☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
☐
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
☐
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Title of each class
|
|
Trading Symbol(s)
|
|
Name of each exchange on which registered
|
|
Common Stock, $1 par value per share
|
|
CUZ
|
|
New York Stock Exchange
|
("NYSE")
|
By:
|
/s/ Gregg D. Adzema
|
/s/ Deloitte & Touche LLP
|
|
Dallas, Texas
|
February 11, 2019
|
|
We have served as the Company’s auditor since 2005.
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
|
|
|
||
Real estate
|
|
|
|
|
|
|
||
Land
|
|
$
|
154,422
|
|
|
$
|
139,951
|
|
Land held for development
|
|
36,830
|
|
|
45,059
|
|
||
Buildings and improvements, net
|
|
1,132,428
|
|
|
1,061,418
|
|
||
Real estate under development
|
|
41,404
|
|
|
29,525
|
|
||
Total real estate
|
|
1,365,084
|
|
|
1,275,953
|
|
||
Cash and cash equivalents
|
|
30,741
|
|
|
13,800
|
|
||
Restricted cash
|
|
6,141
|
|
|
8,510
|
|
||
Accounts receivable, net
|
|
67,335
|
|
|
81,129
|
|
||
Prepaid expenses and other assets
|
|
11,376
|
|
|
28,112
|
|
||
Investments in unconsolidated entities
|
|
32,746
|
|
|
31,852
|
|
||
Deferred financing fees, net
|
|
2,756
|
|
|
1,387
|
|
||
Lease intangibles, net
|
|
101,372
|
|
|
87,047
|
|
||
Assets associated with real estate held for sale
|
|
—
|
|
|
53,348
|
|
||
Total assets
|
|
$
|
1,617,551
|
|
|
$
|
1,581,138
|
|
|
|
|
|
|
||||
Liabilities and equity
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
Liabilities
|
|
|
|
|
|
|
||
Notes payable, net
|
|
$
|
714,755
|
|
|
$
|
794,538
|
|
Accounts payable and accrued liabilities
|
|
91,548
|
|
|
81,166
|
|
||
Acquired below-market leases, net
|
|
22,651
|
|
|
17,942
|
|
||
Other liabilities
|
|
11,116
|
|
|
7,567
|
|
||
Obligations associated with real estate held for sale
|
|
—
|
|
|
2,354
|
|
||
Total liabilities
|
|
840,070
|
|
|
903,567
|
|
||
|
|
|
|
|
||||
Commitments and contingencies
|
|
|
|
|
|
|
||
|
|
|
|
|
||||
Equity
|
|
|
|
|
|
|
||
Preferred stock, $.0001 par value per share; 17,500,000 shares authorized, none outstanding
|
|
—
|
|
|
—
|
|
||
Convertible stock, $.0001 par value per share; 1,000 shares authorized, none outstanding
|
|
—
|
|
|
—
|
|
||
Common stock, $.0001 par value per share; 382,499,000 shares authorized, 53,839,766 and 47,623,324 shares issued and outstanding at December 31, 2018 and 2017, respectively
|
|
5
|
|
|
5
|
|
||
Additional paid-in capital
|
|
2,749,106
|
|
|
2,609,540
|
|
||
Cumulative distributions and net loss attributable to common stockholders
|
|
(1,977,969
|
)
|
|
(1,936,960
|
)
|
||
Accumulated other comprehensive income
|
|
3,409
|
|
|
4,218
|
|
||
Stockholders’ equity
|
|
774,551
|
|
|
676,803
|
|
||
Noncontrolling interests
|
|
2,930
|
|
|
768
|
|
||
Total equity
|
|
777,481
|
|
|
677,571
|
|
||
Total liabilities and equity
|
|
$
|
1,617,551
|
|
|
$
|
1,581,138
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Rental revenue
|
|
$
|
218,517
|
|
|
$
|
216,461
|
|
|
$
|
242,818
|
|
Expenses
|
|
|
|
|
|
|
|
|
|
|||
Property operating expenses
|
|
51,674
|
|
|
55,921
|
|
|
72,603
|
|
|||
Real estate taxes
|
|
35,682
|
|
|
34,264
|
|
|
36,297
|
|
|||
Property management fees
|
|
338
|
|
|
232
|
|
|
917
|
|
|||
Interest expense
|
|
29,371
|
|
|
33,576
|
|
|
43,257
|
|
|||
Asset impairment losses
|
|
41,564
|
|
|
5,250
|
|
|
8,977
|
|
|||
General and administrative
|
|
21,785
|
|
|
21,446
|
|
|
23,649
|
|
|||
Depreciation and amortization
|
|
101,036
|
|
|
94,754
|
|
|
111,830
|
|
|||
Total expenses
|
|
281,450
|
|
|
245,443
|
|
|
297,530
|
|
|||
Interest and other income
|
|
784
|
|
|
1,359
|
|
|
1,169
|
|
|||
Loss on early extinguishment of debt
|
|
(8,988
|
)
|
|
(545
|
)
|
|
—
|
|
|||
Gain on troubled debt restructuring
|
|
31,006
|
|
|
—
|
|
|
—
|
|
|||
Gain on sale of assets
|
|
26,828
|
|
|
92,396
|
|
|
22,176
|
|
|||
Hurricane-related loss
|
|
(3,000
|
)
|
|
—
|
|
|
—
|
|
|||
Income (loss) before income taxes, equity in operations of investments, and gain on remeasurement of investment in unconsolidated entities
|
|
(16,303
|
)
|
|
64,228
|
|
|
(31,367
|
)
|
|||
Provision for income taxes
|
|
(834
|
)
|
|
(468
|
)
|
|
(655
|
)
|
|||
Equity in operations of investments
|
|
718
|
|
|
6,399
|
|
|
2,569
|
|
|||
Gain on remeasurement of investment in unconsolidated entities
|
|
11,090
|
|
|
14,168
|
|
|
—
|
|
|||
Net income (loss)
|
|
(5,329
|
)
|
|
84,327
|
|
|
(29,453
|
)
|
|||
Noncontrolling interests
|
|
308
|
|
|
(41
|
)
|
|
36
|
|
|||
Net income (loss) attributable to common stockholders
|
|
$
|
(5,021
|
)
|
|
$
|
84,286
|
|
|
$
|
(29,417
|
)
|
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding - basic
|
|
50,233,663
|
|
|
47,537,758
|
|
|
47,405,564
|
|
|||
Weighted average common shares outstanding - diluted
|
|
50,233,663
|
|
|
47,882,642
|
|
|
47,405,564
|
|
|||
|
|
|
|
|
|
|
||||||
Basic net income (loss) per common share
|
|
$
|
(0.10
|
)
|
|
$
|
1.76
|
|
|
$
|
(0.62
|
)
|
Diluted net income (loss) per common share
|
|
$
|
(0.10
|
)
|
|
$
|
1.75
|
|
|
$
|
(0.62
|
)
|
|
|
|
|
|
|
|
||||||
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|||
Net income (loss)
|
|
$
|
(5,329
|
)
|
|
$
|
84,327
|
|
|
$
|
(29,453
|
)
|
Other comprehensive income (loss): unrealized gain (loss) on interest rate derivatives
|
|
(1,634
|
)
|
|
5,262
|
|
|
2,824
|
|
|||
Comprehensive income (loss)
|
|
(6,963
|
)
|
|
89,589
|
|
|
(26,629
|
)
|
|||
Comprehensive (income) loss attributable to noncontrolling interests
|
|
308
|
|
|
(43
|
)
|
|
30
|
|
|||
Comprehensive income (loss) attributable to common stockholders
|
|
$
|
(6,655
|
)
|
|
$
|
89,546
|
|
|
$
|
(26,599
|
)
|
|
|
|
|
|
|
|
Cumulative
Distributions
and
Net Loss Attributable to Common Stockholders
|
|
|
|
|
|
|
|||||||||||||
|
Common Stock
|
|
Additional Paid-in Capital
|
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
|
|
|
||||||||||||||||
|
Number of Shares
|
|
Par Value
|
|
|
|
|
Noncontrolling Interests
|
|
Total Equity
|
||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||
Balance at January 1, 2016
|
47,362
|
|
|
$
|
5
|
|
|
$
|
2,600,193
|
|
|
$
|
(1,922,721
|
)
|
|
$
|
(3,860
|
)
|
|
$
|
1,502
|
|
|
$
|
675,119
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,417
|
)
|
|
—
|
|
|
(36
|
)
|
|
(29,453
|
)
|
||||||
Unrealized gain on interest rate derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,818
|
|
|
6
|
|
|
2,824
|
|
||||||
Share based compensation, net
|
111
|
|
|
—
|
|
|
3,205
|
|
|
—
|
|
|
—
|
|
|
304
|
|
|
3,509
|
|
||||||
Contributions by noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
221
|
|
|
221
|
|
||||||
Distributions declared:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Common stock ($0.72 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,377
|
)
|
|
—
|
|
|
—
|
|
|
(34,377
|
)
|
||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27
|
)
|
|
(27
|
)
|
||||||
Cancellation of Series A Preferred Stock
|
—
|
|
|
—
|
|
|
2,700
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,700
|
|
||||||
Balance at December 31, 2016
|
47,473
|
|
|
$
|
5
|
|
|
$
|
2,606,098
|
|
|
$
|
(1,986,515
|
)
|
|
$
|
(1,042
|
)
|
|
$
|
1,970
|
|
|
$
|
620,516
|
|
Cumulative effect of a change in accounting principle
|
—
|
|
|
—
|
|
|
290
|
|
|
(290
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Balance at January 1, 2017
|
47,473
|
|
|
$
|
5
|
|
|
$
|
2,606,388
|
|
|
$
|
(1,986,805
|
)
|
|
$
|
(1,042
|
)
|
|
$
|
1,970
|
|
|
$
|
620,516
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
84,286
|
|
|
—
|
|
|
41
|
|
|
84,327
|
|
||||||
Unrealized gain on interest rate derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,260
|
|
|
2
|
|
|
5,262
|
|
||||||
Share based compensation, net
|
150
|
|
|
—
|
|
|
3,152
|
|
|
—
|
|
|
—
|
|
|
(216
|
)
|
|
2,936
|
|
||||||
Contributions by noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
488
|
|
|
488
|
|
||||||
Distributions declared:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Common stock ($0.72 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,441
|
)
|
|
—
|
|
|
—
|
|
|
(34,441
|
)
|
||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17
|
)
|
|
(17
|
)
|
||||||
Deconsolidation of an investment
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,500
|
)
|
|
(1,500
|
)
|
||||||
Balance at December 31, 2017
|
47,623
|
|
|
$
|
5
|
|
|
$
|
2,609,540
|
|
|
$
|
(1,936,960
|
)
|
|
$
|
4,218
|
|
|
$
|
768
|
|
|
$
|
677,571
|
|
Cumulative effect of changes in accounting principles
|
—
|
|
|
—
|
|
|
—
|
|
|
635
|
|
|
825
|
|
|
—
|
|
|
1,460
|
|
||||||
Balance at January 1, 2018
|
47,623
|
|
|
$
|
5
|
|
|
$
|
2,609,540
|
|
|
$
|
(1,936,325
|
)
|
|
$
|
5,043
|
|
|
$
|
768
|
|
|
$
|
679,031
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,021
|
)
|
|
—
|
|
|
(308
|
)
|
|
(5,329
|
)
|
||||||
Unrealized loss on interest rate derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,634
|
)
|
|
—
|
|
|
(1,634
|
)
|
||||||
Issuance of common stock, net
|
5,948
|
|
|
—
|
|
|
137,893
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
137,893
|
|
||||||
Share based compensation, net
|
269
|
|
|
—
|
|
|
1,673
|
|
|
—
|
|
|
—
|
|
|
(129
|
)
|
|
1,544
|
|
||||||
Contributions by noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,607
|
|
|
2,607
|
|
||||||
Distributions declared:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Common stock ($0.72 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(36,623
|
)
|
|
—
|
|
|
—
|
|
|
(36,623
|
)
|
||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(8
|
)
|
|
(8
|
)
|
||||||
Balance at December 31, 2018
|
53,840
|
|
|
$
|
5
|
|
|
$
|
2,749,106
|
|
|
$
|
(1,977,969
|
)
|
|
$
|
3,409
|
|
|
$
|
2,930
|
|
|
$
|
777,481
|
|
|
|
2018
|
|
2017
|
|
2016
|
||||||
Cash flows from operating activities
|
|
|
|
|
|
|
|
|
|
|||
Net income (loss)
|
|
$
|
(5,329
|
)
|
|
$
|
84,327
|
|
|
$
|
(29,453
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|||
Asset impairment losses
|
|
41,564
|
|
|
5,250
|
|
|
8,977
|
|
|||
Gain on sale of assets
|
|
(26,828
|
)
|
|
(92,396
|
)
|
|
(22,176
|
)
|
|||
Hurricane-related loss
|
|
3,000
|
|
|
—
|
|
|
—
|
|
|||
Gain on remeasurement of investment in unconsolidated entities
|
|
(11,090
|
)
|
|
(14,168
|
)
|
|
—
|
|
|||
Gain on troubled debt restructuring
|
|
(31,006
|
)
|
|
—
|
|
|
—
|
|
|||
Loss on early extinguishment of debt
|
|
8,988
|
|
|
545
|
|
|
—
|
|
|||
Hedge ineffectiveness income from derivatives
|
|
—
|
|
|
(253
|
)
|
|
(572
|
)
|
|||
Amortization of restricted shares and units
|
|
4,569
|
|
|
4,079
|
|
|
4,159
|
|
|||
Depreciation and amortization
|
|
101,036
|
|
|
94,754
|
|
|
111,830
|
|
|||
Amortization of lease intangibles
|
|
(301
|
)
|
|
(275
|
)
|
|
(2,015
|
)
|
|||
Amortization of above- and below-market rent
|
|
(6,114
|
)
|
|
(3,895
|
)
|
|
(4,255
|
)
|
|||
Amortization of deferred financing and mark-to-market costs
|
|
1,481
|
|
|
3,444
|
|
|
3,106
|
|
|||
Equity in operations of investments
|
|
(718
|
)
|
|
(6,399
|
)
|
|
(2,569
|
)
|
|||
Ownership portion of fees from unconsolidated entities
|
|
136
|
|
|
409
|
|
|
562
|
|
|||
Distributions from investments
|
|
10
|
|
|
9,108
|
|
|
739
|
|
|||
Change in accounts receivable
|
|
(1,074
|
)
|
|
(9,055
|
)
|
|
(8,892
|
)
|
|||
Change in prepaid expenses and other assets
|
|
843
|
|
|
(697
|
)
|
|
852
|
|
|||
Change in lease commissions
|
|
(13,592
|
)
|
|
(15,907
|
)
|
|
(10,614
|
)
|
|||
Change in other lease intangibles
|
|
(73
|
)
|
|
(432
|
)
|
|
(852
|
)
|
|||
Change in other intangible assets
|
|
—
|
|
|
—
|
|
|
(100
|
)
|
|||
Change in accounts payable and accrued liabilities
|
|
4,617
|
|
|
(842
|
)
|
|
3,627
|
|
|||
Change in other liabilities
|
|
1,513
|
|
|
3,255
|
|
|
(1,051
|
)
|
|||
Cash provided by operating activities
|
|
71,632
|
|
|
60,852
|
|
|
51,303
|
|
|||
|
|
|
|
|
|
|
||||||
Cash flows from investing activities
|
|
|
|
|
|
|
|
|
|
|||
Escrow deposits
|
|
(3,000
|
)
|
|
(13,350
|
)
|
|
(19,000
|
)
|
|||
Return of investments
|
|
1,711
|
|
|
25,784
|
|
|
17,331
|
|
|||
Purchases of real estate
|
|
(100,480
|
)
|
|
(93,011
|
)
|
|
—
|
|
|||
Investments in unconsolidated entities
|
|
(1,499
|
)
|
|
(19,667
|
)
|
|
(3,956
|
)
|
|||
Capital expenditures for real estate
|
|
(34,967
|
)
|
|
(33,688
|
)
|
|
(48,603
|
)
|
|||
Capital expenditures for real estate under development
|
|
(77,956
|
)
|
|
(30,550
|
)
|
|
(11,088
|
)
|
|||
Proceeds from sale of assets
|
|
188,772
|
|
|
328,461
|
|
|
295,453
|
|
|||
Insurance proceeds for capital expenditures
|
|
2,868
|
|
|
—
|
|
|
—
|
|
|||
Cash provided by (used in) investing activities
|
|
(24,551
|
)
|
|
163,979
|
|
|
230,137
|
|
|||
|
|
|
|
|
|
|
||||||
Cash flows from financing activities
|
|
|
|
|
|
|
|
|
|
|||
Financing costs
|
|
(3,329
|
)
|
|
(1,972
|
)
|
|
(885
|
)
|
|||
Proceeds from notes payable
|
|
778,000
|
|
|
196,000
|
|
|
173,000
|
|
|||
Payments on notes payable
|
|
(904,241
|
)
|
|
(374,792
|
)
|
|
(419,294
|
)
|
|||
Payments for early extinguishment of debt
|
|
(3,633
|
)
|
|
(436
|
)
|
|
—
|
|
|||
Issuance of common stock
|
|
140,348
|
|
|
—
|
|
|
—
|
|
|||
Costs associated with issuance of common stock
|
|
(2,455
|
)
|
|
—
|
|
|
—
|
|
|||
Transfer of common stock
|
|
(3,025
|
)
|
|
(1,143
|
)
|
|
(650
|
)
|
|||
Distributions paid to common stockholders
|
|
(36,623
|
)
|
|
(43,034
|
)
|
|
(34,359
|
)
|
|||
Distributions paid to Series A Convertible Preferred stockholders
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|||
Distributions paid to noncontrolling interests
|
|
(8
|
)
|
|
(25
|
)
|
|
(38
|
)
|
|||
Contributions from noncontrolling interests
|
|
2,457
|
|
|
488
|
|
|
221
|
|
|||
Cash used in financing activities
|
|
(32,509
|
)
|
|
(224,914
|
)
|
|
(282,007
|
)
|
|||
|
|
|
|
|
|
|
||||||
Net change in cash, cash equivalents, and restricted cash
|
|
14,572
|
|
|
(83
|
)
|
|
(567
|
)
|
|||
Cash, cash equivalents, and restricted cash at beginning of period
|
|
22,310
|
|
|
22,393
|
|
|
22,960
|
|
|||
Cash, cash equivalents, and restricted cash at end of period
|
|
$
|
36,882
|
|
|
$
|
22,310
|
|
|
$
|
22,393
|
|
2019
|
$
|
6,982
|
|
2020
|
$
|
6,141
|
|
2021
|
$
|
4,899
|
|
2022
|
$
|
4,197
|
|
2023
|
$
|
3,634
|
|
|
|
|
|
Lease Intangibles
|
||||||||||||
|
|
|
|
Assets
|
|
Liabilities
|
||||||||||
|
|
Buildings and Improvements
|
|
Other Lease Intangibles
|
|
Acquired Above-Market Leases
|
|
Acquired Below-Market Leases
|
||||||||
as of December 31, 2018
|
|
|
|
|
||||||||||||
Cost
|
|
$
|
1,574,653
|
|
|
$
|
170,824
|
|
|
$
|
—
|
|
|
$
|
(60,509
|
)
|
Less: accumulated depreciation and amortization
|
|
(442,225
|
)
|
|
(69,452
|
)
|
|
—
|
|
|
37,858
|
|
||||
Net
|
|
$
|
1,132,428
|
|
|
$
|
101,372
|
|
|
$
|
—
|
|
|
$
|
(22,651
|
)
|
|
|
|
|
Lease Intangibles
|
||||||||||||
|
|
|
|
Assets
|
|
Liabilities
|
||||||||||
|
|
Buildings and Improvements
|
|
Other Lease Intangibles
|
|
Acquired Above-Market Leases
|
|
Acquired Below-Market Leases
|
||||||||
as of December 31, 2017
|
|
|
|
|
||||||||||||
Cost
|
|
$
|
1,514,544
|
|
|
$
|
146,926
|
|
|
$
|
4,857
|
|
|
$
|
(50,399
|
)
|
Less: accumulated depreciation and amortization
|
|
(453,126
|
)
|
|
(60,298
|
)
|
|
(4,438
|
)
|
|
32,457
|
|
||||
Net
|
|
$
|
1,061,418
|
|
|
$
|
86,628
|
|
|
$
|
419
|
|
|
$
|
(17,942
|
)
|
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||
Cash and cash equivalents
|
|
$
|
30,741
|
|
|
$
|
13,800
|
|
|
$
|
14,884
|
|
Restricted cash
|
|
6,141
|
|
|
8,510
|
|
|
7,509
|
|
|||
Total cash, cash equivalents, and restricted cash
|
|
$
|
36,882
|
|
|
$
|
22,310
|
|
|
$
|
22,393
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Straight-line rental revenue receivable
|
|
$
|
51,912
|
|
|
$
|
57,372
|
|
Insurance receivable
|
|
9,680
|
|
|
18,826
|
|
||
Tenant receivables
|
|
5,572
|
|
|
4,221
|
|
||
Non-tenant receivables
|
|
821
|
|
|
893
|
|
||
Allowance for doubtful accounts
|
|
(650
|
)
|
|
(183
|
)
|
||
Total
|
|
$
|
67,335
|
|
|
$
|
81,129
|
|
|
|
Date of Sale
|
|
|
|
Rentable Square Footage (unaudited)
|
|
Contract Sales Price
|
|
Proceeds from Sale
|
|||||
Property Name
|
|
|
Location
|
|
|
|
|||||||||
2018
|
|
|
|
|
|
|
|
|
|
|
|||||
500 East Pratt
|
|
02/13/18
|
|
Baltimore, MD
|
|
280
|
|
|
$
|
60,000
|
|
|
$
|
56,529
|
|
Centreport Office Center
|
|
02/22/18
|
|
Fort Worth, TX
|
|
133
|
|
|
12,696
|
|
|
12,421
|
|
||
Loop Central
|
|
03/27/18
|
|
Houston, TX
|
|
575
|
|
|
72,982
|
|
|
71,948
|
|
||
Fifth Third Center (1)
|
|
08/27/18
|
|
Columbus, OH
|
|
331
|
|
|
—
|
|
|
—
|
|
||
Plaza at MetroCenter
|
|
10/31/18
|
|
Nashville, TN
|
|
361
|
|
|
51,250
|
|
|
47,702
|
|
||
|
|
|
|
|
|
1,680
|
|
|
$
|
196,928
|
|
|
$
|
188,600
|
|
2017
|
|
|
|
|
|
|
|
|
|
|
|||||
Buena Vista Plaza
|
|
01/18/17
|
|
Burbank, CA
|
|
115
|
|
|
$
|
52,500
|
|
|
$
|
47,498
|
|
Three Parkway
|
|
03/01/17
|
|
Philadelphia, PA
|
|
561
|
|
|
95,000
|
|
|
91,876
|
|
||
Eisenhower I (2)
|
|
03/13/17
|
|
Tampa, FL
|
|
130
|
|
|
31,400
|
|
|
30,742
|
|
||
Third + Shoal (3)
|
|
03/31/17
|
|
Austin, TX
|
|
N/A
|
|
|
14,955
|
|
|
14,525
|
|
||
Louisville Portfolio (4)
|
|
06/26/17
|
|
Louisville, KY
|
|
678
|
|
|
71,500
|
|
|
67,042
|
|
||
|
|
|
|
|
|
1,484
|
|
|
$
|
265,355
|
|
|
$
|
251,683
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|||||
Lawson Commons
|
|
03/01/16
|
|
St. Paul, MN
|
|
436
|
|
|
$
|
68,430
|
|
|
$
|
60,931
|
|
FOUR40 (5)
|
|
06/17/16
|
|
Chicago, IL
|
|
1,041
|
|
|
191,000
|
|
|
189,072
|
|
||
Hurstbourne Business Center (6)
|
|
09/30/16
|
|
Louisville, KY
|
|
418
|
|
|
41,000
|
|
|
39,777
|
|
||
801 Thompson
|
|
10/27/16
|
|
Rockville, MD
|
|
51
|
|
|
4,900
|
|
|
4,614
|
|
||
Other
|
|
|
|
|
|
—
|
|
|
—
|
|
|
1,059
|
|
||
|
|
|
|
|
|
1,946
|
|
|
$
|
305,330
|
|
|
$
|
295,453
|
|
(1)
|
Ownership of this property was conveyed to the associated lender pursuant to a foreclosure.
|
(2)
|
We may be entitled to receive up to an additional $3.0 million subject to certain future events.
|
(3)
|
We sold a 50% interest in the entity that owns a 95% interest in Third + Shoal.
|
(4)
|
The Louisville Portfolio consists of five properties located in Louisville, Kentucky.
|
(5)
|
We may be entitled to receive up to an additional $12.5 million subject to certain future events.
|
(6)
|
Hurstbourne Business Center is comprised of Hurstbourne Park and Hurstbourne Place, both office buildings, and Hurstbourne Plaza, a retail center.
|
|
|
December 31, 2017
|
||
Buildings and improvements, net of approximately $29.0 million in accumulated depreciation
|
|
$
|
45,396
|
|
Accounts receivable and other assets
|
|
3,335
|
|
|
Lease intangibles, net of approximately $5.6 million in accumulated amortization
|
|
2,830
|
|
|
Other intangible assets, net of approximately $1.2 million in accumulated amortization
|
|
1,787
|
|
|
Assets associated with real estate held for sale
|
|
$
|
53,348
|
|
|
|
|
||
Acquired below-market leases, net of approximately $1.3 million in accumulated amortization
|
|
$
|
364
|
|
Other liabilities
|
|
1,990
|
|
|
Obligations associated with real estate held for sale
|
|
$
|
2,354
|
|
|
|
|
Ownership Interest
|
Investment Balance
|
|||||||||
|
Property Name
|
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
Domain Junction 8 Venture LLC (1)(2)
|
Domain 8
|
|
100.00%
|
|
50.00%
|
|
$
|
—
|
|
|
$
|
882
|
|
208 Nueces Street, LLC (2)
|
Third + Shoal
|
|
47.50%
|
|
47.50%
|
|
32,746
|
|
|
30,970
|
|
||
Total (3)
|
|
|
|
|
|
|
$
|
32,746
|
|
|
$
|
31,852
|
|
(1)
|
On March 30, 2018, we acquired the unrelated third party’s 50% interest in Domain Junction 8 Venture LLC increasing our ownership interest to 100%, and this property was consolidated.
|
(2)
|
We have evaluated our investments in unconsolidated entities in order to determine if they are VIEs. Based on our assessment, we have identified each of these entities as a VIE, but we are not the primary beneficiary, as we do not have the power to direct the activities that most significantly impact the economic performance of these entities. For these VIEs in which we are not deemed to be the primary beneficiary, we continue to account for them using the equity method. The maximum amount of exposure to loss with respect to these VIEs is the carrying amount of our investment and to the extent that we guarantee debt. As of December 31, 2018, and 2017, Tier OP had guaranteed 25% and 50%, respectively, of the construction loan of 208 Nueces Street, LLC, as discussed below in “Guarantees.” At December 31, 2018, 208 Nueces Street, LLC was a VIE with assets of approximately $140.6 million and liabilities of approximately $85.2 million. At December 31, 2017, Domain Junction 8 Venture LLC and 208 Nueces Street, LLC were VIEs with combined assets of approximately $172.3 million and combined liabilities of approximately $125.1 million.
|
(3)
|
Our investments in unconsolidated entities at December 31, 2018 and 2017, include basis adjustments that total approximately $6.4 million and $9.4 million, respectively. These amounts represent the aggregate difference between our historical cost basis and our equity basis reflected at the joint venture level, which is typically amortized over the life of the related assets and liabilities. Basis differences occur from impairment of investments and upon the transfer of assets that were previously owned by us into a joint venture. In addition, certain acquisition, transaction, and other costs may not be reflected in the net assets at the joint venture level.
|
(1)
|
Excludes approximately $2.8 million of unamortized debt issuance costs associated with the revolving line of credit because these costs are presented as an asset on our consolidated balance sheets.
|
|
|
|
|
Basis of Fair Value Measurements
|
||||||||||||
|
|
|
|
Quoted Prices in Active Markets for Identical Items (Level 1)
|
|
Significant Other Observable Inputs (Level 2)
|
|
Significant Unobservable Inputs (Level 3)
|
||||||||
|
|
Total Fair Value
|
|
|
|
|||||||||||
|
|
|
|
|
||||||||||||
Derivative financial instruments:
|
|
|
|
|
|
|
|
|
||||||||
2018
|
|
|
|
|
|
|
|
|
||||||||
Assets
|
|
$
|
7,751
|
|
|
$
|
—
|
|
|
$
|
7,751
|
|
|
$
|
—
|
|
Liabilities
|
|
$
|
(4,340
|
)
|
|
$
|
—
|
|
|
$
|
(4,340
|
)
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
||||||||
2017
|
|
|
|
|
|
|
|
|
||||||||
Assets
|
|
$
|
5,045
|
|
|
$
|
—
|
|
|
$
|
5,045
|
|
|
$
|
—
|
|
|
|
|
|
Basis of Fair Value Measurements
|
|
|
||||||||||||||
|
|
Fair Value
of Assets at Impairment
|
|
Quoted Prices
In Active
Markets for
Identical Items
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total
Losses
|
||||||||||
for the year ended December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Real estate
|
|
$
|
97,544
|
|
|
$
|
—
|
|
|
$
|
97,544
|
|
|
$
|
—
|
|
|
$
|
(41,564
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
for the year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Real estate
|
|
$
|
69,353
|
|
|
$
|
—
|
|
|
$
|
69,353
|
|
|
$
|
—
|
|
|
$
|
(5,250
|
)
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Carrying Amount
|
|
Fair Value
|
|
Carrying Amount
|
|
Fair Value
|
||||||||
Notes payable
|
|
$
|
716,654
|
|
|
$
|
718,505
|
|
|
$
|
801,339
|
|
|
$
|
805,786
|
|
Less: unamortized debt issuance costs
|
|
(1,899
|
)
|
|
|
|
(6,801
|
)
|
|
|
||||||
Notes payable, net
|
|
$
|
714,755
|
|
|
|
|
$
|
794,538
|
|
|
|
Type/Description
|
|
Notional Value
|
|
Index
|
|
Strike Rate
|
|
Effective Date
|
|
Maturity Date
|
||
Interest rate swap - cash flow hedge
|
|
$
|
125,000
|
|
|
one-month LIBOR
|
|
1.6775%
|
|
12/31/14
|
|
10/31/19
|
Interest rate swap - cash flow hedge
|
|
$
|
125,000
|
|
|
one-month LIBOR
|
|
1.6935%
|
|
04/30/15
|
|
10/31/19
|
Interest rate swap - cash flow hedge
|
|
$
|
125,000
|
|
|
one-month LIBOR
|
|
1.7615%
|
|
06/30/15
|
|
05/31/22
|
Interest rate swap - cash flow hedge
|
|
$
|
150,000
|
|
|
one-month LIBOR
|
|
1.7695%
|
|
06/30/15
|
|
05/31/22
|
Interest rate swap - cash flow hedge
|
|
$
|
62,500
|
|
|
one-month LIBOR
|
|
2.8220%
|
|
10/31/19
|
|
12/31/24
|
Interest rate swap - cash flow hedge
|
|
$
|
62,500
|
|
|
one-month LIBOR
|
|
2.8230%
|
|
10/31/19
|
|
12/31/24
|
Interest rate swap - cash flow hedge
|
|
$
|
125,000
|
|
|
one-month LIBOR
|
|
2.8220%
|
|
10/31/19
|
|
12/31/24
|
Derivatives designated as hedging instruments:
|
Derivative Assets
|
|
Derivative Liabilities
|
||||||||||||
|
December 31, 2018
|
|
December 31, 2017
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||
Interest rate swaps
|
$
|
7,751
|
|
|
$
|
5,045
|
|
|
$
|
(4,340
|
)
|
|
$
|
—
|
|
Derivatives in Cash Flow Hedging Relationship
|
|
|
|
|
|
||||||
|
Gain (loss) recognized in OCI on derivatives (effective portion)
for the Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Interest rate swaps
|
$
|
(1,634
|
)
|
|
$
|
5,262
|
|
|
$
|
2,824
|
|
|
|
Loss (gain) reclassified from OCI into income (effective portion) for the Year Ended December 31,
|
||||||||||
Location
|
|
2018
|
|
2017
|
|
2016
|
||||||
Interest expense (1)
|
|
$
|
(1,350
|
)
|
|
$
|
3,457
|
|
|
$
|
6,650
|
|
(1)
|
Changes in fair value as a result of accrued interest associated with our swap transactions are recorded in accumulated OCI and subsequently reclassified into income. Such amounts are shown net in the consolidated statements of changes in equity and offset dollar for dollar.
|
|
Amount recognized in income on derivatives
(ineffective portion and amount excluded from
effectiveness testing)
for the Year Ended December 31,
|
|||||||||||
Location
|
2018
|
|
2017
|
|
2016
|
|||||||
Interest expense (1)
|
$
|
—
|
|
|
$
|
(253
|
)
|
|
$
|
(572
|
)
|
(1)
|
Represents the portion of the change in fair value of our interest rate swaps as (income) or expense attributable to the mismatch between an interest rate floor on our hedged debt and no floor on the index rate in our interest rate swaps which causes hedge ineffectiveness. We adopted new accounting guidance on January 1, 2018, that eliminates the requirement to separately measure and report hedge ineffectiveness income.
|
|
|
Total interest expense presented in the Consolidated Statements of Operations and Comprehensive Income (Loss)
in which the effects of cash flow hedges are recorded
for the Year Ended December 31,
|
||||||||||
Location
|
|
2018
|
|
2017
|
|
2016
|
||||||
Interest expense
|
|
$
|
29,371
|
|
|
$
|
33,576
|
|
|
$
|
43,257
|
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||
|
Units
|
|
Weighted Average Price per unit
|
|
Units
|
|
Weighted Average Price per unit
|
||||||
Outstanding at the beginning of the year
|
19,672
|
|
|
$
|
17.03
|
|
|
39,255
|
|
|
$
|
16.45
|
|
Issued
|
12,910
|
|
|
$
|
23.24
|
|
|
19,672
|
|
|
$
|
17.03
|
|
Converted
|
(19,672
|
)
|
|
$
|
17.03
|
|
|
(39,255
|
)
|
|
$
|
16.45
|
|
Outstanding at the end of the year (1)
|
12,910
|
|
|
$
|
23.24
|
|
|
19,672
|
|
|
$
|
17.03
|
|
(1)
|
As of December 31, 2018, none of the RSUs held by our independent directors are vested.
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||
|
Units
|
|
Weighted Average Price per unit
|
|
Units
|
|
Weighted Average Price per unit
|
||||||
Outstanding at the beginning of the year
|
208,620
|
|
|
$
|
16.59
|
|
|
111,063
|
|
|
$
|
15.26
|
|
Issued
|
129,188
|
|
|
$
|
17.24
|
|
|
97,557
|
|
|
$
|
18.10
|
|
Converted
|
(111,063
|
)
|
|
$
|
15.26
|
|
|
—
|
|
|
$
|
—
|
|
Outstanding at the end of the period
|
226,745
|
|
|
$
|
17.61
|
|
|
208,620
|
|
|
$
|
16.59
|
|
Assumption
|
|
Value
|
Expected volatility
|
|
24% - 26%
|
Risk-free interest rate
|
|
1.15% - 2.37%
|
Expected term
|
|
35 months
|
Expected dividend yield
|
|
3.7% - 4.5%
|
|
December 31, 2018
|
|
December 31, 2017
|
||||||||||
|
Shares
|
|
Weighted Average Price per share
|
|
Shares
|
|
Weighted Average Price per share
|
||||||
Outstanding at the beginning of the year
|
180,791
|
|
|
$
|
20.47
|
|
|
246,805
|
|
|
$
|
20.74
|
|
Issued
|
125,558
|
|
|
$
|
17.24
|
|
|
122,852
|
|
|
$
|
17.89
|
|
Forfeiture
|
(4,914
|
)
|
|
$
|
17.10
|
|
|
(20,089
|
)
|
|
$
|
17.53
|
|
Restrictions lapsed
|
(147,867
|
)
|
|
$
|
19.44
|
|
|
(168,777
|
)
|
|
$
|
19.34
|
|
Outstanding at the end of the year
|
153,568
|
|
|
$
|
18.93
|
|
|
180,791
|
|
|
$
|
20.47
|
|
|
|
Number of Shares Issued
|
|
Gross Proceeds
|
|
Commissions
|
|
Issuance Costs
|
|
Net Proceeds
|
|||||||||
May 2017 ATM Program
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Second Quarter 2018
|
|
901,300
|
|
|
$
|
21,302
|
|
|
$
|
(266
|
)
|
|
$
|
(165
|
)
|
|
$
|
20,871
|
|
Third Quarter 2018
|
|
3,299,596
|
|
|
77,932
|
|
|
(975
|
)
|
|
(351
|
)
|
|
76,606
|
|
||||
Fourth Quarter 2018
|
|
130,172
|
|
|
3,126
|
|
|
(39
|
)
|
|
(119
|
)
|
|
2,968
|
|
||||
Total May 2017 ATM Program
|
|
4,331,068
|
|
|
102,360
|
|
|
(1,280
|
)
|
|
(635
|
)
|
|
100,445
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
August 2018 ATM Program
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Third Quarter 2018
|
|
1,616,499
|
|
|
37,988
|
|
|
(475
|
)
|
|
(65
|
)
|
|
37,448
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||
Total ATM Programs
|
|
5,947,567
|
|
|
$
|
140,348
|
|
|
$
|
(1,755
|
)
|
|
$
|
(700
|
)
|
|
$
|
137,893
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2018
|
|
2017
|
|
2016
|
||||||
Numerator:
|
|
|
|
|
|
|
||||||
Net income (loss) attributable to common stockholders
|
|
$
|
(5,021
|
)
|
|
$
|
84,286
|
|
|
$
|
(29,417
|
)
|
Less: net income allocated to participating securities
|
|
—
|
|
|
(510
|
)
|
|
—
|
|
|||
Numerator for basic net income (loss) per share
|
|
$
|
(5,021
|
)
|
|
$
|
83,776
|
|
|
$
|
(29,417
|
)
|
Add: undistributed net income allocated to participating securities
|
|
—
|
|
|
300
|
|
|
—
|
|
|||
Less: undistributed net income re-allocated to participating securities
|
|
—
|
|
|
(298
|
)
|
|
—
|
|
|||
Numerator for diluted net income (loss) per share
|
|
$
|
(5,021
|
)
|
|
$
|
83,778
|
|
|
$
|
(29,417
|
)
|
|
|
|
|
|
|
|
||||||
Denominator:
|
|
|
|
|
|
|
||||||
Weighted average common shares outstanding - basic
|
|
50,234
|
|
|
47,538
|
|
|
47,406
|
|
|||
Effect of dilutive securities
|
|
—
|
|
|
345
|
|
|
—
|
|
|||
Weighted average common shares outstanding - diluted
|
|
50,234
|
|
|
47,883
|
|
|
47,406
|
|
|||
|
|
|
|
|
|
|
||||||
Basic net income (loss) per common share
|
|
$
|
(0.10
|
)
|
|
$
|
1.76
|
|
|
$
|
(0.62
|
)
|
Diluted net income (loss) per common share
|
|
$
|
(0.10
|
)
|
|
$
|
1.75
|
|
|
$
|
(0.62
|
)
|
|
|
|
|
|
|
|
||||||
Securities excluded from weighted average common shares
outstanding-diluted because their effect would be anti-dilutive
|
|
963
|
|
|
25
|
|
|
457
|
|
Year
|
|
Amount
|
||
2019
|
|
$
|
131,871
|
|
2020
|
|
127,275
|
|
|
2021
|
|
108,955
|
|
|
2022
|
|
99,782
|
|
|
2023
|
|
88,138
|
|
|
Thereafter
|
|
294,965
|
|
|
Total
|
|
$
|
850,986
|
|
Year
|
|
Amount
|
||
2019
|
|
$
|
1,448
|
|
2020
|
|
1,279
|
|
|
2021
|
|
995
|
|
|
2022
|
|
683
|
|
|
2023
|
|
450
|
|
|
Thereafter
|
|
—
|
|
|
Total
|
|
$
|
4,855
|
|
|
For the Year Ended December 31,
|
||||||||||
|
2018
|
|
2017
|
|
2016
|
||||||
Interest paid, net of amounts capitalized
|
$
|
28,818
|
|
|
$
|
24,430
|
|
|
$
|
38,059
|
|
Income taxes paid
|
$
|
767
|
|
|
$
|
404
|
|
|
$
|
2,085
|
|
|
|
|
|
|
|
||||||
Non-cash investing activities:
|
|
|
|
|
|
|
|
|
|||
Property and equipment additions in accounts payable and accrued liabilities
|
$
|
24,413
|
|
|
$
|
16,352
|
|
|
$
|
13,295
|
|
Liabilities assumed through the purchase of real estate
|
$
|
7,028
|
|
|
$
|
3,267
|
|
|
$
|
—
|
|
Escrow deposit applied to purchases of real estate
|
$
|
21,350
|
|
|
$
|
14,000
|
|
|
$
|
—
|
|
Escrow deposit applied to purchase of real estate from noncontrolling interest
|
$
|
150
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Transfer of real estate and lease intangibles through cancellation of debt
|
$
|
28,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Sale of real estate and lease intangibles to unconsolidated joint venture
|
$
|
—
|
|
|
$
|
13,804
|
|
|
$
|
—
|
|
Acquisition of controlling interest in unconsolidated entity
|
$
|
927
|
|
|
$
|
9,770
|
|
|
$
|
—
|
|
Accrued insurance receivable for property damages
|
$
|
—
|
|
|
$
|
15,000
|
|
|
$
|
—
|
|
Write-off of insurance receivable for property damages
|
$
|
3,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-cash financing activities:
|
|
|
|
|
|
|
|
|
|||
Accrual for distributions declared
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,601
|
|
Mortgage notes assumed by the Company (1)
|
$
|
89,733
|
|
|
$
|
146,000
|
|
|
$
|
—
|
|
Cancellation of debt through transfer of real estate
|
$
|
48,177
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Cancellation of Series A Convertible Preferred Stock
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,700
|
|
Financing costs in accounts payable and accrued liabilities
|
$
|
—
|
|
|
$
|
25
|
|
|
$
|
—
|
|
Unrealized gain on interest rate derivatives
|
$
|
—
|
|
|
$
|
5,262
|
|
|
$
|
2,824
|
|
Unrealized loss on interest rate derivatives
|
$
|
1,634
|
|
|
$
|
—
|
|
|
$
|
—
|
|
2018 Quarters Ended
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
Rental revenue
|
|
$
|
54,143
|
|
|
$
|
53,990
|
|
|
$
|
54,832
|
|
|
$
|
55,552
|
|
Loss on early extinguishment of debt
|
|
(8,988
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Gain on troubled debt restructuring
|
|
—
|
|
|
—
|
|
|
31,006
|
|
|
—
|
|
||||
Gain (loss) on sale of assets
|
|
12,014
|
|
|
(90
|
)
|
|
—
|
|
|
14,904
|
|
||||
Gain (loss) on remeasurement of investment in
unconsolidated entities
|
|
11,242
|
|
|
(152
|
)
|
|
—
|
|
|
—
|
|
||||
Net income (loss)
|
|
$
|
8,326
|
|
|
$
|
(8,362
|
)
|
|
$
|
22,567
|
|
|
$
|
(27,860
|
)
|
Net income (loss) attributable to common stockholders
|
|
$
|
8,390
|
|
|
$
|
(8,277
|
)
|
|
$
|
22,645
|
|
|
$
|
(27,779
|
)
|
Weighted average shares outstanding - basic
|
|
47,645
|
|
|
47,684
|
|
|
51,900
|
|
|
53,622
|
|
||||
Weighted average shares outstanding - diluted
|
|
48,300
|
|
|
47,684
|
|
|
52,617
|
|
|
53,622
|
|
||||
Basic net income (loss) per common share
|
|
$
|
0.18
|
|
|
$
|
(0.17
|
)
|
|
$
|
0.43
|
|
|
$
|
(0.52
|
)
|
Diluted net income (loss) per common share
|
|
$
|
0.17
|
|
|
$
|
(0.17
|
)
|
|
$
|
0.43
|
|
|
$
|
(0.52
|
)
|
2017 Quarters Ended
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
Rental revenue
|
|
$
|
56,363
|
|
|
$
|
54,552
|
|
|
$
|
50,920
|
|
|
$
|
54,626
|
|
Loss on early extinguishment of debt
|
|
(545
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Gain on sale of assets
|
|
90,750
|
|
|
1,262
|
|
|
—
|
|
|
384
|
|
||||
Gain on remeasurement of investment in
unconsolidated entities |
|
14,168
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Net income (loss)
|
|
$
|
98,228
|
|
|
$
|
4,034
|
|
|
$
|
(8,051
|
)
|
|
$
|
(9,884
|
)
|
Net income (loss) attributable to common stockholders
|
|
$
|
98,171
|
|
|
$
|
4,031
|
|
|
$
|
(8,041
|
)
|
|
$
|
(9,875
|
)
|
Weighted average shares outstanding - basic
|
|
47,511
|
|
|
47,536
|
|
|
47,550
|
|
|
47,554
|
|
||||
Weighted average shares outstanding - diluted
|
|
47,806
|
|
|
47,875
|
|
|
47,550
|
|
|
47,554
|
|
||||
Basic net income (loss) per common share
|
|
$
|
2.05
|
|
|
$
|
0.08
|
|
|
$
|
(0.17
|
)
|
|
$
|
(0.21
|
)
|
Diluted net income (loss) per common share
|
|
$
|
2.04
|
|
|
$
|
0.08
|
|
|
$
|
(0.17
|
)
|
|
$
|
(0.21
|
)
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
Assets
|
|
|
|
|
|
||
Real estate
|
|
|
|
|
|
||
Land
|
$
|
148,122
|
|
|
$
|
154,422
|
|
Land held for development
|
50,240
|
|
|
36,830
|
|
||
Buildings and improvements, net
|
1,062,177
|
|
|
1,132,428
|
|
||
Real estate under development
|
71,412
|
|
|
41,404
|
|
||
Total real estate
|
1,331,951
|
|
|
1,365,084
|
|
||
Cash and cash equivalents
|
9,805
|
|
|
30,741
|
|
||
Restricted cash
|
3,327
|
|
|
6,141
|
|
||
Accounts receivable, net
|
61,237
|
|
|
67,335
|
|
||
Prepaid expenses and other assets
|
9,072
|
|
|
11,376
|
|
||
Investments in unconsolidated entities
|
30,187
|
|
|
32,746
|
|
||
Deferred financing fees, net
|
2,526
|
|
|
2,756
|
|
||
Lease intangibles, net
|
95,980
|
|
|
101,372
|
|
||
Total assets
|
$
|
1,544,085
|
|
|
$
|
1,617,551
|
|
Liabilities and equity
|
|
|
|
|
|
||
Liabilities
|
|
|
|
|
|
||
Notes payable, net
|
$
|
661,550
|
|
|
$
|
714,755
|
|
Accounts payable and accrued liabilities
|
63,350
|
|
|
91,548
|
|
||
Acquired below-market leases, net
|
21,165
|
|
|
22,651
|
|
||
Other liabilities
|
15,795
|
|
|
11,116
|
|
||
Total liabilities
|
761,860
|
|
|
840,070
|
|
||
Commitments and contingencies
|
|
|
|
|
|
||
Equity
|
|
|
|
|
|
||
Preferred stock, $.0001 par value per share; 17,500,000 shares authorized, none outstanding
|
—
|
|
|
—
|
|
||
Convertible stock, $.0001 par value per share; 1,000 shares authorized, none outstanding
|
—
|
|
|
—
|
|
||
Common stock, $.0001 par value per share; 382,499,000 shares authorized, 55,298,782 and 53,839,766 shares issued and outstanding at March 31, 2019, and December 31, 2018, respectively
|
6
|
|
|
5
|
|
||
Additional paid-in capital
|
2,784,317
|
|
|
2,749,106
|
|
||
Cumulative distributions and net loss attributable to common stockholders
|
(2,002,087
|
)
|
|
(1,977,969
|
)
|
||
Accumulated other comprehensive income (loss)
|
(3,617
|
)
|
|
3,409
|
|
||
Stockholders’ equity
|
778,619
|
|
|
774,551
|
|
||
Noncontrolling interests
|
3,606
|
|
|
2,930
|
|
||
Total equity
|
782,225
|
|
|
777,481
|
|
||
Total liabilities and equity
|
$
|
1,544,085
|
|
|
$
|
1,617,551
|
|
|
Three Months Ended
|
||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||
Rental revenue
|
$
|
50,092
|
|
|
$
|
54,143
|
|
Expenses
|
|
|
|
|
|
||
Property operating expenses
|
11,050
|
|
|
13,155
|
|
||
Real estate taxes
|
8,101
|
|
|
8,754
|
|
||
Property management fees
|
63
|
|
|
85
|
|
||
Interest expense
|
5,759
|
|
|
8,109
|
|
||
Asset impairment losses
|
937
|
|
|
—
|
|
||
General and administrative
|
8,945
|
|
|
5,503
|
|
||
Depreciation and amortization
|
22,903
|
|
|
24,616
|
|
||
Total expenses
|
57,758
|
|
|
60,222
|
|
||
Interest and other income
|
154
|
|
|
45
|
|
||
Loss on early extinguishment of debt
|
(6,025
|
)
|
|
(8,988
|
)
|
||
Gain on sale of assets
|
—
|
|
|
12,014
|
|
||
Loss before income taxes, equity in operations of investments, and
gain on remeasurement of investment in unconsolidated entities |
(13,537
|
)
|
|
(3,008
|
)
|
||
Provision for income taxes
|
(234
|
)
|
|
(195
|
)
|
||
Equity in operations of investments
|
(446
|
)
|
|
287
|
|
||
Gain on remeasurement of investment in unconsolidated entities
|
—
|
|
|
11,242
|
|
||
Net income (loss)
|
(14,217
|
)
|
|
8,326
|
|
||
Noncontrolling interests
|
93
|
|
|
64
|
|
||
Net income (loss) attributable to common stockholders
|
$
|
(14,124
|
)
|
|
$
|
8,390
|
|
|
|
|
|
||||
Weighted average common shares outstanding - basic
|
54,319,635
|
|
|
47,645,050
|
|
||
Weighted average common shares outstanding - diluted
|
54,319,635
|
|
|
48,299,882
|
|
||
|
|
|
|
||||
Basic net income (loss) per common share
|
$
|
(0.26
|
)
|
|
$
|
0.18
|
|
Diluted net income (loss) per common share
|
$
|
(0.26
|
)
|
|
$
|
0.17
|
|
|
|
|
|
||||
Distributions declared per common share
|
$
|
0.18
|
|
|
$
|
0.18
|
|
|
|
|
|
||||
Comprehensive income (loss):
|
|
|
|
|
|
||
Net income (loss)
|
$
|
(14,217
|
)
|
|
$
|
8,326
|
|
Other comprehensive income (loss): unrealized gain (loss) on interest rate derivatives
|
(7,027
|
)
|
|
5,438
|
|
||
Comprehensive income (loss)
|
(21,244
|
)
|
|
13,764
|
|
||
Comprehensive loss attributable to noncontrolling interests
|
94
|
|
|
62
|
|
||
Comprehensive income (loss) attributable to common stockholders
|
$
|
(21,150
|
)
|
|
$
|
13,826
|
|
|
|
|
|
|
|
|
Cumulative
Distributions
and
Net Loss Attributable to
Common Stockholders
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
|
|
|
|||||||||||||
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
|
|
|
|
|
|||||||||||||||||
|
Number of
Shares
|
|
Par
value
|
|
|
|
|
Noncontrolling
Interests
|
|
Total
Equity
|
||||||||||||||||
|
|
|
|
|
|
|
||||||||||||||||||||
Three months ended March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance at December 31, 2018
|
53,840
|
|
|
$
|
5
|
|
|
$
|
2,749,106
|
|
|
$
|
(1,977,969
|
)
|
|
$
|
3,409
|
|
|
$
|
2,930
|
|
|
$
|
777,481
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,124
|
)
|
|
—
|
|
|
(93
|
)
|
|
(14,217
|
)
|
||||||
Issuance of common stock, net
|
1,442
|
|
|
1
|
|
|
34,480
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
34,481
|
|
||||||
Unrealized loss on interest rate derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,026
|
)
|
|
(1
|
)
|
|
(7,027
|
)
|
||||||
Share based compensation, net
|
17
|
|
|
—
|
|
|
731
|
|
|
—
|
|
|
—
|
|
|
51
|
|
|
782
|
|
||||||
Contributions by noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
721
|
|
|
721
|
|
||||||
Distributions declared:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Common stock ($0.18 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,994
|
)
|
|
—
|
|
|
—
|
|
|
(9,994
|
)
|
||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
||||||
Balance at March 31, 2019
|
55,299
|
|
|
$
|
6
|
|
|
$
|
2,784,317
|
|
|
$
|
(2,002,087
|
)
|
|
$
|
(3,617
|
)
|
|
$
|
3,606
|
|
|
$
|
782,225
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Three months ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Balance at December 31, 2017
|
47,623
|
|
|
$
|
5
|
|
|
$
|
2,609,540
|
|
|
$
|
(1,936,960
|
)
|
|
$
|
4,218
|
|
|
$
|
768
|
|
|
$
|
677,571
|
|
Cumulative effect of a change in accounting principle
|
—
|
|
|
—
|
|
|
—
|
|
|
635
|
|
|
825
|
|
|
—
|
|
|
1,460
|
|
||||||
Balance at January 1, 2018
|
47,623
|
|
|
$
|
5
|
|
|
$
|
2,609,540
|
|
|
$
|
(1,936,325
|
)
|
|
$
|
5,043
|
|
|
$
|
768
|
|
|
$
|
679,031
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
8,390
|
|
|
—
|
|
|
(64
|
)
|
|
8,326
|
|
||||||
Unrealized gain on interest rate derivatives
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,436
|
|
|
2
|
|
|
5,438
|
|
||||||
Share based compensation, net
|
33
|
|
|
—
|
|
|
748
|
|
|
—
|
|
|
—
|
|
|
43
|
|
|
791
|
|
||||||
Contributions by noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,603
|
|
|
2,603
|
|
||||||
Distributions declared:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Common stock ($0.18 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(8,626
|
)
|
|
—
|
|
|
—
|
|
|
(8,626
|
)
|
||||||
Noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
(3
|
)
|
||||||
Balance at March 31, 2018
|
47,656
|
|
|
$
|
5
|
|
|
$
|
2,610,288
|
|
|
$
|
(1,936,561
|
)
|
|
$
|
10,479
|
|
|
$
|
3,349
|
|
|
$
|
687,560
|
|
|
Three months ended
|
||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||
Cash flows from operating activities
|
|
|
|
|
|
||
Net income (loss)
|
$
|
(14,217
|
)
|
|
$
|
8,326
|
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
|
|
|
|
|
||
Asset impairment losses
|
937
|
|
|
—
|
|
||
Gain on sale of assets
|
—
|
|
|
(12,014
|
)
|
||
Gain on remeasurement of investment in unconsolidated entities
|
—
|
|
|
(11,242
|
)
|
||
Loss on early extinguishment of debt
|
6,025
|
|
|
8,988
|
|
||
Amortization of restricted shares and units
|
1,020
|
|
|
1,000
|
|
||
Depreciation and amortization
|
22,903
|
|
|
24,616
|
|
||
Amortization of lease intangibles
|
(171
|
)
|
|
(63
|
)
|
||
Amortization of above- and below-market rent
|
(1,486
|
)
|
|
(1,276
|
)
|
||
Amortization of deferred financing fees
|
348
|
|
|
404
|
|
||
Equity in operations of investments
|
446
|
|
|
(287
|
)
|
||
Ownership portion of fees from unconsolidated entities
|
15
|
|
|
48
|
|
||
Distributions from investments
|
—
|
|
|
10
|
|
||
Change in accounts receivable
|
1,492
|
|
|
644
|
|
||
Change in prepaid expenses and other assets
|
843
|
|
|
911
|
|
||
Change in lease commissions
|
(1,478
|
)
|
|
(1,130
|
)
|
||
Change in other lease intangibles
|
(22
|
)
|
|
4
|
|
||
Change in accounts payable and accrued liabilities
|
(27,416
|
)
|
|
(21,510
|
)
|
||
Change in other liabilities
|
(285
|
)
|
|
508
|
|
||
Cash used in operating activities
|
(11,046
|
)
|
|
(2,063
|
)
|
||
|
|
|
|
||||
Cash flows from investing activities
|
|
|
|
|
|
||
Escrow deposits
|
—
|
|
|
(3,000
|
)
|
||
Return of investments
|
—
|
|
|
1,711
|
|
||
Purchases of real estate
|
(18,691
|
)
|
|
(98,875
|
)
|
||
Investments in unconsolidated entities
|
2,098
|
|
|
(409
|
)
|
||
Capital expenditures for real estate
|
(14,474
|
)
|
|
(8,526
|
)
|
||
Capital expenditures for real estate under development
|
(20,384
|
)
|
|
(18,211
|
)
|
||
Proceeds from sales of assets
|
71,522
|
|
|
141,391
|
|
||
Insurance proceeds for capital expenditures
|
1,605
|
|
|
—
|
|
||
Cash provided by investing activities
|
21,676
|
|
|
14,081
|
|
||
|
|
|
|
||||
Cash flows from financing activities
|
|
|
|
|
|
||
Financing costs
|
—
|
|
|
(3,178
|
)
|
||
Proceeds from notes payable
|
65,000
|
|
|
702,000
|
|
||
Payments on notes payable
|
(118,654
|
)
|
|
(700,384
|
)
|
||
Payments for early extinguishment of debt
|
(5,694
|
)
|
|
(3,632
|
)
|
||
Issuance of common stock
|
35,003
|
|
|
—
|
|
||
Costs associated with issuance of common stock
|
(522
|
)
|
|
—
|
|
||
Transfer of common stock
|
(238
|
)
|
|
(210
|
)
|
||
Distributions paid to common stockholders
|
(9,994
|
)
|
|
(8,626
|
)
|
||
Distributions paid to noncontrolling interests
|
(2
|
)
|
|
(3
|
)
|
||
Contributions from noncontrolling interests
|
721
|
|
|
2,453
|
|
||
Cash used in financing activities
|
(34,380
|
)
|
|
(11,580
|
)
|
||
|
|
|
|
||||
Net change in cash, cash equivalents, and restricted cash
|
(23,750
|
)
|
|
438
|
|
||
Cash, cash equivalents, and restricted cash at beginning of period
|
36,882
|
|
|
22,310
|
|
||
Cash, cash equivalents, and restricted cash at end of period
|
$
|
13,132
|
|
|
$
|
22,748
|
|
|
|
|
|
Lease Intangibles
|
||||||||
|
|
|
|
Assets
|
Liabilities
|
|||||||
|
|
|
|
|
|
Acquired Below-Market Leases
|
||||||
|
|
Buildings and
Improvements
|
|
Other Lease Intangibles
|
|
|||||||
as of March 31, 2019
|
|
|
|
|||||||||
Cost
|
|
$
|
1,500,620
|
|
|
$
|
162,091
|
|
|
$
|
(60,043
|
)
|
Less: accumulated depreciation and amortization
|
|
(438,443
|
)
|
|
(66,111
|
)
|
|
38,878
|
|
|||
Net
|
|
$
|
1,062,177
|
|
|
$
|
95,980
|
|
|
$
|
(21,165
|
)
|
|
|
|
|
Lease Intangibles
|
||||||||
|
|
|
|
Assets
|
Liabilities
|
|||||||
|
|
|
|
|
|
Acquired Below-Market Leases
|
||||||
|
|
Buildings and Improvements
|
|
Other Lease Intangibles
|
|
|||||||
as of December 31, 2018
|
|
|
|
|||||||||
Cost
|
|
$
|
1,574,653
|
|
|
$
|
170,824
|
|
|
$
|
(60,509
|
)
|
Less: accumulated depreciation and amortization
|
|
(442,225
|
)
|
|
(69,452
|
)
|
|
37,858
|
|
|||
Net
|
|
$
|
1,132,428
|
|
|
$
|
101,372
|
|
|
$
|
(22,651
|
)
|
April 2019 - December 2019
|
$
|
5,386
|
|
2020
|
$
|
6,141
|
|
2021
|
$
|
4,899
|
|
2022
|
$
|
4,197
|
|
2023
|
$
|
3,634
|
|
|
March 31,
2019 |
|
March 31,
2018 |
||||
Cash and cash equivalents
|
$
|
9,805
|
|
|
$
|
10,183
|
|
Restricted cash
|
3,327
|
|
|
12,565
|
|
||
Total cash, cash equivalents, and restricted cash
|
$
|
13,132
|
|
|
$
|
22,748
|
|
|
March 31,
2019 |
|
December 31,
2018 |
||||
Straight-line rental revenue receivable
|
$
|
52,267
|
|
|
$
|
51,912
|
|
Insurance receivable
|
4,358
|
|
|
9,680
|
|
||
Tenant receivables
|
2,767
|
|
|
5,572
|
|
||
Non-tenant receivables
|
1,845
|
|
|
821
|
|
||
Allowance for doubtful accounts
|
—
|
|
|
(650
|
)
|
||
Total
|
$
|
61,237
|
|
|
$
|
67,335
|
|
Property Name
|
|
Date of Disposition
|
|
Location
|
|
Rentable Square Footage
|
|
Contract Sale Price
|
|
Proceeds from Sale
|
|||||
Eldridge Properties (1)
|
|
01/31/19
|
|
Houston, TX
|
|
824
|
|
|
$
|
78,400
|
|
|
$
|
71,522
|
|
|
|
|
|
Ownership Interest
|
|
Unconsolidated
Investment Balance
|
||||||||||
Entity Name
|
|
Property
|
|
March 31,
2019 |
|
December 31,
2018 |
|
March 31,
2019 |
|
December 31,
2018 |
||||||
208 Nueces Street, LLC (1)(2)
|
|
Third + Shoal
|
|
47.50
|
%
|
|
47.50
|
%
|
|
$
|
30,187
|
|
|
$
|
32,746
|
|
(1)
|
We evaluate our investments in unconsolidated entities in order to determine if they are variable interest entities (“VIEs”). Based on our assessment, we identified this entity as a VIE, but we are not the primary beneficiary, as we do not have the power to direct the activities that most significantly impact the economic performance of this entity. For VIEs in which we are not deemed to be the primary beneficiary, we continue to account for them using the equity method. The maximum amount of exposure to loss with respect to this VIE is the carrying amount of our investment and any debt guaranteed by us. As of March 31, 2019, and December 31, 2018, Tier OP guaranteed 25% of the construction loan of 208 Nueces Street, LLC, as discussed below in “Guarantees.” At March 31, 2019, our VIE had total assets of approximately $154.2 million and total liabilities of approximately $99.6 million. At December 31, 2018, our VIE had total assets of approximately $140.6 million and total liabilities of approximately $85.2 million.
|
(2)
|
Our investments in unconsolidated entities at March 31, 2019, and December 31, 2018, include basis adjustments that total approximately $4.2 million and $6.4 million, respectively. Basis adjustments represent the aggregate difference between our historical cost basis and our equity basis reflected at the joint venture level, which is typically amortized over the life of the related assets and liabilities. Basis differences occur from impairment of investments and upon the transfer of assets that were previously owned by us into a joint venture. In addition, capitalized interest and certain acquisition, transaction, and other costs may not be reflected in the net assets at the joint venture level.
|
(1)
|
Excludes approximately $2.5 million of unamortized debt issuance costs associated with the revolving line of credit because these costs are presented as an asset on our condensed consolidated balance sheets.
|
|
|
|
|
Basis of Fair Value Measurements
|
|
|
||||||||||||||
Description
|
|
Fair Value
of Assets at Impairment
|
|
Quoted Prices
In Active
Markets for
Identical Items
(Level 1)
|
|
Significant
Other
Observable
Inputs
(Level 2)
|
|
Significant
Unobservable
Inputs
(Level 3)
|
|
Total
Losses
|
||||||||||
for the three months ended March 31, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Real estate
|
|
$
|
69,544
|
|
|
$
|
—
|
|
|
$
|
69,544
|
|
|
$
|
—
|
|
|
$
|
(937
|
)
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
for the year ended December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Real estate
|
|
$
|
97,544
|
|
|
$
|
—
|
|
|
$
|
97,544
|
|
|
$
|
—
|
|
|
$
|
(41,564
|
)
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
Carrying
Amount
|
|
Fair
Value
|
|
Carrying
Amount
|
|
Fair
Value
|
||||||||
Notes payable
|
$
|
663,000
|
|
|
$
|
663,135
|
|
|
$
|
716,654
|
|
|
$
|
718,505
|
|
Less: unamortized debt issuance costs
|
(1,450
|
)
|
|
|
|
(1,899
|
)
|
|
|
||||||
Notes payable, net
|
$
|
661,550
|
|
|
|
|
$
|
714,755
|
|
|
|
Type/Description
|
|
Notional Value
|
|
Index
|
|
Strike Rate
|
|
Effective Date
|
|
Maturity Date
|
|||
Interest rate swap - cash flow hedge
|
|
$
|
125,000
|
|
|
one-month LIBOR
|
|
1.6775
|
%
|
|
12/31/14
|
|
10/31/19
|
Interest rate swap - cash flow hedge
|
|
$
|
125,000
|
|
|
one-month LIBOR
|
|
1.6935
|
%
|
|
04/30/15
|
|
10/31/19
|
Interest rate swap - cash flow hedge
|
|
$
|
125,000
|
|
|
one-month LIBOR
|
|
1.7615
|
%
|
|
06/30/15
|
|
05/31/22
|
Interest rate swap - cash flow hedge
|
|
$
|
150,000
|
|
|
one-month LIBOR
|
|
1.7695
|
%
|
|
06/30/15
|
|
05/31/22
|
Interest rate swap - cash flow hedge
|
|
$
|
62,500
|
|
|
one-month LIBOR
|
|
2.8220
|
%
|
|
10/31/19
|
|
12/31/24
|
Interest rate swap - cash flow hedge
|
|
$
|
62,500
|
|
|
one-month LIBOR
|
|
2.8230
|
%
|
|
10/31/19
|
|
12/31/24
|
Interest rate swap - cash flow hedge
|
|
$
|
125,000
|
|
|
one-month LIBOR
|
|
2.8220
|
%
|
|
10/31/19
|
|
12/31/24
|
Derivatives Designated as Hedging Instruments:
|
Derivative Assets
|
|
Derivative Liabilities
|
|||||||||||||
|
March 31,
2019 |
|
December 31,
2018 |
|
March 31,
2019 |
|
December 31,
2018 |
|||||||||
Interest rate swaps
|
$
|
4,434
|
|
|
$
|
7,751
|
|
|
$
|
(8,050
|
)
|
|
$
|
(4,340
|
)
|
|
Gain (loss) recognized in OCI on derivatives
|
||||||
|
For the Three Months Ended
|
||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||
Interest rate swaps
|
$
|
(7,027
|
)
|
|
$
|
5,438
|
|
|
Loss reclassified from OCI into income
|
||||||
|
For the Three Months Ended
|
||||||
Location
|
March 31, 2019
|
|
March 31, 2018
|
||||
Interest expense (1)
|
$
|
1,020
|
|
|
$
|
159
|
|
(1)
|
Changes in fair value as a result of accrued interest associated with our swap transactions are recorded in accumulated OCI and subsequently reclassified into income. Such amounts are shown net in the condensed consolidated statements of changes in equity and offset dollar for dollar.
|
|
Total interest expense presented in the Condensed Consolidated Statements of Operations and Comprehensive Income (Loss) in which the effects of cash flow hedges are recorded
|
|||||||
|
For the Three Months Ended
|
|||||||
Location
|
March 31, 2019
|
|
March 31, 2018
|
|||||
Interest expense
|
$
|
5,759
|
|
|
$
|
8,109
|
|
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||
|
Units
|
|
Weighted Average Price per unit
|
|
Units
|
|
Weighted Average Price per unit
|
||||||
Outstanding at the beginning of the year
|
12,910
|
|
|
$
|
23.24
|
|
|
19,672
|
|
|
$
|
17.03
|
|
Issued
|
891
|
|
|
$
|
22.45
|
|
|
—
|
|
|
$
|
—
|
|
Converted
|
(2,582
|
)
|
|
$
|
23.24
|
|
|
(1,917
|
)
|
|
$
|
18.27
|
|
Outstanding at the end of the period (1)
|
11,219
|
|
|
$
|
23.18
|
|
|
17,755
|
|
|
$
|
16.90
|
|
(1)
|
As of March 31, 2019, none of the RSUs held by our independent directors are vested.
|
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||
|
Units
|
|
Weighted Average Price per unit
|
|
Units
|
|
Weighted Average Price per unit
|
||||||
Outstanding at the beginning of the year
|
226,745
|
|
|
$
|
17.61
|
|
|
208,620
|
|
|
$
|
16.59
|
|
Issued
|
119,264
|
|
|
$
|
23.76
|
|
|
129,188
|
|
|
$
|
17.24
|
|
Outstanding at the end of the period
|
346,009
|
|
|
$
|
19.73
|
|
|
337,808
|
|
|
$
|
16.84
|
|
Assumption
|
|
Value
|
Expected volatility
|
|
23% - 26%
|
Risk-free interest rate
|
|
1.53% - 2.48%
|
Expected term
|
|
35 months
|
Expected dividend yield
|
|
3.6% - 4.3%
|
|
March 31, 2019
|
|
March 31, 2018
|
||||||||||
|
Shares
|
|
Weighted Average Price per share
|
|
Shares
|
|
Weighted Average Price per share
|
||||||
Outstanding at the beginning of the year
|
153,568
|
|
|
$
|
18.93
|
|
|
180,791
|
|
|
$
|
20.47
|
|
Issued
|
103,545
|
|
|
$
|
23.76
|
|
|
125,558
|
|
|
$
|
17.24
|
|
Forfeitures
|
(10,205
|
)
|
|
$
|
16.92
|
|
|
—
|
|
|
$
|
—
|
|
Restrictions lapsed
|
(25,165
|
)
|
|
$
|
26.88
|
|
|
(41,062
|
)
|
|
$
|
26.23
|
|
Outstanding at the end of the period
|
221,743
|
|
|
$
|
20.37
|
|
|
265,287
|
|
|
$
|
18.05
|
|
|
|
Number of Shares Issued
|
|
Gross Proceeds
|
|
Commissions
|
|
Issuance Costs
|
|
Net Proceeds
|
|||||||||
May 2017 ATM Program
|
|
316,969
|
|
|
$
|
7,718
|
|
|
$
|
(96
|
)
|
|
$
|
(21
|
)
|
|
$
|
7,601
|
|
August 2018 ATM Program
|
|
1,125,000
|
|
|
27,285
|
|
|
(341
|
)
|
|
(64
|
)
|
|
26,880
|
|
||||
Total
|
|
1,441,969
|
|
|
$
|
35,003
|
|
|
$
|
(437
|
)
|
|
$
|
(85
|
)
|
|
$
|
34,481
|
|
as of March 31, 2019
|
|
Amount
|
||
April 2019 - December 2019
|
|
$
|
91,882
|
|
2020
|
|
122,165
|
|
|
2021
|
|
106,007
|
|
|
2022
|
|
97,046
|
|
|
2023
|
|
86,093
|
|
|
2024 and thereafter
|
|
284,895
|
|
|
Total
|
|
$
|
788,088
|
|
as of December 31, 2018
|
|
Amount
|
||
2019
|
|
$
|
131,871
|
|
2020
|
|
127,275
|
|
|
2021
|
|
108,955
|
|
|
2022
|
|
99,782
|
|
|
2023
|
|
88,138
|
|
|
2024 and thereafter
|
|
294,965
|
|
|
Total
|
|
$
|
850,986
|
|
as of March 31, 2019
|
|
Amount
|
||
April 2019 - December 2019
|
|
$
|
623
|
|
2020
|
|
715
|
|
|
2021
|
|
462
|
|
|
2022
|
|
175
|
|
|
2023
|
|
117
|
|
|
2024 and thereafter
|
|
—
|
|
|
Total
|
|
$
|
2,092
|
|
Less: discount
|
|
(135
|
)
|
|
Total operating lease liabilities
|
|
$
|
1,957
|
|
as of December 31, 2018
|
|
Amount
|
||
2019
|
|
$
|
1,448
|
|
2020
|
|
1,279
|
|
|
2021
|
|
995
|
|
|
2022
|
|
683
|
|
|
2023
|
|
450
|
|
|
2024 and thereafter
|
|
—
|
|
|
Total
|
|
$
|
4,855
|
|
|
|
For the Three Months Ended
|
||||||
|
|
March 31, 2019
|
|
March 31, 2018
|
||||
Numerator:
|
|
|
|
|
||||
Net income (loss) attributable to common stockholders
|
|
$
|
(14,124
|
)
|
|
$
|
8,390
|
|
Less: net income allocated to participating securities
|
|
—
|
|
|
—
|
|
||
Numerator for basic net income (loss) per share
|
|
$
|
(14,124
|
)
|
|
$
|
8,390
|
|
Add: undistributed net income allocated to participating securities
|
|
—
|
|
|
—
|
|
||
Less: undistributed net income re-allocated to participating securities
|
|
—
|
|
|
—
|
|
||
Numerator for diluted net income (loss) per share (1)
|
|
$
|
(14,124
|
)
|
|
$
|
8,390
|
|
|
|
|
|
|
||||
Denominator:
|
|
|
|
|
||||
Weighted average common shares outstanding - basic
|
|
54,320
|
|
|
47,645
|
|
||
Effect of dilutive securities
|
|
—
|
|
|
655
|
|
||
Weighted average common shares outstanding - diluted
|
|
54,320
|
|
|
48,300
|
|
||
|
|
|
|
|
||||
Basic net income (loss) per common share
|
|
$
|
(0.26
|
)
|
|
$
|
0.18
|
|
Diluted net income (loss) per common share
|
|
$
|
(0.26
|
)
|
|
$
|
0.17
|
|
|
|
|
|
|
||||
Securities excluded from weighted average common shares outstanding - diluted because their effect would be anti-dilutive
|
|
826
|
|
|
19
|
|
(1)
|
In periods where there is no undistributed net income to allocate to participating securities, the treasury stock method is used to calculate dilutive securities.
|
|
Three Months Ended
|
||||||
|
March 31, 2019
|
|
March 31, 2018
|
||||
Interest paid, net of amounts capitalized
|
$
|
5,301
|
|
|
$
|
7,804
|
|
Income taxes paid
|
$
|
—
|
|
|
$
|
2
|
|
|
|
|
|
||||
Non-cash investing activities:
|
|
|
|
|
|
||
Property and equipment additions in accounts payable and accrued liabilities
|
$
|
22,248
|
|
|
$
|
17,712
|
|
Lease liabilities arising from obtaining right-of-use assets
|
$
|
2,153
|
|
|
$
|
—
|
|
Liabilities assumed through the purchase of real estate
|
$
|
—
|
|
|
$
|
7,028
|
|
Escrow deposits applied to purchase of real estate
|
$
|
—
|
|
|
$
|
21,350
|
|
Escrow deposit applied to purchase of real estate from noncontrolling interest
|
$
|
—
|
|
|
$
|
150
|
|
Acquisition of controlling interest in unconsolidated entity
|
$
|
—
|
|
|
$
|
927
|
|
|
|
|
|
||||
Non-cash financing activities:
|
|
|
|
|
|
||
Mortgage notes assumed (1)
|
$
|
—
|
|
|
$
|
89,733
|
|
Unrealized gain on interest rate derivatives
|
$
|
—
|
|
|
$
|
5,438
|
|
Unrealized loss on interest rate derivatives
|
$
|
7,027
|
|
|
$
|
—
|
|
(1)
|
The approximately $89.7 million mortgage notes assumed during the three months ended March 31, 2018, includes approximately $44.9 million of debt assumed when we acquired the remaining 50.00% interest in our Domain 8 property, and approximately $44.9 million of debt associated with our previously held 50.00% unconsolidated interest in the Domain 8 property. Domain 8 was consolidated during the three months ended March 31, 2018.
|
|
|
Cousins Historical (1)
|
|
TIER Historical (2)
|
|
Merger Adjustments
|
|
|
Cousins Pro Forma
|
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Rental property revenues
|
|
$
|
258,798
|
|
|
$
|
89,002
|
|
|
$
|
3,063
|
|
a
|
|
$
|
350,863
|
|
|
Fee income
|
|
15,804
|
|
|
77
|
|
|
—
|
|
|
|
15,881
|
|
|
||||
Other
|
|
151
|
|
|
106
|
|
|
—
|
|
|
|
257
|
|
|
||||
|
|
274,753
|
|
|
89,185
|
|
|
3,063
|
|
|
|
367,001
|
|
|
||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Rental property operating expenses
|
|
90,192
|
|
|
33,675
|
|
|
—
|
|
|
|
123,867
|
|
|
||||
Reimbursed expenses
|
|
1,979
|
|
|
—
|
|
|
—
|
|
|
|
1,979
|
|
|
||||
General and administrative expenses
|
|
19,834
|
|
|
7,505
|
|
|
—
|
|
b
|
|
27,339
|
|
|
||||
Interest expense
|
|
22,879
|
|
|
10,129
|
|
|
1,529
|
|
c
|
|
34,537
|
|
|
||||
Impairment losses
|
|
—
|
|
|
937
|
|
|
—
|
|
|
|
937
|
|
|
||||
Depreciation and amortization
|
|
96,765
|
|
|
41,080
|
|
|
1,884
|
|
d
|
|
139,729
|
|
|
||||
Acquisition and related costs
|
|
49,830
|
|
|
28,977
|
|
|
(78,807
|
)
|
e
|
|
—
|
|
|
||||
Other
|
|
804
|
|
|
12,680
|
|
|
(12,295
|
)
|
f
|
|
1,189
|
|
|
||||
|
|
282,283
|
|
|
134,983
|
|
|
(87,689
|
)
|
|
|
329,577
|
|
|
||||
Loss on extinguishment of debt
|
|
—
|
|
|
(6,025
|
)
|
|
—
|
|
|
|
(6,025
|
)
|
|
||||
Income from unconsolidated joint ventures
|
|
6,538
|
|
|
36,496
|
|
|
—
|
|
|
|
43,034
|
|
|
||||
Gain on sale of investment properties
|
|
14,415
|
|
|
—
|
|
|
—
|
|
|
|
14,415
|
|
|
||||
Net income (loss)
|
|
13,423
|
|
|
(15,327
|
)
|
|
90,752
|
|
|
|
88,848
|
|
|
||||
Net (income) loss attributable to noncontrolling interests
|
|
(491
|
)
|
|
148
|
|
|
(834
|
)
|
h
|
|
(1,177
|
)
|
|
||||
Net income (loss) available to common stockholders
|
|
$
|
12,932
|
|
|
$
|
(15,179
|
)
|
|
$
|
89,918
|
|
|
|
$
|
87,671
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Per common share information -- basic and diluted:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) available to common stockholders
|
|
$
|
0.12
|
|
|
$
|
(0.28
|
)
|
|
|
|
|
$
|
0.60
|
|
|
||
Weighted average shares-- basic
|
|
109,049
|
|
|
54,809
|
|
|
|
|
|
146,724
|
|
i
|
|||||
Weighted average shares-- diluted
|
|
110,822
|
|
|
54,809
|
|
|
|
|
|
148,497
|
|
i
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
|
$
|
13,423
|
|
|
$
|
(15,327
|
)
|
|
$
|
90,752
|
|
|
|
$
|
88,848
|
|
|
Other comprehensive loss
|
|
—
|
|
|
(3,409
|
)
|
|
3,409
|
|
j
|
|
—
|
|
|
||||
Comprehensive income (loss)
|
|
13,423
|
|
|
(18,736
|
)
|
|
94,161
|
|
|
|
88,848
|
|
|
||||
Comprehensive (income) loss attributable to noncontrolling interests
|
|
(491
|
)
|
|
148
|
|
|
(834
|
)
|
|
|
(1,177
|
)
|
|
||||
Comprehensive income (loss) attributable to common stockholders
|
|
$
|
12,932
|
|
|
$
|
(18,588
|
)
|
|
$
|
93,327
|
|
|
|
$
|
87,671
|
|
|
|
|
Cousins Historical (1)
|
|
TIER Historical (2)
|
|
Merger Adjustments
|
|
|
Cousins Pro Forma
|
|
||||||||
Revenues:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Rental property revenues
|
|
$
|
461,853
|
|
|
$
|
216,826
|
|
|
$
|
6,687
|
|
a
|
|
$
|
685,366
|
|
|
Fee income
|
|
10,089
|
|
|
206
|
|
|
—
|
|
|
|
10,295
|
|
|
||||
Other
|
|
3,270
|
|
|
2,435
|
|
|
—
|
|
|
|
5,705
|
|
|
||||
|
|
475,212
|
|
|
219,467
|
|
|
6,687
|
|
|
|
701,366
|
|
|
||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Rental property operating expenses
|
|
164,678
|
|
|
87,694
|
|
|
—
|
|
|
|
252,372
|
|
|
||||
Reimbursed expenses
|
|
3,782
|
|
|
—
|
|
|
—
|
|
|
|
3,782
|
|
|
||||
General and administrative expenses
|
|
22,040
|
|
|
21,951
|
|
|
—
|
|
b
|
|
43,991
|
|
|
||||
Interest expense
|
|
39,430
|
|
|
29,371
|
|
|
2,406
|
|
c
|
|
71,207
|
|
|
||||
Impairment losses
|
|
—
|
|
|
41,564
|
|
|
—
|
|
|
|
41,564
|
|
|
||||
Depreciation and amortization
|
|
181,382
|
|
|
101,036
|
|
|
1,899
|
|
d
|
|
284,317
|
|
|
||||
Acquisition and related costs
|
|
248
|
|
|
—
|
|
|
—
|
|
|
|
248
|
|
|
||||
Other
|
|
556
|
|
|
3,834
|
|
|
—
|
|
|
|
4,390
|
|
|
||||
|
|
412,116
|
|
|
285,450
|
|
|
4,305
|
|
|
|
701,871
|
|
|
||||
Gain on extinguishment of debt
|
|
8
|
|
|
22,018
|
|
|
—
|
|
|
|
22,026
|
|
|
||||
Income (loss) from continuing operations before unconsolidated joint ventures and gain on sale of investment properties and remeasurement in unconsolidated entities
|
|
63,104
|
|
|
(43,965
|
)
|
|
2,382
|
|
|
|
21,521
|
|
|
||||
Income from unconsolidated joint ventures
|
|
12,224
|
|
|
718
|
|
|
(624
|
)
|
g
|
|
12,318
|
|
|
||||
Income (loss) from continuing operations before gain on sale of investment properties and remeasurement in unconsolidated entities
|
|
75,328
|
|
|
(43,247
|
)
|
|
1,758
|
|
|
|
33,839
|
|
|
||||
Gain on sale of investment properties and remeasurement in unconsolidated entities
|
|
5,437
|
|
|
37,918
|
|
|
—
|
|
|
|
43,355
|
|
|
||||
Net income (loss)
|
|
80,765
|
|
|
(5,329
|
)
|
|
1,758
|
|
|
|
77,194
|
|
|
||||
Net (income) loss attributable to noncontrolling interests
|
|
(1,601
|
)
|
|
308
|
|
|
382
|
|
h
|
|
(911
|
)
|
|
||||
Net income (loss) available to common stockholders
|
|
$
|
79,164
|
|
|
$
|
(5,021
|
)
|
|
$
|
2,140
|
|
|
|
$
|
76,283
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Per common share information -- basic and diluted:
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) available to common stockholders
|
|
$
|
0.75
|
|
|
$
|
(0.10
|
)
|
|
|
|
|
$
|
0.52
|
|
|
||
Weighted average shares-- basic
|
|
105,076
|
|
|
50,234
|
|
|
|
|
|
146,657
|
|
i
|
|||||
Weighted average shares-- diluted
|
|
106,868
|
|
|
50,234
|
|
|
|
|
|
148,449
|
|
i
|
|||||
|
|
|
|
|
|
|
|
|
|
|
||||||||
Comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
|
$
|
80,765
|
|
|
$
|
(5,329
|
)
|
|
$
|
1,758
|
|
|
|
$
|
77,194
|
|
|
Other comprehensive loss
|
|
—
|
|
|
(1,634
|
)
|
|
1,634
|
|
j
|
|
—
|
|
|
||||
Comprehensive income (loss)
|
|
80,765
|
|
|
(6,963
|
)
|
|
3,392
|
|
|
|
77,194
|
|
|
||||
Comprehensive (income) loss attributable to noncontrolling interests
|
|
(1,601
|
)
|
|
308
|
|
|
382
|
|
|
|
(911
|
)
|
|
||||
Comprehensive income (loss) attributable to common stockholders
|
|
$
|
79,164
|
|
|
$
|
(6,655
|
)
|
|
$
|
3,774
|
|
|
|
$
|
76,283
|
|
|
|
Six months ended
June 30, 2019
|
|
Year ended
December 31, 2018
|
||||
Straight-line rent
|
$
|
2,950
|
|
|
$
|
7,451
|
|
(Above)/below market rent
|
113
|
|
|
(764
|
)
|
||
Pro forma adjustment
|
$
|
3,063
|
|
|
$
|
6,687
|
|
|
Six months ended
June 30, 2019
|
|
Year ended
December 31, 2018
|
||||
Pro forma interest related to 2019 Unsecured Senior Notes
|
$
|
11,877
|
|
|
$
|
25,528
|
|
Pro forma interest expense savings on Cousins' repayment of:
|
|
|
|
||||
TIER Term Loans
|
(10,706
|
)
|
|
(21,237
|
)
|
||
TIER Revolver
|
(1,075
|
)
|
|
(2,724
|
)
|
||
Pro forma elimination of interest rate swap interest expense
|
1,688
|
|
|
1,349
|
|
||
Pro forma amortization of above-market debt
|
(255
|
)
|
|
(510
|
)
|
||
Increase in interest expense
|
$
|
1,529
|
|
|
$
|
2,406
|
|
|
Six months ended
June 30, 2019
|
|
Year ended
December 31, 2018
|
||||
Operating properties
|
$
|
30,913
|
|
|
$
|
76,549
|
|
In-place leases
|
12,051
|
|
|
26,386
|
|
||
Less: TIER historical depreciation and amortization
|
(41,080
|
)
|
|
(101,036
|
)
|
||
Pro forma adjustment
|
$
|
1,884
|
|
|
$
|
1,899
|
|
|
Six months ended
June 30, 2019
|
|
Year ended
December 31, 2018
|
||
Cousins weighted average common shares outstanding, basic - historical basis
|
109,049
|
|
|
105,076
|
|
Effect of common stock issued to TIER stockholders - pro forma basis
|
37,675
|
|
|
41,581
|
|
Weighted average common shares outstanding, basic - pro forma basis
|
146,724
|
|
|
146,657
|
|
Cousins potential dilutive common shares, stock options - historical basis
|
29
|
|
|
48
|
|
Cousins weighted average units of CPLP, convertible to common shares - historical basis
|
1,744
|
|
|
1,744
|
|
Weighted average common shares outstanding, diluted - pro forma basis
|
148,497
|
|
|
148,449
|
|