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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Maryland
|
|
45-2681082
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
2529 Virginia Beach Blvd., Suite 200
Virginia Beach. Virginia
|
|
23452
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code)
|
|
|
|
Large accelerated file
|
|
¨
|
¨
|
|
Accelerated filer
|
|
|
|
|
|
||
|
Non-accelerated filer
|
|
þ
|
þ
|
|
Smaller reporting company
|
|
|
|
|
|
|
|
|
|
|
|
¨
|
|
Emerging growth company
|
|
|
|||
|
|
|
|
|
|
Item 1.
|
|
||
|
|
|
|
|
|
Item 1A.
|
|
||
|
|
|
|
|
|
Item 1B.
|
|
||
|
|
|
|
|
|
Item 2.
|
|
||
|
|
|
|
|
|
Item 3.
|
|
||
|
|
|
|
|
|
Item 4.
|
|
||
|
|
|
||
|
|
|||
|
|
|
|
|
|
Item 5.
|
|
||
|
|
|
|
|
|
Item 6.
|
|
||
|
|
|
|
|
|
Item 7.
|
|
||
|
|
|
|
|
|
Item 7A.
|
|
||
|
|
|
|
|
|
Item 8.
|
|
||
|
|
|
|
|
|
Item 9.
|
|
||
|
|
|
|
|
|
Item 9A.
|
|
||
|
|
|
|
|
|
Item 9B.
|
|
||
|
|
|
||
|
|
|||
|
|
|
|
|
|
Item 10.
|
|
||
|
|
|
|
|
|
Item 11.
|
|
||
|
|
|
|
|
|
Item 12.
|
|
||
|
|
|
|
|
|
Item 13.
|
|
||
|
|
|
|
|
|
Item 14.
|
|
||
|
|
|
|
|
|
Item 15.
|
|
||
|
|
|
|
|
|
Item 16.
|
|
||
|
|
|
||
|
|
|||
|
•
|
our business and investment strategy;
|
|
•
|
our projected operating results;
|
|
•
|
actions and initiatives of the U.S. government and changes to U.S. government policies and the execution and impact of these actions, initiatives and policies;
|
|
•
|
the state of the U.S. economy generally and in specific geographic areas;
|
|
•
|
economic trends and economic recoveries;
|
|
•
|
our ability to obtain and maintain financing arrangements;
|
|
•
|
financing and advance rates for our target assets;
|
|
•
|
our expected leverage;
|
|
•
|
availability of investment opportunities in real estate-related investments;
|
|
•
|
changes in the values of our assets;
|
|
•
|
our ability to make distributions to our stockholders in the future;
|
|
•
|
our expected investments and investment decisions;
|
|
•
|
changes in interest rates and the market value of our target assets;
|
|
•
|
our ability to renew leases at amounts and terms comparable to existing lease arrangements;
|
|
•
|
our ability to proceed with potential development opportunities for us and third-parties;
|
|
•
|
impact of and changes in governmental regulations, tax law and rates, accounting guidance and similar matters;
|
|
•
|
our ability to maintain our qualification as a real estate investment trust (“REIT”);
|
|
•
|
our ability to maintain our exemption from registration under the Investment Company Act of 1940, as amended (the "Investment Company Act");
|
|
•
|
availability of qualified personnel and management team;
|
|
•
|
the ability of our operating partnership, Wheeler REIT, L.P. (the "Operating Partnership") and each of our other partnerships and limited liability companies to be classified as partnerships or disregarded entities for federal income tax purposes;
|
|
•
|
our ability to amend our charter to increase or decrease the aggregate number of authorized shares of stock, to authorize us to issue additional authorized but unissued shares of our preferred stock, without par value ("Preferred Stock") and to classify or reclassify unissued shares of our Preferred Stock;
|
|
•
|
our understanding of our competition;
|
|
•
|
market trends in our industry, interest rates, real estate values or the general economy;
|
|
•
|
the imposition of federal taxes if we fail to qualify as a real estate investment trust (“REIT”) in any taxable year or forego an opportunity to ensure REIT status;
|
|
•
|
uncertainties related to the national economy, the real estate industry in general and in our specific markets;
|
|
•
|
legislative or regulatory changes, including changes to laws governing REITs;
|
|
•
|
adverse economic or real estate developments in Virginia, Florida, Georgia, Alabama, South Carolina, North Carolina, Oklahoma, Kentucky, Tennessee, West Virginia, New Jersey and Pennsylvania;
|
|
•
|
increases in interest rates and operating costs;
|
|
•
|
inability to obtain necessary outside financing;
|
|
•
|
litigation risks;
|
|
•
|
lease-up risks;
|
|
•
|
inability to obtain new tenants upon the expiration of existing leases;
|
|
•
|
inability to generate sufficient cash flows due to market conditions, competition, uninsured losses, changes in tax or other applicable laws; and
|
|
•
|
the need to fund tenant improvements or other capital expenditures out of operating cash flow.
|
|
•
|
Focus on necessity-based retail
. Own and operate retail properties that serve the essential day-to-day shopping needs of the surrounding communities. These necessity-based centers attract high levels of daily traffic resulting in cross-selling of goods and services from our tenants. The majority of our tenants provide non-cyclical consumer goods and services that are less impacted by fluctuations in the economy. According to Statista, the average consumer in the US makes a trip to a grocery store 1.6 times per week. We believe these centers that provide essential goods and services such as groceries results in a stable, lower-risk portfolio of retail investment properties.
|
|
•
|
Focus on secondary and tertiary markets with strong demographics and demand
. Our properties are in markets that have limited competition from institutional buyers and relatively low levels of new construction. The markets have strong demographics such as population density, population growth, tenant sales trends and growth in household income. We seek to identify new tenants and renew leases with existing tenants in these locations that support the need for necessity-based retail and limited new supply.
|
|
•
|
Increase operating income through leasing strategies and expense management
. We employ intensive lease management strategies to optimize occupancy. Management has strong expertise in acquiring and managing under-performing properties and increasing operating income through more effective leasing strategies and expense management such as common area maintenance ("CAM"), or CAM reimbursement and experience utilizing exterior parking for build to suit outparcels or pad sales. Our leases generally require the tenant to reimburse us for a substantial portion of the expenses incurred in operating, maintaining, repairing, and managing the shopping center and the common areas, along with the associated insurance costs and real estate taxes. Operating expenses that qualify for CAM reimbursement include, but are not limited to, landscaping, parking field maintenance and repairs, building maintenance and repairs, utilities and their associated maintenance and repair within the shopping center. The amount that each tenant pays is determined on a pro-rata basis as defined in our lease and our leases generally allow us to add an administrative fee of 15%. Some leases are structured such that they include a cap on paying CAM and additional fees and charges. Additionally, in some cases the tenant is either fully or partially responsible for all maintenance of the property, thereby limiting our financial exposure towards maintaining the center and increasing our net income. We refer to this arrangement as a “triple net lease.”
|
|
•
|
Selectively utilize our capital to improve retail properties.
We intend to make capital investments where the return on such capital is accretive to our shareholders. We have significant expertise allocating capital to value-added improvements of retail properties to increase rents, extend long-term leases with anchor tenants and increasing occupancy. We will selectively allocate capital to revenue enhancing projects that we believe will improve the market position of a given property.
|
|
•
|
Recycling and sensible management of capital structure.
We intend to sell non-income producing land parcels utilizing sales proceeds to deleverage the balance sheet. In addition, we intend to monetize core-assets to redeploy the capital to further deleverage and strengthen the balance sheet. In 2018, we sold 4 properties for a total of $6.28 million net proceeds which were used to deleverage the balance sheet. Additional properties have been slated for disposition based upon management’s periodic review of our portfolio, and the determination by our Board of Directors that such activity would be in our best interest.
|
|
•
|
the fact of the common directorship or interest is disclosed or known to our Board of Directors or a committee of our board, and our board or such committee authorizes, approves or ratifies the transaction or contract by the affirmative vote of a majority of disinterested directors, even if the disinterested directors constitute less than a quorum;
|
|
•
|
the fact of the common directorship or interest is disclosed or known to our stockholders entitled to vote thereon, and the transaction or contract is authorized, approved or ratified by a majority of the votes cast by the stockholders entitled to vote other than the votes of shares owned of record or beneficially by the interested director or corporation, firm or other entity; or
|
|
•
|
the transaction or contract is fair and reasonable to us at the time it is authorized, ratified or approved.
|
|
|
l
|
|
our cash flow may be insufficient to meet our required principal and interest payments;
|
|
|
l
|
|
we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our ability to meet operational needs;
|
|
|
l
|
|
we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness;
|
|
|
l
|
|
we may be forced to dispose of one or more of our properties, possibly on unfavorable terms or in violation of certain covenants to which we may be subject;
|
|
|
l
|
|
we may violate financial covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and
|
|
|
l
|
|
our default under any loan with cross default provisions could result in a default on other indebtedness.
|
|
|
l
|
|
we may incur significant costs and divert management attention in connection with evaluating and negotiating potential acquisitions, including ones that we are subsequently unable to complete;
|
|
|
l
|
|
even if we enter into agreements for the acquisition of properties, these agreements are subject to conditions to closing, which we may be unable to satisfy; and
|
|
|
l
|
|
we may be unable to finance the acquisition on favorable terms or at all.
|
|
|
l
|
|
even if we are able to acquire a desired property, competition from other potential acquirers may significantly increase the purchase price;
|
|
|
l
|
|
we may acquire properties that are not accretive to our results upon acquisition, and we may not successfully manage and lease those properties to meet our expectations;
|
|
|
l
|
|
our cash flow may be insufficient to meet our required principal and interest payments or make expected distributions;
|
|
|
l
|
|
we may spend more than budgeted amounts to make necessary improvements or renovations to acquired properties;
|
|
|
l
|
|
we may be unable to quickly and efficiently integrate new acquisitions, particularly acquisitions of portfolios of properties, into our existing operations, and as a result our results of operations and financial condition could be adversely affected;
|
|
|
l
|
|
market conditions may result in higher than expected vacancy rates and lower than expected rental rates; and
|
|
|
l
|
|
we may acquire properties subject to liabilities and without any recourse, or with only limited recourse, with respect to unknown liabilities such as liabilities for cleanup of undisclosed environmental contamination, claims by tenants, vendors or other persons dealing with the former owners of the properties, liabilities incurred in the ordinary course of business and claims for indemnification by general partners, directors, officers and others indemnified by the former owners of the properties.
|
|
|
l
|
|
decreased demand for retail space, which would cause market rental rates and property values to be negatively impacted;
|
|
|
l
|
|
reduced values of our properties may limit our ability to dispose of assets at attractive prices or to obtain debt financing secured by our properties and may reduce the availability of unsecured loans; and
|
|
|
l
|
|
our ability to obtain financing on terms and conditions that we find acceptable, or at all, may be limited, which could reduce our ability to pursue acquisition and development opportunities and refinance existing debt, reduce our returns from our acquisition and development activities and increase our future interest expense.
|
|
|
l
|
|
unsuccessful development or redevelopment opportunities could result in direct expenses to us;
|
|
|
l
|
|
construction or redevelopment costs of a project may exceed original estimates, possibly making the project less profitable than originally estimated, or unprofitable;
|
|
|
l
|
|
time required to complete the construction or redevelopment of a project or to lease up the completed project may be greater than originally anticipated, thereby adversely affecting our cash flow and liquidity;
|
|
|
l
|
|
contractor and subcontractor disputes, strikes, labor disputes or supply disruptions;
|
|
|
l
|
|
failure to achieve expected occupancy and/or rent levels within the projected time frame, if at all;
|
|
|
l
|
|
delays with respect to obtaining or the inability to obtain necessary zoning, occupancy, land use and other governmental permits, and changes in zoning and land use laws;
|
|
|
l
|
|
occupancy rates and rents of a completed project may not be sufficient to make the project profitable;
|
|
|
l
|
|
our ability to dispose of properties developed or redeveloped with the intent to sell could be impacted by the ability of prospective buyers to obtain financing given the current state of the credit markets; and
|
|
|
l
|
|
the availability and pricing of financing to fund our development activities on favorable terms or at all.
|
|
|
l
|
|
identify and acquire additional investments that further our investment strategies;
|
|
|
l
|
|
increase awareness of our REIT within the investment products market;
|
|
|
l
|
|
attract, integrate, motivate and retain qualified personnel to manage our day-to-day operations; and
|
|
|
l
|
|
respond to competition for our targeted real estate properties and other investment as well as for potential investors.
|
|
|
l
|
|
general market conditions;
|
|
|
l
|
|
the market’s perception of our growth potential;
|
|
|
l
|
|
our current debt levels;
|
|
|
l
|
|
our current and expected future earnings;
|
|
|
l
|
|
our cash flow and cash distributions; and
|
|
|
l
|
|
the market price per share of our securities.
|
|
|
l
|
|
Responding to proxy contests is costly and time-consuming, is a significant distraction for our board of directors, management and employees, and diverts the attention of our board of directors and senior management from the pursuit of our business strategy, which could adversely affect our results of operations and financial condition;
|
|
|
l
|
|
Perceived uncertainties as to our future direction, our ability to execute on our strategy, or changes to the composition of our board of directors or senior management team, including our CEO, may lead to the perception of a change in the direction of our business, instability or lack of continuity which may be exploited by our competitors, and may result in the loss of potential business opportunities and make it more difficult to attract and retain qualified personnel and business partners;
|
|
|
l
|
|
The expenses for legal and advisory fees and administrative and associated costs incurred in connection with responding to proxy contests and any related litigation may be substantial; and
|
|
|
l
|
|
We may choose to initiate, or may become subject to, litigation as a result of the proxy contests or matters arising from the proxy contests, which would serve as a further distraction to our board of directors, management and employees and would require us to incur significant additional costs.
|
|
|
l
|
|
adverse changes in financial conditions of buyers, sellers and tenants of our properties, including bankruptcies, financial difficulties or lease defaults by our tenants;
|
|
|
l
|
|
the national, regional and local economy, which may be negatively impacted by concerns about increasing interest rates, inflation, deflation and government deficits, high unemployment rates, decreased consumer confidence, industry slowdowns, reduced corporate profits, liquidity concerns in our markets and other adverse business concerns;
|
|
|
l
|
|
local real estate conditions, such as an oversupply of, or a reduction in, demand for retail space and the availability and creditworthiness of current and prospective tenants;
|
|
|
l
|
|
vacancies or ability to rent retail space on favorable terms, including possible market pressures to offer tenants rent abatements, tenant improvements, early termination rights or below-market renewal options;
|
|
|
l
|
|
changes in operating costs and expenses, including, without limitation, increasing labor and material costs, insurance costs, energy prices, environmental restrictions, real estate taxes and costs of compliance with laws, regulations and government policies, which we may be restricted from passing on to our tenants;
|
|
|
l
|
|
fluctuations in interest rates, which could adversely affect our ability, or the ability of buyers and tenants of our properties, to obtain financing on favorable terms or at all;
|
|
|
l
|
|
competition from other real estate investors with significant capital, including other real estate operating companies, publicly traded REITs and institutional investment funds;
|
|
|
l
|
|
inability to refinance our indebtedness, which could result in a default on our obligation;
|
|
|
l
|
|
the convenience and quality of competing retail properties;
|
|
|
l
|
|
inability to collect rent from tenants;
|
|
|
l
|
|
our ability to secure adequate insurance;
|
|
|
l
|
|
our ability to secure adequate management services and to maintain our properties;
|
|
|
l
|
|
changes in, and changes in enforcement of, laws, regulations and governmental policies, including, without limitation, health, safety, environmental, zoning and tax laws, government fiscal policies and the Americans with Disabilities Act of 1990 (the “ADA”); and
|
|
|
l
|
|
civil unrest, acts of war, terrorist attacks and natural disasters, including earthquakes, wind damage and floods, which may result in uninsured and underinsured losses.
|
|
|
l
|
|
local oversupply or reduction in demand for retail space;
|
|
|
l
|
|
adverse changes in financial conditions of buyers, sellers and tenants of properties;
|
|
|
l
|
|
vacancies or our inability to rent space on favorable terms, including possible market pressures to offer tenants rent abatements, tenant improvements, early termination rights or below-market renewal options, and the need to periodically repair, renovate and re-let space;
|
|
|
l
|
|
increased operating costs, including insurance premiums, utilities, real estate taxes and state and local taxes;
|
|
|
l
|
|
civil unrest, acts of war, terrorist attacks and natural disasters, including earthquakes and floods, which may result in uninsured or underinsured losses;
|
|
|
l
|
|
decreases in the underlying value of our real estate;
|
|
|
l
|
|
changing submarket demographics; and
|
|
|
l
|
|
changing traffic patterns.
|
|
|
l
|
|
actual receipt of an improper benefit or profit in money, property or services; or
|
|
|
l
|
|
a final judgment based upon a finding of active and deliberate dishonesty by the director or officer that was material to the cause of action adjudicated.
|
|
|
l
|
|
we would not be allowed a deduction for distributions to stockholders in computing our taxable income and would be subject to U.S. federal income tax at regular corporate rates;
|
|
|
l
|
|
we also could be subject to the federal alternative minimum tax and possibly increased state and local taxes; and
|
|
|
l
|
|
unless we are entitled to relief under applicable statutory provisions, we could not elect to be taxed as a REIT for five taxable years following the year during which we were disqualified.
|
|
Property
|
|
Location
|
|
Number of
Tenants (1)
|
Total Leasable
Square Feet
|
Percentage
Leased (1)
|
Occupied Square Foot Percentage
|
Total SF Occupied
|
Annualized
Base Rent (2)
|
Annualized Base Rent per Occupied Sq. Foot
|
|||||||||
|
Alex City Marketplace
|
|
Alexander City, AL
|
|
19
|
|
147,791
|
|
100.0
|
%
|
100.0
|
%
|
147,791
|
|
$
|
1,156,565
|
|
$
|
7.83
|
|
|
Amscot Building (3)
|
|
Tampa, FL
|
|
1
|
|
2,500
|
|
100.0
|
%
|
100.0
|
%
|
2,500
|
|
115,849
|
|
46.34
|
|
||
|
Beaver Ruin Village
|
|
Lilburn, GA
|
|
27
|
|
74,038
|
|
84.7
|
%
|
84.7
|
%
|
62,701
|
|
1,091,836
|
|
17.41
|
|
||
|
Beaver Ruin Village II
|
|
Lilburn, GA
|
|
4
|
|
34,925
|
|
100.0
|
%
|
100.0
|
%
|
34,925
|
|
448,130
|
|
12.83
|
|
||
|
Berkley (4)
|
|
Norfolk, VA
|
|
—
|
|
—
|
|
—
|
%
|
—
|
%
|
—
|
|
—
|
|
—
|
|
||
|
Berkley Shopping Center
|
|
Norfolk, VA
|
|
9
|
|
47,945
|
|
39.5
|
%
|
39.5
|
%
|
18,940
|
|
232,030
|
|
12.25
|
|
||
|
Brook Run Shopping Center
|
|
Richmond, VA
|
|
19
|
|
147,738
|
|
92.1
|
%
|
92.1
|
%
|
136,102
|
|
1,498,354
|
|
11.01
|
|
||
|
Brook Run Properties (4)
|
|
Richmond, VA
|
|
—
|
|
—
|
|
—
|
%
|
—
|
%
|
—
|
|
—
|
|
—
|
|
||
|
Bryan Station
|
|
Lexington, KY
|
|
10
|
|
54,397
|
|
100.0
|
%
|
100.0
|
%
|
54,397
|
|
596,441
|
|
10.96
|
|
||
|
Butler Square
|
|
Mauldin, SC
|
|
15
|
|
82,400
|
|
96.5
|
%
|
96.5
|
%
|
79,550
|
|
848,760
|
|
10.67
|
|
||
|
Cardinal Plaza
|
|
Henderson, NC
|
|
7
|
|
50,000
|
|
94.0
|
%
|
94.0
|
%
|
47,000
|
|
449,600
|
|
9.57
|
|
||
|
Chesapeake Square
|
|
Onley, VA
|
|
12
|
|
108,982
|
|
96.5
|
%
|
96.5
|
%
|
105,182
|
|
792,110
|
|
7.53
|
|
||
|
Clover Plaza
|
|
Clover, SC
|
|
10
|
|
45,575
|
|
100.0
|
%
|
100.0
|
%
|
45,575
|
|
363,137
|
|
7.97
|
|
||
|
Columbia Fire Station
|
|
Columbia, SC
|
|
3
|
|
21,273
|
|
79.0
|
%
|
79.0
|
%
|
16,800
|
|
449,884
|
|
26.78
|
|
||
|
Courtland Commons (4)
|
|
Courtland, VA
|
|
—
|
|
—
|
|
—
|
%
|
—
|
%
|
—
|
|
—
|
|
—
|
|
||
|
Conyers Crossing
|
|
Conyers, GA
|
|
12
|
|
170,475
|
|
98.3
|
%
|
98.3
|
%
|
167,575
|
|
870,171
|
|
5.19
|
|
||
|
Crockett Square
|
|
Morristown, TN
|
|
4
|
|
107,122
|
|
100.0
|
%
|
100.0
|
%
|
107,122
|
|
920,322
|
|
8.59
|
|
||
|
Cypress Shopping Center
|
|
Boiling Springs, SC
|
|
15
|
|
80,435
|
|
37.8
|
%
|
37.8
|
%
|
30,375
|
|
407,147
|
|
13.40
|
|
||
|
Darien Shopping Center
|
|
Darien, GA
|
|
1
|
|
26,001
|
|
100.0
|
%
|
100.0
|
%
|
26,001
|
|
156,006
|
|
6.00
|
|
||
|
Devine Street
|
|
Columbia, SC
|
|
2
|
|
38,464
|
|
100.0
|
%
|
100.0
|
%
|
38,464
|
|
318,500
|
|
8.28
|
|
||
|
Edenton Commons (4)
|
|
Edenton, NC
|
|
—
|
|
—
|
|
—
|
%
|
—
|
%
|
—
|
|
—
|
|
—
|
|
||
|
Folly Road
|
|
Charleston, SC
|
|
5
|
|
47,794
|
|
100.0
|
%
|
100.0
|
%
|
47,794
|
|
725,840
|
|
15.19
|
|
||
|
Forrest Gallery
|
|
Tullahoma, TN
|
|
24
|
|
214,451
|
|
93.0
|
%
|
93.0
|
%
|
199,504
|
|
1,348,619
|
|
6.76
|
|
||
|
Fort Howard Shopping Center
|
|
Rincon, GA
|
|
18
|
|
113,652
|
|
93.6
|
%
|
93.6
|
%
|
106,320
|
|
879,340
|
|
8.27
|
|
||
|
Freeway Junction
|
|
Stockbridge, GA
|
|
14
|
|
156,834
|
|
94.6
|
%
|
94.6
|
%
|
148,424
|
|
1,084,566
|
|
7.31
|
|
||
|
Franklin Village
|
|
Kittanning, PA
|
|
29
|
|
151,821
|
|
100.0
|
%
|
100.0
|
%
|
151,821
|
|
1,254,274
|
|
8.26
|
|
||
|
Franklinton Square
|
|
Franklinton, NC
|
|
13
|
|
65,366
|
|
90.7
|
%
|
90.7
|
%
|
59,300
|
|
542,253
|
|
9.14
|
|
||
|
Georgetown
|
|
Georgetown, SC
|
|
2
|
|
29,572
|
|
100.0
|
%
|
100.0
|
%
|
29,572
|
|
267,215
|
|
9.04
|
|
||
|
Graystone Crossing
|
|
Tega Cay, SC
|
|
11
|
|
21,997
|
|
100.0
|
%
|
92.3
|
%
|
20,297
|
|
545,353
|
|
26.87
|
|
||
|
Grove Park
|
|
Orangeburg, SC
|
|
15
|
|
106,557
|
|
87.5
|
%
|
87.5
|
%
|
93,265
|
|
737,810
|
|
7.91
|
|
||
|
Harbor Pointe (4)
|
|
Grove, OK
|
|
—
|
|
—
|
|
—
|
%
|
—
|
%
|
—
|
|
—
|
|
—
|
|
||
|
Harrodsburg Marketplace
|
|
Harrodsburg, KY
|
|
8
|
|
60,048
|
|
91.0
|
%
|
91.0
|
%
|
54,648
|
|
413,640
|
|
7.57
|
|
||
|
JANAF (6)
|
|
Norfolk, VA
|
|
117
|
|
810,137
|
|
85.9
|
%
|
84.5
|
%
|
684,533
|
|
7,819,908
|
|
11.42
|
|
||
|
Jenks Plaza
|
|
Jenks, OK
|
|
5
|
|
7,800
|
|
100.0
|
%
|
100.0
|
%
|
7,800
|
|
165,820
|
|
21.26
|
|
||
|
Laburnum Square
|
|
Richmond, VA
|
|
21
|
|
109,405
|
|
100.0
|
%
|
100.0
|
%
|
109,405
|
|
994,847
|
|
9.09
|
|
||
|
Ladson Crossing
|
|
Ladson, SC
|
|
15
|
|
52,607
|
|
100.0
|
%
|
100.0
|
%
|
52,607
|
|
491,572
|
|
9.34
|
|
||
|
LaGrange Marketplace
|
|
LaGrange, GA
|
|
13
|
|
76,594
|
|
95.3
|
%
|
95.3
|
%
|
72,994
|
|
417,150
|
|
5.71
|
|
||
|
Lake Greenwood Crossing
|
|
Greenwood, SC
|
|
5
|
|
47,546
|
|
85.0
|
%
|
85.0
|
%
|
40,418
|
|
316,490
|
|
7.83
|
|
||
|
Property
|
|
Location
|
|
Number of
Tenants (1)
|
Total Leasable
Square Feet
|
Percentage
Leased (1)
|
Occupied Square Foot Percentage
|
Total SF Occupied
|
Annualized
Base Rent (2)
|
Annualized Base Rent per Occupied Sq. Foot
|
|||||||||
|
Lake Murray
|
|
Lexington, SC
|
|
5
|
|
39,218
|
|
100.0
|
%
|
100.0
|
%
|
39,218
|
|
$
|
256,162
|
|
$
|
6.53
|
|
|
Litchfield Market Village
|
|
Pawleys Island, SC
|
|
18
|
|
86,740
|
|
86.6
|
%
|
86.6
|
%
|
75,103
|
|
911,274
|
|
12.13
|
|
||
|
Lumber River Village
|
|
Lumberton, NC
|
|
11
|
|
66,781
|
|
98.2
|
%
|
98.2
|
%
|
65,581
|
|
446,203
|
|
6.80
|
|
||
|
Moncks Corner
|
|
Moncks Corner, SC
|
|
1
|
|
26,800
|
|
100.0
|
%
|
100.0
|
%
|
26,800
|
|
323,451
|
|
12.07
|
|
||
|
Nashville Commons
|
|
Nashville, NC
|
|
12
|
|
56,100
|
|
99.9
|
%
|
99.9
|
%
|
56,050
|
|
602,724
|
|
10.75
|
|
||
|
New Market Crossing
|
|
Mt. Airy, NC
|
|
13
|
|
117,076
|
|
96.0
|
%
|
96.0
|
%
|
112,368
|
|
976,833
|
|
8.69
|
|
||
|
Parkway Plaza
|
|
Brunswick, GA
|
|
4
|
|
52,365
|
|
81.7
|
%
|
81.7
|
%
|
42,785
|
|
346,979
|
|
8.11
|
|
||
|
Perimeter Square
|
|
Tulsa, OK
|
|
9
|
|
58,277
|
|
66.6
|
%
|
66.6
|
%
|
38,815
|
|
470,601
|
|
12.12
|
|
||
|
Pierpont Centre
|
|
Morgantown, WV
|
|
17
|
|
122,259
|
|
90.9
|
%
|
89.3
|
%
|
109,203
|
|
1,294,704
|
|
11.86
|
|
||
|
Port Crossing
|
|
Harrisonburg, VA
|
|
9
|
|
65,365
|
|
97.9
|
%
|
97.9
|
%
|
64,000
|
|
813,644
|
|
12.71
|
|
||
|
Ridgeland
|
|
Ridgeland, SC
|
|
1
|
|
20,029
|
|
100.0
|
%
|
100.0
|
%
|
20,029
|
|
140,203
|
|
7.00
|
|
||
|
Riverbridge Shopping Center
|
|
Carrollton, GA
|
|
11
|
|
91,188
|
|
98.5
|
%
|
98.5
|
%
|
89,788
|
|
688,391
|
|
7.67
|
|
||
|
Riversedge North (5)
|
|
Virginia Beach, VA
|
|
—
|
|
—
|
|
—
|
%
|
—
|
%
|
—
|
|
—
|
|
—
|
|
||
|
Rivergate Shopping Center
|
|
Macon, GA
|
|
31
|
|
201,680
|
|
97.5
|
%
|
97.5
|
%
|
196,719
|
|
2,814,797
|
|
14.31
|
|
||
|
Sangaree Plaza
|
|
Summerville, SC
|
|
9
|
|
66,948
|
|
100.0
|
%
|
100.0
|
%
|
66,948
|
|
648,335
|
|
9.68
|
|
||
|
Shoppes at Myrtle Park
|
|
Bluffton, SC
|
|
12
|
|
56,601
|
|
76.3
|
%
|
76.3
|
%
|
43,204
|
|
489,327
|
|
11.33
|
|
||
|
Shoppes at TJ Maxx
|
|
Richmond, VA
|
|
16
|
|
93,624
|
|
95.9
|
%
|
95.9
|
%
|
89,815
|
|
1,092,673
|
|
12.17
|
|
||
|
South Lake
|
|
Lexington, SC
|
|
6
|
|
44,318
|
|
14.2
|
%
|
14.2
|
%
|
6,300
|
|
89,793
|
|
14.25
|
|
||
|
South Park
|
|
Mullins, SC
|
|
3
|
|
60,734
|
|
83.2
|
%
|
83.2
|
%
|
50,509
|
|
351,189
|
|
6.95
|
|
||
|
South Square
|
|
Lancaster, SC
|
|
5
|
|
44,350
|
|
74.2
|
%
|
74.2
|
%
|
32,900
|
|
272,005
|
|
8.27
|
|
||
|
St. George Plaza
|
|
St. George, SC
|
|
6
|
|
59,279
|
|
86.5
|
%
|
86.5
|
%
|
51,278
|
|
332,439
|
|
6.48
|
|
||
|
St. Matthews
|
|
St. Matthews, SC
|
|
5
|
|
29,015
|
|
87.2
|
%
|
87.2
|
%
|
25,314
|
|
185,508
|
|
7.33
|
|
||
|
Sunshine Plaza
|
|
Lehigh Acres, FL
|
|
21
|
|
111,189
|
|
96.6
|
%
|
96.6
|
%
|
107,396
|
|
987,132
|
|
9.19
|
|
||
|
Surrey Plaza
|
|
Hawkinsville, GA
|
|
2
|
|
42,680
|
|
78.5
|
%
|
78.5
|
%
|
33,500
|
|
211,050
|
|
6.30
|
|
||
|
Tampa Festival
|
|
Tampa, FL
|
|
17
|
|
137,987
|
|
63.2
|
%
|
63.2
|
%
|
87,266
|
|
910,413
|
|
10.43
|
|
||
|
Tri-County Plaza
|
|
Royston, GA
|
|
6
|
|
67,577
|
|
89.2
|
%
|
89.2
|
%
|
60,277
|
|
399,073
|
|
6.62
|
|
||
|
Tulls Creek (4)
|
|
Moyock, NC
|
|
—
|
|
—
|
|
—
|
%
|
—
|
%
|
—
|
|
—
|
|
—
|
|
||
|
Twin City Commons
|
|
Batesburg-Leesville, SC
|
|
5
|
|
47,680
|
|
100.0
|
%
|
100.0
|
%
|
47,680
|
|
434,093
|
|
9.10
|
|
||
|
Village of Martinsville
|
|
Martinsville, VA
|
|
18
|
|
297,950
|
|
96.1
|
%
|
96.1
|
%
|
286,431
|
|
2,224,821
|
|
7.77
|
|
||
|
Walnut Hill Plaza
|
|
Petersburg, VA
|
|
6
|
|
87,239
|
|
34.3
|
%
|
34.3
|
%
|
29,957
|
|
268,048
|
|
8.95
|
|
||
|
Waterway Plaza
|
|
Little River, SC
|
|
10
|
|
49,750
|
|
100.0
|
%
|
100.0
|
%
|
49,750
|
|
485,140
|
|
9.75
|
|
||
|
Westland Square
|
|
West Columbia, SC
|
|
10
|
|
62,735
|
|
80.8
|
%
|
80.8
|
%
|
50,690
|
|
471,206
|
|
9.30
|
|
||
|
Winslow Plaza
|
|
Sicklerville, NJ
|
|
16
|
|
40,695
|
|
94.1
|
%
|
94.1
|
%
|
38,295
|
|
589,702
|
|
15.40
|
|
||
|
Total Portfolio
|
|
|
|
800
|
|
5,716,471
|
|
89.4
|
%
|
89.1
|
%
|
5,093,671
|
|
$
|
49,247,452
|
|
$
|
9.67
|
|
|
(1)
|
Reflects leases executed through January 9, 2019 that commence subsequent to the end of the current period.
|
|
(2)
|
Annualized based rent per occupied square foot, assumes base rent as of the end of the current reporting period, excludes the impact of tenant concessions and rent abatements.
|
|
(3)
|
We own the Amscot building, but we do not own the land underneath the buildings and instead lease the land pursuant to ground leases. As discussed in the financial statements, these ground leases require us to make annual rental payments and contain escalation clauses and renewal options.
|
|
(4)
|
This information is not available because the property is undeveloped.
|
|
(5)
|
This property is our corporate headquarters that we 100% occupy.
|
|
(6)
|
Square footage is net of management office the Company occupies on premise and buildings on ground lease which the Company only leases the land.
|
|
Tenants
|
|
Annualized Base Rent
($ in 000s)
|
|
% of Total Annualized Base Rent
|
|
Total Occupied Square Feet
|
|
Percent Total Leasable Square Foot
|
|
Base Rent Per Occupied Square Foot
|
||||||||
|
1.
|
BI-LO
(1)
|
|
$
|
2,717
|
|
|
5.52
|
%
|
|
380,675
|
|
|
6.66
|
%
|
|
$
|
7.14
|
|
|
2.
|
Food Lion
|
|
2,651
|
|
|
5.38
|
%
|
|
325,576
|
|
|
5.70
|
%
|
|
8.14
|
|
||
|
3.
|
Piggly Wiggly
|
|
1,474
|
|
|
2.99
|
%
|
|
191,363
|
|
|
3.35
|
%
|
|
7.70
|
|
||
|
4.
|
Kroger
(2)
|
|
1,324
|
|
|
2.69
|
%
|
|
186,064
|
|
|
3.25
|
%
|
|
7.12
|
|
||
|
5.
|
Winn Dixie
(1)
|
|
863
|
|
|
1.75
|
%
|
|
133,575
|
|
|
2.34
|
%
|
|
6.46
|
|
||
|
6.
|
Hobby Lobby
|
|
675
|
|
|
1.37
|
%
|
|
114,298
|
|
|
2.00
|
%
|
|
5.91
|
|
||
|
7.
|
Dollar Tree
|
|
660
|
|
|
1.34
|
%
|
|
87,133
|
|
|
1.52
|
%
|
|
7.57
|
|
||
|
8.
|
BJ's Wholesale Club
|
|
594
|
|
|
1.21
|
%
|
|
147,400
|
|
|
2.58
|
%
|
|
4.03
|
|
||
|
9.
|
Harris Teeter
(2)
|
|
578
|
|
|
1.17
|
%
|
|
39,946
|
|
|
0.70
|
%
|
|
14.47
|
|
||
|
10.
|
TJ Maxx
|
|
574
|
|
|
1.17
|
%
|
|
69,783
|
|
|
1.22
|
%
|
|
8.23
|
|
||
|
|
|
|
$
|
12,110
|
|
|
24.59
|
%
|
|
1,675,813
|
|
|
29.32
|
%
|
|
$
|
7.23
|
|
|
Lease Expiration Period
|
|
Number of Expiring Leases
|
|
Total Expiring Square Footage
|
|
% of Total Expiring Square Footage
|
|
% of Total Occupied Square Footage Expiring
|
|
Expiring Annualized Base Rent (in 000s)
|
|
% of Total Annualized Base Rent
|
|
Expiring Base Rent Per Occupied
Square Foot
|
|||||||||
|
Available
|
|
—
|
|
|
622,800
|
|
|
10.89
|
%
|
|
—
|
%
|
|
$
|
—
|
|
|
—
|
%
|
|
$
|
—
|
|
|
Month-to-Month
|
|
16
|
|
|
33,491
|
|
|
0.59
|
%
|
|
0.66
|
%
|
|
433
|
|
|
0.88
|
%
|
|
12.93
|
|
||
|
2019
|
|
133
|
|
|
370,966
|
|
|
6.49
|
%
|
|
7.28
|
%
|
|
4,642
|
|
|
9.43
|
%
|
|
12.51
|
|
||
|
2020
|
|
170
|
|
|
1,238,042
|
|
|
21.66
|
%
|
|
24.31
|
%
|
|
10,234
|
|
|
20.78
|
%
|
|
8.27
|
|
||
|
2021
|
|
138
|
|
|
702,359
|
|
|
12.29
|
%
|
|
13.79
|
%
|
|
7,060
|
|
|
14.33
|
%
|
|
10.05
|
|
||
|
2022
|
|
112
|
|
|
462,647
|
|
|
8.09
|
%
|
|
9.08
|
%
|
|
5,343
|
|
|
10.84
|
%
|
|
11.55
|
|
||
|
2023
|
|
96
|
|
|
659,199
|
|
|
11.53
|
%
|
|
12.94
|
%
|
|
6,405
|
|
|
13.01
|
%
|
|
9.72
|
|
||
|
2024
|
|
42
|
|
|
418,792
|
|
|
7.33
|
%
|
|
8.22
|
%
|
|
3,553
|
|
|
7.21
|
%
|
|
8.48
|
|
||
|
2025
|
|
20
|
|
|
312,103
|
|
|
5.46
|
%
|
|
6.13
|
%
|
|
2,925
|
|
|
5.94
|
%
|
|
9.37
|
|
||
|
2026
|
|
23
|
|
|
304,186
|
|
|
5.32
|
%
|
|
5.97
|
%
|
|
2,713
|
|
|
5.51
|
%
|
|
8.92
|
|
||
|
2027
|
|
12
|
|
|
83,850
|
|
|
1.47
|
%
|
|
1.65
|
%
|
|
1,023
|
|
|
2.08
|
%
|
|
12.20
|
|
||
|
2028 and thereafter
|
|
38
|
|
|
508,036
|
|
|
8.88
|
%
|
|
9.97
|
%
|
|
4,916
|
|
|
9.99
|
%
|
|
9.68
|
|
||
|
Total
|
|
800
|
|
|
5,716,471
|
|
|
100.00
|
%
|
|
100.00
|
%
|
|
$
|
49,247
|
|
|
100.00
|
%
|
|
$
|
9.67
|
|
|
Dividend Period
|
Record Date
|
|
Payment Date
|
|
Payment Amount
per Share or Unit
|
||
|
January 1, 2017 - January 31, 2017
|
1/31/2017
|
|
2/28/2017
|
|
$
|
0.1400
|
|
|
February 1, 2017 - February 28, 2017
|
2/28/2017
|
|
3/31/2017
|
|
$
|
0.1400
|
|
|
March 1, 2017 - March 31, 2017
|
3/31/2017
|
|
4/28/2017
|
|
$
|
0.1400
|
|
|
April 1, 2017 - June 30, 2017
|
6/30/2017
|
|
7/15/2017
|
|
$
|
0.3400
|
|
|
July 1, 2017 - September 30, 2017
|
9/29/2017
|
|
10/15/2017
|
|
$
|
0.3400
|
|
|
October 1, 2017 - December 31, 2017
|
12/28/2017
|
|
1/15/2018
|
|
$
|
0.3400
|
|
|
|
|
Property
|
|
Contract Price
|
|
Gain
|
|
Net Proceeds
|
||||||
|
|
|
|
|
(in thousands)
|
||||||||||
|
January 12, 2018
|
|
Chipotle Ground Lease at Conyers Crossing
|
|
$
|
1,270
|
|
|
$
|
1,042
|
|
|
$
|
1,160
|
|
|
June 19, 2018
|
|
Laskin Road Land Parcel (1.5 acres)
|
|
$
|
2,858
|
|
|
$
|
903
|
|
|
$
|
2,747
|
|
|
September 27, 2018
|
|
Shoppes at Eagle Harbor
|
|
$
|
5,705
|
|
|
$
|
1,270
|
|
|
$
|
2,071
|
|
|
October 22, 2018
|
|
Monarch Bank Building
|
|
$
|
1,750
|
|
|
$
|
151
|
|
|
$
|
299
|
|
|
|
Twelve Months Ended December 31,
|
||||||
|
|
2018
|
|
2017
(2)
|
||||
|
Renewals
(1)
:
|
|
|
|
||||
|
Leases renewed with rate increase (sq feet)
|
540,896
|
|
|
282,335
|
|
||
|
Leases renewed with rate decrease (sq feet)
|
43,935
|
|
|
70,049
|
|
||
|
Leases renewed with no rate change (sq feet)
|
109,139
|
|
|
218,077
|
|
||
|
Total leases renewed (sq feet)
|
693,970
|
|
|
570,461
|
|
||
|
|
|
|
|
||||
|
Leases renewed with rate increase (count)
|
93
|
|
|
78
|
|
||
|
Leases renewed with rate decrease (count)
|
8
|
|
|
9
|
|
||
|
Leases renewed with no rate change (count)
|
18
|
|
|
25
|
|
||
|
Total leases renewed (count)
|
119
|
|
|
112
|
|
||
|
|
|
|
|
||||
|
Option exercised (count)
|
31
|
|
|
60
|
|
||
|
|
|
|
|
||||
|
Weighted average on rate increases (per sq foot)
|
$
|
0.93
|
|
|
$
|
0.92
|
|
|
Weighted average on rate decreases (per sq foot)
|
$
|
(2.23
|
)
|
|
$
|
(1.18
|
)
|
|
Weighted average rate (per sq foot)
|
$
|
0.52
|
|
|
$
|
0.31
|
|
|
Weighted average change over prior rates
|
6.05
|
%
|
|
3.35
|
%
|
||
|
|
|
|
|
||||
|
New Leases
(1)
:
|
|
|
|
||||
|
New leases (sq feet)
|
290,986
|
|
|
160,341
|
|
||
|
New leases (count)
|
55
|
|
|
55
|
|
||
|
Weighted average rate (per sq foot)
|
$
|
9.06
|
|
|
$
|
11.95
|
|
|
|
|
|
|
||||
|
Gross Leasable Area ("GLA") expiring during the next 12 months, including month-to-month leases
|
7.08
|
%
|
|
9.39
|
%
|
||
|
|
Years Ended December 31,
|
|
Year Over Year Change
|
|||||||||||
|
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
Operating activities
|
$
|
22,002
|
|
|
$
|
23,818
|
|
|
$
|
(1,816
|
)
|
|
(7.62
|
)%
|
|
Investing activities
|
$
|
(22,450
|
)
|
|
$
|
(3,079
|
)
|
|
$
|
(19,371
|
)
|
|
(629.13
|
)%
|
|
Financing activities
|
$
|
6,161
|
|
|
$
|
(22,968
|
)
|
|
$
|
29,129
|
|
|
126.82
|
%
|
|
•
|
$23.15 million increase in cash outflows used for the acquisition of JANAF;
|
|
•
|
$1.74 million decrease in cash outflows on capital expenditures primarily a result of the redevelopment at Columbia Fire Station and tenant improvements at Forrest Gallery in 2017, partially offset by 2018 tenant improvements at Perimeter Square and Myrtle Park;
|
|
•
|
$1.99 million increase in cash received as a result of the 2018 sales of Chipotle ground lease at Conyers Crossing, the undeveloped land parcel at Laskin Road, Shoppes at Eagle Harbor and Monarch Bank Building compared to the 2017 sales of a land parcel at Carolina Place, the Steak n' Shake outparcel at Rivergate and Ruby Tuesdays/Outback at Pierpont Shopping Center.
|
|
•
|
$21.16 million in proceeds from sale of preferred stock due to the 2018 Series D Preferred offering;
|
|
•
|
$11.65 million increase in loan proceeds due to the JANAF Bravo Loan, Columbia Fire Station Construction Loan advances, LaGrange, refinancing of six properties off the KeyBank Line of Credit and refinancing Riversedge North partially offset by prior year refinances and construction advances;
|
|
•
|
$10.63 million increase in loan principal payments primarily a result of the pay-down of the Revere Term Loan by $5.75 million and KeyBank Line of Credit of $15.93 million, partially offset by prior year loan principal payments;
|
|
•
|
$1.68 million decrease in cash flows used in discontinued operations a result of the 2017 paydown of debt related to the sale of Ruby Tuesdays/Outback at Pierpont Shopping Center; and
|
|
•
|
$6.15 million decrease in cash outflows for dividends and distributions primarily as a result of suspending Common Stock dividend distributions in 2018 resulting in a decrease of $8.40 million partially offset by an increase of $2.24 million in Series D Preferred distributions;
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Fixed-rate notes
|
$
|
286,611
|
|
|
$
|
215,493
|
|
|
Adjustable-rate mortgages
|
26,503
|
|
|
29,506
|
|
||
|
Fixed-rate notes, assets held for sale
|
4,396
|
|
|
747
|
|
||
|
Floating-rate line of credit
|
52,102
|
|
|
68,032
|
|
||
|
Total debt
|
$
|
369,612
|
|
|
$
|
313,778
|
|
|
|
For the Years Ended December 31,
|
|
Year over Year Changes
|
|||||||||||
|
|
2018
|
|
2017
|
|
$/#
|
|
%
|
|||||||
|
|
|
|||||||||||||
|
PROPERTY DATA:
|
|
|
|
|
|
|
|
|||||||
|
Number of properties owned and leased at period end
(1)
|
64
|
|
|
64
|
|
|
—
|
|
|
—
|
%
|
|||
|
Aggregate gross leasable area at period end
(1)
|
5,716,471
|
|
|
4,902,381
|
|
|
814,090
|
|
|
16.61
|
%
|
|||
|
Occupancy rate at period end
(1)
|
89.1
|
%
|
|
91.9
|
%
|
|
(2.8
|
)%
|
|
(3.05
|
)%
|
|||
|
FINANCIAL DATA:
|
|
|
|
|
|
|
|
|||||||
|
Rental revenues
|
$
|
50,952
|
|
|
$
|
44,156
|
|
|
$
|
6,796
|
|
|
15.39
|
%
|
|
Asset management fees
|
189
|
|
|
927
|
|
|
(738
|
)
|
|
(79.61
|
)%
|
|||
|
Commissions
|
140
|
|
|
899
|
|
|
(759
|
)
|
|
(84.43
|
)%
|
|||
|
Tenant reimbursements
|
12,595
|
|
|
11,032
|
|
|
1,563
|
|
|
14.17
|
%
|
|||
|
Development income
|
—
|
|
|
537
|
|
|
(537
|
)
|
|
(100.00
|
)%
|
|||
|
Other revenues
|
1,833
|
|
|
984
|
|
|
849
|
|
|
86.28
|
%
|
|||
|
Total Revenue
|
65,709
|
|
|
58,535
|
|
|
7,174
|
|
|
12.26
|
%
|
|||
|
EXPENSES:
|
|
|
|
|
|
|
|
|||||||
|
Property operations
|
18,473
|
|
|
15,389
|
|
|
3,084
|
|
|
20.04
|
%
|
|||
|
Non-REIT management and leasing services
|
75
|
|
|
927
|
|
|
(852
|
)
|
|
(91.91
|
)%
|
|||
|
Depreciation and amortization
|
27,094
|
|
|
26,231
|
|
|
863
|
|
|
3.29
|
%
|
|||
|
Impairment of goodwill
|
5,486
|
|
|
—
|
|
|
5,486
|
|
|
100.00
|
%
|
|||
|
Provision for credit losses
|
434
|
|
|
2,821
|
|
|
(2,387
|
)
|
|
(84.62
|
)%
|
|||
|
Impairment of notes receivable
|
1,739
|
|
|
5,261
|
|
|
(3,522
|
)
|
|
(66.95
|
)%
|
|||
|
Corporate general & administrative
|
8,228
|
|
|
7,364
|
|
|
864
|
|
|
11.73
|
%
|
|||
|
Other operating expense
|
250
|
|
|
—
|
|
|
250
|
|
|
100.00
|
%
|
|||
|
Total Operating Expenses
|
61,779
|
|
|
57,993
|
|
|
3,786
|
|
|
6.53
|
%
|
|||
|
Gain on disposal of properties
|
2,463
|
|
|
1,021
|
|
|
1,442
|
|
|
141.23
|
%
|
|||
|
Operating Income
|
6,393
|
|
|
1,563
|
|
|
4,830
|
|
|
309.02
|
%
|
|||
|
Interest income
|
4
|
|
|
1,443
|
|
|
(1,439
|
)
|
|
(99.72
|
)%
|
|||
|
Interest expense
|
(20,228
|
)
|
|
(17,165
|
)
|
|
(3,063
|
)
|
|
(17.84
|
)%
|
|||
|
Net Loss from Continuing Operations Before Income Taxes
|
(13,831
|
)
|
|
(14,159
|
)
|
|
328
|
|
|
2.32
|
%
|
|||
|
Income tax expense
|
(40
|
)
|
|
(137
|
)
|
|
97
|
|
|
70.80
|
%
|
|||
|
Net Loss from Continuing Operations
|
(13,871
|
)
|
|
(14,296
|
)
|
|
425
|
|
|
2.97
|
%
|
|||
|
Discontinued Operations
|
|
|
|
|
|
|
|
|||||||
|
(Loss) income from discontinued operations
|
(3,938
|
)
|
|
16
|
|
|
(3,954
|
)
|
|
(24,712.50
|
)%
|
|||
|
Gain on disposal of properties
|
903
|
|
|
1,502
|
|
|
(599
|
)
|
|
(39.88
|
)%
|
|||
|
Net (Loss) Income from Discontinued Operations
|
(3,035
|
)
|
|
1,518
|
|
|
(4,553
|
)
|
|
(299.93
|
)%
|
|||
|
Net Loss
|
(16,906
|
)
|
|
(12,778
|
)
|
|
(4,128
|
)
|
|
(32.31
|
)%
|
|||
|
Less: Net loss attributable to noncontrolling interests
|
(406
|
)
|
|
(684
|
)
|
|
278
|
|
|
40.64
|
%
|
|||
|
Net Loss Attributable to Wheeler REIT
|
$
|
(16,500
|
)
|
|
$
|
(12,094
|
)
|
|
$
|
(4,406
|
)
|
|
(36.43
|
)%
|
|
•
|
$1.06 million increase in professional fees associated with hiring of KeyBanc Advisors which is a one-time cost, proxy solicitation and increased audit and legal costs;
|
|
•
|
$801 thousand decrease in acquisition and development costs as a result of no longer acquiring properties offset by writing off costs associated with both the development of an outparcel at Folly Road and a Lightbridge joint venture, both which the Company is no longer pursuing; and
|
|
•
|
$538 thousand decrease in costs allocated from corporate administration to non-REIT management and leasing services resulting from the termination of certain contracts to provide these services to related party properties in February 2018.
|
|
•
|
Outback Steakhouse and Ruby Tuesday ground leases at Pierpont Centre (acquired January 14, 2015, sold February 28, 2017)
|
|
•
|
Laskin Road land parcel (acquired January 9, 2015, sold June 19, 2018)
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||
|
|
Same Store
|
|
New Store
|
|
Total
|
||||||||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Net Loss
|
$
|
(16,696
|
)
|
|
$
|
(12,778
|
)
|
|
$
|
(210
|
)
|
|
$
|
—
|
|
|
$
|
(16,906
|
)
|
|
$
|
(12,778
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net Loss (Income) from Discontinued Operations
|
3,035
|
|
|
(1,518
|
)
|
|
—
|
|
|
—
|
|
|
3,035
|
|
|
(1,518
|
)
|
||||||
|
Income tax expense
|
40
|
|
|
137
|
|
|
—
|
|
|
—
|
|
|
40
|
|
|
137
|
|
||||||
|
Interest expense
|
17,379
|
|
|
17,165
|
|
|
2,849
|
|
|
—
|
|
|
20,228
|
|
|
17,165
|
|
||||||
|
Interest income
|
(4
|
)
|
|
(1,443
|
)
|
|
—
|
|
|
—
|
|
|
(4
|
)
|
|
(1,443
|
)
|
||||||
|
Gain on disposal of properties
|
(2,463
|
)
|
|
(1,021
|
)
|
|
—
|
|
|
—
|
|
|
(2,463
|
)
|
|
(1,021
|
)
|
||||||
|
Other operating expenses
|
—
|
|
|
—
|
|
|
250
|
|
|
—
|
|
|
250
|
|
|
—
|
|
||||||
|
Corporate general & administrative
|
8,136
|
|
|
7,364
|
|
|
92
|
|
|
—
|
|
|
8,228
|
|
|
7,364
|
|
||||||
|
Impairment of notes receivable
|
1,739
|
|
|
5,261
|
|
|
—
|
|
|
—
|
|
|
1,739
|
|
|
5,261
|
|
||||||
|
Provision for credit losses- non-tenant
|
(77
|
)
|
|
2,364
|
|
|
—
|
|
|
—
|
|
|
(77
|
)
|
|
2,364
|
|
||||||
|
Impairment of goodwill
|
5,486
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,486
|
|
|
—
|
|
||||||
|
Depreciation and amortization
|
22,386
|
|
|
26,231
|
|
|
4,708
|
|
|
—
|
|
|
27,094
|
|
|
26,231
|
|
||||||
|
Non-REIT management and leasing services
|
75
|
|
|
927
|
|
|
—
|
|
|
—
|
|
|
75
|
|
|
927
|
|
||||||
|
Development income
|
—
|
|
|
(537
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(537
|
)
|
||||||
|
Asset management and commission revenues
|
(329
|
)
|
|
(1,826
|
)
|
|
—
|
|
|
—
|
|
|
(329
|
)
|
|
(1,826
|
)
|
||||||
|
Property Net Operating Income
|
$
|
38,707
|
|
|
$
|
40,326
|
|
|
$
|
7,689
|
|
|
$
|
—
|
|
|
$
|
46,396
|
|
|
$
|
40,326
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property revenues
|
$
|
54,680
|
|
|
$
|
56,172
|
|
|
$
|
10,700
|
|
|
$
|
—
|
|
|
$
|
65,380
|
|
|
$
|
56,172
|
|
|
Property expenses
|
15,572
|
|
|
15,389
|
|
|
2,901
|
|
|
—
|
|
|
18,473
|
|
|
15,389
|
|
||||||
|
Provision for credit losses- tenant
|
401
|
|
|
457
|
|
|
110
|
|
|
—
|
|
|
511
|
|
|
457
|
|
||||||
|
Property Net Operating Income
|
$
|
38,707
|
|
|
$
|
40,326
|
|
|
$
|
7,689
|
|
|
$
|
—
|
|
|
$
|
46,396
|
|
|
$
|
40,326
|
|
|
|
Years Ended December 31,
|
|||||||||||||||||||||||||||||
|
|
Same Stores
|
|
New Stores
|
|
Total
|
|
Year Over Year Changes
|
|||||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||||||||||
|
Net loss
|
$
|
(16,696
|
)
|
|
$
|
(12,778
|
)
|
|
$
|
(210
|
)
|
|
$
|
—
|
|
|
$
|
(16,906
|
)
|
|
$
|
(12,778
|
)
|
|
$
|
(4,128
|
)
|
|
(32.31
|
)%
|
|
Depreciation and amortization of real estate assets
|
22,386
|
|
|
26,231
|
|
|
4,708
|
|
|
—
|
|
|
27,094
|
|
|
26,231
|
|
|
863
|
|
|
3.29
|
%
|
|||||||
|
Impairment of goodwill
|
5,486
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,486
|
|
|
—
|
|
|
5,486
|
|
|
100.00
|
%
|
|||||||
|
Impairment of land
|
3,938
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,938
|
|
|
—
|
|
|
3,938
|
|
|
100.00
|
%
|
|||||||
|
Gain on disposal of properties
|
(2,463
|
)
|
|
(1,021
|
)
|
|
—
|
|
|
—
|
|
|
(2,463
|
)
|
|
(1,021
|
)
|
|
(1,442
|
)
|
|
(141.23
|
)%
|
|||||||
|
Gain on disposal of properties-discontinued operations
|
(903
|
)
|
|
(1,502
|
)
|
|
—
|
|
|
—
|
|
|
(903
|
)
|
|
(1,502
|
)
|
|
599
|
|
|
39.88
|
%
|
|||||||
|
FFO
|
$
|
11,748
|
|
|
$
|
10,930
|
|
|
$
|
4,498
|
|
|
$
|
—
|
|
|
$
|
16,246
|
|
|
$
|
10,930
|
|
|
$
|
5,316
|
|
|
48.64
|
%
|
|
•
|
$3.52 million decrease in impairment charge on notes receivable;
|
|
•
|
$2.44 million decrease in provision for non-tenant credit losses; offset by:
|
|
•
|
$1.44 million decrease in interest income as notes receivable are on a non-accrual basis;
|
|
•
|
$1.18 million decrease in development, asset management and commission revenues, net of savings on related non-REIT management and leasing services as a result of termination of related party agreements to perform services;
|
|
•
|
$1.62 million decrease in property net operating income; and
|
|
•
|
$772 thousand increase in corporate general and administrative expenses.
|
|
|
Years Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
FFO
|
$
|
16,246
|
|
|
$
|
10,930
|
|
|
Preferred Stock dividends - declared
|
(9,790
|
)
|
|
(9,969
|
)
|
||
|
Preferred Stock dividends - undeclared
|
(3,037
|
)
|
|
—
|
|
||
|
Preferred Stock accretion adjustments
|
678
|
|
|
809
|
|
||
|
FFO available to common shareholders and common unitholders
|
4,097
|
|
|
1,770
|
|
||
|
Impairment of notes receivable
|
1,739
|
|
|
5,261
|
|
||
|
Acquisition and development costs
|
300
|
|
|
1,101
|
|
||
|
Capital related costs
|
576
|
|
|
663
|
|
||
|
Other non-recurring and non-cash expenses
|
103
|
|
|
294
|
|
||
|
Share-based compensation
|
940
|
|
|
870
|
|
||
|
Straight-line rent
|
(1,197
|
)
|
|
(712
|
)
|
||
|
Loan cost amortization
|
2,363
|
|
|
3,087
|
|
||
|
Accrued interest income
|
—
|
|
|
415
|
|
||
|
(Below)/above market lease amortization
|
(695
|
)
|
|
453
|
|
||
|
Recurring capital expenditures and tenant improvement reserves
|
(1,143
|
)
|
|
(941
|
)
|
||
|
AFFO
|
$
|
7,083
|
|
|
$
|
12,261
|
|
|
|
For the Years Ended December 31,
|
|
Year over Year Changes
|
|||||||||||
|
|
2017
|
|
2016
|
|
$/#
|
|
%
|
|||||||
|
|
|
|||||||||||||
|
PROPERTY DATA:
|
|
|
|
|
|
|
|
|||||||
|
Number of properties owned and leased at period end
(1)
|
64
|
|
|
64
|
|
|
—
|
|
|
—
|
%
|
|||
|
Aggregate gross leasable area at period end
(1)
|
4,902,381
|
|
|
4,906,511
|
|
|
(4,130
|
)
|
|
(0.08
|
)%
|
|||
|
Occupancy rate at period end
(1)
|
91.9
|
%
|
|
94.0
|
%
|
|
(2.1
|
)%
|
|
(2.23
|
)%
|
|||
|
FINANCIAL DATA:
|
|
|
|
|
|
|
|
|||||||
|
Rental revenues
|
$
|
44,156
|
|
|
$
|
33,165
|
|
|
$
|
10,991
|
|
|
33.14
|
%
|
|
Asset management fees
|
927
|
|
|
855
|
|
|
72
|
|
|
8.42
|
%
|
|||
|
Commissions
|
899
|
|
|
964
|
|
|
(65
|
)
|
|
(6.74
|
)%
|
|||
|
Tenant reimbursements
|
11,032
|
|
|
8,649
|
|
|
2,383
|
|
|
27.55
|
%
|
|||
|
Development income
|
537
|
|
|
244
|
|
|
293
|
|
|
120.08
|
%
|
|||
|
Other revenues
|
984
|
|
|
283
|
|
|
701
|
|
|
247.70
|
%
|
|||
|
Total Revenue
|
58,535
|
|
|
44,160
|
|
|
14,375
|
|
|
32.55
|
%
|
|||
|
EXPENSES:
|
|
|
|
|
|
|
|
|||||||
|
Property operations
|
15,389
|
|
|
11,898
|
|
|
3,491
|
|
|
29.34
|
%
|
|||
|
Non-REIT management and leasing services
|
927
|
|
|
1,567
|
|
|
(640
|
)
|
|
(40.84
|
)%
|
|||
|
Depreciation and amortization
|
26,231
|
|
|
20,637
|
|
|
5,594
|
|
|
27.11
|
%
|
|||
|
Provision for credit losses
|
2,821
|
|
|
425
|
|
|
2,396
|
|
|
563.76
|
%
|
|||
|
Impairment of notes receivable
|
5,261
|
|
|
—
|
|
|
5,261
|
|
|
—
|
%
|
|||
|
Corporate general & administrative
|
7,364
|
|
|
9,924
|
|
|
(2,560
|
)
|
|
(25.80
|
)%
|
|||
|
Total Operating Expenses
|
57,993
|
|
|
44,451
|
|
|
13,542
|
|
|
30.47
|
%
|
|||
|
Gain on disposal of properties
|
1,021
|
|
|
—
|
|
|
1,021
|
|
|
—
|
%
|
|||
|
Operating Income (Loss)
|
1,563
|
|
|
(291
|
)
|
|
1,854
|
|
|
637.11
|
%
|
|||
|
Interest income
|
1,443
|
|
|
692
|
|
|
751
|
|
|
108.53
|
%
|
|||
|
Interest expense
|
(17,165
|
)
|
|
(13,356
|
)
|
|
(3,809
|
)
|
|
(28.52
|
)%
|
|||
|
Net Loss from Continuing Operations Before Income Taxes
|
(14,159
|
)
|
|
(12,955
|
)
|
|
(1,204
|
)
|
|
(9.29
|
)%
|
|||
|
Income tax expense
|
(137
|
)
|
|
(107
|
)
|
|
(30
|
)
|
|
(28.04
|
)%
|
|||
|
Net Loss from Continuing Operations
|
(14,296
|
)
|
|
(13,062
|
)
|
|
(1,234
|
)
|
|
(9.45
|
)%
|
|||
|
Discontinued Operations
|
|
|
|
|
|
|
|
|||||||
|
Income from discontinued operations
|
16
|
|
|
136
|
|
|
(120
|
)
|
|
(88.24
|
)%
|
|||
|
Gain on disposal of properties
|
1,502
|
|
|
688
|
|
|
814
|
|
|
118.31
|
%
|
|||
|
Net Income from Discontinued Operations
|
1,518
|
|
|
824
|
|
|
694
|
|
|
84.22
|
%
|
|||
|
Net Loss
|
(12,778
|
)
|
|
(12,238
|
)
|
|
(540
|
)
|
|
(4.41
|
)%
|
|||
|
Net loss attributable to noncontrolling interests
|
(684
|
)
|
|
(1,035
|
)
|
|
351
|
|
|
33.91
|
%
|
|||
|
Net Loss Attributable to Wheeler REIT
|
$
|
(12,094
|
)
|
|
$
|
(11,203
|
)
|
|
$
|
(891
|
)
|
|
(7.95
|
)%
|
|
•
|
Outback Steakhouse and Ruby Tuesday ground leases at Pierpont Centre (acquired January 14, 2015, sold February 28, 2017)
|
|
|
Years Ended December 31,
|
||||||||||||||||||||||
|
|
Same Store
|
|
New Store
|
|
Total
|
||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Net Loss
|
$
|
(10,770
|
)
|
|
$
|
(10,402
|
)
|
|
$
|
(2,008
|
)
|
|
$
|
(1,836
|
)
|
|
$
|
(12,778
|
)
|
|
$
|
(12,238
|
)
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Net Income from Discontinued Operations
|
(1,518
|
)
|
|
(824
|
)
|
|
—
|
|
|
—
|
|
|
(1,518
|
)
|
|
(824
|
)
|
||||||
|
Income tax expense
|
137
|
|
|
107
|
|
|
—
|
|
|
—
|
|
|
137
|
|
|
107
|
|
||||||
|
Interest expense
|
10,488
|
|
|
10,582
|
|
|
6,677
|
|
|
2,774
|
|
|
17,165
|
|
|
13,356
|
|
||||||
|
Interest income
|
(1,442
|
)
|
|
(692
|
)
|
|
(1
|
)
|
|
—
|
|
|
(1,443
|
)
|
|
(692
|
)
|
||||||
|
Loss (gain) on disposal of properties
|
12
|
|
|
—
|
|
|
(1,033
|
)
|
|
—
|
|
|
(1,021
|
)
|
|
—
|
|
||||||
|
Corporate general & administrative
|
7,026
|
|
|
8,816
|
|
|
338
|
|
|
1,108
|
|
|
7,364
|
|
|
9,924
|
|
||||||
|
Provision for credit losses
|
2,711
|
|
|
422
|
|
|
110
|
|
|
3
|
|
|
2,821
|
|
|
425
|
|
||||||
|
Impairment of notes receivable
|
5,261
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,261
|
|
|
—
|
|
||||||
|
Depreciation and amortization
|
14,749
|
|
|
17,388
|
|
|
11,482
|
|
|
3,249
|
|
|
26,231
|
|
|
20,637
|
|
||||||
|
Non-REIT management and leasing services
|
927
|
|
|
1,567
|
|
|
—
|
|
|
—
|
|
|
927
|
|
|
1,567
|
|
||||||
|
Development income
|
(537
|
)
|
|
(244
|
)
|
|
—
|
|
|
—
|
|
|
(537
|
)
|
|
(244
|
)
|
||||||
|
Asset management and commission revenues
|
(1,826
|
)
|
|
(1,819
|
)
|
|
—
|
|
|
—
|
|
|
(1,826
|
)
|
|
(1,819
|
)
|
||||||
|
Property Net Operating Income
|
$
|
25,218
|
|
|
$
|
24,901
|
|
|
$
|
15,565
|
|
|
$
|
5,298
|
|
|
$
|
40,783
|
|
|
$
|
30,199
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Property revenues
|
$
|
34,797
|
|
|
$
|
34,865
|
|
|
$
|
21,375
|
|
|
$
|
7,232
|
|
|
$
|
56,172
|
|
|
$
|
42,097
|
|
|
Property expenses
|
9,579
|
|
|
9,964
|
|
|
5,810
|
|
|
1,934
|
|
|
15,389
|
|
|
11,898
|
|
||||||
|
Property Net Operating Income
|
$
|
25,218
|
|
|
$
|
24,901
|
|
|
$
|
15,565
|
|
|
$
|
5,298
|
|
|
$
|
40,783
|
|
|
$
|
30,199
|
|
|
|
Years Ended December 31,
|
|||||||||||||||||||||||||||||
|
|
Same Stores
|
|
New Stores
|
|
Total
|
|
Year Over Year Changes
|
|||||||||||||||||||||||
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
$
|
|
%
|
|||||||||||||||
|
Net loss
|
$
|
(10,770
|
)
|
|
$
|
(10,402
|
)
|
|
$
|
(2,008
|
)
|
|
$
|
(1,836
|
)
|
|
$
|
(12,778
|
)
|
|
$
|
(12,238
|
)
|
|
$
|
(540
|
)
|
|
(4.41
|
)%
|
|
Depreciation and amortization of real estate assets
|
14,749
|
|
|
17,388
|
|
|
11,482
|
|
|
3,249
|
|
|
26,231
|
|
|
20,637
|
|
|
5,594
|
|
|
27.11
|
%
|
|||||||
|
Loss (gain) on disposal of properties
|
12
|
|
|
—
|
|
|
(1,033
|
)
|
|
—
|
|
|
(1,021
|
)
|
|
—
|
|
|
(1,021
|
)
|
|
—
|
%
|
|||||||
|
Gain on disposal of properties-discontinued operations
|
(1,502
|
)
|
|
(688
|
)
|
|
—
|
|
|
—
|
|
|
(1,502
|
)
|
|
(688
|
)
|
|
(814
|
)
|
|
(118.31
|
)%
|
|||||||
|
FFO
|
$
|
2,489
|
|
|
$
|
6,298
|
|
|
$
|
8,441
|
|
|
$
|
1,413
|
|
|
$
|
10,930
|
|
|
$
|
7,711
|
|
|
$
|
3,219
|
|
|
41.75
|
%
|
|
|
Years Ended December 31,
|
||||||
|
|
2017
|
|
2016
|
||||
|
FFO
|
$
|
10,930
|
|
|
$
|
7,711
|
|
|
Preferred Stock dividends
|
(9,969
|
)
|
|
(4,713
|
)
|
||
|
Preferred Stock accretion adjustments
|
809
|
|
|
417
|
|
||
|
FFO available to common shareholders and common unitholders
|
1,770
|
|
|
3,415
|
|
||
|
Impairment of notes receivable
|
5,261
|
|
|
—
|
|
||
|
Acquisition and development costs
|
1,101
|
|
|
2,029
|
|
||
|
Capital related costs
|
663
|
|
|
514
|
|
||
|
Other non-recurring and non-cash expenses
|
294
|
|
|
664
|
|
||
|
Share-based compensation
|
870
|
|
|
1,454
|
|
||
|
Straight-line rent
|
(712
|
)
|
|
(386
|
)
|
||
|
Loan cost amortization
|
3,087
|
|
|
2,126
|
|
||
|
Accrued interest income
|
415
|
|
|
(415
|
)
|
||
|
Above/below market lease amortization
|
453
|
|
|
29
|
|
||
|
Recurring capital expenditures and tenant improvement reserves
|
(941
|
)
|
|
(760
|
)
|
||
|
AFFO
|
$
|
12,261
|
|
|
$
|
8,670
|
|
|
•
|
pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of our assets;
|
|
•
|
provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with GAAP, and that our receipts and expenditures are being made only in accordance with authorizations of our management and our Board of Directors; and
|
|
•
|
provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of our assets that could have a material effect on our financial statements.
|
|
Name
|
|
Age
|
|
|
Position
|
|
David Kelly
|
|
54
|
|
|
Chief Executive Officer and Director (previously Chief Investment Officer)
|
|
Matthew T. Reddy
|
|
36
|
|
|
Chief Financial Officer (previously Chief Accounting Officer)
|
|
M. Andrew Franklin
|
|
38
|
|
|
Chief Operating Officer (previously Senior Vice President of Operations)
|
|
Stewart J. Brown (1)
|
|
71
|
|
|
Director
|
|
John McAuliffe (1)
|
|
65
|
|
|
Director
|
|
Carl B. McGowan, Jr. (1)
|
|
71
|
|
|
Director
|
|
Jeffrey Zwerdling (1)
|
|
74
|
|
|
Director
|
|
John Sweet (1)
|
|
74
|
|
|
Chairman of Board of Directors
|
|
Andrew Jones (1)
|
|
56
|
|
|
Director
|
|
Sean F. Armstrong (1)
|
|
57
|
|
|
Director
|
|
|
•
|
|
the ability of the prospective nominee to represent the interests of the stockholders of the Company;
|
|
|
•
|
|
the prospective nominee’s standards of integrity, commitment and independence of thought and judgment;
|
|
|
•
|
|
the prospective nominee’s ability to dedicate sufficient time, energy, and attention to the diligent performance of his or her duties, including the prospective nominee’s service on other public company boards, as specifically set out in the Company’s Corporate Governance Guidelines;
|
|
|
•
|
|
the extent to which the prospective nominee contributes to the range of talent, skill and expertise appropriate for the Board;
|
|
|
•
|
|
the extent to which the prospective nominee helps the Board reflect the diversity of the Company’s stockholders, employees, customers, guests and communities; and
|
|
|
•
|
|
the willingness of the prospective nominee to meet any minimum equity interest holding guideline.
|
|
|
i.
|
The provision of other services to the Company by Mercer;
|
|
|
ii.
|
The amount of fees from the Company paid to Mercer as a percentage of the firm’s total revenue;
|
|
|
iii.
|
Mercer policies and procedures that are designed to prevent conflicts of interest;
|
|
|
iv.
|
Any business or personal relationship of Mercer or the individual compensation advisors employed by the firm with an executive officer of the Company;
|
|
|
v.
|
Any business or personal relationship of the individual compensation advisors with any member of the Compensation Committee; and
|
|
|
vi.
|
Any stock of the Company owned by Mercer or the individual compensation advisors employed by the firm.
|
|
•
|
Base compensation of $400,000 per annum; and
|
|
•
|
Reimbursement of reasonable and necessary business expenses, and Mr. Kelly is eligible to participate in any current or future bonus, incentive and other compensation plans available to the Company’s executives.
|
|
•
|
Base compensation of $250,000 per annum; and
|
|
•
|
Reimbursement of reasonable and necessary business expenses, and Mr. Reddy is eligible to participate in any current or future bonus, incentive and other compensation plans available to the Company’s executives.
|
|
•
|
Base compensation of $250,000 per annum; and
|
|
•
|
Reimbursement of reasonable and necessary business expenses, and Mr. Franklin is eligible to participate in any current or future bonus, incentive and other compensation plans available to the Company’s executives.
|
|
Equity Compensation Plan Information Table
|
||||||||
|
Plan Category
|
Number of securities to be issued upon exercise of outstanding options, warrants and rights
|
|
Weighted-average exercise price of outstanding options, warrants and rights
|
|
Number of securities remaining available for future issuance under equity compensation plans
|
|||
|
Equity compensation plans approved by stockholders
(1)
|
—
|
|
|
—
|
|
|
355,618
|
|
|
Equity compensation plans not approved by stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
—
|
|
|
—
|
|
|
355,618
|
|
|
Name
|
|
Grant Date
|
|
All Other Stock Awards: Number of shares of stock or units (1)
|
|
Grant Date Fair Value
|
|||
|
Wilkes Graham
|
|
September 12, 2018
|
|
10,869
|
|
|
$
|
50,000
|
|
|
Total
|
|
|
|
10,869
|
|
|
$
|
50,000
|
|
|
Name and Principal Position
|
Fiscal
Year |
|
Salary ($)
|
|
Bonus
|
|
Stock
Awards |
|
Option
Awards |
|
Non-Equity
Incentive Plan Compensation |
|
All Other
Compensation ($) |
|
Total ($)
|
||||||||
|
David Kelly
|
2018
|
|
388,462
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,179
|
|
(1
|
)
|
402,641
|
|
|
Chief Executive Officer (2)
|
2017
|
|
298,077
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,007
|
|
(6
|
)
|
309,084
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Jon S. Wheeler
|
2018
|
|
47,500
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,495
|
|
(1
|
)
|
49,995
|
|
|
Former Chief Executive Officer (5)
|
2017
|
|
475,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,618
|
|
(6
|
)
|
483,618
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Andrew Franklin
|
2018
|
|
244,231
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,334
|
|
(1
|
)
|
261,565
|
|
|
Chief Operating Officer (3)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Matthew Reddy
|
2018
|
|
246,731
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17,027
|
|
(1
|
)
|
263,758
|
|
|
Chief Financial Officer (4)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Name
|
Fees Earned
or Paid in Cash |
|
Stock
Awards |
|
Total
|
||||||
|
Stewart J. Brown
|
$
|
11,250
|
|
|
$
|
84,745
|
|
|
$
|
95,995
|
|
|
Kurt R. Harrington (1)
|
12,250
|
|
|
12,255
|
|
|
24,505
|
|
|||
|
William W. King (1)
|
11,250
|
|
|
11,248
|
|
|
22,498
|
|
|||
|
John McAuliffe
|
47,000
|
|
|
51,000
|
|
|
98,000
|
|
|||
|
Carl B. McGowan, Jr.
|
12,500
|
|
|
87,500
|
|
|
100,000
|
|
|||
|
Jeffrey M. Zwerdling
|
14,751
|
|
|
88,853
|
|
|
103,604
|
|
|||
|
John Sweet
|
12,250
|
|
|
95,004
|
|
|
107,254
|
|
|||
|
Sean F. Armstrong (2)
|
—
|
|
|
72,641
|
|
|
72,641
|
|
|||
|
Andrew Jones (2)
|
—
|
|
|
67,503
|
|
|
67,503
|
|
|||
|
|
Number of Shares
Beneficially
Owned
|
|
Percentage of
All Shares(1)
|
||
|
David Kelly
|
30,219
|
|
|
*
|
|
|
M. Andrew Franklin
|
4,295
|
|
|
*
|
|
|
Matthew Reddy
|
3,690
|
|
|
*
|
|
|
Carl B. McGowan, Jr.
|
58,673
|
|
|
*
|
|
|
Jeff Zwerdling
|
143,011
|
|
(2)
|
*
|
|
|
John Sweet
|
60,611
|
|
|
*
|
|
|
Stewart Brown
|
57,807
|
|
|
*
|
|
|
John McAuliffe
|
38,349
|
|
|
*
|
|
|
Sean Armstrong
|
39,104
|
|
|
*
|
|
|
Andrew Jones
|
555,143
|
|
(3)
|
5.7
|
%
|
|
All directors, director nominees and executive officers as a group (10 persons)
|
990,902
|
|
|
10.2
|
%
|
|
*
|
Less than 1.0%
|
|
(1)
|
Based upon 9,692,082 shares of common stock outstanding on February 27, 2019. In addition, amounts for individuals assume that all Series B and Series D convertible preferred stock held by the individual are converted into common stock and all warrants held by the person are exercised.
|
|
(2)
|
Includes 98,454 shares of common stock, 14,000 shares of Series B convertible preferred stock convertible into 8,750 shares of common stock, 16,800 warrants to purchase 2,100 shares of common stock, and 5,000 shares of Series D cumulative convertible preferred stock convertible into 7,370 shares of common stock. In addition, includes 17,812 shares of common stock, 11,000 shares of Series B convertible preferred stock convertible into 6,875 shares of
|
|
(3)
|
Includes 493,656 shares of common stock, 47,435 shares of Series B convertible preferred stock convertible into 29,647 shares of common stock and 21,600 shares of Series D cumulative convertible preferred stock convertible into 31,840 shares of common stock. Of these securities Mr. Jones owns 12,464 shares of common stock and 2,100 shares of Series B preferred stock personally and the remaining shares are held by various investment partnerships, funds and managed accounts, in which NS Advisors, LLC (“NS Advisors”) serves as the investment manager. Mr. Jones is the managing member of NS Advisors and has sole voting and investment authority over the shares.
|
|
Name and Address of Beneficial Owner
|
Amount and Nature of Beneficial Ownership
|
|
Percentage of Our Outstanding Shares (1)
|
||
|
Stilwell Value Partners VII, L.P. (2)
111 Broadway, 12th Floor
New York, NY 10006-1901
|
919,540
|
|
|
9.5
|
%
|
|
Richard S. Strong (3)
c/o Godfrey & Kahn, S.C.
833 East Michigan St., Suite 1800
Milwaukee, WI 53202
|
683,724
|
|
|
7.1
|
%
|
|
Westport Capital Partners, LLC (4)
40 Danbury Road
Wilton, CT 06897
|
857,864
|
|
|
8.9
|
%
|
|
FMR, LLC (5)
245 Summer Street
Boston, MA 02210
|
1,092,673
|
|
|
11.3
|
%
|
|
NS Advisors, LLC (6)
274 Riverside Associates
Westport, CT 06880
|
555,143
|
|
|
5.7
|
%
|
|
Eidelman Virant Capital, Inc. (7) 8000 Maryland Ave, Suite 600
Saint Louis, Missouri 63105
|
537,187
|
|
|
5.5
|
%
|
|
Total of 5% or more shareholders as a group (5 shareholders)
|
4,646,131
|
|
|
48.0
|
%
|
|
(1)
|
Based upon 9,692,082 shares of common stock outstanding on February 27, 2019.
|
|
(2)
|
Based solely upon the Schedule 13D/A filed with the SEC by the beneficial owner on October 29, 2018 reporting beneficial ownership as of October 29, 2018 of 919,540 shares, which includes 25,400 shares of Series D cumulative convertible preferred stock that are convertible into 37,441 shares of common stock. Stillwell Activist Fund, L.P., Stillwell Activist Investments, L.P., Stillwell Value LLC and Joseph Stillwell possess shared voting and dispositive power over 919,540 shares with Stillwell Value Partners VII, L.P.
|
|
(3)
|
Based solely upon the Schedule 13G/A filed with the SEC by the beneficial owner on January 18, 2019 reporting beneficial ownership as of December 31, 2018 of 683,724 shares. Mr. Strong possesses shared voting power over 559,157 of the shares with Calm Waters Partnership. Mr. Strong possesses sole voting power over 124,567 of the shares.
|
|
(4)
|
Based solely upon the Schedule 13D/A filed with the SEC by the beneficial owner on April 13, 2018 reporting beneficial ownership as of April 11, 2018. In addition, based solely upon the Schedule 13D, Russel Bernard, Sean Armstrong, Wm. Gregory Geiger, Jordan Socaransky and Marc Porosoff are members of the investment committee of Westport Capital Partners LLC and may be deemed to have beneficial ownership over the shares. The 857,864 shares include 373,390 shares held by the record owner WCP Real Estate Fund IV, L.P, and 187,930 shares held by the record owner WCP Real Estate Fund IV (ERISA), L.P.
|
|
(5)
|
Based solely upon the Schedule 13G filed with the SEC by the beneficial owner on February 12, 2018 reporting beneficial ownership as of February 9, 2018 of 1,092,673 shares. Includes the shares reported by Abigail Johnson and Fidelity Real Estate Income Fund.
|
|
(6)
|
Based solely upon the Form 4 filed with the SEC by the beneficial owner on February 27, 2019 reporting beneficial ownership as of February 27, 2019 of 555,143 shares. NS Advisors possesses shared voting power of 505,258 with Andrew R. Jones. In addition, Andrew R. Jones possesses sole voting power of an additional 49,885 shares. These are the same shares beneficially owned by Mr. Jones identified in the executive officer and director table above.
|
|
(7)
|
Based solely upon the Schedule 13G filed with the SEC by the beneficial owner on February 12, 2019 reporting beneficial ownership as of December 31, 2018 of 537,187 shares.
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Amounts paid to affiliates
|
$
|
15
|
|
|
$
|
48
|
|
|
Amounts received from affiliates
|
$
|
116
|
|
|
$
|
2,517
|
|
|
Amounts due from affiliates
|
$
|
—
|
|
|
$
|
—
|
|
|
Notes receivable
|
$
|
5,000
|
|
|
$
|
6,739
|
|
|
Types of Fee
|
2018
|
|
2017
|
||||
|
|
(in thousands)
|
||||||
|
Audit Fees
(1)
|
$
|
341
|
|
|
$
|
335
|
|
|
Audit Related Fees
(2)
|
50
|
|
|
15
|
|
||
|
Tax Fees
(3)
|
159
|
|
|
134
|
|
||
|
All Other Fees
|
3
|
|
|
—
|
|
||
|
Total
|
$
|
553
|
|
|
$
|
484
|
|
|
a.
|
Schedule II- Valuation and Qualifying Accounts
|
|
b.
|
Schedule III- Real Estate and Accumulated Depreciation
|
|
|
|
|
|
WHEELER REAL ESTATE INVESTMENT TRUST, INC.
|
||
|
|
|
|
|
By:
|
|
/s/ MATTHEW REDDY
|
|
|
|
Matthew Reddy
|
|
|
|
Chief Financial Officer
|
|
Signature
|
Title
|
Date
|
|
|
/S/ DAVID KELLY
|
Chief Executive Officer and Director (Principal Executive Officer)
|
February 28, 2019
|
|
|
David Kelly
|
|
|
|
|
/S/ MATTHEW REDDY
|
Chief Financial Officer
|
February 28, 2019
|
|
|
Matthew Reddy
|
|
|
|
|
/S/ STEWART J. BROWN
|
Director
|
February 28, 2019
|
|
|
Stewart J. Brown
|
|
|
|
|
/S/ SEAN F. ARMSTRONG
|
Director
|
February 28, 2019
|
|
|
Sean F. Armstrong
|
|
|
|
|
/S/ ANDREW JONES
|
Director
|
February 28, 2019
|
|
|
Andrew Jones
|
|
|
|
|
/S/ JOHN MCAULIFFE
|
Director
|
February 28, 2019
|
|
|
John McAuliffe
|
|
|
|
|
/S/ CARL B. MCGOWAN, JR.
|
Director
|
February 28, 2019
|
|
|
Carl B. McGowan, Jr.
|
|
|
|
|
/S/ JOHN SWEET
|
Director
|
February 28, 2019
|
|
|
John Sweet
|
|
|
|
|
/S/ JEFFREY ZWERDLING
|
Director
|
February 28, 2019
|
|
|
Jeffrey Zwerdling
|
|
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
ASSETS:
|
|
|
|
||||
|
Investment properties, net
|
$
|
433,142
|
|
|
$
|
375,199
|
|
|
Cash and cash equivalents
|
3,544
|
|
|
3,677
|
|
||
|
Restricted cash
|
14,455
|
|
|
8,609
|
|
||
|
Rents and other tenant receivables, net
|
5,539
|
|
|
5,619
|
|
||
|
Notes receivable, net
|
5,000
|
|
|
6,739
|
|
||
|
Goodwill
|
—
|
|
|
5,486
|
|
||
|
Assets held for sale
|
8,982
|
|
|
9,135
|
|
||
|
Above market lease intangible, net
|
7,346
|
|
|
8,778
|
|
||
|
Deferred costs and other assets, net
|
30,073
|
|
|
34,432
|
|
||
|
Total Assets
|
$
|
508,081
|
|
|
$
|
457,674
|
|
|
LIABILITIES:
|
|
|
|
||||
|
Loans payable, net
|
$
|
360,117
|
|
|
$
|
307,375
|
|
|
Liabilities associated with assets held for sale
|
4,632
|
|
|
792
|
|
||
|
Below market lease intangible, net
|
10,045
|
|
|
9,616
|
|
||
|
Accounts payable, accrued expenses and other liabilities
|
12,077
|
|
|
10,579
|
|
||
|
Dividends payable
|
—
|
|
|
5,480
|
|
||
|
Total Liabilities
|
386,871
|
|
|
333,842
|
|
||
|
Commitments and contingencies
|
—
|
|
|
—
|
|
||
|
Series D Cumulative Convertible Preferred Stock (no par value, 4,000,000 shares authorized, 3,600,636 and 2,237,000 shares issued and outstanding; $91.98 million and $55.93 million aggregate liquidation preference, respectively)
|
76,955
|
|
|
53,236
|
|
||
|
|
|
|
|
||||
|
EQUITY:
|
|
|
|
||||
|
Series A Preferred Stock (no par value, 4,500 shares authorized, 562 shares issued and outstanding)
|
453
|
|
|
453
|
|
||
|
Series B Convertible Preferred Stock (no par value, 5,000,000 authorized, 1,875,748 and 1,875,848 shares issued and outstanding, respectively; $46.90 million aggregate liquidation preference)
|
41,000
|
|
|
40,915
|
|
||
|
Common Stock ($0.01 par value, 18,750,000 shares authorized, 9,511,464 and 8,744,189 shares issued and outstanding, respectively)
|
95
|
|
|
87
|
|
||
|
Additional paid-in capital
|
233,697
|
|
|
226,978
|
|
||
|
Accumulated deficit
|
(233,184
|
)
|
|
(204,925
|
)
|
||
|
Total Shareholders’ Equity
|
42,061
|
|
|
63,508
|
|
||
|
Noncontrolling interests
|
2,194
|
|
|
7,088
|
|
||
|
Total Equity
|
44,255
|
|
|
70,596
|
|
||
|
Total Liabilities and Equity
|
$
|
508,081
|
|
|
$
|
457,674
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
REVENUE:
|
|
|
|
|
|
||||||
|
Rental revenues
|
$
|
50,952
|
|
|
$
|
44,156
|
|
|
$
|
33,165
|
|
|
Asset management fees
|
189
|
|
|
927
|
|
|
855
|
|
|||
|
Commissions
|
140
|
|
|
899
|
|
|
964
|
|
|||
|
Tenant reimbursements
|
12,595
|
|
|
11,032
|
|
|
8,649
|
|
|||
|
Development and other revenues
|
1,833
|
|
|
1,521
|
|
|
527
|
|
|||
|
Total Revenue
|
65,709
|
|
|
58,535
|
|
|
44,160
|
|
|||
|
OPERATING EXPENSES:
|
|
|
|
|
|
||||||
|
Property operations
|
18,473
|
|
|
15,389
|
|
|
11,898
|
|
|||
|
Non-REIT management and leasing services
|
75
|
|
|
927
|
|
|
1,567
|
|
|||
|
Depreciation and amortization
|
27,094
|
|
|
26,231
|
|
|
20,637
|
|
|||
|
Impairment of goodwill
|
5,486
|
|
|
—
|
|
|
—
|
|
|||
|
Provision for credit losses
|
434
|
|
|
2,821
|
|
|
425
|
|
|||
|
Impairment of notes receivable
|
1,739
|
|
|
5,261
|
|
|
—
|
|
|||
|
Corporate general & administrative
|
8,228
|
|
|
7,364
|
|
|
9,924
|
|
|||
|
Other operating expenses
|
250
|
|
|
—
|
|
|
—
|
|
|||
|
Total Operating Expenses
|
61,779
|
|
|
57,993
|
|
|
44,451
|
|
|||
|
Gain on disposal of properties
|
2,463
|
|
|
1,021
|
|
|
—
|
|
|||
|
Operating Income (Loss)
|
6,393
|
|
|
1,563
|
|
|
(291
|
)
|
|||
|
Interest income
|
4
|
|
|
1,443
|
|
|
692
|
|
|||
|
Interest expense
|
(20,228
|
)
|
|
(17,165
|
)
|
|
(13,356
|
)
|
|||
|
Net Loss from Continuing Operations Before Income Taxes
|
(13,831
|
)
|
|
(14,159
|
)
|
|
(12,955
|
)
|
|||
|
Income tax expense
|
(40
|
)
|
|
(137
|
)
|
|
(107
|
)
|
|||
|
Net Loss from Continuing Operations
|
(13,871
|
)
|
|
(14,296
|
)
|
|
(13,062
|
)
|
|||
|
Discontinued Operations
|
|
|
|
|
|
||||||
|
(Loss) income from discontinued operations
|
(3,938
|
)
|
|
16
|
|
|
136
|
|
|||
|
Gain on disposal of properties
|
903
|
|
|
1,502
|
|
|
688
|
|
|||
|
Net (Loss) Income from Discontinued Operations
|
(3,035
|
)
|
|
1,518
|
|
|
824
|
|
|||
|
Net Loss
|
(16,906
|
)
|
|
(12,778
|
)
|
|
(12,238
|
)
|
|||
|
Less: Net loss attributable to noncontrolling interests
|
(406
|
)
|
|
(684
|
)
|
|
(1,035
|
)
|
|||
|
Net Loss Attributable to Wheeler REIT
|
(16,500
|
)
|
|
(12,094
|
)
|
|
(11,203
|
)
|
|||
|
Preferred Stock dividends - declared
|
(9,790
|
)
|
|
(9,969
|
)
|
|
(4,713
|
)
|
|||
|
Preferred Stock dividends - undeclared
|
(3,037
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net Loss Attributable to Wheeler REIT Common Shareholders
|
$
|
(29,327
|
)
|
|
$
|
(22,063
|
)
|
|
$
|
(15,916
|
)
|
|
|
|
|
|
|
|
||||||
|
Loss per share from continuing operations (basic and diluted)
|
$
|
(2.85
|
)
|
|
$
|
(2.70
|
)
|
|
$
|
(1.98
|
)
|
|
(Loss) income per share from discontinued operations
|
(0.32
|
)
|
|
0.16
|
|
|
0.09
|
|
|||
|
Total loss per share
|
$
|
(3.17
|
)
|
|
$
|
(2.54
|
)
|
|
$
|
(1.89
|
)
|
|
Weighted-average number of shares:
|
|
|
|
|
|
||||||
|
Basic and Diluted
|
9,256,234
|
|
|
8,654,240
|
|
|
8,420,374
|
|
|||
|
|
|
|
|
|
|
||||||
|
|
Series A
Preferred Stock
|
|
Series B
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-in
|
|
Accumulated
|
|
Total
Shareholders’
|
|
Noncontrolling Interests
|
|
Total
|
||||||||||||||||||||||||||||
|
|
Shares
|
|
Value
|
|
Shares
|
|
Value
|
|
Shares
|
|
Value
|
|
Capital
|
|
Deficit
|
|
Equity
|
|
Units
|
|
Value
|
|
Equity
|
||||||||||||||||||||
|
Balance, December 31, 2015
|
562
|
|
|
$
|
453
|
|
|
729,119
|
|
|
$
|
17,085
|
|
|
8,282,459
|
|
|
$
|
82
|
|
|
$
|
220,950
|
|
|
$
|
(140,306
|
)
|
|
$
|
98,264
|
|
|
506,911
|
|
|
$
|
9,101
|
|
|
$
|
107,365
|
|
|
Proceeds from issuance of Series B Preferred Stock
|
—
|
|
|
—
|
|
|
1,142,225
|
|
|
23,385
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23,385
|
|
|
—
|
|
|
—
|
|
|
23,385
|
|
||||||||
|
Accretion of Series B Preferred Stock discount
|
—
|
|
|
—
|
|
|
—
|
|
|
265
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
265
|
|
|
—
|
|
|
—
|
|
|
265
|
|
||||||||
|
Conversion of Series B Preferred Stock to Common Stock
|
—
|
|
|
—
|
|
|
(100
|
)
|
|
(2
|
)
|
|
63
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Conversion of senior convertible notes to Common Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
174,626
|
|
|
2
|
|
|
1,602
|
|
|
—
|
|
|
1,604
|
|
|
—
|
|
|
—
|
|
|
1,604
|
|
||||||||
|
Issuance of Common Stock under Share Incentive Plan
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
46,671
|
|
|
1
|
|
|
578
|
|
|
—
|
|
|
579
|
|
|
—
|
|
|
—
|
|
|
579
|
|
||||||||
|
Noncontrolling interest investments
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
255,043
|
|
|
4,273
|
|
|
4,273
|
|
||||||||
|
Adjustment for noncontrolling interest in operating partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
807
|
|
|
—
|
|
|
807
|
|
|
—
|
|
|
(807
|
)
|
|
—
|
|
||||||||
|
Dividends and distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18,868
|
)
|
|
(18,868
|
)
|
|
—
|
|
|
(1,173
|
)
|
|
(20,041
|
)
|
||||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,203
|
)
|
|
(11,203
|
)
|
|
—
|
|
|
(1,035
|
)
|
|
(12,238
|
)
|
||||||||
|
Balance, December 31, 2016
|
562
|
|
|
453
|
|
|
1,871,244
|
|
|
40,733
|
|
|
8,503,819
|
|
|
85
|
|
|
223,939
|
|
|
(170,377
|
)
|
|
94,833
|
|
|
761,954
|
|
|
10,359
|
|
|
105,192
|
|
||||||||
|
Proceeds from issuance of Series B Preferred Stock, net of expenses
|
—
|
|
|
—
|
|
|
4,604
|
|
|
96
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
96
|
|
|
—
|
|
|
—
|
|
|
96
|
|
||||||||
|
Accretion of Series B Preferred Stock discount
|
—
|
|
|
—
|
|
|
—
|
|
|
86
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
86
|
|
|
—
|
|
|
—
|
|
|
86
|
|
||||||||
|
Conversion of senior convertible notes to Common Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,509
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
31
|
|
|
—
|
|
|
—
|
|
|
31
|
|
||||||||
|
Conversion of operating partnership units to Common Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
126,870
|
|
|
1
|
|
|
1,370
|
|
|
—
|
|
|
1,371
|
|
|
(126,870
|
)
|
|
(1,371
|
)
|
|
—
|
|
||||||||
|
Issuance of Common Stock under Share Incentive Plan
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
110,991
|
|
|
1
|
|
|
1,415
|
|
|
—
|
|
|
1,416
|
|
|
—
|
|
|
—
|
|
|
1,416
|
|
||||||||
|
Redemption of fractional units as a result of reverse stock split
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(66
|
)
|
|
(1
|
)
|
|
(1
|
)
|
||||||||
|
Adjustment for noncontrolling interest in operating partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
223
|
|
|
—
|
|
|
223
|
|
|
—
|
|
|
(223
|
)
|
|
—
|
|
||||||||
|
Dividends and distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(22,454
|
)
|
|
(22,454
|
)
|
|
—
|
|
|
(992
|
)
|
|
(23,446
|
)
|
||||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,094
|
)
|
|
(12,094
|
)
|
|
—
|
|
|
(684
|
)
|
|
(12,778
|
)
|
||||||||
|
Balance, December 31, 2017
|
562
|
|
|
453
|
|
|
1,875,848
|
|
|
40,915
|
|
|
8,744,189
|
|
|
87
|
|
|
226,978
|
|
|
(204,925
|
)
|
|
63,508
|
|
|
635,018
|
|
|
7,088
|
|
|
70,596
|
|
||||||||
|
|
Series A
Preferred Stock
|
|
Series B
Preferred Stock
|
|
Common Stock
|
|
Additional
Paid-in
|
|
Accumulated
|
|
Total
Shareholders’
|
|
Noncontrolling Interests
|
|
Total
|
||||||||||||||||||||||||||||
|
|
Shares
|
|
Value
|
|
Shares
|
|
Value
|
|
Shares
|
|
Value
|
|
Capital
|
|
Deficit
|
|
Equity
|
|
Units
|
|
Value
|
|
Equity
|
||||||||||||||||||||
|
Accretion of Series B Preferred Stock discount
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
87
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
87
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
87
|
|
|
Conversion of Series B Preferred Stock to Common Stock
|
—
|
|
|
—
|
|
|
(100
|
)
|
|
(2
|
)
|
|
62
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Conversion of operating partnership units to Common Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
399,986
|
|
|
4
|
|
|
1,514
|
|
|
—
|
|
|
1,518
|
|
|
(399,986
|
)
|
|
(1,518
|
)
|
|
—
|
|
||||||||
|
Issuance of Common Stock under Share Incentive Plan
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
206,358
|
|
|
2
|
|
|
1,055
|
|
|
—
|
|
|
1,057
|
|
|
—
|
|
|
—
|
|
|
1,057
|
|
||||||||
|
Issuance of Common Stock outside Share Incentive Plan
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10,869
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
50
|
|
|
—
|
|
|
—
|
|
|
50
|
|
||||||||
|
Issuance of Common Stock for acquisition of JANAF
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
150,000
|
|
|
2
|
|
|
1,128
|
|
|
—
|
|
|
1,130
|
|
|
—
|
|
|
—
|
|
|
1,130
|
|
||||||||
|
Adjustment for noncontrolling interest in operating partnership
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,970
|
|
|
—
|
|
|
2,970
|
|
|
—
|
|
|
(2,970
|
)
|
|
—
|
|
||||||||
|
Dividends and distributions
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11,759
|
)
|
|
(11,759
|
)
|
|
—
|
|
|
—
|
|
|
(11,759
|
)
|
||||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,500
|
)
|
|
(16,500
|
)
|
|
—
|
|
|
(406
|
)
|
|
(16,906
|
)
|
||||||||
|
Balance, December 31, 2018
|
562
|
|
|
$
|
453
|
|
|
1,875,748
|
|
|
$
|
41,000
|
|
|
9,511,464
|
|
|
$
|
95
|
|
|
$
|
233,697
|
|
|
$
|
(233,184
|
)
|
|
$
|
42,061
|
|
|
235,032
|
|
|
$
|
2,194
|
|
|
$
|
44,255
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net loss
|
$
|
(16,906
|
)
|
|
$
|
(12,778
|
)
|
|
$
|
(12,238
|
)
|
|
Adjustments to reconcile consolidated net loss to net cash provided by (used in) operating activities
|
|
|
|
|
|
||||||
|
Depreciation
|
12,660
|
|
|
10,590
|
|
|
7,883
|
|
|||
|
Amortization
|
14,434
|
|
|
15,641
|
|
|
12,754
|
|
|||
|
Loan cost amortization
|
2,363
|
|
|
3,087
|
|
|
2,126
|
|
|||
|
Above (below) market lease amortization, net
|
(695
|
)
|
|
453
|
|
|
29
|
|
|||
|
Share-based compensation
|
940
|
|
|
870
|
|
|
1,454
|
|
|||
|
Gain on disposal of properties
|
(2,463
|
)
|
|
(1,021
|
)
|
|
—
|
|
|||
|
Gain on disposal of properties-discontinued operations
|
(903
|
)
|
|
(1,502
|
)
|
|
(688
|
)
|
|||
|
Provision for credit losses
|
434
|
|
|
2,821
|
|
|
425
|
|
|||
|
Impairment of notes receivable
|
1,739
|
|
|
5,261
|
|
|
—
|
|
|||
|
Impairment of goodwill
|
5,486
|
|
|
—
|
|
|
—
|
|
|||
|
Impairment of land-discontinued operations
|
3,938
|
|
|
—
|
|
|
—
|
|
|||
|
Changes in assets and liabilities, net of acquisitions
|
|
|
|
|
|
||||||
|
Rent and other tenant receivables, net
|
(145
|
)
|
|
(990
|
)
|
|
(1,065
|
)
|
|||
|
Unbilled rent
|
(820
|
)
|
|
(1,101
|
)
|
|
(384
|
)
|
|||
|
Related party receivables
|
77
|
|
|
(909
|
)
|
|
(974
|
)
|
|||
|
Deferred costs and other assets, net
|
(236
|
)
|
|
(74
|
)
|
|
(695
|
)
|
|||
|
Accounts payable, accrued expenses and other liabilities
|
2,104
|
|
|
3,406
|
|
|
2,486
|
|
|||
|
Net operating cash flows (used in) provided by discontinued operations
|
(5
|
)
|
|
64
|
|
|
(13
|
)
|
|||
|
Net cash provided by operating activities
|
22,002
|
|
|
23,818
|
|
|
11,100
|
|
|||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Investment property acquisitions, net of restricted cash acquired
|
(23,153
|
)
|
|
—
|
|
|
(49,159
|
)
|
|||
|
Capital expenditures
|
(5,567
|
)
|
|
(7,308
|
)
|
|
(1,885
|
)
|
|||
|
Issuance of notes receivable
|
—
|
|
|
—
|
|
|
(9,404
|
)
|
|||
|
Cash received from disposal of properties
|
3,530
|
|
|
2,416
|
|
|
—
|
|
|||
|
Cash received from disposal of properties-discontinued operations
|
2,747
|
|
|
1,871
|
|
|
1,385
|
|
|||
|
Net investing cash flows used in discontinued operations
|
(7
|
)
|
|
(58
|
)
|
|
(73
|
)
|
|||
|
Net cash used in investing activities
|
(22,450
|
)
|
|
(3,079
|
)
|
|
(59,136
|
)
|
|||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Payments for deferred financing costs
|
(1,870
|
)
|
|
(1,065
|
)
|
|
(5,174
|
)
|
|||
|
Dividends and distributions paid
|
(14,591
|
)
|
|
(20,742
|
)
|
|
(17,692
|
)
|
|||
|
Proceeds from sales of Preferred Stock, net of expenses
|
21,158
|
|
|
78
|
|
|
75,763
|
|
|||
|
Loan proceeds
|
30,534
|
|
|
18,886
|
|
|
21,600
|
|
|||
|
Loan principal payments
|
(28,856
|
)
|
|
(18,227
|
)
|
|
(29,163
|
)
|
|||
|
Net financing cash flows used in discontinued operations
|
(214
|
)
|
|
(1,898
|
)
|
|
(854
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
6,161
|
|
|
(22,968
|
)
|
|
44,480
|
|
|||
|
INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
5,713
|
|
|
(2,229
|
)
|
|
(3,556
|
)
|
|||
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH , beginning of year
|
12,286
|
|
|
14,515
|
|
|
18,071
|
|
|||
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of year
|
$
|
17,999
|
|
|
$
|
12,286
|
|
|
$
|
14,515
|
|
|
Supplemental Disclosures:
|
|
|
|
|
|
||||||
|
Other Cash Transactions:
|
|
|
|
|
|
||||||
|
Cash paid for taxes
|
$
|
42
|
|
|
$
|
230
|
|
|
$
|
—
|
|
|
Cash paid for interest
|
$
|
17,574
|
|
|
$
|
13,936
|
|
|
$
|
11,015
|
|
|
Non-cash Transactions:
|
|
|
|
|
|
||||||
|
Debt incurred for acquisitions
|
$
|
58,867
|
|
|
$
|
—
|
|
|
$
|
134,398
|
|
|
Noncontrolling interests resulting from the issuance of common units
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
4,273
|
|
|
Conversion of Series B Preferred Stock to Common Stock
|
$
|
2
|
|
|
$
|
—
|
|
|
$
|
2
|
|
|
Conversion of common units to Common Stock
|
$
|
1,518
|
|
|
$
|
1,371
|
|
|
$
|
—
|
|
|
Conversion of senior convertible debt into Common Stock
|
$
|
—
|
|
|
$
|
31
|
|
|
$
|
1,600
|
|
|
Issuance of Common Stock for acquisition
|
$
|
1,130
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Accretion of Preferred Stock discounts
|
$
|
678
|
|
|
$
|
809
|
|
|
$
|
417
|
|
|
Note receivable in consideration of land
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,000
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Leases in place, net
|
$
|
21,785
|
|
|
$
|
25,118
|
|
|
Tenant relationships, net
|
3,764
|
|
|
6,804
|
|
||
|
Ground lease sandwich interest, net
|
2,488
|
|
|
—
|
|
||
|
Lease origination costs, net
|
1,261
|
|
|
1,077
|
|
||
|
Other
|
716
|
|
|
810
|
|
||
|
Deposits on acquisitions
|
—
|
|
|
547
|
|
||
|
Legal and marketing costs, net
|
59
|
|
|
76
|
|
||
|
Total Deferred Costs and Other Assets, net
|
$
|
30,073
|
|
|
$
|
34,432
|
|
|
For the Years Ended December 31,
|
Leases
In Place, net
|
|
Tenant
Relationships, net
|
|
Lease
Origination
Costs, net
|
|
Legal &
Marketing
Costs, net
|
|
Ground Lease Sandwich Interest, net
|
|
Total
|
||||||||||||
|
2019
|
$
|
6,391
|
|
|
$
|
1,567
|
|
|
$
|
233
|
|
|
$
|
14
|
|
|
$
|
274
|
|
|
$
|
8,479
|
|
|
2020
|
4,553
|
|
|
865
|
|
|
190
|
|
|
11
|
|
|
274
|
|
|
5,893
|
|
||||||
|
2021
|
2,850
|
|
|
453
|
|
|
175
|
|
|
9
|
|
|
274
|
|
|
3,761
|
|
||||||
|
2022
|
2,181
|
|
|
359
|
|
|
134
|
|
|
6
|
|
|
274
|
|
|
2,954
|
|
||||||
|
2023
|
1,696
|
|
|
232
|
|
|
116
|
|
|
6
|
|
|
274
|
|
|
2,324
|
|
||||||
|
Thereafter
|
4,114
|
|
|
288
|
|
|
413
|
|
|
13
|
|
|
1,118
|
|
|
5,946
|
|
||||||
|
|
$
|
21,785
|
|
|
$
|
3,764
|
|
|
$
|
1,261
|
|
|
$
|
59
|
|
|
$
|
2,488
|
|
|
$
|
29,357
|
|
|
|
Twelve Months Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
|
||||||
|
Minimum rent
|
$
|
50,698
|
|
|
$
|
43,957
|
|
|
$
|
32,876
|
|
|
Tenant reimbursements
|
12,595
|
|
|
11,032
|
|
|
8,649
|
|
|||
|
Lease termination fees
|
1,271
|
|
|
560
|
|
|
26
|
|
|||
|
Percentage rent
|
254
|
|
|
199
|
|
|
289
|
|
|||
|
Asset management fees
|
189
|
|
|
927
|
|
|
855
|
|
|||
|
Commissions
|
140
|
|
|
899
|
|
|
964
|
|
|||
|
Development income
|
—
|
|
|
537
|
|
|
244
|
|
|||
|
Other
|
562
|
|
|
424
|
|
|
257
|
|
|||
|
Total
|
$
|
65,709
|
|
|
$
|
58,535
|
|
|
$
|
44,160
|
|
|
|
December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Professional fees
|
$
|
2,844
|
|
|
$
|
1,780
|
|
|
$
|
1,683
|
|
|
Compensation and benefits
|
2,673
|
|
|
2,736
|
|
|
5,046
|
|
|||
|
Acquisition and development costs
|
300
|
|
|
1,101
|
|
|
2,018
|
|
|||
|
Corporate administration
|
1,272
|
|
|
1,156
|
|
|
1,111
|
|
|||
|
Capital related costs
|
576
|
|
|
663
|
|
|
514
|
|
|||
|
Travel
|
240
|
|
|
289
|
|
|
481
|
|
|||
|
Advertising
|
261
|
|
|
237
|
|
|
228
|
|
|||
|
Taxes and licenses
|
212
|
|
|
90
|
|
|
162
|
|
|||
|
|
8,378
|
|
|
8,052
|
|
|
11,243
|
|
|||
|
Less: Allocation of CG&A to Non-REIT management and leases services
|
(150
|
)
|
|
(688
|
)
|
|
(1,319
|
)
|
|||
|
Total
|
$
|
8,228
|
|
|
$
|
7,364
|
|
|
$
|
9,924
|
|
|
|
December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
Land and land improvements
|
$
|
98,846
|
|
|
$
|
91,108
|
|
|
Land held for development
|
—
|
|
|
2,305
|
|
||
|
Buildings and improvements
|
374,485
|
|
|
312,831
|
|
||
|
Investment properties at cost
|
473,331
|
|
|
406,244
|
|
||
|
Less accumulated depreciation
|
(40,189
|
)
|
|
(31,045
|
)
|
||
|
Investment properties, net
|
$
|
433,142
|
|
|
$
|
375,199
|
|
|
Purchase price allocation of assets acquired:
|
|
|||||
|
|
Investment property (a)
|
$
|
75,123
|
|
||
|
|
Lease intangibles and other assets (b)
|
10,718
|
|
|||
|
|
Above market leases (d)
|
2,019
|
|
|||
|
|
Restricted cash (c)
|
2,500
|
|
|||
|
|
Below market leases (d)
|
(4,710
|
)
|
|||
|
|
Net purchase price allocation of assets acquired:
|
$
|
85,650
|
|
||
|
|
|
|
|
|
||
|
Purchase consideration:
|
|
|
||||
|
|
Consideration paid with cash
|
$
|
23,153
|
|
||
|
|
Consideration paid with restricted cash (c)
|
2,500
|
|
|||
|
|
Consideration paid with assumption of debt (e)
|
58,867
|
|
|||
|
|
Consideration paid with common stock
|
1,130
|
|
|||
|
|
|
|
|
|
||
|
|
Total consideration (f)
|
$
|
85,650
|
|
||
|
a.
|
Represents the purchase price allocation of the net investment properties acquired which includes land, buildings, site improvements and tenant improvements. The purchase price allocation was determined using following approaches:
|
|
i.
|
the market approach valuation methodology for land by considering similar transactions in the markets;
|
|
ii.
|
a combination of the cost approach and income approach valuation methodologies for buildings, including replacement cost evaluations, “go dark” analyses and residual calculations incorporating the land values; and
|
|
iii.
|
the cost approach valuation methodology for site and tenant improvements, including replacement costs and prevailing quoted market rates.
|
|
b.
|
Represents the purchase price allocation of lease intangibles and other assets. Lease intangibles includes in place leases and ground lease sandwich interests associated with replacing existing leases. The income approach was used to determine the allocation of these intangible assets which included estimated market rates and expenses.
|
|
c.
|
Represents the purchase price allocation of deleveraging reserve (the “Deleveraging Reserve”) released upon the maturity or earlier payment in full of the loan or until the reduction of the principal balance of the loan to
$50,000,000
.
|
|
d.
|
Represents the purchase price allocation of above/below market leases. The income approach was used to determine the allocation of above/below market leases using market rental rates for similar properties.
|
|
e.
|
Assumption of
$53.71 million
of debt at a rate of
4.49%
, maturing July 2023 with monthly principal and interest payments of
$333,159
and assumption of
$5.16 million
of debt at a rate of
4.95%
, maturing January 2026 with monthly principal and interest payments of
$29,964
.
|
|
f.
|
Represents the components of purchase consideration paid.
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
|
|
|
|
||||
|
Investment properties, net
|
|
$
|
4,912
|
|
|
$
|
—
|
|
|
Rents and other tenant receivables, net
|
|
72
|
|
|
—
|
|
||
|
Above market lease, net
|
|
420
|
|
|
—
|
|
||
|
Deferred costs and other assets, net
|
|
228
|
|
|
—
|
|
||
|
Total assets held for sale, excluding discontinued operations
|
$
|
5,632
|
|
|
$
|
—
|
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
|
|
|
|
||||
|
Loans payable
|
|
$
|
3,818
|
|
|
$
|
—
|
|
|
Accounts payable
|
|
240
|
|
|
—
|
|
||
|
Total liabilities associated with assets held for sale, excluding discontinued operations
|
$
|
4,058
|
|
|
$
|
—
|
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
|
|
|
|
||||
|
Investment properties, net
|
|
$
|
3,350
|
|
|
$
|
9,135
|
|
|
Total assets held for sale, discontinued operations
|
|
$
|
3,350
|
|
|
$
|
9,135
|
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
|
|
|
|
||||
|
Loans payable
|
|
$
|
533
|
|
|
$
|
747
|
|
|
Accounts payable
|
|
41
|
|
|
45
|
|
||
|
Total liabilities associated with assets held for sale, discontinued operations
|
$
|
574
|
|
|
$
|
792
|
|
|
|
|
|
Property
|
|
Contract Price
|
|
Gain/(Loss)
|
|
Net Proceeds
|
||||||
|
|
|
|
|
(in thousands)
|
||||||||||
|
October 22, 2018
|
|
Monarch Bank Building
|
|
$
|
1,750
|
|
|
$
|
151
|
|
|
$
|
299
|
|
|
September 27, 2018
|
|
Shoppes at Eagle Harbor
|
|
5,705
|
|
|
1,270
|
|
|
2,071
|
|
|||
|
June 19, 2018
|
|
Laskin Road Land Parcel (1.5 acres)
|
|
2,858
|
|
|
903
|
|
|
2,747
|
|
|||
|
January 12, 2018
|
|
Chipotle Ground Lease at Conyers Crossing
|
|
1,270
|
|
|
1,042
|
|
|
1,160
|
|
|||
|
June 27, 2017
|
|
Carolina Place Land Parcel (2.14 acres)
|
|
250
|
|
|
(12
|
)
|
|
238
|
|
|||
|
June 26, 2017
|
|
Steak n' Shake outparcel at Rivergate (1.06 acres)
|
|
2,250
|
|
|
1,033
|
|
|
2,178
|
|
|||
|
February 28, 2017
|
|
Ruby Tuesday's and Outback at Pierpont
|
|
2,285
|
|
|
1,502
|
|
|
1,871
|
|
|||
|
June 29, 2016
|
|
Starbucks/Verizon
|
|
2,128
|
|
|
688
|
|
|
1,385
|
|
|||
|
|
|
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
|
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Revenues
|
|
|
|
|
|
$
|
—
|
|
|
$
|
26
|
|
|
$
|
284
|
|
|
Expenses
|
|
|
|
|
|
—
|
|
|
1
|
|
|
79
|
|
|||
|
Impairment of land
|
|
3,938
|
|
|
—
|
|
|
—
|
|
|||||||
|
Operating (loss) income
|
|
|
|
|
|
(3,938
|
)
|
|
25
|
|
|
205
|
|
|||
|
Interest expense
|
|
|
|
|
|
—
|
|
|
9
|
|
|
69
|
|
|||
|
(Loss) income from discontinued operations before gain on disposals
|
|
(3,938
|
)
|
|
16
|
|
|
136
|
|
|||||||
|
Gain on disposal of properties
|
|
|
|
|
|
903
|
|
|
1,502
|
|
|
688
|
|
|||
|
(Loss) income from discontinued operations
|
|
$
|
(3,035
|
)
|
|
$
|
1,518
|
|
|
$
|
824
|
|
||||
|
Property/Description
|
|
Monthly Payment
|
|
Interest
Rate
|
|
Maturity
|
|
December 31, 2018
|
|
December 31, 2017
|
|||||||
|
Harbor Pointe
(1)
|
|
$
|
11,024
|
|
|
5.85
|
%
|
|
December 2018
|
|
$
|
460
|
|
|
$
|
553
|
|
|
Perimeter Square
|
|
Interest only
|
|
|
5.50
|
%
|
|
December 2018
|
|
6,250
|
|
|
5,382
|
|
|||
|
Perimeter Square construction loan
|
|
Interest only
|
|
|
6.00
|
%
|
|
December 2018
|
|
247
|
|
|
—
|
|
|||
|
KeyBank Line of Credit
|
|
Interest only
|
|
|
Libor + 250 basis points
|
|
|
February 2019
|
|
3,830
|
|
|
15,532
|
|
|||
|
Revere Term Loan
|
|
$
|
109,658
|
|
|
10.00
|
%
|
|
February 2019
|
|
1,059
|
|
|
6,808
|
|
||
|
Monarch Bank Building
|
|
$
|
7,340
|
|
|
4.85
|
%
|
|
June 2019
|
|
—
|
|
|
1,266
|
|
||
|
Senior convertible notes
|
|
$
|
234,199
|
|
|
9.00
|
%
|
|
June 2019
|
|
1,369
|
|
|
1,369
|
|
||
|
DF I-Moyock
(1)
|
|
$
|
10,665
|
|
|
5.00
|
%
|
|
July 2019
|
|
73
|
|
|
194
|
|
||
|
Rivergate
|
|
$
|
144,823
|
|
|
Libor + 295 basis points
|
|
|
December 2019
|
|
22,117
|
|
|
22,689
|
|
||
|
KeyBank Line of Credit
|
|
Interest only
|
|
|
Libor + 250 basis points
|
|
|
December 2019
|
|
48,272
|
|
|
52,500
|
|
|||
|
LaGrange Marketplace
|
|
$
|
15,065
|
|
|
Libor + 375 basis points
|
|
|
March 2020
|
|
—
|
|
|
2,317
|
|
||
|
Folly Road
|
|
$
|
32,827
|
|
|
4.00
|
%
|
|
March 2020
|
|
6,073
|
|
|
6,181
|
|
||
|
Columbia Fire Station construction loan
|
|
$
|
25,452
|
|
|
4.00
|
%
|
|
May 2020
|
|
4,189
|
|
|
3,421
|
|
||
|
Shoppes at TJ Maxx
|
|
$
|
33,880
|
|
|
3.88
|
%
|
|
May 2020
|
|
5,539
|
|
|
5,727
|
|
||
|
First National Bank Line of Credit
|
|
Interest only
|
|
|
Libor + 300 basis points
|
|
|
September 2020
|
|
2,938
|
|
|
3,000
|
|
|||
|
Lumber River
|
|
$
|
10,723
|
|
|
Libor + 350 basis points
|
|
|
October 2020
|
|
1,448
|
|
|
1,500
|
|
||
|
JANAF Bravo
|
|
Interest only
|
|
|
4.65
|
%
|
|
January 2021
|
|
6,500
|
|
|
—
|
|
|||
|
Walnut Hill Plaza
|
|
$
|
26,850
|
|
|
5.50
|
%
|
|
September 2022
|
|
3,868
|
|
|
3,903
|
|
||
|
Riversedge North
|
|
$
|
11,436
|
|
|
5.77
|
%
|
|
December 2023
|
|
1,800
|
|
|
863
|
|
||
|
Twin City Commons
|
|
$
|
17,827
|
|
|
4.86
|
%
|
|
January 2023
|
|
3,048
|
|
|
3,111
|
|
||
|
Shoppes at Eagle Harbor
|
|
$
|
26,528
|
|
|
5.10
|
%
|
|
March 2023
|
|
—
|
|
|
3,341
|
|
||
|
New Market
|
|
$
|
48,747
|
|
|
5.65
|
%
|
|
June 2023
|
|
6,907
|
|
|
—
|
|
||
|
Benefit Street Note
(3)
|
|
$
|
53,185
|
|
|
5.71
|
%
|
|
June 2023
|
|
7,567
|
|
|
—
|
|
||
|
Deutsche Bank Note
(2)
|
|
$
|
33,340
|
|
|
5.71
|
%
|
|
July 2023
|
|
5,713
|
|
|
—
|
|
||
|
JANAF
|
|
$
|
333,159
|
|
|
4.49
|
%
|
|
July 2023
|
|
52,253
|
|
|
—
|
|
||
|
Tampa Festival
|
|
$
|
50,797
|
|
|
5.56
|
%
|
|
September 2023
|
|
8,227
|
|
|
8,368
|
|
||
|
Forrest Gallery
|
|
$
|
50,973
|
|
|
5.40
|
%
|
|
September 2023
|
|
8,529
|
|
|
8,669
|
|
||
|
South Carolina Food Lions Note
|
|
$
|
68,320
|
|
|
5.25
|
%
|
|
January 2024
|
|
11,867
|
|
|
12,050
|
|
||
|
Cypress Shopping Center
|
|
$
|
34,360
|
|
|
4.70
|
%
|
|
July 2024
|
|
6,379
|
|
|
6,485
|
|
||
|
Port Crossing
|
|
$
|
34,788
|
|
|
4.84
|
%
|
|
August 2024
|
|
6,150
|
|
|
6,263
|
|
||
|
Freeway Junction
|
|
$
|
41,798
|
|
|
4.60
|
%
|
|
September 2024
|
|
7,863
|
|
|
7,994
|
|
||
|
Harrodsburg Marketplace
|
|
$
|
19,112
|
|
|
4.55
|
%
|
|
September 2024
|
|
3,486
|
|
|
3,553
|
|
||
|
Graystone Crossing
(1)
|
|
$
|
20,386
|
|
|
4.55
|
%
|
|
October 2024
|
|
3,863
|
|
|
3,928
|
|
||
|
Bryan Station
|
|
$
|
23,489
|
|
|
4.52
|
%
|
|
November 2024
|
|
4,472
|
|
|
4,547
|
|
||
|
Crockett Square
|
|
Interest only
|
|
|
4.47
|
%
|
|
December 2024
|
|
6,338
|
|
|
6,338
|
|
|||
|
Pierpont Centre
|
|
Interest only
|
|
|
4.15
|
%
|
|
February 2025
|
|
8,113
|
|
|
8,113
|
|
|||
|
Alex City Marketplace
|
|
Interest only
|
|
|
3.95
|
%
|
|
April 2025
|
|
5,750
|
|
|
5,750
|
|
|||
|
Butler Square
|
|
Interest only
|
|
|
3.90
|
%
|
|
May 2025
|
|
5,640
|
|
|
5,640
|
|
|||
|
Brook Run Shopping Center
|
|
Interest only
|
|
|
4.08
|
%
|
|
June 2025
|
|
10,950
|
|
|
10,950
|
|
|||
|
Beaver Ruin Village I and II
|
|
Interest only
|
|
|
4.73
|
%
|
|
July 2025
|
|
9,400
|
|
|
9,400
|
|
|||
|
Sunshine Shopping Plaza
|
|
Interest only
|
|
|
4.57
|
%
|
|
August 2025
|
|
5,900
|
|
|
5,900
|
|
|||
|
Barnett Portfolio
|
|
Interest only
|
|
|
4.30
|
%
|
|
September 2025
|
|
8,770
|
|
|
8,770
|
|
|||
|
Fort Howard Shopping Center
|
|
Interest only
|
|
|
4.57
|
%
|
|
October 2025
|
|
7,100
|
|
|
7,100
|
|
|||
|
Conyers Crossing
|
|
Interest only
|
|
|
4.67
|
%
|
|
October 2025
|
|
5,960
|
|
|
5,960
|
|
|||
|
Grove Park Shopping Center
|
|
Interest only
|
|
|
4.52
|
%
|
|
October 2025
|
|
3,800
|
|
|
3,800
|
|
|||
|
Parkway Plaza
|
|
Interest only
|
|
|
4.57
|
%
|
|
October 2025
|
|
3,500
|
|
|
3,500
|
|
|||
|
Winslow Plaza
|
|
Interest only
|
|
|
4.82
|
%
|
|
December 2025
|
|
4,620
|
|
|
4,620
|
|
|||
|
JANAF BJ's
|
|
$
|
29,964
|
|
|
4.95
|
%
|
|
January 2026
|
|
5,065
|
|
|
—
|
|
||
|
Chesapeake Square
|
|
$
|
23,857
|
|
|
4.70
|
%
|
|
August 2026
|
|
4,434
|
|
|
4,507
|
|
||
|
Berkley/Sangaree/Tri-County
|
|
Interest only
|
|
|
4.78
|
%
|
|
December 2026
|
|
9,400
|
|
|
9,400
|
|
|||
|
Riverbridge
|
|
Interest only
|
|
|
4.48
|
%
|
|
December 2026
|
|
4,000
|
|
|
4,000
|
|
|||
|
Franklin
|
|
Interest only
|
|
|
4.93
|
%
|
|
January 2027
|
|
8,516
|
|
|
8,516
|
|
|||
|
Total Principal Balance
(1)
|
|
|
|
|
|
|
|
369,612
|
|
|
313,778
|
|
|||||
|
Unamortized debt issuance cost
(1)
|
|
|
|
|
|
|
|
(5,144
|
)
|
|
(5,656
|
)
|
|||||
|
Total Loans Payable, including Assets Held for Sale
|
|
|
|
|
|
|
|
364,468
|
|
|
308,122
|
|
|||||
|
Less loans payable on assets held for sale, net loan amortization costs
|
|
|
|
|
4,351
|
|
|
747
|
|
||||||||
|
Total Loans Payable, net
|
|
|
|
|
|
|
|
$
|
360,117
|
|
|
$
|
307,375
|
|
|||
|
|
For the Years Ended December 31,
|
||
|
2019
|
$
|
88,036
|
|
|
2020
|
23,806
|
|
|
|
2021
|
10,628
|
|
|
|
2022
|
8,152
|
|
|
|
2023
|
84,982
|
|
|
|
Thereafter
|
154,008
|
|
|
|
Total principal repayments and debt maturities
|
$
|
369,612
|
|
|
•
|
suspension of 2018 fourth quarter and 2019 first quarter dividend payments on Series A Preferred, Series B Preferred and Series D Preferred;
|
|
•
|
available cash and cash equivalents;
|
|
•
|
cash flows from operating activities;
|
|
•
|
refinancing of maturing debt; and
|
|
•
|
intended sale of
six
undeveloped land parcels and sale of additional properties, if necessary.
|
|
|
For the Years Ended December 31,
|
||
|
2019
|
$
|
46,186
|
|
|
2020
|
38,758
|
|
|
|
2021
|
30,541
|
|
|
|
2022
|
24,218
|
|
|
|
2023
|
18,715
|
|
|
|
Thereafter
|
47,141
|
|
|
|
Total minimum rents
|
$
|
205,559
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||
|
|
Outstanding shares
|
|
Potential Dilutive Shares
|
|
Outstanding shares
|
|
Potential Dilutive Shares
|
|
Outstanding shares
|
|
Potential Dilutive Shares
|
||||||
|
|
|
|
|
|
|
||||||||||||
|
Common units
|
235,032
|
|
|
235,032
|
|
|
635,018
|
|
|
635,018
|
|
|
761,954
|
|
|
506,911
|
|
|
Series B Preferred Stock
|
1,875,748
|
|
|
1,172,343
|
|
|
1,875,848
|
|
|
1,172,405
|
|
|
1,871,244
|
|
|
1,169,528
|
|
|
Series D Preferred Stock
|
3,600,636
|
|
|
5,307,541
|
|
|
2,237,000
|
|
|
3,297,465
|
|
|
2,237,000
|
|
|
3,297,465
|
|
|
Warrants to purchase Common Stock
|
|
|
276,746
|
|
|
|
|
329,378
|
|
|
|
|
329,378
|
|
|||
|
Senior Convertible Notes
|
|
|
|
|
|
|
|
|
|
|
2,509
|
|
|
2,509
|
|
||
|
|
|
Years Ended December 31,
|
||||||||||
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Common unit and common shareholders
|
|
$
|
—
|
|
|
$
|
13,477
|
|
|
$
|
15,328
|
|
|
Preferred shareholders
|
|
9,790
|
|
|
9,969
|
|
|
4,713
|
|
|||
|
Total
|
|
$
|
9,790
|
|
|
$
|
23,446
|
|
|
$
|
20,041
|
|
|
|
Years Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
|
|
|
|
|
|
||||||
|
Dividends declared per common share
|
$
|
—
|
|
|
$
|
1.44
|
|
|
$
|
1.68
|
|
|
Dividends declared per Series A Preferred share
|
$
|
67.50
|
|
|
$
|
90.00
|
|
|
$
|
90.00
|
|
|
Dividends declared per Series B Preferred share
|
$
|
1.69
|
|
|
$
|
2.25
|
|
|
$
|
2.25
|
|
|
Dividends declared per Series D Preferred share
|
$
|
1.64
|
|
|
$
|
2.19
|
|
|
$
|
0.61
|
|
|
For the Years Ended December 31,
|
|
Shares Issued
|
|
Market Value
|
|||
|
|
|
|
|
(in thousands)
|
|||
|
2018
|
|
—
|
|
|
$
|
—
|
|
|
2017
|
|
11,464
|
|
|
155
|
|
|
|
2016
|
|
42,070
|
|
|
519
|
|
|
|
For the Years Ended December 31,
|
|
Shares Issued
|
|
Market Value
|
|||
|
|
|
|
|
(in thousands)
|
|||
|
2018
|
|
206,358
|
|
|
$
|
1,057
|
|
|
2017
|
|
99,527
|
|
|
1,261
|
|
|
|
2016
|
|
4,601
|
|
|
60
|
|
|
|
|
For the Years Ended December 31,
|
|
Expiration Year
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
|
||||||
|
Amscot
|
$
|
18
|
|
|
$
|
18
|
|
|
$
|
18
|
|
|
2045
|
|
Beaver Ruin Village
|
46
|
|
|
46
|
|
|
46
|
|
|
2054
|
|||
|
Beaver Ruin Village II
|
19
|
|
|
19
|
|
|
18
|
|
|
2056
|
|||
|
Leased office space Charleston, SC
|
100
|
|
|
100
|
|
|
92
|
|
|
2019
|
|||
|
Moncks Corner
|
121
|
|
|
121
|
|
|
87
|
|
|
2040
|
|||
|
Devine Street
|
250
|
|
|
251
|
|
|
180
|
|
|
2035
|
|||
|
JANAF
|
258
|
|
|
—
|
|
|
—
|
|
|
2069
|
|||
|
Total Ground Leases
|
$
|
812
|
|
|
$
|
555
|
|
|
$
|
441
|
|
|
|
|
|
For the Years Ended December 31,
|
||
|
2019
|
$
|
644
|
|
|
2020
|
583
|
|
|
|
2021
|
635
|
|
|
|
2022
|
638
|
|
|
|
2023
|
640
|
|
|
|
Thereafter
|
16,063
|
|
|
|
Total minimum lease payments
|
$
|
19,203
|
|
|
|
December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
|
Amounts paid to affiliates
|
$
|
15
|
|
|
$
|
48
|
|
|
$
|
125
|
|
|
Amounts received from affiliates
|
$
|
116
|
|
|
$
|
2,517
|
|
|
$
|
1,347
|
|
|
Amounts due from affiliates
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,456
|
|
|
Notes receivable
|
$
|
5,000
|
|
|
$
|
6,739
|
|
|
$
|
12,000
|
|
|
|
For the Years Ended December 31,
|
||||||
|
Sea Turtle Development
|
2018
|
|
2017
|
||||
|
Accrued interest on note receivable - due at maturity
|
$
|
895
|
|
|
$
|
895
|
|
|
Accrued interest on note receivable - currently due
|
443
|
|
|
443
|
|
||
|
Leasing Commissions
|
107
|
|
|
190
|
|
||
|
Development fees
|
182
|
|
|
182
|
|
||
|
Other
|
18
|
|
|
18
|
|
||
|
Other non-REIT Properties
|
557
|
|
|
636
|
|
||
|
|
$
|
2,202
|
|
|
$
|
2,364
|
|
|
Description
|
Balance at
Beginning
of Year
|
|
Charged to
Costs and
Expense
|
|
Deductions
from
Reserves
|
|
Balance at
End of
Year
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
Allowance for doubtful accounts:
|
|
|
|
|
|
|
|
||||||||
|
Year Ended December 31, 2018
|
$
|
3,069
|
|
|
$
|
434
|
|
|
$
|
(32
|
)
|
|
$
|
3,471
|
|
|
Year Ended December 31, 2017
|
691
|
|
|
2,821
|
|
|
(443
|
)
|
|
3,069
|
|
||||
|
|
Initial Cost
|
|
Costs Capitalized
Subsequent
to Acquisition
|
|
Gross Amount at which Carried
at End of Period
|
||||||||||||||||||||||
|
Property Name
|
Land
|
|
Building and
Improvements
|
|
Improvements
(net)
|
|
Carrying
Costs
|
|
Land
|
|
Building and
Improvements
|
|
Total
|
||||||||||||||
|
(in thousands)
|
|||||||||||||||||||||||||||
|
Amscot Building
|
$
|
—
|
|
|
$
|
462
|
|
|
$
|
31
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
493
|
|
|
$
|
493
|
|
|
Lumber River Village
|
800
|
|
|
4,487
|
|
|
151
|
|
|
—
|
|
|
942
|
|
|
4,496
|
|
|
5,438
|
|
|||||||
|
Perimeter Square
|
1,566
|
|
|
5,081
|
|
|
1,950
|
|
|
—
|
|
|
1,705
|
|
|
6,892
|
|
|
8,597
|
|
|||||||
|
Riversedge North
|
910
|
|
|
2,208
|
|
|
721
|
|
|
—
|
|
|
910
|
|
|
2,929
|
|
|
3,839
|
|
|||||||
|
Surrey Plaza
|
381
|
|
|
1,857
|
|
|
—
|
|
|
—
|
|
|
381
|
|
|
1,857
|
|
|
2,238
|
|
|||||||
|
The Shoppes at TJ Maxx
|
2,115
|
|
|
6,719
|
|
|
644
|
|
|
—
|
|
|
2,115
|
|
|
7,363
|
|
|
9,478
|
|
|||||||
|
Twin City Commons
|
800
|
|
|
3,041
|
|
|
24
|
|
|
—
|
|
|
800
|
|
|
3,065
|
|
|
3,865
|
|
|||||||
|
Walnut Hill Plaza
|
734
|
|
|
2,414
|
|
|
1,324
|
|
|
—
|
|
|
734
|
|
|
3,738
|
|
|
4,472
|
|
|||||||
|
Tampa Festival
|
4,653
|
|
|
6,691
|
|
|
407
|
|
|
—
|
|
|
4,695
|
|
|
7,056
|
|
|
11,751
|
|
|||||||
|
Forrest Gallery
|
3,015
|
|
|
7,455
|
|
|
884
|
|
|
—
|
|
|
3,015
|
|
|
8,339
|
|
|
11,354
|
|
|||||||
|
Jenks Plaza
|
498
|
|
|
918
|
|
|
227
|
|
|
—
|
|
|
498
|
|
|
1,145
|
|
|
1,643
|
|
|||||||
|
Winslow Plaza
|
1,325
|
|
|
3,684
|
|
|
205
|
|
|
—
|
|
|
1,370
|
|
|
3,844
|
|
|
5,214
|
|
|||||||
|
Clover Plaza
|
356
|
|
|
1,197
|
|
|
26
|
|
|
—
|
|
|
356
|
|
|
1,223
|
|
|
1,579
|
|
|||||||
|
St. George Plaza
|
706
|
|
|
1,264
|
|
|
46
|
|
|
—
|
|
|
752
|
|
|
1,264
|
|
|
2,016
|
|
|||||||
|
South Square
|
353
|
|
|
1,911
|
|
|
10
|
|
|
—
|
|
|
353
|
|
|
1,921
|
|
|
2,274
|
|
|||||||
|
Westland Square
|
887
|
|
|
1,710
|
|
|
55
|
|
|
—
|
|
|
901
|
|
|
1,751
|
|
|
2,652
|
|
|||||||
|
Waterway Plaza
|
1,280
|
|
|
1,248
|
|
|
136
|
|
|
—
|
|
|
1,280
|
|
|
1,384
|
|
|
2,664
|
|
|||||||
|
Cypress Shopping Center
|
2,064
|
|
|
4,579
|
|
|
251
|
|
|
—
|
|
|
2,064
|
|
|
4,830
|
|
|
6,894
|
|
|||||||
|
Harrodsburg Marketplace
|
1,431
|
|
|
2,485
|
|
|
78
|
|
|
—
|
|
|
1,509
|
|
|
2,485
|
|
|
3,994
|
|
|||||||
|
Port Crossing Shopping Center
|
792
|
|
|
6,921
|
|
|
102
|
|
|
—
|
|
|
792
|
|
|
7,023
|
|
|
7,815
|
|
|||||||
|
LaGrange Marketplace
|
390
|
|
|
2,648
|
|
|
285
|
|
|
—
|
|
|
430
|
|
|
2,893
|
|
|
3,323
|
|
|||||||
|
DF I-Courtland
(1)
|
196
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
196
|
|
|
—
|
|
|
196
|
|
|||||||
|
Edenton Commons
(1)
|
746
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
746
|
|
|
—
|
|
|
746
|
|
|||||||
|
DF I-Moyock
(1)
|
179
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
179
|
|
|
—
|
|
|
179
|
|
|||||||
|
Freeway Junction
|
1,521
|
|
|
6,755
|
|
|
8
|
|
|
—
|
|
|
1,521
|
|
|
6,763
|
|
|
8,284
|
|
|||||||
|
Graystone Crossing
|
922
|
|
|
2,856
|
|
|
—
|
|
|
—
|
|
|
922
|
|
|
2,856
|
|
|
3,778
|
|
|||||||
|
Bryan Station
|
1,658
|
|
|
2,756
|
|
|
57
|
|
|
—
|
|
|
1,658
|
|
|
2,813
|
|
|
4,471
|
|
|||||||
|
Crockett Square
|
1,546
|
|
|
6,834
|
|
|
183
|
|
|
—
|
|
|
1,565
|
|
|
6,998
|
|
|
8,563
|
|
|||||||
|
Harbor Pointe
(1)
|
1,538
|
|
|
—
|
|
|
134
|
|
|
—
|
|
|
1,665
|
|
|
7
|
|
|
1,672
|
|
|||||||
|
DF I-Berkley
|
250
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
250
|
|
|
—
|
|
|
250
|
|
|||||||
|
Pierpont Centre
|
484
|
|
|
9,221
|
|
|
30
|
|
|
—
|
|
|
504
|
|
|
9,231
|
|
|
9,735
|
|
|||||||
|
Brook Run Properties
|
300
|
|
|
—
|
|
|
8
|
|
|
—
|
|
|
300
|
|
|
8
|
|
|
308
|
|
|||||||
|
Alex City Marketplace
|
454
|
|
|
7,837
|
|
|
1,488
|
|
|
—
|
|
|
577
|
|
|
9,202
|
|
|
9,779
|
|
|||||||
|
Butler Square
|
1,024
|
|
|
6,401
|
|
|
192
|
|
|
—
|
|
|
1,024
|
|
|
6,593
|
|
|
7,617
|
|
|||||||
|
Brook Run Shopping Center
|
2,209
|
|
|
12,919
|
|
|
520
|
|
|
—
|
|
|
2,256
|
|
|
13,392
|
|
|
15,648
|
|
|||||||
|
Beaver Ruin Village
|
2,604
|
|
|
8,284
|
|
|
19
|
|
|
—
|
|
|
2,604
|
|
|
8,303
|
|
|
10,907
|
|
|||||||
|
Beaver Ruin Village II
|
1,153
|
|
|
2,809
|
|
|
5
|
|
|
—
|
|
|
1,153
|
|
|
2,814
|
|
|
3,967
|
|
|||||||
|
|
Initial Cost
|
|
Costs Capitalized
Subsequent
to Acquisition
|
|
Gross Amount at which Carried
at End of Period
|
||||||||||||||||||||||
|
Property Name
|
Land
|
|
Building and
Improvements
|
|
Improvements
(net)
|
|
Carrying
Costs
|
|
Land
|
|
Building and
Improvements
|
|
Total
|
||||||||||||||
|
Columbia Fire Station
|
$
|
1,706
|
|
|
$
|
599
|
|
|
$
|
4,780
|
|
|
$
|
—
|
|
|
$
|
1,706
|
|
|
$
|
5,379
|
|
|
$
|
7,085
|
|
|
Chesapeake Square
|
895
|
|
|
4,112
|
|
|
900
|
|
|
—
|
|
|
1,232
|
|
|
4,675
|
|
|
5,907
|
|
|||||||
|
Sunshine Plaza
|
1,183
|
|
|
6,368
|
|
|
131
|
|
|
—
|
|
|
1,183
|
|
|
6,499
|
|
|
7,682
|
|
|||||||
|
Barnett Portfolio
|
3,107
|
|
|
8,912
|
|
|
141
|
|
|
—
|
|
|
3,193
|
|
|
8,967
|
|
|
12,160
|
|
|||||||
|
Grove Park
|
722
|
|
|
4,590
|
|
|
3
|
|
|
—
|
|
|
722
|
|
|
4,593
|
|
|
5,315
|
|
|||||||
|
Parkway Plaza
|
772
|
|
|
4,230
|
|
|
47
|
|
|
—
|
|
|
778
|
|
|
4,271
|
|
|
5,049
|
|
|||||||
|
Fort Howard Square
|
1,890
|
|
|
7,350
|
|
|
246
|
|
|
—
|
|
|
1,928
|
|
|
7,558
|
|
|
9,486
|
|
|||||||
|
Conyers Crossing
|
2,034
|
|
|
6,820
|
|
|
—
|
|
|
—
|
|
|
2,034
|
|
|
6,820
|
|
|
8,854
|
|
|||||||
|
LBP Vauxhall
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|||||||
|
Darien Shopping Center
|
188
|
|
|
1,054
|
|
|
—
|
|
|
—
|
|
|
188
|
|
|
1,054
|
|
|
1,242
|
|
|||||||
|
Devine Street
|
365
|
|
|
1,941
|
|
|
—
|
|
|
—
|
|
|
365
|
|
|
1,941
|
|
|
2,306
|
|
|||||||
|
Folly Road
|
5,992
|
|
|
4,527
|
|
|
—
|
|
|
—
|
|
|
5,992
|
|
|
4,527
|
|
|
10,519
|
|
|||||||
|
Georgetown
|
742
|
|
|
1,917
|
|
|
93
|
|
|
—
|
|
|
742
|
|
|
2,010
|
|
|
2,752
|
|
|||||||
|
Ladson Crossing
|
2,981
|
|
|
3,920
|
|
|
21
|
|
|
—
|
|
|
2,981
|
|
|
3,941
|
|
|
6,922
|
|
|||||||
|
Lake Greenwood Crossing
|
550
|
|
|
2,499
|
|
|
18
|
|
|
—
|
|
|
550
|
|
|
2,517
|
|
|
3,067
|
|
|||||||
|
Lake Murray
|
447
|
|
|
1,537
|
|
|
—
|
|
|
—
|
|
|
447
|
|
|
1,537
|
|
|
1,984
|
|
|||||||
|
Litchfield I
|
568
|
|
|
929
|
|
|
—
|
|
|
—
|
|
|
568
|
|
|
929
|
|
|
1,497
|
|
|||||||
|
Litchfield II
|
568
|
|
|
936
|
|
|
—
|
|
|
—
|
|
|
568
|
|
|
936
|
|
|
1,504
|
|
|||||||
|
Litchfield Market Village
|
2,970
|
|
|
4,716
|
|
|
29
|
|
|
—
|
|
|
2,970
|
|
|
4,745
|
|
|
7,715
|
|
|||||||
|
Moncks Corner
|
—
|
|
|
1,109
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,109
|
|
|
1,109
|
|
|||||||
|
Ridgeland
|
203
|
|
|
376
|
|
|
—
|
|
|
—
|
|
|
203
|
|
|
376
|
|
|
579
|
|
|||||||
|
Shoppes at Myrtle Park
|
3,182
|
|
|
5,360
|
|
|
816
|
|
|
—
|
|
|
3,182
|
|
|
6,176
|
|
|
9,358
|
|
|||||||
|
South Lake
|
804
|
|
|
2,025
|
|
|
(37
|
)
|
|
—
|
|
|
804
|
|
|
1,988
|
|
|
2,792
|
|
|||||||
|
South Park
|
943
|
|
|
2,967
|
|
|
(21
|
)
|
|
—
|
|
|
943
|
|
|
2,946
|
|
|
3,889
|
|
|||||||
|
St. Matthews
|
338
|
|
|
1,941
|
|
|
(9
|
)
|
|
—
|
|
|
338
|
|
|
1,932
|
|
|
2,270
|
|
|||||||
|
Berkley
|
1,005
|
|
|
2,865
|
|
|
(62
|
)
|
|
—
|
|
|
1,005
|
|
|
2,803
|
|
|
3,808
|
|
|||||||
|
Sangaree
|
2,302
|
|
|
2,922
|
|
|
236
|
|
|
—
|
|
|
2,503
|
|
|
2,957
|
|
|
5,460
|
|
|||||||
|
Tri-County
|
411
|
|
|
3,421
|
|
|
139
|
|
|
—
|
|
|
552
|
|
|
3,419
|
|
|
3,971
|
|
|||||||
|
Riverbridge
|
774
|
|
|
5,384
|
|
|
—
|
|
|
—
|
|
|
774
|
|
|
5,384
|
|
|
6,158
|
|
|||||||
|
Laburnum Square
|
3,736
|
|
|
5,928
|
|
|
115
|
|
|
—
|
|
|
3,736
|
|
|
6,043
|
|
|
9,779
|
|
|||||||
|
Franklin Village
|
2,608
|
|
|
9,426
|
|
|
—
|
|
|
—
|
|
|
2,608
|
|
|
9,426
|
|
|
12,034
|
|
|||||||
|
Village at Martinsville
|
5,208
|
|
|
12,879
|
|
|
—
|
|
|
—
|
|
|
5,208
|
|
|
12,879
|
|
|
18,087
|
|
|||||||
|
New Market Crossing
|
993
|
|
|
5,216
|
|
|
363
|
|
|
—
|
|
|
1,042
|
|
|
5,530
|
|
|
6,572
|
|
|||||||
|
Rivergate Shopping Center
|
1,570
|
|
|
30,694
|
|
|
89
|
|
|
—
|
|
|
1,570
|
|
|
30,783
|
|
|
32,353
|
|
|||||||
|
JANAF
|
8,267
|
|
|
66,856
|
|
|
21
|
|
|
—
|
|
|
8,267
|
|
|
66,877
|
|
|
75,144
|
|
|||||||
|
Totals
|
$
|
101,864
|
|
|
$
|
361,978
|
|
|
$
|
18,261
|
|
|
$
|
—
|
|
|
$
|
103,604
|
|
|
$
|
378,499
|
|
|
$
|
482,103
|
|
|
Property Name
|
Encumbrances
|
|
|
Accumulated
Depreciation
|
|
Date of
Construction
|
|
Date
Acquired
|
|
Depreciation
Life
|
|||||
|
|
(in thousands)
|
|
|
|
|
|
|
||||||||
|
Amscot Building
|
(3
|
)
|
(5
|
)
|
|
$
|
216
|
|
|
5/15/2004
|
|
|
|
5-40 years
|
|
|
Lumber River Village
|
$
|
1,448
|
|
|
|
879
|
|
|
|
|
11/16/2012
|
|
5-40 years
|
||
|
Perimeter Square
|
6,497
|
|
(5
|
)
|
|
1,079
|
|
|
|
|
11/16/2012
|
|
5-40 years
|
||
|
Riversedge North
|
1,800
|
|
|
|
1,432
|
|
|
4/17/2008
|
|
12/21/2012
|
|
5-40 years
|
|||
|
Surrey Plaza
|
(3
|
)
|
(5
|
)
|
|
436
|
|
|
|
|
12/21/2012
|
|
5-40 years
|
||
|
The Shoppes at TJ Maxx
|
5,539
|
|
|
|
1,617
|
|
|
|
|
11/16/2012
|
|
5-40 years
|
|||
|
Twin City Commons
|
3,048
|
|
|
|
590
|
|
|
|
|
12/18/2012
|
|
5-40 years
|
|||
|
Walnut Hill Plaza
|
3,868
|
|
(5
|
)
|
|
1,928
|
|
|
|
|
12/14/2007
|
|
5-40 years
|
||
|
Tampa Festival
|
8,227
|
|
|
|
1,377
|
|
|
|
|
8/26/2013
|
|
5-40 years
|
|||
|
Forrest Gallery
|
8,529
|
|
|
|
1,552
|
|
|
|
|
8/29/2013
|
|
5-40 years
|
|||
|
Jenks Plaza
|
(3
|
)
|
(5
|
)
|
|
207
|
|
|
|
|
12/17/2013
|
|
5-40 years
|
||
|
Winslow Plaza
|
4,620
|
|
|
|
784
|
|
|
|
|
12/19/2013
|
|
5-40 years
|
|||
|
Clover Plaza
|
2,018
|
|
|
|
176
|
|
|
|
|
12/23/2013
|
|
5-40 years
|
|||
|
St. George Plaza
|
2,544
|
|
|
|
198
|
|
|
|
|
12/23/2013
|
|
5-40 years
|
|||
|
South Square
|
2,072
|
|
|
|
252
|
|
|
|
|
12/23/2013
|
|
5-40 years
|
|||
|
Westland Square
|
2,644
|
|
|
|
249
|
|
|
|
|
12/23/2013
|
|
5-40 years
|
|||
|
Waterway Plaza
|
2,589
|
|
|
|
189
|
|
|
|
|
12/23/2013
|
|
5-40 years
|
|||
|
Cypress Shopping Center
|
6,379
|
|
|
|
606
|
|
|
|
|
7/1/2014
|
|
5-40 years
|
|||
|
Harrodsburg Marketplace
|
3,486
|
|
|
|
356
|
|
|
|
|
7/1/2014
|
|
5-40 years
|
|||
|
Port Crossing Shopping Center
|
6,150
|
|
|
|
1,438
|
|
|
|
|
7/3/2014
|
|
5-40 years
|
|||
|
LaGrange Marketplace
|
(6
|
)
|
(5
|
)
|
|
457
|
|
|
|
|
7/25/2014
|
|
5-40 years
|
||
|
DF I-Courtland (undeveloped land)
|
|
(5
|
)
|
|
—
|
|
|
|
|
8/15/2014
|
|
N/A
|
|||
|
Edenton Commons (undeveloped land)
|
|
(5
|
)
|
|
—
|
|
|
|
|
8/15/2014
|
|
N/A
|
|||
|
DF I-Moyock (undeveloped land)
|
73
|
|
(5
|
)
|
|
—
|
|
|
|
|
8/15/2014
|
|
N/A
|
||
|
Freeway Junction
|
7,863
|
|
|
|
955
|
|
|
|
|
9/4/2014
|
|
5-40 years
|
|||
|
Graystone Crossing
|
3,863
|
|
|
|
302
|
|
|
|
|
9/26/2014
|
|
5-40 years
|
|||
|
Bryan Station
|
4,472
|
|
|
|
378
|
|
|
|
|
10/2/2014
|
|
5-40 years
|
|||
|
Crockett Square
|
6,338
|
|
|
|
950
|
|
|
|
|
11/5/2014
|
|
5-40 years
|
|||
|
Harbor Pointe (undeveloped land)
|
460
|
|
(5
|
)
|
|
—
|
|
|
|
|
11/21/2014
|
|
N/A
|
||
|
DF I-Berkley (undeveloped land)
|
|
(5
|
)
|
|
—
|
|
|
|
|
12/1/2014
|
|
N/A
|
|||
|
Pierpont Centre
|
8,113
|
|
|
|
1,174
|
|
|
|
|
1/14/2015
|
|
5-40 years
|
|||
|
Brook Run Properties (undeveloped land)
|
|
(5
|
)
|
|
—
|
|
|
|
|
3/27/2015
|
|
N/A
|
|||
|
Alex City Marketplace
|
5,750
|
|
|
|
1,001
|
|
|
|
|
4/1/2015
|
|
5-40 years
|
|||
|
Butler Square
|
5,640
|
|
|
|
687
|
|
|
|
|
4/15/2015
|
|
5-40 years
|
|||
|
Brook Run Shopping Center
|
10,950
|
|
|
|
2,598
|
|
|
|
|
6/2/2015
|
|
5-40 years
|
|||
|
Beaver Ruin Village
|
(4
|
)
|
|
|
870
|
|
|
|
|
7/1/2015
|
|
5-40 years
|
|||
|
Beaver Ruin Village II
|
(4
|
)
|
|
|
280
|
|
|
|
|
7/1/2015
|
|
5-40 years
|
|||
|
Columbia Fire Station
|
4,189
|
|
(5
|
)
|
|
73
|
|
|
8/31/2018
|
|
7/1/2015
|
|
5-40 years
|
||
|
Chesapeake Square
|
4,434
|
|
|
|
660
|
|
|
|
|
7/10/2015
|
|
5-40 years
|
|||
|
Sunshine Plaza
|
5,900
|
|
|
|
690
|
|
|
|
|
7/21/2015
|
|
5-40 years
|
|||
|
Property Name
|
Encumbrances
|
|
|
Accumulated
Depreciation
|
|
Date of
Construction
|
|
Date
Acquired
|
|
Depreciation
Life
|
|||||
|
|
(in thousands)
|
|
|
|
|
|
|
||||||||
|
Barnett Portfolio
|
$
|
8,770
|
|
|
|
$
|
1,055
|
|
|
|
|
8/21/2015
|
|
5-40 years
|
|
|
Grove Park
|
3,800
|
|
|
|
585
|
|
|
|
|
9/9/2015
|
|
5-40 years
|
|||
|
Parkway Plaza
|
3,500
|
|
|
|
440
|
|
|
|
|
9/15/2015
|
|
5-40 years
|
|||
|
Fort Howard Square
|
7,100
|
|
|
|
724
|
|
|
|
|
9/30/2015
|
|
5-40 years
|
|||
|
Conyers Crossing
|
5,960
|
|
|
|
891
|
|
|
|
|
9/30/2015
|
|
5-40 years
|
|||
|
Darien Shopping Center
|
(1
|
)
|
|
|
90
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Devine Street
|
(1
|
)
|
|
|
148
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Folly Road
|
6,073
|
|
|
|
357
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Georgetown
|
(6
|
)
|
|
|
156
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Ladson Crossing
|
(7
|
)
|
|
|
328
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Lake Greenwood Crossing
|
(7
|
)
|
|
|
202
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Lake Murray
|
(1
|
)
|
|
|
155
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Litchfield I
|
(1
|
)
|
|
|
93
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Litchfield II
|
(1
|
)
|
|
|
106
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Litchfield Market Village
|
(1
|
)
|
|
|
414
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Moncks Corner
|
(1
|
)
|
|
|
94
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Ridgeland
|
(6
|
)
|
|
|
38
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Shoppes at Myrtle Park
|
(1
|
)
|
|
|
466
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
South Lake
|
(1
|
)
|
|
|
158
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
South Park
|
(7
|
)
|
|
|
220
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
St. Matthews
|
(1
|
)
|
|
|
138
|
|
|
|
|
4/12/2016
|
|
5-40 years
|
|||
|
Berkley
|
(2
|
)
|
|
|
191
|
|
|
|
|
11/10/2016
|
|
5-40 years
|
|||
|
Sangaree
|
(2
|
)
|
|
|
319
|
|
|
|
|
11/10/2016
|
|
5-40 years
|
|||
|
Tri-County
|
(2
|
)
|
|
|
325
|
|
|
|
|
11/10/2016
|
|
5-40 years
|
|||
|
Riverbridge
|
4,000
|
|
|
|
384
|
|
|
|
|
11/15/2016
|
|
5-40 years
|
|||
|
Laburnum Square
|
(1
|
)
|
|
|
403
|
|
|
|
|
12/7/2016
|
|
5-40 years
|
|||
|
Franklin Village
|
8,516
|
|
|
|
574
|
|
|
|
|
12/12/2016
|
|
5-40 years
|
|||
|
Village at Martinsville
|
(1
|
)
|
|
|
888
|
|
|
|
|
12/16/2016
|
|
5-40 years
|
|||
|
New Market Crossing
|
6,907
|
|
|
|
342
|
|
|
|
|
12/20/2016
|
|
5-40 years
|
|||
|
Rivergate Shopping Center
|
22,117
|
|
|
|
1,833
|
|
|
|
|
12/21/2016
|
|
5-40 years
|
|||
|
JANAF
|
63,818
|
|
|
|
1,946
|
|
|
|
|
1/18/2018
|
|
5-40 years
|
|||
|
Totals
|
|
|
|
$
|
40,699
|
|
|
|
|
|
|
|
|||
|
|
2018
|
|
2017
|
||||
|
|
(in thousands)
|
||||||
|
Balance at beginning of period
|
$
|
415,379
|
|
|
$
|
409,585
|
|
|
Additions during the period:
|
|
|
|
||||
|
Acquisitions
|
75,123
|
|
|
—
|
|
||
|
Improvements
|
5,567
|
|
|
7,367
|
|
||
|
Impairments
|
(3,938
|
)
|
|
—
|
|
||
|
Disposals
|
(10,028
|
)
|
|
(1,573
|
)
|
||
|
Balance at end of period
|
$
|
482,103
|
|
|
$
|
415,379
|
|
|
|
|
|
|
Exhibit
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
101.INS XBRL
|
|
Instance Document (31)
|
|
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document (31)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
|
|
|
|
|
||
|
(1)
|
Filed as an exhibit to the Registrant's report on Form 8-K, filed on August 8, 2016 and hereby incorporated by reference.
|
|
(2)
|
Filed as an exhibit to the Registrant's Registration Statement on Form S-11/A (Registration No. 333-177262) previously filed on February 14, 2012 pursuant to the Securities Act of 1933 and hereby incorporated by reference.
|
|
(3)
|
Filed as an exhibit to the Registrant's Registration Statement on Form S-11/A (Registration No. 333-194831) previously filed on April 23, 2014 pursuant to the Securities Act of 1933 and hereby incorporated by reference.
|
|
(4)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on December 18, 2013 and hereby incorporated by reference.
|
|
(5)
|
Filed as an exhibit to the Registrant's Registration Statement on Form S-11 (Registration No. 333-198245) previously filed on August 20, 2014 pursuant to the Securities Act of 1933 and hereby incorporated by reference.
|
|
(6)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on April 15, 2015 and hereby incorporated by reference.
|
|
(7)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on June 8, 2015 and hereby incorporated by reference.
|
|
(8)
|
Filed as an exhibit to the Registrant's report on Form 8-K, filed on October 30, 2014 and hereby incorporated by reference.
|
|
(9)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on March 19, 2015 and hereby incorporated by reference.
|
|
(10)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on March 16, 2016 and hereby incorporated by reference.
|
|
(11)
|
Filed as an exhibit to the Registrant's Report on Form 8-K/A, filed on April 12, 2016 and hereby incorporated by reference.
|
|
(12)
|
Filed as an exhibit to the Registrant's Report on Form 8-K/A, filed on January 4, 2019 and hereby incorporated by reference.
|
|
(13)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on February 10, 2017 and hereby incorporated by reference.
|
|
(14)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on June 16, 2016 and hereby incorporated by reference.
|
|
(15)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on September 20, 2016 and hereby incorporated by reference.
|
|
(16)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on July 15, 2016 and hereby incorporated by reference.
|
|
(17)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on December 5, 2016 and hereby incorporated by reference.
|
|
(18)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on April 3, 2017 and hereby incorporated by reference.
|
|
(19)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on December 22, 2017 and hereby incorporated by reference.
|
|
(20)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on January 9, 2018 and hereby incorporated by reference.
|
|
(21)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on January 23, 2018 and hereby incorporated by reference.
|
|
(22)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on February 20, 2018 and hereby incorporated by reference.
|
|
(23)
|
Filed as an exhibit to the Registrant's Report on Form 10-K, filed on March 7, 2018 and hereby incorporated by reference.
|
|
(24)
|
Filed as an exhibit to the Registrant's Report on Form S-11 (Registration No. 333-177262) previously filed on October 12, 2011 pursuant to the Securities Act of 1933 and hereby incorporated by reference.
|
|
(25)
|
Filed as an exhibit to the Registrant's Report on Form 8-K/A, filed on May 17, 2018 and hereby incorporated by reference.
|
|
(26)
|
Filed as an exhibit to the Registrant's Report on Form 10-Q, filed on November 7, 2018 and hereby incorporated by reference.
|
|
(27)
|
Filed as an exhibit to the Registrant's Report on Form 8-K/A, filed on March 7, 2018 and hereby incorporated by reference.
|
|
(28)
|
Filed as an exhibit to the Registrant's Report on Form 8-K/A, filed on August 8, 2018 and hereby incorporated by reference.
|
|
(29)
|
Filed as an exhibit to the Registrant's Report on Form 8-K/A, filed on October 19, 2018 and hereby incorporated by reference.
|
|
(30)
|
Filed as an exhibit to the Registrant's Report on Form 8-K, filed on May 4, 2018 and hereby incorporated by reference.
|
|
(31)
|
Filed herewith.
|
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 |
|---|