Maryland
|
46-4654479
|
|
(State or other jurisdiction of incorporation)
|
(IRS Employer Identification No.)
|
☐ |
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 shares, $0.001 par value per share |
PKST
|
New York Stock Exchange
|
Item 1.01. |
Entry into a Material Definitive Agreement.
|
Item 2.01. |
Completion of Acquisition or Disposition of Assets.
|
Item 7.01. |
Regulation FD Disclosure.
|
Item 8.01. |
Other Events.
|
Type of Property
|
Number of
Properties
|
Usable Acres
|
Percentage Leased
(based on usable acres)
|
Weighted
Average
Lease Term
(WALT)
(in years
based on
ABR) (1)
|
Investment
Grade %
(Wtd. Avg.
Based on
ABR)(1)(2)
|
Annualized
Base Rent
(in thousands) (1)
|
||||||||||||||||||
Operating Properties
|
45
|
358
|
99.6
|
%
|
4.5
|
47.0
|
%
|
$
|
22,086
|
|||||||||||||||
Redevelopment Properties
|
6
|
82
|
—
|
—
|
—
|
—
|
||||||||||||||||||
Total
|
51
|
440
|
99.6
|
%
|
4.5
|
47.0
|
%
|
$
|
22,086
|
(1) |
“Annualized Base Rent” or “ABR” means in-place monthly contractual base rent excluding rent abatements under leases as of November 4, 2024, multiplied by 12 months. For leases
that have a rent abatement period in effect as of November 4, 2024, the Company used the monthly contractual base rent payable following expiration of the abatement period.
|
(2) |
“Investment grade” means an investment grade credit rating from a NRSRO approved by the U.S. Securities and Exchange Commission (e.g., Moody’s Investors Service, Inc., S&P
Global Ratings and/or Fitch Ratings Inc.) or a non-NRSRO credit rating (e.g., Bloomberg’s default risk rating) that management believes is generally equivalent to an NRSRO investment grade rating; management can provide no assurance as to the
comparability of these ratings methodologies or that any particular rating for a company is indicative of the rating that a single NRSRO would provide in the event that it rated all companies for which the Company provides credit ratings; to
the extent such companies are rated only by non-NRSRO ratings providers, such ratings providers may use methodologies that are different and less rigorous than those applied by NRSROs. In the context of the Company’s portfolio, references to
“investment grade” include, and credit ratings provided by the Company may refer to, tenants, guarantors, and non-guarantor parent entities. There can be no assurance that such guarantors or parent entities will satisfy the tenant’s lease
obligations, and accordingly, any such credit rating may not be indicative of the creditworthiness of the Company's tenants.
|
Market
|
Number of
Properties
|
Percentage of Annualized
Base Rent(2)
|
Usable Acres
|
|||||||||
Philadelphia
|
8
|
22.7
|
%
|
76
|
||||||||
Atlanta
|
8
|
13.1
|
65
|
|||||||||
Houston
|
4
|
8.0
|
34
|
|||||||||
Savannah
|
1
|
7.7
|
14
|
|||||||||
Dallas/Fort Worth
|
2
|
5.3
|
15
|
|||||||||
Nashville
|
3
|
5.2
|
12
|
|||||||||
Northern New Jersey
|
2
|
4.3
|
6
|
|||||||||
Hampton Roads
|
2
|
3.7
|
25
|
|||||||||
Charleston
|
3
|
3.6
|
10
|
|||||||||
Orlando
|
2
|
3.2
|
11
|
|||||||||
Subtotal
|
35
|
76.9
|
268
|
|||||||||
All Others (1)
|
10
|
23.1
|
90
|
|||||||||
Total
|
45
|
100.0
|
%
|
358
|
(1) |
All others account for 2.7% or less of total Annualized Base Rent on an individual market basis.
|
(2) |
“Annualized Base Rent” or “ABR” means in-place monthly contractual base rent for the operating Properties as of November
4, 2024, multiplied by 12 months. For leases that have a rent abatement period in effect as of November 4, 2024, the Company used the monthly contractual base rent payable following expiration of the
abatement period.
|
Item 9.01. |
Financial Statements and Exhibits.
|
Exhibit No.
|
Description
|
|
Purchase and Sale Agreement, dated as of November 4, 2024, by and among the Buyer Parties and the Seller Parties.
|
||
Consent of Marcum LLP.
|
||
Press Release, dated November 4, 2024.
|
||
Investor Presentation, dated November 4, 2024.
|
||
Statements of Revenues and Certain Expenses of an Industrial Outdoor Storage Portfolio of Properties of IOS JV, LLC Required by Item 9.01(a).
|
||
Pro Forma Financial Information Required by Item 9.01(b).
|
||
104
|
Cover Page Interactive Data File (embedded within the Inline XBRL document).
|
Peakstone Realty Trust
|
||
Date: November 4, 2024
|
By:
|
/s/ Javier F. Bitar
|
Javier F. Bitar
|
||
Chief Financial Officer and Treasurer
|
(a) | Buyer and Notice Address. |
(b) |
Seller and Notice Address.
|
(c) |
Purchase Price. | $490,000,000.00, which sum is allocated to each real property comprising the Real Properties (as defined below) in accordance with Schedule 1.1(c) attached hereto. |
(d) |
Earnest Money.
|
$5,000,000.00 (the “Deposit”), in immediately available federal funds, evidencing Buyer’s good faith to perform Buyer’s obligations under this Agreement, to be deposited with Escrow Agent on the Effective Date. |
References to Earnest Money shall include the Deposit and interest thereon and exclude $100.00 (the “Independent Contract Consideration”) therefrom. The Independent Contract Consideration, a non-refundable portion of the Earnest Money, is consideration for Buyer’s right to inspect and purchase the Property pursuant to this Agreement and shall be delivered to Seller under all circumstances. |
(e) |
Effective Date. | November 4, 2024 |
/OPPI1/
|
||
Buyer’s Initials
|
/OPPI1/
|
||
Buyer’s Initials
|
2550 Denver Partners, LLC
|
1125 Camp Partners, LLC
|
2070 NW 40th Partners, LLC
|
6717 Essington Partners, LLC
|
517 Falkenburg Partners, LLC
|
6815 Essington Partners, LLC
|
3162 Clemson Partners, LLC
|
6800 Essington Partners, LLC
|
6000 Cinderlane Partners, LLC
|
7221 Cross Partners, LLC
|
5650 Witten Partners, LLC
|
3285 Benchmark Partners, LLC
|
1560 Veterans Partners, LLC
|
76 Bruce Partners, LLC
|
6375 Discovery Partners, LLC
|
3020 Brandau Partners, LLC
|
317 Cash Partners, LLC
|
131 Caden Partners, LLC
|
705 Lively Partners, LLC
|
1185 Freightliner Partners, LLC
|
1500 Veterans Partners, LLC
|
5044 Malone Partners, LLC
|
6555 McDonough Partners, LLC
|
9131 Centreville Partners, LLC
|
5300 Cooks Partners, LLC
|
806 Mead Partners, LLC
|
2101 Travis Partners, LLC
|
1190 Harmony Partners, LLC
|
2040 Indian Partners, LLC
|
3812 Everett Partners, LLC
|
4450 Burlington, LLC
|
175 Container Partners, LLC
|
120 Minue Partners, LLC
|
2687 Kennesaw Partners, LLC
|
85 Tyler Partners, LLC
|
1922 River Partners, LLC
|
2401 Menaul Partners, LLC
|
511 Neck Partners, LLC
|
93 Sills Partners, LLC
|
2750 Bethlehem Partners, LLC
|
4838 Spring Partners, LLC
|
3512 Military Partners, LLC
|
By:
|
IOS JV Holdings, LLC,
|
a Delaware limited liability company,
|
|
sole member
|
|
By:
|
IOS JV, LLC,
|
a Delaware limited liability company,
|
|
sole member
|
|
By:
|
/s/ Leo Addimando
|
Name:
|
Leo Addimando
|
Title:
|
Authorized Signatory
|
3030 Hatfield Holdings, LLC
|
1403 Precision, LP,
|
||||||
a Delaware limited partnership
|
|||||||
By:
|
3030 Hatfield Partners, LLC, a Delaware
|
||||||
limited liability company, its Member
|
By:
|
1403 Precision Partners, LLC, a Delaware
|
|||||
limited liability company, its General
|
|||||||
By:
|
IOS JV Holdings, LLC, a Delaware
|
Partner
|
|||||
limited liability company, its sole Member
|
|||||||
By:
|
IOS JV Holdings, LLC, a Delaware limited
|
||||||
By:
|
IOS JV, LLC, a Delaware limited liability
|
liability company, its sole Member
|
|||||
company, its sole Member
|
|||||||
By:
|
IOS JV, LLC, a Delaware limited liability
|
||||||
By:
|
/s/ Leo Addimando
|
company, its sole Member
|
|||||
Name:
|
Leo Addimando
|
||||||
Title:
|
Authorized Signatory
|
By:
|
/s/ Leo Addimando
|
||||
Name:
|
Leo Addimando
|
||||||
By:
|
3030 Hatfield Mezz II, LLC, a Delaware
|
Title:
|
Authorized Signatory
|
||||
limited liability company, its Member
|
|||||||
7001 Enterprise Partners, LP,
|
|||||||
By:
|
IOS JV Holdings, LLC, a Delaware
|
a Delaware limited partnership
|
|||||
limited liability company, its sole Member
|
|||||||
By:
|
7001 Enterprise Partners, LLC, a Delaware
|
||||||
By:
|
IOS JV, LLC, a Delaware limited liability
|
limited liability company, its General
|
|||||
company, its sole Member
|
Partner
|
||||||
By:
|
/s/ Leo Addimando
|
By:
|
IOS JV Holdings, LLC, a Delaware limited
|
||||
Name:
|
Leo Addimando
|
liability company, its sole Member
|
|||||
Title:
|
Authorized Signatory
|
||||||
By:
|
IOS JV, LLC, a Delaware limited liability
|
||||||
6503 Thompson, LP,
|
company, its sole Member
|
||||||
a Delaware limited partnership
|
|||||||
By:
|
/s/ Leo Addimando
|
||||||
By:
|
6503 Thompson Partners, LLC, a Delaware
|
Name:
|
Leo Addimando
|
||||
limited liability company, its General
|
Title:
|
Authorized Signatory
|
|||||
Partner
|
|||||||
7645 Railhead, LP,
|
|||||||
By:
|
IOS JV Holdings, LLC, a Delaware limited
|
a Delaware limited partnership
|
|||||
liability company, its sole Member
|
|||||||
By:
|
IOS BP Texas, LLC, a Delaware limited
|
||||||
By:
|
IOS JV, LLC, a Delaware limited liability
|
liability company, its General Partner
|
|||||
company, its sole Member
|
|||||||
By:
|
IOS JV Holdings, LLC, a Delaware limited
|
||||||
By:
|
/s/ Leo Addimando
|
liability company, its sole Member
|
|||||
Name:
|
Leo Addimando
|
||||||
Title:
|
Authorized Signatory
|
By:
|
IOS JV, LLC, a Delaware limited liability
|
||||
company, its sole Member
|
|||||||
By:
|
/s/ Leo Addimando
|
||||||
Name:
|
Leo Addimando
|
||||||
Title:
|
Authorized Signatory
|
9525 Middlex, LP,
|
5210 Oates, LP,
|
|||||
a Delaware limited partnership
|
a Delaware limited partnership
|
|||||
By:
|
IOS BP Texas, LLC, a Delaware limited
|
By:
|
5210 Oates Partners, LLC, a Delaware
|
|||
liability company, its General Partner
|
limited liability company, its General Partner
|
|||||
By:
|
IOS JV Holdings, LLC, a Delaware limited
|
By:
|
IOS JV Holdings, LLC, a Delaware limited
|
|||
liability company, its sole Member
|
liability company, its sole Member
|
|||||
By:
|
IOS JV, LLC, a Delaware limited liability
|
By:
|
IOS JV, LLC, a Delaware limited liability
|
|||
company, its sole Member
|
company, its sole Member
|
|||||
By:
|
/s/ Leo Addimando
|
By:
|
/s/ Leo Addimando
|
|||
Name:
|
Leo Addimando
|
Name:
|
Leo Addimando
|
|||
Title:
|
Authorized Signatory
|
Title:
|
Authorized Signatory
|
|||
1302 Chisholm Trail, LP,
|
2433 Humble, LP,
|
|||||
a Delaware limited partnership
|
a Delaware limited partnership
|
|||||
By:
|
IOS BP Texas, LLC, a Delaware limited
|
By:
|
2433 Humble Partners, LLC, a Delaware
|
|||
liability company, its General Partner
|
limited liability company, its General Partner
|
|||||
By:
|
IOS JV, LLC, a Delaware limited liability
|
By:
|
IOS JV Holdings, LLC, a Delaware limited
|
|||
company, its sole Member
|
liability company, its sole Member
|
|||||
By:
|
2432 Humble Partners, LLC, a Delaware
|
By:
|
IOS JV, LLC, a Delaware limited liability
|
|||
limited liability company, its General
Partner
|
company, its sole Member
|
|||||
By:
|
/s/ Leo Addimando
|
By:
|
/s/ Leo Addimando
|
|||
Name:
|
Leo Addimando
|
Name:
|
Leo Addimando
|
|||
Title:
|
Authorized Signatory
|
Title:
|
Authorized Signatory
|
PKST FORT LUPTON COUNTY ROAD 27 LLC
|
PKST PHILADELPHIA ESSINGTON 6800 LLC
|
PKST POMPANO BEACH NW 40TH COURT LLC
|
PKST NORTH CHARLESTON CROSS PARK 7221 LLC
|
PKST TAMPA FALKENBURG LLC
|
PKST NORTH CHARLESTON CROSS PARK 7227 LLC
|
PKST ORLANDO CLEMSON LLC
|
PKST LADSON BENCHMARK LLC
|
PKST ORLANDO CINDERLANE LLC
|
PKST GREENVILLE BRUCE LLC
|
PKST JACKSONVILLE WITTEN LLC
|
PKST HERMITAGE BRANDAU LLC
|
PKST ATLANTA VETERANS MEMORIAL LLC
|
PKST NASHVILLE CADEN LLC
|
PKST ATLANTA DISCOVERY LLC
|
PKST NASHVILLE FREIGHTLINER LLC
|
PKST ATLANTA CASH MEMORIAL LLC
|
PKST MEMPHIS MALONE LLC
|
PKST LIVELY LLC
|
PKST BAYTOWN THOMPSON LLC
|
PKST MABLETON VETERANS MEMORIAL LLC
|
PKST PLANO PRECISION LLC
|
PKST NORCROSS MCDONOUGH LLC
|
PKST FORT WORTH ENTERPRISE LLC
|
PKST ATLANTA SOUTH COOKS LLC
|
PKST HOUSTON RAILHEAD LLC
|
PKST SAVANNAH TRAVIS FIELD LLC
|
PKST SAN ANTONIO MIDDLEX LLC
|
PKST MELROSE PARK INDIAN BOUNDARY LLC
|
PKST ROUND ROCK CHISHOLM LLC
|
PKST BURLINGTON ROUTE 130 LLC
|
PKST HOUSTON OATES LLC
|
PKST CARTERET MINUE LLC
|
PKST HOUSTON HUMBLE WESTFIELD LLC
|
PKST SOUTH PLAINFIELD TYLER LLC
|
PKST MANASSAS CENTREVILLE LLC
|
PKST ALBUQUERQUE MENAUL LLC
|
PKST NORFOLK MEADS LLC
|
PKST YAPHANK SILLS LLC
|
PKST NORFOLK HARMONY LLC
|
PKST CINCINNATI SPRING GROVE LLC
|
PKST EVERETT 28TH PLACE LLC
|
PKST PITTSBURGH CAMP HOLLOW LLC
|
PKST SAVANNAH CONTAINER LLC
|
PKST HATFIELD UNIONVILLE PIKE LLC
|
PKST KENNESAW MCCOLLUM LLC
|
PKST PHILADELPHIA ESSINGTON 6729 LLC
|
PKST BURLINGTON NECK LLC
|
PKST PHILADELPHIA ESSINGTON 6815 LLC
|
PKST BURLINGTON RIVER LLC
|
PKST HATFIELD BETHLEHEM PIKE LLC
|
By:
|
PKST Sunrise HoldCo LLC,
|
a Delaware limited liability company,
|
|
sole member
|
|
By:
|
PKST OP, L.P.,
|
a Delaware limited partnership,
|
|
sole member
|
|
By:
|
Peakstone Realty Trust,
|
a Maryland real estate investment trust,
|
|
General Partner
|
|
By:
|
/s/ Javier F. Bitar
|
Javier F. Bitar
|
|
Chief Financial Officer
|
Land Services USA, LLC
|
||
By:
|
/s/ William M. Sekerka
|
|
Name:/
|
William M. Sekerka
|
|
Title:/
|
Commercial Title Officer & Counsel
|
|
Date:
|
November 4, 2024
|
Property #
|
Property Address
|
City
|
State
|
Zip Code
|
Buyer
|
||||||
1
|
2990 County Road 27 (2550 S. Denver Ave.)
|
Fort Lupton
|
CO
|
80621
|
PKST Fort Lupton County Road 27 LLC
|
||||||
2
|
2070 NW 40th Court
|
Pompano Beach
|
FL
|
33064
|
PKST Pompano Beach NW 40th Court LLC
|
||||||
3
|
517 S. Falkenburg Road
|
Tampa
|
FL
|
33619
|
PKST Tampa Falkenburg LLC
|
||||||
4
|
3162 Clemson Road
|
Orlando
|
FL
|
32808
|
PKST Orlando Clemson LLC
|
||||||
5
|
6000 Cinderlane Parkway
|
Orlando
|
FL
|
32810
|
PKST Orlando Cinderlane LLC
|
||||||
6
|
5650 Witten Road
|
Jacksonville
|
FL
|
32254
|
PKST Jacksonville Witten LLC
|
||||||
7
|
1560 Veterans Memorial
|
Atlanta
|
GA
|
30126
|
PKST Atlanta Veterans Memorial LLC
|
||||||
8
|
6375 Discovery Boulevard
|
Atlanta
|
GA
|
30126
|
PKST Atlanta Discovery LLC
|
||||||
9
|
317 Cash Memorial Blvd
|
Atlanta
|
GA
|
30297
|
PKST Atlanta Cash Memorial LLC
|
||||||
10
|
705 Lively Avenue
|
Lively
|
GA
|
30071
|
PKST Lively LLC
|
||||||
11
|
1500 Veterans Memorial Highway
|
Mableton
|
GA
|
30126
|
PKST Mableton Veterans Memorial LLC
|
||||||
12
|
6555 McDonough Drive
|
Norcross
|
GA
|
30093
|
PKST Norcross McDonough LLC
|
||||||
13
|
5300 South Cooks
|
Atlanta
|
GA
|
30349
|
PKST Atlanta South Cooks LLC
|
||||||
14
|
2101 Travis Field Road
|
Savannah
|
GA
|
31408
|
PKST Savannah Travis Field LLC
|
||||||
15
|
2040 Indian Boundary
|
Melrose Park
|
IL
|
60160
|
PKST Melrose Park Indian Boundary LLC
|
||||||
16
|
4450 Route 130
|
Burlington
|
NJ
|
08016
|
PKST Burlington Route 130 LLC
|
||||||
17
|
120 Minue Street
|
Carteret
|
NJ
|
07008
|
PKST Carteret Minue LLC
|
||||||
18
|
85 Tyler Place
|
South Plainfield
|
NJ
|
07080
|
PKST South Plainfield Tyler LLC
|
||||||
19
|
2401 Menaul NE
|
Albuquerque
|
NM
|
87107
|
PKST Albuquerque Menaul LLC
|
||||||
20
|
93 Sills Road
|
Yaphank
|
NY
|
11980
|
PKST Yaphank Sills LLC
|
||||||
21
|
4838 Spring Grove Avenue
|
Cincinnati
|
OH
|
45232
|
PKST Cincinnati Spring Grove LLC
|
||||||
22
|
1125 Camp Hollow Road
|
Pittsburgh
|
PA
|
15122
|
PKST Pittsburgh Camp Hollow LLC
|
||||||
23
|
3030 Unionville Pike
|
Hatfield
|
PA
|
19440
|
PKST Hatfield Unionville Pike LLC
|
||||||
24
|
6717-21, 6724 Norwitch Drive and 6729-33 Essington Avenue
|
Philadelphia
|
PA
|
19153
|
PKST Philadelphia Essington 6729 LLC
|
||||||
25
|
6815 Essington Avenue
|
Philadelphia
|
PA
|
19153
|
PKST Philadelphia Essington 6815 LLC
|
||||||
26
|
6800 Essington Avenue
|
Philadelphia
|
PA
|
19153
|
PKST Philadelphia Essington 6800 LLC
|
||||||
27
|
7221 Cross Park Drive
|
North Charleston
|
SC
|
29418
|
PKST North Charleston Cross Park 7221 LLC
|
||||||
28
|
7227 Cross Park Drive
|
North Charleston
|
SC
|
29418
|
PKST North Charleston Cross Park 7227 LLC
|
||||||
29
|
3285 Benchmark Drive
|
Ladson
|
SC
|
29456
|
PKST Ladson Benchmark LLC
|
||||||
30
|
76 Bruce Road
|
Greenville
|
SC
|
29605
|
PKST Greenville Bruce LLC
|
||||||
31
|
3020 Brandau Road
|
Hermitage
|
TN
|
37076
|
PKST Hermitage Brandau LLC
|
32
|
131 Caden Drive
|
Nashville
|
TN
|
37210
|
PKST Nashville Caden LLC
|
||||||
33
|
1185 Freightliner Drive
|
Nashville
|
TN
|
37210
|
PKST Nashville Freightliner LLC
|
||||||
34
|
5044 Malone Road
|
Memphis
|
TN
|
38118
|
PKST Memphis Malone LLC
|
||||||
35
|
6503 Thompson Road
|
Baytown
|
TX
|
77521
|
PKST Baytown Thompson LLC
|
||||||
36
|
1403 Precision Drive
|
Plano
|
TX
|
75074
|
PKST Plano Precision LLC
|
||||||
37
|
7001 Enterprise Avenue
|
Fort Worth
|
TX
|
76118
|
PKST Fort Worth Enterprise LLC
|
||||||
38
|
7645 Railhead Lane
|
Houston
|
TX
|
77086
|
PKST Houston Railhead LLC
|
||||||
39
|
9525 Middlex Drive
|
San Antonio
|
TX
|
78217
|
PKST San Antonio Middlex LLC
|
||||||
40
|
1302 Chisholm Trail
|
Round Rock
|
TX
|
78681
|
PKST Round Rock Chisholm LLC
|
||||||
41
|
5210 Oates Road
|
Houston
|
TX
|
77013
|
PKST Houston Oates LLC
|
||||||
42
|
2433 Humble Westfield Road
|
Houston
|
TX
|
77073
|
PKST Houston Humble Westfield LLC
|
||||||
43
|
9131 Centreville Road
|
Manassas
|
VA
|
20110
|
PKST Manassas Centreville LLC
|
||||||
44
|
806 Mead Court and 3512 S. Military
|
Norfolk
|
VA
|
23505
|
PKST Norfolk Meads LLC
|
||||||
45
|
1190 Harmony Road
|
Norfolk
|
VA
|
23502
|
PKST Norfolk Harmony LLC
|
||||||
46
|
3812 28th Place NE
|
Everett
|
WA
|
98201
|
PKST Everett 28th Place LLC
|
||||||
47
|
175 Container Road
|
Savannah
|
GA
|
31415
|
PKST Savannah Container LLC
|
||||||
48
|
2687-2691 McCollum Parkway
|
Kennesaw
|
GA
|
30144
|
PKST Kennesaw McCollum LLC
|
||||||
49
|
1922 River Road
|
Burlington
|
NJ
|
08016
|
PKST Burlington River LLC
|
||||||
50
|
511 Neck Road
|
Burlington
|
NJ
|
08016
|
PKST Burlington Neck LLC
|
||||||
51
|
2750 Bethlehem Pike
|
Hatfield
|
PA
|
19440
|
PKST Hatfield Bethlehem Pike LLC
|
● |
Tuesday, November 5, 2024, at 8:30 a.m. U.S. Eastern time
|
● |
Live webcast at https://investors.pkst.com by clicking Events & Presentations
|
● |
Participant Toll-Free Dial-In Number: 1-844-826-3035 or 1-412-317-5195; Conference ID: 10194222
|
● |
The webcast replay will be posted when available in the Investor Relations "Events & Presentations"
section at www.pkst.com
|
1) |
Weighted average based on ABR, defined as in-place monthly contractual base rent excluding rent abatements under leases as of November 4, 2024, multiplied by 12 months. For leases
that have a rent abatement period in effect as of November 4, 2024, the Company used the monthly contractual base rent payable following expiration of the abatement period.
|
2) |
Weighted average based on usable acres.
|
3) |
Based on management’s estimate of market rental rates as of November 4, 2024 divided by in-place monthly contractual base rent for the operating assets as of that date. No assurance
can be given that expiring leases will be renewed or that available space will be re-leased above, below or at management's estimate of market rental rates.
|
• |
Exercise professional judgment and maintain professional skepticism throughout the audit.
|
• |
Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures
include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
|
• |
Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on
the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed.
|
• |
Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial
statements.
|
• |
Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a
reasonable period of time.
|
![]() |
|
Philadelphia, Pennsylvania
|
|
October 30, 2024
|
Nine Months Ended
September 30, 2024
(Unaudited)
|
Year Ended
December 31, 2023
|
|||||||
Revenues
|
||||||||
Rental revenue
|
$
|
20,171,462
|
$
|
24,617,883
|
||||
Miscellaneous income
|
30,503
|
48,002
|
||||||
Total revenues
|
20,201,965
|
24,665,885
|
||||||
Certain expenses
|
||||||||
Operating expenses
|
1,149,350
|
1,116,481
|
||||||
Taxes and insurance
|
2,310,110
|
3,338,431
|
||||||
Total certain expenses
|
3,459,460
|
4,454,912
|
||||||
Revenues in excess of expenses
|
$
|
16,742,505
|
$
|
20,210,973
|
1. |
Basis of Presentation
|
2. |
Summary of Significant Accounting Policies
|
Nine Months Ended
September 30, 2024
(Unaudited)
|
Year Ended
December 31, 2023
|
|||||||
Fixed lease payment
|
$
|
17,780,561
|
$
|
21,279,634
|
||||
Variable lease payment
|
2,390,901
|
3,338,249
|
||||||
Total Rental revenue
|
$
|
20,171,462
|
$
|
24,617,883
|
3. |
Minimum Future Lease Rentals
|
2024 (three months ending December 31, 2024)
|
$
|
5,812,907
|
||
2025
|
23,765,225
|
|||
2026
|
23,765,275
|
|||
2027
|
20,124,976
|
|||
2028
|
16,658,990
|
|||
2029
|
12,719,027
|
|||
Thereafter
|
33,414,916
|
|||
$
|
136,261,316
|
4. |
Tenant Concentrations
|
5. |
Commitments and Contingencies
|
6. |
Subsequent Events
|
Historical
Peakstone Realty
Trust
|
IOS Portfolio
|
Financing
Transactions and
Other Transaction
Accounting
Adjustments
|
Pro forma
Peakstone Realty
Trust
|
|||||||||||||
(A)
|
(B)
|
(C)
|
||||||||||||||
ASSETS
|
||||||||||||||||
Cash and cash equivalents
|
$
|
241,550
|
$
|
(213,292
|
)
|
$
|
107,418
|
$
|
135,676
|
|||||||
Restricted cash
|
25,181
|
—
|
—
|
25,181
|
||||||||||||
Real estate:
|
||||||||||||||||
Land
|
212,312
|
257,910
|
—
|
470,222
|
||||||||||||
Building and improvements
|
1,836,900
|
244,898
|
—
|
2,081,798
|
||||||||||||
Tenant origination and absorption cost
|
370,946
|
36,509
|
—
|
407,455
|
||||||||||||
Construction in progress
|
1,017
|
—
|
—
|
1,017
|
||||||||||||
Total real estate
|
2,421,175
|
539,317
|
—
|
2,960,492
|
||||||||||||
Less: accumulated depreciation and amortization
|
(554,820
|
)
|
—
|
—
|
(554,820
|
)
|
||||||||||
Total real estate, net
|
1,866,355
|
539,317
|
—
|
2,405,672
|
||||||||||||
Intangible assets, net
|
27,603
|
1,500
|
—
|
29,103
|
||||||||||||
Deferred rent receivable
|
65,511
|
—
|
—
|
65,511
|
||||||||||||
Deferred leasing costs, net
|
16,842
|
—
|
—
|
16,842
|
||||||||||||
Goodwill
|
74,052
|
—
|
—
|
74,052
|
||||||||||||
Right of use assets
|
33,369
|
—
|
—
|
33,369
|
||||||||||||
Interest rate swap asset
|
12,042
|
—
|
—
|
12,042
|
||||||||||||
Other assets
|
45,373
|
—
|
—
|
45,373
|
||||||||||||
Real estate assets and other assets held for sale, net
|
36,456
|
—
|
—
|
36,456
|
||||||||||||
Total assets
|
$
|
2,444,334
|
$
|
327,525
|
$
|
107,418
|
$
|
2,879,277
|
||||||||
LIABILITIES AND EQUITY
|
||||||||||||||||
Debt, net
|
$
|
1,168,010
|
$
|
280,000
|
$
|
107,418
|
$
|
1,555,428
|
||||||||
Interest rate swap liability
|
10,255
|
—
|
—
|
10,255
|
||||||||||||
Distributions payable
|
8,436
|
—
|
—
|
8,436
|
||||||||||||
Due to related parties
|
589
|
—
|
—
|
589
|
||||||||||||
Intangible liabilities, net
|
13,884
|
40,817
|
—
|
54,701
|
||||||||||||
Lease liability
|
46,860
|
—
|
—
|
46,860
|
||||||||||||
Accrued expenses and other liabilities
|
62,862
|
6,708
|
—
|
69,570
|
||||||||||||
Liabilities held for sale
|
1,267
|
—
|
—
|
1,267
|
||||||||||||
Total liabilities
|
1,312,163
|
327,525
|
107,418
|
1,747,106
|
||||||||||||
|
||||||||||||||||
Shareholders’ equity:
|
||||||||||||||||
Common shares, $0.001 par value; 800,000,000 shares authorized; 36,377,254
and 36,377,254 shares issued and outstanding, historical and pro forma, respectively
|
37
|
—
|
—
|
37
|
||||||||||||
Additional paid-in capital
|
2,996,900
|
—
|
—
|
2,996,900
|
||||||||||||
Cumulative distributions
|
(1,100,893
|
)
|
—
|
—
|
(1,100,893
|
)
|
||||||||||
Accumulated deficit
|
(850,992
|
)
|
—
|
—
|
(850,992
|
)
|
||||||||||
Accumulated other comprehensive income
|
2,791
|
—
|
—
|
2,791
|
||||||||||||
Total shareholders’ equity
|
1,047,843
|
—
|
—
|
1,047,843
|
||||||||||||
Noncontrolling interests
|
84,328
|
—
|
—
|
84,328
|
||||||||||||
Total equity
|
1,132,171
|
—
|
—
|
1,132,171
|
||||||||||||
Total liabilities and equity
|
$
|
2,444,334
|
$
|
327,525
|
$
|
107,418
|
$
|
2,879,277
|
Historical
Peakstone Realty
Trust
|
IOS Portfolio
|
Financing
Transactions and
Other Transaction
Accounting
Adjustments
|
Pro forma
Peakstone Realty
Trust
|
|||||||||||||
(AA)
|
(BB)
|
(CC)
|
||||||||||||||
Revenue:
|
||||||||||||||||
Rental income
|
$
|
170,140
|
$
|
26,386
|
$
|
—
|
$
|
196,526
|
||||||||
Expenses:
|
||||||||||||||||
Property operating expense
|
18,737
|
1,479
|
—
|
20,216
|
||||||||||||
Property tax expense
|
13,309
|
1,980
|
—
|
15,289
|
||||||||||||
Property management fees
|
1,184
|
—
|
—
|
1,184
|
||||||||||||
General and administrative expenses
|
27,918
|
—
|
—
|
27,918
|
||||||||||||
Corporate operating expenses to related parties
|
476
|
—
|
—
|
476
|
||||||||||||
Depreciation and amortization
|
69,155
|
11,603
|
—
|
80,758
|
||||||||||||
Real estate impairment provision
|
50,774
|
—
|
—
|
50,774
|
||||||||||||
Total expenses
|
181,553
|
15,062
|
—
|
196,615
|
||||||||||||
(Loss) income before other income (expenses)
|
(11,413
|
)
|
11,324
|
—
|
(89
|
)
|
||||||||||
Other income (expenses):
|
||||||||||||||||
Interest expense
|
(46,134
|
)
|
(4,988
|
)
|
(14,087
|
)
|
(65,209
|
)
|
||||||||
Other income, net
|
12,802
|
—
|
—
|
12,802
|
||||||||||||
Gain from disposition of assets
|
25,245
|
—
|
—
|
25,245
|
||||||||||||
Extinguishment of debt
|
(508
|
)
|
—
|
—
|
(508
|
)
|
||||||||||
Goodwill impairment provision
|
(4,594
|
)
|
—
|
—
|
(4,594
|
)
|
||||||||||
Transaction expenses
|
(578
|
)
|
—
|
—
|
(578
|
)
|
||||||||||
Net (loss) income
|
(25,180
|
)
|
6,336
|
(14,087
|
)
|
(32,931
|
)
|
|||||||||
Net loss attributable to noncontrolling interests
|
2,042
|
—
|
—
|
2,042
|
||||||||||||
Net (loss) income attributable to controlling interests
|
(23,138
|
)
|
6,336
|
(14,087
|
)
|
(30,889
|
)
|
|||||||||
Net (loss) income attributable to common shareholders
|
$
|
(23,138
|
)
|
$
|
6,336
|
$
|
(14,087
|
)
|
$
|
(30,889
|
)
|
|||||
Net loss attributable to common shareholders per share, basic and diluted
|
$
|
(0.64
|
)
|
$
|
(0.86
|
)
|
||||||||||
Weighted-average number of common shares outstanding, basic and diluted
|
36,344,568
|
36,344,568
|
Historical Peakstone Realty Trust
|
IOS Portfolio
|
Financing Transactions and Other Transaction Accounting Adjustments
|
Pro forma Peakstone Realty Trust
|
|||||
(DD)
|
(EE)
|
(FF)
|
||||||
Revenue:
|
||||||||
Rental income
|
$ 254,284
|
$ 35,331
|
$ —
|
$ 289,615
|
||||
Expenses:
|
||||||||
Property operating expense
|
29,090
|
1,458
|
—
|
30,548
|
||||
Property tax expense
|
21,523
|
2,997
|
—
|
24,520
|
||||
Property management fees
|
1,813
|
—
|
—
|
1,813
|
||||
General and administrative expenses
|
42,962
|
—
|
—
|
42,962
|
||||
Corporate operating expenses to related parties
|
1,154
|
—
|
—
|
1,154
|
||||
Real estate impairment provision
|
409,512
|
—
|
—
|
409,512
|
||||
Depreciation and amortization
|
112,204
|
15,765
|
—
|
127,969
|
||||
Total expenses
|
618,258
|
20,220
|
—
|
638,478
|
||||
(Loss) income before other income (expenses)
|
(363,974)
|
15,111
|
—
|
(348,863)
|
||||
Other income (expenses):
|
||||||||
Interest expense
|
(65,623)
|
(6,429)
|
(18,766)
|
(90,818)
|
||||
Other income, net
|
13,111
|
—
|
—
|
13,111
|
||||
Net loss from investment in unconsolidated entity
|
(176,767)
|
—
|
—
|
(176,767)
|
||||
Gain from disposition of assets
|
29,164
|
—
|
—
|
29,164
|
||||
Goodwill impairment provision
|
(16,031)
|
—
|
—
|
(16,031)
|
||||
Transaction expenses
|
(24,982)
|
—
|
—
|
(24,982)
|
||||
Net (loss) income
|
(605,102)
|
8,682
|
(18,766)
|
(615,186)
|
||||
Distributions to redeemable preferred shareholders
|
(2,375)
|
—
|
—
|
(2,375)
|
||||
Preferred units redemption
|
(4,970)
|
—
|
—
|
(4,970)
|
||||
Net loss attributable to noncontrolling interests
|
54,555
|
—
|
—
|
54,555
|
||||
Net (loss) income attributable to controlling interests
|
(557,892)
|
8,682
|
(18,766)
|
(567,976)
|
||||
Distributions to redeemable noncontrolling interests attributable to common shareholders
|
(36)
|
—
|
—
|
(36)
|
||||
Net (loss) income attributable to common shareholders
|
$ (557,928)
|
$ 8,682
|
$ (18,766)
|
$ (568,012)
|
||||
Net (loss) income attributable to common shareholders per share, basic and diluted
|
$ (15.50)
|
$ (15.78)
|
||||||
Weighted-average number of common shares outstanding, basic and diluted
|
35,988,231
|
35,988,231
|
1. |
Unaudited Pro Forma Consolidated Balance Sheet Adjustments
|
Assets acquired:
|
||||
Land
|
$
|
257,910
|
||
Building and improvements
|
244,898
|
|||
Tenant origination and absorption cost
|
36,509
|
|||
Total real estate
|
539,317
|
|||
Intangible assets
|
1,500
|
|||
Total assets acquired
|
540,817
|
|||
Liabilities acquired:
|
||||
Intangible liabilities
|
40,817
|
|||
Total assets and liabilities acquired
|
$
|
500,000
|
Credit for advance rent
|
$
|
1,597
|
||
Credit for security deposits
|
745
|
|||
Credit for tax prorations |
1,702 |
|||
Credit for advance recoveries |
17 |
|||
Credit for capital items
|
2,647
|
|||
|
$
|
6,708
|
September 30, 2024
|
||||
New Term Loan
|
$
|
175,000
|
||
Commitment fees on New Term Loan
|
(1,050
|
)
|
||
New mortgage loans
|
110,326
|
|||
Financing fees
|
(2,908
|
)
|
||
Paydown on revolving credit facility
|
(173,950
|
)
|
||
Total change in Debt, net
|
$
|
107,418
|
2. |
Unaudited Pro Forma Consolidated Statements of Operations Adjustments
|
Nine Months Ended
September 30, 2024 (1)
|
Adjustments
|
Total
|
||||||||||||
Revenues
|
||||||||||||||
Rental revenue
|
$
|
20,171
|
$
|
1,053
|
(2
|
)
|
$
|
21,224
|
||||||
5,131
|
(3
|
)
|
5,131
|
|||||||||||
Miscellaneous income
|
31
|
—
|
31
|
|||||||||||
Total revenues
|
20,202
|
6,184
|
26,386
|
|||||||||||
Certain expenses
|
||||||||||||||
Operating expenses
|
1,149
|
330
|
(4
|
)
|
1,479
|
|||||||||
Taxes and insurance
|
2,310
|
(330
|
)
|
(4
|
)
|
1,980
|
||||||||
Total certain expenses
|
3,459
|
—
|
3,459
|
|||||||||||
Revenues in excess of expenses
|
$
|
16,743
|
$
|
6,184
|
$
|
22,927
|
(1) |
This information is derived from statements of revenues and certain expenses of the IOS Portfolio prepared for the purposes of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended (the
“Securities Act”).
|
(2) |
Reflects the net impact of straight-line rent.
|
(3) |
Reflects the amortization of the net amount of above- and below-market lease intangibles based on the preliminary purchase price allocation described in Note (B).
|
(4) |
Reflect the reclassification of insurance costs to operating expenses.
|
Nine Months Ended
September 30, 2024
|
||||
Interest expense
|
$
|
13,457
|
||
Deferred financing fee amortization
|
630
|
|||
Total
|
$
|
14,087
|
Year Ended
December 31, 2023
|
||||
Interest expense
|
$
|
17,926
|
||
Deferred financing fee amortization
|
840
|
|||
Total
|
$
|
18,766
|
Year Ended
December 31, 2023 (1)
|
Adjustments
|
Total
|
||||
Revenues
|
||||||
Rental revenue
|
$ 24,618
|
$ 3,823
|
(3)
|
$ 28,441
|
||
6,842
|
(4)
|
6,842
|
||||
Miscellaneous income
|
48
|
—
|
48
|
|||
Total revenues
|
24,666
|
10,665
|
35,331
|
|||
Certain expenses
|
||||||
Operating expenses
|
1,116
|
342
|
(5)
|
1,458
|
||
Taxes and insurance
|
3,338
|
(342)
|
(5)
|
2,996
|
||
Total certain expenses
|
4,455
|
(2)
|
—
|
4,454
|
||
Revenues in excess of expenses
|
$ 20,211
|
$ 10,665
|
$ 30,877
|
(1) |
This information is derived from statements of revenues and certain expenses of the IOS Portfolio prepared for the purposes of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act.
|
(2) |
Amounts may not sum due to rounding.
|
(3) |
Reflects the net impact of straight-line rent.
|
(4) |
Reflects the amortization of the net amount of above- and below-market lease intangibles based on the preliminary purchase price allocation described in Note (B).
|
(5) |
Reflect the reclassification of insurance costs to operating expenses.
|