|
|
16,764
|
|
|
—
|
|
|
16,764
|
|
||||||||
|
Balance, June 30, 2020
|
220,865,308
|
|
|
$
|
2,209
|
|
|
$
|
1,972,886
|
|
|
$
|
(277,349
|
)
|
|
$
|
(26,178
|
)
|
|
$
|
1,671,568
|
|
|
$
|
2
|
|
|
$
|
1,671,570
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
No. of
Shares |
|
Par
Value |
|
Additional
Paid-in Capital |
|
Accumulated Distributions in Excess of Earnings
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total
Stockholders’ Equity |
|
Noncontrolling
Interests |
|
Total
Equity |
|||||||||||||||
|
Balance, March 31, 2019
|
136,428,375
|
|
|
$
|
1,364
|
|
|
$
|
1,192,062
|
|
|
$
|
(169,359
|
)
|
|
$
|
2,592
|
|
|
$
|
1,026,659
|
|
|
$
|
2
|
|
|
$
|
1,026,661
|
|
|
Issuance of common stock under the distribution reinvestment plan
|
1,133,525
|
|
|
11
|
|
|
10,470
|
|
|
—
|
|
|
—
|
|
|
10,481
|
|
|
—
|
|
|
10,481
|
|
|||||||
|
Vesting of restricted stock
|
2,250
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
23
|
|
|||||||
|
Distribution and servicing fees
|
—
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
—
|
|
|
42
|
|
|
—
|
|
|
42
|
|
|||||||
|
Other offering costs
|
—
|
|
|
—
|
|
|
(284
|
)
|
|
—
|
|
|
—
|
|
|
(284
|
)
|
|
—
|
|
|
(284
|
)
|
|||||||
|
Repurchase of common stock
|
(1,165,436
|
)
|
|
(11
|
)
|
|
(10,769
|
)
|
|
—
|
|
|
—
|
|
|
(10,780
|
)
|
|
—
|
|
|
(10,780
|
)
|
|||||||
|
Distributions to common stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,420
|
)
|
|
—
|
|
|
(21,420
|
)
|
|
—
|
|
|
(21,420
|
)
|
|||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,552
|
)
|
|
(7,552
|
)
|
|
—
|
|
|
(7,552
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
6,264
|
|
|
—
|
|
|
6,264
|
|
|
—
|
|
|
6,264
|
|
|||||||
|
Balance, June 30, 2019
|
136,398,714
|
|
|
$
|
1,364
|
|
|
$
|
1,191,544
|
|
|
$
|
(184,515
|
)
|
|
$
|
(4,960
|
)
|
|
$
|
1,003,433
|
|
|
$
|
2
|
|
|
$
|
1,003,435
|
|
|
|
Common Stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
|
|
No. of
Shares |
|
Par
Value |
|
Additional
Paid-in Capital |
|
Accumulated Distributions in Excess of Earnings
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total
Stockholders’ Equity |
|
Noncontrolling
Interests |
|
Total
Equity |
|||||||||||||||
|
Balance, December 31, 2018
|
136,466,242
|
|
|
$
|
1,364
|
|
|
$
|
1,192,340
|
|
|
$
|
(152,421
|
)
|
|
$
|
6,100
|
|
|
$
|
1,047,383
|
|
|
$
|
2
|
|
|
$
|
1,047,385
|
|
|
Cumulative effect of accounting change
|
—
|
|
|
—
|
|
|
—
|
|
|
(103
|
)
|
|
103
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Issuance of common stock under the distribution reinvestment plan
|
2,255,937
|
|
|
23
|
|
|
20,843
|
|
|
—
|
|
|
—
|
|
|
20,866
|
|
|
—
|
|
|
20,866
|
|
|||||||
|
Vesting of restricted stock
|
2,250
|
|
|
—
|
|
|
46
|
|
|
—
|
|
|
—
|
|
|
46
|
|
|
—
|
|
|
46
|
|
|||||||
|
Distribution and servicing fees
|
—
|
|
|
—
|
|
|
94
|
|
|
—
|
|
|
—
|
|
|
94
|
|
|
—
|
|
|
94
|
|
|||||||
|
Other offering costs
|
—
|
|
|
—
|
|
|
(289
|
)
|
|
—
|
|
|
—
|
|
|
(289
|
)
|
|
—
|
|
|
(289
|
)
|
|||||||
|
Repurchase of common stock
|
(2,325,715
|
)
|
|
(23
|
)
|
|
(21,490
|
)
|
|
—
|
|
|
—
|
|
|
(21,513
|
)
|
|
—
|
|
|
(21,513
|
)
|
|||||||
|
Distributions to common stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(42,616
|
)
|
|
—
|
|
|
(42,616
|
)
|
|
—
|
|
|
(42,616
|
)
|
|||||||
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,163
|
)
|
|
(11,163
|
)
|
|
—
|
|
|
(11,163
|
)
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
10,625
|
|
|
—
|
|
|
10,625
|
|
|
—
|
|
|
10,625
|
|
|||||||
|
Balance, June 30, 2019
|
136,398,714
|
|
|
$
|
1,364
|
|
|
$
|
1,191,544
|
|
|
$
|
(184,515
|
)
|
|
$
|
(4,960
|
)
|
|
$
|
1,003,433
|
|
|
$
|
2
|
|
|
$
|
1,003,435
|
|
|
|
Six Months Ended
June 30, |
||||||
|
|
2020
|
|
2019
|
||||
|
Cash flows from operating activities:
|
|
|
|
||||
|
Net income attributable to common stockholders
|
$
|
16,764
|
|
|
$
|
10,625
|
|
|
Adjustments to reconcile net income attributable to common stockholders to net cash provided by operating activities:
|
|
|
|
||||
|
Depreciation and amortization
|
52,359
|
|
|
33,856
|
|
||
|
Amortization of deferred financing costs
|
1,893
|
|
|
1,229
|
|
||
|
Amortization of above-market leases
|
1,500
|
|
|
311
|
|
||
|
Amortization of below-market leases
|
(2,757
|
)
|
|
(2,464
|
)
|
||
|
Amortization of origination fee
|
26
|
|
|
—
|
|
||
|
Reduction in the carrying amount of right-of-use assets - operating leases, net
|
467
|
|
|
224
|
|
||
|
Gain on real estate disposition
|
(2,703
|
)
|
|
—
|
|
||
|
Straight-line rent
|
(10,911
|
)
|
|
(5,656
|
)
|
||
|
Stock-based compensation
|
57
|
|
|
46
|
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
||||
|
Accounts payable and other liabilities
|
(543
|
)
|
|
(358
|
)
|
||
|
Accounts payable due to affiliates
|
21
|
|
|
(205
|
)
|
||
|
Other assets
|
(433
|
)
|
|
963
|
|
||
|
Net cash provided by operating activities
|
55,740
|
|
|
38,571
|
|
||
|
Cash flows from investing activities:
|
|
|
|
||||
|
Investment in real estate
|
(5,030
|
)
|
|
—
|
|
||
|
Proceeds from real estate disposition
|
6,129
|
|
|
—
|
|
||
|
Capital expenditures
|
(13,610
|
)
|
|
(6,169
|
)
|
||
|
Payments of deal costs
|
(126
|
)
|
|
(857
|
)
|
||
|
Real estate deposit
|
100
|
|
|
(10
|
)
|
||
|
Net cash used in investing activities
|
(12,537
|
)
|
|
(7,036
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
||||
|
Payments on notes payable
|
(1,743
|
)
|
|
(717
|
)
|
||
|
Proceeds from credit facility
|
95,000
|
|
|
15,000
|
|
||
|
Payments on credit facility
|
(65,000
|
)
|
|
—
|
|
||
|
Payments of deferred financing costs
|
(32
|
)
|
|
(1,465
|
)
|
||
|
Repurchase of common stock
|
(24,521
|
)
|
|
(21,513
|
)
|
||
|
Offering costs on issuance of common stock
|
(1,608
|
)
|
|
(1,886
|
)
|
||
|
Distributions to common stockholders
|
(38,065
|
)
|
|
(21,993
|
)
|
||
|
Net cash used in financing activities
|
(35,969
|
)
|
|
(32,574
|
)
|
||
|
Net change in cash, cash equivalents and restricted cash
|
7,234
|
|
|
(1,039
|
)
|
||
|
Cash, cash equivalents and restricted cash - Beginning of period
|
80,230
|
|
|
79,527
|
|
||
|
Cash, cash equivalents and restricted cash - End of period
|
$
|
87,464
|
|
|
$
|
78,488
|
|
|
Supplemental cash flow disclosure:
|
|
|
|
||||
|
Interest paid, net of interest capitalized of $281 and $56, respectively
|
$
|
29,083
|
|
|
$
|
18,907
|
|
|
Supplemental disclosure of non-cash transactions:
|
|
|
|
||||
|
Common stock issued through distribution reinvestment plan
|
$
|
15,442
|
|
|
$
|
20,866
|
|
|
Accrued capital expenditures
|
$
|
885
|
|
|
$
|
—
|
|
|
Accrued deal costs
|
$
|
—
|
|
|
$
|
322
|
|
|
Origination of note receivable related to real estate disposition
|
$
|
28,000
|
|
|
$
|
—
|
|
|
|
|
Six Months Ended
June 30, |
||||||
|
|
|
2020
|
|
2019
|
||||
|
Beginning of period:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
69,342
|
|
|
68,360
|
|
||
|
Restricted cash
|
|
10,888
|
|
|
11,167
|
|
||
|
Cash, cash equivalents and restricted cash
|
|
$
|
80,230
|
|
|
$
|
79,527
|
|
|
|
|
|
|
|
||||
|
End of period:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
74,782
|
|
|
66,049
|
|
||
|
Restricted cash
|
|
12,682
|
|
|
12,439
|
|
||
|
Cash, cash equivalents and restricted cash
|
|
$
|
87,464
|
|
|
$
|
78,488
|
|
|
•
|
as if they are part of the enforceable rights and obligations of the parties under the existing lease contracts; or
|
|
•
|
as a lease modification.
|
|
Property Description
|
|
Date Acquired
|
|
Ownership Percentage
|
|
Purchase Price
(amounts in thousands) |
||
|
Grimes Healthcare Facility
|
|
2/19/2020
|
|
100%
|
|
$
|
5,030
|
|
|
|
|
Total
|
||
|
Land
|
|
$
|
831
|
|
|
Buildings and improvements
|
|
3,690
|
|
|
|
In-place lease
|
|
509
|
|
|
|
Total assets acquired
|
|
$
|
5,030
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
|
In-place leases, net of accumulated amortization of $77,942 and $62,252, respectively (with a weighted average remaining life of 9.9 years and 10.4 years, respectively)
|
$
|
247,829
|
|
|
$
|
266,856
|
|
|
Above-market leases, net of accumulated amortization of $3,035 and $1,912, respectively (with a weighted average remaining life of 9.7 years and 10.5 years, respectively)
|
16,528
|
|
|
18,603
|
|
||
|
|
$
|
264,357
|
|
|
$
|
285,459
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
|
Below-market leases, net of accumulated amortization of $15,089 and $12,332, respectively (with a weighted average remaining life of 15.6 years and 16.1 years, respectively)
|
$
|
56,781
|
|
|
$
|
59,538
|
|
|
Year
|
|
Amount
|
||
|
Six months ending December 31, 2020
|
|
$
|
110,167
|
|
|
2021
|
|
228,670
|
|
|
|
2022
|
|
233,625
|
|
|
|
2023
|
|
233,547
|
|
|
|
2024
|
|
229,008
|
|
|
|
Thereafter
|
|
1,619,684
|
|
|
|
Total
(1)
|
|
$
|
2,654,701
|
|
|
|
|
(1)
|
The total future rent amount of
$2,654,701,000
includes approximately
$47,642,000
in rent to be received in connection with
two
leases executed as of December 31, 2019, at
two
development properties with estimated lease start dates of December 1, 2020 and
March 1, 2021
.
|
|
Year
|
|
Amount
|
||
|
Six months ending December 31, 2020
|
|
$
|
817
|
|
|
2021
|
|
1,634
|
|
|
|
2022
|
|
1,634
|
|
|
|
2023
|
|
1,638
|
|
|
|
2024
|
|
1,687
|
|
|
|
Thereafter
|
|
136,719
|
|
|
|
Total undiscounted rental payments
|
|
144,129
|
|
|
|
Less imputed interest
|
|
(113,026
|
)
|
|
|
Total operating lease liabilities
|
|
$
|
31,103
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
|
Interest Rate
(1)
|
|
Maturity Date
|
||||
|
Note receivable
|
$
|
2,700
|
|
|
$
|
2,700
|
|
|
6.0%
|
|
11/05/2020
|
|
Note receivable
|
28,719
|
|
|
—
|
|
|
7.0%
|
|
06/01/2022
|
||
|
Total notes receivable
|
$
|
31,419
|
|
|
$
|
2,700
|
|
|
|
|
|
|
|
|
(1)
|
As of June 30, 2020.
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
|
Deferred financing costs, related to the revolver portion of the credit facility, net of accumulated amortization of $6,272 and $5,696, respectively
|
$
|
2,050
|
|
|
$
|
2,623
|
|
|
Leasing commissions, net of accumulated amortization of $422 and $240, respectively
|
11,125
|
|
|
10,288
|
|
||
|
Restricted cash
|
12,682
|
|
|
10,888
|
|
||
|
Tenant receivables
|
6,365
|
|
|
6,116
|
|
||
|
Straight-line rent receivable, net
|
59,437
|
|
|
48,526
|
|
||
|
Accounts receivable due from affiliates
|
21
|
|
|
—
|
|
||
|
Prepaid and other assets
|
3,575
|
|
|
4,709
|
|
||
|
Derivative assets
|
—
|
|
|
884
|
|
||
|
|
$
|
95,255
|
|
|
$
|
84,034
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
|
Accounts payable and accrued expenses
|
$
|
12,247
|
|
|
$
|
11,448
|
|
|
Accrued interest expense
|
4,318
|
|
|
5,185
|
|
||
|
Accrued property taxes
|
4,479
|
|
|
3,537
|
|
||
|
Distributions payable to stockholders
|
8,753
|
|
|
9,093
|
|
||
|
Tenant deposits
|
1,014
|
|
|
1,500
|
|
||
|
Deferred rental income
|
8,784
|
|
|
9,003
|
|
||
|
Derivative liabilities
|
26,178
|
|
|
5,588
|
|
||
|
|
$
|
65,773
|
|
|
$
|
45,354
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
|
Notes payable:
|
|
|
|
||||
|
Fixed rate notes payable
|
$
|
218,997
|
|
|
$
|
219,567
|
|
|
Variable rate notes payable fixed through interest rate swaps
|
236,605
|
|
|
237,778
|
|
||
|
Total notes payable, principal amount outstanding
|
455,602
|
|
|
457,345
|
|
||
|
Unamortized deferred financing costs related to notes payable
|
(2,040
|
)
|
|
(2,500
|
)
|
||
|
Total notes payable, net of deferred financing costs
|
453,562
|
|
|
454,845
|
|
||
|
Credit facility:
|
|
|
|
||||
|
Variable rate revolving line of credit
|
138,000
|
|
|
108,000
|
|
||
|
Variable rate term loan fixed through interest rate swaps
|
400,000
|
|
|
250,000
|
|
||
|
Variable rate term loans
|
400,000
|
|
|
550,000
|
|
||
|
Total credit facility, principal amount outstanding
|
938,000
|
|
|
908,000
|
|
||
|
Unamortized deferred financing costs related to the term loan credit facility
|
(6,560
|
)
|
|
(7,385
|
)
|
||
|
Total credit facility, net of deferred financing costs
|
931,440
|
|
|
900,615
|
|
||
|
Total debt outstanding
|
$
|
1,385,002
|
|
|
$
|
1,355,460
|
|
|
•
|
During the
six months
ended
June 30, 2020
, the Company drew
$95,000,000
on its credit facility,
$20,000,000
of which was related to the 2020 Acquisition (discussed in
Note 3—"Acquisitions and Dispositions"
) and the
funding of share repurchases, and
$75,000,000
was drawn
to provide additional liquidity due to the uncertainty in overall economic conditions created by the COVID-19 pandemic. During the
six months
ended
June 30, 2020
, the Company repaid
$65,000,000
on its credit facility.
|
|
•
|
During the
six months
ended
June 30, 2020
,
three
interest rate swap agreements, which the Company entered into in December 2019, with an effective date of January 1, 2020, effectively fixed LIBOR related to
$150,000,000
of the term loans of the credit facility.
|
|
•
|
During the
six months
ended
June 30, 2020
, the Company entered into
two
interest rate swap agreements, with an effective date of
July 1, 2020
, which will effectively fix LIBOR related to
$100,000,000
of the term loans of the credit facility.
|
|
•
|
F
or the quarter ended June 30, 2020, the Company was not in compliance with one of its mortgage loan agreements as a result of a covenant requiring the tenant at the property to maintain a certain rent coverage ratio. The tenant at the property is a healthcare tenant that experienced a temporary reduction in patient volume as a result of the COVID-19 pandemic and has not missed any rental payments. The lenders waived compliance with the covenant through June 30, 2020. Consequently, as of June 30, 2020, the Company was in compliance with all covenants in the loan agreement. The
|
|
•
|
On July 10, 2020, the Company amended its credit facility. See
Note 17—"Subsequent Events"
for information.
|
|
Year
|
|
Amount
|
||
|
Six months ending December 31, 2020
|
|
$
|
2,181
|
|
|
2021
|
|
146,026
|
|
|
|
2022
|
|
304,209
|
|
|
|
2023
|
|
282,710
|
|
|
|
2024
|
|
547,360
|
|
|
|
Thereafter
|
|
111,116
|
|
|
|
|
|
$
|
1,393,602
|
|
|
|
|
|
|
Incurred
|
||||||||||||||
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
Fee
|
|
Entity
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
|
Distribution and servicing fees
(1)
|
|
SC Distributors, LLC
|
|
$
|
(26
|
)
|
|
$
|
(42
|
)
|
|
$
|
(59
|
)
|
|
$
|
(94
|
)
|
|
Acquisition fees and costs
|
|
Carter Validus Advisors II, LLC and its affiliates
|
|
—
|
|
|
—
|
|
|
97
|
|
|
—
|
|
||||
|
Asset management fees
|
|
Carter Validus Advisors II, LLC and its affiliates
|
|
5,969
|
|
|
3,493
|
|
|
11,925
|
|
|
6,987
|
|
||||
|
Property management fees
|
|
Carter Validus Real Estate Management Services II, LLC
|
|
1,792
|
|
|
1,228
|
|
|
3,588
|
|
|
2,437
|
|
||||
|
Operating expense reimbursement
|
|
Carter Validus Advisors II, LLC and its affiliates
|
|
1,386
|
|
|
1,750
|
|
|
2,664
|
|
|
2,480
|
|
||||
|
Leasing commission fees
|
|
Carter Validus Real Estate Management Services II, LLC
|
|
244
|
|
|
95
|
|
|
483
|
|
|
98
|
|
||||
|
Construction management fees
|
|
Carter Validus Real Estate Management Services II, LLC
|
|
162
|
|
|
35
|
|
|
338
|
|
|
164
|
|
||||
|
Disposition fees
|
|
Carter Validus Advisors II, LLC and its affiliates
|
|
350
|
|
|
—
|
|
|
350
|
|
|
—
|
|
||||
|
Loan origination fees
|
|
Carter Validus Advisors II, LLC and its affiliates
|
|
560
|
|
|
—
|
|
|
560
|
|
|
—
|
|
||||
|
Total
|
|
|
|
$
|
10,437
|
|
|
$
|
6,559
|
|
|
$
|
19,946
|
|
|
$
|
12,072
|
|
|
|
|
(1)
|
Reduction of distribution and servicing fees is a result of repurchases of Class T and Class T2 shares of common stock for the
three and six months
ended
June 30, 2020
and
June 30, 2019
.
|
|
|
|
|
|
Payable
|
||||||
|
|
|
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
|
Fee
|
|
Entity
|
|
|||||||
|
Distribution and servicing fees
|
|
SC Distributors, LLC
|
|
$
|
4,591
|
|
|
$
|
6,210
|
|
|
Asset management fees
|
|
Carter Validus Advisors II, LLC and its affiliates
|
|
1,991
|
|
|
2,100
|
|
||
|
Property management fees
|
|
Carter Validus Real Estate Management Services II, LLC
|
|
528
|
|
|
433
|
|
||
|
Operating expense reimbursement
|
|
Carter Validus Advisors II, LLC and its affiliates
|
|
479
|
|
|
518
|
|
||
|
Leasing commission fees
|
|
Carter Validus Real Estate Management Services II, LLC
|
|
373
|
|
|
299
|
|
||
|
Construction management fees
|
|
Carter Validus Real Estate Management Services II, LLC
|
|
187
|
|
|
199
|
|
||
|
Total
|
|
|
|
$
|
8,149
|
|
|
$
|
9,759
|
|
|
|
Data Centers
|
|
Healthcare
|
|
Three Months Ended
June 30, 2020 |
||||||
|
Revenue:
|
|
|
|
|
|
||||||
|
Rental revenue
|
$
|
27,144
|
|
|
$
|
41,731
|
|
|
$
|
68,875
|
|
|
Expenses:
|
|
|
|
|
|
||||||
|
Rental expenses
|
(7,027
|
)
|
|
(3,895
|
)
|
|
(10,922
|
)
|
|||
|
Segment net operating income
|
$
|
20,117
|
|
|
$
|
37,836
|
|
|
57,953
|
|
|
|
|
|
|
|
|
|
||||||
|
Expenses:
|
|
|
|
|
|
||||||
|
General and administrative expenses
|
|
|
|
|
(4,099
|
)
|
|||||
|
Asset management fees
|
|
|
|
|
(5,969
|
)
|
|||||
|
Depreciation and amortization
|
|
|
|
|
(25,294
|
)
|
|||||
|
Gain on real estate disposition
|
|
|
|
|
2,703
|
|
|||||
|
Income from operations
|
|
|
|
|
25,294
|
|
|||||
|
Interest and other expense, net
|
|
|
|
|
(14,199
|
)
|
|||||
|
Net income attributable to common stockholders
|
|
|
|
|
$
|
11,095
|
|
||||
|
|
Data Centers
|
|
Healthcare
|
|
Three Months Ended
June 30, 2019 |
||||||
|
Revenue:
|
|
|
|
|
|
||||||
|
Rental revenue
|
$
|
27,838
|
|
|
$
|
19,099
|
|
|
$
|
46,937
|
|
|
Expenses:
|
|
|
|
|
|
||||||
|
Rental expenses
|
(8,137
|
)
|
|
(2,005
|
)
|
|
(10,142
|
)
|
|||
|
Segment net operating income
|
$
|
19,701
|
|
|
$
|
17,094
|
|
|
36,795
|
|
|
|
|
|
|
|
|
|
||||||
|
Expenses:
|
|
|
|
|
|
||||||
|
General and administrative expenses
|
|
|
|
|
(1,535
|
)
|
|||||
|
Asset management fees
|
|
|
|
|
(3,493
|
)
|
|||||
|
Depreciation and amortization
|
|
|
|
|
(15,610
|
)
|
|||||
|
Income from operations
|
|
|
|
|
16,157
|
|
|||||
|
Interest and other expense, net
|
|
|
|
|
(9,893
|
)
|
|||||
|
Net income attributable to common stockholders
|
|
|
|
|
$
|
6,264
|
|
||||
|
|
Data Centers
|
|
Healthcare
|
|
Six Months Ended June 30, 2020
|
||||||
|
Revenue:
|
|
|
|
|
|
||||||
|
Rental revenue
|
$
|
54,903
|
|
|
$
|
83,157
|
|
|
$
|
138,060
|
|
|
Expenses:
|
|
|
|
|
|
||||||
|
Rental expenses
|
(14,176
|
)
|
|
(8,234
|
)
|
|
(22,410
|
)
|
|||
|
Segment net operating income
|
$
|
40,727
|
|
|
$
|
74,923
|
|
|
115,650
|
|
|
|
|
|
|
|
|
|
||||||
|
Expenses:
|
|
|
|
|
|
||||||
|
General and administrative expenses
|
|
|
|
|
(7,787
|
)
|
|||||
|
Asset management fees
|
|
|
|
|
(11,925
|
)
|
|||||
|
Depreciation and amortization
|
|
|
|
|
(52,359
|
)
|
|||||
|
Gain on real estate disposition
|
|
|
|
|
2,703
|
|
|||||
|
Income from operations
|
|
|
|
|
46,282
|
|
|||||
|
Interest and other expense, net
|
|
|
|
|
(29,518
|
)
|
|||||
|
Net income attributable to common stockholders
|
|
|
|
|
$
|
16,764
|
|
||||
|
|
Data Centers
|
|
Healthcare
|
|
Six Months Ended
June 30, 2019 |
||||||
|
Revenue:
|
|
|
|
|
|
||||||
|
Rental revenue
|
$
|
54,515
|
|
|
$
|
38,889
|
|
|
$
|
93,404
|
|
|
Expenses:
|
|
|
|
|
|
||||||
|
Rental expenses
|
(15,102
|
)
|
|
(4,168
|
)
|
|
(19,270
|
)
|
|||
|
Segment net operating income
|
$
|
39,413
|
|
|
$
|
34,721
|
|
|
74,134
|
|
|
|
|
|
|
|
|
|
||||||
|
Expenses:
|
|
|
|
|
|
||||||
|
General and administrative expenses
|
|
|
|
|
(2,938
|
)
|
|||||
|
Asset management fees
|
|
|
|
|
(6,987
|
)
|
|||||
|
Depreciation and amortization
|
|
|
|
|
(33,856
|
)
|
|||||
|
Income from operations
|
|
|
|
|
30,353
|
|
|||||
|
Interest and other expense, net
|
|
|
|
|
(19,728
|
)
|
|||||
|
Net income attributable to common stockholders
|
|
|
|
|
$
|
10,625
|
|
||||
|
|
June 30, 2020
|
|
December 31, 2019
|
||||
|
Assets by segment:
|
|
|
|
||||
|
Data centers
|
$
|
975,230
|
|
|
$
|
989,953
|
|
|
Healthcare
|
2,142,284
|
|
|
2,184,450
|
|
||
|
All other
|
100,864
|
|
|
65,131
|
|
||
|
Total assets
|
$
|
3,218,378
|
|
|
$
|
3,239,534
|
|
|
|
Six Months Ended
June 30, |
||||||
|
|
2020
|
|
2019
|
||||
|
Capital additions by segment:
|
|
|
|
|
|
||
|
Data centers
|
$
|
3,450
|
|
|
$
|
6,019
|
|
|
Healthcare
|
10,160
|
|
|
150
|
|
||
|
Total
|
13,610
|
|
|
6,169
|
|
||
|
Acquisitions by segment:
|
|
|
|
||||
|
Healthcare
|
5,030
|
|
|
—
|
|
||
|
Total
|
5,030
|
|
|
—
|
|
||
|
Proceeds from Dispositions by segment:
|
|
|
|
||||
|
Healthcare
|
(6,129
|
)
|
|
—
|
|
||
|
Total
|
(6,129
|
)
|
|
—
|
|
||
|
Net cash outflows from capital additions, acquisitions and dispositions
|
$
|
12,511
|
|
|
$
|
6,169
|
|
|
|
June 30, 2020
|
||||||||||||||
|
|
Fair Value Hierarchy
|
|
|
||||||||||||
|
|
Quoted Prices in Active
Markets for Identical Assets (Level 1) |
|
Significant Other
Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Total Fair
Value |
||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities
|
$
|
—
|
|
|
$
|
26,178
|
|
|
$
|
—
|
|
|
$
|
26,178
|
|
|
Total liabilities at fair value
|
$
|
—
|
|
|
$
|
26,178
|
|
|
$
|
—
|
|
|
$
|
26,178
|
|
|
|
December 31, 2019
|
||||||||||||||
|
|
Fair Value Hierarchy
|
|
|
||||||||||||
|
|
Quoted Prices in Active
Markets for Identical Assets (Level 1) |
|
Significant Other
Observable Inputs (Level 2) |
|
Significant
Unobservable Inputs (Level 3) |
|
Total Fair
Value |
||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||||
|
Derivative assets
|
$
|
—
|
|
|
$
|
884
|
|
|
$
|
—
|
|
|
$
|
884
|
|
|
Total assets at fair value
|
$
|
—
|
|
|
$
|
884
|
|
|
$
|
—
|
|
|
$
|
884
|
|
|
Liabilities:
|
|
|
|
|
|
|
|
||||||||
|
Derivative liabilities
|
$
|
—
|
|
|
$
|
5,588
|
|
|
$
|
—
|
|
|
$
|
5,588
|
|
|
Total liabilities at fair value
|
$
|
—
|
|
|
$
|
5,588
|
|
|
$
|
—
|
|
|
$
|
5,588
|
|
|
Derivatives
Designated as Hedging Instruments |
|
Balance
Sheet Location |
|
Effective
Dates |
|
Maturity
Dates |
|
June 30, 2020
|
|
December 31, 2019
|
||||||||||||||||||||
|
Outstanding
Notional Amount |
|
Fair Value of
|
|
Outstanding
Notional Amount |
|
Fair Value of
|
||||||||||||||||||||||||
|
Asset
|
|
(Liability)
|
|
Asset
|
|
(Liability)
|
||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||
|
Interest rate swaps
|
|
Other assets, net/
Accounts payable and other liabilities |
|
07/01/2016 to
07/01/2020 |
|
12/22/2020 to
12/31/2024 |
|
$
|
736,605
|
|
(1)
|
$
|
—
|
|
|
$
|
(26,178
|
)
|
|
$
|
637,778
|
|
|
$
|
884
|
|
|
$
|
(5,588
|
)
|
|
|
|
(1)
|
Outstanding notional amount includes
two
interest rate swap agreements
the Company entered
into d
uring the
six months
ended
June 30, 2020
, with an effective date of
July 1, 2020
, which will effectively fix LIBOR related to
$100,000,000
of the term loans of the credit facility.
|
|
Derivatives in Cash Flow
Hedging Relationships |
|
Amount of Loss Recognized
in Other Comprehensive Loss on Derivatives |
|
Location of Loss
Reclassified From Accumulated Other Comprehensive (Loss) Income to Net Income |
|
Amount of (Loss) Income
Reclassified From Accumulated Other Comprehensive (Loss) Income to Net Income |
|
Total Amount of Interest and Other Expense, Net Presented in Condensed Consolidated Statements of Comprehensive Income (Loss)
|
||||||
|
Three Months Ended June 30, 2020
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
$
|
(3,261
|
)
|
|
Interest and other expense, net
|
|
$
|
(2,121
|
)
|
|
$
|
14,199
|
|
|
Total
|
|
$
|
(3,261
|
)
|
|
|
|
$
|
(2,121
|
)
|
|
|
||
|
Three Months Ended June 30, 2019
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
$
|
(6,846
|
)
|
|
Interest and other expense, net
|
|
$
|
706
|
|
|
$
|
9,893
|
|
|
Total
|
|
$
|
(6,846
|
)
|
|
|
|
$
|
706
|
|
|
|
||
|
Six Months Ended June 30, 2020
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
$
|
(23,854
|
)
|
|
Interest and other expense, net
|
|
$
|
(2,380
|
)
|
|
$
|
29,518
|
|
|
Total
|
|
$
|
(23,854
|
)
|
|
|
|
$
|
(2,380
|
)
|
|
|
||
|
Six Months Ended June 30, 2019
|
|
|
|
|
|
|
|
|
||||||
|
Interest rate swaps
|
|
$
|
(9,801
|
)
|
|
Interest and other expense, net
|
|
$
|
1,362
|
|
|
$
|
19,728
|
|
|
Total
|
|
$
|
(9,801
|
)
|
|
|
|
$
|
1,362
|
|
|
|
||
|
Offsetting of Derivative Assets
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Balance Sheet
|
|
|
||||||||||||||
|
|
|
Gross
Amounts of Recognized Assets |
|
Gross Amounts
Offset in the Balance Sheet |
|
Net Amounts of
Assets Presented in the Balance Sheet |
|
Financial Instruments
Collateral |
|
Cash Collateral
|
|
Net
Amount |
||||||||||||
|
December 31, 2019
|
|
$
|
884
|
|
|
$
|
—
|
|
|
$
|
884
|
|
|
$
|
(5
|
)
|
|
$
|
—
|
|
|
$
|
879
|
|
|
Offsetting of Derivative Liabilities
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
Gross Amounts Not Offset in the Balance Sheet
|
|
|
||||||||||||||
|
|
|
Gross
Amounts of Recognized Liabilities |
|
Gross Amounts
Offset in the Balance Sheet |
|
Net Amounts of
Liabilities Presented in the Balance Sheet |
|
Financial Instruments
Collateral |
|
Cash Collateral
|
|
Net
Amount |
||||||||||||
|
June 30, 2020
|
|
$
|
26,178
|
|
|
$
|
—
|
|
|
$
|
26,178
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26,178
|
|
|
December 31, 2019
|
|
$
|
5,588
|
|
|
$
|
—
|
|
|
$
|
5,588
|
|
|
$
|
(5
|
)
|
|
$
|
—
|
|
|
$
|
5,583
|
|
|
|
|
Unrealized Loss on Derivative
Instruments |
||
|
Balance as of December 31, 2019
|
|
$
|
(4,704
|
)
|
|
Other comprehensive loss before reclassification
|
|
(23,854
|
)
|
|
|
Amount of loss reclassified from accumulated other comprehensive loss to net income
|
|
2,380
|
|
|
|
Other comprehensive loss
|
|
(21,474
|
)
|
|
|
Balance as of June 30, 2020
|
|
$
|
(26,178
|
)
|
|
|
|
Unrealized Loss on Derivative
Instruments |
||
|
Balance as of December 31, 2018
|
|
$
|
6,100
|
|
|
Cumulative effect of accounting change
|
|
103
|
|
|
|
Balance as of January 1, 2019
|
|
6,203
|
|
|
|
Other comprehensive loss before reclassification
|
|
(9,801
|
)
|
|
|
Amount of income reclassified from accumulated other comprehensive income to net income
|
|
(1,362
|
)
|
|
|
Other comprehensive loss
|
|
(11,163
|
)
|
|
|
Balance as of June 30, 2019
|
|
$
|
(4,960
|
)
|
|
Details about Accumulated Other
Comprehensive (Loss) Income Components |
|
Amounts Reclassified from
Accumulated Other Comprehensive Loss (Income) to Net Income |
|
Affected Line Items in the Condensed Consolidated Statements of Comprehensive Income (Loss)
|
||||||
|
|
|
Six Months Ended
June 30, |
|
|
||||||
|
|
|
2020
|
|
2019
|
|
|
||||
|
Interest rate swap contracts
|
|
$
|
2,380
|
|
|
$
|
(1,362
|
)
|
|
Interest and other expense, net
|
|
Payment Date
|
|
Common Stock
|
|
Cash
|
|
DRIP
|
|
Total Distribution
|
||||||
|
July 1, 2020
|
|
Class A
|
|
$
|
5,258
|
|
|
$
|
1,542
|
|
|
$
|
6,800
|
|
|
July 1, 2020
|
|
Class I
|
|
306
|
|
|
206
|
|
|
512
|
|
|||
|
July 1, 2020
|
|
Class T
|
|
648
|
|
|
676
|
|
|
1,324
|
|
|||
|
July 1, 2020
|
|
Class T2
|
|
53
|
|
|
64
|
|
|
117
|
|
|||
|
|
|
|
|
$
|
6,265
|
|
|
$
|
2,488
|
|
|
$
|
8,753
|
|
|
Payment Date
|
|
Common Stock
|
|
Cash
|
|
DRIP
|
|
Total Distribution
|
||||||
|
August 3, 2020
|
|
Class A
|
|
$
|
5,442
|
|
|
$
|
1,592
|
|
|
$
|
7,034
|
|
|
August 3, 2020
|
|
Class I
|
|
314
|
|
|
216
|
|
|
530
|
|
|||
|
August 3, 2020
|
|
Class T
|
|
680
|
|
|
691
|
|
|
1,371
|
|
|||
|
August 3, 2020
|
|
Class T2
|
|
55
|
|
|
66
|
|
|
121
|
|
|||
|
|
|
|
|
$
|
6,491
|
|
|
$
|
2,565
|
|
|
$
|
9,056
|
|
|
Authorization Date
(1)
|
|
Common Stock
|
|
Daily Distribution Rate
(1)
|
|
Annualized Distribution Per Share
|
||||
|
July 22, 2020
|
|
Class A
|
|
$
|
0.001366120
|
|
|
$
|
0.50
|
|
|
July 22, 2020
|
|
Class I
|
|
$
|
0.001366120
|
|
|
$
|
0.50
|
|
|
July 22, 2020
|
|
Class T
|
|
$
|
0.001129781
|
|
|
$
|
0.41
|
|
|
July 22, 2020
|
|
Class T2
|
|
$
|
0.001129781
|
|
|
$
|
0.41
|
|
|
|
|
(1)
|
Distributions approved and authorized to stockholders of record as of the close of business on each day of the period commencing on August 1, 2020 and ending on August 31, 2020. The distributions will be calculated based on
366
days in
|
|
|
June 30,
|
||||
|
|
2020
|
|
2019
|
||
|
Number of operating real estate properties
(1)
|
150
|
|
|
85
|
|
|
Leased square feet
|
8,084,000
|
|
|
5,631,000
|
|
|
Weighted average percentage of rentable square feet leased
|
94
|
%
|
|
97
|
%
|
|
|
|
(1)
|
As of
June 30, 2020
, we owned
152
real estate properties,
two
of which were under construction.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
|
Operating real estate properties acquired
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Operating real estate properties disposed
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
||||
|
Aggregate purchase price of operating real estate properties acquired
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
5,030,000
|
|
|
$
|
—
|
|
|
Net book value of properties disposed
|
$
|
31,982,000
|
|
|
$
|
—
|
|
|
$
|
31,982,000
|
|
|
$
|
—
|
|
|
Leased square feet of operating real estate property additions
|
—
|
|
|
—
|
|
|
15,000
|
|
|
—
|
|
||||
|
Leased square feet of operating real estate property dispositions
|
82,000
|
|
|
—
|
|
|
82,000
|
|
|
—
|
|
||||
|
|
Three Months Ended
June 30, |
|
|
|
|
|||||||||
|
|
2020
|
|
2019
|
|
$ Change
|
|
% Change
|
|||||||
|
Same store rental revenue
|
$
|
40,692
|
|
|
$
|
40,827
|
|
|
$
|
(135
|
)
|
|
(0.3
|
)%
|
|
Non-same store rental revenue
|
1,496
|
|
|
—
|
|
|
1,496
|
|
|
100.0
|
%
|
|||
|
Legacy REIT I properties rental revenue
|
19,472
|
|
|
—
|
|
|
19,472
|
|
|
100.0
|
%
|
|||
|
Same store tenant reimbursements
|
5,478
|
|
|
6,027
|
|
|
(549
|
)
|
|
(9.1
|
)%
|
|||
|
Non-same store tenant reimbursements
|
9
|
|
|
—
|
|
|
9
|
|
|
100.0
|
%
|
|||
|
Legacy REIT I properties tenant reimbursements
|
1,728
|
|
|
—
|
|
|
1,728
|
|
|
100.0
|
%
|
|||
|
Other operating income
|
—
|
|
|
83
|
|
|
(83
|
)
|
|
(100.0
|
)%
|
|||
|
Total rental revenue
|
$
|
68,875
|
|
|
$
|
46,937
|
|
|
$
|
21,938
|
|
|
46.7
|
%
|
|
•
|
Same store rental revenue decreased primarily due to rent not being collected from two tenants, the leases with which were terminated during 2019.
|
|
•
|
Same store tenant reimbursements decreased primarily due to decrease in real estate taxes at a data center property as a result of a successful tax appeal, coupled with two lease terminations during 2019.
|
|
•
|
Non-same store rental revenue and tenant reimbursements increased due to the acquisition of
six
operating properties since April 1, 2019.
|
|
•
|
Legacy REIT I properties' rental revenue and tenant reimbursements represent revenue recorded subsequent to the REIT Merger on October 4, 2019. During the three months ended June 30, 2020, we sold one Legacy REIT I property.
|
|
|
Three Months Ended
June 30, |
|
|
|
|
|||||||||
|
|
2020
|
|
2019
|
|
$ Change
|
|
% Change
|
|||||||
|
Same store rental expenses
|
$
|
9,069
|
|
|
$
|
10,142
|
|
|
$
|
(1,073
|
)
|
|
(10.6
|
)%
|
|
Non-same store rental expenses
|
157
|
|
|
—
|
|
|
157
|
|
|
100.0
|
%
|
|||
|
Legacy REIT I properties rental expenses
|
1,696
|
|
|
—
|
|
|
1,696
|
|
|
100.0
|
%
|
|||
|
General and administrative expenses
|
4,099
|
|
|
1,535
|
|
|
2,564
|
|
|
167.0
|
%
|
|||
|
Asset management fees
|
5,969
|
|
|
3,493
|
|
|
2,476
|
|
|
70.9
|
%
|
|||
|
Depreciation and amortization
|
25,294
|
|
|
15,610
|
|
|
9,684
|
|
|
62.0
|
%
|
|||
|
Total expenses
|
$
|
46,284
|
|
|
$
|
30,780
|
|
|
$
|
15,504
|
|
|
50.4
|
%
|
|
Gain on real estate disposition
|
$
|
2,703
|
|
|
$
|
—
|
|
|
$
|
2,703
|
|
|
100.0
|
%
|
|
•
|
Same store rental expenses decreased primarily due to two lease terminations at one healthcare property during 2019, coupled with a decrease in real estate taxes at a data center property as a result of a successful tax appeal.
|
|
•
|
Non-same store rental expenses, certain of which are subject to reimbursement by our tenants, increased primarily due to the acquisition of
six
operating properties since April 1, 2019.
|
|
•
|
Legacy REIT I properties rental expenses represent expenses recorded subsequent to the REIT Merger on October 4, 2019. During the three months ended June 30, 2020, we sold one Legacy REIT I property.
|
|
•
|
General and administrative expenses increased primarily due to an increase in administrative costs of managing and operating our real estate properties in connection with our growth, an increase in legal fees in connection with the Internalization Transaction and an increase in transfer agent fees related to an increase in our number of stockholders as a result of the REIT Merger.
|
|
•
|
Asset management fees increased due to an increase in our real estate properties since April 1, 2019 primarily as a result of the REIT Merger.
|
|
•
|
Depreciation and amortization increased due to an increase in the weighted average depreciable basis of operating real estate properties since April 1, 2019, as a result of the REIT Merger and property acquisitions.
|
|
•
|
Gain on real estate disposition increased due to the sale of one Legacy REIT I property.
|
|
|
Three Months Ended
June 30, |
|
|
|
|
|||||||||
|
|
2020
|
|
2019
|
|
$ Change
|
|
% Change
|
|||||||
|
Interest and other expense, net:
|
|
|
|
|
|
|
|
|||||||
|
Interest on notes payable
|
$
|
5,091
|
|
|
$
|
5,218
|
|
|
$
|
(127
|
)
|
|
(2.4
|
)%
|
|
Interest on credit facility
|
8,516
|
|
|
4,218
|
|
|
4,298
|
|
|
101.9
|
%
|
|||
|
Amortization of deferred financing costs
|
947
|
|
|
623
|
|
|
324
|
|
|
52.0
|
%
|
|||
|
Notes receivable interest income
|
(185
|
)
|
|
—
|
|
|
(185
|
)
|
|
100.0
|
%
|
|||
|
Amortization of origination fees
|
26
|
|
|
—
|
|
|
26
|
|
|
100.0
|
%
|
|||
|
Cash deposits interest
|
(60
|
)
|
|
(133
|
)
|
|
73
|
|
|
(54.9
|
)%
|
|||
|
Capitalized interest
|
(136
|
)
|
|
(33
|
)
|
|
(103
|
)
|
|
312.1
|
%
|
|||
|
Total interest and other expense, net
|
$
|
14,199
|
|
|
$
|
9,893
|
|
|
$
|
4,306
|
|
|
43.5
|
%
|
|
•
|
Interest on credit facility increased due to an increase from the weighted average outstanding principal balance on our credit facility, offset by a decrease in LIBOR interest rates.
|
|
•
|
Notes receivable interest income and amortization of origination fee resulted from the origination of a $28.0 million note receivable during the three months ended June 30, 2020.
|
|
•
|
Capitalized interest increased as a result of an increase in capital projects, which include two development properties acquired in December 2019.
|
|
|
Six Months Ended
June 30, |
|
|
|
|
|||||||||
|
|
2020
|
|
2019
|
|
$ Change
|
|
% Change
|
|||||||
|
Same store rental revenue
|
$
|
81,752
|
|
|
$
|
81,508
|
|
|
$
|
244
|
|
|
0.3
|
%
|
|
Non-same store rental revenue
|
2,943
|
|
|
—
|
|
|
2,943
|
|
|
100.0
|
%
|
|||
|
Legacy REIT I properties rental revenue
|
39,498
|
|
|
—
|
|
|
39,498
|
|
|
100.0
|
%
|
|||
|
Same store tenant reimbursements
|
11,381
|
|
|
11,716
|
|
|
(335
|
)
|
|
(2.9
|
)%
|
|||
|
Non-same store tenant reimbursements
|
16
|
|
|
—
|
|
|
16
|
|
|
100.0
|
%
|
|||
|
Legacy REIT I properties tenant reimbursements
|
2,460
|
|
|
—
|
|
|
2,460
|
|
|
100.0
|
%
|
|||
|
Other operating income
|
10
|
|
|
180
|
|
|
(170
|
)
|
|
(94.4
|
)%
|
|||
|
Total rental revenue
|
$
|
138,060
|
|
|
$
|
93,404
|
|
|
$
|
44,656
|
|
|
47.8
|
%
|
|
•
|
Same store tenant reimbursements decreased primarily due to decrease in real estate taxes at a data center property as a result of a successful tax appeal, coupled with two lease terminations during 2019.
|
|
•
|
Non-same store rental revenue and tenant reimbursements increased due to the acquisition of
six
operating properties since January 1, 2019.
|
|
•
|
Legacy REIT I properties' rental revenue and tenant reimbursements represent revenue recorded subsequent to the REIT Merger on October 4, 2019. During the six months ended June 30, 2020, we wrote-off approximately
$0.3 million
of rental revenue, attributable to one tenant that was experiencing financial difficulties and vacated the property on June 19, 2020, by accelerating the amortization of one above-market lease intangible asset. During the six months ended June 30, 2020, we sold one Legacy REIT I property.
|
|
|
Six Months Ended
June 30, |
|
|
|
|
|||||||||
|
|
2020
|
|
2019
|
|
$ Change
|
|
% Change
|
|||||||
|
Same store rental expenses
|
$
|
18,333
|
|
|
$
|
19,270
|
|
|
$
|
(937
|
)
|
|
(4.9
|
)%
|
|
Non-same store rental expenses
|
313
|
|
|
—
|
|
|
313
|
|
|
100.0
|
%
|
|||
|
Legacy REIT I properties rental expenses
|
3,764
|
|
|
—
|
|
|
3,764
|
|
|
100.0
|
%
|
|||
|
General and administrative expenses
|
7,787
|
|
|
2,938
|
|
|
4,849
|
|
|
165.0
|
%
|
|||
|
Asset management fees
|
11,925
|
|
|
6,987
|
|
|
4,938
|
|
|
70.7
|
%
|
|||
|
Depreciation and amortization
|
52,359
|
|
|
33,856
|
|
|
18,503
|
|
|
54.7
|
%
|
|||
|
Total expenses
|
$
|
94,481
|
|
|
$
|
63,051
|
|
|
$
|
31,430
|
|
|
49.8
|
%
|
|
Gain on real estate disposition
|
$
|
2,703
|
|
|
$
|
—
|
|
|
$
|
2,703
|
|
|
100.0
|
%
|
|
•
|
Same store rental expenses decreased primarily due to two lease terminations at one healthcare property during 2019, coupled with a decrease in real estate taxes at a data center property as a result of a successful tax appeal.
|
|
•
|
Non-same store rental expenses, certain of which are subject to reimbursement by our tenants, increased primarily due to the acquisition of
six
operating properties since January 1, 2019.
|
|
•
|
Legacy REIT I properties rental expenses represent expenses recorded subsequent to the REIT Merger on October 4, 2019. During the three months ended June 30, 2020, we sold one Legacy REIT I property.
|
|
•
|
General and administrative expenses increased primarily due to an increase in administrative costs of managing and operating our real estate properties in connection with our growth, an increase in legal fees in connection with the Internalization Transaction, and an increase in transfer agent fees related to an increase in our number of stockholders as a result of the REIT Merger.
|
|
•
|
Asset management fees increased due to an increase in our real estate properties since January 1, 2019 primarily as a result of the REIT Merger.
|
|
•
|
Depreciation and amortization increased due to an increase in the weighted average depreciable basis of operating real estate properties since January 1, 2019, as a result of the REIT Merger and property acquisitions, coupled with the accelerated amortization of one in-place lease intangible asset in the amount of
$1.5 million
, related to a tenant that was experiencing financial difficulties and vacated the property on June 19, 2020. During the
six months
ended June 30, 2019, we accelerated the amortization of one in-place lease intangible asset in the amount of $2.7 million, related to a tenant that was experiencing financial difficulties and whose lease terminated on June 25, 2019.
|
|
•
|
Gain on real estate disposition increased due to the sale of one Legacy REIT I property.
|
|
|
Six Months Ended
June 30, |
|
|
|
|
|||||||||
|
|
2020
|
|
2019
|
|
$ Change
|
|
% Change
|
|||||||
|
Interest and other expense, net:
|
|
|
|
|
|
|
|
|||||||
|
Interest on notes payable
|
$
|
10,163
|
|
|
$
|
10,393
|
|
|
$
|
(230
|
)
|
|
(2.2
|
)%
|
|
Interest on credit facility
|
18,053
|
|
|
8,415
|
|
|
9,638
|
|
|
114.5
|
%
|
|||
|
Amortization of deferred financing costs
|
1,893
|
|
|
1,229
|
|
|
664
|
|
|
54.0
|
%
|
|||
|
Notes receivable interest income
|
(185
|
)
|
|
—
|
|
|
(185
|
)
|
|
100.0
|
%
|
|||
|
Amortization of origination fees
|
26
|
|
|
—
|
|
|
26
|
|
|
100.0
|
%
|
|||
|
Cash deposits interest
|
(151
|
)
|
|
(253
|
)
|
|
102
|
|
|
(40.3
|
)%
|
|||
|
Capitalized interest
|
(281
|
)
|
|
(56
|
)
|
|
(225
|
)
|
|
401.8
|
%
|
|||
|
Total interest and other expense, net
|
$
|
29,518
|
|
|
$
|
19,728
|
|
|
$
|
9,790
|
|
|
49.6
|
%
|
|
•
|
Interest on credit facility increased due to an increase in the weighted average outstanding principal balance on our credit facility, offset by a decrease in LIBOR interest rates.
|
|
•
|
Notes receivable interest income and amortization of origination fee resulted from the origination of a $28.0 million note receivable during the six months ended June 30, 2020.
|
|
•
|
Capitalized interest increased as a result of an increase in capital projects, which include two development properties acquired in December 2019.
|
|
|
Six Months Ended
June 30, |
|
|
|
|
|||||||||
|
(in thousands)
|
2020
|
|
2019
|
|
Change
|
|
% Change
|
|||||||
|
Net cash provided by operating activities
|
$
|
55,740
|
|
|
$
|
38,571
|
|
|
$
|
17,169
|
|
|
44.5
|
%
|
|
Net cash used in investing activities
|
$
|
12,537
|
|
|
$
|
7,036
|
|
|
$
|
5,501
|
|
|
78.2
|
%
|
|
Net cash used in financing activities
|
$
|
35,969
|
|
|
$
|
32,574
|
|
|
$
|
3,395
|
|
|
10.4
|
%
|
|
•
|
Net cash provided by operating activities increased primarily due to an increase in rental revenues resulting from the acquisition of 66 operating properties, inclusive of 60 properties acquired in the REIT Merger, since January 1, 2019, one of which was sold on May 28, 2020, offset by rent not being collected from two tenants, the leases with which were terminated during 2019, and the interest expense paid related to the increase in borrowings on our credit facility.
|
|
•
|
Net cash used in investing activities increased primarily due to a real estate acquisition and an increase in capital projects, which include two development properties, during the
six months
ended
June 30, 2020
, offset by proceeds from a real estate disposition.
|
|
•
|
Net cash used in financing activities increased primarily due to an increase in repurchases of common stock, an increase in cash distributions paid to our stockholders primarily related to an increase in our number of stockholders as a result of the REIT Merger and a paydown of the credit facility, offset by an increase in proceeds from our credit facility that were used to fund share repurchases and a property acquisition.
|
|
|
Six Months Ended June 30,
|
||||||||||||
|
|
2020
|
|
2019
|
||||||||||
|
Distributions paid in cash - common stockholders
|
$
|
38,065
|
|
|
|
|
$
|
21,993
|
|
|
|
||
|
Distributions reinvested (shares issued)
|
15,442
|
|
|
|
|
20,866
|
|
|
|
||||
|
Total distributions
|
$
|
53,507
|
|
|
|
|
$
|
42,859
|
|
|
|
||
|
Source of distributions:
|
|
|
|
|
|
|
|
||||||
|
Cash flows provided by operations
(1)
|
$
|
38,065
|
|
|
71
|
%
|
|
$
|
21,993
|
|
|
51
|
%
|
|
Offering proceeds from issuance of common stock pursuant to the DRIP
(1)
|
15,442
|
|
|
29
|
%
|
|
20,866
|
|
|
49
|
%
|
||
|
Total sources
|
$
|
53,507
|
|
|
100
|
%
|
|
$
|
42,859
|
|
|
100
|
%
|
|
|
|
(1)
|
Percentages were calculated by dividing the respective source amount by the total sources of distributions.
|
|
|
Less than
1 Year |
|
1-3 Years
|
|
3-5 Years
|
|
More than
5 Years |
|
Total
|
||||||||||
|
Principal payments—fixed rate debt
|
$
|
1,186
|
|
|
$
|
77,987
|
|
|
$
|
29,813
|
|
|
$
|
110,011
|
|
|
$
|
218,997
|
|
|
Interest payments—fixed rate debt
|
9,456
|
|
|
13,798
|
|
|
10,446
|
|
|
9,105
|
|
|
42,805
|
|
|||||
|
Principal payments—variable rate debt fixed through interest rate swap agreements
|
3,235
|
|
|
483,370
|
|
|
250,000
|
|
(3)
|
—
|
|
|
736,605
|
|
|||||
|
Interest payments—variable rate debt fixed through interest rate swap agreements
(1)(3)
|
29,599
|
|
|
45,062
|
|
|
12,374
|
|
|
—
|
|
|
87,035
|
|
|||||
|
Principal payments—variable rate debt
|
—
|
|
|
168,000
|
|
|
270,000
|
|
|
—
|
|
|
438,000
|
|
|||||
|
Interest payments—variable rate debt
(2)
|
10,611
|
|
|
17,201
|
|
|
9,812
|
|
|
—
|
|
|
37,624
|
|
|||||
|
Capital expenditures
|
31,738
|
|
|
3,041
|
|
|
3,614
|
|
|
4,220
|
|
|
42,613
|
|
|||||
|
Ground lease payments
|
1,634
|
|
|
3,269
|
|
|
3,351
|
|
|
135,875
|
|
|
144,129
|
|
|||||
|
Total
|
$
|
87,459
|
|
|
$
|
811,728
|
|
|
$
|
589,410
|
|
|
$
|
259,211
|
|
|
$
|
1,747,808
|
|
|
|
|
(1)
|
We used the fixed rates under our interest rate swap agreements as of
June 30, 2020
, to calculate the debt payment obligations in future periods.
|
|
(2)
|
We used London Interbank Offered Rate, or LIBOR, plus the applicable margin under our variable rate debt agreements as of
June 30, 2020
, to calculate the debt payment obligations in future periods.
|
|
(3)
|
Amount included
two
interest rate swap agreements
we entered
into d
uring the
six months
ended
June 30, 2020
, with an effective date of
July 1, 2020
, which effectively fixed LIBOR related to
$100,000,000
of the term loans of the credit facility.
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
||||||||||||
|
|
2020
|
|
2019
|
|
2020
|
|
2019
|
||||||||
|
Net income attributable to common stockholders
|
$
|
11,095
|
|
|
$
|
6,264
|
|
|
$
|
16,764
|
|
|
$
|
10,625
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Depreciation and amortization
(1)
|
25,294
|
|
|
15,610
|
|
|
52,359
|
|
|
33,856
|
|
||||
|
Gain on real estate disposition
|
(2,703
|
)
|
|
—
|
|
|
(2,703
|
)
|
|
—
|
|
||||
|
FFO attributable to common stockholders
|
$
|
33,686
|
|
|
$
|
21,874
|
|
|
$
|
66,420
|
|
|
$
|
44,481
|
|
|
Adjustments:
|
|
|
|
|
|
|
|
||||||||
|
Amortization of intangible assets and liabilities
(2)
|
(840
|
)
|
|
(1,077
|
)
|
|
(1,257
|
)
|
|
(2,153
|
)
|
||||
|
Reduction in the carrying amount of right-of-use assets - operating leases, net
|
233
|
|
|
111
|
|
|
467
|
|
|
224
|
|
||||
|
Straight-line rent
(3)
|
(5,411
|
)
|
|
(2,982
|
)
|
|
(10,911
|
)
|
|
(5,656
|
)
|
||||
|
MFFO attributable to common stockholders
|
$
|
27,668
|
|
|
$
|
17,926
|
|
|
$
|
54,719
|
|
|
$
|
36,896
|
|
|
Weighted average common shares outstanding - basic
|
220,992,009
|
|
|
136,135,710
|
|
|
221,285,475
|
|
|
136,157,406
|
|
||||
|
Weighted average common shares outstanding - diluted
|
221,029,409
|
|
|
136,161,037
|
|
|
221,319,218
|
|
|
136,182,819
|
|
||||
|
Net income per common share - basic
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
Net income per common share - diluted
|
$
|
0.05
|
|
|
$
|
0.05
|
|
|
$
|
0.08
|
|
|
$
|
0.08
|
|
|
FFO per common share - basic
|
$
|
0.15
|
|
|
$
|
0.16
|
|
|
$
|
0.30
|
|
|
$
|
0.33
|
|
|
FFO per common share - diluted
|
$
|
0.15
|
|
|
$
|
0.16
|
|
|
$
|
0.30
|
|
|
$
|
0.33
|
|
|
|
|
(1)
|
During the
six months
ended
June 30, 2020
and
2019
, we wrote off in-place lease intangible assets in the amounts of approximately
$1.5 million
and
$2.7 million
, respectively, by accelerating the amortization of the acquired intangible assets.
|
|
(2)
|
Under GAAP, certain intangibles are accounted for at cost and reviewed for impairment. However, because real estate values and market lease rates historically rise or fall with market conditions, management believes that by excluding charges related to amortization of these intangibles, MFFO provides useful supplemental information on the performance of the real estate. During the
six months
ended
June 30, 2020
, we wrote off an above-market lease intangible asset in the amount of approximately
$0.3 million
, by accelerating the amortization of the acquired intangible asset.
|
|
(3)
|
Under GAAP, rental revenue is recognized on a straight-line basis over the terms of the related lease (including rent holidays if applicable). This may result in income recognition that is significantly different than the underlying contract terms. During the
six months
ended
June 30, 2019
, we wrote off approximately
$0.5 million
of straight-line rent. By adjusting for the change in straight-line rent receivable, MFFO may provide useful supplemental information on the realized economic impact of lease terms, providing insight on the expected contractual cash flows of such lease terms, and aligns with our analysis of operating performance.
|
|
|
June 30, 2020
|
||
|
Notes payable:
|
|
||
|
Fixed rate notes payable
|
$
|
218,997
|
|
|
Variable rate notes payable fixed through interest rate swaps
|
236,605
|
|
|
|
Total notes payable
|
455,602
|
|
|
|
Credit facility:
|
|
||
|
Variable rate revolving line of credit
|
138,000
|
|
|
|
Variable rate term loan fixed through interest rate swaps
|
400,000
|
|
|
|
Variable rate term loans
|
400,000
|
|
|
|
Total credit facility
|
938,000
|
|
|
|
Total principal debt outstanding
(1)
|
$
|
1,393,602
|
|
|
|
|
(1)
|
As of
June 30, 2020
, the weighted average interest rate on our total debt outstanding was
3.5%
.
|
|
•
|
On the first quarter Repurchase Date, which generally will be January 30 of the applicable year, we will not repurchase in excess of 1.25% of the number of shares outstanding on December 31st of the previous calendar year;
|
|
•
|
On the second quarter Repurchase Date, which generally will be April 30 of the applicable year, we will not repurchase in excess of 1.25% of the number of shares outstanding on December 31st of the previous calendar year;
|
|
•
|
On the third quarter Repurchase Date, which generally will be July 30 of the applicable year, we will not repurchase in excess of 1.25% of the number of shares outstanding on December 31st of the previous calendar year; and
|
|
•
|
On the fourth quarter Repurchase Date, which generally will be October 30 of the applicable year, we will not repurchase in excess of 1.25% of the number of shares outstanding on December 31st of the previous calendar year.
|
|
Period
|
|
Total Number of
Shares Repurchased |
|
Average
Price Paid per Share |
|
Total Number of Shares
Purchased as Part of Publicly Announced Plans and Programs |
|
Approximate Dollar Value
of Shares Available that may yet be Repurchased under the Program |
||||||
|
April 2020
|
|
1,394,797
|
|
|
$
|
8.65
|
|
|
—
|
|
|
$
|
—
|
|
|
May 2020
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
June 2020
|
|
20,502
|
|
|
$
|
8.65
|
|
|
—
|
|
|
$
|
—
|
|
|
Total
|
|
1,415,299
|
|
|
|
|
—
|
|
|
|
||||
|
Exhibit
No:
|
|
|
|
2.1
|
|
|
|
|
|
|
|
2.2
|
|
|
|
|
|
|
|
2.3
|
|
|
|
|
|
|
|
2.4
|
|
|
|
|
|
|
|
3.1
|
|
|
|
|
|
|
|
3.2
|
|
|
|
|
|
|
|
3.3
|
|
|
|
|
|
|
|
3.4
|
|
|
|
|
|
|
|
3.5
|
|
|
|
|
|
|
|
3.6
|
|
|
|
|
|
|
|
3.7
|
|
|
|
|
|
|
|
4.1
|
|
|
|
|
|
|
|
4.2
|
|
|
|
|
|
|
|
4.3
|
|
|
|
|
|
|
|
4.4
|
|
|
|
|
|
|
|
4.5
|
|
|
|
|
|
|
|
4.6
|
|
|
|
|
|
|
|
4.7
|
|
|
|
|
|
|
|
10.1
|
|
|
|
|
|
|
|
10.2
|
|
|
|
|
|
|
|
10.3
|
|
|
|
|
|
|
|
10.4
|
|
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
|
|
32.1**
|
|
|
|
|
|
|
|
32.2**
|
|
|
|
|
|
|
|
99.1
|
|
|
|
|
|
|
|
99.2
|
|
|
|
|
|
|
|
99.3
|
|
|
|
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
|
|
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
|
*
|
Filed herewith.
|
|
**
|
Furnished herewith in accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act, except to the extent that the registrant specifically incorporates it by reference.
|
|
|
|
|
|
|
|
|
|
CARTER VALIDUS MISSION CRITICAL REIT II, INC.
|
|
|
|
|
(Registrant)
|
|
|
|
|
|
|
Date: August 12, 2020
|
|
By:
|
/s/ MICHAEL A. SETON
|
|
|
|
|
Michael A. Seton
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
Date: August 12, 2020
|
|
By:
|
/s/ KAY C. NEELY
|
|
|
|
|
Kay C. Neely
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
(Principal Financial Officer and Principal 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 |
|---|