ý
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
MARYLAND
|
|
02-0681276
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
1521 WESTBRANCH DRIVE, SUITE 100
MCLEAN, VIRGINIA
|
|
22102
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
|
|
|
|
PAGE
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
ASSETS
|
|
|
|
|
||||
Real estate, at cost
|
|
$
|
904,684
|
|
|
$
|
893,853
|
|
Less: accumulated depreciation
|
|
155,899
|
|
|
149,417
|
|
||
Total real estate, net
|
|
748,785
|
|
|
744,436
|
|
||
Lease intangibles, net
|
|
116,301
|
|
|
118,927
|
|
||
Real estate and related assets held for sale, net
|
|
1,432
|
|
|
9,046
|
|
||
Cash and cash equivalents
|
|
4,123
|
|
|
6,683
|
|
||
Restricted cash
|
|
2,903
|
|
|
2,397
|
|
||
Funds held in escrow
|
|
9,508
|
|
|
9,369
|
|
||
Deferred rent receivable, net
|
|
33,851
|
|
|
33,333
|
|
||
Other assets
|
|
6,203
|
|
|
4,263
|
|
||
TOTAL ASSETS
|
|
$
|
923,106
|
|
|
$
|
928,454
|
|
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
||||
LIABILITIES
|
|
|
|
|
||||
Mortgage notes payable, net (1)
|
|
$
|
437,707
|
|
|
$
|
447,380
|
|
Borrowings under Revolver, net
|
|
32,065
|
|
|
20,715
|
|
||
Borrowings under Term Loan, net
|
|
74,556
|
|
|
74,532
|
|
||
Deferred rent liability, net
|
|
15,778
|
|
|
16,250
|
|
||
Asset retirement obligation
|
|
2,784
|
|
|
3,051
|
|
||
Accounts payable and accrued expenses
|
|
6,419
|
|
|
7,339
|
|
||
Liabilities related to assets held for sale, net
|
|
297
|
|
|
114
|
|
||
Due to Adviser and Administrator (1)
|
|
2,385
|
|
|
2,289
|
|
||
Other liabilities
|
|
7,716
|
|
|
6,554
|
|
||
TOTAL LIABILITIES
|
|
$
|
579,707
|
|
|
$
|
578,224
|
|
Commitments and contingencies (2)
|
|
|
|
|
||||
MEZZANINE EQUITY
|
|
|
|
|
||||
Series D redeemable preferred stock, net, par value $0.001 per share; $25 per share liquidation preference; 6,000,000 shares authorized; and 3,459,431 and 3,421,853 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively (3)
|
|
$
|
84,366
|
|
|
$
|
83,432
|
|
TOTAL MEZZANINE EQUITY
|
|
$
|
84,366
|
|
|
$
|
83,432
|
|
STOCKHOLDERS’ EQUITY
|
|
|
|
|
||||
Series A and B redeemable preferred stock, par value $0.001 per share; $25 per share liquidation preference; 5,350,000 shares authorized and 2,264,000 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively
|
|
$
|
2
|
|
|
$
|
2
|
|
Senior common stock, par value $0.001 per share; 4,450,000 shares authorized; and 892,031 and 904,819 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively
|
|
1
|
|
|
1
|
|
||
Common stock, par value $0.001 per share, 34,200,000 shares authorized and 28,423,908 and 28,384,016 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively
|
|
28
|
|
|
28
|
|
||
Additional paid in capital
|
|
535,399
|
|
|
534,790
|
|
||
Accumulated other comprehensive income
|
|
530
|
|
|
35
|
|
||
Distributions in excess of accumulated earnings
|
|
(276,927
|
)
|
|
(268,058
|
)
|
||
TOTAL STOCKHOLDERS' EQUITY
|
|
259,033
|
|
|
266,798
|
|
||
TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY
|
|
$
|
923,106
|
|
|
$
|
928,454
|
|
(1)
|
Refer to Note 2 "Related-Party Transactions"
|
(2)
|
Refer to Note 7 “Commitments and Contingencies
”
|
(3)
|
Refer to Note 8 “Stockholders' and Mezzanine Equity
”
|
|
|
For the three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Operating revenues
|
|
|
|
|
||||
Rental revenue
|
|
$
|
25,591
|
|
|
$
|
21,954
|
|
Tenant recovery revenue
|
|
762
|
|
|
360
|
|
||
Total operating revenues
|
|
26,353
|
|
|
22,314
|
|
||
Operating expenses
|
|
|
|
|
||||
Depreciation and amortization
|
|
11,586
|
|
|
9,921
|
|
||
Property operating expenses
|
|
2,792
|
|
|
1,380
|
|
||
Base management fee (1)
|
|
1,295
|
|
|
1,181
|
|
||
Incentive fee (1)
|
|
696
|
|
|
569
|
|
||
Administration fee (1)
|
|
387
|
|
|
360
|
|
||
General and administrative
|
|
646
|
|
|
551
|
|
||
Impairment charge
|
|
—
|
|
|
3,746
|
|
||
Total operating expenses
|
|
17,402
|
|
|
17,708
|
|
||
Other (expense) income
|
|
|
|
|
||||
Interest expense
|
|
(6,213
|
)
|
|
(6,158
|
)
|
||
Gain on sale of real estate, net
|
|
1,844
|
|
|
5,906
|
|
||
Other income
|
|
23
|
|
|
2
|
|
||
Total other expense, net
|
|
(4,346
|
)
|
|
(250
|
)
|
||
Net income
|
|
4,605
|
|
|
4,356
|
|
||
Distributions attributable to Series A, B and D preferred stock
|
|
(2,582
|
)
|
|
(2,373
|
)
|
||
Distributions attributable to senior common stock
|
|
(232
|
)
|
|
(248
|
)
|
||
Net income available to common stockholders
|
|
$
|
1,791
|
|
|
$
|
1,735
|
|
Earnings per weighted average share of common stock - basic & diluted
|
|
|
|
|
||||
Earnings available to common shareholders
|
|
$
|
0.06
|
|
|
$
|
0.07
|
|
Weighted average shares of common stock outstanding
|
|
|
|
|
||||
Basic and Diluted
|
|
28,420,995
|
|
|
24,963,926
|
|
||
Distributions declared per common share
|
|
$
|
0.375
|
|
|
$
|
0.375
|
|
Earnings per weighted average share of senior common stock
|
|
$
|
0.26
|
|
|
$
|
0.26
|
|
Weighted average shares of senior common stock outstanding - basic
|
|
895,222
|
|
|
958,194
|
|
||
Comprehensive income
|
|
|
|
|
||||
Change in unrealized gain related to interest rate hedging instruments, net
|
|
$
|
495
|
|
|
$
|
—
|
|
Other Comprehensive income
|
|
495
|
|
|
—
|
|
||
Net income
|
|
4,605
|
|
|
4,356
|
|
||
Comprehensive income
|
|
$
|
5,100
|
|
|
$
|
4,356
|
|
(1)
|
Refer to Note 2 “Related-Party Transactions”
|
|
|
For the three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Cash flows from operating activities:
|
|
|
|
|
||||
Net income
|
|
$
|
4,605
|
|
|
$
|
4,356
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
Depreciation and amortization
|
|
11,586
|
|
|
9,921
|
|
||
Impairment charge
|
|
—
|
|
|
3,746
|
|
||
Gain on sale of real estate, net
|
|
(1,844
|
)
|
|
(5,906
|
)
|
||
Amortization of deferred financing costs
|
|
394
|
|
|
483
|
|
||
Amortization of deferred rent asset and liability, net
|
|
(261
|
)
|
|
(207
|
)
|
||
Amortization of discount and premium on assumed debt
|
|
(69
|
)
|
|
(30
|
)
|
||
Asset retirement obligation expense
|
|
30
|
|
|
34
|
|
||
Operating changes in assets and liabilities
|
|
|
|
|
||||
Increase in other assets
|
|
(1,445
|
)
|
|
(719
|
)
|
||
Increase in deferred rent receivable
|
|
(704
|
)
|
|
(795
|
)
|
||
Increase (decrease) in accounts payable, accrued expenses, and amount due Adviser and Administrator
|
|
57
|
|
|
(976
|
)
|
||
Increase in other liabilities
|
|
655
|
|
|
735
|
|
||
Leasing commissions paid
|
|
(378
|
)
|
|
(167
|
)
|
||
Net cash provided by operating activities
|
|
$
|
12,626
|
|
|
$
|
10,475
|
|
Cash flows from investing activities:
|
|
|
|
|
||||
Acquisition of real estate and related intangible assets
|
|
$
|
(14,341
|
)
|
|
$
|
—
|
|
Improvements of existing real estate
|
|
(925
|
)
|
|
(4,964
|
)
|
||
Proceeds from sale of real estate
|
|
10,773
|
|
|
12,398
|
|
||
Receipts from lenders for funds held in escrow
|
|
517
|
|
|
3,108
|
|
||
Payments to lenders for funds held in escrow
|
|
(656
|
)
|
|
(583
|
)
|
||
Receipts from tenants for reserves
|
|
603
|
|
|
597
|
|
||
Payments to tenants from reserves
|
|
(70
|
)
|
|
(433
|
)
|
||
Deposits on future acquisitions
|
|
(300
|
)
|
|
—
|
|
||
Deposits applied against acquisition of real estate investments
|
|
300
|
|
|
—
|
|
||
Net cash (used in) provided by investing activities
|
|
$
|
(4,099
|
)
|
|
$
|
10,123
|
|
Cash flows from financing activities:
|
|
|
|
|
||||
Proceeds from issuance of equity
|
|
$
|
1,603
|
|
|
$
|
4,657
|
|
Offering costs paid
|
|
(26
|
)
|
|
(81
|
)
|
||
Retirement of senior common stock
|
|
(34
|
)
|
|
—
|
|
||
Borrowings under mortgage notes payable
|
|
9,380
|
|
|
—
|
|
||
Payments for deferred financing costs
|
|
(212
|
)
|
|
(17
|
)
|
||
Principal repayments on mortgage notes payable
|
|
(19,092
|
)
|
|
(38,063
|
)
|
||
Borrowings from revolving credit facility
|
|
35,200
|
|
|
38,500
|
|
||
Repayments on revolving credit facility
|
|
(23,900
|
)
|
|
(14,000
|
)
|
||
Decrease in security deposits
|
|
(26
|
)
|
|
(78
|
)
|
||
Distributions paid for common, senior common and preferred stock
|
|
(13,474
|
)
|
|
(11,983
|
)
|
||
Net cash used in financing activities
|
|
$
|
(10,581
|
)
|
|
$
|
(21,065
|
)
|
Net decrease in cash, cash equivalents, and restricted cash
|
|
$
|
(2,054
|
)
|
|
$
|
(467
|
)
|
Cash, cash equivalents, and restricted cash at beginning of period
|
|
$
|
9,080
|
|
|
$
|
7,688
|
|
Cash, cash equivalents, and restricted cash at end of period
|
|
$
|
7,026
|
|
|
$
|
7,221
|
|
NON-CASH INVESTING AND FINANCING INFORMATION
|
|
|
|
|
||||
Tenant funded fixed asset improvements
|
|
$
|
27
|
|
|
$
|
—
|
|
Unrealized gain related to interest rate hedging instruments, net
|
|
$
|
495
|
|
|
$
|
—
|
|
Capital improvements included in accounts payable and accrued expenses
|
|
$
|
613
|
|
|
$
|
1,849
|
|
|
|
For the three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Cash and cash equivalents
|
|
$
|
4,123
|
|
|
$
|
4,105
|
|
Restricted cash
|
|
2,903
|
|
|
3,116
|
|
||
Total cash, cash equivalents, and restricted cash shown in the condensed consolidated statement of cash flows
|
|
$
|
7,026
|
|
|
$
|
7,221
|
|
|
|
For the three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Calculation of basic earnings per share of common stock:
|
|
|
|
|
||||
Net income available to common stockholders
|
|
$
|
1,791
|
|
|
$
|
1,735
|
|
Denominator for basic weighted average shares of common stock
|
|
28,420,995
|
|
|
24,963,926
|
|
||
Basic earnings per share of common stock
|
|
$
|
0.06
|
|
|
$
|
0.07
|
|
Calculation of diluted earnings per share of common stock:
|
|
|
|
|
||||
Net income available to common stockholders
|
|
$
|
1,791
|
|
|
$
|
1,735
|
|
Add: income impact of assumed conversion of senior common stock (1)
|
|
—
|
|
|
—
|
|
||
Net income available to common stockholders plus assumed conversions (1)
|
|
$
|
1,791
|
|
|
$
|
1,735
|
|
Denominator for basic weighted average shares of common stock
|
|
28,420,995
|
|
|
24,963,926
|
|
||
Effect of convertible Senior Common Stock (1)
|
|
—
|
|
|
—
|
|
||
Denominator for diluted weighted average shares of common stock (1)
|
|
28,420,995
|
|
|
24,963,926
|
|
||
Diluted earnings per share of common stock
|
|
$
|
0.06
|
|
|
$
|
0.07
|
|
(1)
|
We excluded shares of Senior Common Stock that are convertible into shares of our common stock in the amount of
745,000
and
798,388
from the calculation of diluted earnings per share for the
three months ended
March 31, 2018
and
2017
, respectively, because it was anti-dilutive.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Real estate:
|
|
|
|
|
||||
Land
|
|
$
|
122,000
|
|
|
$
|
121,783
|
|
Building and improvements
|
|
718,948
|
|
|
708,948
|
|
||
Tenant improvements
|
|
63,736
|
|
|
63,122
|
|
||
Accumulated depreciation
|
|
(155,899
|
)
|
|
(149,417
|
)
|
||
Real estate, net
|
|
$
|
748,785
|
|
|
$
|
744,436
|
|
Three Months Ended
|
|
Square Footage
|
|
Lease Term
|
|
Purchase Price
|
|
Acquisition Expenses
|
|
Annualized GAAP Rent
|
|||||||
March 31, 2018
|
(1)
|
127,444
|
|
|
9.8 Years
|
|
$
|
14,341
|
|
|
$
|
91
|
|
|
$
|
1,087
|
|
(1)
|
On
March 9, 2018
, we acquired a
127,444
square foot property in Vance, Alabama for
$14.3 million
. The annualized GAAP rent on the
9.8
year lease is
$1.1 million
.
|
(2)
|
We accounted for this transaction under ASU 2017-01, "Clarifying the Definition of a Business." As a result, we treated our acquisition during the
three months ended March 31, 2018
as an asset acquisition rather than a business combination. As a result of this treatment, we capitalized
$0.1 million
of acquisition costs that would otherwise have been expensed under business combination treatment.
|
|
|
Three months ended March 31, 2018
|
||
Acquired assets and liabilities
|
|
Purchase price
|
||
Land
|
|
$
|
459
|
|
Building
|
|
11,609
|
|
|
Tenant Improvements
|
|
615
|
|
|
In-place Leases
|
|
509
|
|
|
Leasing Costs
|
|
534
|
|
|
Customer Relationships
|
|
566
|
|
|
Above Market Leases
|
|
49
|
|
|
Total Purchase Price
|
|
$
|
14,341
|
|
Three Months Ended
|
|
Aggregate Square Footage
|
|
Weighted Average Lease Term
|
|
Aggregate Annualized GAAP Rent
|
|
Aggregate Leasing Commissions
|
|||||
March 31, 2018
|
|
34,441
|
|
|
3.6 years
|
|
$
|
97
|
|
|
$
|
14
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Lease Intangibles
|
|
Accumulated Amortization
|
|
Lease Intangibles
|
|
Accumulated Amortization
|
||||||||
In-place leases
|
|
$
|
80,638
|
|
|
$
|
(34,902
|
)
|
|
$
|
80,355
|
|
|
$
|
(33,201
|
)
|
Leasing costs
|
|
56,147
|
|
|
(24,186
|
)
|
|
55,695
|
|
|
(23,016
|
)
|
||||
Customer relationships
|
|
59,276
|
|
|
(20,672
|
)
|
|
58,892
|
|
|
(19,798
|
)
|
||||
|
|
$
|
196,061
|
|
|
$
|
(79,760
|
)
|
|
$
|
194,942
|
|
|
$
|
(76,015
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Deferred Rent Receivable/(Liability)
|
|
Accumulated (Amortization)/Accretion
|
|
Deferred Rent Receivable/(Liability)
|
|
Accumulated (Amortization)/Accretion
|
||||||||
Above market leases
|
|
$
|
14,474
|
|
|
$
|
(8,200
|
)
|
|
$
|
14,425
|
|
|
$
|
(7,962
|
)
|
Below market leases and deferred revenue
|
|
(26,752
|
)
|
|
10,974
|
|
|
(26,725
|
)
|
|
10,475
|
|
||||
|
|
$
|
(12,278
|
)
|
|
$
|
2,774
|
|
|
$
|
(12,300
|
)
|
|
$
|
2,513
|
|
Intangible Assets & Liabilities
|
|
2018
|
In-place leases
|
|
9.8
|
Leasing costs
|
|
9.8
|
Customer relationships
|
|
14.8
|
Above market leases
|
|
9.8
|
All intangible assets & liabilities
|
|
11.1
|
Aggregate Square Footage Sold
|
|
Aggregate Sales Price
|
|
Aggregate Sales Costs
|
|
Aggregate Gain on Sale of Real Estate, net
|
|||||||
166,200
|
|
|
$
|
11,100
|
|
|
$
|
327
|
|
|
$
|
1,844
|
|
|
|
For the three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Operating revenue
|
|
$
|
93
|
|
|
$
|
280
|
|
Operating expense
|
|
149
|
|
|
142
|
|
||
Other income (expense), net
|
|
1,844
|
|
(1)
|
—
|
|
||
Income from real estate and related assets sold
|
|
$
|
1,788
|
|
|
$
|
138
|
|
(1)
|
Includes a
$1.8 million
gain on sale of real estate, net on
two
properties.
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Assets Held for Sale
|
|
|
|
||||
Real estate, at cost
|
$
|
2,287
|
|
|
$
|
12,997
|
|
Less: accumulated depreciation
|
857
|
|
|
3,970
|
|
||
Total real estate held for sale, net
|
1,430
|
|
|
9,027
|
|
||
Lease intangibles, net
|
2
|
|
|
9
|
|
||
Deferred rent receivable, net
|
—
|
|
|
10
|
|
||
Total Assets Held for Sale
|
$
|
1,432
|
|
|
$
|
9,046
|
|
Liabilities Held for Sale
|
|
|
|
||||
Asset retirement obligation
|
$
|
297
|
|
|
$
|
114
|
|
Total Liabilities Held for Sale
|
$
|
297
|
|
|
$
|
114
|
|
|
|
Encumbered properties at
|
|
|
|
Carrying Value at
|
|
Stated Interest Rates at
|
|
Scheduled Maturity Dates at
|
|||||||
|
|
March 31, 2018
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
|
March 31, 2018
|
|
March 31, 2018
|
|||||
Mortgage and other secured loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fixed rate mortgage loans
|
|
48
|
|
|
|
|
$
|
380,691
|
|
|
$
|
383,189
|
|
|
(1)
|
|
(2)
|
Variable rate mortgage loans
|
|
18
|
|
|
|
|
62,088
|
|
|
69,302
|
|
|
(3)
|
|
(2)
|
||
Premiums and discounts, net
|
|
-
|
|
|
|
|
(351
|
)
|
|
(281
|
)
|
|
N/A
|
|
N/A
|
||
Deferred financing costs, mortgage loans, net
|
|
-
|
|
|
|
|
(4,721
|
)
|
|
(4,830
|
)
|
|
N/A
|
|
N/A
|
||
Total mortgage notes payable, net
|
|
66
|
|
|
|
|
$
|
437,707
|
|
|
$
|
447,380
|
|
|
(4)
|
|
|
Variable rate revolving credit facility
|
|
32
|
|
|
(6)
|
|
$
|
32,700
|
|
|
$
|
21,400
|
|
|
LIBOR + 1.75%
|
|
10/27/2021
|
Deferred financing costs, revolving credit facility
|
|
-
|
|
|
|
|
(635
|
)
|
|
(685
|
)
|
|
N/A
|
|
N/A
|
||
Total revolver, net
|
|
32
|
|
|
|
|
$
|
32,065
|
|
|
$
|
20,715
|
|
|
|
|
|
Variable rate term loan facility
|
|
-
|
|
|
(6)
|
|
$
|
75,000
|
|
|
$
|
75,000
|
|
|
LIBOR + 1.70%
|
|
10/27/2022
|
Deferred financing costs, term loan facility
|
|
-
|
|
|
|
|
(444
|
)
|
|
(468
|
)
|
|
N/A
|
|
N/A
|
||
Total term loan, net
|
|
N/A
|
|
|
|
|
$
|
74,556
|
|
|
$
|
74,532
|
|
|
|
|
|
Total mortgage notes payable and credit facility
|
|
98
|
|
|
|
|
$
|
544,328
|
|
|
$
|
542,627
|
|
|
(5)
|
|
|
(1)
|
Interest rates on our fixed rate mortgage notes payable vary from
3.55%
to
6.63%
.
|
(2)
|
We have
45
mortgage notes payable with maturity dates ranging from
7/1/2018
through
7/1/2045
.
|
(3)
|
Interest rates on our variable rate mortgage notes payable vary from one month LIBOR +
2.25%
to one month LIBOR +
2.75%
. At
March 31, 2018
, one month LIBOR was approximately
1.88%
.
|
(4)
|
The weighted average interest rate on the mortgage notes outstanding at
March 31, 2018
was approximately
4.59%
.
|
(5)
|
The weighted average interest rate on all debt outstanding at
March 31, 2018
was approximately
4.40%
.
|
(6)
|
The amount we may draw under our senior unsecured revolving credit facility ("Revolver") and term loan facility ("Term Loan") is based on a percentage of the fair value of a combined pool of
32
unencumbered properties as of
March 31, 2018
. We refer to the Revolver and Term Loan collectively herein as the Credit Facility.
|
Variable Rate Debt Repaid
|
|
Interest Rate on Variable Rate Debt Repaid
|
|
Fixed Rate Debt Repaid
|
|
Interest Rate on Fixed Rate Debt Repaid
|
||||||
$
|
6,738
|
|
|
LIBOR +
|
2.25%
|
|
$
|
9,444
|
|
|
5.75
|
%
|
Debt Issued
|
|
Interest Rate on Debt
|
|
||
$
|
9,380
|
|
(1)
|
4.58%
|
(2)
|
(1)
|
We issued
$9.4 million
of swapped to fixed rate debt in connection with
one
property with a maturity date of
March 1, 2023
.
|
(2)
|
We entered into an interest rate swap and will be paying an all in fixed rate of
4.58%
.
|
Year
|
|
Scheduled Principal Payments
|
|
||
Nine Months Ending December 31, 2018
|
|
$
|
36,286
|
|
|
2019
|
|
47,602
|
|
|
|
2020
|
|
19,519
|
|
|
|
2021
|
|
33,506
|
|
|
|
2022
|
|
97,333
|
|
|
|
2023
|
|
69,225
|
|
|
|
Thereafter
|
|
139,308
|
|
|
|
Total
|
|
$
|
442,779
|
|
(1)
|
(1)
|
This figure does not include
$0.4 million
of premiums and (discounts), net, and
$4.7 million
of deferred financing costs, which are reflected in mortgage notes payable, net on the condensed consolidated balance sheets.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||
Aggregate Cost
|
|
Aggregate Notional Amount
|
|
Aggregate Fair Value
|
|
Aggregate Notional Amount
|
|
Aggregate Fair Value
|
||||||||||
$
|
1,171
|
|
(1)
|
$
|
136,229
|
|
|
$
|
959
|
|
|
$
|
143,512
|
|
|
$
|
504
|
|
(1)
|
We have entered into various interest rate cap agreements on variable rate debt with LIBOR caps ranging from
2.50%
to
3.00%
.
|
|
|
Amount of Gain recognized in Comprehensive Income
|
||||||
|
|
Three Months Ended March 31,
|
|
Three Months Ended March 31,
|
||||
|
|
2018
|
|
2017
|
||||
Derivatives in cash flow hedging relationships
|
|
|
|
|
||||
Interest rate caps
|
|
$
|
373
|
|
|
$
|
—
|
|
Interest rate swap
|
|
122
|
|
|
—
|
|
||
|
|
|
|
|
||||
Total
|
|
$
|
495
|
|
|
$
|
—
|
|
|
|
|
|
Asset Derivatives Fair Value at
|
||||||
Derivatives Designated as Hedging Instruments
|
|
Balance Sheet Location
|
|
March 31, 2018
|
|
|
December 31, 2017
|
|
||
Interest rate caps
|
|
Other assets
|
|
$
|
823
|
|
|
$
|
450
|
|
|
|
|
|
|
|
|
||||
Derivatives Not Designated as Hedging Instruments
|
|
|
|
|
|
|
||||
Interest rate caps
|
|
Other assets
|
|
$
|
136
|
|
|
54
|
|
|
|
|
|
|
|
|
|
||||
Total derivatives
|
|
|
|
$
|
959
|
|
|
$
|
504
|
|
Year
|
|
Minimum Rental Payments Due
|
||
Nine Months Ending December 31, 2018
|
|
$
|
349
|
|
2019
|
|
465
|
|
|
2020
|
|
466
|
|
|
2021
|
|
392
|
|
|
2022
|
|
319
|
|
|
2023
|
|
322
|
|
|
Thereafter
|
|
3,914
|
|
|
Total
|
|
$
|
6,227
|
|
|
|
Series A and B Preferred Stock
|
|
Common Stock
|
|
Senior Common Stock
|
|
Series A and B Preferred Stock
|
|
Senior Common Stock
|
|
Common Stock
|
|
Additional Paid in Capital
|
|
Accumulated Other Comprehensive Income
|
|
Distributions in Excess of Accumulated Earnings
|
|
Total Stockholders' Equity
|
|||||||||||||||||
Balance at December 31, 2017
|
|
2,264,000
|
|
|
28,384,016
|
|
|
904,819
|
|
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
28
|
|
|
$
|
534,790
|
|
|
$
|
35
|
|
|
$
|
(268,058
|
)
|
|
$
|
266,798
|
|
Issuance of Series A and B preferred stock and common stock, net
|
|
—
|
|
|
31,011
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
643
|
|
|
—
|
|
|
—
|
|
|
643
|
|
|||||||
Conversion of senior common stock to common stock
|
|
—
|
|
|
8,881
|
|
|
(10,522
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Retirement of senior common stock, net
|
|
—
|
|
|
—
|
|
|
(2,266
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34
|
)
|
|
—
|
|
|
—
|
|
|
(34
|
)
|
|||||||
Distributions declared to common, senior common and preferred stockholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,474
|
)
|
|
(13,474
|
)
|
|||||||
Comprehensive income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
495
|
|
|
—
|
|
|
495
|
|
|||||||
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,605
|
|
|
4,605
|
|
|||||||
Balance at March 31, 2018
|
|
2,264,000
|
|
|
28,423,908
|
|
|
892,031
|
|
|
$
|
2
|
|
|
$
|
1
|
|
|
$
|
28
|
|
|
$
|
535,399
|
|
|
$
|
530
|
|
|
$
|
(276,927
|
)
|
|
$
|
259,033
|
|
|
|
For the three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Common Stock
|
|
$
|
0.375
|
|
|
$
|
0.375
|
|
Senior Common Stock
|
|
0.2625
|
|
|
0.2625
|
|
||
Series A Preferred Stock
|
|
0.4843749
|
|
|
0.4843749
|
|
||
Series B Preferred Stock
|
|
0.46875
|
|
|
0.46875
|
|
||
Series D Preferred Stock
|
|
0.4374999
|
|
|
0.4374999
|
|
Record Date
|
|
Payment Date
|
|
Common Stock Distributions per Share
|
|
Series A Preferred Distributions per Share
|
|
Series B Preferred Distributions per Share
|
|
Series D Preferred Distributions per Share
|
||||||||
April 20, 2018
|
|
April 30, 2018
|
|
$
|
0.125
|
|
|
$
|
0.1614583
|
|
|
$
|
0.15625
|
|
|
$
|
0.1458333
|
|
May 22, 2018
|
|
May 31, 2018
|
|
0.125
|
|
|
0.1614583
|
|
|
0.15625
|
|
|
0.1458333
|
|
||||
June 20, 2018
|
|
June 29, 2018
|
|
0.125
|
|
|
0.1614583
|
|
|
0.15625
|
|
|
0.1458333
|
|
||||
|
|
|
|
$
|
0.375
|
|
|
$
|
0.4843749
|
|
|
$
|
0.46875
|
|
|
$
|
0.4374999
|
|
Senior Common Stock Distributions
|
||||||
Payable to the Holders of Record During the Month of:
|
|
Payment Date
|
|
Distribution per Share
|
||
April
|
|
May 7, 2018
|
|
$
|
0.0875
|
|
May
|
|
June 7, 2018
|
|
0.0875
|
|
|
June
|
|
July 9, 2018
|
|
0.0875
|
|
|
|
|
|
|
$
|
0.2625
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
•
|
we owned
98
properties totaling
11.4 million
square feet in
24
states;
|
•
|
our occupancy rate was
99.1%
;
|
•
|
the weighted average remaining term of our mortgage debt was
6.4
years and the weighted average interest rate was
4.59%
; and
|
•
|
the average remaining lease term of the portfolio was
7.4 years
.
|
Aggregate Square Footage Sold
|
|
Aggregate Sales Price
|
|
Aggregate Sales Costs
|
|
Aggregate Gain on Sale of Real Estate, net
|
|||||||
166,200
|
|
|
$
|
11,100
|
|
|
$
|
327
|
|
|
$
|
1,844
|
|
Aggregate Square Footage
|
|
Weighted Average Lease Term
|
|
Aggregate Purchase Price
|
|
Acquisition Costs
|
|
Aggregate Annualized GAAP Rent
|
|||||||
127,444
|
|
|
9.8 years
|
|
$
|
14,341
|
|
|
$
|
91
|
|
(1)
|
$
|
1,087
|
|
(1)
|
We accounted for this transaction under ASU 2017-01. As a result, we treated this acquisition as an asset acquisition rather than a business combination. As a result of this treatment, we capitalized
$0.1 million
of acquisition costs that would otherwise have been expensed under business combination treatment.
|
Three Months Ended
|
|
Aggregate Square Footage
|
|
Weighted Average Lease Term
|
|
Aggregate Annualized GAAP Rent
|
|
Aggregate Leasing Commissions
|
|||||
March 31, 2018
|
|
34,441
|
|
|
3.6 years
|
|
$
|
97
|
|
|
$
|
14
|
|
Variable Rate Debt Repaid
|
|
Interest Rate on Variable Rate Debt Repaid
|
|
Fixed Rate Debt Repaid
|
|
Interest Rate on Fixed Rate Debt Repaid
|
||||||
$
|
6,738
|
|
|
LIBOR +
|
2.25%
|
|
$
|
9,444
|
|
|
5.75
|
%
|
Debt Issued
|
|
Interest Rate on Debt
|
|
|||
$
|
9,380
|
|
(1)
|
4.58
|
%
|
(2)
|
(1)
|
We issued
$9.4 million
of swapped to fixed rate debt in connection with
one
property with a maturity date of
March 1, 2023
.
|
(2)
|
We entered into an interest rate swap and will be paying an all in fixed rate of
4.58%
.
|
|
|
For the three months ended March 31,
|
||||||||||||
|
|
2018
|
|
2017
|
||||||||||
Industry Classification
|
|
Rental Revenue
|
|
Percentage of Rental Revenue
|
|
Rental Revenue
|
|
Percentage of Rental Revenue
|
||||||
Telecommunications
|
|
$
|
3,957
|
|
|
15.5
|
%
|
|
$
|
3,851
|
|
|
17.6
|
%
|
Diversified/Conglomerate Services
|
|
3,459
|
|
|
13.5
|
|
|
2,000
|
|
|
9.1
|
|
||
Healthcare
|
|
2,993
|
|
|
11.7
|
|
|
3,332
|
|
|
15.2
|
|
||
Automobile
|
|
2,942
|
|
|
11.5
|
|
|
2,641
|
|
|
12.0
|
|
||
Banking
|
|
1,995
|
|
|
7.8
|
|
|
612
|
|
|
2.8
|
|
||
Information Technology
|
|
1,498
|
|
|
5.9
|
|
|
1,498
|
|
|
6.8
|
|
||
Personal, Food & Miscellaneous Services
|
|
1,459
|
|
|
5.7
|
|
|
892
|
|
|
4.1
|
|
||
Diversified/Conglomerate Manufacturing
|
|
1,216
|
|
|
4.8
|
|
|
1,205
|
|
|
5.5
|
|
||
Electronics
|
|
1,060
|
|
|
4.1
|
|
|
1,082
|
|
|
4.9
|
|
||
Buildings and Real Estate
|
|
1,017
|
|
|
4.0
|
|
|
558
|
|
|
2.5
|
|
||
Chemicals, Plastics & Rubber
|
|
726
|
|
|
2.8
|
|
|
770
|
|
|
3.5
|
|
||
Personal & Non-Durable Consumer Products
|
|
672
|
|
|
2.6
|
|
|
664
|
|
|
3.0
|
|
||
Machinery
|
|
560
|
|
|
2.2
|
|
|
560
|
|
|
2.6
|
|
||
Childcare
|
|
556
|
|
|
2.2
|
|
|
556
|
|
|
2.5
|
|
||
Containers, Packaging & Glass
|
|
454
|
|
|
1.8
|
|
|
519
|
|
|
2.4
|
|
||
Beverage, Food & Tobacco
|
|
445
|
|
|
1.7
|
|
|
525
|
|
|
2.4
|
|
||
Printing & Publishing
|
|
286
|
|
|
1.1
|
|
|
393
|
|
|
1.8
|
|
||
Education
|
|
164
|
|
|
0.6
|
|
|
164
|
|
|
0.7
|
|
||
Home & Office Furnishings
|
|
132
|
|
|
0.5
|
|
|
132
|
|
|
0.6
|
|
||
Total
|
|
$
|
25,591
|
|
|
100.0
|
%
|
|
$
|
21,954
|
|
|
100.0
|
%
|
State
|
|
Rental Revenue for the three months ended March 31, 2018
|
|
Percentage of Rental Revenue
|
|
Number of Leases for the three months ended March 31, 2018
|
|
Rental Revenue for the three months ended March 31, 2017
|
|
Percentage of Rental Revenue
|
|
Number of Leases for the three months ended March 31, 2017
|
||||||||
Texas
|
|
$
|
3,795
|
|
|
14.8
|
%
|
|
12
|
|
|
$
|
3,781
|
|
|
17.2
|
%
|
|
12
|
|
Pennsylvania
|
|
3,250
|
|
|
12.7
|
|
|
9
|
|
|
2,230
|
|
|
10.2
|
|
|
7
|
|
||
Florida
|
|
2,839
|
|
|
11.1
|
|
|
10
|
|
|
1,117
|
|
|
5.1
|
|
|
3
|
|
||
Ohio
|
|
2,393
|
|
|
9.4
|
|
|
15
|
|
|
2,296
|
|
|
10.5
|
|
|
14
|
|
||
Utah
|
|
1,664
|
|
|
6.5
|
|
|
3
|
|
|
946
|
|
|
4.3
|
|
|
2
|
|
||
North Carolina
|
|
1,516
|
|
|
5.9
|
|
|
8
|
|
|
1,499
|
|
|
6.8
|
|
|
8
|
|
||
Georgia
|
|
1,204
|
|
|
4.7
|
|
|
6
|
|
|
1,192
|
|
|
5.4
|
|
|
6
|
|
||
South Carolina
|
|
1,153
|
|
|
4.5
|
|
|
2
|
|
|
1,153
|
|
|
5.3
|
|
|
2
|
|
||
Michigan
|
|
1,082
|
|
|
4.2
|
|
|
4
|
|
|
1,082
|
|
|
4.9
|
|
|
4
|
|
||
Minnesota
|
|
922
|
|
|
3.6
|
|
|
6
|
|
|
916
|
|
|
4.2
|
|
|
6
|
|
||
All Other States
|
|
5,773
|
|
|
22.6
|
|
|
32
|
|
|
5,742
|
|
|
26.1
|
|
|
35
|
|
||
Total
|
|
$
|
25,591
|
|
|
100.0
|
%
|
|
107
|
|
|
$
|
21,954
|
|
|
100.0
|
%
|
|
99
|
|
|
|
For the three months ended March 31,
|
|||||||||||||
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Operating revenues
|
|
|
|
|
|
|
|
|
|||||||
Rental revenue
|
|
$
|
25,591
|
|
|
$
|
21,954
|
|
|
$
|
3,637
|
|
|
16.6
|
%
|
Tenant recovery revenue
|
|
762
|
|
|
360
|
|
|
402
|
|
|
111.7
|
%
|
|||
Total operating revenues
|
|
26,353
|
|
|
22,314
|
|
|
4,039
|
|
|
18.1
|
%
|
|||
Operating expenses
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization
|
|
11,586
|
|
|
9,921
|
|
|
1,665
|
|
|
16.8
|
%
|
|||
Property operating expenses
|
|
2,792
|
|
|
1,380
|
|
|
1,412
|
|
|
102.3
|
%
|
|||
Base management fee
|
|
1,295
|
|
|
1,181
|
|
|
114
|
|
|
9.7
|
%
|
|||
Incentive fee
|
|
696
|
|
|
569
|
|
|
127
|
|
|
22.3
|
%
|
|||
Administration fee
|
|
387
|
|
|
360
|
|
|
27
|
|
|
7.5
|
%
|
|||
General and administrative
|
|
646
|
|
|
551
|
|
|
95
|
|
|
17.2
|
%
|
|||
Impairment charge
|
|
—
|
|
|
3,746
|
|
|
(3,746
|
)
|
|
(100.0
|
)%
|
|||
Total operating expenses
|
|
17,402
|
|
|
17,708
|
|
|
(306
|
)
|
|
(1.7
|
)%
|
|||
Other (expense) income
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(6,213
|
)
|
|
(6,158
|
)
|
|
(55
|
)
|
|
0.9
|
%
|
|||
Gain on sale of real estate, net
|
|
1,844
|
|
|
5,906
|
|
|
(4,062
|
)
|
|
(68.8
|
)%
|
|||
Other income
|
|
23
|
|
|
2
|
|
|
21
|
|
|
1,050.0
|
%
|
|||
Total other expense, net
|
|
(4,346
|
)
|
|
(250
|
)
|
|
(4,096
|
)
|
|
1,638.4
|
%
|
|||
Net income
|
|
4,605
|
|
|
4,356
|
|
|
249
|
|
|
5.7
|
%
|
|||
Distributions attributable to Series A, B and D preferred stock
|
|
(2,582
|
)
|
|
(2,373
|
)
|
|
(209
|
)
|
|
8.8
|
%
|
|||
Distributions attributable to senior common stock
|
|
(232
|
)
|
|
(248
|
)
|
|
16
|
|
|
(6.5
|
)%
|
|||
Net income available to common stockholders
|
|
$
|
1,791
|
|
|
$
|
1,735
|
|
|
$
|
56
|
|
|
3.2
|
%
|
Net income available to common stockholders per weighted average share of common stock - basic and diluted
|
|
$
|
0.06
|
|
|
$
|
0.07
|
|
|
$
|
(0.01
|
)
|
|
(14.3
|
)%
|
FFO available to common stockholders - basic (1)
|
|
$
|
11,533
|
|
|
$
|
9,496
|
|
|
$
|
2,037
|
|
|
21.5
|
%
|
FFO available to common stockholders - diluted (1)
|
|
$
|
11,765
|
|
|
$
|
9,744
|
|
|
$
|
2,021
|
|
|
20.7
|
%
|
FFO per weighted average share of common stock - basic (1)
|
|
$
|
0.41
|
|
|
$
|
0.38
|
|
|
$
|
0.03
|
|
|
7.9
|
%
|
FFO per weighted average share of common stock - diluted (1)
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
|
$
|
0.02
|
|
|
5.3
|
%
|
(1)
|
Refer to the "Funds from Operations" section below within the Management's Discussion and Analysis section for the definition of FFO.
|
|
|
For the three months ended March 31,
|
|||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||
Rental Revenues
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Same Store Properties
|
|
$
|
20,051
|
|
|
$
|
19,962
|
|
|
$
|
89
|
|
|
0.4
|
%
|
Acquired & Disposed Properties
|
|
4,071
|
|
|
829
|
|
|
3,242
|
|
|
391.1
|
%
|
|||
Properties with Vacancy
|
|
940
|
|
|
870
|
|
|
70
|
|
|
8.0
|
%
|
|||
Expanded Properties
|
|
529
|
|
|
293
|
|
|
236
|
|
|
80.5
|
%
|
|||
|
|
$
|
25,591
|
|
|
$
|
21,954
|
|
|
$
|
3,637
|
|
|
16.6
|
%
|
|
|
For the three months ended March 31,
|
|||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||
Tenant Recovery Revenue
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Same Store Properties
|
|
$
|
436
|
|
|
$
|
319
|
|
|
$
|
117
|
|
|
36.7
|
%
|
Acquired & Disposed Properties
|
|
278
|
|
|
1
|
|
|
277
|
|
|
27,700.0
|
%
|
|||
Properties with Vacancy
|
|
45
|
|
|
38
|
|
|
7
|
|
|
18.4
|
%
|
|||
Expanded Properties
|
|
3
|
|
|
2
|
|
|
1
|
|
|
50.0
|
%
|
|||
|
|
$
|
762
|
|
|
$
|
360
|
|
|
$
|
402
|
|
|
111.7
|
%
|
|
|
For the three months ended March 31,
|
|||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||
Property Operating Expenses
|
|
2018
|
|
2017
|
|
$ Change
|
|
% Change
|
|||||||
Same Store Properties
|
|
$
|
1,021
|
|
|
$
|
977
|
|
|
$
|
44
|
|
|
4.5
|
%
|
Acquired & Disposed Properties
|
|
1,524
|
|
|
110
|
|
|
1,414
|
|
|
1,285.5
|
%
|
|||
Properties with Vacancy
|
|
243
|
|
|
289
|
|
|
(46
|
)
|
|
(15.9
|
)%
|
|||
Expanded Properties
|
|
4
|
|
|
4
|
|
|
—
|
|
|
—
|
%
|
|||
|
|
$
|
2,792
|
|
|
$
|
1,380
|
|
|
$
|
1,412
|
|
|
102.3
|
%
|
|
|
Payments Due by Period
|
||||||||||||||||||
Contractual Obligations
|
|
Total
|
|
Less than 1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
More than 5 Years
|
||||||||||
Debt Obligations (1)
|
|
$
|
550,480
|
|
|
$
|
39,084
|
|
|
$
|
76,673
|
|
|
$
|
244,886
|
|
|
$
|
189,837
|
|
Interest on Debt Obligations (2)
|
|
114,864
|
|
|
22,638
|
|
|
41,316
|
|
|
31,119
|
|
|
19,791
|
|
|||||
Operating Lease Obligations (3)
|
|
6,227
|
|
|
465
|
|
|
932
|
|
|
675
|
|
|
4,155
|
|
|||||
Purchase Obligations (4)
|
|
943
|
|
|
943
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
$
|
672,514
|
|
|
$
|
63,130
|
|
|
$
|
118,921
|
|
|
$
|
276,680
|
|
|
$
|
213,783
|
|
(1)
|
Debt obligations represent borrowings under our Revolver, which represents
$32.7 million
of the debt obligation due in 2021, our Term Loan, which represents
$75.0 million
of the debt obligation due in 2022, and mortgage notes payable that were outstanding as of
March 31, 2018
. This figure does not include
$0.4 million
of premiums and discounts, net and
$5.8 million
of deferred financing costs, net, which are reflected in mortgage notes payable, net, borrowings under Revolver, net and borrowings under Term Loan, net on the condensed consolidated balance sheets.
|
(2)
|
Interest on debt obligations includes estimated interest on borrowings under our Revolver and Term Loan and mortgage notes payable. The balance and interest rate on our Revolver and Term Loan is variable; thus, the interest payment obligation calculated for purposes of this table was based upon rates and balances as of
March 31, 2018
.
|
(3)
|
Operating lease obligations represent the ground lease payments due on our four of our properties.
|
(4)
|
Purchase obligations consist of tenant and capital improvements at
five
of our properties.
|
|
|
For the three months ended March 31,
|
||||||
|
|
(Dollars in Thousands, Except for Per Share Amounts)
|
||||||
|
|
2018
|
|
2017
|
||||
Calculation of basic FFO per share of common stock
|
|
|
|
|
||||
Net income
|
|
$
|
4,605
|
|
|
$
|
4,356
|
|
Less: Distributions attributable to preferred and senior common stock
|
|
(2,814
|
)
|
|
(2,621
|
)
|
||
Net income available to common stockholders
|
|
$
|
1,791
|
|
|
$
|
1,735
|
|
Adjustments:
|
|
|
|
|
||||
Add: Real estate depreciation and amortization
|
|
11,586
|
|
|
9,921
|
|
||
Add: Impairment charge
|
|
—
|
|
|
3,746
|
|
||
Less: Gain on sale of real estate, net
|
|
(1,844
|
)
|
|
(5,906
|
)
|
||
FFO available to common stockholders - basic
|
|
$
|
11,533
|
|
|
$
|
9,496
|
|
Weighted average common shares outstanding - basic
|
|
28,420,995
|
|
|
24,963,926
|
|
||
Basic FFO per weighted average share of common stock
|
|
$
|
0.41
|
|
|
$
|
0.38
|
|
Calculation of diluted FFO per share of common stock
|
|
|
|
|
||||
Net income
|
|
$
|
4,605
|
|
|
$
|
4,356
|
|
Less: Distributions attributable to preferred and senior common stock
|
|
(2,814
|
)
|
|
(2,621
|
)
|
||
Net income available to common stockholders
|
|
$
|
1,791
|
|
|
$
|
1,735
|
|
Adjustments:
|
|
|
|
|
||||
Add: Real estate depreciation and amortization
|
|
11,586
|
|
|
9,921
|
|
||
Add: Impairment charge
|
|
—
|
|
|
3,746
|
|
||
Add: Income impact of assumed conversion of senior common stock
|
|
232
|
|
|
248
|
|
||
Less: Gain on sale of real estate, net
|
|
(1,844
|
)
|
|
(5,906
|
)
|
||
FFO available to common stockholders plus assumed conversions
|
|
$
|
11,765
|
|
|
$
|
9,744
|
|
Weighted average common shares outstanding - basic
|
|
28,420,995
|
|
|
24,963,926
|
|
||
Effect of convertible senior common stock
|
|
745,000
|
|
|
798,388
|
|
||
Weighted average common shares outstanding - diluted
|
|
29,165,995
|
|
|
25,762,314
|
|
||
Diluted FFO per weighted average share of common stock
|
|
$
|
0.40
|
|
|
$
|
0.38
|
|
Distributions declared per share of common stock
|
|
$
|
0.375
|
|
|
$
|
0.375
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
Interest Rate Change
|
|
(Decrease) increase to Interest
Expense
|
|
Net Increase (decrease) to
Net Income
|
||||
1% Decrease to LIBOR
|
|
$
|
(1,721
|
)
|
|
$
|
1,721
|
|
1% Increase to LIBOR
|
|
1,721
|
|
|
(1,721
|
)
|
||
2% Increase to LIBOR
|
|
1,911
|
|
|
(1,911
|
)
|
||
3% Increase to LIBOR
|
|
2,250
|
|
|
(2,250
|
)
|
Item 4.
|
Controls and Procedures.
|
Item 1.
|
Legal Proceedings.
|
Item 1A.
|
Risk Factors.
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
Item 3.
|
Defaults Upon Senior Securities
|
Item 4.
|
Mine Safety Disclosures
|
Item 5.
|
Other Information
|
Item 6.
|
Exhibits
|
Exhibit
Number
|
|
Exhibit Description
|
|
|
|
3.1
|
|
|
|
|
|
3.2
|
|
|
|
|
3.3
|
|
|
|
|
|
3.4
|
|
|
|
|
|
3.5
|
|
|
|
|
|
3.6
|
|
|
|
|
|
4.1
|
|
|
|
|
|
4.2
|
|
|
|
|
|
4.3
|
|
|
|
|
|
4.4
|
|
|
|
|
|
11
|
|
|
|
|
|
12
|
|
|
|
|
|
31.1*
|
|
|
|
|
|
31.2*
|
|
|
|
|
|
32.1**
|
|
|
|
|
|
32.2**
|
|
|
|
|
|
101.INS***
|
|
XBRL Instance Document
|
|
|
|
101.SCH***
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
101.CAL***
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
101.LAB***
|
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
101.PRE***
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
|
|
101.DEF***
|
|
XBRL Definition Linkbase
|
*
|
Filed herewith
|
**
|
Furnished herewith
|
***
|
Attached as Exhibit 101 to this Quarterly Report on Form 10-Q are the following materials, formatted in XBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets as of March 31, 2018 and December 31, 2017, (ii) the Condensed Consolidated Statements of Operations and Comprehensive Income for the three months ended March 31, 2018 and 2017, (iii) the Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2018 and 2017 and (iv) the Notes to Condensed Consolidated Financial Statements.
|
|
|
|
Gladstone Commercial Corporation
|
||
|
|
|
|
||
Date:
|
May 1, 2018
|
|
By:
|
|
/s/ Mike Sodo
|
|
|
|
|
|
Mike Sodo
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
||
Date:
|
May 1, 2018
|
|
By:
|
|
/s/ David Gladstone
|
|
|
|
|
|
David Gladstone
|
|
|
|
|
|
Chief Executive Officer and
Chairman of the Board of Directors
|
|
|
For the three months ended March 31,
|
|
For the year ended December 31,
|
|
||||||||||||||||||||
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|
||||||||||||
Net income (loss) from continuing operations
|
|
$
|
1,791
|
|
|
$
|
(4,939
|
)
|
|
$
|
(3,698
|
)
|
|
$
|
3,596
|
|
|
$
|
(5,902
|
)
|
(1)
|
$
|
1,527
|
|
|
Add: fixed charges and preferred and senior common distributions
|
|
9,030
|
|
|
35,459
|
|
|
35,075
|
|
|
35,871
|
|
|
33,592
|
|
|
31,506
|
|
|
||||||
Less: preferred and senior common distributions
|
|
(2,814
|
)
|
|
(10,876
|
)
|
|
(7,656
|
)
|
|
(5,101
|
)
|
|
(4,636
|
)
|
|
(4,394
|
)
|
|
||||||
Earnings
|
|
$
|
8,007
|
|
|
$
|
19,644
|
|
|
$
|
23,721
|
|
|
$
|
34,366
|
|
|
$
|
23,054
|
|
|
$
|
28,639
|
|
|
Fixed charges and preferred and senior common distributions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Interest expense (2)
|
|
5,818
|
|
|
22,855
|
|
|
25,472
|
|
|
28,802
|
|
|
27,284
|
|
|
25,314
|
|
|
||||||
Amortization of deferred financing fees
|
|
395
|
|
|
1,715
|
|
|
1,932
|
|
|
1,955
|
|
|
1,656
|
|
|
1,780
|
|
|
||||||
Estimated interest component of rent
|
|
3
|
|
|
13
|
|
|
15
|
|
|
13
|
|
|
16
|
|
|
18
|
|
|
||||||
Preferred and senior common distributions
|
|
2,814
|
|
|
10,876
|
|
|
7,656
|
|
|
5,101
|
|
|
4,636
|
|
|
4,394
|
|
|
||||||
Total fixed charges and preferred and senior common distributions
|
|
$
|
9,030
|
|
|
$
|
35,459
|
|
|
$
|
35,075
|
|
|
$
|
35,871
|
|
|
$
|
33,592
|
|
|
$
|
31,506
|
|
|
Ratio of earnings to combined fixed charges and preferred distributions
|
|
N/A
|
|
(3)
|
N/A
|
(4)
|
N/A
|
(5)
|
N/A
|
(6)
|
N/A
|
(7)
|
N/A
|
|
(8)
|
(1)
|
We recognized a $14.2 million impairment loss and a $5.3 million gain on debt extinguishment as a result of our Roseville, MN deed-in-lieu transaction during the year ended December 31, 2014.
|
(2)
|
Interest expense includes dividends paid on our mandatorily redeemable term preferred stock. We fully redeemed our mandatorily redeemable term preferred stock during the year ended December 31, 2016.
|
(3)
|
For the
three months ended March 31, 2018
, earnings, as defined, were insufficient to cover fixed charges and preferred and common distributions by
$1,023
.
|
(4)
|
For the year ended December 31,
2017
, earnings, as defined, were insufficient to cover fixed charges and preferred and common distributions by
$15,815
.
|
(5)
|
For the year ended December 31,
2016
, earnings, as defined, were insufficient to cover fixed charges and preferred and common distributions by
$11,354
.
|
(6)
|
For the year ended December 31,
2015
, earnings, as defined, were insufficient to cover fixed charges and preferred and common distributions by
$1,505
.
|
(7)
|
For the year ended December 31,
2014
, earnings, as defined, were insufficient to cover fixed charges and preferred and common distributions by
$10,538
.
|
(8)
|
For the year ended December 31,
2013
, earnings, as defined, were insufficient to cover fixed charges and preferred and common distributions by
$2,867
.
|
|
/s/ David Gladstone
|
David Gladstone
|
Chief Executive Officer and
|
Chairman of the Board of Directors
|
|
/s/ Michael Sodo
|
Michael Sodo
|
Chief Financial Officer
|
|
/s/ David Gladstone
|
David Gladstone
|
Chief Executive Officer
|
|
/s/ Michael Sodo
|
Michael Sodo
|
Chief Financial Officer
|