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, 2019
|
|
December 31, 2018
|
||||
ASSETS
|
|
|
|
|
||||
Real estate, at cost
|
|
$
|
953,978
|
|
|
$
|
946,649
|
|
Less: accumulated depreciation
|
|
186,107
|
|
|
178,257
|
|
||
Total real estate, net
|
|
767,871
|
|
|
768,392
|
|
||
Lease intangibles, net
|
|
108,047
|
|
|
111,448
|
|
||
Real estate and related assets held for sale, net
|
|
—
|
|
|
4,151
|
|
||
Cash and cash equivalents
|
|
4,314
|
|
|
6,591
|
|
||
Restricted cash
|
|
2,703
|
|
|
2,491
|
|
||
Funds held in escrow
|
|
5,501
|
|
|
6,010
|
|
||
Right-of-use assets from operating leases
|
|
5,948
|
|
|
—
|
|
||
Deferred rent receivable, net
|
|
35,151
|
|
|
34,771
|
|
||
Other assets
|
|
5,485
|
|
|
4,921
|
|
||
TOTAL ASSETS
|
|
$
|
935,020
|
|
|
$
|
938,775
|
|
LIABILITIES, MEZZANINE EQUITY AND EQUITY
|
|
|
|
|
||||
LIABILITIES
|
|
|
|
|
||||
Mortgage notes payable, net (1)
|
|
$
|
445,412
|
|
|
$
|
441,346
|
|
Borrowings under Revolver, net
|
|
32,335
|
|
|
50,084
|
|
||
Borrowings under Term Loan, net
|
|
74,653
|
|
|
74,629
|
|
||
Deferred rent liability, net
|
|
17,771
|
|
|
17,305
|
|
||
Operating lease liabilities
|
|
5,948
|
|
|
—
|
|
||
Asset retirement obligation
|
|
2,907
|
|
|
2,875
|
|
||
Accounts payable and accrued expenses
|
|
2,641
|
|
|
2,704
|
|
||
Due to Adviser and Administrator (1)
|
|
2,562
|
|
|
2,523
|
|
||
Other liabilities
|
|
6,902
|
|
|
7,292
|
|
||
TOTAL LIABILITIES
|
|
$
|
591,131
|
|
|
$
|
598,758
|
|
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 3,509,555 shares issued and outstanding at March 31, 2019 and December 31, 2018 (3)
|
|
$
|
85,598
|
|
|
$
|
85,598
|
|
TOTAL MEZZANINE EQUITY
|
|
$
|
85,598
|
|
|
$
|
85,598
|
|
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, 2019 and December 31, 2018, respectively (3)
|
|
$
|
2
|
|
|
$
|
2
|
|
Senior common stock, par value $0.001 per share; 950,000 shares authorized; and 863,177 and 866,259 shares issued and outstanding at March 31, 2019 and December 31, 2018, respectively (3)
|
|
1
|
|
|
1
|
|
||
Common stock, par value $0.001 per share, 87,700,000 shares authorized and 29,957,594 and 29,254,899 shares issued and outstanding at March 31, 2019 and December 31, 2018, respectively (3)
|
|
30
|
|
|
29
|
|
||
Additional paid in capital
|
|
573,868
|
|
|
559,977
|
|
||
Accumulated other comprehensive income
|
|
(870
|
)
|
|
(148
|
)
|
||
Distributions in excess of accumulated earnings
|
|
(319,402
|
)
|
|
(310,117
|
)
|
||
TOTAL STOCKHOLDERS' EQUITY
|
|
253,629
|
|
|
249,744
|
|
||
OP Units held by Non-controlling OP Unitholders (3)
|
|
$
|
4,662
|
|
|
$
|
4,675
|
|
TOTAL EQUITY
|
|
$
|
258,291
|
|
|
$
|
254,419
|
|
TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY
|
|
$
|
935,020
|
|
|
$
|
938,775
|
|
(1)
|
Refer to Note 2 “Related-Party Transactions”
|
(2)
|
Refer to Note 7 “Commitments and Contingencies”
|
(3)
|
Refer to Note 8 “Equity and Mezzanine Equity”
|
|
|
For the three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Operating revenues
|
|
|
|
|
||||
Lease revenue
|
|
$
|
28,137
|
|
|
$
|
26,353
|
|
Total operating revenues
|
|
28,137
|
|
|
26,353
|
|
||
Operating expenses
|
|
|
|
|
||||
Depreciation and amortization
|
|
13,010
|
|
|
11,586
|
|
||
Property operating expenses
|
|
3,068
|
|
|
2,792
|
|
||
Base management fee (1)
|
|
1,267
|
|
|
1,295
|
|
||
Incentive fee (1)
|
|
851
|
|
|
696
|
|
||
Administration fee (1)
|
|
413
|
|
|
387
|
|
||
General and administrative
|
|
657
|
|
|
646
|
|
||
Total operating expenses
|
|
19,266
|
|
|
17,402
|
|
||
Other (expense) income
|
|
|
|
|
||||
Interest expense
|
|
(7,231
|
)
|
|
(6,213
|
)
|
||
Gain on sale of real estate, net
|
|
2,952
|
|
|
1,844
|
|
||
Other income
|
|
81
|
|
|
23
|
|
||
Total other expense, net
|
|
(4,198
|
)
|
|
(4,346
|
)
|
||
Net income
|
|
4,673
|
|
|
4,605
|
|
||
Net income attributable to OP Units held by Non-controlling OP Unitholders
|
|
(45
|
)
|
|
—
|
|
||
Net income attributable to the Company
|
|
$
|
4,628
|
|
|
$
|
4,605
|
|
Distributions attributable to Series A, B and D preferred stock
|
|
(2,612
|
)
|
|
(2,582
|
)
|
||
Distributions attributable to senior common stock
|
|
(224
|
)
|
|
(232
|
)
|
||
Net income available to common stockholders
|
|
$
|
1,792
|
|
|
$
|
1,791
|
|
Earnings per weighted average share of common stock - basic & diluted
|
|
|
|
|
||||
Earnings available to common shareholders
|
|
$
|
0.06
|
|
|
$
|
0.06
|
|
Weighted average shares of common stock outstanding
|
|
|
|
|
||||
Basic and Diluted
|
|
29,516,870
|
|
|
28,420,995
|
|
||
Earnings per weighted average share of senior common stock
|
|
$
|
0.26
|
|
|
$
|
0.26
|
|
Weighted average shares of senior common stock outstanding - basic
|
|
864,303
|
|
|
895,222
|
|
||
Comprehensive income
|
|
|
|
|
||||
Change in unrealized (loss) gain related to interest rate hedging instruments, net
|
|
$
|
(722
|
)
|
|
$
|
495
|
|
Other Comprehensive (loss) income
|
|
(722
|
)
|
|
495
|
|
||
Net income
|
|
$
|
4,673
|
|
|
$
|
4,605
|
|
Comprehensive income
|
|
$
|
3,951
|
|
|
$
|
5,100
|
|
Comprehensive income attributable to OP Units held by Non-controlling OP Unitholders
|
|
(45
|
)
|
|
—
|
|
||
Total comprehensive income attributable to the Company
|
|
$
|
3,906
|
|
|
$
|
5,100
|
|
(1)
|
Refer to Note 2 “Related-Party Transactions”
|
|
|
For the three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Cash flows from operating activities:
|
|
|
|
|
||||
Net income
|
|
$
|
4,673
|
|
|
$
|
4,605
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
||||
Depreciation and amortization
|
|
13,010
|
|
|
11,586
|
|
||
Gain on sale of real estate, net
|
|
(2,952
|
)
|
|
(1,844
|
)
|
||
Amortization of deferred financing costs
|
|
456
|
|
|
394
|
|
||
Amortization of deferred rent asset and liability, net
|
|
(293
|
)
|
|
(261
|
)
|
||
Amortization of discount and premium on assumed debt, net
|
|
16
|
|
|
(69
|
)
|
||
Asset retirement obligation expense
|
|
32
|
|
|
30
|
|
||
Operating changes in assets and liabilities
|
|
|
|
|
||||
Increase in other assets
|
|
(743
|
)
|
|
(1,445
|
)
|
||
Increase in deferred rent receivable
|
|
(581
|
)
|
|
(704
|
)
|
||
(Decrease) increase in accounts payable, accrued expenses, and amount due to Adviser and Administrator
|
|
(84
|
)
|
|
57
|
|
||
Decrease in right-of-use asset from operating leases
|
|
50
|
|
|
—
|
|
||
Decrease in operating lease liabilities
|
|
(50
|
)
|
|
—
|
|
||
(Decrease) increase in other liabilities
|
|
(796
|
)
|
|
655
|
|
||
Leasing commissions paid
|
|
(138
|
)
|
|
(378
|
)
|
||
Net cash provided by operating activities
|
|
$
|
12,600
|
|
|
$
|
12,626
|
|
Cash flows from investing activities:
|
|
|
|
|
||||
Acquisition of real estate and related intangible assets
|
|
$
|
(6,315
|
)
|
|
$
|
(14,341
|
)
|
Improvements of existing real estate
|
|
(829
|
)
|
|
(925
|
)
|
||
Proceeds from sale of real estate
|
|
6,318
|
|
|
10,773
|
|
||
Receipts from lenders for funds held in escrow
|
|
991
|
|
|
517
|
|
||
Payments to lenders for funds held in escrow
|
|
(482
|
)
|
|
(656
|
)
|
||
Receipts from tenants for reserves
|
|
624
|
|
|
603
|
|
||
Payments to tenants from reserves
|
|
(271
|
)
|
|
(70
|
)
|
||
Deposits on future acquisitions
|
|
(565
|
)
|
|
(300
|
)
|
||
Deposits applied against acquisition of real estate investments
|
|
215
|
|
|
300
|
|
||
Net cash used in investing activities
|
|
$
|
(314
|
)
|
|
$
|
(4,099
|
)
|
Cash flows from financing activities:
|
|
|
|
|
||||
Proceeds from issuance of equity
|
|
$
|
14,292
|
|
|
$
|
1,603
|
|
Offering costs paid
|
|
(179
|
)
|
|
(26
|
)
|
||
Retirement of senior common stock
|
|
—
|
|
|
(34
|
)
|
||
Borrowings under mortgage notes payable
|
|
10,640
|
|
|
9,380
|
|
||
Payments for deferred financing costs
|
|
(279
|
)
|
|
(212
|
)
|
||
Principal repayments on mortgage notes payable
|
|
(6,692
|
)
|
|
(19,092
|
)
|
||
Borrowings from revolving credit facility
|
|
13,700
|
|
|
35,200
|
|
||
Repayments on revolving credit facility
|
|
(31,500
|
)
|
|
(23,900
|
)
|
||
Decrease in security deposits
|
|
(141
|
)
|
|
(26
|
)
|
||
Distributions paid for common, senior common, preferred stock and Non-controlling OP Unitholders
|
|
(14,192
|
)
|
|
(13,474
|
)
|
Net used in financing activities
|
|
$
|
(14,351
|
)
|
|
$
|
(10,581
|
)
|
Net decrease in cash, cash equivalents, and restricted cash
|
|
$
|
(2,065
|
)
|
|
$
|
(2,054
|
)
|
Cash, cash equivalents, and restricted cash at beginning of period
|
|
$
|
9,082
|
|
|
$
|
9,080
|
|
Cash, cash equivalents, and restricted cash at end of period
|
|
$
|
7,017
|
|
|
$
|
7,026
|
|
NON-CASH INVESTING AND FINANCING INFORMATION
|
|
|
|
|
||||
Tenant funded fixed asset improvements
|
|
$
|
1,015
|
|
|
$
|
27
|
|
Unrealized (loss) gain related to interest rate hedging instruments, net
|
|
$
|
(722
|
)
|
|
$
|
495
|
|
Right-of-use asset from operating leases
|
|
$
|
5,998
|
|
|
$
|
—
|
|
Operating lease liability
|
|
$
|
(5,998
|
)
|
|
$
|
—
|
|
Capital improvements and leasing commissions included in accounts payable and accrued expenses
|
|
$
|
239
|
|
|
$
|
613
|
|
|
|
For the three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Cash and cash equivalents
|
|
$
|
4,314
|
|
|
$
|
4,123
|
|
Restricted cash
|
|
2,703
|
|
|
2,903
|
|
||
Total cash, cash equivalents, and restricted cash shown in the consolidated statement of cash flows
|
|
$
|
7,017
|
|
|
$
|
7,026
|
|
|
|
For the three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Calculation of basic earnings per share of common stock:
|
|
|
|
|
||||
Net income available to common stockholders
|
|
$
|
1,792
|
|
|
$
|
1,791
|
|
Denominator for basic weighted average shares of common stock (1)
|
|
29,516,870
|
|
|
28,420,995
|
|
||
Basic earnings per share of common stock
|
|
$
|
0.06
|
|
|
$
|
0.06
|
|
Calculation of diluted earnings per share of common stock:
|
|
|
|
|
||||
Net income available to common stockholders
|
|
$
|
1,792
|
|
|
$
|
1,791
|
|
Add: income impact of assumed conversion of senior common stock (2)
|
|
—
|
|
|
—
|
|
||
Net income available to common stockholders plus assumed conversions (2)
|
|
$
|
1,792
|
|
|
$
|
1,791
|
|
Denominator for basic weighted average shares of common stock (1)
|
|
29,516,870
|
|
|
28,420,995
|
|
||
Effect of convertible Senior Common Stock (2)
|
|
—
|
|
|
—
|
|
||
Denominator for diluted weighted average shares of common stock (2)
|
|
29,516,870
|
|
|
28,420,995
|
|
||
Diluted earnings per share of common stock
|
|
$
|
0.06
|
|
|
$
|
0.06
|
|
(1)
|
The weighted average number of OP Units held by Non-controlling OP Unitholders was
742,937
for the
three months ended
March 31, 2019
. The Company was the sole holder of OP Units for all periods prior to
October 30, 2018
.
|
(2)
|
We excluded convertible shares of Senior Common Stock of
721,872
and
745,000
from the calculation of diluted earnings per share for the
three months ended
March 31, 2019
and
2018
, respectively, because they were anti-dilutive.
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||
Real estate:
|
|
|
|
|
||||
Land
|
|
$
|
126,698
|
|
|
$
|
125,905
|
|
Building and improvements
|
|
762,026
|
|
|
755,584
|
|
||
Tenant improvements
|
|
65,254
|
|
|
65,160
|
|
||
Accumulated depreciation
|
|
(186,107
|
)
|
|
(178,257
|
)
|
||
Real estate, net
|
|
$
|
767,871
|
|
|
$
|
768,392
|
|
Three Months Ended
|
|
Square Footage
|
|
Lease Term
|
|
Purchase Price
|
|
Acquisition Expenses
|
|
Annualized GAAP Rent
|
|||||||
March 31, 2019
|
(1)
|
60,850
|
|
|
12.2 Years
|
|
$
|
6,315
|
|
|
$
|
130
|
|
(3)
|
$
|
516
|
|
March 31, 2018
|
(2)
|
127,444
|
|
|
9.8 Years
|
|
14,341
|
|
|
91
|
|
(3)
|
1,087
|
|
(1)
|
On
February 8, 2019
, we acquired a
26,050
square foot property in a suburb of Philadelphia, Pennsylvania, for
$2.7 million
. The annualized GAAP rent on the
15.1
year lease is
$0.2 million
. On
February 28, 2019
, we acquired a
34,800
square foot property in Indianapolis, Indiana for
$3.6 million
. The annualized GAAP rent on the
10.0
year lease is
$0.3 million
.
|
(2)
|
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
.
|
(3)
|
We accounted for these transactions under ASU 2017-01, “Clarifying the Definition of a Business.” As a result, we treated our acquisitions during the
three months ended March 31, 2019
and
2018
as asset acquisitions rather than business combinations. As a result of this treatment, we capitalized
$0.1 million
and
$0.1 million
, respectively, of acquisition costs that would otherwise have been expensed under business combination treatment.
|
|
|
Three months ended March 31, 2019
|
|
Three months ended March 31, 2018
|
||||
Acquired assets and liabilities
|
|
Purchase price
|
|
Purchase price
|
||||
Land
|
|
$
|
723
|
|
|
$
|
459
|
|
Building
|
|
4,541
|
|
|
11,609
|
|
||
Tenant Improvements
|
|
93
|
|
|
615
|
|
||
In-place Leases
|
|
432
|
|
|
509
|
|
||
Leasing Costs
|
|
307
|
|
|
534
|
|
||
Customer Relationships
|
|
196
|
|
|
566
|
|
||
Above Market Leases
|
|
23
|
|
|
49
|
|
||
Total Purchase Price
|
|
$
|
6,315
|
|
|
$
|
14,341
|
|
Three Months Ended
|
|
Aggregate Square Footage
|
|
Weighted Average Remaining Lease Term
|
|
Aggregate Annualized GAAP Rent
|
|
Aggregate Leasing Commissions
|
|||||
March 31, 2019
|
|
130,240
|
|
|
6.2 years
|
|
$
|
1,187
|
|
|
$
|
71
|
|
March 31, 2018
|
|
34,441
|
|
|
3.6 years
|
|
97
|
|
|
14
|
|
Year
|
Tenant Lease Payments
|
||
Nine Months Ending 2019
|
$
|
77,289
|
|
2020
|
97,758
|
|
|
2021
|
90,374
|
|
|
2022
|
83,723
|
|
|
2023
|
75,744
|
|
|
2024
|
66,554
|
|
|
Thereafter
|
217,638
|
|
|
|
$
|
709,080
|
|
Year
|
Tenant Lease Payments
|
||
2019
|
$
|
103,322
|
|
2020
|
97,302
|
|
|
2021
|
89,057
|
|
|
2022
|
82,336
|
|
|
2023
|
74,337
|
|
|
Thereafter
|
279,424
|
|
|
|
$
|
725,778
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||
|
|
Lease Intangibles
|
|
Accumulated Amortization
|
|
Lease Intangibles
|
|
Accumulated Amortization
|
||||||||
In-place leases
|
|
$
|
84,326
|
|
|
$
|
(42,388
|
)
|
|
$
|
83,894
|
|
|
$
|
(40,445
|
)
|
Leasing costs
|
|
60,049
|
|
|
(29,436
|
)
|
|
59,671
|
|
|
(28,092
|
)
|
||||
Customer relationships
|
|
60,650
|
|
|
(25,154
|
)
|
|
60,455
|
|
|
(24,035
|
)
|
||||
|
|
$
|
205,025
|
|
|
$
|
(96,978
|
)
|
|
$
|
204,020
|
|
|
$
|
(92,572
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
Deferred Rent Receivable/(Liability)
|
|
Accumulated (Amortization)/Accretion
|
|
Deferred Rent Receivable/(Liability)
|
|
Accumulated (Amortization)/Accretion
|
||||||||
Above market leases
|
|
$
|
14,575
|
|
|
$
|
(9,208
|
)
|
|
$
|
14,551
|
|
|
$
|
(8,981
|
)
|
Below market leases and deferred revenue
|
|
(30,822
|
)
|
|
13,051
|
|
|
(29,807
|
)
|
|
12,502
|
|
||||
|
|
$
|
(16,247
|
)
|
|
$
|
3,843
|
|
|
$
|
(15,256
|
)
|
|
$
|
3,521
|
|
Intangible Assets & Liabilities
|
|
2019
|
|
2018
|
In-place leases
|
|
13.0
|
|
9.8
|
Leasing costs
|
|
13.0
|
|
9.8
|
Customer relationships
|
|
17.9
|
|
14.8
|
Above market leases
|
|
10.0
|
|
9.8
|
All intangible assets & liabilities
|
|
14.5
|
|
11.1
|
Square Footage Sold
|
|
Sales Price
|
|
Sales Costs
|
|
Gain on Sale of Real Estate, net
|
|||||||
50,000
|
|
|
$
|
6,850
|
|
|
$
|
532
|
|
|
$
|
2,952
|
|
|
|
For the three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Operating revenue
|
|
$
|
245
|
|
|
$
|
250
|
|
Operating expense
|
|
785
|
|
|
267
|
|
||
Other income, net
|
|
2,614
|
|
(1)
|
(83
|
)
|
||
(Expense) income from real estate and related assets sold
|
|
$
|
2,074
|
|
|
$
|
(100
|
)
|
(1)
|
Includes a
$3.0 million
gain on sale of real estate, net on
one
property.
|
|
December 31, 2018
|
||
Assets Held for Sale
|
|
||
Real estate, at cost
|
$
|
3,173
|
|
Less: accumulated depreciation
|
218
|
|
|
Total real estate held for sale, net
|
2,955
|
|
|
Lease intangibles, net
|
1,105
|
|
|
Deferred rent receivable, net
|
91
|
|
|
Total Assets Held for Sale
|
$
|
4,151
|
|
|
|
Encumbered properties at
|
|
|
|
Carrying Value at
|
|
Stated Interest Rates at
|
|
Scheduled Maturity Dates at
|
|||||||
|
|
March 31, 2019
|
|
|
|
March 31, 2019
|
|
December 31, 2018
|
|
March 31, 2019
|
|
March 31, 2019
|
|||||
Mortgage and other secured loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Fixed rate mortgage loans
|
|
50
|
|
|
|
|
$
|
389,501
|
|
|
$
|
385,051
|
|
|
(1)
|
|
(2)
|
Variable rate mortgage loans
|
|
18
|
|
|
|
|
60,158
|
|
|
60,659
|
|
|
(3)
|
|
(2)
|
||
Premiums and discounts, net
|
|
-
|
|
|
|
|
(285
|
)
|
|
(301
|
)
|
|
N/A
|
|
N/A
|
||
Deferred financing costs, mortgage loans, net
|
|
-
|
|
|
|
|
(3,962
|
)
|
|
(4,063
|
)
|
|
N/A
|
|
N/A
|
||
Total mortgage notes payable, net
|
|
68
|
|
|
|
|
$
|
445,412
|
|
|
$
|
441,346
|
|
|
(4)
|
|
|
Variable rate revolving credit facility
|
|
33
|
|
|
(6)
|
|
$
|
32,800
|
|
|
$
|
50,600
|
|
|
LIBOR + 1.75%
|
|
10/27/2021
|
Deferred financing costs, revolving credit facility
|
|
-
|
|
|
|
|
(465
|
)
|
|
(516
|
)
|
|
N/A
|
|
N/A
|
||
Total revolver, net
|
|
33
|
|
|
|
|
$
|
32,335
|
|
|
$
|
50,084
|
|
|
|
|
|
Variable rate term loan facility
|
|
-
|
|
|
(6)
|
|
$
|
75,000
|
|
|
$
|
75,000
|
|
|
LIBOR + 1.70%
|
|
10/27/2022
|
Deferred financing costs, term loan facility
|
|
-
|
|
|
|
|
(347
|
)
|
|
(371
|
)
|
|
N/A
|
|
N/A
|
||
Total term loan, net
|
|
N/A
|
|
|
|
|
$
|
74,653
|
|
|
$
|
74,629
|
|
|
|
|
|
Total mortgage notes payable and credit facility
|
|
101
|
|
|
|
|
$
|
552,400
|
|
|
$
|
566,059
|
|
|
(5)
|
|
|
(1)
|
Interest rates on our fixed rate mortgage notes payable vary from
3.55%
to
6.63%
.
|
(2)
|
We have
48
mortgage notes payable with maturity dates ranging from
4/22/2019
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, 2019
, one month LIBOR was approximately
2.49%
.
|
(4)
|
The weighted average interest rate on the mortgage notes outstanding at
March 31, 2019
was approximately
4.69%
.
|
(5)
|
The weighted average interest rate on all debt outstanding at
March 31, 2019
was approximately
4.60%
.
|
(6)
|
The amount we may draw under our senior unsecured revolving credit facility and term loan facility is based on a percentage of the fair value of a combined pool of
33
unencumbered properties as of
March 31, 2019
.
|
Fixed Rate Debt Repaid
|
|
Interest Rate on Fixed Rate Debt Repaid
|
|||
$
|
3,530
|
|
|
3.86
|
%
|
Aggregate Fixed Rate Debt Issued or Assumed
|
|
Weighted Average Interest Rate on Fixed Rate Debt
|
||
$
|
10,640
|
|
(1)
|
4.70%
|
(1)
|
We issued
$10.6 million
of fixed rate debt in connection with
one
property acquired on
December 27, 2018
with a maturity date of
February 8, 2029
. The interest rate is fixed at
4.70%
for the first
seven years
of the mortgage. After the fixed interest rate period expires, we have the option to adjust the interest rate to a fixed interest rate equal to
1.8%
plus the
three
year treasury rate per annum, or a variable interest rate equal to
1.8%
plus the 30 day LIBOR rate per annum.
|
Year
|
|
Scheduled Principal Payments
|
|
||
Nine Months Ending December 31, 2019
|
|
$
|
56,820
|
|
|
2020
|
|
32,238
|
|
|
|
2021
|
|
37,259
|
|
|
|
2022
|
|
97,805
|
|
|
|
2023
|
|
69,721
|
|
|
|
2024
|
|
19,009
|
|
|
|
Thereafter
|
|
136,807
|
|
|
|
Total
|
|
$
|
449,659
|
|
(1)
|
(1)
|
This figure does not include
$0.3 million
of premiums and discounts, net, and
$4.0 million
of deferred financing costs, which are reflected in mortgage notes payable, net on the condensed consolidated balance sheets.
|
|
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||
Aggregate Cost
|
|
Aggregate Notional Amount
|
|
Aggregate Fair Value
|
|
Aggregate Notional Amount
|
|
Aggregate Fair Value
|
||||||||||
$
|
1,105
|
|
(1)
|
$
|
116,991
|
|
|
$
|
248
|
|
|
$
|
134,678
|
|
|
$
|
622
|
|
(1)
|
We have entered into various interest rate cap agreements on variable rate debt with LIBOR caps ranging from
2.50%
to
3.25%
.
|
March 31, 2019
|
|
December 31, 2018
|
||||||||||||||||||||
Aggregate Notional Amount
|
|
Aggregate Fair Value Asset
|
|
Aggregate Fair Value Liability
|
|
Aggregate Notional Amount
|
|
Aggregate Fair Value Asset
|
|
Aggregate Fair Value Liability
|
||||||||||||
$
|
24,595
|
|
|
$
|
256
|
|
|
$
|
(589
|
)
|
|
$
|
24,732
|
|
|
$
|
451
|
|
|
$
|
(396
|
)
|
|
|
Amount of Gain (Loss), net recognized in Comprehensive Income
|
||||||
|
|
Three Months Ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Derivatives in cash flow hedging relationships
|
|
|
|
|
||||
Interest rate caps
|
|
$
|
(333
|
)
|
|
$
|
373
|
|
Interest rate swaps
|
|
(389
|
)
|
|
122
|
|
||
|
|
|
|
|
||||
Total
|
|
$
|
(722
|
)
|
|
$
|
495
|
|
|
|
|
|
Asset Derivatives Fair Value at
|
||||||
Derivatives Designated as Hedging Instruments
|
|
Balance Sheet Location
|
|
March 31, 2019
|
|
|
December 31, 2018
|
|
||
Interest rate caps
|
|
Other assets
|
|
$
|
226
|
|
|
$
|
552
|
|
Interest rate swaps
|
|
Other assets
|
|
256
|
|
|
451
|
|
||
Interest rate swaps
|
|
Other liabilities
|
|
(589
|
)
|
|
(396
|
)
|
||
|
|
|
|
|
|
|
||||
Derivatives Not Designated as Hedging Instruments
|
|
|
|
|
|
|
||||
Interest rate caps
|
|
Other assets
|
|
$
|
22
|
|
|
$
|
70
|
|
|
|
|
|
|
|
|
||||
Total derivatives
|
|
|
|
$
|
(85
|
)
|
|
$
|
677
|
|
Year
|
|
Future Lease Payments Due Under Operating Leases
|
||
Nine Months Ending December 31, 2019
|
|
$
|
349
|
|
2020
|
|
466
|
|
|
2021
|
|
477
|
|
|
2022
|
|
489
|
|
|
2023
|
|
492
|
|
|
2024
|
|
493
|
|
|
Thereafter
|
|
7,799
|
|
|
Total anticipated lease payments
|
|
$
|
10,565
|
|
Less: amount representing interest
|
|
(4,617
|
)
|
|
Present value of lease payments
|
|
$
|
5,948
|
|
For the year ended December 31,
|
|
Minimum Rental Payments Due
|
||
2019
|
|
$
|
465
|
|
2020
|
|
466
|
|
|
2021
|
|
392
|
|
|
2022
|
|
319
|
|
|
2023
|
|
322
|
|
|
Thereafter
|
|
3,914
|
|
|
|
|
$
|
5,878
|
|
|
Three Months Ended March 31,
|
|||||
Series A and B Preferred Stock
|
2019
|
2018
|
||||
Balance, beginning of period
|
$
|
2
|
|
$
|
2
|
|
Issuance of Series A and B preferred stock, net
|
—
|
|
—
|
|
||
Balance, end of period
|
$
|
2
|
|
$
|
2
|
|
Senior Common Stock
|
|
|
||||
Balance, beginning of period
|
$
|
1
|
|
$
|
1
|
|
Issuance of senior common stock, net
|
—
|
|
—
|
|
||
Balance, end of period
|
$
|
1
|
|
$
|
1
|
|
Common Stock
|
|
|
||||
Balance, beginning of period
|
$
|
29
|
|
$
|
28
|
|
Issuance of common stock, net
|
1
|
|
—
|
|
||
Balance, end of period
|
$
|
30
|
|
$
|
28
|
|
Additional Paid in Capital
|
|
|
||||
Balance, beginning of period
|
$
|
559,977
|
|
$
|
534,790
|
|
Issuance of Series A and B preferred stock and common stock, net
|
14,111
|
|
643
|
|
||
Retirement of senior common stock, net
|
—
|
|
(34
|
)
|
||
Adjustment to OP Units held by Non-controlling OP Unitholders resulting from changes in ownership of the Operating Partnership
|
(220
|
)
|
—
|
|
||
Balance, end of period
|
$
|
573,868
|
|
$
|
535,399
|
|
Accumulated Other Comprehensive Income
|
|
|
||||
Balance, beginning of period
|
$
|
(148
|
)
|
$
|
35
|
|
Comprehensive income
|
(722
|
)
|
495
|
|
||
Balance, end of period
|
$
|
(870
|
)
|
$
|
530
|
|
Distributions in Excess of Accumulated Earnings
|
|
|
||||
Balance, beginning of period
|
$
|
(310,117
|
)
|
$
|
(268,058
|
)
|
Distributions declared to common, senior common, and preferred stockholders
|
(13,913
|
)
|
(13,474
|
)
|
||
Net income
|
4,628
|
|
4,605
|
|
||
Balance, end of period
|
$
|
(319,402
|
)
|
$
|
(276,927
|
)
|
Total Stockholders' Equity
|
|
|
||||
Balance, beginning of period
|
$
|
249,744
|
|
$
|
266,798
|
|
Issuance of Series A and B preferred stock and common stock, net
|
14,112
|
|
643
|
|
||
Retirement of senior common stock, net
|
—
|
|
(34
|
)
|
||
Distributions declared to common, senior common, and preferred stockholders
|
(13,913
|
)
|
(13,474
|
)
|
||
Comprehensive income
|
(722
|
)
|
495
|
|
||
Adjustment to OP Units held by Non-controlling OP Unitholders resulting from changes in ownership of the Operating Partnership
|
(220
|
)
|
—
|
|
||
Net income
|
4,628
|
|
4,605
|
|
||
Balance, end of period
|
$
|
253,629
|
|
$
|
259,033
|
|
Non-Controlling Interest
|
|
|
||||
Balance, beginning of period
|
$
|
4,675
|
|
$
|
—
|
|
Distributions declared to Non-controlling OP Unit holders
|
(278
|
)
|
—
|
|
||
Adjustment to OP Units held by Non-controlling OP Unitholders resulting from changes in ownership of the Operating Partnership
|
220
|
|
—
|
|
||
Net income
|
45
|
|
—
|
|
||
Balance, end of period
|
$
|
4,662
|
|
$
|
—
|
|
Total Equity
|
$
|
258,291
|
|
$
|
259,033
|
|
|
|
For the three months ended March 31,
|
||||||
|
|
2019
|
|
2018
|
||||
Common Stock and Non-controlling OP Units
|
|
$
|
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 and Non-controlling OP Unit Distributions per Share
|
|
Series A Preferred Distributions per Share
|
|
Series B Preferred Distributions per Share
|
|
Series D Preferred Distributions per Share
|
||||||||
April 22, 2019
|
|
April 30, 2019
|
|
$
|
0.125
|
|
|
$
|
0.1614583
|
|
|
$
|
0.15625
|
|
|
$
|
0.1458333
|
|
May 22, 2019
|
|
May 31, 2019
|
|
0.125
|
|
|
0.1614583
|
|
|
0.15625
|
|
|
0.1458333
|
|
||||
June 19, 2019
|
|
June 28, 2019
|
|
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, 2019
|
|
$
|
0.0875
|
|
May
|
|
June 7, 2019
|
|
0.0875
|
|
|
June
|
|
July 8, 2019
|
|
0.0875
|
|
|
|
|
|
|
$
|
0.2625
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
•
|
we owned
105
properties totaling
12.2 million
square feet in
24
states;
|
•
|
our occupancy rate was
99.0%
;
|
•
|
the weighted average remaining term of our mortgage debt was
5.9
years and the weighted average interest rate was
4.69%
; and
|
•
|
the average remaining lease term of the portfolio was
7.2 years
.
|
Square Footage Sold
|
|
Sales Price
|
|
Sales Costs
|
|
Gain on Sale of Real Estate, net
|
|||||||
50,000
|
|
|
$
|
6,850
|
|
|
$
|
532
|
|
|
$
|
2,952
|
|
Aggregate Square Footage
|
|
Weighted Average Lease Term
|
|
Aggregate Purchase Price
|
|
Acquisition Costs
|
|
Aggregate Annualized GAAP Rent
|
|||||||
60,850
|
|
|
12.2 years
|
|
$
|
6,315
|
|
|
$
|
130
|
|
(1)
|
$
|
516
|
|
(1)
|
We accounted for these transactions under ASU 2017-01. As a result, we treated these acquisitions as asset acquisitions rather than business combinations. 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 Remaining Lease Term
|
|
Aggregate Annualized GAAP Rent
|
|
Aggregate Leasing Commissions
|
|||||
March 31, 2019
|
|
130,240
|
|
|
6.2 years
|
|
$
|
1,187
|
|
|
$
|
71
|
|
Fixed Rate Debt Repaid
|
|
Interest Rate on Fixed Rate Debt Repaid
|
|||
$
|
3,530
|
|
|
3.86
|
%
|
Aggregate Fixed Rate Debt Issued or Assumed
|
|
Weighted Average Interest Rate on Fixed Rate Debt
|
|||
$
|
10,640
|
|
(1)
|
4.70
|
%
|
(1)
|
We issued
$10.6 million
of fixed rate debt in connection with
one
property acquired on
December 27, 2018
, with a maturity date of
February 8, 2029
. The interest rate is fixed at 4.70% for the first seven years of the mortgage. After the fixed interest rate period expires, we have the option to adjust the interest rate to a fixed interest rate equal to 1.8%, plus the three-year treasury rate per annum, or a variable interest rate equal to 1.8%, plus the 30 day LIBOR rate per annum.
|
|
|
For the three months ended March 31,
|
||||||||||||
|
|
2019
|
|
2018
|
||||||||||
Industry Classification
|
|
Lease Revenue
|
|
Percentage of Lease Revenue
|
|
Lease Revenue
|
|
Percentage of Lease Revenue
|
||||||
Telecommunications
|
|
$
|
4,769
|
|
|
16.9
|
%
|
|
$
|
4,053
|
|
|
15.5
|
%
|
Automobile
|
|
3,779
|
|
|
13.4
|
|
|
2,953
|
|
|
11.2
|
|
||
Diversified/Conglomerate Services
|
|
3,653
|
|
|
13.0
|
|
|
3,581
|
|
|
13.6
|
|
||
Healthcare
|
|
3,256
|
|
|
11.6
|
|
|
3,240
|
|
|
12.3
|
|
||
Banking
|
|
2,213
|
|
|
7.9
|
|
|
2,059
|
|
|
7.8
|
|
||
Information Technology
|
|
1,554
|
|
|
5.5
|
|
|
1,533
|
|
|
5.8
|
|
||
Personal, Food & Miscellaneous Services
|
|
1,499
|
|
|
5.3
|
|
|
1,497
|
|
|
5.7
|
|
||
Diversified/Conglomerate Manufacturing
|
|
1,265
|
|
|
4.5
|
|
|
1,267
|
|
|
4.8
|
|
||
Buildings and Real Estate
|
|
1,127
|
|
|
4.0
|
|
|
1,093
|
|
|
4.1
|
|
||
Electronics
|
|
1,124
|
|
|
4.0
|
|
|
1,072
|
|
|
4.1
|
|
||
Chemicals, Plastics & Rubber
|
|
745
|
|
|
2.6
|
|
|
728
|
|
|
2.8
|
|
||
Personal & Non-Durable Consumer Products
|
|
605
|
|
|
2.2
|
|
|
672
|
|
|
2.5
|
|
||
Machinery
|
|
562
|
|
|
2.0
|
|
|
562
|
|
|
2.1
|
|
||
Childcare
|
|
557
|
|
|
2.0
|
|
|
557
|
|
|
2.1
|
|
||
Containers, Packaging & Glass
|
|
456
|
|
|
1.6
|
|
|
456
|
|
|
1.7
|
|
||
Beverage, Food & Tobacco
|
|
376
|
|
|
1.3
|
|
|
445
|
|
|
1.7
|
|
||
Printing & Publishing
|
|
300
|
|
|
1.1
|
|
|
288
|
|
|
1.1
|
|
||
Education
|
|
165
|
|
|
0.6
|
|
|
165
|
|
|
0.6
|
|
||
Home & Office Furnishings
|
|
132
|
|
|
0.5
|
|
|
132
|
|
|
0.5
|
|
||
Total
|
|
$
|
28,137
|
|
|
100.0
|
%
|
|
$
|
26,353
|
|
|
100.0
|
%
|
State
|
|
Lease Revenue for the three months ended March 31, 2019
|
|
Percentage of Lease Revenue
|
|
Number of Leases for the three months ended March 31, 2019
|
|
Lease Revenue for the three months ended March 31, 2018
|
|
Percentage of Lease Revenue
|
|
Number of Leases for the three months ended March 31, 2018
|
||||||||
Texas
|
|
$
|
3,949
|
|
|
14.0
|
%
|
|
12
|
|
|
$
|
4,006
|
|
|
15.2
|
%
|
|
12
|
|
Florida
|
|
3,763
|
|
|
13.4
|
|
|
9
|
|
|
3,017
|
|
|
11.4
|
|
|
10
|
|
||
Pennsylvania
|
|
3,393
|
|
|
12.1
|
|
|
9
|
|
|
3,366
|
|
|
12.8
|
|
|
9
|
|
||
Ohio
|
|
2,657
|
|
|
9.4
|
|
|
16
|
|
|
2,436
|
|
|
9.2
|
|
|
15
|
|
||
Utah
|
|
1,861
|
|
|
6.6
|
|
|
3
|
|
|
1,718
|
|
|
6.5
|
|
|
3
|
|
||
North Carolina
|
|
1,556
|
|
|
5.5
|
|
|
8
|
|
|
1,528
|
|
|
5.8
|
|
|
8
|
|
||
Michigan
|
|
1,506
|
|
|
5.4
|
|
|
6
|
|
|
1,084
|
|
|
4.1
|
|
|
4
|
|
||
Georgia
|
|
1,210
|
|
|
4.3
|
|
|
6
|
|
|
1,211
|
|
|
4.6
|
|
|
6
|
|
||
South Carolina
|
|
1,159
|
|
|
4.1
|
|
|
2
|
|
|
1,157
|
|
|
4.4
|
|
|
2
|
|
||
Minnesota
|
|
934
|
|
|
3.3
|
|
|
6
|
|
|
937
|
|
|
3.6
|
|
|
6
|
|
||
All Other States
|
|
6,149
|
|
|
21.9
|
|
|
32
|
|
|
5,893
|
|
|
22.4
|
|
|
32
|
|
||
Total
|
|
$
|
28,137
|
|
|
100.0
|
%
|
|
109
|
|
|
$
|
26,353
|
|
|
100.0
|
%
|
|
107
|
|
|
|
For the three months ended March 31,
|
|||||||||||||
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
Operating revenues
|
|
|
|
|
|
|
|
|
|||||||
Lease revenue
|
|
$
|
28,137
|
|
|
$
|
26,353
|
|
|
$
|
1,784
|
|
|
6.8
|
%
|
Total operating revenues
|
|
28,137
|
|
|
26,353
|
|
|
1,784
|
|
|
6.8
|
%
|
|||
Operating expenses
|
|
|
|
|
|
|
|
|
|||||||
Depreciation and amortization
|
|
13,010
|
|
|
11,586
|
|
|
1,424
|
|
|
12.3
|
%
|
|||
Property operating expenses
|
|
3,068
|
|
|
2,792
|
|
|
276
|
|
|
9.9
|
%
|
|||
Base management fee
|
|
1,267
|
|
|
1,295
|
|
|
(28
|
)
|
|
(2.2
|
)%
|
|||
Incentive fee
|
|
851
|
|
|
696
|
|
|
155
|
|
|
22.3
|
%
|
|||
Administration fee
|
|
413
|
|
|
387
|
|
|
26
|
|
|
6.7
|
%
|
|||
General and administrative
|
|
657
|
|
|
646
|
|
|
11
|
|
|
1.7
|
%
|
|||
Total operating expenses
|
|
19,266
|
|
|
17,402
|
|
|
1,864
|
|
|
10.7
|
%
|
|||
Other (expense) income
|
|
|
|
|
|
|
|
|
|||||||
Interest expense
|
|
(7,231
|
)
|
|
(6,213
|
)
|
|
(1,018
|
)
|
|
16.4
|
%
|
|||
Gain on sale of real estate, net
|
|
2,952
|
|
|
1,844
|
|
|
1,108
|
|
|
60.1
|
%
|
|||
Other income
|
|
81
|
|
|
23
|
|
|
58
|
|
|
252.2
|
%
|
|||
Total other expense, net
|
|
(4,198
|
)
|
|
(4,346
|
)
|
|
148
|
|
|
(3.4
|
)%
|
|||
Net income
|
|
4,673
|
|
|
4,605
|
|
|
68
|
|
|
1.5
|
%
|
|||
Distributions attributable to Series A, B and D preferred stock
|
|
(2,612
|
)
|
|
(2,582
|
)
|
|
(30
|
)
|
|
1.2
|
%
|
|||
Distributions attributable to senior common stock
|
|
(224
|
)
|
|
(232
|
)
|
|
8
|
|
|
(3.4
|
)%
|
|||
Net income available to common stockholders and Non-controlling OP Unitholders
|
|
$
|
1,837
|
|
|
$
|
1,791
|
|
|
$
|
46
|
|
|
2.6
|
%
|
Net income available to common stockholders and Non-controlling OP Unitholders per weighted average share and unit - basic & diluted
|
|
$
|
0.06
|
|
|
$
|
0.06
|
|
|
$
|
—
|
|
|
—
|
%
|
FFO available to common stockholders and Non-controlling OP Unitholders - basic
|
|
$
|
11,895
|
|
|
$
|
11,533
|
|
|
$
|
362
|
|
|
3.1
|
%
|
FFO available to common stockholders and Non-controlling OP Unitholders - diluted
|
|
$
|
12,119
|
|
|
$
|
11,765
|
|
|
$
|
354
|
|
|
3.0
|
%
|
FFO per weighted average share of common stock and Non-controlling OP Units - basic
|
|
$
|
0.39
|
|
|
$
|
0.41
|
|
|
$
|
(0.02
|
)
|
|
(4.9
|
)%
|
FFO per weighted average share of common stock and Non-controlling OP Units - diluted
|
|
$
|
0.39
|
|
|
$
|
0.40
|
|
|
$
|
(0.01
|
)
|
|
(2.5
|
)%
|
(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)
|
|||||||||||||
Lease Revenues
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
Same Store Properties
|
|
$
|
24,841
|
|
|
$
|
24,552
|
|
|
$
|
289
|
|
|
1.2
|
%
|
Acquired & Disposed Properties
|
|
1,883
|
|
|
483
|
|
|
1,400
|
|
|
289.9
|
%
|
|||
Properties with Vacancy
|
|
1,413
|
|
|
1,318
|
|
|
95
|
|
|
7.2
|
%
|
|||
|
|
$
|
28,137
|
|
|
$
|
26,353
|
|
|
$
|
1,784
|
|
|
6.8
|
%
|
|
|
For the three months ended March 31,
|
|||||||||||||
|
|
(Dollars in Thousands)
|
|||||||||||||
Property Operating Expenses
|
|
2019
|
|
2018
|
|
$ Change
|
|
% Change
|
|||||||
Same Store Properties
|
|
$
|
2,258
|
|
|
$
|
2,047
|
|
|
$
|
211
|
|
|
10.3
|
%
|
Acquired & Disposed Properties
|
|
299
|
|
|
283
|
|
|
16
|
|
|
5.7
|
%
|
|||
Properties with Vacancy
|
|
511
|
|
|
462
|
|
|
49
|
|
|
10.6
|
%
|
|||
|
|
$
|
3,068
|
|
|
$
|
2,792
|
|
|
$
|
276
|
|
|
9.9
|
%
|
|
|
Payments Due by Period
|
||||||||||||||||||
Contractual Obligations
|
|
Total
|
|
Less than 1 Year
|
|
1-3 Years
|
|
3-5 Years
|
|
More than 5 Years
|
||||||||||
Debt Obligations (1)
|
|
$
|
557,459
|
|
|
$
|
59,696
|
|
|
$
|
102,210
|
|
|
$
|
244,715
|
|
|
$
|
150,838
|
|
Interest on Debt Obligations (2)
|
|
104,746
|
|
|
23,507
|
|
|
41,836
|
|
|
22,099
|
|
|
17,304
|
|
|||||
Operating Lease Obligations (3)
|
|
10,565
|
|
|
466
|
|
|
948
|
|
|
983
|
|
|
8,168
|
|
|||||
Purchase Obligations (4)
|
|
875
|
|
|
875
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
|
$
|
673,645
|
|
|
$
|
84,544
|
|
|
$
|
144,994
|
|
|
$
|
267,797
|
|
|
$
|
176,310
|
|
(1)
|
Debt obligations represent borrowings under our Revolver, which represents
$32.8 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, 2019
. This figure does not include
$0.3 million
of premiums and discounts, net and
$4.8 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, 2019
.
|
(3)
|
Operating lease obligations represent the ground lease payments due on
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)
|
||||||
|
|
2019
|
|
2018
|
||||
Calculation of basic FFO per share of common stock and Non-controlling OP Unit
|
|
|
|
|
||||
Net income
|
|
$
|
4,673
|
|
|
$
|
4,605
|
|
Less: Distributions attributable to preferred and senior common stock
|
|
(2,836
|
)
|
|
(2,814
|
)
|
||
Net income available to common stockholders and Non-controlling OP Unitholders
|
|
$
|
1,837
|
|
|
$
|
1,791
|
|
Adjustments:
|
|
|
|
|
||||
Add: Real estate depreciation and amortization
|
|
$
|
13,010
|
|
|
$
|
11,586
|
|
Less: Gain on sale of real estate, net
|
|
(2,952
|
)
|
|
(1,844
|
)
|
||
FFO available to common stockholders and Non-controlling OP Unitholders - basic
|
|
$
|
11,895
|
|
|
$
|
11,533
|
|
Weighted average common shares outstanding - basic
|
|
29,516,870
|
|
|
28,420,995
|
|
||
Weighted average Non-controlling OP Units outstanding
|
|
742,937
|
|
|
—
|
|
||
Total common shares and Non-controlling OP Units
|
|
30,259,807
|
|
|
28,420,995
|
|
||
Basic FFO per weighted average share of common stock and Non-controlling OP Unit
|
|
$
|
0.39
|
|
|
$
|
0.41
|
|
Calculation of diluted FFO per share of common stock and Non-controlling OP Unit
|
|
|
|
|
||||
Net income
|
|
$
|
4,673
|
|
|
$
|
4,605
|
|
Less: Distributions attributable to preferred and senior common stock
|
|
(2,836
|
)
|
|
(2,814
|
)
|
||
Net income available to common stockholders and Non-controlling OP Unitholders
|
|
$
|
1,837
|
|
|
$
|
1,791
|
|
Adjustments:
|
|
|
|
|
||||
Add: Real estate depreciation and amortization
|
|
$
|
13,010
|
|
|
$
|
11,586
|
|
Add: Income impact of assumed conversion of senior common stock
|
|
224
|
|
|
232
|
|
||
Less: Gain on sale of real estate, net
|
|
(2,952
|
)
|
|
(1,844
|
)
|
||
FFO available to common stockholders and Non-controlling OP Unitholders plus assumed conversions
|
|
$
|
12,119
|
|
|
$
|
11,765
|
|
Weighted average common shares outstanding - basic
|
|
29,516,870
|
|
|
28,420,995
|
|
||
Weighted average Non-controlling OP Units outstanding
|
|
742,937
|
|
|
—
|
|
||
Effect of convertible senior common stock
|
|
721,872
|
|
|
745,000
|
|
||
Weighted average common shares and Non-controlling OP Units outstanding - diluted
|
|
30,981,679
|
|
|
29,165,995
|
|
||
Diluted FFO per weighted average share of common stock and Non-controlling OP Unit (1)
|
|
$
|
0.39
|
|
|
$
|
0.40
|
|
Distributions declared per share of common stock and Non-controlling OP Unit
|
|
$
|
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
|
||||
2% Decrease to LIBOR
|
|
$
|
(3,406
|
)
|
|
$
|
3,406
|
|
1% Decrease to LIBOR
|
|
(1,703
|
)
|
|
1,703
|
|
||
1% Increase to LIBOR
|
|
776
|
|
|
(776
|
)
|
||
2% Increase to LIBOR
|
|
1,212
|
|
|
(1,212
|
)
|
||
3% Increase to LIBOR
|
|
1,648
|
|
|
(1,648
|
)
|
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
|
|
|
|
|
|
4.5
|
|
|
|
|
|
10.1
|
|
|
|
|
|
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, 2019 and December 31, 2018, (ii) the Condensed Consolidated Statements of Operations and Comprehensive Income for the three months ended March 31, 2019 and 2018, (iii) the Condensed Consolidated Statements of Cash Flows for the three months ended March 31, 2019 and 2018 and (iv) the Notes to Condensed Consolidated Financial Statements.
|
|
|
|
Gladstone Commercial Corporation
|
||
|
|
|
|
||
Date:
|
April 30, 2019
|
|
By:
|
|
/s/ Mike Sodo
|
|
|
|
|
|
Mike Sodo
|
|
|
|
|
|
Chief Financial Officer
|
|
|
|
|
||
Date:
|
April 30, 2019
|
|
By:
|
|
/s/ David Gladstone
|
|
|
|
|
|
David Gladstone
|
|
|
|
|
|
Chief Executive Officer and
Chairman of the Board of Directors
|
|
/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
|