|
Maryland
|
27-3099608
|
(State or other jurisdiction
of incorporation or organization)
|
(IRS Employer
Identification No.)
|
|
|
One Federal Street, 23rd Floor
Boston, Massachusetts
|
02110
|
(Address of principal executive offices)
|
(Zip Code)
|
Large accelerated filer
x
|
Accelerated filer
¨
|
|
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
(Do not check if a smaller reporting company)
|
|
|
Emerging growth company
¨
|
Class
|
|
Outstanding at April 30, 2018
|
|
Common Stock ($0.01 par value)
|
|
97,233,361
|
|
6.625% Series B Cumulative Redeemable Preferred Stock ($0.01 par value)
|
|
2,800,000
|
|
6.875% Series C Cumulative Redeemable Preferred Stock ($0.01 par value)
|
|
3,000,000
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Assets
|
|
|
|
||||
Rental Property:
|
|
|
|
||||
Land
|
$
|
324,734
|
|
|
$
|
321,560
|
|
Buildings and improvements, net of accumulated depreciation of $266,158 and $249,057, respectively
|
1,958,432
|
|
|
1,932,764
|
|
||
Deferred leasing intangibles, net of accumulated amortization of $215,597 and $280,642, respectively
|
305,188
|
|
|
313,253
|
|
||
Total rental property, net
|
2,588,354
|
|
|
2,567,577
|
|
||
Cash and cash equivalents
|
10,455
|
|
|
24,562
|
|
||
Restricted cash
|
7,259
|
|
|
3,567
|
|
||
Tenant accounts receivable, net
|
34,013
|
|
|
33,602
|
|
||
Prepaid expenses and other assets
|
29,776
|
|
|
25,364
|
|
||
Interest rate swaps
|
12,577
|
|
|
6,079
|
|
||
Assets held for sale, net
|
13,498
|
|
|
19,916
|
|
||
Total assets
|
$
|
2,695,932
|
|
|
$
|
2,680,667
|
|
Liabilities and Equity
|
|
|
|
||||
Liabilities:
|
|
|
|
||||
Unsecured credit facility
|
$
|
218,000
|
|
|
$
|
271,000
|
|
Unsecured term loans, net
|
521,506
|
|
|
446,265
|
|
||
Unsecured notes, net
|
398,226
|
|
|
398,234
|
|
||
Mortgage notes, net
|
57,851
|
|
|
58,282
|
|
||
Accounts payable, accrued expenses and other liabilities
|
38,294
|
|
|
43,216
|
|
||
Interest rate swaps
|
—
|
|
|
1,217
|
|
||
Tenant prepaid rent and security deposits
|
21,876
|
|
|
19,045
|
|
||
Dividends and distributions payable
|
14,460
|
|
|
11,880
|
|
||
Deferred leasing intangibles, net of accumulated amortization of $11,321 and $13,555, respective
ly
|
20,720
|
|
|
21,221
|
|
||
Total liabilities
|
1,290,933
|
|
|
1,270,360
|
|
||
Commitments and contingencies (Note 10)
|
|
|
|
||||
Equity:
|
|
|
|
||||
Preferred stock, par value $0.01 per share, 15,000,000 shares authorized,
|
|
|
|
||||
Series B, 2,800,000 shares (liquidation preference of $25.00 per share) issued and outstanding at March 31, 2018 and December 31, 2017
|
70,000
|
|
|
70,000
|
|
||
Series C, 3,000,000 shares (liquidation preference of $25.00 per share) issued and outstanding at March 31, 2018 and December 31, 2017
|
75,000
|
|
|
75,000
|
|
||
Common stock, par value $0.01 per share, 150,000,000 shares authorized, 97,229,588 and 97,012,543 shares issued and outstanding at March 31, 2018 and December 31, 2017, respectively
|
972
|
|
|
970
|
|
||
Additional paid-in capital
|
1,724,627
|
|
|
1,725,825
|
|
||
Common stock dividends in excess of earnings
|
(530,257
|
)
|
|
(516,691
|
)
|
||
Accumulated other comprehensive income
|
11,581
|
|
|
3,936
|
|
||
Total stockholders’ equity
|
1,351,923
|
|
|
1,359,040
|
|
||
Noncontrolling interest
|
53,076
|
|
|
51,267
|
|
||
Total equity
|
1,404,999
|
|
|
1,410,307
|
|
||
Total liabilities and equity
|
$
|
2,695,932
|
|
|
$
|
2,680,667
|
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
Revenue
|
|
|
|
|
|
||
Rental income
|
$
|
69,928
|
|
|
$
|
59,222
|
|
Tenant recoveries
|
13,199
|
|
|
10,185
|
|
||
Other income
|
156
|
|
|
73
|
|
||
Total revenue
|
83,283
|
|
|
69,480
|
|
||
Expenses
|
|
|
|
|
|
||
Property
|
17,499
|
|
|
13,276
|
|
||
General and administrative
|
8,748
|
|
|
8,771
|
|
||
Property acquisition costs
|
—
|
|
|
740
|
|
||
Depreciation and amortization
|
39,965
|
|
|
35,953
|
|
||
Loss on impairments
|
2,934
|
|
|
—
|
|
||
Loss on involuntary conversion
|
—
|
|
|
330
|
|
||
Other expenses
|
291
|
|
|
194
|
|
||
Total expenses
|
69,437
|
|
|
59,264
|
|
||
Other income (expense)
|
|
|
|
|
|
||
Interest expense
|
(11,386
|
)
|
|
(10,472
|
)
|
||
Gain on the sales of rental property, net
|
22,689
|
|
|
325
|
|
||
Total other income (expense)
|
11,303
|
|
|
(10,147
|
)
|
||
Net income
|
$
|
25,149
|
|
|
$
|
69
|
|
Less: income (loss) attributable to noncontrolling interest after preferred stock dividends
|
954
|
|
|
(103
|
)
|
||
Net income attributable to STAG Industrial, Inc.
|
$
|
24,195
|
|
|
$
|
172
|
|
Less: preferred stock dividends
|
2,448
|
|
|
2,448
|
|
||
Less: amount allocated to participating securities
|
71
|
|
|
83
|
|
||
Net income (loss) attributable to common stockholders
|
$
|
21,676
|
|
|
$
|
(2,359
|
)
|
Weighted average common shares outstanding — basic
|
97,021
|
|
|
81,808
|
|
||
Weighted average common shares outstanding — diluted
|
97,323
|
|
|
81,808
|
|
||
Net income (loss) per share — basic and diluted
|
|
|
|
|
|
||
Net income (loss) per share attributable to common stockholders — basic
|
$
|
0.22
|
|
|
$
|
(0.03
|
)
|
Net income (loss) per share attributable to common stockholders — diluted
|
$
|
0.22
|
|
|
$
|
(0.03
|
)
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
Net income
|
$
|
25,149
|
|
|
$
|
69
|
|
Other comprehensive income:
|
|
|
|
||||
Income on interest rate swaps
|
7,723
|
|
|
1,212
|
|
||
Other comprehensive income
|
7,723
|
|
|
1,212
|
|
||
Comprehensive income
|
32,872
|
|
|
1,281
|
|
||
(Income) loss attributable to noncontrolling interest after preferred stock dividends
|
(954
|
)
|
|
103
|
|
||
Other comprehensive income attributable to noncontrolling interest
|
(325
|
)
|
|
(52
|
)
|
||
Comprehensive income attributable to STAG Industrial, Inc.
|
$
|
31,593
|
|
|
$
|
1,332
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Common Stock Dividends in excess of Earnings
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Total Stockholders' Equity
|
|
Noncontrolling Interest - Unit holders in Operating Partnership
|
|
Total Equity
|
|||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
||||||||||||||||||||||||
Three months ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance, December 31, 2017
|
$
|
145,000
|
|
|
97,012,543
|
|
|
$
|
970
|
|
|
$
|
1,725,825
|
|
|
$
|
(516,691
|
)
|
|
$
|
3,936
|
|
|
$
|
1,359,040
|
|
|
$
|
51,267
|
|
|
$
|
1,410,307
|
|
Cash flow hedging instruments cumulative effect adjustment (Note 2)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(258
|
)
|
|
247
|
|
|
(11
|
)
|
|
11
|
|
|
—
|
|
||||||||
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(107
|
)
|
|
—
|
|
|
—
|
|
|
(107
|
)
|
|
—
|
|
|
(107
|
)
|
||||||||
Dividends and distributions, net
|
(2,448
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(34,518
|
)
|
|
—
|
|
|
(36,966
|
)
|
|
(1,813
|
)
|
|
(38,779
|
)
|
||||||||
Non-cash compensation activity, net
|
—
|
|
|
71,373
|
|
|
1
|
|
|
(855
|
)
|
|
(537
|
)
|
|
—
|
|
|
(1,391
|
)
|
|
2,097
|
|
|
706
|
|
||||||||
Redemption of common units to common stock
|
—
|
|
|
145,672
|
|
|
1
|
|
|
1,823
|
|
|
—
|
|
|
—
|
|
|
1,824
|
|
|
(1,824
|
)
|
|
—
|
|
||||||||
Rebalancing of noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,059
|
)
|
|
—
|
|
|
—
|
|
|
(2,059
|
)
|
|
2,059
|
|
|
—
|
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,398
|
|
|
7,398
|
|
|
325
|
|
|
7,723
|
|
||||||||
Net income
|
2,448
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,747
|
|
|
—
|
|
|
24,195
|
|
|
954
|
|
|
25,149
|
|
||||||||
Balance, March 31, 2018
|
$
|
145,000
|
|
|
97,229,588
|
|
|
$
|
972
|
|
|
$
|
1,724,627
|
|
|
$
|
(530,257
|
)
|
|
$
|
11,581
|
|
|
$
|
1,351,923
|
|
|
$
|
53,076
|
|
|
$
|
1,404,999
|
|
Three months ended March 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance, December 31, 2016
|
$
|
145,000
|
|
|
80,352,304
|
|
|
$
|
804
|
|
|
$
|
1,293,706
|
|
|
$
|
(410,978
|
)
|
|
$
|
(1,496
|
)
|
|
$
|
1,027,036
|
|
|
$
|
39,890
|
|
|
$
|
1,066,926
|
|
Proceeds from sales of common stock
|
—
|
|
|
2,843,907
|
|
|
28
|
|
|
68,515
|
|
|
—
|
|
|
—
|
|
|
68,543
|
|
|
—
|
|
|
68,543
|
|
||||||||
Offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,068
|
)
|
|
—
|
|
|
—
|
|
|
(1,068
|
)
|
|
—
|
|
|
(1,068
|
)
|
||||||||
Dividends and distributions, net
|
(2,448
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28,881
|
)
|
|
—
|
|
|
(31,329
|
)
|
|
(1,814
|
)
|
|
(33,143
|
)
|
||||||||
Non-cash compensation activity, net
|
—
|
|
|
37,353
|
|
|
—
|
|
|
454
|
|
|
(194
|
)
|
|
—
|
|
|
260
|
|
|
1,171
|
|
|
1,431
|
|
||||||||
Redemption of common units to common stock
|
—
|
|
|
145,029
|
|
|
1
|
|
|
1,592
|
|
|
—
|
|
|
—
|
|
|
1,593
|
|
|
(1,593
|
)
|
|
—
|
|
||||||||
Rebalancing of noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,248
|
)
|
|
—
|
|
|
—
|
|
|
(2,248
|
)
|
|
2,248
|
|
|
—
|
|
||||||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,160
|
|
|
1,160
|
|
|
52
|
|
|
1,212
|
|
||||||||
Net income
|
2,448
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,276
|
)
|
|
—
|
|
|
172
|
|
|
(103
|
)
|
|
69
|
|
||||||||
Balance, March 31, 2017
|
$
|
145,000
|
|
|
83,378,593
|
|
|
$
|
833
|
|
|
$
|
1,360,951
|
|
|
$
|
(442,329
|
)
|
|
$
|
(336
|
)
|
|
$
|
1,064,119
|
|
|
$
|
39,851
|
|
|
$
|
1,103,970
|
|
|
Three months ended March 31,
|
||||||
|
2018
|
|
2017
|
||||
Cash flows from operating activities:
|
|
|
|
||||
Net income
|
$
|
25,149
|
|
|
$
|
69
|
|
Adjustment to reconcile net income to net cash provided by operating activities:
|
|
|
|
||||
Depreciation and amortization
|
39,965
|
|
|
35,953
|
|
||
Loss on impairments
|
2,934
|
|
|
—
|
|
||
Loss on involuntary conversion
|
—
|
|
|
330
|
|
||
Non-cash portion of interest expense
|
534
|
|
|
345
|
|
||
Intangible amortization in rental income, net
|
1,207
|
|
|
1,296
|
|
||
Straight-line rent adjustments, net
|
(2,781
|
)
|
|
(967
|
)
|
||
Dividends on forfeited equity compensation
|
7
|
|
|
1
|
|
||
Gain on the sales of rental property, net
|
(22,689
|
)
|
|
(325
|
)
|
||
Non-cash compensation expense
|
2,220
|
|
|
2,387
|
|
||
Change in assets and liabilities:
|
|
|
|
||||
Tenant accounts receivable, net
|
848
|
|
|
157
|
|
||
Prepaid expenses and other assets
|
(5,531
|
)
|
|
(5,723
|
)
|
||
Accounts payable, accrued expenses and other liabilities
|
(2,720
|
)
|
|
(4,457
|
)
|
||
Tenant prepaid rent and security deposits
|
2,831
|
|
|
2,342
|
|
||
Total adjustments
|
16,825
|
|
|
31,339
|
|
||
Net cash provided by operating activities
|
41,974
|
|
|
31,408
|
|
||
Cash flows from investing activities:
|
|
|
|
||||
Acquisitions of land and buildings and improvements
|
(67,077
|
)
|
|
(84,689
|
)
|
||
Additions of land and building and improvements
|
(6,317
|
)
|
|
(6,015
|
)
|
||
Proceeds from sales of rental property, net
|
49,631
|
|
|
3,919
|
|
||
Proceeds from insurance on involuntary conversion
|
—
|
|
|
439
|
|
||
Acquisition deposits, net
|
(605
|
)
|
|
(645
|
)
|
||
Acquisitions of deferred leasing intangibles
|
(11,744
|
)
|
|
(15,098
|
)
|
||
Net cash used in investing activities
|
(36,112
|
)
|
|
(102,089
|
)
|
||
Cash flows from financing activities:
|
|
|
|
||||
Proceeds from unsecured credit facility
|
110,000
|
|
|
141,000
|
|
||
Repayment of unsecured credit facility
|
(163,000
|
)
|
|
(98,000
|
)
|
||
Proceeds from unsecured term loans
|
75,000
|
|
|
—
|
|
||
Repayment of mortgage notes
|
(462
|
)
|
|
(12,167
|
)
|
||
Payment of loan fees and costs
|
(3
|
)
|
|
(35
|
)
|
||
Dividends and distributions
|
(36,200
|
)
|
|
(32,723
|
)
|
||
Proceeds from sales of common stock
|
—
|
|
|
68,543
|
|
||
Repurchase and retirement of share-based compensation
|
(1,524
|
)
|
|
(969
|
)
|
||
Offering costs
|
(88
|
)
|
|
(971
|
)
|
||
Net cash provided by (used in) financing activities
|
(16,277
|
)
|
|
64,678
|
|
||
Decrease in cash and cash equivalents and restricted cash
|
(10,415
|
)
|
|
(6,003
|
)
|
||
Cash and cash equivalents and restricted cash—beginning of period
|
28,129
|
|
|
21,805
|
|
||
Cash and cash equivalents and restricted cash—end of period
|
$
|
17,714
|
|
|
$
|
15,802
|
|
Supplemental disclosure:
|
|
|
|
||||
Cash paid for interest, net of capitalized interest
|
$
|
11,057
|
|
|
$
|
10,568
|
|
Supplemental schedule of non-cash investing and financing activities
|
|
|
|
||||
Additions to building and other capital improvements
|
$
|
—
|
|
|
$
|
(503
|
)
|
Partial disposal of building due to involuntary conversion of building
|
$
|
—
|
|
|
$
|
221
|
|
Investing other receivables due to involuntary conversion of building
|
$
|
—
|
|
|
$
|
(221
|
)
|
Change in additions of land, building, and improvements included in accounts payable, accrued expenses, and other liabilities
|
$
|
1,908
|
|
|
$
|
1,385
|
|
Additions to building and other capital improvements from non-cash compensation
|
$
|
(4
|
)
|
|
$
|
(7
|
)
|
Change in loan fees, costs, and offering costs included in accounts payable, accrued expenses, and other liabilities
|
$
|
(90
|
)
|
|
$
|
(67
|
)
|
Dividends and distributions accrued
|
$
|
14,460
|
|
|
$
|
10,149
|
|
|
|
As of March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Cash and cash equivalents
|
|
$
|
10,455
|
|
|
$
|
7,082
|
|
Restricted cash
|
|
7,259
|
|
|
8,720
|
|
||
Total cash and cash equivalents and restricted cash
|
|
$
|
17,714
|
|
|
$
|
15,802
|
|
Rental Property (in thousands)
|
|
March 31, 2018
|
|
December 31, 2017
|
||||
Land
|
|
$
|
324,734
|
|
|
$
|
321,560
|
|
Buildings, net of accumulated depreciation of $171,058 and $160,281, respectivel
y
|
|
1,784,897
|
|
|
1,756,579
|
|
||
Tenant improvements, net of accumulated depreciation of $33,669 and $32,714, respectively
|
|
29,648
|
|
|
30,138
|
|
||
Building and land improvements, net of accumulated depreciation of $61,431 and $56,062, respectivel
y
|
|
141,936
|
|
|
143,170
|
|
||
Construction in progress
|
|
1,951
|
|
|
2,877
|
|
||
Deferred leasing intangibles, net of accumulated amortization of $215,597 and $280,642, respectively
|
|
305,188
|
|
|
313,253
|
|
||
Total rental property, net
|
|
$
|
2,588,354
|
|
|
$
|
2,567,577
|
|
Location
|
|
Square Feet
|
|
Buildings
|
|
Purchase Price
(in thousands) |
||||
Fountain Inn, SC
|
|
203,000
|
|
|
1
|
|
|
$
|
10,755
|
|
Bloomington, MN
|
|
145,351
|
|
|
1
|
|
|
13,538
|
|
|
York, PA
|
|
278,582
|
|
|
1
|
|
|
18,277
|
|
|
Houston, TX
|
|
242,225
|
|
|
2
|
|
|
22,478
|
|
|
Greer, SC
|
|
222,710
|
|
|
1
|
|
|
13,773
|
|
|
Three months ended March 31, 2018
|
|
1,091,868
|
|
|
6
|
|
|
$
|
78,821
|
|
Acquired Assets and Liabilities
|
|
Purchase Price (in thousands)
|
|
Weighted Average Amortization Period (years) of Intangibles at Acquisition
|
||
Land
|
|
$
|
6,415
|
|
|
N/A
|
Buildings
|
|
57,248
|
|
|
N/A
|
|
Tenant improvements
|
|
996
|
|
|
N/A
|
|
Building and land improvements
|
|
2,418
|
|
|
N/A
|
|
Deferred leasing intangibles - In-place leases
|
|
8,122
|
|
|
6.3
|
|
Deferred leasing intangibles - Tenant relationships
|
|
3,712
|
|
|
10.5
|
|
Deferred leasing intangibles - Above market leases
|
|
583
|
|
|
5.8
|
|
Deferred leasing intangibles - Below market leases
|
|
(673
|
)
|
|
9.7
|
|
Total purchase price
|
|
$
|
78,821
|
|
|
|
Results of Operations (in thousands)
|
|
Three months ended March 31, 2018
|
||
Total revenue
|
|
$
|
924
|
|
Net loss
|
|
$
|
104
|
|
Property Location
|
|
Buildings
|
|
Event or Change in Circumstance Leading to Impairment Evaluation
(1)
|
|
Valuation technique utilized to estimate fair value
|
|
Fair Value
(2)
|
|
Loss on Impairments
|
||||
(in thousands)
|
||||||||||||||
Buena Vista, VA
|
|
1
|
|
Change in estimated hold period
|
(3)
|
Discounted cash flows
|
|
|
|
|
||||
Sergeant Bluff, IA
|
|
1
|
|
Change in estimated hold period
|
(3)
|
Discounted cash flows
|
|
|
|
|
||||
Three months ended March 31, 2018
|
|
|
|
$
|
3,176
|
|
|
$
|
2,934
|
|
(1)
|
The Company tested the asset group for impairment utilizing a probability weighted recovery analysis of certain scenarios, and it was determined that the carrying value of the property and intangibles were not recoverable from the estimated future undiscounted cash flows.
|
(2)
|
The estimated fair value of the property is based on Level 3 inputs and is a non-recurring fair value measurement. Level 3 is defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.
|
(3)
|
Level 3 inputs used to determine fair value for the properties impaired for the
three
months ended
March 31, 2018
: discount rates ranged from
11.0%
to
14.5%
and exit capitalization rates ranged from
11.0%
to
13.0%
.
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||||||||||
Deferred Leasing Intangibles (in thousands)
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
|
Gross
|
|
Accumulated Amortization
|
|
Net
|
||||||||||||
Above market leases
|
|
$
|
70,675
|
|
|
$
|
(30,725
|
)
|
|
$
|
39,950
|
|
|
$
|
78,558
|
|
|
$
|
(36,810
|
)
|
|
$
|
41,748
|
|
Other intangible lease assets
|
|
450,110
|
|
|
(184,872
|
)
|
|
265,238
|
|
|
515,337
|
|
|
(243,832
|
)
|
|
271,505
|
|
||||||
Total deferred leasing intangible assets
|
|
$
|
520,785
|
|
|
$
|
(215,597
|
)
|
|
$
|
305,188
|
|
|
$
|
593,895
|
|
|
$
|
(280,642
|
)
|
|
$
|
313,253
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Below market leases
|
|
$
|
32,041
|
|
|
$
|
(11,321
|
)
|
|
$
|
20,720
|
|
|
$
|
34,776
|
|
|
$
|
(13,555
|
)
|
|
$
|
21,221
|
|
Total deferred leasing intangible liabilities
|
|
$
|
32,041
|
|
|
$
|
(11,321
|
)
|
|
$
|
20,720
|
|
|
$
|
34,776
|
|
|
$
|
(13,555
|
)
|
|
$
|
21,221
|
|
|
|
Three months ended March 31,
|
||||||
Deferred Leasing Intangibles Amortization (in thousands)
|
|
2018
|
|
2017
|
||||
Net decrease to rental income related to above and below market lease amortization
|
|
$
|
1,207
|
|
|
$
|
1,296
|
|
Amortization expense related to other intangible lease assets
|
|
$
|
18,100
|
|
|
$
|
18,393
|
|
Year
|
|
Amortization Expense Related to Other Intangible Lease Assets (in thousands)
|
|
Net Decrease to Rental Income Related to Above and Below Market Lease Amortization (in thousands)
|
||||
Remainder of 2018
|
|
$
|
48,805
|
|
|
$
|
2,987
|
|
2019
|
|
$
|
50,905
|
|
|
$
|
3,846
|
|
2020
|
|
$
|
40,954
|
|
|
$
|
3,504
|
|
2021
|
|
$
|
30,242
|
|
|
$
|
2,178
|
|
2022
|
|
$
|
23,113
|
|
|
$
|
1,210
|
|
Loan
|
|
Principal Outstanding as of March 31, 2018 (in thousands)
|
|
Principal Outstanding as of December 31, 2017 (in thousands)
|
|
Interest
Rate (1) |
|
Maturity Date
|
|
Prepayment Terms
(2)
|
|||||
Unsecured credit facility:
|
|
|
|
|
|
|
|
|
|
|
|||||
Unsecured Credit Facility
(3)
|
|
$
|
218,000
|
|
|
$
|
271,000
|
|
|
L + 1.15%
|
|
|
Dec-18-2019
|
|
i
|
Total unsecured credit facility
|
|
218,000
|
|
|
271,000
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||||
Unsecured term loans:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Unsecured Term Loan C
|
|
150,000
|
|
|
150,000
|
|
|
L + 1.30%
|
|
|
Sep-29-2020
|
|
i
|
||
Unsecured Term Loan B
|
|
150,000
|
|
|
150,000
|
|
|
L + 1.30%
|
|
|
Mar-21-2021
|
|
i
|
||
Unsecured Term Loan A
|
|
150,000
|
|
|
150,000
|
|
|
L + 1.30%
|
|
|
Mar-31-2022
|
|
i
|
||
Unsecured Term Loan D
(4)
|
|
75,000
|
|
|
—
|
|
|
L + 1.30%
|
|
|
Jan-04-2023
|
|
i
|
||
Total unsecured term loans
|
|
525,000
|
|
|
450,000
|
|
|
|
|
|
|
|
|
||
Less: Total unamortized deferred financing fees and debt issuance costs
|
|
(3,494
|
)
|
|
(3,735
|
)
|
|
|
|
|
|
|
|
||
Total carrying value unsecured term loans, net
|
|
521,506
|
|
|
446,265
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||||
Unsecured notes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Series F Unsecured Notes
|
|
100,000
|
|
|
100,000
|
|
|
3.98
|
%
|
|
Jan-05-2023
|
|
ii
|
||
Series A Unsecured Notes
|
|
50,000
|
|
|
50,000
|
|
|
4.98
|
%
|
|
Oct-1-2024
|
|
ii
|
||
Series D Unsecured Notes
|
|
100,000
|
|
|
100,000
|
|
|
4.32
|
%
|
|
Feb-20-2025
|
|
ii
|
||
Series B Unsecured Notes
|
|
50,000
|
|
|
50,000
|
|
|
4.98
|
%
|
|
Jul-1-2026
|
|
ii
|
||
Series C Unsecured Notes
|
|
80,000
|
|
|
80,000
|
|
|
4.42
|
%
|
|
Dec-30-2026
|
|
ii
|
||
Series E Unsecured Notes
|
|
20,000
|
|
|
20,000
|
|
|
4.42
|
%
|
|
Feb-20-2027
|
|
ii
|
||
Total unsecured notes
|
|
400,000
|
|
|
400,000
|
|
|
|
|
|
|
|
|
||
Less: Total unamortized deferred financing fees and debt issuance costs
|
|
(1,774
|
)
|
|
(1,766
|
)
|
|
|
|
|
|
|
|
||
Total carrying value unsecured notes, net
|
|
398,226
|
|
|
398,234
|
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|||||
Mortgage notes (secured debt):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
Wells Fargo Bank, National Association CMBS Loan
|
|
54,515
|
|
|
54,949
|
|
|
4.31
|
%
|
|
Dec-1-2022
|
|
iii
|
||
Thrivent Financial for Lutherans
|
|
3,879
|
|
|
3,906
|
|
|
4.78
|
%
|
|
Dec-15-2023
|
|
iv
|
||
Total mortgage notes
|
|
58,394
|
|
|
58,855
|
|
|
|
|
|
|
|
|
||
Total unamortized fair market value premiums
|
|
58
|
|
|
61
|
|
|
|
|
|
|
|
|
||
Less: Total unamortized deferred financing fees and debt issuance costs
|
|
(601
|
)
|
|
(634
|
)
|
|
|
|
|
|
|
|
||
Total carrying value mortgage notes, net
|
|
57,851
|
|
|
58,282
|
|
|
|
|
|
|
|
|
||
Total / weighted average interest rate
(5)
|
|
$
|
1,195,583
|
|
|
$
|
1,173,781
|
|
|
3.56
|
%
|
|
|
|
|
(1)
|
Interest rate as of
March 31, 2018
. At
March 31, 2018
, the one-month LIBOR (“L”) was
1.88313%
. The interest rate is not adjusted to include the amortization of deferred financing fees or debt issuance costs incurred in obtaining debt or any unamortized fair market value premiums. The spread over the applicable rate for the Company's unsecured credit facility and unsecured term loans is based on the Company's consolidated leverage ratio, as defined in the respective loan agreements.
|
(2)
|
Prepayment terms consist of (i) pre-payable with no penalty; (ii) pre-payable with penalty; (iii) pre-payable without penalty
three
months prior to the maturity date, however can be defeased beginning January 1, 2016; and (iv) pre-payable without penalty
three
months prior to the maturity date.
|
(3)
|
The capacity of the unsecured credit facility is
$450.0 million
. Deferred financing fees and debt issuance costs, net of accumulated amortization related to the unsecured credit facility of approximately
$1.3 million
and
$1.5 million
is included in prepaid expenses and other assets on the accompanying Consolidated Balance Sheets as of
March 31, 2018
and
December 31, 2017
, respectively.
|
(4)
|
The remaining capacity is
$75.0 million
, which the Company has until July 27, 2018 to draw.
|
(5)
|
The weighted average interest rate was calculated using the fixed interest rate swapped on the notional amount of
$600.0 million
of debt that was in effect as of
March 31, 2018
, and is not adjusted to include the amortization of deferred financing fees or debt issuance costs incurred in obtaining debt or any unamortized fair market value premiums.
|
|
|
Three months ended March 31,
|
||||||
Costs Included in Interest Expense (in thousands)
|
|
2018
|
|
2017
|
||||
Amortization of deferred financing fees and debt issuance costs and fair market value premiums
|
|
$
|
534
|
|
|
$
|
501
|
|
Facility fees and unused fees
|
|
$
|
339
|
|
|
$
|
275
|
|
|
|
March 31, 2018
|
|
December 31, 2017
|
||||||||||||
|
|
Principal Outstanding
|
|
Fair Value
|
|
Principal Outstanding
|
|
Fair Value
|
||||||||
Unsecured credit facility
|
|
$
|
218,000
|
|
|
$
|
218,371
|
|
|
$
|
271,000
|
|
|
$
|
271,528
|
|
Unsecured term loans
|
|
525,000
|
|
|
526,685
|
|
|
450,000
|
|
|
451,463
|
|
||||
Unsecured notes
|
|
400,000
|
|
|
410,058
|
|
|
400,000
|
|
|
415,599
|
|
||||
Mortgage notes
|
|
58,394
|
|
|
58,611
|
|
|
58,855
|
|
|
59,769
|
|
||||
Total principal amount
|
|
1,201,394
|
|
|
$
|
1,213,725
|
|
|
1,179,855
|
|
|
$
|
1,198,359
|
|
||
Add: Total unamortized fair market value premiums
|
|
58
|
|
|
|
|
61
|
|
|
|
||||||
Less: Total unamortized deferred financing fees and debt issuance costs
|
|
(5,869
|
)
|
|
|
|
(6,135
|
)
|
|
|
||||||
Total carrying value
|
|
$
|
1,195,583
|
|
|
|
|
$
|
1,173,781
|
|
|
|
Interest Rate
Derivative Counterparty |
|
Trade Date
|
|
Effective Date
|
|
Notional Amount
(in thousands) |
|
Fair Value
(in thousands) |
|
Pay Fixed Interest Rate
|
|
Receive Variable Interest Rate
|
|
Maturity Date
|
|||||
Regions Bank
|
|
Mar-01-2013
|
|
Mar-01-2013
|
|
$
|
25,000
|
|
|
$
|
461
|
|
|
1.3300
|
%
|
|
One-month L
|
|
Feb-14-2020
|
Capital One, N.A.
|
|
Jun-13-2013
|
|
Jul-01-2013
|
|
$
|
50,000
|
|
|
$
|
595
|
|
|
1.6810
|
%
|
|
One-month L
|
|
Feb-14-2020
|
Capital One, N.A.
|
|
Jun-13-2013
|
|
Aug-01-2013
|
|
$
|
25,000
|
|
|
$
|
287
|
|
|
1.7030
|
%
|
|
One-month L
|
|
Feb-14-2020
|
Regions Bank
|
|
Sep-30-2013
|
|
Feb-03-2014
|
|
$
|
25,000
|
|
|
$
|
153
|
|
|
1.9925
|
%
|
|
One-month L
|
|
Feb-14-2020
|
The Toronto-Dominion Bank
|
|
Oct-14-2015
|
|
Sep-29-2016
|
|
$
|
25,000
|
|
|
$
|
622
|
|
|
1.3830
|
%
|
|
One-month L
|
|
Sep-29-2020
|
PNC Bank, N.A.
|
|
Oct-14-2015
|
|
Sep-29-2016
|
|
$
|
50,000
|
|
|
$
|
1,237
|
|
|
1.3906
|
%
|
|
One-month L
|
|
Sep-29-2020
|
Regions Bank
|
|
Oct-14-2015
|
|
Sep-29-2016
|
|
$
|
35,000
|
|
|
$
|
870
|
|
|
1.3858
|
%
|
|
One-month L
|
|
Sep-29-2020
|
U.S. Bank, N.A.
|
|
Oct-14-2015
|
|
Sep-29-2016
|
|
$
|
25,000
|
|
|
$
|
618
|
|
|
1.3950
|
%
|
|
One-month L
|
|
Sep-29-2020
|
Capital One, N.A.
|
|
Oct-14-2015
|
|
Sep-29-2016
|
|
$
|
15,000
|
|
|
$
|
370
|
|
|
1.3950
|
%
|
|
One-month L
|
|
Sep-29-2020
|
Royal Bank of Canada
|
|
Jan-08-2015
|
|
Mar-20-2015
|
|
$
|
25,000
|
|
|
$
|
529
|
|
|
1.7090
|
%
|
|
One-month L
|
|
Mar-21-2021
|
The Toronto-Dominion Bank
|
|
Jan-08-2015
|
|
Mar-20-2015
|
|
$
|
25,000
|
|
|
$
|
526
|
|
|
1.7105
|
%
|
|
One-month L
|
|
Mar-21-2021
|
The Toronto-Dominion Bank
|
|
Jan-08-2015
|
|
Sep-10-2017
|
|
$
|
100,000
|
|
|
$
|
615
|
|
|
2.2255
|
%
|
|
One-month L
|
|
Mar-21-2021
|
Wells Fargo, N.A.
|
|
Jan-08-2015
|
|
Mar-20-2015
|
|
$
|
25,000
|
|
|
$
|
646
|
|
|
1.8280
|
%
|
|
One-month L
|
|
Mar-31-2022
|
The Toronto-Dominion Bank
|
|
Jan-08-2015
|
|
Feb-14-2020
|
|
$
|
25,000
|
|
|
$
|
105
|
|
|
2.4535
|
%
|
|
One-month L
|
|
Mar-31-2022
|
Regions Bank
|
|
Jan-08-2015
|
|
Feb-14-2020
|
|
$
|
50,000
|
|
|
$
|
188
|
|
|
2.4750
|
%
|
|
One-month L
|
|
Mar-31-2022
|
Capital One, N.A.
|
|
Jan-08-2015
|
|
Feb-14-2020
|
|
$
|
50,000
|
|
|
$
|
135
|
|
|
2.5300
|
%
|
|
One-month L
|
|
Mar-31-2022
|
The Toronto-Dominion Bank
|
|
Jul-20-2017
|
|
Oct-30-2017
|
|
$
|
25,000
|
|
|
$
|
768
|
|
|
1.8485
|
%
|
|
One-month L
|
|
Jan-04-2023
|
Royal Bank of Canada
|
|
Jul-20-2017
|
|
Oct-30-2017
|
|
$
|
25,000
|
|
|
$
|
770
|
|
|
1.8505
|
%
|
|
One-month L
|
|
Jan-04-2023
|
Wells Fargo, N.A.
|
|
Jul-20-2017
|
|
Oct-30-2017
|
|
$
|
25,000
|
|
|
$
|
770
|
|
|
1.8505
|
%
|
|
One-month L
|
|
Jan-04-2023
|
PNC Bank, N.A.
|
|
Jul-20-2017
|
|
Oct-30-2017
|
|
$
|
25,000
|
|
|
$
|
770
|
|
|
1.8485
|
%
|
|
One-month L
|
|
Jan-04-2023
|
PNC Bank, N.A.
|
|
Jul-20-2017
|
|
Oct-30-2017
|
|
$
|
50,000
|
|
|
$
|
1,542
|
|
|
1.8475
|
%
|
|
One-month L
|
|
Jan-04-2023
|
Balance Sheet Line Item (in thousands)
|
|
Notional Amount March 31, 2018
|
|
Fair Value
March 31, 2018 |
|
Notional Amount December 31, 2017
|
|
Fair Value December 31, 2017
|
||||||||
Interest rate swaps-Asset
|
|
$
|
725,000
|
|
|
$
|
12,577
|
|
|
$
|
475,000
|
|
|
$
|
6,079
|
|
Interest rate swaps-Liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
250,000
|
|
|
$
|
(1,217
|
)
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Income recognized in accumulated other comprehensive income on interest rate swaps
|
|
$
|
7,493
|
|
|
$
|
514
|
|
Loss reclassified from accumulated other comprehensive income into income (loss) as interest expense
|
|
$
|
230
|
|
|
$
|
698
|
|
Total interest expense presented in the Consolidated Statements of Operations in which the effects of cash flow hedges are recorded
|
|
$
|
11,386
|
|
|
$
|
10,472
|
|
|
|
|
|
Fair Value Measurements as of
March 31, 2018 Using |
||||||||||||
Balance Sheet Line Item (in thousands)
|
|
Fair Value
March 31, 2018 |
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Interest rate swaps-Asset
|
|
$
|
12,577
|
|
|
$
|
—
|
|
|
$
|
12,577
|
|
|
$
|
—
|
|
Interest rate swaps-Liability
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
Fair Value Measurements as of
December 31, 2017 Using |
||||||||||||
Balance Sheet Line Item (in thousands)
|
|
Fair Value December 31, 2017
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
||||||||
Interest rate swaps-Asset
|
|
$
|
6,079
|
|
|
$
|
—
|
|
|
$
|
6,079
|
|
|
$
|
—
|
|
Interest rate swaps-Liability
|
|
$
|
(1,217
|
)
|
|
$
|
—
|
|
|
$
|
(1,217
|
)
|
|
$
|
—
|
|
Preferred Stock Issuances
|
|
Issuance Date
|
|
Number of Shares
|
|
Liquidation Value Per Share
|
|
Interest Rate
|
||||
6.625% Series B Cumulative Redeemable Preferred Stock (
“
Series B Preferred Stock
”
)
|
|
April 16, 2013
|
|
2,800,000
|
|
|
$
|
25.00
|
|
|
6.625
|
%
|
6.875% Series C Cumulative Redeemable Preferred Stock (
“
Series C Preferred Stock
”
)
|
|
March 17, 2016
|
|
3,000,000
|
|
|
$
|
25.00
|
|
|
6.875
|
%
|
Quarter Ended 2018
|
|
Declaration Date
|
|
Series B
Preferred Stock Per Share |
|
Series C
Preferred Stock Per Share |
|
Payment Date
|
||||
March 31
|
|
February 14, 2018
|
|
0.4140625
|
|
|
0.4296875
|
|
|
April 2, 2018
|
||
Total
|
|
|
|
$
|
0.4140625
|
|
|
$
|
0.4296875
|
|
|
|
Quarter Ended 2017
|
|
Declaration Date
|
|
Series B Preferred Stock Per Share
|
|
Series C Preferred Stock Per Share
|
|
Payment Date
|
||||
December 31
|
|
November 2, 2017
|
|
$
|
0.4140625
|
|
|
$
|
0.4296875
|
|
|
December 29, 2017
|
September 30
|
|
July 31, 2017
|
|
0.4140625
|
|
|
0.4296875
|
|
|
September 29, 2017
|
||
June 30
|
|
May 1, 2017
|
|
0.4140625
|
|
|
0.4296875
|
|
|
June 30, 2017
|
||
March 31
|
|
February 15, 2017
|
|
0.4140625
|
|
|
0.4296875
|
|
|
March 31, 2017
|
||
Total
|
|
|
|
$
|
1.6562500
|
|
|
$
|
1.7187500
|
|
|
|
ATM Common Stock Offering Program
|
|
Date
|
|
Maximum Aggregate Offering Price (in thousands)
|
|
Aggregate Common Stock Available as of
March 31, 2018 (in thousands) |
||||
2017 $500 million ATM
|
|
November 13, 2017
|
|
$
|
500,000
|
|
|
$
|
489,674
|
|
|
|
Year ended December 31, 2017
|
|||||||||||||||||
ATM Common Stock Offering Program
|
|
Shares
Sold |
|
Weighted Average Price Per Share
|
|
Gross
Proceeds |
|
Sales
Agents’ Fee |
|
Net
Proceeds |
|||||||||
2017 $500 million ATM
|
|
363,843
|
|
|
$
|
28.38
|
|
|
$
|
10,326
|
|
|
$
|
129
|
|
|
$
|
10,197
|
|
2017 $300 million ATM
(1)
|
|
11,098,748
|
|
|
$
|
27.03
|
|
|
300,000
|
|
|
3,637
|
|
|
296,363
|
|
|||
2016 $228 million ATM
(1)
|
|
4,799,784
|
|
|
$
|
24.42
|
|
|
117,216
|
|
|
1,604
|
|
|
115,612
|
|
|||
Total/weighted average
|
|
16,262,375
|
|
|
$
|
26.29
|
|
|
$
|
427,542
|
|
|
$
|
5,370
|
|
|
$
|
422,172
|
|
(1)
|
These programs ended before
December 31, 2017
.
|
Month Ended 2018
|
|
Declaration Date
|
|
Record Date
|
|
Per Share
|
|
Payment Date
|
||
March 31
|
|
November 2, 2017
|
|
March 29, 2018
|
|
0.118333
|
|
|
April 16, 2018
|
|
February 28
|
|
November 2, 2017
|
|
February 28, 2018
|
|
0.118333
|
|
|
March 15, 2018
|
|
January 31
|
|
November 2, 2017
|
|
January 31, 2018
|
|
0.118333
|
|
|
February 15, 2018
|
|
Total
|
|
|
|
|
|
$
|
0.354999
|
|
|
|
Month Ended 2017
|
|
Declaration Date
|
|
Record Date
|
|
Per Share
|
|
Payment Date
|
||
December 31
|
|
July 31, 2017
|
|
December 29, 2017
|
|
$
|
0.117500
|
|
|
January 16, 2018
|
November 30
|
|
July 31, 2017
|
|
November 30, 2017
|
|
0.117500
|
|
|
December 15, 2017
|
|
October 31
|
|
July 31, 2017
|
|
October 31, 2017
|
|
0.117500
|
|
|
November 15, 2017
|
|
September 30
|
|
May 1, 2017
|
|
September 29, 2017
|
|
0.117500
|
|
|
October 16, 2017
|
|
August 31
|
|
May 1, 2017
|
|
August 31, 2017
|
|
0.117500
|
|
|
September 15, 2017
|
|
July 31
|
|
May 1, 2017
|
|
July 31, 2017
|
|
0.117500
|
|
|
August 15, 2017
|
|
June 30
|
|
February 15, 2017
|
|
June 30, 2017
|
|
0.116667
|
|
|
July 17, 2017
|
|
May 31
|
|
February 15, 2017
|
|
May 31, 2017
|
|
0.116667
|
|
|
June 15, 2017
|
|
April 30
|
|
February 15, 2017
|
|
April 28, 2017
|
|
0.116667
|
|
|
May 15, 2017
|
|
March 31
|
|
November 2, 2016
|
|
March 31, 2017
|
|
0.116667
|
|
|
April 17, 2017
|
|
February 28
|
|
November 2, 2016
|
|
February 28, 2017
|
|
0.116667
|
|
|
March 15, 2017
|
|
January 31
|
|
November 2, 2016
|
|
January 31, 2017
|
|
0.116667
|
|
|
February 15, 2017
|
|
Total
|
|
|
|
|
|
$
|
1.405002
|
|
|
|
Unvested Restricted Shares of Common Stock
|
|
Shares
|
|
|
Balance at December 31, 2016
|
|
272,337
|
|
|
Granted
|
|
75,001
|
|
(1)
|
Vested
|
|
(109,209
|
)
|
(2)
|
Forfeited
|
|
(922
|
)
|
|
Balance at December 31, 2017
|
|
237,207
|
|
|
Granted
|
|
76,659
|
|
(1)
|
Vested
|
|
(112,405
|
)
|
(2)
|
Forfeited
|
|
(5,090
|
)
|
|
Balance at March 31, 2018
|
|
196,371
|
|
|
(1)
|
The fair value per share on the grant date of January 5, 2018 and January 6, 2017 was
$26.40
and
$24.41
, respectively.
|
(2)
|
The Company repurchased and retired
41,975
and
40,836
restricted shares of common stock that vested during the
three
months ended
March 31, 2018
and the year ended
December 31, 2017
, respectively.
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Vested restricted shares of common stock
|
|
112,405
|
|
|
109,209
|
|
||
Fair value of vested restricted shares of common stock (in thousands)
|
|
$
|
3,002
|
|
|
$
|
2,591
|
|
|
LTIP Units
|
|
Other
Common Units
|
|
Total
Noncontrolling Common Units
|
|
Noncontrolling Interest
|
||||
Balance at December 31, 2016
|
1,576,516
|
|
|
2,057,365
|
|
|
3,633,881
|
|
|
4.3
|
%
|
Granted/Issued
|
126,239
|
|
|
687,827
|
|
|
814,066
|
|
|
N/A
|
|
Forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
Conversions from LTIP units to Other Common Units
|
(245,685
|
)
|
|
245,685
|
|
|
—
|
|
|
N/A
|
|
Redemptions from Other Common Units to common stock
|
—
|
|
|
(351,260
|
)
|
|
(351,260
|
)
|
|
N/A
|
|
Balance at December 31, 2017
|
1,457,070
|
|
|
2,639,617
|
|
|
4,096,687
|
|
|
4.1
|
%
|
Granted/Issued
|
324,802
|
|
|
—
|
|
|
324,802
|
|
|
N/A
|
|
Forfeited
|
—
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
Conversions from LTIP units to Other Common Units
|
(145,672
|
)
|
|
145,672
|
|
|
—
|
|
|
N/A
|
|
Redemptions from Other Common Units to common stock
|
—
|
|
|
(145,672
|
)
|
|
(145,672
|
)
|
|
N/A
|
|
Balance at March 31, 2018
|
1,636,200
|
|
|
2,639,617
|
|
|
4,275,817
|
|
|
4.2
|
%
|
LTIP Units
|
|
Assumptions
|
||||||
Grant date
|
|
March 12, 2018
|
|
|
January 5, 2018
|
|
||
Expected term (years)
|
|
10
|
|
|
10
|
|
||
Expected volatility
|
|
22.0
|
%
|
|
22.0
|
%
|
||
Expected dividend yield
|
|
6.0
|
%
|
|
6.0
|
%
|
||
Risk-free interest rate
|
|
2.46
|
%
|
|
2.09
|
%
|
||
Fair value of LTIP units at issuance (in thousands)
|
|
$
|
90
|
|
|
$
|
3,447
|
|
LTIP units at issuance
|
|
3,930
|
|
|
137,616
|
|
||
Fair value unit price per LTIP unit at issuance
|
|
$
|
22.90
|
|
|
$
|
25.05
|
|
Unvested LTIP Units
|
|
LTIP Units
|
|
Balance at December 31, 2016
|
|
403,423
|
|
Granted
|
|
126,239
|
|
Vested
|
|
(229,355
|
)
|
Forfeited
|
|
—
|
|
Balance at December 31, 2017
|
|
300,307
|
|
Granted
|
|
324,802
|
|
Vested
|
|
(231,041
|
)
|
Forfeited
|
|
—
|
|
Balance at March 31, 2018
|
|
394,068
|
|
|
|
Three months ended March 31,
|
||||||
|
|
2018
|
|
2017
|
||||
Vested LTIP units
|
|
231,041
|
|
|
67,670
|
|
||
Fair value of vested LTIP units (in thousands)
|
|
$
|
6,035
|
|
|
$
|
1,664
|
|
Performance Units
|
|
Assumptions
|
||
Grant date
|
|
January 5, 2018
|
|
|
Expected volatility
|
|
22.0
|
%
|
|
Expected dividend yield
|
|
6.0
|
%
|
|
Risk-free interest rate
|
|
2.09
|
%
|
|
Fair value of performance units grant (in thousands)
|
|
$
|
5,456
|
|
|
|
Three months ended March 31,
|
||||||
Non-Cash Compensation Expense (in thousands)
|
|
2018
|
|
2017
|
||||
Restricted shares of common stock
|
|
$
|
434
|
|
|
$
|
592
|
|
LTIP units
|
|
871
|
|
|
1,170
|
|
||
Performance-based Compensation Plans
|
|
829
|
|
|
537
|
|
||
Director compensation
(1)
|
|
86
|
|
|
88
|
|
||
Total non-cash compensation expense
|
|
$
|
2,220
|
|
|
$
|
2,387
|
|
(1)
|
All of the Company’s independent directors elected to receive shares of common stock in lieu of cash for their service during the
three
months ended
March 31, 2018
and
2017
. The number of shares of common stock granted is calculated based on the trailing
10 days
average common stock price ending on the third business day preceding the grant date.
|
|
Three months ended March 31,
|
||||||
Earnings Per Share (in thousands, except per share data)
|
2018
|
|
2017
|
||||
Numerator
|
|
|
|
||||
Net income
|
$
|
25,149
|
|
|
$
|
69
|
|
Less: preferred stock dividends
|
2,448
|
|
|
2,448
|
|
||
Less: amount allocated to participating securities
|
71
|
|
|
83
|
|
||
Less: income (loss) attributable to noncontrolling interest after preferred stock dividends
|
954
|
|
|
(103
|
)
|
||
Net income (loss) attributable to common stockholders
|
$
|
21,676
|
|
|
$
|
(2,359
|
)
|
Denominator
|
|
|
|
|
|||
Weighted average common shares outstanding — basic
|
97,021
|
|
|
81,808
|
|
||
Effect of dilutive securities
(1)
|
|
|
|
||||
Share-based compensation
|
302
|
|
|
—
|
|
||
Weighted average common shares outstanding — diluted
|
97,323
|
|
|
81,808
|
|
||
Net income (loss) per share — basic and diluted
|
|
|
|
||||
Net income (loss) per share attributable to common stockholders — basic
|
$
|
0.22
|
|
|
$
|
(0.03
|
)
|
Net income (loss) per share attributable to common stockholders — diluted
|
$
|
0.22
|
|
|
$
|
(0.03
|
)
|
(1)
|
During the
three
months ended
March 31, 2018
and
2017
, there were approximately
202
and
240
, respectively, unvested restricted shares of common stock, respectively, on a weighted average basis that were not included in the computation of diluted earnings per share because to do so would have been antidilutive for the period. During the
three
months ended March 31,
2017
, there were approximately
438
unvested shares under the Performance-based Compensation Plans on a weighted average basis that were not included in the computation of diluted earnings per share because to do so would have been antidilutive for the period.
|
•
|
the factors included in our Annual Report on Form 10-K for the year ended December 31, 2017, as updated elsewhere in this report, including those set forth under the headings “Business,” “Risk Factors,” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations;”
|
•
|
our ability to raise equity capital on attractive terms;
|
•
|
the competitive environment in which we operate;
|
•
|
real estate risks, including fluctuations in real estate values and the general economic climate in local markets and competition for tenants in such markets;
|
•
|
decreased rental rates or increased vacancy rates;
|
•
|
potential defaults (including bankruptcies or insolvency) on or non-renewal of leases by tenants;
|
•
|
acquisition risks, including our ability to identify and complete accretive acquisitions and/or failure of such acquisitions to perform in accordance with projections;
|
•
|
the timing of acquisitions and dispositions;
|
•
|
potential natural disasters and other potentially catastrophic events such as acts of war and/or terrorism;
|
•
|
international, national, regional and local economic conditions;
|
•
|
the general level of interest rates and currencies;
|
•
|
potential changes in the law or governmental regulations and interpretations of those laws and regulations, including changes in real estate and zoning laws or real estate investment trust (“REIT”) or corporate income tax laws, and potential increases in real property tax rates;
|
•
|
financing risks, including the risks that our cash flows from operations may be insufficient to meet required payments of principal and interest and we may be unable to refinance our existing debt upon maturity or obtain new financing on attractive terms or at all;
|
•
|
credit risk in the event of non-performance by the counterparties to the interest rate swaps and revolving and unfunded debt;
|
•
|
lack of or insufficient amounts of insurance;
|
•
|
our ability to maintain our qualification as a REIT;
|
•
|
our ability to retain key personnel;
|
•
|
litigation, including costs associated with prosecuting or defending claims and any adverse outcomes; and
|
•
|
possible environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by us.
|
•
|
the rise of e-commerce (as compared to the traditional retail store distribution model) and the concomitant demand by e-commerce industry participants for well-located, functional distribution space;
|
•
|
the increasing attractiveness of the U.S. as a manufacturing and distribution location because of the size of the U.S. consumer market, an increase in overseas labor costs and the overall cost of supplying and shipping goods (i.e. the shortening and fattening of the supply chain); and
|
•
|
the overall quality of the transportation infrastructure in the U.S.
|
Operating Portfolio
|
|
Square Feet
|
|
Cash
Basis Rent Per Square Foot |
|
SL Rent Per
Square Foot |
|
Total Turnover Costs Per
Square Foot (1) |
|
Cash
Rent Change (2) |
|
SL Rent Change
(3)
|
|
Weighted Average Lease
Term (4) (years) |
|
Rental Concessions per Square Foot
(5)
|
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Three months ended March 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
New Leases
(6)
|
|
909,072
|
|
|
$
|
3.13
|
|
|
$
|
3.28
|
|
|
$
|
2.29
|
|
|
27.1
|
%
|
|
37.7
|
%
|
|
7.6
|
|
|
$
|
0.97
|
|
Renewal Leases
(7)
|
|
2,402,535
|
|
|
3.81
|
|
|
3.96
|
|
|
0.48
|
|
|
4.6
|
%
|
|
12.1
|
%
|
|
5.3
|
|
|
—
|
|
||||
Total/weighted average
|
|
3,311,607
|
|
|
$
|
3.62
|
|
|
$
|
3.77
|
|
|
$
|
0.98
|
|
|
8.7
|
%
|
|
16.8
|
%
|
|
5.9
|
|
|
$
|
0.27
|
|
(1)
|
We define Turnover Costs as the costs for improvements of vacant and renewal spaces, as well as the commissions for leasing transactions. Turnover Costs per square foot represent the total turnover costs expected to be incurred on the leases signed during the period and do not reflect actual expenditures for the period.
|
(2)
|
We
define Cash Rent Change as the percentage change in the base rent of the lease executed during the period compared to the base rent of the Comparable Lease for assets included in the Operating Portfolio. The calculation compares the first base rent payment due after the lease commencement date compared to the base rent of the last monthly payment due prior to the termination of the lease, excluding holdover rent. Rent under gross or similar type leases are converted to a net rent based on an estimate of the applicable recoverable expenses.
We define a Comparable Lease as a lease in the same space with a similar lease structure as compared to the previous in-place lease, excluding new leases for space that was not occupied under our ownership.
|
(3)
|
We define SL Rent Change as the percentage change in the average monthly base rent over the term of the lease, calculated on a straight-line basis, of the lease executed during the period compared to the Comparable Lease for assets included in the Operating Portfolio. Rent under gross or similar type leases are converted to a net rent based on an estimate of the applicable recoverable expenses, and this calculation excludes the impact of any holdover rent.
|
(4)
|
We define Weighted Average Lease Term as the contractual lease term in years as of the lease start date weighted by square footage.
|
(5)
|
Represents the total rental concessions for the entire lease term.
|
(6)
|
We define a New Lease as any lease that is signed for an initial term equal to or greater than twelve months for any vacant space; this includes a new tenant or an existing tenant that is expanding into new (additional) space.
|
(7)
|
We define a Renewal Lease as a lease signed by an existing tenant to extend the term for twelve months or more, including (i) a renewal of the same space as the current lease at lease expiration, (ii) a renewal of only a portion of the current space at lease expiration and (iii) an early renewal or workout, which ultimately does extend the original term for twelve months or more.
|
Lease Expiration Year
|
|
Number
of
Leases
Expiring
|
|
Total Rentable
Square Feet
|
|
% of
Total
Occupied
Square Feet
|
|
Total Annualized
Base Rental
Revenue
(in thousands)
|
|
% of Total
Annualized
Base Rental Revenue
|
|||||
Available
|
|
—
|
|
3,756,403
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Month-to-month leases
|
|
7
|
|
260,270
|
|
|
0.4
|
%
|
|
$
|
1,004
|
|
|
0.4
|
%
|
Remainder of 2018
|
|
24
|
|
3,588,645
|
|
|
5.4
|
%
|
|
15,675
|
|
|
5.7
|
%
|
|
2019
|
|
56
|
|
9,410,299
|
|
|
14.0
|
%
|
|
38,607
|
|
|
13.9
|
%
|
|
2020
|
|
49
|
|
9,640,197
|
|
|
14.4
|
%
|
|
41,128
|
|
|
14.9
|
%
|
|
2021
|
|
67
|
|
10,655,672
|
|
|
15.9
|
%
|
|
44,094
|
|
|
15.9
|
%
|
|
2022
|
|
47
|
|
6,036,112
|
|
|
9.0
|
%
|
|
25,861
|
|
|
9.3
|
%
|
|
2023
|
|
35
|
|
6,859,589
|
|
|
10.2
|
%
|
|
26,100
|
|
|
9.4
|
%
|
|
2024
|
|
20
|
|
3,904,903
|
|
|
5.8
|
%
|
|
15,612
|
|
|
5.7
|
%
|
|
2025
|
|
16
|
|
2,737,758
|
|
|
4.1
|
%
|
|
11,757
|
|
|
4.2
|
%
|
|
2026
|
|
22
|
|
4,869,084
|
|
|
7.3
|
%
|
|
18,918
|
|
|
6.8
|
%
|
|
2027
|
|
10
|
|
1,768,969
|
|
|
2.6
|
%
|
|
7,868
|
|
|
2.8
|
%
|
|
Thereafter
|
|
32
|
|
7,266,224
|
|
|
10.9
|
%
|
|
30,394
|
|
|
11.0
|
%
|
|
Total/weighted average
|
|
385
|
|
70,754,125
|
|
|
100.0
|
%
|
|
$
|
277,018
|
|
|
100.0
|
%
|
|
|
|
|
Square Footage
|
|
|
|
Annualized Base Rental Revenue
|
|||||||||||
Building Type
|
|
Number of Buildings
|
|
Amount
|
|
%
|
|
Occupancy Rate
(1)
|
|
Amount
(in thousands)
|
|
%
|
|||||||
Warehouse/Distribution
|
|
286
|
|
|
62,370,410
|
|
|
88.2
|
%
|
|
95.2
|
%
|
|
$
|
240,317
|
|
|
86.8
|
%
|
Light Manufacturing
|
|
55
|
|
|
6,165,059
|
|
|
8.7
|
%
|
|
100.0
|
%
|
|
26,437
|
|
|
9.5
|
%
|
|
Total Operating Portfolio/weighted average
|
|
341
|
|
|
68,535,469
|
|
|
96.9
|
%
|
|
95.6
|
%
|
|
$
|
266,754
|
|
|
96.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
Value Add
|
|
5
|
|
|
1,295,295
|
|
|
1.8
|
%
|
|
66.5
|
%
|
|
3,655
|
|
|
1.3
|
%
|
|
Flex/Office
|
|
14
|
|
|
923,361
|
|
|
1.3
|
%
|
|
63.7
|
%
|
|
6,609
|
|
|
2.4
|
%
|
|
Total portfolio/weighted average
|
|
360
|
|
|
70,754,125
|
|
|
100.0
|
%
|
|
94.7
|
%
|
|
$
|
277,018
|
|
|
100.0
|
%
|
(1)
|
We define Occupancy Rate as the percentage of total leasable square footage for which either revenue recognition has commenced in accordance with GAAP or the lease term has commenced as of the close of the reporting period, whichever occurs earlier.
|
Location
|
|
Square Feet
|
|
Buildings
|
|
Purchase Price
(in thousands) |
||||
Fountain Inn, SC
|
|
203,000
|
|
|
1
|
|
|
$
|
10,755
|
|
Bloomington, MN
|
|
145,351
|
|
|
1
|
|
|
13,538
|
|
|
York, PA
|
|
278,582
|
|
|
1
|
|
|
18,277
|
|
|
Houston, TX
|
|
242,225
|
|
|
2
|
|
|
22,478
|
|
|
Greer, SC
|
|
222,710
|
|
|
1
|
|
|
13,773
|
|
|
Three months ended March 31, 2018
|
|
1,091,868
|
|
|
6
|
|
|
$
|
78,821
|
|
Top Ten Markets
(1)
|
|
% of Total Annualized Base Rental Revenue
|
|
Philadelphia, PA
|
|
10.2
|
%
|
Chicago, IL
|
|
9.1
|
%
|
Greenville/Spartanburg, SC
|
|
5.0
|
%
|
Milwaukee/Madison, WI
|
|
3.8
|
%
|
Cincinnati/Dayton, OH
|
|
3.3
|
%
|
Charlotte, NC
|
|
3.2
|
%
|
Detroit, MI
|
|
3.2
|
%
|
Houston, TX
|
|
2.8
|
%
|
West Michigan, MI
|
|
2.6
|
%
|
El Paso, TX
|
|
2.6
|
%
|
Total
|
|
45.8
|
%
|
Top Ten Tenant Industries
|
|
% of Total
Annualized Base Rental Revenue
|
|
Capital Goods
|
|
13.6
|
%
|
Automobiles & Components
|
|
12.9
|
%
|
Materials
|
|
11.6
|
%
|
Transportation
|
|
9.9
|
%
|
Consumer Durables & Apparel
|
|
9.7
|
%
|
Food, Beverage & Tobacco
|
|
8.5
|
%
|
Commercial & Prof Services
|
|
7.4
|
%
|
Retailing
|
|
5.4
|
%
|
Household & Personal Products
|
|
5.0
|
%
|
Food & Staples Retailing
|
|
3.7
|
%
|
Total
|
|
87.7
|
%
|
Top Ten Tenants
|
|
Number of Leases
|
|
% of Total
Annualized Base
Rental Revenue
|
||
General Services Administration
|
|
1
|
|
|
2.5
|
%
|
XPO Logistics
|
|
4
|
|
|
2.0
|
%
|
Deckers Outdoor
|
|
2
|
|
|
1.6
|
%
|
Solo Cup
|
|
1
|
|
|
1.4
|
%
|
TriMas Corporation
|
|
4
|
|
|
1.3
|
%
|
DHL
|
|
4
|
|
|
1.1
|
%
|
FedEx
|
|
3
|
|
|
1.0
|
%
|
Generation Brands
|
|
1
|
|
|
1.0
|
%
|
Carolina Beverage Group
|
|
2
|
|
|
0.9
|
%
|
Emerson Electric
|
|
2
|
|
|
0.9
|
%
|
Total
|
|
24
|
|
|
13.7
|
%
|
|
Same Store Portfolio
|
|
Acquisitions/Dispositions
|
|
Other
(1)
|
|
Total Portfolio
|
||||||||||||||||||||||||||||||||||||||
|
Three months ended March 31,
|
|
Change
|
|
Three months ended March 31,
|
|
Three months ended March 31,
|
|
Three months ended March 31,
|
|
Change
|
||||||||||||||||||||||||||||||||||
|
2018
|
|
2017
|
|
$
|
|
%
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
$
|
|
%
|
||||||||||||||||||||||
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Operating revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Rental income
|
$
|
54,127
|
|
|
$
|
54,016
|
|
|
$
|
111
|
|
|
0.2
|
%
|
|
$
|
12,123
|
|
|
$
|
3,171
|
|
|
$
|
3,678
|
|
|
$
|
2,035
|
|
|
$
|
69,928
|
|
|
$
|
59,222
|
|
|
$
|
10,706
|
|
|
18.1
|
%
|
Tenant recoveries
|
9,784
|
|
|
8,861
|
|
|
923
|
|
|
10.4
|
%
|
|
2,483
|
|
|
724
|
|
|
932
|
|
|
600
|
|
|
13,199
|
|
|
10,185
|
|
|
3,014
|
|
|
29.6
|
%
|
||||||||||
Other income
|
64
|
|
|
36
|
|
|
28
|
|
|
77.8
|
%
|
|
—
|
|
|
7
|
|
|
92
|
|
|
30
|
|
|
156
|
|
|
73
|
|
|
83
|
|
|
113.7
|
%
|
||||||||||
Total operating revenue
|
63,975
|
|
|
62,913
|
|
|
1,062
|
|
|
1.7
|
%
|
|
14,606
|
|
|
3,902
|
|
|
4,702
|
|
|
2,665
|
|
|
83,283
|
|
|
69,480
|
|
|
13,803
|
|
|
19.9
|
%
|
||||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Property
|
12,421
|
|
|
11,069
|
|
|
1,352
|
|
|
12.2
|
%
|
|
3,005
|
|
|
840
|
|
|
2,073
|
|
|
1,367
|
|
|
17,499
|
|
|
13,276
|
|
|
4,223
|
|
|
31.8
|
%
|
||||||||||
Net operating income
(2)
|
$
|
51,554
|
|
|
$
|
51,844
|
|
|
$
|
(290
|
)
|
|
(0.6
|
)%
|
|
$
|
11,601
|
|
|
$
|
3,062
|
|
|
$
|
2,629
|
|
|
$
|
1,298
|
|
|
65,784
|
|
|
56,204
|
|
|
9,580
|
|
|
17.0
|
%
|
|||
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
General and administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
8,748
|
|
|
8,771
|
|
|
(23
|
)
|
|
(0.3
|
)%
|
|||||||||||||||||||
Property acquisition costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
740
|
|
|
(740
|
)
|
|
(100.0
|
)%
|
|||||||||||||||||||
Depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
39,965
|
|
|
35,953
|
|
|
4,012
|
|
|
11.2
|
%
|
|||||||||||||||||||
Loss on impairments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2,934
|
|
|
—
|
|
|
2,934
|
|
|
100.0
|
%
|
|||||||||||||||||||
Loss on involuntary conversion
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
330
|
|
|
(330
|
)
|
|
(100.0
|
)%
|
|||||||||||||||||||
Other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
291
|
|
|
194
|
|
|
97
|
|
|
50.0
|
%
|
|||||||||||||||||||
Total other expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
51,938
|
|
|
45,988
|
|
|
5,950
|
|
|
12.9
|
%
|
|||||||||||||||||||
Total expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
69,437
|
|
|
59,264
|
|
|
10,173
|
|
|
17.2
|
%
|
|||||||||||||||||||
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Interest expense
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(11,386
|
)
|
|
(10,472
|
)
|
|
(914
|
)
|
|
8.7
|
%
|
|||||||||||||||||||
Gain on the sales of rental property, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
22,689
|
|
|
325
|
|
|
22,364
|
|
|
6,881.2
|
%
|
|||||||||||||||||||
Total other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
11,303
|
|
|
(10,147
|
)
|
|
21,450
|
|
|
211.4
|
%
|
|||||||||||||||||||
Net income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
25,149
|
|
|
$
|
69
|
|
|
$
|
25,080
|
|
|
36,347.8
|
%
|
(1)
|
Includes flex/office buildings, Value Add Portfolio, and Operating Portfolio buildings with expansions placed in service or transferred from the Value Add Portfolio to the Operating Portfolio after
January 1, 2017
.
|
(2)
|
For a detailed discussion of NOI, including the reasons management believes NOI is useful to investors, see “Non-GAAP Financial Measures” below.
|
|
|
Three months ended March 31,
|
||||||
Reconciliation of Net Income to FFO (in thousands)
|
|
2018
|
|
2017
|
||||
Net income
|
|
$
|
25,149
|
|
|
$
|
69
|
|
Rental property depreciation and amortization
|
|
39,892
|
|
|
35,879
|
|
||
Loss on impairments
|
|
2,934
|
|
|
—
|
|
||
Gain on the sales of rental property, net
|
|
(22,689
|
)
|
|
(325
|
)
|
||
FFO
|
|
45,286
|
|
|
35,623
|
|
||
Preferred stock dividends
|
|
(2,448
|
)
|
|
(2,448
|
)
|
||
FFO attributable to common stockholders and unit holders
|
|
$
|
42,838
|
|
|
$
|
33,175
|
|
|
|
Three months ended March 31,
|
||||||
Reconciliation of Net Income to NOI (in thousands)
|
|
2018
|
|
2017
|
||||
Net income
|
|
$
|
25,149
|
|
|
$
|
69
|
|
Asset management fee income
|
|
—
|
|
|
(30
|
)
|
||
General and administrative
|
|
8,748
|
|
|
8,771
|
|
||
Property acquisition costs
|
|
—
|
|
|
740
|
|
||
Depreciation and amortization
|
|
39,965
|
|
|
35,953
|
|
||
Interest expense
|
|
11,386
|
|
|
10,472
|
|
||
Loss on impairments
|
|
2,934
|
|
|
—
|
|
||
Loss on involuntary conversion
|
|
—
|
|
|
330
|
|
||
Other expenses
|
|
291
|
|
|
194
|
|
||
Gain on the sales of rental property, net
|
|
(22,689
|
)
|
|
(325
|
)
|
||
Net operating income
|
|
$
|
65,784
|
|
|
$
|
56,174
|
|
|
|
Three months ended March 31,
|
|
Change
|
|||||||||||
Cash Flows (dollars in thousands)
|
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
Net cash provided by operating activities
|
|
$
|
41,974
|
|
|
$
|
31,408
|
|
|
$
|
10,566
|
|
|
33.6
|
%
|
Net cash used in investing activities
|
|
$
|
36,112
|
|
|
$
|
102,089
|
|
|
$
|
(65,977
|
)
|
|
(64.6
|
)%
|
Net cash provided by (used in) financing activities
|
|
$
|
(16,277
|
)
|
|
$
|
64,678
|
|
|
$
|
(80,955
|
)
|
|
(125.2
|
)%
|
Month Ended 2018
|
|
Declaration Date
|
|
Record Date
|
|
Per Share
|
|
Payment Date
|
||
March 31
|
|
November 2, 2017
|
|
March 29, 2018
|
|
0.118333
|
|
|
April 16, 2018
|
|
February 28
|
|
November 2, 2017
|
|
February 28, 2018
|
|
0.118333
|
|
|
March 15, 2018
|
|
January 31
|
|
November 2, 2017
|
|
January 31, 2018
|
|
0.118333
|
|
|
February 15, 2018
|
|
Total
|
|
|
|
|
|
$
|
0.354999
|
|
|
|
Quarter Ended 2018
|
|
Declaration Date
|
|
Series B
Preferred Stock Per Share |
|
Series C
Preferred Stock Per Share |
|
Payment Date
|
||||
March 31
|
|
February 14, 2018
|
|
0.4140625
|
|
|
0.4296875
|
|
|
April 2, 2018
|
||
Total
|
|
|
|
$
|
0.4140625
|
|
|
$
|
0.4296875
|
|
|
|
Loan
|
|
Principal Outstanding as of March 31, 2018 (in thousands)
|
|
Interest
Rate (1) |
|
Maturity Date
|
|
Prepayment Terms
(2)
|
|||
Unsecured credit facility:
|
|
|
|
|
|
|
|
|
|||
Unsecured Credit Facility
(3)
|
|
$
|
218,000
|
|
|
L + 1.15%
|
|
|
Dec-18-2019
|
|
i
|
Total unsecured credit facility
|
|
218,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Unsecured term loans:
|
|
|
|
|
|
|
|
|
|
|
|
Unsecured Term Loan C
|
|
150,000
|
|
|
L + 1.30%
|
|
|
Sep-29-2020
|
|
i
|
|
Unsecured Term Loan B
|
|
150,000
|
|
|
L + 1.30%
|
|
|
Mar-21-2021
|
|
i
|
|
Unsecured Term Loan A
|
|
150,000
|
|
|
L + 1.30%
|
|
|
Mar-31-2022
|
|
i
|
|
Unsecured Term Loan D
(4)
|
|
75,000
|
|
|
L + 1.30%
|
|
|
Jan-04-2023
|
|
i
|
|
Total unsecured term loans
|
|
525,000
|
|
|
|
|
|
|
|
||
Less: Total unamortized deferred financing fees and debt issuance costs
|
|
(3,494
|
)
|
|
|
|
|
|
|
||
Total carrying value unsecured term loans, net
|
|
521,506
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Unsecured notes:
|
|
|
|
|
|
|
|
|
|
|
|
Series F Unsecured Notes
|
|
100,000
|
|
|
3.98
|
%
|
|
Jan-05-2023
|
|
ii
|
|
Series A Unsecured Notes
|
|
50,000
|
|
|
4.98
|
%
|
|
Oct-1-2024
|
|
ii
|
|
Series D Unsecured Notes
|
|
100,000
|
|
|
4.32
|
%
|
|
Feb-20-2025
|
|
ii
|
|
Series B Unsecured Notes
|
|
50,000
|
|
|
4.98
|
%
|
|
Jul-1-2026
|
|
ii
|
|
Series C Unsecured Notes
|
|
80,000
|
|
|
4.42
|
%
|
|
Dec-30-2026
|
|
ii
|
|
Series E Unsecured Notes
|
|
20,000
|
|
|
4.42
|
%
|
|
Feb-20-2027
|
|
ii
|
|
Total unsecured notes
|
|
400,000
|
|
|
|
|
|
|
|
||
Less: Total unamortized deferred financing fees and debt issuance costs
|
|
(1,774
|
)
|
|
|
|
|
|
|
||
Total carrying value unsecured notes, net
|
|
398,226
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Mortgage notes (secured debt):
|
|
|
|
|
|
|
|
|
|
|
|
Wells Fargo Bank, National Association CMBS Loan
|
|
54,515
|
|
|
4.31
|
%
|
|
Dec-1-2022
|
|
iii
|
|
Thrivent Financial for Lutherans
|
|
3,879
|
|
|
4.78
|
%
|
|
Dec-15-2023
|
|
iv
|
|
Total mortgage notes
|
|
58,394
|
|
|
|
|
|
|
|
|
|
Total unamortized fair market value premiums
|
|
58
|
|
|
|
|
|
|
|
|
|
Less: Total unamortized deferred financing fees and debt issuance costs
|
|
(601
|
)
|
|
|
|
|
|
|
||
Total carrying value mortgage notes, net
|
|
57,851
|
|
|
|
|
|
|
|
|
|
Total / weighted average interest rate
(5)
|
|
$
|
1,195,583
|
|
|
3.56
|
%
|
|
|
|
|
(1)
|
Interest rate as of
March 31, 2018
. At
March 31, 2018
, the one-month LIBOR (“L”) was
1.88313%
. The interest rate is not adjusted to include the amortization of deferred financing fees or debt issuance costs incurred in obtaining debt or any unamortized fair market value premiums. The spread over the applicable rate for our unsecured credit facility and unsecured term loans is based on our consolidated leverage ratio, as defined in the respective loan agreements.
|
(2)
|
Prepayment terms consist of (i) pre-payable with no penalty; (ii) pre-payable with penalty; (iii) pre-payable without penalty
three
months prior to the maturity date, however can be defeased beginning January 1, 2016; and (iv) pre-payable without penalty
three
months prior to the maturity date.
|
(3)
|
The capacity of the unsecured credit facility is
$450.0 million
.
|
(4)
|
The remaining capacity is
$75.0 million
, which we have until July 27, 2018 to draw.
|
(5)
|
The weighted average interest rate was calculated using the fixed interest rate swapped on the notional amount of
$600.0 million
of debt that was in effect as of
March 31, 2018
, and is not adjusted to include the amortization of deferred financing fees or debt issuance costs incurred in obtaining debt or any unamortized fair market value premiums.
|
Debt Capital Structure
|
|
March 31, 2018
|
||
Total principal outstanding (in thousands)
|
|
$
|
1,201,394
|
|
Weighted average duration (years)
|
|
4.3
|
|
|
% Secured debt
|
|
5
|
%
|
|
% Debt maturing next 12 months
|
|
—
|
%
|
|
Net Debt to Real Estate Cost Basis
(1)
|
|
39
|
%
|
(1)
|
We define Net Debt as our amounts outstanding under our unsecured credit facility, unsecured term loans, unsecured notes, and mortgage notes, less cash and cash equivalents.
We define Real Estate Cost Basis as the book value of rental property and deferred leasing intangibles, exclusive of the related accumulated depreciation and amortization.
|
Preferred Stock Issuances
|
|
Issuance Date
|
|
Number of Shares
|
|
Liquidation Value Per Share
|
|
Interest Rate
|
||||
6.625% Series B Cumulative Redeemable Preferred Stock
|
|
April 16, 2013
|
|
2,800,000
|
|
|
$
|
25.00
|
|
|
6.625
|
%
|
6.875% Series C Cumulative Redeemable Preferred Stock
|
|
March 17, 2016
|
|
3,000,000
|
|
|
$
|
25.00
|
|
|
6.875
|
%
|
ATM Common Stock Offering Program
|
|
Date
|
|
Maximum Aggregate Offering Price (in thousands)
|
|
Aggregate Common Stock Available as of
March 31, 2018 (in thousands) |
||||
2017 $500 million ATM
|
|
November 13, 2017
|
|
$
|
500,000
|
|
|
$
|
489,674
|
|
Interest Rate
Derivative Counterparty |
|
Trade Date
|
|
Effective Date
|
|
Notional Amount
(in thousands) |
|
Fair Value
(in thousands) |
|
Pay Fixed Interest Rate
|
|
Receive Variable Interest Rate
|
|
Maturity Date
|
|||||
Regions Bank
|
|
Mar-01-2013
|
|
Mar-01-2013
|
|
$
|
25,000
|
|
|
$
|
461
|
|
|
1.3300
|
%
|
|
One-month L
|
|
Feb-14-2020
|
Capital One, N.A.
|
|
Jun-13-2013
|
|
Jul-01-2013
|
|
$
|
50,000
|
|
|
$
|
595
|
|
|
1.6810
|
%
|
|
One-month L
|
|
Feb-14-2020
|
Capital One, N.A.
|
|
Jun-13-2013
|
|
Aug-01-2013
|
|
$
|
25,000
|
|
|
$
|
287
|
|
|
1.7030
|
%
|
|
One-month L
|
|
Feb-14-2020
|
Regions Bank
|
|
Sep-30-2013
|
|
Feb-03-2014
|
|
$
|
25,000
|
|
|
$
|
153
|
|
|
1.9925
|
%
|
|
One-month L
|
|
Feb-14-2020
|
The Toronto-Dominion Bank
|
|
Oct-14-2015
|
|
Sep-29-2016
|
|
$
|
25,000
|
|
|
$
|
622
|
|
|
1.3830
|
%
|
|
One-month L
|
|
Sep-29-2020
|
PNC Bank, N.A.
|
|
Oct-14-2015
|
|
Sep-29-2016
|
|
$
|
50,000
|
|
|
$
|
1,237
|
|
|
1.3906
|
%
|
|
One-month L
|
|
Sep-29-2020
|
Regions Bank
|
|
Oct-14-2015
|
|
Sep-29-2016
|
|
$
|
35,000
|
|
|
$
|
870
|
|
|
1.3858
|
%
|
|
One-month L
|
|
Sep-29-2020
|
U.S. Bank, N.A.
|
|
Oct-14-2015
|
|
Sep-29-2016
|
|
$
|
25,000
|
|
|
$
|
618
|
|
|
1.3950
|
%
|
|
One-month L
|
|
Sep-29-2020
|
Capital One, N.A.
|
|
Oct-14-2015
|
|
Sep-29-2016
|
|
$
|
15,000
|
|
|
$
|
370
|
|
|
1.3950
|
%
|
|
One-month L
|
|
Sep-29-2020
|
Royal Bank of Canada
|
|
Jan-08-2015
|
|
Mar-20-2015
|
|
$
|
25,000
|
|
|
$
|
529
|
|
|
1.7090
|
%
|
|
One-month L
|
|
Mar-21-2021
|
The Toronto-Dominion Bank
|
|
Jan-08-2015
|
|
Mar-20-2015
|
|
$
|
25,000
|
|
|
$
|
526
|
|
|
1.7105
|
%
|
|
One-month L
|
|
Mar-21-2021
|
The Toronto-Dominion Bank
|
|
Jan-08-2015
|
|
Sep-10-2017
|
|
$
|
100,000
|
|
|
$
|
615
|
|
|
2.2255
|
%
|
|
One-month L
|
|
Mar-21-2021
|
Wells Fargo, N.A.
|
|
Jan-08-2015
|
|
Mar-20-2015
|
|
$
|
25,000
|
|
|
$
|
646
|
|
|
1.8280
|
%
|
|
One-month L
|
|
Mar-31-2022
|
The Toronto-Dominion Bank
|
|
Jan-08-2015
|
|
Feb-14-2020
|
|
$
|
25,000
|
|
|
$
|
105
|
|
|
2.4535
|
%
|
|
One-month L
|
|
Mar-31-2022
|
Regions Bank
|
|
Jan-08-2015
|
|
Feb-14-2020
|
|
$
|
50,000
|
|
|
$
|
188
|
|
|
2.4750
|
%
|
|
One-month L
|
|
Mar-31-2022
|
Capital One, N.A.
|
|
Jan-08-2015
|
|
Feb-14-2020
|
|
$
|
50,000
|
|
|
$
|
135
|
|
|
2.5300
|
%
|
|
One-month L
|
|
Mar-31-2022
|
The Toronto-Dominion Bank
|
|
Jul-20-2017
|
|
Oct-30-2017
|
|
$
|
25,000
|
|
|
$
|
768
|
|
|
1.8485
|
%
|
|
One-month L
|
|
Jan-04-2023
|
Royal Bank of Canada
|
|
Jul-20-2017
|
|
Oct-30-2017
|
|
$
|
25,000
|
|
|
$
|
770
|
|
|
1.8505
|
%
|
|
One-month L
|
|
Jan-04-2023
|
Wells Fargo, N.A.
|
|
Jul-20-2017
|
|
Oct-30-2017
|
|
$
|
25,000
|
|
|
$
|
770
|
|
|
1.8505
|
%
|
|
One-month L
|
|
Jan-04-2023
|
PNC Bank, N.A.
|
|
Jul-20-2017
|
|
Oct-30-2017
|
|
$
|
25,000
|
|
|
$
|
770
|
|
|
1.8485
|
%
|
|
One-month L
|
|
Jan-04-2023
|
PNC Bank, N.A.
|
|
Jul-20-2017
|
|
Oct-30-2017
|
|
$
|
50,000
|
|
|
$
|
1,542
|
|
|
1.8475
|
%
|
|
One-month L
|
|
Jan-04-2023
|
Period
|
|
Total Number of Shares Purchased
(1)
|
|
Average Price Paid per Share
(1)
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Approximate Dollar Value of Shares that May Yet be Purchased Under the Plans or Programs
|
||||||
January 1, 2018 - January 31, 2018
|
|
57,116
|
|
|
$
|
26.67
|
|
|
—
|
|
|
$
|
—
|
|
February 1, 2018 - February 28, 2018
|
|
42
|
|
|
$
|
23.69
|
|
|
—
|
|
|
$
|
—
|
|
March 1, 2018 - March 31, 2018
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
Total/weighted average
|
|
57,158
|
|
|
$
|
26.67
|
|
|
—
|
|
|
$
|
—
|
|
(1)
|
Reflects shares surrendered to the Company for payment of tax withholdings obligations in connection with the vesting of shares of common stock issued pursuant to the STAG Industrial, Inc. 2011 Equity Incentive Plan, as amended. The average price paid reflects the average market value of shares withheld for tax purposes.
|
Exhibit Number
|
|
Description of Document
|
3.1
|
|
|
31.1
|
|
|
31.2
|
|
|
32.1
|
|
|
101 *
|
|
The following materials from STAG Industrial, Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2018 formatted in XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Comprehensive Income (Loss), (iv) the Consolidated Statements of Equity, (v) the Consolidated Statements of Cash Flows, and (vi) related notes to Consolidated Financial Statements
|
*
|
Filed herewith.
|
(1)
|
Incorporated by reference to STAG Industrial, Inc.'s Current Report on Form 8-K filed with the SEC on February 14, 2018.
|
|
|
STAG INDUSTRIAL, INC.
|
|
|
|
Date: May 1, 2018
|
BY:
|
/s/
WILLIAM R. CROOKER
|
|
|
William R. Crooker
|
|
|
Chief Financial Officer, Executive Vice President and Treasurer (Principal Financial Officer and Principal Accounting Officer)
|
1.
|
I have reviewed this quarterly report on Form 10-Q of STAG Industrial, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: May 1, 2018
|
/s/ BENJAMIN S. BUTCHER
|
|
Benjamin S. Butcher
Chairman, Chief Executive Officer and President
|
1.
|
I have reviewed this quarterly report on Form 10-Q of STAG Industrial, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: May 1, 2018
|
/s/ WILLIAM R. CROOKER
|
|
William R. Crooker
Chief Financial Officer, Executive Vice President
and Treasurer
|
(1)
|
the Report, containing the financial statements, fully complies with the requirements of section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and
|
(2)
|
the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of STAG Industrial, Inc.
|
Date: May 1, 2018
|
/s/ BENJAMIN S. BUTCHER
|
|
Benjamin S. Butcher
Chairman, Chief Executive Officer and President
|
|
|
|
/s/ WILLIAM R. CROOKER
|
|
William R. Crooker
Chief Financial Officer, Executive Vice President and Treasurer
|