UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 

FORM 10-K

 

(Mark One)

ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 20172019

OR

 TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _______ to _______

Commission file number 000-55774

 

BROADSTONE NET LEASE, INC.

(Exact name of registrant as specified in its charter)

 

 

Maryland

26-1516177

(State or other jurisdiction of

incorporation or organization)

(I.R.S. Employer

Identification No.)

800 Clinton Square Rochester, New York

14604

(Address of principal executive offices)

(Zip Code)

 

(585) 287-6500

(Registrant’s telephone number, including area code)

 

Securities registered pursuant to Section 12(b) of the Securities Exchange Act of 1934: Act:

Title of each class

Trading

Symbol(s)

Name of each exchange on which registered

None

Securities registered pursuant to Section 12(g) of the Securities Exchange Act of 1934:Act: Common Stock, par value $0.001 per share

 

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes No

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes No

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes No

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (§ 229.405 of this chapter) is not contained herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

 

Accelerated filer

Non-accelerated filer

(Do not check if a smaller reporting company)

Smaller reporting company

Emerging growth company  

 

 

Emerging growth company  

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes No

There is no established market for the registrant’s shares of common stock.  There were approximately 16,367,51223,224,941.063 shares of common stock held by non-affiliates as of June 30, 2017,2019, the last business day of the registrant’s most recently completed second fiscal quarter, for an aggregate market value of $1,309,400,960,$1,997,344,931, assuming a market value of $80$86.00  per share, the offering price per share as of June 30, 2017,2019, in the registrant’s ongoing private offering exclusive of any available discounts for certain categories of purchasers.

There were 19,377,84426,852,774.932  shares of the Registrant’s common stock, $0.001 par value per share, outstanding as of March 1, 2018.February 27, 2020.

Documents Incorporated by Reference

Part III, Items 10, 11, 12, 13, and 14 of this annual report incorporate by reference certain specific portions of Broadstone Net Lease, Inc.’s definitive proxy statement for its 20182020 Annual Meeting of Stockholders, which will be filed with the Securities and Exchange Commission no later than 120 days after the end of the registrant’s fiscal year. Only those portions of the proxy statement that are specifically incorporated by reference herein shall constitute a part of this annual report.Annual Report on Form 10-K.

 

 

 


BROADSTONE NET LEASE, INC.

TABLE OF CONTENTS

 

 

 

 

 

Page

 

 

 

 

 

 

Cautionary Note Regarding Forward-Looking Statements

 

23

 

 

 

 

 

 

 

PART I

 

 

 

 

 

 

 

Item 1.

 

Business

 

35

 

 

 

 

 

Item 1A.

 

Risk Factors

 

18

 

 

 

 

 

Item 1B.

 

Unresolved Staff Comments

 

3645

 

 

 

 

 

Item 2.

 

Properties

 

3645

 

 

 

 

 

Item 3.

 

Legal Proceedings

 

3645

 

 

 

 

 

Item 4.

 

Mine Safety Disclosures

 

3645

 

 

 

 

 

 

 

PART II

 

 

 

 

 

 

 

Item 5.

 

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

 

3746

 

 

 

 

 

Item 6.

 

Selected Financial Data

 

4654

 

 

 

 

 

Item 7.

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

 

4756

 

 

 

 

 

Item 7A.

 

Quantitative and Qualitative Disclosures About Market Risk

 

6775

 

 

 

 

 

Item 8.

 

Financial Statements and Supplementary Data

 

6976

 

 

 

 

 

Item 9.

 

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure

 

146141

 

 

 

 

 

Item 9A.

 

Controls and Procedures

 

146141

 

 

 

 

 

Item 9B.

 

Other Information

 

146141

 

 

 

 

 

 

 

PART III

 

 

 

 

 

 

 

Item 10.

 

Directors, Executive Officers and Corporate Governance

 

147142

 

 

 

 

 

Item 11.

 

Executive Compensation

 

147142

 

 

 

 

 

Item 12.

 

Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters

 

147142

 

 

 

 

 

Item 13.

 

Certain Relationships and Related Transactions, and Director Independence

 

147142

 

 

 

 

 

Item 14.

 

Principal Accountant Fees and Services

 

153142

 

 

 

 

 

 

 

PART IV

 

 

 

 

 

 

 

Item 15.

 

Exhibits and Financial Statement Schedules

 

154143

 

 

 

 

 

Item 16.

 

Form 10-K Summary

 

154143

 

1



Cautionary Note Regarding Forward-Looking Statements

Except where the context suggests otherwise, as used in this Form 10-K, the terms “we,” “us,” “our,” and “our company” refer to Broadstone Net Lease, Inc., a Maryland corporation, and, as required by context, Broadstone Net Lease, LLC, a New York limited liability company, which we refer to as our “Operating Company,” and to their respective subsidiaries.

This Annual Report on Form 10-K may containcontains forward-looking statements, withinwhich reflect our current views regarding our business, financial performance, growth prospects and strategies, market opportunities, and market trends, that are intended to be made pursuant to the meaningsafe harbor provisions of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), regarding,. Forward-looking statements include all statements that are not historical facts. In some cases, you can identify these forward-looking statements by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,” “may,” “will,” “should,” “could,” “seeks,” “approximately,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,” or the negative version of these words or other comparable words. All of the forward-looking statements included in this Annual Report on Form 10-K are subject to various risks and uncertainties. Assumptions relating to the foregoing involve judgments with respect to, among other things, future economic, competitive and market conditions, and future business decisions, all of which are difficult or impossible to predict accurately and many of which are beyond our plans, strategies,control. Although we believe that the expectations reflected in such forward-looking statements are based on reasonable assumptions, our actual results, performance, and prospects, both businessachievements could differ materially from those expressed in or by the forward-looking statements and financial. Forward-looking statementsmay be affected by a variety of risks and other factors. Accordingly, there are or will be important factors that could cause actual outcomes or results to differ materially from such forward-looking statements. These factors include, but are not limited to, statements that represent our beliefs concerning future operations, strategies, financial results or other developments. Forward-looking statements can be identified by the use of forward-looking terminology such as, but not limited to, “may,” “should,” “expect,” “anticipate,” “estimate,” “would be,” “intend,” “believe,” or “continue” or the negative or other variations of comparable terminology.

Forward-looking statements are inherently subject to risks, uncertainties, and assumptions. Because these forward-looking statements are based on estimates and assumptions that are subject to significant business, economic, and competitive uncertainties, many of which are beyond our control or are subject to change, actual results could be materially different. Although we believe that our plans, intentions, and expectations reflectedthose factors described in or suggested by these forward-looking statements are reasonable, we cannot assure you that we will achieve or realize these plans, intentions or expectations.

The following are some, but not all, of the assumptions, risks, uncertainties, and other factors that could cause our actual results to differ materially from those presented in our forward-looking statements:

Our ability to generate cash flows sufficient to pay our dividends to stockholders or meet our debt service obligations.

Our ability to achieve our investment objectives and growth plans.

Our dependence upon the financial health and performance of our Manager and Asset Manager and their ability to retain or hire key personnel.

We may be subject to substantial third-party fees, in some instances to affiliated third parties.

Potential conflicts of interest because of our UPREIT structure (as defined below) and the relationship with our Manager and Asset Manager.

General business and economic conditions, fluctuating interest rates, and volatility and uncertainty in the credit markets and broader financial markets.

Competition in the acquisition and disposition of properties and in the leasing of our properties, which may impact our ability to acquire, dispose of, or lease properties on advantageous terms.

Risks associated with investing in real estate, including tenant, geographic, and industry concentrations with respect to our properties; bankruptcies or insolvencies of tenants or from tenant defaults generally; impairments in the value of our real estate assets; the illiquidity of our real estate investments; potential liability relating to environmental matters; and potential damages from natural disasters, acts of terrorism, or war.

Our access to capital and ability to borrow money in sufficient amounts and on favorable terms.

Our continued qualification as a real estate investment trust (“REIT”) for U.S. federal income tax purposes and compliance with REIT requirements, including the annual distribution requirements.

Changes in applicable laws, rules, and regulations, including the tax laws.

Additional factors that may cause risks and uncertainties include those discussed in the Item 1. “Business,” Item 1A. “Risk Factors,” and Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Annual Report. ReadersReport on Form 10-K. The “Risk Factors” section should not be construed as exhaustive and should be read in conjunction with other cautionary statements included elsewhere in this Annual Report on Form 10-K.

You are cautioned not to place undue reliance on theseany forward-looking statements which speak onlyincluded in this Annual Report on Form 10-K. All forward-looking statements are made as of the date of this Annual Report on Form 10-K is filedand the risk that actual results, performance, and achievements will differ materially from the expectations expressed in or referenced by this Annual Report on Form 10-K will increase with the Securities and Exchange Commission (the “SEC”). Exceptpassage of time. We undertake no obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by law, we do not undertake any obligation to update or revise anylaw. In light of the significant uncertainties inherent in the forward-looking statements containedincluded in this Annual Report on Form 10-K.10-K, the inclusion of such forward-looking statements should not be regarded as a representation by us or any other person that the objectives and strategies set forth in this Annual Report on Form 10-K will be achieved.

2Explanatory Note and Certain Defined Terms


Except where the context suggests otherwise, as used in this Annual Report on Form 10-K, the terms “BNL,” “we,” “us,” “our,” and “our company” refer to Broadstone Net Lease, Inc., a Maryland corporation incorporated on October 18, 2007, and, as required by context, Broadstone Net Lease, LLC, a New York limited liability company (the “OP”), which we refer to as the or our “OP,” and to their respective subsidiaries.

Unless the context otherwise requires, the following terms and phrases are used throughout this Annual Report on Form 10-K as described below:

“annualized base rent” or “ABR” means the cash rent due for the last month of the reporting period, adjusted to remove rent from properties sold during the month and to include a full month of contractual cash rent for properties acquired during the month, and annualized;

“cash capitalization rate” represents the estimated rate of return to be generated on a real estate investment property, and was calculated at the time of investment based on the contractually specified cash base rent for the first full year after the date of the investment, divided by the purchase price for the property;

“CPI” means the Consumer Price Index for All Urban Consumers (CPI-U): U.S. City Average, All Items, as published by the U.S. Bureau of Labor Statistics, or other similar index which is a measure of the average change over time in the prices paid by urban consumers for a market basket of consumer goods and services;


“gross asset value” means the undepreciated book value of an asset, which represents the fair value of the asset as of the date it was acquired, less any subsequent writedowns due to impairment charges; and

“occupancy” or a specified percentage of our portfolio that is “occupied” means the quotient of (1) the total square footage of our properties minus the square footage of our properties that are vacant and from which we are not receiving any rental payment, and (2) the total square footage of our properties as of a specified date;


Part I.

Item 1.

Business

The Company

We are an externally managedinternally-managed real estate investment trust formed as a Maryland corporation in 2007 to acquire(“REIT”) that acquires, owns, and holdmanages primarily single-tenant commercial real estate properties throughout the United States that are net leased on a long-term basis to the properties’ operators under long-term net leases. Under a “net lease,” the tenant occupying the leased property (usually as a single tenant) does so in much the same manner as if the tenant were the ownerdiversified group of the property. There are various forms of net leases, most typically classified as triple-net or double-net. Triple-net leases typically require that the tenant pay all expenses associated with the property (e.g.,tenants. We utilize an investment strategy underpinned by strong fundamental credit analysis and prudent real estate taxes, insurance, maintenance and repairs). Doubleunderwriting. Since our inception in 2007, we have selectively invested in net leases typically require that the tenant pay all operating expenses associated with the property (e.g.,leased real estate taxes, insuranceacross the industrial, healthcare, restaurant, office, and maintenance), but exclude some or all major repairs (e.g., roof, structureretail property types, and parking lot). Accordingly, the owner receives the rent “net”as of these expenses, rendering the cash flow associatedDecember 31, 2019, our portfolio has grown to 645 properties in 41 U.S. states and one property in Canada, with the lease predictable for the terman aggregate gross asset value of the lease. Under a net lease, the tenant generally agrees to lease the property for a significant term and agrees that it will either have no ability or only limited ability to terminate the lease or abate rent prior to the expiration of the term of the lease as a result of real estate driven events such as casualty, condemnation or failure by the landlord to fulfill its obligations under the lease.$4.0 billion.

We focus on investing in real estate that is operated by acreditworthy single tenanttenants in industries characterized by positive business drivers and trends, where the real estate isproperties are an integral part of the tenant’s business. Our diversified portfolio of real estate includes retail properties, such as quick servicetenants’ businesses and casual dining restaurants, healthcare facilities, industrial manufacturing facilities, warehouse and distribution centers, and corporate offices, among others. We target properties with credit-worthy tenants that lookthere are opportunities to engage in asecure long-term lease relationship.net leases. Through long-term net leases, our tenants are able to retain operational control of their criticalstrategically important locations, while conservingallocating their debt and equity capital to fund their fundamentalcore business operations.operations rather than real estate ownership.

Diversified Portfolio.As of December 31, 2017, we owned a diversified2019, our portfolio of 528 individual net leased commercial properties located in 40 states comprisingcomprised approximately 15.927.5 million rentable square feet of operational space. Asspace, and was highly diversified based on property type, geography, tenant, and industry:

Property Type: We are focused primarily on industrial, healthcare, restaurant, office, and retail property types based on our extensive experience in and conviction around these sectors. Within these sectors, we have meaningful concentrations in manufacturing, distribution and warehouse, clinical, casual dining, quick service restaurant, corporate headquarters, food processing, flex/research and development, and cold storage.

Geographic Diversity: Our properties are located in 41 U.S. states and British Columbia, Canada, with no single geographic concentration exceeding 10.2% of December 31, 2017, our ABR.

Tenant and Industry Diversity: Our properties were 100% leased to 134are occupied by approximately 186 different commercial tenants who operate 169 different brands that are diversified across 54 differing industries, with no single tenant accounting for more than 4%2.8% of our annual rental stream.ABR.

We electedStrong In-Place Leases with Significant Remaining Lease Term. Our portfolio is currently approximately 99.8% leased based on rentable square footage with an ABR weighted average remaining lease term of approximately 11.5 years, excluding renewal options.

Standard Contractual Base Rent Escalation. Approximately 98.4% of our leases have contractual rent escalations, with an ABR weighted average minimum increase of 2.1%.

Extensive Tenant Financial Reporting. Approximately 88.2% of our ABR is received from tenants that are required to qualify asprovide us with specified financial information on a REITperiodic basis. An additional 4.4% of our ABR is received from tenants that are public companies, and required to file financial statements with the SEC, although they are not required to provide us with specified financial information under the Internal Revenue Codeterms of 1986,our lease.

From our inception in 2007 through 2015, our portfolio grew to over 300 properties with a gross asset value of $1.4 billion. Growth further accelerated under the leadership of Christopher J. Czarnecki, our Chief Executive Officer since 2017, who joined us in 2009 and was instrumental in building our senior leadership team, developing our strategy, and increasing our level of acquisition activity. Our team has acquired more than $500 million of net leased real estate every year since 2015, with acquisition activity of approximately $1.0 billion during 2019, and has grown our portfolio to 646 properties with a gross asset value as amended (the “Internal Revenue Code”), beginning with our taxable year endedof December 31, 2008. As a REIT,2019,  of $4.0 billion. In order to benefit from increasing economies of scale as we are not subjectcontinue to federal income tax to the extent that we meet certain requirements, including that we distribute at least 90% of our annual taxable income to our stockholders and satisfy other requirements based on the composition of our asset portfolio and sources of income.

We operate under the direction ofgrow, our board of directors which is responsible formade the decision to internalize the external management and control of our affairs. Our board of directors has retainedfunctions previously performed by Broadstone Real Estate, LLC and its affiliates (“BRE”) through a series of mergers (the “Manager”“Internalization”), to provide certain property management services for our properties, and Broadstone Asset Management, LLC, a wholly owned subsidiary that became effective on February 7, 2020. Upon closing of the Manager (the “Asset Manager”),


Internalization, each member of our senior management team became a full-time employee of BNL. Refer to managethe Internalization section below for additional discussion regarding the terms of the transaction.

We intend to continue to execute our day-to-day affairs and implementgrowth strategy, utilizing our investment strategy, subjectlong-standing, established relationships to our board of directors’ direction, oversight, and approval. The agreements governing the services provided by the Manager and the Asset Manager have been renewed through the year ended December 31, 2021, and will automatically renew for successive additional three-year terms thereafter, subject to earlier termination as detailed in the respective agreements (as further discussed in Item 13. “Certain Relationships and Related Transactions, and Director Independence” within this Form 10-K).source new acquisition opportunities.

We conduct substantially all of our activities through, and all of our properties are held directly or indirectly by, the Operating Company.OP, which is commonly referred to as an umbrella partnership real estate investment trust (“UPREIT”). We are the sole managing member of the Operating Company and asOP. As of December 31, 2017,2019, we owned approximately 92.4%93.7% of its issued andthe outstanding membership units of the OP (“OP Units”), with the remaining 7.6%6.3% of its membershipthe OP units held by persons who were issued membership unitsOP Units in exchange for their interests in properties acquired by the OP.

2019 Highlights

Operating Company.Highlights

3


As we conduct substantially all of our operations through the Operating Company, we are structured as what is referred to as an Umbrella Partnership Real Estate Investment Trust (“UPREIT”). The UPREIT structure allows a property owner to contribute their property to the Operating Company in exchange for membership units in the Operating Company and generally defer taxation of a resulting gain until the contributor later disposes of the membership units or the property is sold in a taxable transaction. The membership units of the Operating Company held by members of the Operating Company other than us are referred to herein and in our consolidated financial statements as “non-controlling interests,” “non-controlling membership units,” or “membership units,” and are convertible into shares of our common stock on a one-for-one basis, subject to certain restrictions. We allocate consolidated earnings to holders of our common stock and non-controlling membership unit holders of the Operating Company based on the weighted average number of shares of our common stock and non-controlling membership units outstanding during the year. Approximately 1.6 million non-controlling membership units were outstanding as of December 31, 2017. For the year ended December 31, 2017, the weighted average number of units outstanding was 1.5 million.

We commenced our ongoing private offering of shares of our common stock (our “private offering”) in 2007. The first closing of our private offering occurred on December 31, 2007, and we have conducted additional closings at least once every calendar quarter since then. Currently, we close sales of additional shares of our common stock monthly. We instituted a monthly cap on new and additional investments in our common stock beginning in November 2017. The cap does not apply to investments made pursuant to our distribution reinvestment plan or equity capital received in connection with UPREIT transactions. See Item 5. “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchase of Equity Securities” of this Form 10-K for further information.

Our shares of common stock are sold by us at a price equal to a determined share value (the “Determined Share Value”), which is established quarterly by the committee of our board of directors comprised of our independent directors (“Independent Directors Committee”) based on the net asset value (“NAV”) of our portfolio, input from management and third-party consultants, and other such factors as the Independent Directors Committee may determine. Our determination of NAV applies valuation definitions and methodologies prescribed by the Accounting Standards Codification (“ASC”) 820, Fair Value Measurements and Disclosures, in order to fair value our net assets. Our net assets are primarily comprised of our investment in rental property and debt. See further discussion related to Determined Share Value in Item 5. “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities” of this Form 10-K under the caption Determined Share Value. Shares of our common stock are currently being offered in our private offering at $81.00 per share, provided that the per share offering price may be adjusted quarterly by the Independent Directors Committee based on the Determined Share Value. For the year ended December 31, 2017, we issued 3.8 million shares of our common stock in our private offering, including 0.5 million shares of common stock issued pursuant to our Distribution Reinvestment Plan (“distribution reinvestment plan” or “DRIP”). Cash received for newly issued shares totaled $263.1 million and shares with a value of $40.2 million were issued pursuant to DRIP transactions. In addition, we issued 161,418 units in our Operating Company valued at $12.9 million during the year ended December 31, 2017, in exchange for properties contributed through UPREIT transactions. We intend to use substantially all of the net proceeds from our private offering, supplemented with additional borrowings, to continue to invest in additional net leased properties and for general corporate purposes. We conduct our private offering in reliance upon the exemption from registration under the Securities Act of 1933, as amended (the “Securities Act”), provided by Rule 506(c) of Regulation D promulgated under the Securities Act.

As of December 31, 2017, there were 18.9 million shares of our common stock issued and outstanding, and 1.6 million membership units in the Operating Company issued and outstanding.

2017 Highlights

Increased total revenues to $181.6$298.8 million, representing growth of 27.1%25.8% compared to the year ended December 31, 2016.2018.

Generated earnings per share on a GAAP basis (as defined below), including amounts attributable to non-controlling interests,net income of $3.21,$85.1 million, representing an increase of $0.45 per diluted share$10.0 million, or 13.3%, compared to the year ended December 31, 2016.2018. Earnings per diluted share was $3.31 for the year ended December 31, 2019, representing a decrease of $0.12 per diluted share, or 3.5%, compared to the year ended December 31, 2018.

4



 

Generated funds from operations (“FFO”) of $167.5 million, representing an increase of $16.8 million, or 11.2%, a non-GAAP financial measure, of $6.00compared to the year ended December 31, 2018. FFO per diluted share.share was $6.51 for the year ended December 31, 2019, representing a decrease of $0.37 per diluted share, or 5.4%, compared to the year ended December 31, 2018.

Generated adjusted funds from operations (“AFFO”) of $149.2 million, representing an increase of $25.1 million, or 20.3%, a non-GAAP financial measure, of $5.38compared to the year ended December 31, 2018. AFFO per diluted share.

Increased our monthly distribution to stockholders from $0.41 per share atwas $5.80 for the year ended December 31, 2016,2019, representing an increase of $0.14 per diluted share, or 2.5%, compared to $0.415 per share in February 2017. Subsequent tothe year end, our board of directors increased the distribution to $0.43 per share, commencing with the payment to be made in March 2017.

Increased the Determined Share Value from $77.00 per share atended December 31, 2016, to $81.00 at December 31, 2017, representing a 5.2% increase. The Determined Share Value will remain in effect through April 30, 2018.

Closed 2921 real estate acquisitions totaling $683.6 million,approximately $1.0 billion, excluding capitalized acquisition expenses,costs, adding 12474 new properties with a weighted average initial cash capitalization rate of 7.2%6.6%. The properties acquired had aan ABR weighted average remaining lease term of 15.012.3 years at the time of acquisition and ABR weighted average annual rent increases of 1.8%2.1%. These figures include the acquisition on August 29, 2019, of a portfolio of 23 fully leased industrial (warehouse, distribution, manufacturing and cold storage) and office/flex assets (the “Industrial Portfolio Acquisition”) for $735.7 million, excluding capitalized acquisition costs. The Industrial Portfolio Acquisition comprised 6.9 million rentable square feet of operational space and is well diversified with 19 different tenants, and properties located in 14 U.S. states and one property in British Columbia, Canada. The acquisition was funded through a combination of proceeds from a private offering of shares of our common stock, drawing the remaining $150 million commitment available under our 2026 Unsecured Term Loan (as defined below), $300 million from the 2020 Unsecured Term Loan (as defined below), and proceeds from our senior unsecured revolving credit facility (our “Revolving Credit Facility”).

Sold 49 properties, representing 5.3% of our gross asset value as of December 31, 2018, at a weighted average cash capitalization rate of 7.2%, for net proceeds of $168.8 million, recognizing a gain of $29.9 million above net book value and a gain of $22.2 million over original purchase price.

Received $316.2$394.4 million in investments from new and existing stockholders, including property contributed in exchange for Operating Company membership unitsinvestments made through UPREIT transactions, and had more than 2,600 stockholdersour Dividend Reinvestment Plan (“DRIP”), which we terminated on January 10, 2020, effective as of the end of the year.

Continued to focus on optimizing our portfolio by selectively pruning and strategically disposing of 13 properties, representing approximately 2.9% of our portfolio value as of December 31, 2016, for $63.3 million in net proceeds.

Successfully enhanced and diversified our sources of debt capital. In April 2017, we issued $150.0 million of unsecured, fixed-rate, interest-only senior notes (“Senior Notes”) through a private placement. In June 2017, together with the Operating Company, we closed an $800.0 million unsecured credit facility, which includes an accordion feature that permits an increase in the facility up to a total of $1.0 billion. In November 2017, we expanded the credit facility to $880.0 million of available borrowing capacity.February 10, 2020.

Collected moregreater than 99% of rents due during 2017as of December 31, 2019 and, based on rentable square footage, maintained a 100%an approximately 99.8% leased portfolio throughoutas of December 31, 2019.

Amended our 2024 Unsecured Term Loan (as defined below) to reduce the year.margin paid above LIBOR from 1.90% to 1.25%.

Entered into a one-year $300 million unsecured delayed-draw term loan agreement (the “2020 Unsecured Term Loan”) with a syndicate of banks and financial institutions. We fully drew on the facility to partially fund the Industrial Portfolio Acquisition.

FFO and AFFO are performance measures that are not calculated in accordance with accounting principles generally accepted in the United States of America (“GAAP”). We present these non-GAAP measures as we believe certain investors and other users of our financial information use them as part of their evaluation of our historical operating performance. Please see our discussion inSee Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Annual Report on Form 10-K under the heading Net Income and Non-GAAP Measures (FFO and AFFO), which includes discussion of the definition, purpose, and use of these non-GAAP measures as well as a reconciliation of each to the most comparable GAAP measure.

Internalization

On February 7, 2020,  we completed the Internalization, which included the following transactions:  

On February 7, 2020, the Company acquired 100% of BRE through three mergers (the “Mergers”).


As consideration in the Internalization, we issued 780,893 shares of our common stock, and the OP issued 1,319,513 OP Units and we and the OP paid $31.0 million in cash, for aggregate consideration of approximately $209.5 million, and the OP assumed approximately $90.5 million of debt. Concurrent with the closing, we refinanced $60 million of the assumed debt with a new loan that is guaranteed by Amy L. Tait, our founder, and certain members of her family (“Founding Owners”), and repaid the remaining $30.5 million using borrowings from our Revolving Credit Facility.

In addition to the consideration paid immediately following the Mergers, the Merger Agreement provides that additional “earnout” consideration of up to an aggregate of up to $75 million (payable in four tranches of $10 million, $15 million, $25 million, and $25 million) will be due and payable to the former owners of BRE if certain milestones related to either (a) the dollar volume-weighted average price of our common stock on the principal exchange or securities market (or over-the-counter market) on which our common stock are then traded, following the completion of an initial public offering (an “IPO”), or (b) our adjusted funds from operations per share, prior to the completion of an IPO, are achieved during specified periods of time following the completion of the Internalization. Should all earnout milestones be met, an additional 272,250 shares of common stock and 464,820 OP Units would be issued.

On February 7, 2020, 71 employees, including our current senior management team, that performed the external management functions for our Company became employed by a subsidiary of the OP, and we became internally managed. We entered into employment agreements with each of our named executive officers.

We terminated our previous asset management agreement and property management agreement with BRE and certain of its affiliates.

We entered into a registration rights agreement with the Founding Owners and Trident BRE, LLC and its affiliates, and a tax protection agreement with the Founding Owners (the “Founding Owners’ Tax Protection Agreement”).

On December 27, 2019, we repurchased all of the outstanding shares of our common stock held by BRE at $85.00 per share for approximately $20 million.

Our Properties and Investment ObjectivesCompetitive Strengths

We target acquisitionsbelieve we possess the following competitive strengths that enable us to implement our business and growth strategies and distinguish our Company from other market participants, allowing us to compete effectively in the single-tenant, net lease market:

Diversified Portfolio of fee simple interests in individual properties priced between $5 million and $75 million. Portfolios may be significantly larger, depending on balance sheet capacity and whether theHigh-Quality Properties that are Key to Tenant Operations. Our portfolio is diversified or concentrated by property type, geography, tenant, geography, or brand. Our investment policy (“Investment Policy”) has three primary objectives that drive the investments we make:

preserve, protect, and return capital to investors,

realize increased cash available for distributions and long-term capital appreciation from growth in the rental income and valueindustry. As of December 31, 2019, our properties, and

maximize the levelportfolio consisted of sustainable cash distributions to our investors.

5


We primarily acquire freestanding, single-tenant645 individual net leased commercial properties located in the United States either directly from41 U.S. states and one property located in British Columbia, Canada. Our portfolio is primarily focused in industrial, healthcare, restaurant, office, and retail property types, representing 43.2%, 19.5%, 15.8%, 9.8%, and 9.6% of ABR, respectively. As of December 31, 2019, our credit-worthyportfolio was leased to approximately 186 tenants in sale-leaseback transactions, where they sell us their properties and simultaneously lease them back through long-term, net leases, or through the purchaseoperating 169 different brands across 54 different industries. Our top ten tenants represented 19.6% of properties already under a net lease (i.e., a lease assumption). Under either scenario, our properties are generally under lease and fully occupied at the time of acquisition. Our real estate portfolio ABR as of December 31, 2017, is reflective2019, with no single tenant representing more than 2.8%. As of December 31, 2019, approximately 99.8% of our portfolio’s rentable square footage, representing all but four of our properties, was subject to a lease, substantially all of which are net leases. The ABR weighted average remaining term of our leases was approximately 11.5 years, excluding renewal options, and approximately 98.4% of our leases had contractual rent escalations, with an ABR weighted average minimum increase of 2.1%. We focus on acquiring a diversified portfolio of properties that are strategically located or important to the tenant’s business. We believe that our highly diversified portfolio provides us with acquisition flexibility, positioning us for significant growth, and helps mitigate the risks inherent in concentrated ownership in only one or a few property types, geographies, tenants, or industries, including risks presented by tenant bankruptcies, adverse industry trends, and economic downturns in a particular geographic area.

Scalable Net Lease Platform Well Positioned for Significant Growth. With 71 employees who have extensive net lease expertise and significant experience managing our portfolio, our platform is highly


scalable. We have developed leading institutional capabilities across origination, transaction negotiation and documentation, underwriting, financing, and property and asset management. In tandem with our highly diversified portfolio, we have structured our acquisition group in teams of experienced, dedicated industry specialists focused on each of our core property types. Given our team and organizational structure, we expect that as our portfolio grows, we will experience limited increases in general and administrative expenses, as those expenses are expected to grow at a significantly slower rate than the overall portfolio and corresponding lease revenues.

Meaningful Value Creation and Risk Mitigation through Active Asset Management. Our asset and property management teams focus on creating value post-acquisition through active tenant engagement and risk monitoring and mitigation. We seek to create value through leveraging our strong tenant relationships facilitating additional investment opportunities, including opportunistically agreeing to fund or reimburse certain of our tenants for expansion and improvement costs at our properties in exchange for contractually specified rent increases or term extensions. Approximately 88.2% of our ABR is received from tenants that are required to periodically provide us with certain financial information. An additional 4.4% of our ABR is received from tenants that are public companies, and required to file financial statements with the SEC. We believe this enhances our ability to actively monitor our investments, negotiate lease renewals, and proactively manage our portfolio to protect stockholder value.

Strong Balance Sheet with Investment Policy,Grade Credit Rating. We have strengthened our balance sheet through our conservative leverage profile, diversified real estate investment portfolio, access to capital, and earnings stability provided by the creditworthiness of our tenants. We continue to focus on lengthening our debt maturity profile to better align with our portfolio’s lease terms, staggering debt maturities to reduce the risk that a significant amount of debt will mature in any single year in the future, and managing our exposure to interest rate risk. Our fiscal strength has enabled us to build a portfolio that is greater than 95% unencumbered on a gross assets basis, with 638 unencumbered properties and approximately $112.2 million of mortgage debt on the remaining properties. Our disciplined ownership and operation of our business is reflected in our investment grade credit rating from Moody’s Investors Service (“Moody’s”) of Baa3 with a focus on properties in growthstable outlook. We believe we are well positioned to grow our portfolio successfully while maintaining an attractive leverage profile.

Experienced and Innovative Senior Leadership Team with Proven Net Lease Track Record. Our senior management team has significant net lease real estate, public company, finance, and capital markets with at least tenexperience. Our Chief Executive Officer, Christopher J. Czarnecki, has over 13 years of experience in the real estate industry and joined us in 2009. Our senior management team also has a strong track record working together and collectively managing our business, operations, and portfolio, having acquired $2.9 billion of net leased real estate since 2015. Our senior management team also has an extensive network of relationships in the net lease term remaining. Throughout muchreal estate business, as well as in the investment banking, real estate broker, financial advisory, and lending communities, which will continue to underpin the expansion of our platform. Our Chief Financial Officer, Ryan M. Albano, who joined us in 2013, has extensive experience in finance and real estate and has significantly contributed to our debt capital markets strategy, particularly since becoming our Chief Financial Officer in 2017, having executed more than $2 billion of debt transactions in that time. Our Chief Investment Officer, Sean T. Cutt, who joined us in 2012, has extensive experience in real estate and has led the Investment Policy requiredsourcing, underwriting, and execution of our acquisitions and dispositions strategies since 2016. Our Chief Operating Officer, John D. Moragne, who joined us in 2016, has extensive experience in real estate and corporate operations, and was instrumental in leading our transition to a public reporting company in 2017.


Our Business and Growth Strategies

Our primary business objectives are to maximize cash flows, the value of our portfolio, and total returns to our stockholders through pursuit of the following business and growth strategies:

Internal Growth through Long-Term Net Leases with Strong Contractual Rent Escalations. We seek to enter into long-term net leases that include strong rent escalations over the lease term. As of December 31, 2019, substantially all of our portfolio achieve financial returns(based on equity of greater than 10%,ABR) was subject to net of fees, provided that all acquisitions must haveleases, our leases had a minimuman ABR weighted average remaining lease term of sevenapproximately 11.5 years, excluding renewal options, and a minimum return on equity of 9.5%, unless approved by our Independent Directors Committee. As part of its regular reviewapproximately 98.4% of our Investment Policy at its November 2017 meeting, the Independent Directors Committee approvedleases had contractual rent escalations, with an update to such policy to require a 9.5%ABR weighted average minimum return on equity, netincrease of fees, calculated based on the average return recognized across all acquisitions during a calendar year, with a minimum required return of 8.5%, net of fees, for any particular transaction. We believe the changes will allow us greater flexibility in deploying capital in investment opportunities that maximize the risk-adjusted return to our stockholders. Our criteria for selecting properties (“Property Selection Criteria”) is based on the following underwriting principles:

fundamental value and characteristics of the underlying real estate,2.1%.

creditworthinessDisciplined and Targeted Acquisition Growth While Maintaining Our Diversified Portfolio. We plan to continue our disciplined and targeted acquisition strategy to identify properties that are both individually compelling and contribute to our portfolio’s overall diversification based on property type, geography, tenant, and industry. We also are highly focused on growing our business where we can capture the best opportunities across different property types while maintaining the overall diversity of our portfolio. We believe our reputation, in-depth market knowledge, and extensive network of established relationships in the tenant, andnet lease industry will continue to provide us access to potential attractive investment opportunities.

transaction structureSelectively Identify Attractive Adjacent Opportunities to Our Core Property Types. We have and pricing.

will continue to seek attractive adjacent opportunities to our core property types in the net lease space, which have historically provided us the opportunity to earn higher relative returns. For example, in 2015, we began acquiring and structuring long-term net leases for laboratory facilities, veterinary clinics, and cold storage facilities prior to what we believe was the more general market acceptance of these asset types in the healthcare and industrial sectors. We intend to continue opportunistically employing this strategy where we believe we can achieve angenerate appropriate risk-adjusted return through these underwriting principlesreturns for our stockholders on a long-term basis.

Actively Manage Our Balance Sheet to Maximize Capital Efficiency. We seek to maintain a prudent balance between debt and conservatively project a property’s potentialequity financing and to generate targeted returns from currentmaintain funding sources that lock in long-term investment spreads, limit interest rate sensitivity, and future cash flows.align with our lease terms.

Proactively Manage Our Portfolio. We believe targeted returns are achievedour proactive approach to asset management and property management helps enhance the performance of our portfolio through a combinationrisk mitigation strategies and opportunistic sales. We believe that our proactive approach to asset management enables our platform to identify and address any issues, including determining to sell any of in-place income atour properties where we believe the time of acquisition, rent growth,risk profile has changed and a property’s potential for appreciation.become misaligned with our then current risk-adjusted return objectives.

Our Real Estate Investment Portfolio

To achieve an appropriate risk-adjusted return, we maintain a diversified portfolio of real estate spread across multiple property types, geographic locations, tenants, industries, and geographic locations. The following charts summarize our portfolio diversification by property type and geographic location asindustries. As of December 31, 2017. The percentages below are calculated based on our contractual rental revenue over the next 12 months (“NTM Rent”) as2019, we had a diversified portfolio of 645 properties located in 41 states and one property located in Canada that were occupied by 186 different tenants and provided ABR of $292.1 million.

As of December 31, 2017,2019, our top ten tenants (based on a per property type basis divided by total NTM Rent. Late payments, non-payments, or other unscheduled payments are not considered in the calculation. NTM Rent includes the impact of contractual rent escalations.

6


Property Type, by % of NTM Rent

Property Type

% NTM Rent

Retail – casual dining

11.8

%

Retail – other

11.7

%

Retail – quick service restaurants (QSR)

10.7

%

Retail Total

34.2

%

Industrial – warehouse/distribution

11.5

%

Industrial – manufacturing

10.5

%

Industrial – flex

5.7

%

Industrial – other

3.4

%

Industrial Total

31.1

%

Healthcare – clinical

11.8

%

Healthcare – surgical

5.0

%

Healthcare – other

4.4

%

Healthcare Total

21.2

%

Office

9.7

%

Other

3.8

%

7


Top Tenant Industries

Industry

% NTM Rent

Restaurants

22.5

%

Healthcare Facilities

18.4

%

Home Furnishing Retail

4.9

%

Specialized Consumer Services

4.9

%

Packaged Foods & Meats

4.6

%

Auto Parts & Equipment

4.5

%

Healthcare Services

2.8

%

Industrial Conglomerates

2.3

%

Multi-line Insurance

2.1

%

Life Sciences Tools & Services

2.0

%

Distributors

2.0

%

Air Freight & Logistics

1.9

%

Industrial Machinery

1.8

%

Food Retail

1.7

%

Metal & Glass Containers

1.6

%

Top 15 Tenant Industries

78.0

%

Other (28 industries)

22.0

%

Total

100.0

%

Geographic Diversification, by % of NTM Rent

8


Substantially allABR) represented only 19.6% of our leases are triple-net, meaning that our tenants are responsible for the maintenance, insurance,ABR and property taxes associated with the properties they lease from us. Atincluded Art Van Furniture, Red Lobster, Jack’s Family Restaurants, Axcelis, Hensley, Outback Steakhouse, Krispy Kreme, BluePearl, Big Tex Trailer Manufacturing, and Siemens.

As of December 31, 2017,2019, approximately 99.8% of our portfolio’s rentable square footage, representing all but four of our properties, arewas subject to leases. We do not currently engage in the development of real estate, which could cause a delay in timing between the funds used to invest in properties and the corresponding cash inflows from rental receipts.lease. Our cash flows from operations are primarily generated through our real estate investment portfolio and the monthly lease payments received under our long-term leases with our tenants.

To increase value to our stockholders, we strive to implement periodic rent escalations within our leases. As of December 31, 2017, nearly all of our leases had contractual rent escalations, with a 2.0% weighted average. A substantial majority of our leases have fixed annual rent increases, and the remaining leases have annual lease escalations based on increases in the Consumer Price Index (“CPI”), or periodic escalations over the term of the lease (e.g., a 10% increase every five years). These lease escalations mitigate exposure to fixed income streams in the case of an inflationary economic environment, and provide increased return in otherwise stable market conditions. Our focus on single-tenant, triple-net leases shifts certain risks to the tenant and shelters us from volatility in the cost of taxes, insurance, services, and maintenance of the property. An insignificant portion of our tenants have leases that are not fully triple-net, and, therefore, we bear responsibility for certain maintenance and structural component replacements (e.g., roof, structure, or parking lot) that may be required in the future, although the tenants are still required to pay all operating expenses associated with the property (e.g., real estate taxes, insurance and maintenance). In the limited circumstances where we cannot implement a triple-net lease, we attempt to limit our exposure through the use of warranties and other remedies that reduce the likelihood of a significant capital outlay during the term of the lease. We will also occasionally incur nominal property-level expenses that are not paid by our tenants. We do not currently anticipate making significant capital expenditures or incurring other significant property costs during the term of a property lease.

Due to the fact thatBecause substantially all of our properties are leased to single tenants under long-term leases, we are not currently required to perform significant ongoing leasing activities on our properties. The leases for only threetwo of our properties, representing less than 1%approximately 0.3% of our annual rental streams (calculated based on NTM Rent),ABR, will expire beforeduring 2020. As of December 31, 2017,2019, the ABR weighted average remaining term of our leases (calculated based on NTM Rent) was approximately 13.111.5 years, excluding renewal options, which are exercisable at the option of our tenants upon expiration of their initial lease term.options. Less than 5% of the


properties in our portfolio are subject to leases without at least one renewal option. Furthermore, the weighted average lease term on the $683.6 million in properties acquired during the year ended December 31, 2017, was 15.0 years. More than 50%Approximately 59% of our rental revenue iswas derived from leases that expire during 2030 and thereafter. As of December 31, 2017,2019, no more than 10%9% of our rental revenue iswas derived from leases that expire in any single year prior to 2030.

Investment Guidelines

We seek to acquire primarily freestanding, single-tenant commercial real estate properties located in the decade between 2020United States, with a target size for individual property acquisitions of up to approximately $100 million. We generally seek to invest in properties that are under lease and 2030. The following chart sets forthfully occupied at the time of acquisition. We also seek to maintain our lease expirations based uponportfolio’s diversification by property type, geography, tenant, and industry in an effort to reduce fluctuations in rental income caused by under-performing individual real estate assets or adverse economic conditions affecting an entire industry or geographic region. When evaluating whether a property acquisition would contribute to our overall portfolio’s diversification, we expect to take into account the terms ofpercentage a single property, tenant, or brand would represent in our leases in placeoverall portfolio, as of December 31, 2017.

9


Lease Maturity Schedule, by % of NTM Rent

The following table presents the lease expirations by year, including the number of tenants and properties with leases expiring, the square footage coveredwell as geographic concentrations, both by the leases expiring,metropolitan statistical area and by state. While we consider these criteria when evaluating acquisition opportunities, we may also pursue opportunistic investments that do not meet one or more of these factors if we assess that a transaction presents compelling risk-adjusted returns. We intend to primarily acquire portfolios and assets over time that will generally not result in any one tenant representing more than 5% of ABR.

We are focused primarily on investing in the NTM Rent,industrial, healthcare, restaurant, office, and retail property types. Within each property type, we target specific acquisition opportunities in a highly selective manner.

Industrial. We focus on single-tenant manufacturing, warehouse and distribution facilities, refrigerated storage, flex-space, food processing, and research and development facilities where the percentage of NTM Renttenant has a strong credit profile and experienced management team. We look for industrial assets where the real estate is mission critical to the tenant’s operations, where the property sits on an essential or strategic location for the leases expiring. Late payments, non-paymentstenant, and where it would be difficult or other unscheduled paymentsmore expensive for the tenant to relocate. We look for industrial properties that are not consideredlocated in the NTM Rent amounts. NTM Rent includes the impact of contractual rent escalations. Amounts are in thousands, except the number of tenants and properties.

Year

 

Number of

Tenants

 

 

Number of

Properties

 

 

Square

Footage

 

 

NTM Rent

 

 

Percentage

of NTM Rent

 

2018

 

 

1

 

 

 

1

 

 

 

2

 

 

$

106

 

 

 

0.1

%

2019

 

 

2

 

 

 

2

 

 

 

8

 

 

 

280

 

 

 

0.1

%

2020

 

 

3

 

 

 

3

 

 

 

95

 

 

 

1,099

 

 

 

0.6

%

2021

 

 

2

 

 

 

4

 

 

 

9

 

 

 

578

 

 

 

0.3

%

2022

 

 

4

 

 

 

3

 

 

 

87

 

 

 

2,442

 

 

 

1.3

%

2023

 

 

9

 

 

 

13

 

 

 

724

 

 

 

6,836

 

 

 

3.6

%

2024

 

 

12

 

 

 

15

 

 

 

1,741

 

 

 

14,023

 

 

 

7.3

%

2025

 

 

2

 

 

 

8

 

 

 

28

 

 

 

1,038

 

 

 

0.5

%

2026

 

 

18

 

 

 

28

 

 

 

801

 

 

 

11,970

 

 

 

6.2

%

2027

 

 

19

 

 

 

35

 

 

 

1,726

 

 

 

18,596

 

 

 

9.7

%

2028

 

 

15

 

 

 

29

 

 

 

1,169

 

 

 

13,563

 

 

 

7.1

%

2029

 

 

15

 

 

 

62

 

 

 

2,664

 

 

 

17,901

 

 

 

9.3

%

2030 and thereafter

 

 

73

 

 

 

325

 

 

 

6,874

 

 

 

103,945

 

 

 

53.9

%

10


Our top tenants and brands at December 31, 2017, are listed in the tables below. The percentages are calculated based on our NTM Rent on a per property type basis divided by total NTM Rent. Late payments, non-paymentsclose proximity to major transportation thoroughfares such as airports, ports, railways, major freeways or other unscheduled payments are not considered in the calculation. NTM Rent includes the impact of contractual rent escalations.

Top Ten Tenants, by % of NTM Rent

Tenant

 

Property Type

 

% NTM Rent

 

 

Properties

 

Red Lobster Hospitality LLC & Red Lobster

   Restaurants LLC

 

Retail

 

 

3.8

%

 

 

25

 

Art Van Furniture, LLC

 

Retail

 

 

3.4

%

 

 

9

 

Jack’s Family Restaurants LP

 

Retail

 

 

3.0

%

 

 

36

 

Outback Steakhouse of Florida, LLC (1)

 

Retail

 

 

2.8

%

 

 

24

 

Big Tex Trailer Manufacturing Inc.

 

Industrial/Retail/Office

 

 

2.4

%

 

 

17

 

Siemens Medical Solutions USA, Inc. & Siemens

   Corporation

 

Industrial

 

 

2.3

%

 

 

2

 

Nestle' Dreyer's Ice Cream Company

 

Industrial

 

 

2.2

%

 

 

1

 

Nationwide Mutual Insurance Company

 

Office

 

 

2.1

%

 

 

2

 

Arkansas Surgical Hospital LLC

 

Healthcare

 

 

2.1

%

 

 

1

 

Bob Evans Restaurants, LLC

 

Retail

 

 

1.9

%

 

 

25

 

Total

 

 

 

 

26.0

%

 

 

142

 

All Other

 

 

 

 

74.0

%

 

 

386

 

(1)

Tenant’s properties include 22 Outback Steakhouse restaurants and two Carrabba’s Italian Grill restaurants.

Top Ten Brands, by % of NTM Rent

Brand

 

Property Type

 

% NTM Rent

 

 

Properties

 

Bob Evans Farms (1)

 

Industrial/Retail

 

 

3.8

%

 

 

27

 

Red Lobster

 

Retail

 

 

3.8

%

 

 

25

 

Art Van Furniture

 

Retail

 

 

3.4

%

 

 

9

 

Jack's Family Restaurants

 

Retail

 

 

3.0

%

 

 

36

 

Taco Bell

 

Retail

 

 

2.7

%

 

 

41

 

Wendy's

 

Retail

 

 

2.6

%

 

 

35

 

Outback Steakhouse

 

Retail

 

 

2.4

%

 

 

22

 

Big Tex Trailers

 

Industrial/Retail/Office

 

 

2.4

%

 

 

17

 

Siemens

 

Industrial

 

 

2.3

%

 

 

2

 

Nestle'

 

Industrial

 

 

2.2

%

 

 

1

 

Total

 

 

 

 

28.6

%

 

 

215

 

All Other

 

 

 

 

71.4

%

 

 

313

 

(1)

Brand includes two BEF Foods, Inc. properties and 25 Bob Evans Restaurants, LLC restaurants.

11


Our Investment Policy generally requires us to seek diversification of our investments. The Independent Directors Committee approved certain updates to our Investment Policy following the regular annual review of the policy at the November 2017 meeting of our board of directors. Based on the NTM rent of the properties in the portfolio, determined as of the date of the prior quarter end, new investments may not cause us to exceed:

5% in any single property;interstate highways.

8% leasedHealthcare. We focus on single-tenant medical office buildings, large regional physician practices, and off-campus clinics affiliated with major health systems, as well as laboratories, ambulatory surgical centers, service-type locations such as dental and dialysis centers, and animal health service clinics. We primarily focus on healthcare properties that have substantial tenant investments like special regulatory permits and buildouts that would make relocation difficult or costly. We look for healthcare properties that are mission critical to any single tenant operations, generally located adjacent to or brand;near hospital campuses or other medical facilities, and where the tenant has a strong credit profile and is not easily displaced by regulatory changes. In certain instances, we will seek additional credit enhancements to augment the credit of the tenant. In states where a certificate of need statute exists, we ensure that our sites carry this designation to maintain long-term viability.

10%Restaurant. We focus our restaurant investments primarily in single-tenant quick service restaurant and casual dining properties, with an emphasis on restaurants that are located in any single metropolitan statistical area;strong retail markets. We underwrite restaurant properties primarily based on the fundamental value of the underlying real estate, site level performance, corporate owned location or experienced multi-unit franchise operators, and whether the property is subject to a master lease with multiple operating locations.

20%Office. We focus on single-tenant corporate headquarters, call centers, and mission-critical business operations with creditworthy tenants where the property is strategically located or important to the tenant’s business. Key considerations for us when making office investments include a strong tenant credit profile, previous tenant investment in any single state.

We may exceed these diversification targets from timethe property, occupancy costs relative to time with the approvalmarket, divisibility of the Independent Directors Committee. To avoid undue risk concentrations in any single asset class or category, long-term asset allocation will be setspace, and cost associated with repositioning the following target percentages and within the following ranges, although these ranges may be temporarily waived by the Independent Directors Committee:space upon lease expiration.

Asset Category

 

Target

Retail. We focus on e-commerce resistant industries where the presence of a physical location is important to the end consumer and mission critical to the tenant. Our retail investments are primarily in single-tenant, net leased retail establishments in the home furnishings, automotive, and general merchandise industries, with an emphasis on market presence and necessity shopping. We underwrite retail properties primarily based on the fundamental value of the underlying real estate, site level


 

Range

Retail

30

%

15-45%

Healthcare

20

%

15-45%

Industrial

25

%

15-45%

Office

15

%

10-20%

Other

10

%

5-15%performance, corporate owned location or experienced multi-unit franchise operators, and whether the property is subject to a master lease with multiple operating locations.

 

WhileOur Leases

We typically lease our properties pursuant to long-term net leases with initial terms of 10 years or more that often have renewal options. Substantially all of our leases are net, meaning our tenant generally is obligated to pay all expenses associated with the Independent Directors Committee establishes diversification thresholdsleased property (such as real estate taxes, insurance, maintenance, repairs, and capital costs). We seek to manage risk,use master lease structures where it fits market practice in the management team does not review discrete financial information at this level. Referparticular property type, pursuant to which we seek to lease multiple properties to a single tenant on an all or none basis. In a master lease structure, a tenant is responsible for a single lease payment relating to the entire portfolio of leased properties, as opposed to multiple lease payments relating to individually leased properties. The master lease structure prevents a tenant from “cherry picking” locations, where it unilaterally gives up underperforming properties while maintaining its leasehold interest in well-performing properties. We believe the master lease structure is most prevalent and applicable to leases in our restaurant and retail property type and less relevant to our discussion regarding segment reporting underother property types, such as healthcare and industrial. Additionally, when we acquire properties associated with a tenant that has an existing master lease structure with us, we seek to add the caption Segment Reporting in Note 2, “Summary of Significant Accounting Policies” within the Notesnew properties to the Consolidated Financial Statements within Item 8. “Financial Statements and Supplementary Data”existing master lease structure to strengthen the existing lease with such tenant. As of this Form 10-K.

We do not currently engage in the developmentDecember 31, 2019, master leases contributed approximately 36.0% of real estate, but may do so in the future. Our Investment Policy provides the Asset Manager with the authority to make, on our behalf, any acquisition or sale of any property or group of related properties involving up to $50 million for any single or portfolio transaction, $75 million per cumulative tenant concentration, or $100 million per cumulative brand concentration, without approval of the Independent Directors Committee, provided that the transaction otherwise meets our Investment Policy and Property Selection Criteria, and any financingoverall ABR (our largest master lease by ABR related to any such acquisition does not violate our Leverage Policy (as defined below), as established by the Independent Directors Committee from time to time. Our Investment Policy permits investments in24 properties that do not otherwise meet our Investment Policy or Property Selection Criteria with the approval of the Independent Directors Committee.

Underwriting Criteria

When evaluating a property acquisition, our underwriting guidelines require that we consider the condition of the property, the creditworthiness of the tenant, the strength of any personal or corporate guarantees, the tenant’s historic performance at the property or similar properties, the location of the property, the overall economic condition of the community in which the property is located, and the property’s potential for appreciation. We apply our credit underwriting guidelines prior to acquiring a property, periodically throughout the lease term, and when we are re-leasing properties in our portfolio. While we seek creditworthy tenants, we do not require them to be investment grade credit-rated. Our credit review process includes analyzing a tenant’s financial statements and other available information. When we obtain guarantees on our leases, we also analyze the creditworthiness of the guarantors. Depending on the circumstances, our process will include discussions with the tenant’s management team surrounding their business plan and strategy.

12


We evaluate the creditworthinesscontributed 2.5% of our existing tenants on an ongoing basis through the use of regularly scheduled real estate portfolio reviews, reviewing updated tenant financial statements on a quarterly or annual basis, depending on the terms of the lease, analysis of updated tenant credit ratings,ABR, and our ongoing analysis of the economysmallest master lease by ABR related to two properties and trends in the industries in which our tenants operate. Our portfolio review committee, which includes memberscontributed 0.1% of our senior managementABR), 74.1% of our restaurant property ABR (166 of our 249 restaurant properties), and 67.2% of our Manager’s portfolio management team, perform an in-depth reviewretail property ABR (85 of each property in our portfolio at least once every 18 months. The review includes an analysis129 properties).

As of the tenant’s recent financial statements, including key metrics such as rent coverage and leverage levels, among other applicable credit metrics, credit ratings, and economic considerations relevant to the tenant. The Manager’s asset management team also periodically reviews tenant financial statements and relevant credit performance metrics. Our credit monitoring procedures also include regular communications withDecember 31, 2019, approximately 88.2% of our ABR was received from tenants whothat are required to communicate certain eventsprovide us with specified financial information on a periodic basis. An additional 4.4% of our ABR was received from tenants that are public companies, which are required to file financial statements with the SEC, although they are not required to provide us with specified financial information under the terms of our lease.

Substantially all of our leases such as eventsprovide for periodic contractual rent escalations. As of defaultDecember 31, 2019, leases contributing approximately 98.4% of our ABR provided for increases in future annual base rent, generally ranging from 1.5% to 2.5% annually, with an ABR weighted average annual minimum increase equal to 2.1% of base rent. Generally, our rent escalators increase rent on specified dates by a fixed percentage. Our escalations provide us with a source of organic growth and property damage. We believe our ongoing credit monitoring will enable us to identify material changes to a tenant’s credit quality in a timely basismeasure of inflation protection. Additional information on lease escalation frequency and preserve our financial position. We have not identified any material changes to the credit quality of the tenants in our real estate portfolioweighted average annual escalation rates as of December 31, 2017.2019 is displayed below.

Leverage Policy

Lease Escalation Frequency

 

% of ABR

 

 

Weighted Average Annual Minimum Increase (1)

 

Annually

 

 

81.7

%

 

 

2.1

%

Every 2 years

 

 

0.1

%

 

 

1.8

%

Every 3 years

 

 

2.6

%

 

 

2.7

%

Every 4 years

 

 

1.4

%

 

 

2.4

%

Every 5 years

 

 

7.4

%

 

 

2.0

%

Other escalation frequencies

 

 

5.2

%

 

 

1.7

%

Flat

 

 

1.6

%

 

N/A

 

Total/Weighted Average (2)

 

 

100.0

%

 

 

2.1

%

In March of 2016, Moody’s Investors Service (“Moody’s”) assigned the Operating Company an investment grade credit rating of Baa3 with a stable outlook. Moody’s re-affirmed the investment grade credit rating in March of 2017.

(1)

Represents the ABR weighted average annual minimum increase of the entire portfolio as if all escalations occurred annually. For leases where rent escalates by the greater of a stated fixed percentage or the change in CPI, we have assumed an escalation equal to the stated fixed percentage in the lease. As of December 31, 2019, leases contributing 10.7% of our ABR provide for rent increases equal to the lesser of a stated fixed percentage or the change in CPI. As any future increase in CPI is unknowable at this time, we have not included an increase in the rent pursuant to these leases in the weighted average annual minimum increase presented.

(2)

Weighted by ABR.



The investment grade credit rating allowed us to take advantage of preferential borrowing margins on our outstanding debt, including the credit facility we entered into on June 23, 2017. The investment grade credit rating will also allow us more attractive access to the debt private placement markets. The rating is based on a number of factors, including an assessmentescalation provisions of our financial strength, portfolio size and diversification, credit and operating metrics, corporate governance policies, and sustainabilityleases (by percentage of cash flow and earnings. We are strongly committed to maintaining modest leverage, commensurate with our investment grade rating. While Moody’s utilizes other factors outside of our leverage ratio, our leverage policy (“Leverage Policy”) is to maintain a leverage ratio in the 35% to 45% range based on the market value of assets, recognizing that the actual leverage ratio will vary over time and there may be opportunistic reasons to exceed a 45% leverage ratio; provided, however, that we cannot exceed a 50% leverage ratio without the approval of the Independent Directors Committee.

We primarily utilize unsecured term and revolving debt to finance acquisitions, while obtaining mortgage loans and notes payable to a lesser degree. The mix of financing sources may change over time based on market conditions. The unsecured loans generally contain affirmative and negative covenants which are tested against our financial performance.

When utilized, mortgage loans and notes payable (“mortgage financing”) typically cover a single property or a group of related properties acquired from a single seller. The loans may be further secured by guarantees from us or the Operating Company, provided that we attempt to limit the use of guarantees to the extent possible. The Operating Company may assume debt when conducting a transaction or it may mortgage existing properties. AsABR) as of December 31, 2017, 112019, are displayed in the following chart:

If requested by a tenant, we may, subject to the tenant’s history, creditworthiness, and other relevant considerations, agree to reimburse or provide a loan to the tenant for property expansion or improvement costs that it incurs in connection with improvements at a property, 100% of which it leases from us. In exchange for such reimbursement or loan, we generally receive contractually specified rent that increases proportionally with our 528 properties were secured by mortgage financing, andfunding. For example, we may agree to reimburse a tenant, up to a specified amount, for property expansion or improvement costs that it incurs in improving a commercial facility on its property. Generally, as we reimburse the aggregate outstanding principal balance of mortgage loans and notes payable was approximately $68.5 million.tenant for property expansion or improvement costs, the rent will increase proportionally with our funding, which generally allows us to achieve a consistent cash yield on our funding throughout improvement.

To reduce its exposureTax Status

We elected to variable-rate debt, the Operating Company enters into interest rate swap agreementsqualify to fix the rate of interestbe taxed as a hedge against interest rate fluctuations. These interest rate hedges have staggered maturities to reduceREIT under the exposure to interest rate fluctuations in any one year, and generally extend up to 10 years. The interest rate swaps are applied against a poolInternal Revenue Code of debt, which offers flexibility in maintaining our hedge designation concurrent1986, (as amended, the “Code”) beginning with our ongoing capital markets activity. We attempt to limit our total exposure to floating-rate debt to be within a target of no more than 5% of the market value of total assets, measured at quarter end.

To reduce counterparty concentration risk with respect to our interest rate hedges, we diversify the institutions that serve as swap counterparties, and no more than 30% of the nominal value of our total hedged debt may be with any one institution, to be measured at the time we enter into an interest rate swap transaction and at quarter end.

13


During thetaxable year ended December 31, 2017, we added $150.0 million of unsecured, interest-only Senior Notes to our capital structure. The Senior Notes bear interest at a fixed rate of 4.84% per annum, with a 10-year maturity. We strategically use this channel of long-term, fixed-rate debt capital to help mitigate interest rate risk, lengthen our maturity profile, and diversify our sources of debt capital.  

The Independent Directors Committee reviews our Leverage Policy at least annually; however, depending on market conditions and other factors, they may change our Leverage Policy from time to time.

As of December 31, 2017, our total outstanding indebtedness was $1,181.5 million and the ratio of our total indebtedness to the market value of our assets was approximately 41.6%.

Corporate Governance

We operate under the direction of our board of directors, which is responsible for the management and control of our affairs. Our board of directors has retained the Manager and the Asset Manager to manage our day-to-day affairs, to implement our investment strategy, and to provide certain property management services for our properties, with both subject to our board of directors’ direction, oversight, and approval. All of our officers are employees of the Manager.

Our board of directors is currently comprised of nine directors, six of whom are independent directors and serve on the Independent Directors Committee. The Independent Directors Committee reviews our relationship with, and the performance of, the Manager and the Asset Manager, and approves the terms of any affiliate transactions. In addition, the Independent Directors Committee is responsible for, among other things, approving our property and portfolio valuation policy, setting the Determined Share Value for our ongoing private offering, approving and setting our Investment Policy, Property Selection Criteria, and Leverage Policy, and approving acquisitions above certain thresholds or outside of the criteria set forth in our Investment Policy.

Management and Our Structure

Pursuant to the terms of the asset management agreement among us, the Operating Company, and the Asset Manager (as amended, the “Asset Management Agreement”), the Asset Manager is responsible for, among other things, managing our day-to-day operations, establishing and monitoring acquisition and disposition strategies, overseeing all marketing communications and services related to our ongoing private offering, arranging mortgage and other financing, overseeing the acquisition of properties and their initial lease-up if they are not already subject to a net lease upon acquisition, providing support for the good faith valuation of our property portfolio and the setting of the Determined Share Value by the Independent Directors Committee, overseeing investor closings and transfers, arranging our annual stockholder meetings, and servicing and communicating with investors, including providing investment projections and reports. The Asset Manager also has the power pursuant to the Asset Management Agreement to designate two of the nine directors who serve on our board of directors. The Manager owns and controls the Asset Manager.

Pursuant to the property management agreement among us, the Operating Company, and the Manager (as amended, the “Property Management Agreement”), the Manager provides property management services to our properties, including management, rent collection, and re-leasing services. In June 2015, Trident BRE, LLC, an affiliate of Stone Point Capital LLC (“Trident BRE”), acquired through an equity investment an approximate 45.6% equity ownership interest in the Manager. As of December 31, 2017, the Manager is owned, on a fully diluted basis, (i) approximately 44.44% by Trident BRE, (ii) approximately 44.44% by Amy L. Tait, our Executive Chairman of the board of directors and Chief Investment Officer, Tait family trusts, and an investment entity for the families of Ms. Tait and the late Norman Leenhouts, one of our founders, and (iii) approximately 11.12% by employees of the Manager. The Manager is controlled by a four-person board of managers, two of whom are appointed by Trident BRE. In June 2015, in connection with Trident BRE’s investment in the Manager, (i) we acquired 100,000 convertible preferred interests in the Manager (the “Convertible Preferred BRE Units”), for $100 per Convertible Preferred BRE Unit, in exchange for the issuance to the Manager of 138,889 shares of our common stock, then valued at $72.00 per share, and (ii) the Manager purchased 510,416 shares of our common stock, for $72.00 per share. The Manager currently owns 375,000, or approximately 2.0%, of the issued and outstanding shares of our common stock. The Independent Directors Committee approved our investment in the Convertible Preferred BRE Units.

14


As of December 31, 2017, the Manager employed approximately 24 individuals fully-dedicated to our business and operations. Additionally, the Manager employed approximately 38 additional individuals who dedicate a significant portion of their time to our business and operations, in addition to various other tasks and responsibilities on behalf of the Manager and its affiliates.

For more information regarding the relationships among our company, Trident BRE, the Manager, and the Asset Manager and the fees we pay to the Manager and the Asset Manager pursuant to the Property Management Agreement and the Asset Management Agreement, see Item 13. “Certain Relationships and Related Transactions, and Director Independence” of this Form 10-K.

The chart below illustrates the relationships among our company, the Operating Company, the Manager, and the Asset Manager as of December 31, 2017.

Regulation

Our investments are subject to various federal, state, and local laws, ordinances, and regulations, including, among other things, zoning regulations, land use controls, and environmental controls relating to air and water quality, noise pollution, and indirect environmental impacts.2008. We believe that as of such date we have all permitsbeen organized and approvals necessary under current lawhave operated in a manner to operate our investments.

15


Emerging Growth Company Status

We are an emerging growth company,qualify for taxation as defined in the Jumpstart Our Business Startups Act (the “JOBS Act”), and as such we are eligible to take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies, including, but not limited to, not being required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002, reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved. A number of these exemptions are not currently relevant to us due to our external management structure, and in any event, we do not currentlyREIT for U.S. federal income tax purposes. We intend to take advantage of any of these exemptions.

In addition, Section 107 of the JOBS Act provides that an emerging growth company can use the extended transition period providedcontinue to be organized and operate in Section 13(a) of the Exchange Act for complying with new or revised accounting standards. This permits an emerging growth company to delay the adoption of certain accounting standards until those standards would otherwise apply to private companies. We have irrevocably elected not to take advantage of this extended transition period and, assuch a result, we will adopt new or revised accounting standards on the relevant dates on which adoption of such standards is required for other public companies.

We will remain an emerging growth company until the earliest to occur of (1) the last day of the first fiscal year in which our annual gross revenues exceed $1 billion, (2) the date on which we become a “large accelerated filer” as defined in Rule 12b-2 under the Exchange Act, (3) the date on which we have issued more than $1 billion in non-convertible debt during the preceding three-year period, and (4) the end of the year in which the five-year anniversary of our initial public offering of our common stock occurs.manner.

Competition

The commercial real estate market is highly competitive. We compete for tenants to occupy our properties in all of our markets with other owners and operators of commercial real estate. We compete based on a number of factors that include location, rental rates, security, suitability of the property’s design to prospective tenants’ needs, and the manner in which the property is operated and marketed. The number of competing properties in a particular market could have a material effect on our occupancy levels, rental rates, and the operating expenses of certain of our properties.

In addition, we compete with other entities engaged in real estate investment activities to locate suitable properties to acquire and purchasers to buy our properties. These competitors include other REITs, specialty finance companies, savingsprivate and loan associations,


institutional real estate investors, sovereign wealth funds, banks, mortgage bankers, insurance companies, institutional investors, investment banking firms, lenders, governmental bodies,specialty finance companies, and other entities. Some of these competitors, including larger REITs, have substantially greater marketing and financial resources, including lower cost of capital, than we have. The relative size of their portfolios may allow them to absorb properties with lower returns andor allow them to accept more risk on a given property than we can prudently manage, including risks with respect to the creditworthiness of tenants. In addition, these same entities may seek financing through similar channels to us. Competition from these REITs and other third partythird-party real estate investors may limit the number of suitable investment opportunities available to us. It also may result in higher prices, lower yields, and a narrower spread of yields over our borrowing costs, making it more difficult for us to acquire new investments on attractive terms.

SeasonalityEmployees

During 2019, we had no employees. Effective upon the completion of the Internalization on February 7, 2020, we had 71 full-time employees, comprised of professional employees engaged in origination, underwriting, closing, accounting and financial reporting, portfolio and asset management, capital markets, and other corporate activities essential to our business.

Legal Proceedings

We may become party to various lawsuits, claims and other legal proceedings that arise in the ordinary course of our business. Since our organization in 2007, we have not been a party, as plaintiff or defendant, to any legal proceedings that we believe to be material or which, individually or in the aggregate, would be expected to have a material effect on our business, financial condition, or results of operations if determined adversely to us.

Principal Executive Offices

Our principal executive offices are located at 800 Clinton Square, Rochester, New York, 14604, and our telephone number is (585) 287-6500. Upon closing of the Internalization, we occupy approximately 24,072 square feet of space leased from Clinton Asset Holding Associates, L.P. (“CAHA”), an affiliated third party. Amy Tait, our Chairman and a member of our board of directors, and members of her immediate family own interests in CAHA. We believe that our offices are adequate for our present and currently planned future operations and that adequate additional space will be available if needed in the future.

Insurance

Our tenants are generally required to maintain liability and property insurance coverage for the properties they lease from us pursuant to net leases. These leases generally require our tenants to name us (and any of our lenders that have a mortgage on the property leased by the tenant) as additional insureds on their liability policies and additional named insured and/or loss payee (or mortgagee, in the case of our lenders) on their property policies. Depending on the location of the property, losses of a catastrophic nature, such as those caused by earthquakes and floods, may be covered by insurance policies that are held by our tenant with limitations such as large deductibles or co-payments that a tenant may not be able to meet. In addition, losses of a catastrophic nature, such as those caused by wind/hail, hurricanes, terrorism or acts of war, may be uninsurable or not economically insurable. In the event there is damage to our properties that is not covered by insurance and such properties are subject to recourse indebtedness, we will continue to be liable for the indebtedness, even if these properties are irreparably damaged.

In addition to being a named insured on our tenants’ liability policies, we separately maintain commercial general liability coverage and, in certain instances, general or specific (e.g., flood) property-level insurance coverage on certain properties or pursuant to the terms of certain of our leases. We also maintain full property coverage on all untenanted properties and other property coverage as may be required by our lenders, which are not required to be carried by our tenants under our leases.

Regulation

General. Our investments are subject to various laws, ordinances, and regulations, including, among other things, fire and safety requirements, zoning regulations, land use controls, and environmental controls relating to air


and water quality, noise pollution, and indirect environmental impacts. We believe that we have all permits and approvals necessary under current law to operate our investments.

Americans with Disabilities Act. Under Title III of the ADA, and rules promulgated thereunder, in order to protect individuals with disabilities, public accommodations must remove architectural and communication barriers that are structural in nature from existing places of public accommodation to the extent “readily achievable.” In addition, under the ADA, alterations to a place of public accommodation or a commercial facility are to be made so that, to the maximum extent feasible, such altered portions are readily accessible to and usable by disabled individuals. The “readily achievable” standard takes into account, among other factors, the financial resources of the affected site and the owner, lessor or other applicable person.

Compliance with the ADA, as well as other federal, state, and local laws, may require modifications to properties we currently own or may purchase, or may restrict renovations of those properties. Failure to comply with these laws or regulations could result in the imposition of fines or an award of damages to private litigants, as well as the incurrence of the costs of making modifications to attain compliance, and future legislation could impose additional obligations or restrictions on our properties. Although our tenants are generally responsible for all maintenance and repairs of the property pursuant to our lease, including compliance with the ADA and other similar laws or regulations, we could be held liable as the owner of the property for a failure of one of our tenants to comply with these laws or regulations.

Environmental Matters

Federal, state, and local environmental laws and regulations regulate, and impose liability for, releases of hazardous or toxic substances into the environment. Under various of these laws and regulations, a current or previous owner, operator or tenant of real estate may be required to investigate and clean up hazardous or toxic substances, hazardous wastes or petroleum product releases or threats of releases at the property, and may be held liable to a government entity or to third parties for property damage and for investigation, clean-up, and monitoring costs incurred by those parties in connection with the actual or threatened contamination. These laws may impose clean-up responsibility and liability without regard to fault, or whether or not materially impactedthe owner, operator, or tenant knew of or caused the presence of the contamination. The liability under these laws may be joint and several for the full amount of the investigation, clean-up, and monitoring costs incurred or to be incurred or actions to be undertaken, although a party held jointly and severally liable may seek to obtain contributions from other identified, solvent, responsible parties of their fair share toward these costs. These costs may be substantial, and can exceed the value of the property. In addition, some environmental laws may create a lien on the contaminated site in favor of the government for damages and costs it incurs in connection with the contamination. As the owner or operator of real estate, we also may be liable under common law to third parties for damages and injuries resulting from environmental contamination emanating from the real estate. The presence of contamination, or the failure to properly remediate contamination, on a property may adversely affect the ability of the owner, operator or tenant to sell or rent that property or to borrow using the property as collateral, and may adversely impact our investment in that property.

Some of our properties contain, have contained, or are adjacent to or near other properties that have contained or currently contain storage tanks for the storage of petroleum products or other hazardous or toxic substances. Similarly, some of our properties currently are or were used in the past for commercial or industrial purposes that involve or involved the use of petroleum products or other hazardous or toxic substances, or are adjacent to or near properties that have been or are used for similar commercial or industrial purposes. These operations create a potential for the release of petroleum products or other hazardous or toxic substances, and we could potentially be required to pay to clean up any contamination. In addition, environmental laws regulate a variety of activities that can occur on a property, including the storage of petroleum products or other hazardous or toxic substances, air emissions, water discharges, and exposure to lead-based paint. Such laws may impose fines or penalties for violations, and may require permits or other governmental approvals to be obtained for the operation of a business involving such activities. Any of the foregoing matters could have a material adverse effect on us.

Environmental laws also govern the presence, maintenance, and removal of asbestos-containing materials (“ACM”). Federal regulations require building owners and those exercising control over a building’s management to identify and warn, through signs and labels, of potential hazards posed by seasonality.workplace exposure to installed ACM in their building. The regulations also have employee training, record keeping, and due diligence requirements pertaining


to ACM. Significant fines can be assessed for violation of these regulations. As a result of these regulations, building owners and those exercising control over a building’s management may be subject to an increased risk of personal injury lawsuits by workers and others exposed to ACM. The regulations may affect the value of a building containing ACM in which we have invested. Federal, state, and local laws and regulations also govern the removal, encapsulation, disturbance, handling, and/or disposal of ACM when those materials are in poor condition or in the event of construction, remodeling, renovation, or demolition of a building. These laws may impose liability for improper handling or a release into the environment of ACM and may provide for fines to, and for third parties to seek recovery from, owners or operators of real properties for personal injury or improper work exposure associated with ACM.

Employees

We have no employees. Our officers areWhen excessive moisture accumulates in buildings or on building materials, mold growth may occur, particularly if the moisture problem remains undiscovered or is not addressed over a period of time. Some molds may produce airborne toxins or irritants. Indoor air quality issues can also stem from inadequate ventilation, chemical contamination from indoor or outdoor sources, and other biological contaminants such as pollen, viruses, and bacteria. Indoor exposure to airborne toxins or irritants above certain levels can be alleged to cause a variety of adverse health effects and symptoms, including allergic or other reactions. As a result, the presence of significant mold or other airborne contaminants at any of our properties could require us to undertake a costly remediation program to contain or remove the mold or other airborne contaminants from the affected property or increase indoor ventilation. In addition, the presence of significant mold or other airborne contaminants could expose us to liability from our tenants, employees of our Managertenants, or its affiliates andothers if property damage or personal injury occurs.

Before completing any property acquisition, we typically obtain environmental assessments in order to identify potential environmental concerns at the property. These assessments are not compensated by us for their service as our officers. The employees of our Manager and its affiliates manage our day-to-day operations and provide management, acquisition, advisory, and certain administrative services for us.

16


Income Taxes

We have elected to be taxed as a REIT under the Internal Revenue Code and have operated as such commencing with the taxable year ended December 31, 2008. To qualify as a REIT, we must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of our annual REIT taxable income to our stockholders, which is computed without regard to the dividends paid deduction and excluding net capital gain and does not necessarily equal net income as calculatedcarried out in accordance with GAAP.the Standard Practice for Environmental Site Assessments (ASTM Practice E 1527-13) as set by ASTM International, formerly known as the American Society for Testing and Materials, and generally include a physical site inspection, a review of relevant federal, state, and local environmental and health agency database records, one or more interviews with appropriate site-related personnel, review of the property’s chain of title, and review of historical aerial photographs and other information on past uses of the property. These assessments are limited in scope. If, however, recommended in the initial assessments, we may undertake additional assessments such as soil and/or groundwater sampling or other limited subsurface investigations and ACM or mold surveys to test for substances of concern. A prior owner or operator of a property or historical operations at our properties may have created a material environmental condition that is not known to us or the independent consultants preparing the site assessments. Material environmental conditions may have arisen after the review was completed or may arise in the future, and future laws, ordinances, or regulations may impose material additional environmental liability. If environmental concerns are not satisfactorily resolved in any initial or additional assessments, we may obtain environmental insurance policies to insure against potential environmental risk or loss depending on the type of property, the availability and cost of the insurance, and various other factors we deem relevant (e.g., an environmental occurrence affects one of our properties where our lessee may not have the financial capability to honor its indemnification obligations to us). Our ultimate liability for environmental conditions may exceed the policy limits on any environmental insurance policies we obtain, if any.

Generally, our leases require the lessee to comply with environmental law and provide that the lessee will indemnify us for any loss or expense we incur as a result of lessee’s violation of environmental law or the presence, use or release of hazardous materials on our property attributable to the lessee. If our lessees do not comply with environmental law, or we are unable to enforce the indemnification obligations of our lessees, our results of operations would be adversely affected.

We cannot predict what other environmental legislation or regulations will be enacted in the future, how existing or future laws or regulations will be administered or interpreted, or what environmental conditions may be found to exist on the properties in the future. Compliance with existing and new laws and regulations may require us or our tenants to spend funds to remedy environmental problems. If we or our tenants were to become subject to significant environmental liabilities, we could be materially and adversely affected.

Implications of Being an Emerging Growth Company

We are an emerging growth company, as defined in the Jumpstart Our Business Startups Act (the “JOBS Act”), and as such we are eligible to take advantage of certain exemptions from various reporting requirements that are applicable to other public companies that are not emerging growth companies, including, but not limited to, not being


required to comply with the auditor attestation requirements of Section 404 of the Sarbanes-Oxley Act of 2002 (Sarbanes-Oxley”), reduced disclosure obligations regarding executive compensation in our periodic reports and proxy statements, and exemptions from the requirements of holding a nonbinding advisory vote on executive compensation and stockholder approval of any golden parachute payments not previously approved. Although we have not made a determination whether to take advantage of any or all of these exemptions, we have irrevocably opted-out of the extended transition period afforded to emerging growth companies in Section 7(a)(2)(B) of the Securities Act for complying with new or revised accounting standards. As a REIT, we generally will not be subject to federal income tax to the extent we distribute qualifying dividends to our stockholders. If we fail to qualify as a REIT in any taxable year,result, we will be subjectcomply with new or revised accounting standards on the same time frames as other public companies that are not emerging growth companies.

We expect to federal income tax on our taxable income at regular corporate income tax rates and generally will not be permittedremain an “emerging growth company” until the earliest to qualify for treatment as a REIT for federal income tax purposes foroccur of (i) the four taxable years followinglast day of the fiscal year during which qualification is lost unlesswe have total annual gross revenue of $1.07 billion or more (subject to adjustment for inflation), (ii) the Internal Revenue Service grants us relief under certain statutory provisions.

Financial Information about Industry Segments

We currently operatelast day of the fiscal year following the fifth anniversary of the first sale of our common stock pursuant to an effective registration statement, (iii) the date on which we have, during the previous 3-year period, issued more than $1.0 billion in non-convertible debt, or (iv) the date on which we are deemed to be a single reportable segment, which includes the acquisition, leasing, and ownership of net leased properties. Refer to the caption Segment Reporting in Note 2, “Summary of Significant Accounting Policies” within the Notes to the Consolidated Financial Statements within Item 8. “Financial Statements and Supplementary Data” of this Form 10-K.“large accelerated filer.”

Company Information

Our principal executive offices are located at 800 Clinton Square, Rochester, New York, 14604, and our telephone number is (585) 287-6500.

Our filings with the SEC, including our annual reportreports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K, and amendments to those reports, filed or furnished pursuant to Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as well as our proxy statements, are accessible free of charge at http://investors.bnl.broadstone.com as soon as reasonably practicable after we electronically file such material with, or furnish it to, the SEC. You may read and copy anyaccess materials we file with the SEC at the SEC’s Public Reference Room at 100 F Street, NE, Washington, D.C. 20549, or you may access them through the EDGAR database at the SEC’s website at http://www.sec.gov.

We have adopted our Code of Ethics to ensure that our business is conducted in accordance with the highest moral, legal, and ethical standards by our officers, and directors, as well as the Manager, the Asset Manager, and the Manager’s employees. The Code of Ethics is available on our website, http://investors.bnl.broadstone.com, together with the charters of the Board’s Independent Directors Committee, Audit Committee, and Nominating and Corporate Governance Committee. Amendments to, and waivers granted to our directors and executive officers under our codes of ethics, if any, will be posted in this area of our website. Copies of these materials are available in print to any stockholder who requests them. Stockholders should direct such requests in writing to Investor Relations Department, Broadstone Net Lease, Inc., 800 Clinton Square, Rochester, New York 14604. Stockholders may also call 1-585-287-6500.(585) 287-6500.

The information about our website and its content is for your convenience only. The content of our website is not deemed to be incorporated by reference in this report or filed with the SEC.

 

17



Item 1A.

Risk Factors.

The following are some of the risks and uncertainties that could cause our actual results to differ materially from those presented in our forward-looking statements. You should consider carefully the risks described below and the other information in this Annual Report on Form 10-K, including our consolidated financial statements and the related notes. The risks and uncertainties described below are not the only ones we face but do represent those risks and uncertainties that we believe are material to us. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also harm our business.

General Investment Risks Related to Our Business and Properties

Single-tenant leases involve significant risks of tenant default and tenant vacancies, which could materially and adversely affect us.

Our portfolio consists primarily of single-tenant net leased properties and we are dependent on our tenants for substantially all of our revenue. As a result, our success depends on the financial stability of our tenants. The ability of our tenants to meet their obligations to us, including their obligations to pay rent, maintain certain insurance coverage, pay real estate taxes, and maintain the properties in a manner so as not to jeopardize their operating licenses or regulatory status depends on the performance of their business and industry, as well as general market and economic conditions, which are outside of our control. At any given time, any tenant may experience a downturn in its business that may weaken its operating results or the overall financial condition of individual properties or its business as whole. As a result, a tenant may fail to make rental payments when due, decline to extend a lease upon its expiration, become insolvent, or declare bankruptcy. The financial failure of, or default in payment by, a single tenant under its lease is likely to cause a significant or complete reduction in our rental revenue from that property and a reduction in the value of the property. We may also experience difficulty or a significant delay in re-leasing or selling such property. The occurrence of one or more tenant defaults could materially and adversely affect us.

This risk is magnified in situations where we lease multiple properties to a single tenant under a master lease. As of December 31, 2019, master leases contributed approximately 36.0% of our overall ABR (our largest master lease by ABR related to 24 properties and contributed 2.5% of our ABR, and our smallest master lease by ABR related to two properties and contributed 0.1% of our ABR), 74.1% of our restaurant property ABR (166 of our 249 restaurant properties), and 67.2% of our retail property ABR (85 of our 129 properties). A tenant failure or default under a master lease could reduce or eliminate rental revenue from multiple properties and reduce the value of such properties. Although the master lease structure may be beneficial to us because it restricts the ability of tenants to remove individual underperforming assets, there is no guarantee that a tenant will not default in its obligations to us or decline to renew its master lease upon expiration. The default of a tenant that leases multiple properties from us or its decision not to renew its master lease upon expiration could materially and adversely affect us.

We have limited opportunities to increase rents under our long-term leases with tenants, which could impede our organic growth and materially and adversely affect us.

We typically lease our properties pursuant to long-term net leases with initial terms of 10 years or more that often have renewal options. As of December 31, 2019, the ABR weighted average remaining term of our leases was approximately 11.5 years, excluding renewal options. Substantially all of our leases provide for periodic rent escalations, but these built-in increases may be less than what we otherwise could achieve in the market. Most of our leases contain rent escalators that increase rent at a fixed amount on fixed dates, which may be less than prevailing market rates over the lease duration. For those leases that contain rent escalators based on CPI changes, our rent increases during periods of low inflation or deflation may be less than what we otherwise could achieve in the market. As a result, the long-term nature of our leases could impede our organic growth and materially and adversely affect us.

We may not be able to make distributionsachieve growth through acquisitions at a rate that is comparable to our stockholders at the timeshistorical results, which could materially and adversely affect us.

Our growth strategy depends significantly on acquiring new properties. Since 2015, our team has acquired more than $500 million of net leased real estate each year, with approximately $1 billion during 2019. Our ability to grow


requires us to identify and complete acquisitions that meet our investment criteria. Changes in capitalization rates, interest rates, competition, or other factors may negatively impact our acquisition opportunities in the amountsfuture. If we are unable to achieve growth through acquisitions at a rate that is comparable to our historical results, it could materially and adversely affect us.

We may not achieve the total returns we expect or at all.from our future acquisitions, which could materially and adversely affect us.

As we pursue our growth strategy, we may encounter increasingly difficult market conditions that place downward pressure on the total returns we can achieve on our investments. Accordingly, future acquisitions may have lower yield characteristics than past and present opportunities. To the extent that our future growth is achieved through acquisitions that yield lower returns, it could materially and adversely affect us. In addition, if we fund future acquisitions with equity issuances, the dilutive impact could outweigh the benefits of acquisitions that achieve lower returns, which could materially and adversely affect us.

We may not be able to continue to generate sufficient cash flowobtain acquisition financing or obtain other capital from our properties and from possible distributionsthird-party sources on our Convertible Preferred BRE Units, if declared and paid, to permit us to make the distributions we expect. If we pay distributions from the proceeds of our securities offering or from borrowings, the amount of capital we ultimately invest may be reduced, which may reduce the value of an investment in us.

There is no public trading market for our common stock and we are not required to effectuate a liquidity event by a certain datefavorable terms or at all, and transfers of shares of our common stock are subject to a number of restrictions. As a result, it will be difficult for our stockholders to sell shares of our common stock and, if they are able to sell their shares, they are likely to sell them at a discount.

There is no current public market for our common stock, we do not expect that any such public market will develop in the future, and we have no obligation to list our shares on any public securities market or provide any other type of liquidity to our stockholders by a particular date, or at all. The shares of our common stock are not registered under the Securities Act or state securities laws and therefore cannot be resold unless they are subsequently registered under such laws or unless an exemption from registration is available. Although we have adopted our share redemption program pursuant to which our stockholders may request that we redeem shares of our common stock, it is subject to a number of restrictions. Accordingly, our investors should not expect to be able to sell their shares or otherwise liquidate their investment promptly, if at all, and there can be no assurance that the sales price of any shares which are sold would equal or exceed the price originally paid for the shares. Our investors must be prepared to bear the economic risk of holding their shares of our common stock for an indefinite period of time.

Our stockholders are limited in their ability to sell shares of our common stock pursuant to our share redemption program. Our stockholders may not be able to sell any of their shares of our common stock back to us, and if they do sell their shares, they may not receive the price they paid.

We have adopted a share redemption program to provide an opportunity for our stockholders to have shares of our common stock repurchased at a price equal to or at a discount from the current Determined Share Value in effect as of the date the shares are tendered for redemption, subject to a number of restrictions and limitations. No shares may be repurchased under our share redemption program until after the first anniversary of the date of purchase of such shares without approval from our Independent Directors Committee. Further, we are not obligated to repurchase shares of our common stock under the share redemption program. Notwithstanding the procedures outlined in the share redemption program, our board of directors or Independent Directors Committee may, in its sole discretion, reject any share redemption request made by any stockholder at any time. In addition, the share redemption program limits the number of shares that may be redeemed in any quarter. The total number of shares redeemed in any quarter pursuant to the share redemption program may not exceed (i) 1% of the total number of shares outstanding at the beginning of the applicable calendar year, plus (ii) 50% of the total number of any additional shares of our common stock issued during the prior calendar quarter pursuant to our DRIP; provided, however, that the total number of shares redeemed during any calendar year may not exceed 5% of the number of shares outstanding as of the first day of such calendar year. There is no fee in connection with a repurchase of shares pursuant to our share redemption program. Finally, our board of directors reserves the right to amend, suspend, or terminate the share redemption program at any time upon 30 days’ notice to our stockholders. As a result of the foregoing, a stockholder may not be able to sell any of its shares of our common stock back to us pursuant to our share redemption program. Moreover, if a stockholder does sell its shares of our common stock back to us pursuant to the share redemption program, the stockholder may not receive the same price it paid for any shares of our common stock being redeemed.

18


The Independent Directors Committee establishes the Determined Share Value on a quarterly basis. The Determined Share Value is not directly derived from any independent valuation, nor from the value of the existing property portfolio. Investors should use caution in using the Determined Share Value as the current value of shares of our common stock.

On a quarterly basis, the Independent Directors Committee establishes a Determined Share Value per share of our common stock, based on the net asset value of the portfolio, input from management and third-party consultants, and such other factors as the Independent Directors Committee may, in its sole discretion, determine, which we refer to as the Determined Share Value. See the caption Determined Share Value in Item 5. “Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities” within this Form 10-K for a complete discussion of the policies, procedures, and parties involved in calculating and reviewing the net asset value of the portfolio and setting the Determined Share Value. Shares of our common stock are offered in our ongoing private offering at a price per share equal to the current Determined Share Value and cash distributions can be reinvested in additional shares of our common stock pursuant to our distribution reinvestment plan at a price per share equal to 98% of the current Determined Share Value. In addition, shares of our common stock are redeemed by us pursuant to the terms of our share redemption program at a per share price equal to or at a discount to the current Determined Share Value. The Independent Directors Committee may, and currently does, engage consultants, appraisers, and other real estate or investment professionals to assist in their establishment of the Determined Share Value, but the Independent Directors Committee is not required to do so. As a result, the price of the shares of our common stock may not necessarily bear a direct relationship to our book or asset values or to any other established criteria for valuing issued or outstanding common stock and the actual value of an investor’s investment in shares of our common stock could be substantially less than what the stockholder may have paid to purchase the shares.

As with any valuation method, the methods used to determine the Determined Share Value are based upon a number of assumptions, estimates and judgments that may not be accurate or complete. Our assets are valued based upon appraisal standards and the values of our assets using these methods are not required to be a reflection of market value and will not necessarily result in a reflection of fair value under GAAP. Further, different parties using different property-specific and general real estate and capital market assumptions, estimates, judgments, and standards could derive different Determined Share Values, which could be significantly different from the Determined Share Values determined by the Independent Directors Committee. The Determined Share Value established as of any given time is not a direct representation or indication that, among other things, (i) a stockholder would be able to realize the full Determined Share Value if he or she attempts to sell their shares, (ii) a stockholder would ultimately realize distributions per share equal to the Determined Share Value upon liquidation ofmaterially and adversely affect our assetsgrowth prospects and settlement of our liabilities or upon a sale of our company, (iii) shares of our common stock would trade at the Determined Share Value on a national securities exchange, (iv) a third party would offer the Determined Share Value in an arms-length transaction to purchase all or substantially all of our shares of common stock, or (v) the methodologies used to estimate the Determined Share Value would be acceptable to the requirements of any regulatory agency.business.

In order to qualify as a REIT, we retainare required under the rightCode, among other things, to prohibit certain acquisitions and transfers of sharesdistribute annually at least 90% of our common stock, which limitsREIT taxable income, determined without regard to the dividends paid deduction and excluding any net capital gain. In addition, we will be subject to income tax at the corporate rate to the extent that we distribute less than 100% of our investors’ abilityREIT taxable income, determined without regard to purchasethe dividends paid deduction and including any net capital gain. Because of these distribution requirements, we may not be able to fund future capital needs, including any necessary acquisition financing, or sell shares.

repay debt obligations from operating cash flow. Consequently, we expect to rely, in part, on third-party sources to fund our capital needs. We cannot maintainmay not be able to obtain the financing on favorable terms or at all. Our access to third-party sources of capital depends, in part, on:

general market conditions;

the market’s perception of our qualification as a REIT if, among other requirements: (i) more than 50%growth potential;

our current debt levels;

our current and expected future earnings;

the performance of our portfolio;

our cash flow and cash distributions; and

the value of our outstanding common stock is owned, directlystock.

If we cannot obtain capital from third-party sources, we may not be able to acquire properties when strategic opportunities exist, meet the capital and operating needs of our existing properties, or indirectly, by five or fewer stockholders during the last half of each taxable year, or (ii) fewer than 100 persons ownsatisfy our outstanding common stock during at least 335 days ofdebt service obligations, which could materially and adversely affect us.

 Our acquisition volume may not be consistent on a 12-month taxable year. In order to assist us in meeting certain REIT qualification requirements, our Articles of Incorporation restrict the direct or indirect ownership by one person or entity to no more than 9.8% ofquarterly basis, which may not meet investors’ expectations and could negatively impact the value of our then outstanding shares of capital stock (which includes common stock and any preferred stock we may issue) and nostock.

Our team has acquired more than 9.8%$500 million of net leased real estate every year since 2015, with approximately $1 billion during 2019. However, our acquisition volume within each year has not always been consistent on a quarterly basis. For example, for the year ended December 31, 2019, we completed acquisitions totaling approximately $1.0 billion, but $735.7 million of that total represented a single portfolio acquisition that we completed in the third quarter. Similar to our experience in 2019, our acquisition volume in the future may not be consistent on a quarterly basis. As a result, our acquisition results that we report on a quarterly basis may not meet investors’ expectations and could negatively impact the value or number of shares, whichever is more restrictive, of our then outstanding common stock unless exempted by our board of directors. We may, therefore, prohibit certain acquisitions and transfers of shares in an attempt to ensure our continued qualification as a REIT. These prohibitions may prevent our existing stockholders from acquiring additional shares, redeeming their shares, or selling their shares to others who may be deemed to, directly or indirectly, beneficially own our common stock.

19



Risks RelatedAny expansion into adjacent opportunities to Our Businessour core property types may prove to be unsuccessful, which could harm our growth prospects and materially and adversely affect us.

Our success is dependent onWe may seek to capture adjacent opportunities to our core property types in the performance ofnet lease space. Adjacent property types may not provide us with the opportunity to earn higher returns relative to more traditional assets in our Managercore property types. In order to be successful in capturing adjacent opportunities, we will be required to carefully analyze and Asset Managerdevelop selection criteria taking into account different competitive and operating conditions. As a result, pursuing adjacent opportunities inherently involves more risk. If we are unsuccessful in identifying compelling opportunities, it could harm our growth prospects and materially and adversely affect us.

We may not be able to effectively manage our growth and any adverse change in their financial healthfailure to do so could cause our operations to suffer.materially and adversely affect us.

Since 2015, we have grown rapidly, acquiring a total of $2.9 billion of net leased real estate. Our ability to achieve our investment objectives and to pay distributions is dependent upon the performance of our Manager and Asset Manager and any adverse change in their financial health could cause our operations to suffer.growth strategy depends significantly on continued growth through acquisitions. Our Manager and Asset Manager are sensitive to trends in the general economy, as well as the commercial real estate and related markets. An economic downturn could result in reductions in overall transaction volume and size of sales and leasing activities, and would put downward pressure on our Manager’s and Asset Manager’s revenues and operating results. To the extent that any decline in revenues andfuture operating results impacts the performance of our Manager or Asset Manager, our operating results could suffer.

Loss of key personnel of the Manager could delay or hinder our investment strategy, which could limitwill depend on our ability to make distributionseffectively manage this growth. To accomplish this, we will need to:

invest in enhanced operational systems that can scale as our portfolio grows in size;

attract, integrate, and decrease the valueretain operations personnel as our Company grows in complexity; and

identify and supervise a number of an investmentsuitable third-parties to provide services to us.

We cannot provide any assurance that we will be able to effectively manage our growth, which could materially and adversely affect us.

As we continue to acquire properties pursuant to our growth strategy, our portfolio may become less diversified which could materially and adversely affect us.

In pursuing our growth strategy, we may acquire properties that cause our portfolio to become less diversified. If our portfolio becomes less diverse, our business may become subject to greater risk, including tenant bankruptcies, adverse industry trends, and economic downturns in a particular geographic area. As a result, if any such risks of a less diversified portfolio are realized, we could be materially and adversely affected.

We face increasing competition for acquiring properties from both publicly-traded REITs and private equity investors that may have greater resources than we do, which could materially and adversely affect us.

We are dependentfacing increasing competition from other entities engaged in real estate investment activities, including publicly-traded REITs, private and institutional real estate investors, sovereign wealth funds, banks, mortgage bankers, insurance companies, investment banking firms, lenders, specialty finance companies, and other entities. Some of our competitors are larger and may have considerably greater financial, technical, leasing, underwriting, marketing, and other resources than we do. Some competitors may have a lower cost of capital and access to funding sources that may not be available to us. In addition, other competitors may have higher risk tolerances or different risk assessments and may not be subject to the same operating constraints, including maintaining REIT status. This competition may result in fewer acquisitions, higher prices, lower yields, less desirable property types, and acceptance of greater risk. As a result, we cannot provide any assurance that we will be able to successfully execute our growth strategy. Any failure to grow through acquisitions as a result of the increasing competition we face could materially and adversely affect us.

We face significant competition for tenants, which could materially and adversely affect us, including our occupancy, rental rates, results of operations, and business.

We compete with numerous developers, owners, and operators of properties, many of which own properties similar to ours in the same markets in which our properties are located. If our competitors offer space at rental rates below current market rates or below the rental rates we currently charge our tenants, we may lose existing or potential tenants and we may be pressured to reduce our rental rates or to offer more substantial rent abatements, tenant improvements, early termination rights, or below-market renewal options to retain tenants when our leases expire.


Competition for tenants could decrease or prevent increases of the occupancy and rental rates of our properties, which could materially and adversely affect us.

The departure of any of our key personnel with long-standing business relationships could materially and adversely affect us.

Our success and our ability to manage anticipated future growth depend, in large part, upon the contributionsefforts of key personnel, particularly our Chief Executive Officer, Christopher J. Czarnecki. Mr. Czarnecki has extensive market knowledge and relationships and exercises substantial influence over our operational, financing, acquisition, and disposition activity. If we lost his services, our network of the Manager. external relationships and resources would be materially diminished.

Our overall successcurrent senior management team has worked together and the achievementcollectively managed our business, operations, and portfolio since 2015 and has a strong investment track record having acquired $2.9 billion of net leased real estate since 2015. Many of our investment objectives depends upon the performance ofother key executive personnel, particularly our senior leadershipmanagement team, eachalso have extensive experience and strong reputations in the real estate industry and have been instrumental in setting our strategic direction, operating our business, identifying, recruiting, and training key personnel, and arranging necessary financing. The departure of whom is an employeeany member of the Manager. We rely on our senior leadership team to, among other things, identify and consummate acquisitions, design and implement our financing strategies, manage our investments, and conduct our day-to-day operations. Members of our senior leadership team could choose to leave employment with the Manager for any number of reasons. We rely on the experience, efforts, and abilities of these individuals, each of whom would be difficult to replace. The loss of services of one or more members of our senior leadershipmanagement team, or the Manager’sour inability to attract and retain highly qualified personnel, could adversely affect our business, diminish our investment opportunities, and weaken our relationships with lenders, business partners, existing and prospective tenants, and industry participants, all ofpersonnel, which could materially and adversely affect us.

Our portfolio is concentrated in certain states, particularly Texas and Illinois, and any adverse developments and economic downturns in these geographic markets could materially and adversely affect us.

As of December 31, 2019, approximately 33.4% of our ABR came from properties in our top five states: Texas (10.2%), Illinois (6.8%), Michigan (5.8%), Florida (5.4%), and Wisconsin (5.2%). These geographic concentrations could adversely affect our operating performance if conditions become less favorable in any of the states or markets within which we have a concentration of properties. We can provide no assurance that any of our markets will grow, not experience adverse developments, or that underlying real estate fundamentals will be favorable to owners and operators of industrial, healthcare, restaurant, office, and retail properties. A downturn in the economy in the states or regions in which we have a concentration of properties, or markets within such states or regions, or a slowdown in the demand for our tenants’ businesses caused by adverse economic, regulatory, or other conditions could adversely affect our tenants operating businesses in those states and impair their ability to pay rent to us, which, in turn could materially and adversely affect us.

 Our portfolio is also concentrated in certain property types and any adverse developments relating to one or more of these property types could materially and adversely affect us.

As of December 31, 2019, approximately 43.2% of our ABR came from industrial properties, 19.5% from healthcare properties, 15.8% from restaurant properties, 9.8% from office properties, and 9.6% from retail properties. Any adverse developments in one or more of these property types could materially and adversely affect us. For example, if our retail tenants suffer weakening demand for their goods, it could adversely affect their ability to meet their rent and other obligations under their leases with us. It also may be difficult and expensive to re-tenant a property designed for a particular property type with a new tenant that operates in an industry requiring a different property type. As a result, any adverse developments in one or more of our concentrated property types could materially and adversely affect us.

The decrease in demand for restaurant and retail space may materially and adversely affect us.

As of December 31, 2019, leases representing approximately 15.8% of our ABR were with tenants in the restaurant industry and 9.6% of our ABR were with tenants in the retail industry. In the future, we may acquire additional restaurant and retail properties. Accordingly, decreases in the demand for restaurant and/or retail spaces may have a greater adverse effect on us than if we had fewer investments in these industries. The market for restaurant and retail space has been, and could continue to be, adversely affected by weakness in the national, regional, and local economies, the adverse financial condition of some large restaurant and retail companies, the ongoing consolidation


in the restaurant and retail industries, and the excess amount of restaurant and retail space in a number of markets. For example, in recent years a number of companies in the restaurant industry have declared bankruptcy, gone out of business, or significantly reduced the number of their locations. As a result, we have experienced, and expect to continue to experience, challenges with some of our restaurant tenants, and have recorded asset impairments, which were immaterial on a consolidated basis, on certain assets as a result of increased credit losses.

Similarly, the ongoing impacts of the disruption in the retail industry, particularly adverse changes in consumer spending and consumer preferences for particular goods, services, or store-based retailing could severely impact retail tenants’ ability to pay rent. Shifts from in-store to online shopping could increase due to changing consumer shopping patterns and the increase in consumer adoption and use of mobile electronic devices. Further, our assessment that certain businesses are insulated from such e-commerce pressure may prove to be incorrect. To the extent that these conditions continue in the retail and restaurant industries, they are likely to negatively affect market rents for such properties and could materially and adversely affect us.

A reduction in the willingness or ability of consumers to use their discretionary income in the businesses of our tenants and potential tenants could reduce the demand for our properties, which in turn could materially and adversely affect us.

A significant portion of our portfolio is leased to tenants operating businesses at our properties that rely on discretionary consumer spending. Restaurants (including quick service and casual and family dining) represent the largest industry in our portfolio. Art Van Furniture, Red Lobster Hospitality, Jack’s Family Restaurants, Outback Steakhouse, and Krispy Kreme are among the most significant tenants in our portfolio. The success of most of these businesses depends on the willingness of consumers to use discretionary income to purchase their products or services. A downturn in the economy could cause consumers to reduce their discretionary spending, which could have an adverse impact on our tenants’ ability to successfully manage their businesses and pay us amounts due under our lease agreements, thereby materially and adversely affecting us.

If one or more of our top 20 tenants, which together represented approximately 32.6% of our ABR as of December 31, 2019, suffers a downturn in their business, it could materially and adversely affect us.

As of December 31, 2019, our top 20 tenants together represented 32.6% of our ABR. Our largest tenant is Art Van Furniture, a home furnishings store, which leases 10 properties that in the aggregate represent approximately 2.8% of our ABR. Our top 20 tenants may experience a material business downturn weakening their financial position resulting in their failure to make timely rent payments and/or default under their leases. As a result, our revenue and cash flow could be materially and adversely affected.

We may be unable to renew leases, re-lease properties as leases expire, or lease vacant spaces on favorable terms or at all, which, in each case, could materially and adversely affect us.

Our results of operations depend on our ability to continue to successfully lease our properties, including renewing expiring leases, re-leasing properties as leases expire, leasing vacant space, optimizing our tenant mix, or leasing properties on more economically favorable terms. As of December 31, 2019, two leases representing approximately 0.3% of our ABR will expire during 2020. Current tenants may decline, or may not have the financial resources available, to renew current leases and we cannot assure you that leases that are renewed will have terms that are as economically favorable to us as the expiring lease terms. If tenants do not renew the leases as they expire, we cannot provide any assurance that we will be able to find new tenants or that our properties will be re-leased at rental rates equal to or above the current average rental rates or that substantial rent abatements, tenant improvement allowances, early termination rights, or below-market renewal options will not be required to attract new tenants. We may experience significant costs in connection with re-leasing a significant number of our properties, which could materially and adversely affect us. As of December 31, 2019, four of our properties, representing approximately 0.2% of our total rentable square footage, were unoccupied. We may experience difficulties in leasing this vacant space on favorable terms or at all. Any failure to renew leases, re-lease properties as leases expire, or lease vacant space could materially and adversely affect us.


Our business is subject to significant re-leasing risk, particularly for specialty properties that may be suitable for only one use.

The loss of a tenant, either through lease expiration or tenant bankruptcy or insolvency, may require us to spend significant amounts of capital to renovate the property before it is suitable for a new tenant and cause us to incur significant costs. In particular, Amy L. Taitour specialty properties are designed for a particular type of tenant or tenant use. If tenants of specialty properties do not renew or default on their leases, we may not be able to re-lease properties without substantial capital improvements, which may be significant. Alternatively, we may not be able to re-lease or sell the property without such improvements, or may be required to reduce the rent or selling price significantly. This potential illiquidity may limit our ability to modify quickly our portfolio in response to changes in economic or other conditions, including tenant demand. Such occurrences could materially and Christopher J. Czarnecki,adversely affect us.

We may experience a higher number of tenant defaults because we lease most of our Executive Chairmanproperties to unrated tenants.

We depend on the ability of our tenants to meet their obligations to pay rent to us due under our lease for substantially all of our revenue. As of December 31, 2019, only approximately 15.7% of our ABR came from tenants who had an investment grade credit rating. A substantial majority of our properties are leased to unrated tenants. Our investments in properties leased to such tenants may have a greater risk of default than investments in properties leased exclusively to investment grade tenants. The ability of an unrated tenant to meet its rent and other obligations under its lease with us may be subject to greater risk than our tenants that have an investment grade rating. When we invest in properties where the tenant does not have a publicly available credit rating, we will use certain credit-assessment tools as well as rely on our own estimates of the boardtenant’s credit rating which includes reviewing the tenant’s financial information (e.g., financial ratios, net worth, revenue, cash flows, leverage and liquidity, if applicable). Our methods, however, may not adequately assess the risk of directorsan investment and, Chief Investment Officerif our assessment of credit quality proves to be inaccurate, we may be subject to defaults and investors may view our cash flows as less stable. If one or more of our unrated tenants defaults, it could have a material adverse effect on us.

Our underwriting and risk-management procedures that we use to evaluate a tenant’s credit risk may be faulty, deficient, or otherwise fail to accurately reflect the risk of our investment, which could materially and adversely affect us.

Our underwriting and risk-management procedures that we use to evaluate a tenant’s credit risk may not be sufficient to identify tenant problems in a timely manner or at all. To evaluate tenant credit risk, we utilize a third-party model to help us determine a tenant’s implied credit rating when a public rating is not available. However, a rating from this model is not the same as a published credit rating and lacks extensive company participation that is typically involved when a rating agency publishes a rating. Therefore, such rating may not be as indicative of creditworthiness as a rating published by a nationally recognized statistical rating organization. Tenant credit ratings, public or implied, however, are only one component of how we assess the risk of tenant insolvency. We also use our own internal estimate of the likelihood of an insolvency or default, based on the regularly monitored performance of our properties, our assessment of each tenant’s financial health, including profitability, liquidity, indebtedness, and leverage profile, and our Chief Executive Officer, respectively, and employeesassessment of the Manager,health and performance of the tenant’s particular industry. If our assessment of credit quality proves to be inaccurate, we may experience one or more tenant defaults, which could have significant real estate experience whicha material adverse effect on us.

Any failure of one or more tenants to provide accurate or complete financial information could prevent us from identifying tenant problems that could materially and adversely affect us.

We rely on information from our tenants to determine a potential tenant’s credit risk as well as for on-going risk management. As of December 31, 2019, approximately 88.2% of our ABR comes from tenants that are required to periodically provide us with specified financial information. An additional 4.4% of our tenants (based on ABR) are public companies that are required to file financial statements with the SEC, although they are not required to provide us with specified financial information under the terms of our lease. Ratings or conclusions derived from both our third-party credit rating model and our internal teams rely on such information provided to us by our tenants and prospective tenants without independent verification on our part, and we must assume the appropriateness of estimates and judgments that were made by the party preparing the financial information. A tenant’s failure to provide


appropriate information may interfere with our ability to accurately evaluate a potential tenant’s credit risk or determine an existing tenant’s default risk, the occurrence of either could materially and adversely affect us.

We could face potential adverse effects from the bankruptcies or insolvencies of our tenants.

If a tenant, or the guarantor of a lease of a tenant, commences, or has commenced against it, any legal or equitable proceeding under any bankruptcy, insolvency, receivership, or other debtor’s relief statute or law (collectively, a “bankruptcy proceeding”), we may be unable to collect all sums due to us under that tenant’s lease or be forced to “take back” a property as a result of a default or a rejection of a lease by a tenant in a bankruptcy proceeding. If a tenant becomes bankrupt or insolvent, federal law may prohibit us from evicting such tenant based solely upon such bankruptcy or insolvency. In addition, a bankrupt or insolvent tenant may be authorized to reject and terminate its lease or leases with us. Any claims against such bankrupt tenant for unpaid future rent would be difficultsubject to replace. Eachstatutory limitations that would likely result in our receipt of Ms. Tait and Mr. Czarnecki has an employment agreement withrental revenues that are substantially less than the Manager which includes non-competition and non-solicitation covenants; however, these agreementscontractually specified rent we are owed under the lease or leases. Any or all of the lease obligations of our tenants, or any guarantor of our tenants, could be amendedsubject to a bankruptcy proceeding which may bar our efforts to collect pre-bankruptcy debts from these entities or their properties, unless we are able to obtain an enabling order from the bankruptcy court. If our lease is rejected by a tenant in bankruptcy, we may only have a general unsecured claim against the Manager from time to time. Although the Manager has “key employee” life and disability insurance on each of Ms. Tait and Mr. Czarnecki, the proceeds of that insurance will be used as determined by the board of managers of the Manager, which consists of two appointees of the Manager’s management and two appointees of Trident BRE,tenant and may not be divertedentitled to uses other than replacingany further payments under the deceased or incapacitated executive.lease. We may suffer direct, reputational,also be unable to re-lease a terminated or rejected space or to re-lease it on comparable or more favorable terms. A bankruptcy proceeding could hinder or delay our efforts to collect past due balances and other costsultimately preclude collection of these sums, resulting in the eventa decrease or cessation of the lossrental payments, which could materially and adversely affect us.

Some of the services of either Ms. Taitour customers operate under franchise or Mr. Czarnecki.

The Restated Management Contracts (as defined under the caption Asset Management Agreement in Item 13. “Certain Relationships and Related Transactions, and Director Independence” of this Form 10-K) include the concept of a Key Person Event (as defined below). Upon a Key Person Event, the Manager will have a period of 60 days to present to the Independent Directors Committee two individuals to serve as Chairman and Chief Executive Officer (or comparable executive positions with substantially the same responsibilities) of the Manager (such individuals, “Replacement Nominees”). Upon receipt of the Replacement Nominees, the Independent Directors Committee will have a period of up to six months (the “Review Period”) to consider the Replacement Nominees and to reasonably request additional information regarding the Replacement Nominees. If,license agreements, which, if terminated or not renewed prior to the expiration of the Review Period, (i) the Independent Directors Committee elects not to approve the Replacement Nominees and (ii) the Manager and the Independent Directors Committee have been unable, despite mutual good faith efforts, to agree upon suitable alternative individuals to appoint as the Chairman and Chief Executive Officer of the Manager, the Independent Directors Committee will have the right to terminate the Restated Management Contracts upon written notice to the Manager on or prior to the last day of the Review Period,their leases with such termination effective 12 months from the date of such notice. The Restated Management Contracts define a “Key Person Event” as any event or circumstance which results in both of Ms. Tait and Mr. Czarnecki (orus, would likely impair their respective successors and replacements, as approved by the Independent Directors Committee) no longer continuing to serve as the Chairman and Chief Executive Officer (or comparable executive positions), respectively, of the Manager for a continuous period of 60 days.

20


We pay substantial fees to our Manager and Asset Manager. These fees were not negotiated at arm’s length, may be higher than fees payable to unaffiliated third parties and may reduce cash available for investment.

We pay substantial fees to our Manager and Asset Manager. These fees were originally agreed to prior to the company accepting outside capital from investors other than our sponsors and were not negotiated at arm’s length, although the fees have since been reaffirmed by the Independent Directors Committee in connection with the approval of the Restated Management Agreements in December 2017. The fees could be in excess of amounts that we would otherwise pay to third parties for such services. In addition, the full offering price paid by our investors in our private offering will not be invested in properties. The proceeds are primarily used to acquire and operate our properties, but may also be used by us for general corporate purposes andability to pay fees due to the Manager and the Asset Manager. us rent.

As a result, stockholders will only receive a full return of their invested capital if: (1) we sell our assets or our company for a sufficient amount in excess of the original purchase price of our assets; (2) the market value of our company after we list our shares of common stock on a national securities exchange is substantially in excess of the original purchase price of our assets; or (3) they recoup their invested capital through the cash distributions we pay over the time they hold an investment in shares of our common stock.

We may not receive our expected cumulative preferred return on our investment in the Convertible Preferred BRE Units and, if we do not timely convert the Convertible Preferred BRE Units into common membership units of the Manager, we will not be entitled to a return in excess of our original investment in the Convertible Preferred BRE Units and cumulative preferred return.

The Convertible Preferred BRE Units we hold are entitled to distributions from the Manager equal to a cumulative 7.0% annual preferred return, payable prior to distributions paid to the holders of common membership units of the Manager, which preferred return increases annually by 0.25%. However, there can be no assurance that the board of managers of the Manager will declare and pay such distributions. The Convertible Preferred BRE Units are convertible, in whole and not in part, into common membership units of the Manager during the period from January 1, 2018 to December 31, 2019, (“conversion period”). If we do not elect to convert75.0% of our restaurant property tenants operated under franchise or license agreements. Generally, franchise agreements have terms that end earlier than the Convertible Preferred BRE Units into common membership unitsrespective expiration dates of the Manager duringrelated leases. In addition, a tenant’s rights as a franchisee or licensee typically may be terminated and the conversion period,tenant may be precluded from competing with the franchisor or licensor upon termination. Usually, we will be limitedhave no notice or cure rights with respect to such a returntermination and have no rights to assignment of any such franchise agreement. This may have an adverse effect on our ability to mitigate losses arising from a default on any of our original investment in the Convertible Preferred BRE Units and any unpaid cumulative preferred return payableleases. A franchisor’s or licensor’s termination or refusal to renew a franchise or license agreement would likely have a material adverse effect on the Convertible Preferred BRE Units in the event of a liquidationability of the Manager or if the Manager exercisestenant to make payments under its option to redeem the Convertible Preferred BRE Units after the conversion period.

As holder of the Convertible Preferred BRE Units, we have limited rights to approve or disapprove actions of the Manager.

We have limited rights to participate in the management of or control the Manager. The Convertible Preferred BRE Units have no voting rights, except for the limited right to approve, voting as a class, any amendment to the limited liability company agreement of the Managerlease, which wouldcould materially and adversely affect the rights of the Convertible Preferred BRE Units or would create a series or type of membership interests senior to or on a parity with the Convertible Preferred BRE Units. As holder of the Convertible Preferred BRE Units, we do have the right to appoint one individual to attend, in an observer capacity, any meeting of the board of managers of the Manager and receive information provided to the managers of the Manager; however, such individual has no power to participate in the voting of the board of managers of the Manager or otherwise control the Manager.us.

A cybersecurity incidentSecurity breaches and other technology disruptions could negatively impactcompromise our business.information systems and expose us to liability, which could materially and adversely affect us.

We, the Manager, and the Asset Manager, use technologyInformation security risks generally have increased in substantially all aspects of our business operations. Mobile devices, outside vendors, and other online activities are used to connect with our tenants, vendors, and employees of our affiliates. Our, the Manager’s, and the Asset Manager’s information technology (“IT”) networks and related systems are essentialrecent years due to the operationincreased technological sophistication and activities of our business and our ability to perform day-to-day operations.perpetrators of cyber-attacks. Our business involves the storage and transmission of numerous classes of sensitive and confidential information and intellectual property, including tenants’ information, private information about our stockholders and the Manager’sour employees, and financial and strategic information about us. We face risks associated with security breaches through cyber-attacks or cyber-intrusions, over the internet, malware, computer viruses, attachments to e-mails, persons inside our organization or persons with access to systems inside our organization, and other significant disruptions of our IT networks and related systems. The risk of a security breach or disruption, particularly through cyber-attack or cyber-intrusion, including by computer hackers, foreign governments, and cyber terrorists, has generally increased as the number, intensity, and sophistication of attempted attacks and intrusions

21


from around the world have increased. If we the Manager, or the Asset Manager, fail to assess and identify cybersecurity risks associated with our operations, we may become increasingly vulnerable to such risks. Additionally, the measures we the Manager, or the Asset Manager have implemented to prevent security breaches and cyber incidents may not be effective. The theft, destruction, loss, misappropriation, or release of sensitive or confidential information or intellectual property, or interference with or significant disruptions of our IT networks and related systems or the technology systems of third parties on which we rely, could result in business disruption, negative publicity, brand damage, violation of privacy laws, loss of tenants, potential liability, and competitive disadvantage, anydisadvantage. Any of the above risks could materially and adversely affect us.


An increase in market interest rates could increase our interest costs on existing and future debt and could adversely affect our stock price, and a decrease in market interest rates could lead to additional competition for the acquisition of real estate, which could adversely affect our results of operations.

If interest rates increase, so could our interest costs for any new debt and our existing variable-rate debt obligations. Absent a simultaneous increase in acquisition yields, this increased cost could make the financing of any acquisition more expensive and lower our current period earnings. Rising interest rates could limit our ability to refinance existing debt when it matures or cause us to pay higher interest rates upon refinancing. See “Risks Related to Debt Financing” for additional information. In addition, an increase in interest rates could decrease the access current and prospective tenants have to credit, thereby decreasing the amount they are willing to pay to lease our assets and consequently limiting our ability, if necessary, to reposition our portfolio promptly in response to changes in economic or other conditions. In addition, decreases in interest rates may lead to additional competition for the acquisition of real estate due to a reduction in desirable alternative income-producing investments. Increased competition for the acquisition of real estate may lead to a decrease in the yields on real estate we have targeted for acquisition. In such circumstances, if we are not able to offset the decrease in yields by obtaining lower interest costs on our borrowings, our results of operations will be adversely affected.

Our properties may be subject to impairment charges.

We routinely evaluate our real estate investments for impairment indicators. The judgment regarding the existence of impairment indicators is based on factors such as market conditions and tenant performance. For example, the early termination of, or default under, a lease by a tenant may lead to an impairment charge. Since our investment focus is on properties net leased to a single tenant, the financial failure of, or other default by, a single tenant under its lease(s) may result in a significant impairment loss. If we determine that an impairment has occurred, we would be required to make a downward adjustment to the net carrying value of the property, which could have a material adverse effect on our results of operations in the period in which the impairment charge is recorded. Management has recorded impairment charges related to certain properties in each of the years ended December 31, 2019, 2018, and 2017, and may record future impairments based on actual results and changes in circumstances. Negative developments in the real estate market may cause management to reevaluate the business and macro-economic assumptions used in its impairment analysis. Changes in management’s assumptions based on actual results may have a material impact on the Company’s financial statements. See “Critical Accounting Polices – Long-Lived Asset Impairment” in Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” for a discussion of real estate impairment charges.

Changes in accounting standards may materially and adversely affect us.

From time to time the Financial Accounting Standards Board (“FASB”), and the SEC, who create and interpret appropriate accounting standards, may change the financial accounting and reporting standards or their interpretation and application of these standards that will govern the preparation of our financial statements. These changes could materially and adversely affect our reported financial condition and results of operations. In some cases, we could be required to apply a new or revised standard retroactively, resulting in restating prior period financial statements. Similarly, these changes could materially and adversely affect our tenants’ reported financial condition or results of operations.operations and affect their preferences regarding leasing real estate.

We may acquire properties or portfolios of properties through tax deferred contribution transactions, which could result in stockholder dilution and limit our ability to sell such assets.

In the future we may acquire properties or portfolios of properties through tax deferred contribution transactions in exchange for OP Units, which may result in stockholder dilution. This acquisition structure may have the effect of, among other things, reducing the amount of tax depreciation we could deduct over the tax life of the acquired properties, and may require that we agree to protect the contributors’ ability to defer recognition of taxable gain through restrictions on our ability to dispose of the acquired properties and/or the allocation of debt to the contributors to maintain their tax bases. As of December 31, 2019, we were party to tax protection agreements covering three properties. Based on values as of December 31, 2019, taxable sales of the applicable properties would trigger liability under the agreements of approximately $12.3 million. In addition, in connection with the Internalization, we entered


into the Founding Owners’ Tax Protection Agreement. These restrictions could limit our ability to sell certain assets or the OP (or our interest in the OP) at a time, or on terms, that would be favorable absent such restrictions.

 Certain provisions of our leases or loan agreements may be unenforceable, which could materially and adversely affect us.

Our rights and obligations with respect to the leases at our properties, mortgage loans, or other loans are governed by written agreements. A court could determine that one or more provisions of such agreements are unenforceable, such as a particular remedy, a master lease covenant, a loan prepayment provision, or a provision governing our security interest in the underlying collateral of a borrower or lessee. We could be adversely impacted if this were to happen with respect to an asset or group of assets.

We may become subject to litigation, which could materially and adversely affect us.

In the future we may become subject to litigation, including, but not limited to, claims relating to our operations, past and future securities offerings, corporate transactions, and otherwise in the ordinary course of business. Some of these claims may result in significant defense costs and potentially significant judgments against us, some of which are not, or cannot be, insured against. We generally intend to vigorously defend ourselves. However, we cannot be certain of the ultimate outcomes of any claims that may arise in the future. Resolution of these types of matters against us may result in our having to pay significant fines, judgments, or settlements, which, if uninsured, or if the fines, judgments, and settlements exceed insured levels, could adversely impact our earnings and cash flows, thereby materially and adversely affecting us. Certain litigation or the resolution of certain litigation may affect the availability or cost of some of our insurance coverage, which could materially and adversely impact us, expose us to increased risks that would be uninsured, and materially and adversely impact our ability to attract directors and officers.

A failure to maintain effective internal controls could have a material adverse effect on our business, financial condition,materially and results of operations.adversely affect us.

Effective internal controls over financial reporting, disclosures, and operations are necessary for us to provide reliable financial reports and public disclosures, effectively prevent fraud, and operate successfully. If we cannot provide reliable financial reports and public disclosures or prevent fraud, our reputation and operating results would be harmed. Our internal controls over financial reporting and our operating internal controls may not prevent or detect financial misstatements or loss of assets because of inherent limitations, including the possibility of human error, management override of controls, or fraud. Effective internal controls can provide only reasonable assurance with respect to financial statement accuracy, public disclosures, and safeguarding of assets. Any failure of these internal controls, including any failure to implement required new or improved controls as a result of changes to our business or otherwise, or if we experience difficulties in their implementation, could result in decreased investor confidence in the accuracy and completeness of our financial reports and public disclosures, civil litigation, or investigations by the SEC or other regulatory authorities, and we could fail to meet our reporting obligations, which could materially and adversely affect us.

A limited number of our leases may require us to pay property-related expenses that are not the obligations of our tenants, which could materially and adversely impactaffect us.

Under the terms of substantially all of our leases, our tenants are responsible for the payment or reimbursement of property expenses such as real estate taxes, insurance, maintenance, repairs, and capital costs in addition to satisfying their rent obligations. Under the provisions of a limited number of our existing leases and leases that we may enter into in the future, however, we may be required to pay some or all of the expenses of the property, such as the costs of environmental liabilities, roof and structural repairs, real estate taxes, insurance, certain non-structural repairs, and maintenance. If our properties incur significant expenses that must be paid by us under the terms of our leases, our business, financial condition and results of operations may be adversely affected and the amount of cash available to meet expenses and to make distributions to our stockholders and unitholders may be reduced.


The costs of environmental contamination or liabilities related to environmental laws may materially and adversely affect us.

There may be known or unknown environmental liabilities associated with properties we previously owned, currently own, or may acquire in the future. Under various federal, state, and local laws and regulations relating to the environment, as a current or former owner or operator of real property, we may be liable for costs and damages resulting from environmental matters, including the presence or discharge of hazardous or toxic substances, waste, or petroleum products at, on, in, under or migrating from such property, including costs to investigate or clean up such contamination and liability for personal injury, property damage, or harm to natural resources. Certain uses of some properties may have a heightened risk of environmental liability because of the hazardous materials used in performing services on those properties, such as industrial properties or auto parts and auto service businesses using petroleum products, paint, machine solvents, and other hazardous materials. We typically undertake customary environmental diligence prior to our acquisition of any property, including obtaining Phase I environmental site assessments. The Phase I environmental site assessments are limited in scope and therefore may not reveal all environmental conditions affecting a property. Therefore, there could be undiscovered environmental liabilities on the properties we own.

The known or potential presence of hazardous substances on a property may adversely affect our ability to sell, lease, or improve the property, or to borrow using the property as collateral. In addition, environmental laws may create liens on contaminated properties in favor of the government for damages and costs it incurs to address such contamination. Moreover, if contamination is discovered on our properties, environmental laws may impose restrictions on the manner in which they may be used or businesses may be operated, and these restrictions may require substantial expenditures.

Our environmental liabilities may include property and natural resources damage, personal injury, investigation, and clean-up costs, among other potential environmental liabilities. These costs could be substantial. Although we may obtain insurance for environmental liability for certain properties that are deemed to warrant coverage, our insurance may be insufficient to address any particular environmental situation and we may be unable to continue to obtain insurance for environmental matters, at a reasonable cost or at all, in the future. If our environmental liability insurance is inadequate, we may become subject to material losses for environmental liabilities. Our ability to receive the benefits of any environmental liability insurance policy will depend on the financial stability of our insurance company and the position it takes with respect to our insurance policies. If we were to become subject to significant environmental liabilities, we could failbe materially and adversely affected.

Although our leases generally require our tenants to operate in compliance with all applicable federal, state, and local environmental laws, ordinances, and regulations, and to indemnify us against any environmental liabilities arising from the tenants’ activities on the property, we could nevertheless be subject to liability, as a current or previous owner of real estate, including strict liability, by virtue of our ownership interest and may be required to remove or remediate hazardous or toxic substances on, under, or in a property. Further, there can be no assurance that our tenants, or the guarantor of a lease, could or would satisfy their indemnification obligations under their leases. We may face liability regardless of our knowledge of the contamination, the timing of the contamination, the cause of the contamination, or the party responsible for the contamination of the property. The cost of compliance or defense against claims from a contaminated property could materially and adversely affect us.

We could become subject to liability for asbestos-containing building materials in the buildings on our property, which could cause us to incur additional expenses.

Some of our properties may contain, or may have contained, asbestos-containing building materials. Environmental, health, and safety laws require that owners or operators of or employers in buildings with asbestos-containing materials (“ACM”) properly manage and maintain these materials, adequately inform or train those who may come into contact with ACM, and undertake special precautions, including removal or other abatement, in the event that ACM is disturbed during building maintenance, renovation, or demolition. These laws may impose fines and penalties on employers, building owners, or operators for failure to comply with these laws. In addition, third parties may seek recovery from employers, owners, or operators for personal injury associated with exposure to asbestos. If we become subject to any of these penalties or other liabilities as a result of ACM at one or more of our properties, it could have a material adverse effect on us.


Our properties may contain or develop harmful mold or suffer from other adverse conditions, which could lead to liability for adverse health effects and costs of remediation.

When excessive moisture accumulates in buildings or on building materials, mold growth may occur, particularly if the moisture problem remains undiscovered or is not addressed over a period of time. Some molds may produce airborne toxins or irritants. Indoor air quality issues also can stem from inadequate ventilation, chemical contamination from indoor or outdoor sources and other biological contaminants such as pollen, viruses, and bacteria. Indoor exposure to airborne toxins or irritants above certain levels can be alleged to cause a variety of adverse health effects and symptoms, including allergic or other reactions. As a result, the presence of significant mold or other airborne contaminants at any of our properties could require us to undertake a costly remediation program to contain or remove the mold or other airborne contaminants from the affected property or increase indoor ventilation. In addition, the presence of significant mold or other airborne contaminants could expose us to liability from our tenants, employees of our tenants, and others if property damage or personal injury occurs. Thus, conditions related to mold or other airborne contaminants could have a material adverse effect on us.

Risks Related to Investments in Real Estate

Our operating results are affected by economic and regulatory changes that impact the commercial real estate market in general.

Our core business is the ownership of commercial real estate that is net leased on a long-term basis to businesses in the industrial, healthcare, restaurant, office, and retail sectors. Accordingly, our performance is subject to risks generally attributable to the ownership of commercial real property, including:

inability to collect rents from tenants due to financial hardship, including bankruptcy, financial difficulties, or lease defaults by tenants;

changes in global, national, regional, or local economic, demographic, or real estate market conditions in the markets in which we operate, including the supply and demand for single-tenant space in the industrial, healthcare, restaurant, office, and retail sectors;

increased competition for real property investments targeted by our investment strategy;

changes in consumer trends and preferences that affect the demand for products and services offered by our tenants;

inability to lease or sell properties upon expiration or termination of existing leases and renewal of leases at lower rental rates;

the subjectivity of real estate valuations and changes in such valuations over time;

the illiquid nature of real estate compared to most other financial assets;

changes in laws, government rules, regulations, and fiscal policies, including changes in tax, real estate, environmental, and zoning laws;

changes in interest rates and availability of financing, including changes in the terms of available financing such as more conservative loan-to-value requirements and shorter debt maturities;

unexpected expenditures relating to physical or weather-related damage to properties;

the potential risk of functional obsolescence of properties over time;

acts of terrorism and war;

acts of God and other factors beyond our control; and

competition from other properties.

The factors described above are out of our control, and we are unable to predict future changes in such factors. Any negative changes in these factors may cause the value of our real estate to decline, which could materially and adversely affect us.


Global market and economic conditions may materially and adversely affect us and the ability of our tenants to make rental payments to us pursuant to our leases.

Our results of operations are sensitive to changes in the overall economic conditions that impact our tenants’ financial condition and leasing practices. Adverse economic conditions such as high unemployment levels, interest rates, tax rates, and fuel and energy costs may have an impact on the results of operations and financial conditions of our tenants. During periods of economic slowdown, rising interest rates and declining demand for real estate may result in a general decline in rents or an increased incidence of defaults under existing leases. A lack of demand for rental space could adversely affect our ability to maintain our current tenants and gain new tenants, which may affect our growth and results of operations. Accordingly, a decline in economic conditions could materially and adversely affect us.

Our real estate investments are illiquid.

Because real estate investments are relatively illiquid, our ability to adjust our portfolio promptly in response to economic, financial, investment, or other conditions may be limited. Return of capital and realization of gains, if any, from an investment generally will occur upon disposition or refinancing of the underlying property. We may be unable to realize our investment objective by sale, other disposition, or refinancing at attractive prices within any given period of time, or may otherwise be unable to complete any exit strategy. In particular, these risks could arise from weakness in or even the lack of an established market for a property, changes in the financial condition or prospects of prospective purchasers, changes in national or international economic conditions, and changes in laws, regulations, or fiscal policies of the jurisdiction in which the property is located. Further, certain significant expenditures generally do not change in response to economic or other conditions, such as (i) debt service, (ii) real estate taxes, and (iii) operating and maintenance costs. The inability to dispose of a property at an acceptable price or at all, as well as the combination of variable revenue and relatively fixed expenditures may result, under certain market conditions, in reduced earnings and could have an adverse effect on our financial condition.

Inflation may materially and adversely affect us and our tenants.

Increased inflation could lead to interest rate increases that could have a negative impact on variable rate debt we currently have or that we may incur in the future. During times when inflation is greater than the increases in rent provided by many of our leases, rent increases will not keep up with the rate of inflation. Increased costs may have an adverse impact on our tenants if increases in their operating expenses exceed increases in revenue, which may adversely affect the tenants’ ability to pay rent owed to us, which in turn could materially and adversely affect us.

Natural disasters, terrorist attacks, other acts of violence or war, or other unexpected events could materially and adversely impact us.

Natural disasters, terrorist attacks, other acts of violence or war, or other catastrophic events (e.g., hurricanes, floods, earthquakes, or other types of natural disasters or wars or other acts of violence) could cause damage to our properties, materially interrupt our business operations (or those of our tenants), cause consumer confidence and spending to decrease, or result in increased volatility in the U.S. and worldwide financial markets and economy. Such occurrences also could result in or prolong an economic recession in the United States. We own properties in regions that have historically been impacted by natural disasters and it is probable such regions will continue to be impacted by such events. If a disaster occurs, we could suffer a complete loss of capital invested in, and any profits expected from, the affected properties. Any of these occurrences could materially and adversely affect us.

We face risks associated with climate change, which could materially and adversely impact us.

As a result of climate change, our properties in certain markets could experience increases in storm intensity, flooding, drought, wildfires, rising sea levels, and extreme temperatures. The potential physical impacts of climate change on our properties are uncertain and would be particular to the geographic circumstances in areas in which we own property. Over time, these conditions could result in volatile or decreased demand for certain of our properties or, in extreme cases, the inability of our tenants to operate the properties at all. Climate change may also have indirect effects on our business by increasing the cost of insurance (or making insurance unavailable), increasing the cost of energy at our properties, or requiring us to spend funds to repair and protect our properties against such risks.


Moreover, compliance with new laws or regulations related to climate change, including compliance with “green” building codes or other laws or regulations relating to reduction of carbon footprints and/or greenhouse gas emissions, may require us to make improvements to our existing properties or increase taxes and fees assessed on us or our properties. Any of these occurrences could materially and adversely impact us.

Insurance on our properties may not adequately cover all losses and uninsured losses could materially and adversely affect us.

Our tenants are required to maintain comprehensive insurance coverage for the properties they lease from us pursuant to our net leases. Pursuant to such leases, our tenants are required to name us (and any of our lenders that have a mortgage on the property leased by the tenant) as additional insureds on their liability policies and additional named insured and/or loss payee (or mortgagee, in the case of our lenders) on their property policies. All tenants are required to maintain casualty coverage and most carry limits at 100% of replacement cost. Depending on the location of the property, losses of a catastrophic nature, such as those caused by earthquakes and floods, may be covered by insurance policies that are held by our tenant with limitations such as large deductibles or co-payments that a tenant may not be able to meet. In addition, losses of a catastrophic nature, such as those caused by wind/hail, hurricanes, terrorism, or acts of war, may be uninsurable or not economically insurable. In the event there is damage to our properties that is not covered by insurance and such properties are subject to recourse indebtedness, we will continue to be liable for the indebtedness, even if these properties are irreparably damaged. In addition, if uninsured damages to a property occur or a loss exceeds policy limits and we do not have adequate cash to fund repairs, we may be forced to sell the property at a loss or to borrow capital to fund the repairs.

Inflation, changes in building codes and ordinances, environmental considerations, and other factors, including terrorism or acts of war, may make any insurance proceeds we receive insufficient to repair or replace a property if it is damaged or destroyed. In that situation, the insurance proceeds received may not be adequate to restore our economic position with respect to the affected real property. Furthermore, in the event we experience a substantial or comprehensive loss of one of our properties, we may not be able to rebuild such property to its existing specifications without significant capital expenditures which may exceed any amounts received pursuant to insurance policies, as reconstruction or improvement of such a property would likely require significant upgrades to meet zoning and building code requirements. The loss of our reporting obligations.capital investment in or anticipated future returns from our properties due to material uninsured losses could materially and adversely affect us.

If we internalizeOur costs of compliance with laws and regulations may reduce the investment return of our management functions, westockholders.

All real property and the operations conducted on real property are subject to numerous federal, state, and local laws and regulations. We cannot predict what laws or regulations will be enacted in the future, how future laws or regulations will be administered or interpreted, or how future laws or regulations will affect us or our properties, including, but not limited to, environmental laws and regulations and the Americans with Disabilities Act (“ADA”). Compliance with new laws or regulations, or stricter interpretation of existing laws, may require us or our tenants to incur significant expenditures, impose significant liability, restrict or prohibit business activities, and could incur other significantcause a material adverse effect on us.

Compliance with the ADA may require us to make unanticipated expenditures that materially and adversely affect us.

Our properties are subject to the ADA. Under the ADA, all public accommodations must meet federal requirements related to access and use by disabled persons. Compliance with the ADA requirements could require removal of access barriers and non-compliance could result in imposition of fines by the U.S. government or an award of damages to private litigants, or both. While our tenants are obligated by law to comply with the ADA and typically obligated under our leases to cover costs associated with being self-managed.

Our board of directors may decide incompliance, if required changes involve greater expenditures than anticipated or if the future to internalize our management functions. If we do so, we may elect to negotiate to acquirechanges must be made on a more accelerated basis than anticipated, the Manager’s and the Asset Manager’s assets and hire the Manager’s personnel, each as related to the operation and managementability of our businesses. While we would no longer bear thetenants to cover costs of the various fees and expenses we expect to pay to the Manager and the Asset Manager under the Restated Management Contracts, our direct expenses would include additional general and administrative costs that are currently paid by the Manager and Asset Manager. In addition, wecould be adversely affected. We could be required to pay certain costs and contract termination fees in connection withexpend our current management agreementsown funds to comply with the Managerprovisions of the ADA, which could materially and the Asset Manager. For additional information regarding these termination fees, please see the caption titled adversely affect us.


TerminationCompliance with fire, safety, environmental, and other regulations may require us to make unanticipated expenditures that materially and adversely affect us.

We are required to operate our properties in Item 13. “Certain Relationshipscompliance with fire and Related Transactions,safety regulations, building codes, environmental regulations, and Director Independence” of this Form 10-K.other land use regulations, as they may be adopted by governmental agencies and bodies and become applicable to our properties. We would alsomay be required to employ personnelmake substantial capital expenditures to comply with those requirements and may be required to obtain approvals from various authorities with respect to our properties, including prior to acquiring a property or when undertaking improvements of any of our existing properties. There can be no assurance that existing laws and regulatory policies will not adversely affect us or the timing or cost of any future acquisitions or improvements, or that additional regulations will not be adopted that increase such delays or result in additional costs. Additionally, failure to comply with any of these requirements could result in the imposition of fines by governmental authorities or awards of damages to private litigants. While we intend to only acquire properties that we believe are currently in substantial compliance with all regulatory requirements, these requirements may change and new requirements may be imposed which would require significant unanticipated expenditures by us and could materially and adversely affect us.

Risks Related to Debt Financing

As of December 31, 2019, we had approximately $2.0 billion principal balance of indebtedness outstanding, which may expose us to the risk of default under our debt obligations.

As of December 31, 2019, we had an approximately $2.0 billion principal balance of indebtedness outstanding. We have incurred, and plan to incur in the future, financing through borrowings under term loans, senior notes, our Revolving Credit Facility, and mortgage loans secured by some or all of our properties. In some cases, the mortgage loans we incur are guaranteed by us, the OP, or both. We may also borrow funds if necessary to satisfy the requirement that we distribute to stockholders as dividends at least 90% of our annual REIT taxable income (computed without regard to the dividends paid deduction and our net capital gains), or otherwise as is necessary or advisable to assure that we maintain our qualification as a REIT for U.S. federal income tax purposes. Payments of principal and interest on borrowings may leave us with insufficient cash resources to meet our cash needs or make the distributions to our common stockholders currently contemplated or necessary to qualify as a REIT. Our level of debt and the limitations imposed on us by our debt agreements could have significant adverse consequences, including the following:

our cash flow may be insufficient to meet our required principal and interest payments;

cash interest expense and financial covenants relating to our indebtedness, including a covenant in our Revolving Credit Facility that restricts us from paying distributions if an event of default exists, other than distributions required to maintain our REIT status, may limit or eliminate our ability to make distributions to our common stockholders;

we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our ability to capitalize upon investment opportunities or meet operational needs;

we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness;

because a portion of our debt bears interest at variable rates, increases in interest rates would increase our interest expense;

we may be unable to hedge floating rate debt, counterparties may fail to honor their obligations under any hedge agreements we enter into, such agreements may not effectively hedge interest rate fluctuation risk, and, upon the expiration of any hedge agreements we enter into, we would be subjectexposed to potential liabilities commonly faced by employers, such as workers disabilitythen-existing market rates of interest and compensation claims, potential labor disputes,future interest rate volatility;

we may be forced to dispose of properties, possibly on unfavorable terms or in violation of certain covenants to which we may be subject;

we may default on our obligations and the lenders or mortgagees may foreclose on our properties or our interests in the entities that own the properties that secure their loans and receive an assignment of rents and leases;


we may be restricted from accessing some of our excess cash flow after debt service if certain of our tenants fail to meet certain financial performance metric thresholds;

we may violate restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and

our default under any loan with cross default provisions could result in a default on other employee-related liabilitiesindebtedness.

The occurrence of any of these events could materially and grievances as well as incuradversely affect us. Furthermore, foreclosures could create taxable income without accompanying cash proceeds, which could hinder our ability to meet the compensation and benefits costs of our officers and other employees and consultants that are paidREIT distribution requirements imposed by the Manager and the Asset Manager. We cannot reasonably estimate the amount of fees to the Manager and the Asset Manager we would save or the costs we would incur if we became self-managed. If the expenses we assume as a result of an internalization are higher than the expenses we avoid paying to the Manager and the Asset Manager, our funds from operations would be lower as a result of the internalization than they otherwise would have been, potentially decreasing the amount of funds available to distribute to our stockholders.Code.

Disruptions in the financial markets and deteriorating economic conditions could adversely affect our ability to obtain debt financing on commercially reasonable terms and adversely impact our ability to implement our investment strategy and achieve our investment objectives.

The United States and global financial markets have experienced extremesignificant volatility and disruption withinin the past decade. Therepast. During the mid-2000’s, there was a widespread tightening in overall credit markets, devaluation of the assets underlying certain financial contracts, and increased borrowing by governmental entities. The turmoil in the capital markets resulted in constrained equity and debt capital available for investment in the real estate market, resulting in fewer buyers seeking to acquire properties, increases in capitalization rates, and lower property values. Recently, capital has been more available, and the overall economy has improved. However, the failure of a sustained economic

22


recovery or future disruptions in the financial markets and deteriorating economic conditions could make financing terms for borrowers less attractive, and potentially result in the unavailability of various types of debt financing, as well as impact the value of our investments in properties. In addition, if potential purchasersIf sufficient sources of properties have difficulty obtaining capitalexternal financing are not available to finance property acquisitions, capitalization ratesus on cost effective terms, we could increase, and property values could decrease. Current economic conditions greatly increase the risks ofbe forced to limit our investments. See Risks Related to Investments in Real Estate below.

We report FFO and AFFO, each of which is a non-GAAP financial measure.

We report FFO and AFFO, each of which is a non-GAAP financial measure, which we believe to be appropriate supplemental measures to reflect our operating performance.

Not all REITs necessarily calculate FFO and AFFO andplanned business activities or take other similar measures in the same way, and therefore comparisons of our disclosures of such measures with that of other REITs may not be meaningful. FFO and AFFO should not be considered as an alternative to net income as an indication of our performance, as an alternative to cash flows from operations as an indication of our liquidity, or indicative of funds availableactions to fund our business activities and repayment of debt such as selling assets or reducing our cash needs,distributions. Uncertainty in the credit markets also could negatively impact our ability to make acquisitions, make it more difficult or impossible for us to sell properties, or may adversely affect the price we receive for properties that we do sell, as prospective buyers may experience increased costs of debt financing or difficulties in obtaining debt financing.

Market conditions could adversely affect our ability to refinance existing indebtedness on acceptable terms or at all, which could materially and adversely affect us.

We use external financing to refinance indebtedness as it matures and to partially fund our acquisitions. Credit markets may experience significant price volatility, displacement, and liquidity disruptions, including the bankruptcy, insolvency, or restructuring of certain financial institutions. As a result, we may be unable to fully refinance maturing indebtedness with new indebtedness, which could materially and adversely affect us. Furthermore, if prevailing interest rates or other factors at the time of refinancing result in higher interest rates upon refinancing, then the interest expense relating to that refinanced indebtedness would increase. Higher interest rates on newly incurred debt may negatively impact us as well. If interest rates increase, our interest costs and overall costs of capital will increase, which could materially and adversely affect us and our ability to make distributions to our stockholders. FFO

We may incur mortgage debt on a particular property, which may subject us to certain risks, and AFFO should be reviewedthe occurrence of any such risk could materially and adversely affect us.

We may incur mortgage debt on a particular property, especially if we believe the property’s projected cash flow is sufficient to service the mortgage debt. In addition, incurring mortgage debt may increase the risk of loss since defaults on indebtedness secured by a property may result in conjunction with GAAP measurements as an indicationforeclosure actions initiated by lenders and our loss of the property securing the loan that is in default. For U.S. federal income tax purposes, a foreclosure of any of our performance. We have providedproperties would be treated as a reconciliationsale of these measuresthe property for a purchase price equal to net income, which we believe to be the most comparable GAAP measure,outstanding balance of the debt secured by the mortgage. If the outstanding balance of the debt secured by the mortgage exceeds our tax basis in the caption Net Incomeproperty, we would recognize taxable income on foreclosure but would not receive any of the proceeds. We may give full or partial guarantees to lenders to the OP or its affiliates. If we give a guaranty on behalf of the OP, we will be responsible to the lender for satisfaction of the debt if it is not paid by the OP. If any mortgages contain cross-collateralization or cross-default provisions, there is a risk that more than one of our real properties may be affected


by a default. If any of our properties are foreclosed upon due to a default, we could be materially and Non-GAAP Measures (FFOadversely affected.

An inability to refinance existing mortgage debt as it matures could materially and AFFO) in Item 7. “Management’s Discussion and Analysisadversely affect us.

Since the mortgage loans secured by certain of Financial Condition and Resultsour properties amortize over a period longer than their maturity, we will owe substantial amounts of Operations” of this Form 10-K.

Neither the SEC nor any other regulatory body has passed judgmentprincipal on the acceptabilitymaturity of such loans. If we cannot refinance these loans on favorable terms, more of our cash from operations may be required to service the adjustments that we use to calculate FFO and AFFO. In the future, the SEC or another regulatory body may decide to standardize the allowable adjustments across the REIT industry and in response to such standardization weloans, properties may have to adjustbe sold to fund principal repayments, or properties may be lost to foreclosure, which could materially and adversely affect us.

Failure to hedge effectively against interest rate changes may materially and adversely affect us.

To reduce our calculationexposure to variable-rate debt, we enter into interest rate swap agreements to fix the rate of interest as a hedge against interest rate fluctuations on floating-rate debt. These arrangements involve risks and characterizationmay not be effective in reducing our exposure to interest rate changes. In addition, the counterparties to any hedging arrangements we enter into may not honor their obligations. Failure to hedge effectively against changes in interest rates relating to the interest expense of FFOour future floating-rate borrowings may materially and AFFO accordingly.adversely affect us.

 Our Revolving Credit Facility and term loan agreements contain various covenants which, if not complied with, could accelerate our repayment obligations, thereby materially and adversely affecting us.

We are subject to various financial and operational covenants and financial reporting requirements pursuant to the agreements we have entered into governing our Revolving Credit Facility, term loans, and senior notes. These covenants require us to, among other things, maintain certain financial ratios, including leverage, fixed charge coverage, and debt service coverage, among others. As of December 31, 2019, we believe we were in compliance with all of our loan covenants. Our continued compliance with these covenants depends on many factors and could be impacted by current or future economic conditions, and thus there are no assurances that we will continue to comply with these covenants. Failure to comply with these covenants would result in a default which, if we were unable to cure or obtain a waiver from the lenders, could accelerate our repayment obligations and thereby have a material and adverse impact on us.

Further, these covenants, as well as any additional covenants to which we may be subject in the future because of additional borrowings, could cause us to forego investment opportunities, reduce or eliminate distributions to our common stockholders, or obtain financing that is more expensive than financing we could obtain if we were not subject to the covenants. Additionally, these restrictions may adversely affect our operating and financial flexibility and may limit our ability to respond to changes in our business or competitive environment, all of which may materially and adversely affect us.

Failure to maintain our current credit rating could materially and adversely affect our cost of capital, liquidity, and access to capital markets.

The spread we pay over London Interbank Offered Rate (“LIBOR”) for our unsecured credit facilities is determined based upon our credit rating. In March 2016, Moody’s assigned the OP an investment grade credit rating of Baa3 with a stable outlook, which was re-affirmed most recently in August 2019. The rating is based on a number of factors, including an assessment of our financial strength, portfolio size and diversification, credit and operating metrics, and sustainability of cash flow and earnings. If we are unable to maintain our current credit rating it could adversely affect our cost of capital, liquidity, and access to capital markets. Factors that could negatively impact our credit rating include, but are not limited to: a significant increase in our leverage on a sustained basis; a significant increase in the proportion of secured debt levels; a significant decline in our unencumbered asset base; and a significant decline in our portfolio diversification.


We may be adversely affected by changes in LIBOR reporting practices or the method in which LIBOR is determined.

As of December 31, 2019, we had approximately $1.4 billion of debt outstanding for which the interest rate was tied to LIBOR. Additionally, as of December 31, 2019, we had entered into interest rate swaps totaling $909.9 million that fix the LIBOR component of our debt through various tenors. On July 27, 2017, the Financial Conduct Authority (the “FCA”) that regulates LIBOR announced its intention to cease sustaining LIBOR after 2021. It is not possible to predict the effect of the FCA’s announcement, and there is currently no definitive information regarding the future utilization of LIBOR, including any changes in the methods by which LIBOR is determined, the frequency in which LIBOR is determined and published, or any other reforms to the determination and publication of LIBOR, or a potential transition from LIBOR to a successor benchmark. As such, the potential effect of any such event on our cost of capital cannot yet be determined and any changes to benchmark interest rates could increase our financing costs, which could impact our results of operations and cash flows.

The Alternative Reference Rates Committee (“ARRC”) has identified the Secured Overnight Financing Rate (“SOFR”) as its preferred alternative rate for USD LIBOR in derivatives and other financial contracts. We are not able to predict whether LIBOR will cease to be available after 2021 or whether SOFR will replace LIBOR as the market benchmark. Any changes adopted by FCA or other governing bodies in the method used for determining LIBOR may result in a sudden or prolonged increase or decrease in reported LIBOR. If that were to occur, our interest payments could change. In addition, uncertainty about the extent and manner of future changes may result in interest rates and/or payments that are higher or lower than if LIBOR were to remain available in its current form.

We are monitoring and evaluating the related risks which arise in connection with transitioning contracts to a new alternative rate, including any resulting value transfer that may occur. While we expect LIBOR to be available in substantially its current form until the end of 2021, it is possible that it will become unavailable prior to that point. This could result, for example, if sufficient banks decline to make submissions to the LIBOR administrator. In that case, the risks associated with the transition to an alternative reference rate will be accelerated and magnified. We are in the process of reviewing our long-term debt agreements and interest rate swap contracts to identify those that do not contain fallback language to identify alternate interest rate indices that could be substituted for LIBOR should it be discontinued. All but one of our variable-rate term loan agreements contain such provisions. We plan to ensure that appropriate fallback language is included in future loan and swap contracts executed between now and 2021, and to amend existing contracts that extend beyond 2021 as necessary.

Risks Related to Investments in Real Estate

Our Organizational Structureoperating results are affected by economic and regulatory changes that impact the commercial real estate market in general.

Maryland lawOur core business is the ownership of commercial real estate that is net leased on a long-term basis to businesses in the industrial, healthcare, restaurant, office, and retail sectors. Accordingly, our organizational documents limitperformance is subject to risks generally attributable to the rightsownership of commercial real property, including:

inability to collect rents from tenants due to financial hardship, including bankruptcy, financial difficulties, or lease defaults by tenants;

changes in global, national, regional, or local economic, demographic, or real estate market conditions in the markets in which we operate, including the supply and demand for single-tenant space in the industrial, healthcare, restaurant, office, and retail sectors;

increased competition for real property investments targeted by our investment strategy;

changes in consumer trends and preferences that affect the demand for products and services offered by our tenants;

inability to lease or sell properties upon expiration or termination of existing leases and renewal of leases at lower rental rates;

the subjectivity of real estate valuations and changes in such valuations over time;

the illiquid nature of real estate compared to most other financial assets;

changes in laws, government rules, regulations, and fiscal policies, including changes in tax, real estate, environmental, and zoning laws;

changes in interest rates and availability of financing, including changes in the terms of available financing such as more conservative loan-to-value requirements and shorter debt maturities;

unexpected expenditures relating to physical or weather-related damage to properties;

the potential risk of functional obsolescence of properties over time;

acts of terrorism and war;

acts of God and other factors beyond our control; and

competition from other properties.

The factors described above are out of our stockholderscontrol, and we are unable to bring claims against our officers and directors.

Maryland law provides that a director of a Maryland corporation will not have any liabilitypredict future changes in that capacity if he or she performs his or her dutiessuch factors. Any negative changes in accordance with the applicable standard of conduct. In addition, our Articles of Incorporation provide that, subject to the applicable limitations set forth therein or under Maryland law, no director or officer will be liable to us or our stockholders for monetary damages. Our Articles of Incorporation also provide that we will generally indemnify and advance expenses to our directors, our officers, and our Asset Manager and its affiliates for losses theythese factors may incur by reason of their service in those capacities subject to any limitations under Maryland law or in our Articles of Incorporation. Moreover, we have entered into separate indemnification agreements with each of our directors and executive officers. As a result, we and our stockholders may have more limited rights against these persons than might otherwise exist under common law, which could reduce our stockholders’ and our recovery against such persons. In addition, we may be obligated to fund the defense costs incurred by these persons in some cases, which would reduce the cash available for distributions. We have purchased insurance under a policy that insures both us and our officers and directors against exposure and liability normally insured against under such policies, including exposure on the indemnities described above.

The limit on the number of shares of our common stock a person may own may discourage a takeover or business combination that could otherwise result in a premium price to our stockholders.

Our Articles of Incorporation authorize our directors to take such actions as are necessary and desirable to preserve our qualification as a REIT. Our Articles of Incorporation restrict the direct or indirect ownership by one person or entity to no more than 9.8% ofcause the value of our then outstanding shares of capital stock (which includes common stockreal estate to decline, which could materially and any preferred stock weadversely affect us.


Global market and economic conditions may issue)materially and no more than 9.8% ofadversely affect us and the value or number of shares, whichever is more restrictive,ability of our then outstanding common stock unless exempted bytenants to make rental payments to us pursuant to our boardleases.

Our results of directors. This restrictionoperations are sensitive to changes in the overall economic conditions that impact our tenants’ financial condition and leasing practices. Adverse economic conditions such as high unemployment levels, interest rates, tax rates, and fuel and energy costs may discourage a changehave an impact on the results of control of usoperations and may deter individuals or entities from making tender offers for sharesfinancial conditions of our common stock on terms that might be financially attractive to stockholderstenants. During periods of economic slowdown, rising interest rates and declining demand for real estate may result in a general decline in rents or which may cause a change in our management. In addition to deterring potential transactions that may be favorable to our stockholders, these provisions may also decrease our stockholders’ ability to sell their sharesan increased incidence of our common stock.

23


We may issue preferred stock or separate classes or seriesdefaults under existing leases. A lack of common stock, the issuance of whichdemand for rental space could adversely affect the holdersour ability to maintain our current tenants and gain new tenants, which may affect our growth and results of our common stock.operations. Accordingly, a decline in economic conditions could materially and adversely affect us.

Our Articlesreal estate investments are illiquid.

Because real estate investments are relatively illiquid, our ability to adjust our portfolio promptly in response to economic, financial, investment, or other conditions may be limited. Return of Incorporation authorize us to issue up to 100,000,000 sharescapital and realization of stock, and our board of directors, withoutgains, if any, action by our stockholders, may amend our Articles of Incorporation from time to time to increase or decrease the aggregate number of shares or the number of shares of any class or series of stock that we have authority to issue. Holders of shares of our common stock do not have preemptive rights to acquire any shares issued by us in the future.

In addition, our board of directors may classify or reclassify any unissued shares of our common stock or preferred stock and establish the preferences, rights and powers of any such stock. As a result, our board of directors could authorize the issuance of preferred stock or separate classes or series of common stock with terms and conditions that could have priority, with respect to distributions and amounts payable upon our liquidation, over the rights of our common stock. The issuance of shares of such preferred or separate classes or series of common stock could dilute the value of an investment in shares of our common stock. The issuance of shares of preferred stockgenerally will occur upon disposition or a separate class or series of common stock could also have the effect of delaying, discouraging, or preventing a change in control of us, including an extraordinary transaction (such as a merger, tender offer or sale of all or substantially all of our assets) that might provide a premium price for holders of our common stock.

The Independent Directors Committee may change our investment policies without stockholder approval, which could alter the nature of an investment in us.

The methods of implementing our investment policies and strategy may vary as new real estate development trends emerge, new investment techniques are developed, and market conditions evolve. Our investment policies, the methods for their implementation, and our other objectives, policies, and procedures may be altered by the Independent Directors Committee without the approval of our stockholders. As a result, the nature of an investment in us could change without the consent of our stockholders.

Our UPREIT structure may result in potential conflicts of interest with members in the Operating Company whose interests may not be aligned with those of our stockholders.

We use an UPREIT structure because a contribution of property directly to us, rather than the Operating Company, is generally a taxable transaction to the contributing property owner. In the UPREIT structure, a contributor of a property may transfer the property to the Operating Company in exchange for membership units and defer taxation of a gain until the contributor later disposes of or exchanges its membership units for shares of our common stock. We believe that using an UPREIT structure gives us an advantage in acquiring desired properties from persons who may not otherwise sell their properties because of unfavorable tax results.

We may issue membership unitsrefinancing of the Operating Company in connection with certain transactions. Members in the Operating Company have the right to vote on certain amendments to the limited liability company agreement of the Operating Company, as well as on certain other matters. Persons holding such voting rights may exercise them in a manner that conflicts with the interests of our stockholders. As the managing member of the Operating Company, we are obligated to act in a manner that is in the best interest of all members of the Operating Company. Circumstances may arise in the future when the interests of members in the Operating Company may conflict with the interests of our stockholders. These conflicts may be resolved in a manner stockholders do not believe is in their best interest.

The value of an investment in our common stock may be reduced if we are required to register as an investment company under the Investment Company Act, and if we are subject to registration under the Investment Company Act, we will not be able to continue our business.

Neither we, the Operating Company, nor any of our subsidiaries intend to register as an investment company under the Investment Company Act. The Operating Company’s and subsidiaries’ investments in real estate will represent the substantial majority of our total asset mix. In order for us not to be subject to regulation under the Investment Company Act, we engage, through the Operating Company and our wholly and majority-owned subsidiaries, primarily in the business of buying real estate.

24


If we were obligated to register as an investment company, we would have to comply with a variety of substantive requirements under the Investment Company Act that impose, among other things:

limitations on capital structure;

restrictions on specified investments;

prohibitions on transactions with affiliates; and

compliance with reporting, record keeping, voting, proxy disclosure, and other rules and regulations that would significantly change our operations and significantly increase our operating expenses.

Section 3(a)(1)(A) of the Investment Company Act defines an investment company as any issuer that is or holds itself out as being engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting, or trading in securities. Section 3(a)(1)(C) of the Investment Company Act defines an investment company as any issuer that is engaged or proposes to engage in the business of investing, reinvesting, owning, holding, or trading in securities and owns or proposes to acquire investment securities having a value exceeding 40% of the value of the issuer’s total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis, which we refer to as the 40% test. Excluded from the term “investment securities,” among other things, are U.S. government securities and securities issued by majority-owned subsidiaries that are not themselves investment companies and are not relying on the exception from the definition of investment company set forth in Section 3(c)(1) or Section 3(c)(7) of the Investment Company Act.

We expect that most of our assets will be held through wholly or majority-owned subsidiaries of the Operating Company. We believe that we, the Operating Company, and most of the subsidiaries of the Operating Company will not fall within either definition of investment company under Section 3(a)(1) of the Investment Company Act as we intend to invest primarily in real property, through our wholly or majority-owned subsidiaries, which we expect to have at least 60% of their assets in realunderlying property. As these subsidiaries would be investing either solely or primarily in real property, they would be outside of the definition of “investment company” under Section 3(a)(1) of the Investment Company Act. We are organized as a holding company that conducts its businesses primarily through the Operating Company, which in turn is a holding company conducting its business through its subsidiaries. Both we and the Operating Company intend to conduct our operations so that they comply with the 40% test. We will monitor our holdings to ensure continuing and ongoing compliance with this test. In addition, we believe that neither we nor the Operating Company will be considered an investment company under Section 3(a)(1)(A) of the Investment Company Act because neither we nor the Operating Company will engage primarily or hold itself out as being engaged primarily in the business of investing, reinvesting or trading in securities. Rather, through the Operating Company’s wholly owned or majority-owned subsidiaries, we and the Operating Company will be primarily engaged in the non-investment company businesses of these subsidiaries, namely the business of purchasing or otherwise acquiring real property.

To ensure that neither we nor any of our subsidiaries, including the Operating Company, are required to register as an investment company, each entity may be unable to sell assetsrealize our investment objective by sale, other disposition, or refinancing at attractive prices within any given period of time, or may otherwise be unable to complete any exit strategy. In particular, these risks could arise from weakness in or even the lack of an established market for a property, changes in the financial condition or prospects of prospective purchasers, changes in national or international economic conditions, and changes in laws, regulations, or fiscal policies of the jurisdiction in which the property is located. Further, certain significant expenditures generally do not change in response to economic or other conditions, such as (i) debt service, (ii) real estate taxes, and (iii) operating and maintenance costs. The inability to dispose of a property at an acceptable price or at all, as well as the combination of variable revenue and relatively fixed expenditures may result, under certain market conditions, in reduced earnings and could have an adverse effect on our financial condition.

Inflation may materially and adversely affect us and our tenants.

Increased inflation could lead to interest rate increases that could have a negative impact on variable rate debt we currently have or that we may incur in the future. During times when inflation is greater than the increases in rent provided by many of our leases, rent increases will not keep up with the rate of inflation. Increased costs may have an adverse impact on our tenants if increases in their operating expenses exceed increases in revenue, which may adversely affect the tenants’ ability to pay rent owed to us, which in turn could materially and adversely affect us.

Natural disasters, terrorist attacks, other acts of violence or war, or other unexpected events could materially and adversely impact us.

Natural disasters, terrorist attacks, other acts of violence or war, or other catastrophic events (e.g., hurricanes, floods, earthquakes, or other types of natural disasters or wars or other acts of violence) could cause damage to our properties, materially interrupt our business operations (or those of our tenants), cause consumer confidence and spending to decrease, or result in increased volatility in the U.S. and worldwide financial markets and economy. Such occurrences also could result in or prolong an economic recession in the United States. We own properties in regions that have historically been impacted by natural disasters and it is probable such regions will continue to be impacted by such events. If a disaster occurs, we could suffer a complete loss of capital invested in, and any profits expected from, the affected properties. Any of these occurrences could materially and adversely affect us.

We face risks associated with climate change, which could materially and adversely impact us.

As a result of climate change, our properties in certain markets could experience increases in storm intensity, flooding, drought, wildfires, rising sea levels, and extreme temperatures. The potential physical impacts of climate change on our properties are uncertain and would otherwise wantbe particular to sellthe geographic circumstances in areas in which we own property. Over time, these conditions could result in volatile or decreased demand for certain of our properties or, in extreme cases, the inability of our tenants to operate the properties at all. Climate change may also have indirect effects on our business by increasing the cost of insurance (or making insurance unavailable), increasing the cost of energy at our properties, or requiring us to spend funds to repair and protect our properties against such risks.


Moreover, compliance with new laws or regulations related to climate change, including compliance with “green” building codes or other laws or regulations relating to reduction of carbon footprints and/or greenhouse gas emissions, may needrequire us to sell assets that it would otherwise wishmake improvements to retain. In addition, we, the Operating Companyour existing properties or increase taxes and fees assessed on us or our subsidiariesproperties. Any of these occurrences could materially and adversely impact us.

Insurance on our properties may not adequately cover all losses and uninsured losses could materially and adversely affect us.

Our tenants are required to maintain comprehensive insurance coverage for the properties they lease from us pursuant to our net leases. Pursuant to such leases, our tenants are required to name us (and any of our lenders that have a mortgage on the property leased by the tenant) as additional insureds on their liability policies and additional named insured and/or loss payee (or mortgagee, in the case of our lenders) on their property policies. All tenants are required to maintain casualty coverage and most carry limits at 100% of replacement cost. Depending on the location of the property, losses of a catastrophic nature, such as those caused by earthquakes and floods, may be required to acquire additional income-covered by insurance policies that are held by our tenant with limitations such as large deductibles or loss-generating assetsco-payments that we might not otherwise acquire or forego opportunities to acquire interests in companies that we would otherwise want to acquire. Although we, the Operating Company and our subsidiaries intend to monitor our portfolio periodically and prior to each acquisition and disposition, any of these entitiesa tenant may not be able to remain outsidemeet. In addition, losses of a catastrophic nature, such as those caused by wind/hail, hurricanes, terrorism, or acts of war, may be uninsurable or not economically insurable. In the definitionevent there is damage to our properties that is not covered by insurance and such properties are subject to recourse indebtedness, we will continue to be liable for the indebtedness, even if these properties are irreparably damaged. In addition, if uninsured damages to a property occur or a loss exceeds policy limits and we do not have adequate cash to fund repairs, we may be forced to sell the property at a loss or to borrow capital to fund the repairs.

Inflation, changes in building codes and ordinances, environmental considerations, and other factors, including terrorism or acts of war, may make any insurance proceeds we receive insufficient to repair or replace a property if it is damaged or destroyed. In that situation, the insurance proceeds received may not be adequate to restore our economic position with respect to the affected real property. Furthermore, in the event we experience a substantial or comprehensive loss of one of our properties, we may not be able to rebuild such property to its existing specifications without significant capital expenditures which may exceed any amounts received pursuant to insurance policies, as reconstruction or improvement of such a property would likely require significant upgrades to meet zoning and building code requirements. The loss of our capital investment companyin or maintain an exclusionanticipated future returns from our properties due to material uninsured losses could materially and adversely affect us.

Our costs of compliance with laws and regulations may reduce the definitioninvestment return of investment company. If we,our stockholders.

All real property and the Operating Companyoperations conducted on real property are subject to numerous federal, state, and local laws and regulations. We cannot predict what laws or regulations will be enacted in the future, how future laws or regulations will be administered or interpreted, or how future laws or regulations will affect us or our subsidiariesproperties, including, but not limited to, environmental laws and regulations and the Americans with Disabilities Act (“ADA”). Compliance with new laws or regulations, or stricter interpretation of existing laws, may require us or our tenants to incur significant expenditures, impose significant liability, restrict or prohibit business activities, and could cause a material adverse effect on us.

Compliance with the ADA may require us to make unanticipated expenditures that materially and adversely affect us.

Our properties are subject to the ADA. Under the ADA, all public accommodations must meet federal requirements related to access and use by disabled persons. Compliance with the ADA requirements could require removal of access barriers and non-compliance could result in imposition of fines by the U.S. government or an award of damages to private litigants, or both. While our tenants are obligated by law to comply with the ADA and typically obligated under our leases to cover costs associated with compliance, if required changes involve greater expenditures than anticipated or if the changes must be made on a more accelerated basis than anticipated, the ability of our tenants to cover costs could be adversely affected. We could be required to expend our own funds to comply with the provisions of the ADA, which could materially and adversely affect us.


Compliance with fire, safety, environmental, and other regulations may require us to make unanticipated expenditures that materially and adversely affect us.

We are required to registeroperate our properties in compliance with fire and safety regulations, building codes, environmental regulations, and other land use regulations, as an investment company but failthey may be adopted by governmental agencies and bodies and become applicable to do so,our properties. We may be required to make substantial capital expenditures to comply with those requirements and may be required to obtain approvals from various authorities with respect to our properties, including prior to acquiring a property or when undertaking improvements of any of our existing properties. There can be no assurance that existing laws and regulatory policies will not adversely affect us or the unregistered entitytiming or cost of any future acquisitions or improvements, or that additional regulations will not be adopted that increase such delays or result in additional costs. Additionally, failure to comply with any of these requirements could result in the imposition of fines by governmental authorities or awards of damages to private litigants. While we intend to only acquire properties that we believe are currently in substantial compliance with all regulatory requirements, these requirements may change and new requirements may be imposed which would be prohibited from engaging in our business,require significant unanticipated expenditures by us and criminalcould materially and civil actions could be brought against such entity. In addition, the contracts of such entity would be unenforceable unless a court required enforcement, and a court could appoint a receiver to take control of the entity and liquidate its business.adversely affect us.

25


Risks Related To Conflicts of Interestto Debt Financing

The officers and employees of the Manager and its affiliates face competing demands relating to their time, which may cause our operating results to suffer.

The officers and employees of the Manager and the Asset Manager are not prohibited from raising money for, or managing, other investment entities, or from engaging in business activities and investments unrelated to us. As a result, these persons may have competing demands on their time and resources and they may face conflicts of interest in allocating their time between our business and these other activities. During times of intense activity in other programs and ventures, they may devote less time and fewer resources to our business than is necessary or appropriate. If this occurs, the returns on an investment in our company may suffer.

The Manager and Asset Manager currently sponsor and provide services to (a) Broadtree Residential, Inc., a private multifamily apartment REIT with approximately $145 million in investments in a portfolio of income-producing multifamily apartment communities as of December 31, 2017, and (b) Broadstone Real Estate Access Fund, Inc., a continuously offered, non-diversified, closed-end management investment company that is operated as an interval fund with approximately $31 million in investments as of December 31, 2017. As of December 31, 2017,2019, we had approximately $2.0 billion principal balance of indebtedness outstanding, which may expose us to the Manager employedrisk of default under our debt obligations.

As of December 31, 2019, we had an approximately 38 individuals who dedicate time$2.0 billion principal balance of indebtedness outstanding. We have incurred, and plan to Broadstone Net Lease, Inc., Broadtree Residential, Inc., and Broadstone Real Estate Access Fund, Inc. The Manager and Asset Manager may sponsor and provide services to additional entitiesincur in the future.

Our officersfuture, financing through borrowings under term loans, senior notes, our Revolving Credit Facility, and certainmortgage loans secured by some or all of our directors face conflictsproperties. In some cases, the mortgage loans we incur are guaranteed by us, the OP, or both. We may also borrow funds if necessary to satisfy the requirement that we distribute to stockholders as dividends at least 90% of our annual REIT taxable income (computed without regard to the dividends paid deduction and our net capital gains), or otherwise as is necessary or advisable to assure that we maintain our qualification as a REIT for U.S. federal income tax purposes. Payments of principal and interest on borrowings may leave us with insufficient cash resources to meet our cash needs or make the distributions to our common stockholders currently contemplated or necessary to qualify as a REIT. Our level of debt and the limitations imposed on us by our debt agreements could have significant adverse consequences, including the following:

our cash flow may be insufficient to meet our required principal and interest payments;

cash interest expense and financial covenants relating to our indebtedness, including a covenant in our Revolving Credit Facility that restricts us from paying distributions if an event of default exists, other than distributions required to maintain our REIT status, may limit or eliminate our ability to make distributions to our common stockholders;

we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our ability to capitalize upon investment opportunities or meet operational needs;

we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness;

because a portion of our debt bears interest at variable rates, increases in interest rates would increase our interest expense;

we may be unable to hedge floating rate debt, counterparties may fail to honor their obligations under any hedge agreements we enter into, such agreements may not effectively hedge interest rate fluctuation risk, and, upon the expiration of any hedge agreements we enter into, we would be exposed to then-existing market rates of interest relatedand future interest rate volatility;

we may be forced to dispose of properties, possibly on unfavorable terms or in violation of certain covenants to which we may be subject;

we may default on our obligations and the positions they holdlenders or mortgagees may foreclose on our properties or our interests in the entities that own the properties that secure their loans and receive an assignment of rents and leases;


we may be restricted from accessing some of our excess cash flow after debt service if certain of our tenants fail to meet certain financial performance metric thresholds;

we may violate restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and

our default under any loan with affiliated entities,cross default provisions could result in a default on other indebtedness.

The occurrence of any of these events could materially and adversely affect us. Furthermore, foreclosures could create taxable income without accompanying cash proceeds, which could hinder our ability to successfullymeet the REIT distribution requirements imposed by the Code.

Disruptions in the financial markets and deteriorating economic conditions could adversely affect our ability to obtain debt financing on commercially reasonable terms and adversely impact our ability to implement our businessinvestment strategy and to generate returns forachieve our investors.investment objectives.

Our executive officersThe United States and affiliated directors are also officersglobal financial markets have experienced significant volatility and managers of, anddisruption in some cases equity investorsthe past. During the mid-2000’s, there was a widespread tightening in our Manager and other affiliated entities. Most significantly, Amy L. Tait, our Executive Chairmanoverall credit markets, devaluation of the board of directorsassets underlying certain financial contracts, and Chief Investment Officer, serves as an executive officer ofincreased borrowing by governmental entities. The turmoil in the Manager, is a member ofcapital markets resulted in constrained equity and debt capital available for investment in the Manager’s board of managers,real estate market, resulting in fewer buyers seeking to acquire properties, increases in capitalization rates, and as of December 31, 2017, owns, together with Tait family trusts and an investment entity for the families of Ms. Taitlower property values. Recently, capital has been more available, and the late Norman Leenhouts, an approximately 44.44% equity ownership interestoverall economy has improved. However, the failure of a sustained economic recovery or future disruptions in the Manager;financial markets and Christopher J. Czarnecki, our Chief Executive Officerdeteriorating economic conditions could make financing terms for borrowers less attractive, and a memberpotentially result in the unavailability of various types of debt financing, as well as impact the value of our boardinvestments in properties. If sufficient sources of directors, is an executive officerexternal financing are not available to us on cost effective terms, we could be forced to limit our planned business activities or take other actions to fund our business activities and repayment of the Manager and a member of the Manager’s board of managers. Mr. Czarnecki anddebt such as selling assets or reducing our other executive officers also own membership interestscash distributions. Uncertainty in the Manager. Allcredit markets also could negatively impact our ability to make acquisitions, make it more difficult or impossible for us to sell properties, or may adversely affect the price we receive for properties that we do sell, as prospective buyers may experience increased costs of debt financing or difficulties in obtaining debt financing.

Market conditions could adversely affect our executive officers are officersability to refinance existing indebtedness on acceptable terms or at all, which could materially and adversely affect us.

We use external financing to refinance indebtedness as it matures and to partially fund our acquisitions. Credit markets may experience significant price volatility, displacement, and liquidity disruptions, including the bankruptcy, insolvency, or restructuring of the Manager and, in certain circumstances, other affiliated entities.

financial institutions. As a result, these individuals owe fiduciary duties to the Manager and other affiliated entities, which may conflict with the duties that they owe to us and our stockholders. Their responsibilities to these other entities could result in actions or inactions that are detrimental to our business, which could harm the implementation of our business strategy and our investment and leasing opportunities. If we do not successfully implement our business strategy, we may be unable to generate cash neededfully refinance maturing indebtedness with new indebtedness, which could materially and adversely affect us. Furthermore, if prevailing interest rates or other factors at the time of refinancing result in higher interest rates upon refinancing, then the interest expense relating to that refinanced indebtedness would increase. Higher interest rates on newly incurred debt may negatively impact us as well. If interest rates increase, our interest costs and overall costs of capital will increase, which could materially and adversely affect us and our ability to make distributions to our stockholdersstockholders.

We may incur mortgage debt on a particular property, which may subject us to certain risks, and the occurrence of any such risk could materially and adversely affect us.

We may incur mortgage debt on a particular property, especially if we believe the property’s projected cash flow is sufficient to maintain orservice the mortgage debt. In addition, incurring mortgage debt may increase the valuerisk of loss since defaults on indebtedness secured by a property may result in foreclosure actions initiated by lenders and our loss of the property securing the loan that is in default. For U.S. federal income tax purposes, a foreclosure of any of our assets.

The Manager andproperties would be treated as a sale of the Asset Manager and their respective affiliates, including someproperty for a purchase price equal to the outstanding balance of the debt secured by the mortgage. If the outstanding balance of the debt secured by the mortgage exceeds our tax basis in the property, we would recognize taxable income on foreclosure but would not receive any of the proceeds. We may give full or partial guarantees to lenders to the OP or its affiliates. If we give a guaranty on behalf of the OP, we will be responsible to the lender for satisfaction of the debt if it is not paid by the OP. If any mortgages contain cross-collateralization or cross-default provisions, there is a risk that more than one of our directorsreal properties may be affected


by a default. If any of our properties are foreclosed upon due to a default, we could be materially and officers, face conflictsadversely affected.

An inability to refinance existing mortgage debt as it matures could materially and adversely affect us.

Since the mortgage loans secured by certain of our properties amortize over a period longer than their maturity, we will owe substantial amounts of principal on the maturity of such loans. If we cannot refinance these loans on favorable terms, more of our cash from operations may be required to service the loans, properties may have to be sold to fund principal repayments, or properties may be lost to foreclosure, which could materially and adversely affect us.

Failure to hedge effectively against interest rate changes may materially and adversely affect us.

To reduce our exposure to variable-rate debt, we enter into interest rate swap agreements to fix the rate of interest relating to our compensationas a hedge against interest rate fluctuations on floating-rate debt. These arrangements with the Managerinvolve risks and the Asset Manager, which could result in actions that are not in the best interests of our stockholders.

Pursuant to the Restated Management Contracts, the Asset Manager and the Manager receive substantial fees from us in return for their services. These compensation arrangements could influence the advice and services provided to us by the Asset Manager and the Manager and present potential conflicts of interest for the officers, employees, and equity owners of the Manager and Asset Manager who also serve as our directors and officers.

Pursuant to the Asset Management Agreement, the Asset Manager is entitled to receive substantial compensation regardless of our performance or the quality of the services provided to us. As a result, the Asset Manager’s interests may not be wholly aligned with thoseeffective in reducing our exposure to interest rate changes. In addition, the counterparties to any hedging arrangements we enter into may not honor their obligations. Failure to hedge effectively against changes in interest rates relating to the interest expense of our stockholders.future floating-rate borrowings may materially and adversely affect us.

 Our Asset ManagerRevolving Credit Facility and term loan agreements contain various covenants which, if not complied with, could accelerate our repayment obligations, thereby materially and adversely affecting us.

We are subject to various financial and operational covenants and financial reporting requirements pursuant to the agreements we have entered into governing our Revolving Credit Facility, term loans, and senior notes. These covenants require us to, among other things, maintain certain financial ratios, including leverage, fixed charge coverage, and debt service coverage, among others. As of December 31, 2019, we believe we were in compliance with all of our loan covenants. Our continued compliance with these covenants depends on many factors and could be motivatedimpacted by current or future economic conditions, and thus there are no assurances that we will continue to raise equity abovecomply with these covenants. Failure to comply with these covenants would result in a default which, if we were unable to cure or obtain a waiver from the lenders, could accelerate our repayment obligations and beyondthereby have a material and adverse impact on us.

Further, these covenants, as well as any additional covenants to which we may be subject in the future because of additional borrowings, could cause us to forego investment opportunities, reduce or eliminate distributions to our common stockholders, or obtain financing that is more expensive than financing we could obtain if we were not subject to the covenants. Additionally, these restrictions may adversely affect our operating and financial flexibility and may limit our ability to prudently deploy suchrespond to changes in our business or competitive environment, all of which may materially and adversely affect us.

Failure to maintain our current credit rating could materially and adversely affect our cost of capital, into accretive investmentsliquidity, and access to capital markets.

The spread we pay over London Interbank Offered Rate (“LIBOR”) for our unsecured credit facilities is determined based upon our credit rating. In March 2016, Moody’s assigned the OP an investment grade credit rating of Baa3 with a stable outlook, which was re-affirmed most recently in orderAugust 2019. The rating is based on a number of factors, including an assessment of our financial strength, portfolio size and diversification, credit and operating metrics, and sustainability of cash flow and earnings. If we are unable to generate higher annualmaintain our current credit rating it could adversely affect our cost of capital, liquidity, and access to capital markets. Factors that could negatively impact our credit rating include, but are not limited to: a significant increase in our leverage on a sustained basis; a significant increase in the proportion of secured debt levels; a significant decline in our unencumbered asset management fees. Further, the acquisition feesbase; and disposition fees payable by us to the Asset Manager may incentivize the Asset Manager to recommend or pursue property acquisitions or dispositions that it would otherwise not recommend or pursue, or upon different terms than it would otherwise find acceptable, if it was not entitled to such fees.a significant decline in our portfolio diversification.

26



Pursuant to the Property Management Agreement, the Manager is entitled to receive a property management fee based on the gross rentals payableWe may be adversely affected by the tenantschanges in our properties regardless of the properties’ quality, our overall financial performance,LIBOR reporting practices or the quality of the services provided to us by the Manager. As a result, our Manager’s interests may not be wholly aligned with those of our stockholders. The management fees paid to the Manager could also incentivize the Asset Manager to recommend or pursue property acquisitions that it would otherwise not recommend or pursue, or upon different terms than it would otherwise find acceptable, if the Manager was not entitled to such fees.

For additional information regarding these compensation arrangements, see Item 13. “Certain Relationships and Related Transactions, and Director Independence” of this Form 10-K.

The Asset Manager and Manager are entitled to significant termination feesmethod in the event that we terminate the Asset Management Agreement or Property Management Agreement.

Pursuant to the Restated Management Contracts, in the event that we terminate the Asset Management Agreement or the Property Management Agreement other than for “cause” (as defined in the Asset Management Agreement and the Property Management Agreement), we are required to pay the Asset Manager or the Manager, as applicable, a significant termination fee. The termination fee payable pursuant to the Asset Management Agreementwhich LIBOR is equal to three times the asset management fee to which the Asset Manager was entitled during the 12-month period immediately preceding the date of the termination. The termination fee payable pursuant to the Property Management Agreement is equal to three times the property management fee to which the Manager was entitled during the 12-month period immediately preceding the date of the termination. In addition, the Asset Management Agreement provides that the Asset Manager is entitled to receive a disposition event fee equal to 1.0% of the aggregate consideration (as defined in the Asset Management Agreement) received in connection with the sale of our company. The existence of these fees may create conflicts of interest with respect to the termination of the Asset Management Agreement and the Property Management Agreement, or a sale of our company.

Trident BRE holds a significant ownership interest in the Manager, has the power to appoint two members of the board of managers of the Manager, and employs one of the non-independent members of our board of directors. Trident BRE’s interests may not be fully aligned with those of our other stockholders.determined.

As of December 31, 2019, we had approximately $1.4 billion of debt outstanding for which the interest rate was tied to LIBOR. Additionally, as of December 31, 2019, we had entered into interest rate swaps totaling $909.9 million that fix the LIBOR component of our debt through various tenors. On July 27, 2017, Trident BRE holds an approximate 44.44% equity ownership interestthe Financial Conduct Authority (the “FCA”) that regulates LIBOR announced its intention to cease sustaining LIBOR after 2021. It is not possible to predict the effect of the FCA’s announcement, and there is currently no definitive information regarding the future utilization of LIBOR, including any changes in the Manager,methods by which LIBOR is determined, the frequency in which LIBOR is determined and published, or any other reforms to the determination and publication of LIBOR, or a potential transition from LIBOR to a successor benchmark. As such, the potential effect of any such event on our cost of capital cannot yet be determined and any changes to benchmark interest rates could increase our financing costs, which could impact our results of operations and cash flows.

The Alternative Reference Rates Committee (“ARRC”) has identified the powerSecured Overnight Financing Rate (“SOFR”) as its preferred alternative rate for USD LIBOR in derivatives and other financial contracts. We are not able to appoint two ofpredict whether LIBOR will cease to be available after 2021 or whether SOFR will replace LIBOR as the four members ofmarket benchmark. Any changes adopted by FCA or other governing bodies in the board of managers of the Manager.method used for determining LIBOR may result in a sudden or prolonged increase or decrease in reported LIBOR. If that were to occur, our interest payments could change. In addition, Agha Khan,uncertainty about the extent and manner of future changes may result in interest rates and/or payments that are higher or lower than if LIBOR were to remain available in its current form.

We are monitoring and evaluating the related risks which arise in connection with transitioning contracts to a new alternative rate, including any resulting value transfer that may occur. While we expect LIBOR to be available in substantially its current form until the end of 2021, it is possible that it will become unavailable prior to that point. This could result, for example, if sufficient banks decline to make submissions to the LIBOR administrator. In that case, the risks associated with the transition to an alternative reference rate will be accelerated and magnified. We are in the process of reviewing our long-term debt agreements and interest rate swap contracts to identify those that do not contain fallback language to identify alternate interest rate indices that could be substituted for LIBOR should it be discontinued. All but one of the two non-independent members of our board of directors designated by the Asset Manager,variable-rate term loan agreements contain such provisions. We plan to ensure that appropriate fallback language is an employee of Stone Point Capital LLC, an affiliate of Trident BRE. The other member of the board of managers of the Manager appointed by Trident BREincluded in future loan and Mr. Khan owe dutiesswap contracts executed between now and 2021, and to Stone Point Capital LLC and Trident BRE and their affiliates in addition to their duties to the Manager and us, and may face conflicts of interestsamend existing contracts that extend beyond 2021 as a result. Trident BRE may influence the manner in which our Asset Manager (a wholly owned subsidiary of the Manager) seeks to acquire or dispose of properties or otherwise performs its duties under the Asset Management Agreement or cause the Manager or its affiliates to take on new activities unrelated to our business.necessary.

Risks Related to Investments in Real Estate

Our operating results are affected by economic and regulatory changes that impact the commercial real estate market in general.

Our investmentscore business is the ownership of commercial real estate that is net leased on a long-term basis to businesses in real properties arethe industrial, healthcare, restaurant, office, and retail sectors. Accordingly, our performance is subject to risks generally attributable to the ownership of commercial real property, including:

inability to collect rents from tenants due to financial hardship, including bankruptcy, financial difficulties, or lease defaults by tenants;

changes in global, national, regional, or local economic, demographic, or real estate market conditions;

changesconditions in the markets in which we operate, including the supply of orand demand for similar propertiessingle-tenant space in an area;the industrial, healthcare, restaurant, office, and retail sectors;

increased competition for real property investments targeted by our investment strategy;

bankruptcies,changes in consumer trends and preferences that affect the demand for products and services offered by our tenants;

inability to lease or sell properties upon expiration or termination of existing leases and renewal of leases at lower rental rates;

the subjectivity of real estate valuations and changes in such valuations over time;

the illiquid nature of real estate compared to most other financial difficulties, or lease defaults by tenants;assets;

changes in interest rates and availability of financing;

27


changes in the terms of available financing, including more conservative loan-to-value requirements and shorter debt maturities;

competition from other properties;

the inability or unwillingness of tenants to pay rent increases;

changes inlaws, government rules, regulations, and fiscal policies, including changes in tax, real estate, environmental, and zoning laws;

changes in interest rates and availability of financing, including changes in the pricesterms of fuelavailable financing such as more conservative loan-to-value requirements and energy consumption, cost of labor and material, and water and environmental restrictions, which may affect the businesses of tenants and their ability to meet their lease payments;

inability to lease properties upon termination of existing leases and renewal of leases at lower rental rates;

uninsured property liability and property damage or casualty losses;shorter debt maturities;

unexpected expenditures for capital improvements, including requirementsrelating to bring properties into compliance with applicable federal, state and local laws;

physical or weather-related damage to properties;

the potential risk of functional obsolescence of properties over time;

the potential risk of functional obsolescence of properties over time;

acts of terrorism and war; and

acts of God and other factors beyond our control.control; and

competition from other properties.

AllThe factors described above are out of these factors are beyond our control. Any negative changes in these factors could affect our ability to meet our obligationscontrol, and make distributions to stockholders.

Wewe are unable to predict future changes in global, national, regional, or local economic, demographic, orsuch factors. Any negative changes in these factors may cause the value of our real estate to decline, which could materially and adversely affect us.


Global market conditions. For example, a recession or riseand economic conditions may materially and adversely affect us and the ability of our tenants to make rental payments to us pursuant to our leases.

Our results of operations are sensitive to changes in the overall economic conditions that impact our tenants’ financial condition and leasing practices. Adverse economic conditions such as high unemployment levels, interest rates, could make it more difficult for us to lease or dispose of propertiestax rates, and could make alternative interest-bearingfuel and other investments more attractive and therefore potentially lowerenergy costs may have an impact on the relative value of the real estate assets we acquire. These conditions, or others we cannot predict, may adversely affect our results of operations and returns to our stockholders. In addition, the value of the properties we acquire may decrease following the date we acquire such properties due to the risks described above or any other unforeseen changes in market conditions. If the valuefinancial conditions of our properties decreases, wetenants. During periods of economic slowdown, rising interest rates and declining demand for real estate may be forced to disposeresult in a general decline in rents or an increased incidence of our properties at a price lower than the price we paid to acquire our properties, whichdefaults under existing leases. A lack of demand for rental space could adversely impact the results of our operations andaffect our ability to make distributions and return capital tomaintain our investors.

We face competition for the purchase and financing of properties from entities with substantially more capital at their disposal that may cause us to have difficulty finding or maintaining properties that generate favorable returns.

We compete with many other entities engaged in real estate investment activities, including other REITs, specialty finance companies, savings and loan associations, sovereign wealth funds, banks, mortgage bankers, insurance companies, institutional investors, investment banking firms, lenders, governmental bodies, and other entities, many of which have greater resources than we do. Larger REITs may enjoy significant competitive advantages that result from, among other things, a lower cost of capital and enhanced operating efficiencies. Further, the rental rates that we are able to receive on the properties we purchase depend substantially upon the presence of competition from these other property purchasers and, to a certain extent, upon the availability of mortgage financing at similar rates that would allow a tenant to own its property. The availability of these alternative purchasers or sources of financing at lower rates has periodically caused competition for attractive properties and caused reduction in market rental rates, both of which could diminish returns to our investors.

28


A concentration of our investments in a certain state or geographic regions may leave our profitability vulnerable to a downturn or slowdown in state or region.

Our current Investment Policy provides that we may not invest more than 10% of the aggregate cost of our portfolio in properties located in any single metropolitan statistical area or more than 20% of the aggregate cost of our portfolio in properties located in any single state. However, if our Investment Policy was amended or for some other reason our investments became concentrated in a particular state or geographic region, and such state or geographic region experiences economic difficulty disproportionate to the nation as a whole, then the potential effects on our revenues, and as a result, our cash available for distribution to our stockholders, could be more pronounced than if we had more fully diversified our investments geographically.

A significant portion of our property portfolio’s annual base rent is concentrated in specific industry classifications, tenants and geographic locations.

As of December 31, 2017, approximately 22.8% of the NTM Rent fromgain new tenants, which may affect our property portfolio was generated by tenants in the healthcare industrygrowth and approximately 34.2% of the NTM Rent was generated by tenants in the retail industry, of which 22.5% was in the restaurant industry. In recent years a number of companies in the restaurant industry have declared bankruptcy, have gone out of business or have significantly reduced the number of their locations. In particular, we have experienced, and expect to continue to experience, challenges with some of our restaurant tenants, and have recorded immaterial asset impairments on certain assets as a result of increased credit losses.

The ongoing impacts of the disruption in the retail industry, particularly adverse changes in consumer spending and consumer preferences for particular goods, services, or store-based retailing could severely impact retail tenants’ ability to pay rent. Shifts from in-store to online shopping could increase due to changing consumer shopping patterns as well as the increase in consumer adoption and use of mobile electronic devices. This expansion of e-commerce could have an adverse impact on our retail tenants' ongoing viability.

Any economic difficulties or downturns which disproportionately impact such industries could negatively affect market rents, thereby reducing rents payable to us, and they may lead to increased vacancy rates at our properties and diminish our ability to attract and retain tenants. This in turn could have an adverse effect on our results of operationsoperations. Accordingly, a decline in economic conditions could materially and ability to pay distributions.

We are dependent on our tenants for substantially all of our revenue and our success is materially dependent on the financial stability of our tenants.

Each of our existing properties is occupied by only one master tenant, and as a result our success is dependent on the financial stability of these tenants in the aggregate. Our tenants encounter significant macroeconomic, governmental, and competitive forces. Adverse changes in consumer spending or consumer preferences for particular goods, services, or store-based retailing could severely impact the ability of certain of our tenants to pay rent. The default or financial distress of a tenant on its lease payments may cause us to lose some of the anticipated revenue from the property. Vacancies in properties reduce our revenues, increase property expenses, and could decrease the value of each such vacant property. In the event of a material default under a lease, we may experience delays in enforcing our rights as landlord and may incur substantial costs in protecting our investment and possibly re-letting the property. If a lease is terminated, we cannot assure our investors that the property could be leased for the same amount of rent previously received or that we could sell the property without incurring a loss.

In addition, our ability to increase our revenues and operating income may depend on steady growth of demand for the products and services offered by our tenants. A significant decrease in demand for our tenants’ products and services for any reason could result in a reduction in tenant performance and consequently, adversely affect us.

If a tenant files for bankruptcy, we may be precluded from collecting all sums due to us.

If a tenant, or the guarantor of a lease of a tenant, commences, or has commenced against it, any legal or equitable proceeding under any bankruptcy, insolvency, receivership, or other debtor’s relief statute or law (collectively, a “bankruptcy proceeding”), we may be unable to collect all sums due to us under that tenant’s lease. Any or all of the lease obligations of our tenants, or any guarantor of our tenants, could be subject to a bankruptcy proceeding which may bar our efforts to collect pre-bankruptcy debts from these entities or their properties, unless

29


we are able to obtain an enabling order from the bankruptcy court. If our lease is rejected by a tenant in bankruptcy, we may only have a general unsecured claim against the tenant and may not be entitled to any further payments under the lease. A bankruptcy proceeding could hinder or delay our efforts to collect past due balances and ultimately preclude collection of these sums, resulting in a decrease or cessation of rental payments and reducing returns to our investors.

If we are delayed or unable to find suitable investments, we may not be able to achieve our investment objectives and our investors’ returns may be reduced.

We may experience difficulty in finding attractive properties resulting in a delay of investment of the proceeds from our ongoing offering in real estate and reducing our ability to make distributions and, thus, the returns to our investors. Our investors’ returns may be reduced to the extent we are delayed in our selection and acquisition of real estate properties. The proceeds of our ongoing private offering will generally be used to pay down existing advances under the Operating Company’s line of credit or invested at money market rates until such time as it is used to acquire a real estate property. Any proceeds from our ongoing private offering that are ultimately invested by the Operating Company at money market rates will likely produce less income than if such proceeds were immediately invested in real estate properties. As a result, our investors’ returns may be reduced to the extent we are delayed in our selection and acquisition of real estate properties.

Some properties may be suitable for only one use and may be costly to refurbish if a lease is terminated.

The properties we purchase may be designed for a particular type of tenant or tenant use. If a tenant of such property does not renew its occupancy or defaults on its lease, the property might not be marketable without substantial capital improvements. The cost of such improvements may reduce the amount of cash available for distributions to our investors. An attempt to lease or sell the property without such improvements could also result in a lower rent or selling price and may also reduce the amount of cash available for distributions to our investors.

Our real estate investments are illiquid.

Because real estate investments are relatively illiquid, our ability to adjust our portfolio promptly in response to economic, financial, investment, or other conditions may be limited. CertainReturn of capital and realization of gains, if any, from an investment generally will occur upon disposition or refinancing of the underlying property. We may be unable to realize our investment objective by sale, other disposition, or refinancing at attractive prices within any given period of time, or may otherwise be unable to complete any exit strategy. In particular, these risks could arise from weakness in or even the lack of an established market for a property, changes in the financial condition or prospects of prospective purchasers, changes in national or international economic conditions, and changes in laws, regulations, or fiscal policies of the jurisdiction in which the property is located. Further, certain significant expenditures generally do not change in response to economic or other conditions, including:such as (i) debt service, (if any), (ii) real estate taxes, and (iii) operating and maintenance costs. ThisThe inability to dispose of a property at an acceptable price or at all, as well as the combination of variable revenue and relatively fixed expenditures may result, under certain market conditions, in reduced earnings and could have an adverse effect on our financial condition.

WeInflation may experience difficultymaterially and adversely affect us and our tenants.

Increased inflation could lead to interest rate increases that could have a negative impact on variable rate debt we currently have or that we may incur in the salefuture. During times when inflation is greater than the increases in rent provided by many of our leases, rent increases will not keep up with the rate of inflation. Increased costs may have an adverse impact on our tenants if increases in their operating expenses exceed increases in revenue, which may adversely affect the tenants’ ability to pay rent owed to us, which in turn could materially and adversely affect us.

Natural disasters, terrorist attacks, other acts of violence or war, or other unexpected events could materially and adversely impact us.

Natural disasters, terrorist attacks, other acts of violence or war, or other catastrophic events (e.g., hurricanes, floods, earthquakes, or other types of natural disasters or wars or other acts of violence) could cause damage to our properties, materially interrupt our business operations (or those of our tenants), cause consumer confidence and spending to decrease, or result in increased volatility in the U.S. and worldwide financial markets and economy. Such occurrences also could result in or prolong an economic recession in the United States. We own properties in regions that have historically been impacted by natural disasters and it is probable such regions will continue to be impacted by such events. If a disaster occurs, we could suffer a complete loss of capital invested in, and any profits expected from, the affected properties. Any of these occurrences could materially and adversely affect us.

We face risks associated with climate change, which could materially and adversely impact us.

As a result of climate change, our properties in certain markets could experience increases in storm intensity, flooding, drought, wildfires, rising sea levels, and extreme temperatures. The potential physical impacts of climate change on our properties are uncertain and would be particular to the geographic circumstances in areas in which we own property. Over time, these conditions could result in volatile or decreased demand for certain of our properties or, in extreme cases, the inability of our tenants to operate the properties at all. Climate change may also have indirect effects on our business by increasing the cost of insurance (or making insurance unavailable), increasing the cost of energy at our properties, or requiring us to spend funds to repair and protect our properties against such risks.


Moreover, compliance with new laws or regulations related to climate change, including compliance with “green” building codes or other laws or regulations relating to reduction of carbon footprints and/or greenhouse gas emissions, may require us to make improvements to our existing properties or increase taxes and fees assessed on us or our properties. Any of these occurrences could materially and adversely impact us.

Insurance on our properties may not adequately cover all losses and uninsured losses could materially and adversely affect us.

Our tenants are required to maintain comprehensive insurance coverage for the properties they lease from us pursuant to our net leases. Pursuant to such leases, our tenants are required to name us (and any of our lenders that have a mortgage on the property leased by the tenant) as additional insureds on their liability policies and additional named insured and/or loss payee (or mortgagee, in the case of our lenders) on their property policies. All tenants are required to maintain casualty coverage and most carry limits at 100% of replacement cost. Depending on the location of the property, losses of a catastrophic nature, such as those caused by earthquakes and floods, may be covered by insurance policies that are held by our tenant with limitations such as large deductibles or co-payments that a tenant may not be able to meet. In addition, losses of a catastrophic nature, such as those caused by wind/hail, hurricanes, terrorism, or acts of war, may be uninsurable or not economically insurable. In the event there is damage to our properties that is not covered by insurance and such properties are subject to recourse indebtedness, we will continue to be liable for the indebtedness, even if these properties are irreparably damaged. In addition, if uninsured damages to a property occur or a loss exceeds policy limits and couldwe do not have adequate cash to fund repairs, we may be forced to sell athe property at a price that reducesloss or to borrow capital to fund the return to our investors.repairs.

The real estate market is affected by many factors that are out of our control, including the availability of financing, interest rates,Inflation, changes in building codes and ordinances, environmental considerations, and other factors, as well as supply and demand for real estate investments. As a result,including terrorism or acts of war, may make any insurance proceeds we cannot predict whether we will be ablereceive insufficient to sellrepair or replace a property if it is damaged or whether such sale could be made at a favorable price or on terms acceptable to us. We also cannot predictdestroyed. In that situation, the length of time which will be needed to identify a purchaser or to complete the sale of any property.

We can reinvestinsurance proceeds from sales of our properties in replacement properties without our investors’ approval.

We may, from time to time, sell a property and reinvest the proceeds in a replacement property rather than make a distribution to our investors. Our investors will not have a right to the cash received by the Operating Company from the sale of a property and must rely upon the ability of the Asset Manager to find replacement properties in which to reinvest the proceeds.

30


Long-term leases may not result in fair market lease rates over time; therefore,be adequate to restore our income and our distributions to our stockholders could be lower than if we did not enter into long-term leases.

We generally lease our properties pursuant to long-term leases with terms of 10 or more years, often with extension options. Our long-term leases generally provide for rents to increase over time, due to fixed rent increases or increases based upon increases in the Consumer Price Index or financial metrics related to the tenant. However, if we do not accurately judge the potential for increases in market rental rates, we may set the terms of these long-term leases at levels such that even after contractual rental increases the rent under our long-term leases is less than then-current market rental rates. Further, we may have a limited ability to terminate those leases or to adjust the rent to then-prevailing market rates.

Certain provisions of our leases or loan agreements may be unenforceable.

Our rights and obligationseconomic position with respect to the leases ataffected real property. Furthermore, in the event we experience a substantial or comprehensive loss of one of our properties, mortgage loans,we may not be able to rebuild such property to its existing specifications without significant capital expenditures which may exceed any amounts received pursuant to insurance policies, as reconstruction or other loans are governed by written agreements. A court could determine that one or more provisionsimprovement of such an agreement are unenforceable, such as a particular remedy, a master lease covenant, a loan prepayment provision,property would likely require significant upgrades to meet zoning and building code requirements. The loss of our capital investment in or a provision governinganticipated future returns from our security interest in the underlying collateral of a borrower or lessee. Weproperties due to material uninsured losses could bematerially and adversely impacted if this were to happen with respect to an asset or group of assets.affect us.

Our costs of compliance with governmental laws and regulations may reduce the investment return of our stockholders.

All real property and the operations conducted on real property are subject to numerous federal, state, and local laws and regulations. We cannot predict what laws or regulations will be enacted in the future, how future laws or regulations will be administered or interpreted, or how future laws or regulations will affect us or our properties, including, but not limited to, environmental laws and regulations and the Americans with Disabilities Act of 1990.(“ADA”). Compliance with new laws or regulations, or stricter interpretation of existing laws, may require us or our tenants to incur significant expenditures, impose significant liability, restrict or prohibit business activities, and could cause a material adverse effect on us.

Compliance with the ADA may require us to make unanticipated expenditures that materially and adversely affect us.

Our properties are subject to the ADA. Under the ADA, all public accommodations must meet federal requirements related to access and use by disabled persons. Compliance with the ADA requirements could require removal of access barriers and non-compliance could result in imposition of fines by the U.S. government or an award of damages to private litigants, or both. While our resultstenants are obligated by law to comply with the ADA and typically obligated under our leases to cover costs associated with compliance, if required changes involve greater expenditures than anticipated or if the changes must be made on a more accelerated basis than anticipated, the ability of operations.our tenants to cover costs could be adversely affected. We could be required to expend our own funds to comply with the provisions of the ADA, which could materially and adversely affect us.


Compliance with fire, safety, environmental, and other regulations may require us to make unanticipated expenditures that materially and adversely affect us.

Further, as a reporting company under the Exchange Act, weWe are required to complyoperate our properties in compliance with various reporting requirements,fire and safety regulations, building codes, environmental regulations, and other land use regulations, as well as additional laws, rules and regulations, including the Dodd-Frank Act and the Sarbanes-Oxley Act of 2002.  Our efforts to comply with applicable laws and regulations are expected to involve significant, and potentially increasing, costs. In addition, these laws, rules, and regulations create new legal bases for administrative, civil, and criminal proceedings against us in case of non-compliance, thereby increasing our risk of liability and potential sanctions.

Wethey may be subject to known or unknown environmental liabilitiesadopted by governmental agencies and hazardous materials on our properties.

There may be known or unknown environmental liabilities associated with properties we own or acquire in the future. Certain uses of some properties may also have a heightened risk of environmental liability because of the hazardous materials used in performing services on those properties, such as convenience stores with underground petroleum storage tanks or auto partsbodies and auto service businesses using petroleum products, paint, machine solvents, and other hazardous materials. Some properties may contain asbestos or asbestos-containing materials, or may contain or may develop mold or other bio-contaminants. Asbestos-containing materials must be handled, managed, and removed in accordance withbecome applicable governmental laws, rules and regulations. Mold and other bio-contaminants can produce airborne toxins, may cause a variety of health issues in individuals and must be remediated in accordance with applicable governmental laws, rules, and regulations.

The Asset Manager undertakes customary environmental diligence prior to our acquisition of any property. As a current or previous owner of a real estate property, however, weproperties. We may be required to remove or remediate hazardous or toxic substances on, under, or in such property under various federal, state, and local environmental laws, ordinances, and regulations. These laws may impose liability whether or not the Operating Company knew of, or was responsible for, the presence of such hazardous or toxic substances. Our use and operation of a property may also be restricted by environmental laws or require certain expenditures. Failuremake substantial capital expenditures to comply with environmental lawsthose requirements and may result in sanctions by governmental agenciesbe required to obtain approvals from various authorities with respect to our properties, including prior to acquiring a property or liability to third parties. The costwhen undertaking improvements of compliance or defense against claims from a contaminated property will likely affect our results of operations and ability to make distributions.

31


Although our leases generally require our tenants to operate in compliance with all applicable federal, state, and local environmental laws, ordinances, and regulations, and to indemnify us against any environmental liabilities arising from the tenants’ activities on the property, we could nevertheless be subject to liability, including strict liability, by virtue of our ownership interest.existing properties. There also can be no assurance that our tenants,existing laws and regulatory policies will not adversely affect us or the guarantortiming or cost of a lease, couldany future acquisitions or would satisfy their indemnification obligations under their leases.

Natural disasters and other events beyond our control could impact our properties and operations and the insurance purchased for our properties mightimprovements, or that additional regulations will not be adequateadopted that increase such delays or result in additional costs. Additionally, failure to cover lossescomply with any of these requirements could result in the imposition of fines by governmental authorities or awards of damages to private litigants. While we incur.

Natural disasters or other catastrophic events (e.g., hurricanes, floods, earthquakes, or other types of natural disasters or wars or other acts of violence)intend to only acquire properties that we believe are currently in substantial compliance with all regulatory requirements, these requirements may cause damage or disruption to our operationschange and damage to our properties.  We own properties in regions that have historically been impacted by such natural disasters and it is probable such regions will continue to be impacted by such events.  Although the Manager arranges for, or will require tenants to maintain, comprehensive insurance coverage on our properties, some catastrophic types of losses from such eventsnew requirements may be either uninsurable or not economically insurable. If a disaster occurs, weimposed which would require significant unanticipated expenditures by us and could suffer a complete loss of capital invested in,materially and any profits expected from, the affected properties.  If uninsured damages to a property occur or a loss exceeds policy limits and we do not have adequate cash to fund repairs, we may be forced to sell the property at a loss or to borrow capital to fund the repairs.adversely affect us.

Risks Related to Debt Financing

Our business strategy relies on external financing and, as a result,As of December 31, 2019, we had approximately $2.0 billion principal balance of indebtedness outstanding, which may be negatively affected by restrictions on additional borrowings and are subjectexpose us to the risks associated with leverage, includingrisk of default under our debt service obligations.

We use leverage so thatAs of December 31, 2019, we may make more investments than would otherwise be possible in order to maximize potential returns to stockholders. We have been gradually reducing our overall leverage over the past few years, particularly in lighthad an approximately $2.0 billion principal balance of the Operating Company’s receiving an investment grade credit rating, but we still maintain a significant amount of debt, and may increase our debt going forward. Our ability to achieve our investment objectives will be affected by our ability to borrow money in sufficient amounts and on favorable terms. In addition, we may be unable to obtain the degree of leverage we believe to be optimal, which may cause us to have less cash for distribution to stockholders than we would have with an optimal amount of leverage.

We have incurred, and intend to incur in the future, unsecured borrowings and mortgage indebtedness which may increase our business risks, could hinder our ability to make distributions, and could decrease the value of an investment in our shares.

outstanding. We have incurred, and plan to incur in the future, financing through unsecured borrowings under term loans, andsenior notes, our revolving line of creditRevolving Credit Facility, and mortgage loans secured by some or all of our real properties. In some cases, the mortgage loans we incur are guaranteed by us, the Operating Company,OP, or both. We may also borrow funds if necessary to satisfy the requirement that we distribute to stockholders as dividends at least 90% of our annual REIT taxable income (computed without regard to the dividends paid deduction and our net capital gains), or otherwise as is necessary or advisable to assure that we maintain our qualification as a REIT for U.S. federal income tax purposes. Payments of principal and interest on borrowings may leave us with insufficient cash resources to meet our cash needs or make the distributions to our common stockholders currently contemplated or necessary to qualify as a REIT. Our current Leverage Policy targetslevel of debt and the limitations imposed on us by our debt agreements could have significant adverse consequences, including the following:

our cash flow may be insufficient to meet our required principal and interest payments;

cash interest expense and financial covenants relating to our indebtedness, including a leverage ratio equalcovenant in our Revolving Credit Facility that restricts us from paying distributions if an event of default exists, other than distributions required to 35%maintain our REIT status, may limit or eliminate our ability to 45%make distributions to our common stockholders;

we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our ability to capitalize upon investment opportunities or meet operational needs;

we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our original indebtedness;

because a portion of our debt bears interest at variable rates, increases in interest rates would increase our interest expense;

we may be unable to hedge floating rate debt, counterparties may fail to honor their obligations under any hedge agreements we enter into, such agreements may not effectively hedge interest rate fluctuation risk, and, upon the expiration of any hedge agreements we enter into, we would be exposed to then-existing market rates of interest and future interest rate volatility;

we may be forced to dispose of properties, possibly on unfavorable terms or in violation of certain covenants to which we may be subject;

we may default on our obligations and the lenders or mortgagees may foreclose on our properties or our interests in the entities that own the properties that secure their loans and receive an assignment of rents and leases;


we may be restricted from accessing some of our excess cash flow after debt service if certain of our tenants fail to meet certain financial performance metric thresholds;

we may violate restrictive covenants in our loan documents, which would entitle the lenders to accelerate our debt obligations; and

our default under any loan with cross default provisions could result in a default on other indebtedness.

The occurrence of any of these events could materially and adversely affect us. Furthermore, foreclosures could create taxable income without accompanying cash proceeds, which could hinder our ability to meet the REIT distribution requirements imposed by the Code.

Disruptions in the financial markets and deteriorating economic conditions could adversely affect our ability to obtain debt financing on commercially reasonable terms and adversely impact our ability to implement our investment strategy and achieve our investment objectives.

The United States and global financial markets have experienced significant volatility and disruption in the past. During the mid-2000’s, there was a widespread tightening in overall credit markets, devaluation of the approximateassets underlying certain financial contracts, and increased borrowing by governmental entities. The turmoil in the capital markets resulted in constrained equity and debt capital available for investment in the real estate market, resulting in fewer buyers seeking to acquire properties, increases in capitalization rates, and lower property values. Recently, capital has been more available, and the overall economy has improved. However, the failure of a sustained economic recovery or future disruptions in the financial markets and deteriorating economic conditions could make financing terms for borrowers less attractive, and potentially result in the unavailability of various types of debt financing, as well as impact the value of our assets. The actual leverage ratio will vary over time butinvestments in properties. If sufficient sources of external financing are not available to us on cost effective terms, we could be forced to limit our planned business activities or take other actions to fund our business activities and repayment of debt such as selling assets or reducing our cash distributions. Uncertainty in the credit markets also could negatively impact our ability to make acquisitions, make it more difficult or impossible for us to sell properties, or may not exceed 50% withoutadversely affect the approvalprice we receive for properties that we do sell, as prospective buyers may experience increased costs of debt financing or difficulties in obtaining debt financing.

Market conditions could adversely affect our ability to refinance existing indebtedness on acceptable terms or at all, which could materially and adversely affect us.

We use external financing to refinance indebtedness as it matures and to partially fund our acquisitions. Credit markets may experience significant price volatility, displacement, and liquidity disruptions, including the Independent Directors Committee. Depending on market conditionsbankruptcy, insolvency, or restructuring of certain financial institutions. As a result, we may be unable to fully refinance maturing indebtedness with new indebtedness, which could materially and adversely affect us. Furthermore, if prevailing interest rates or other factors at the Independent Directors Committeetime of refinancing result in higher interest rates upon refinancing, then the interest expense relating to that refinanced indebtedness would increase. Higher interest rates on newly incurred debt may changenegatively impact us as well. If interest rates increase, our Leverage Policy from timeinterest costs and overall costs of capital will increase, which could materially and adversely affect us and our ability to time in its discretion.make distributions to our stockholders.

We may incur mortgage debt on a particular property, which may subject us to certain risks, and the occurrence of any such risk could materially and adversely affect us.

We may incur mortgage debt on a particular property, especially if we believe the property’s projected cash flow is sufficient to service the mortgage debt. If there is a shortfall in cash flow, however, then the amount available for distributions to our stockholders may be affected. In addition, incurring mortgage debt may increase the risk of loss since defaults on indebtedness secured by a property may result in foreclosure actions initiated by lenders and our loss of the property securing the loan that is in default. For U.S. federal income tax purposes, a foreclosure of any of our properties would be treated as a sale of the property for a purchase price equal to the outstanding balance of the debt secured by the mortgage. If the outstanding balance of the debt secured by the mortgage exceeds our tax basis in the property, we would recognize taxable income on foreclosure but would not receive any of the proceeds. We may give full or partial guarantees to lenders to the Operating CompanyOP or its affiliates. If we give a guaranty on behalf of the Operating Company,OP, we will be responsible to the lender for satisfaction of the debt if it is not paid by the Operating Company.OP. If any mortgages contain cross-collateralization or cross-default provisions, there is a risk that more than one of our real properties may be affected


by a default. If any of our properties are foreclosed upon due to a default, our results of operations and ability to pay distributions to our stockholders maywe could be adversely affected.

32


Our line of credit and term loan agreements contain various covenants which, if not complied with, could accelerate our repayment obligations, thereby materially and adversely affecting our liquidity, financial condition, results of operations, and ability to pay distributions to stockholders.

We are subject to various financial and operational covenants and financial reporting requirements pursuant to the agreements we have entered into governing our line of credit, term loans and Senior Notes. These covenants require us to, among other things, maintain certain financial ratios, including leverage, fixed charge coverage, and debt service coverage, among others. As of December 31, 2017, we were in compliance with all of our loan covenants. Our continued compliance, however, with these covenants depends on many factors, and could be impacted by current or future economic conditions, and thus there are no assurances that we will continue to comply with these covenants. Failure to comply with these covenants would result in a default which, if we were unable to obtain a waiver from the lenders, could accelerate our repayment obligations and thereby have a material adverse impact on our liquidity, financial condition, results of operations and ability to pay distributions to stockholders.

Increases in interest rates could increase the amount of our debt payments and adversely affect our ability to make distributions to our stockholders.

We have a significant amount of debt. Although we believe we have effectively hedged the risk of interest rate increases through swaps and the issuance of fixed-rate debt, we will need to refinance our debt in the future. Accordingly, increases in interest rates would increase our interest costs, which could have a material adverse effect on our operating cash flow and ability to pay distributions. In addition, if we need to repay existing debt during periods of rising interest rates, we could be required to liquidate one or more of our properties at times which may not permit realization of the maximum or anticipated return on such investments.affected.

An inability to refinance existing mortgage debt as it matures could impact distributions to our stockholders.materially and adversely affect us.

Since the mortgage loans secured by certain of our properties amortize over a period longer than their maturity, we will owe substantial amounts of principal on the maturity of such loans. If we cannot refinance these loans on favorable terms, more of our cash from operations may be required to service the loans, properties may have to be sold to fund principal repayments, or properties may be lost to foreclosure. Thisforeclosure, which could materially and adversely affect us.

Failure to hedge effectively against interest rate changes may materially and adversely affect us.

To reduce our exposure to variable-rate debt, we enter into interest rate swap agreements to fix the rate of interest as a hedge against interest rate fluctuations on floating-rate debt. These arrangements involve risks and may not be effective in reducing our exposure to interest rate changes. In addition, the counterparties to any hedging arrangements we enter into may not honor their obligations. Failure to hedge effectively against changes in interest rates relating to the interest expense of our future floating-rate borrowings may materially and adversely affect us.

 Our Revolving Credit Facility and term loan agreements contain various covenants which, if not complied with, could accelerate our repayment obligations, thereby materially and adversely affecting us.

We are subject to various financial and operational covenants and financial reporting requirements pursuant to the agreements we have entered into governing our Revolving Credit Facility, term loans, and senior notes. These covenants require us to, among other things, maintain certain financial ratios, including leverage, fixed charge coverage, and debt service coverage, among others. As of December 31, 2019, we believe we were in compliance with all of our loan covenants. Our continued compliance with these covenants depends on many factors and could be impacted by current or future economic conditions, and thus there are no assurances that we will continue to comply with these covenants. Failure to comply with these covenants would result in a default which, if we were unable to cure or obtain a waiver from the lenders, could accelerate our repayment obligations and thereby have a material and adverse impact on us.

Further, these covenants, as well as any additional covenants to which we may be subject in the future because of additional borrowings, could cause us to forego investment opportunities, reduce or eliminate distributions to our common stockholders, or obtain financing that is more expensive than financing we could obtain if we were not subject to the covenants. Additionally, these restrictions may adversely affect our resultsoperating and financial flexibility and may limit our ability to respond to changes in our business or competitive environment, all of operationswhich may materially and reduce cash available for distributions.adversely affect us.

Failure to maintain our current credit rating could materially and adversely affect our cost of capital, liquidity, and access to capital markets.

The spread we pay over London Interbank Offered Rate (“LIBOR”) for our unsecured credit facilities is determined based upon our credit rating. In March of 2016, Moody’s assigned the Operating CompanyOP an investment grade credit rating of Baa3 with a stable outlook, which was re-affirmed most recently in March of 2017. As a result of receiving the investment grade credit rating, effective April 1, 2016, the interest rate pricing grids utilized to determine the spread we pay over LIBOR for our unsecured credit facilities changed from being dependent upon our leverage ratio, to being dependent upon our credit rating.August 2019. The rating is based on a number of factors, including an assessment of our financial strength, portfolio size and diversification, credit and operating metrics, and sustainability of cash flow and earnings. If we are unable to maintain our current credit rating it could adversely affect our cost of capital, liquidity, and access to capital markets. Factors that could negatively impact our credit rating include, but are not limited to: a significant increase in our leverage on a sustained basis; a significant increase in the proportion of secured debt levels; a significant decline in our unencumbered asset base; and a significant decline in our portfolio diversification.


DisruptionsWe may be adversely affected by changes in LIBOR reporting practices or the method in which LIBOR is determined.

As of December 31, 2019, we had approximately $1.4 billion of debt outstanding for which the interest rate was tied to LIBOR. Additionally, as of December 31, 2019, we had entered into interest rate swaps totaling $909.9 million that fix the LIBOR component of our debt through various tenors. On July 27, 2017, the Financial Conduct Authority (the “FCA”) that regulates LIBOR announced its intention to cease sustaining LIBOR after 2021. It is not possible to predict the effect of the FCA’s announcement, and there is currently no definitive information regarding the future utilization of LIBOR, including any changes in the methods by which LIBOR is determined, the frequency in which LIBOR is determined and published, or any other reforms to the determination and publication of LIBOR, or a potential transition from LIBOR to a successor benchmark. As such, the potential effect of any such event on our cost of capital cannot yet be determined and any changes to benchmark interest rates could increase our financing costs, which could impact our results of operations and cash flows.

The Alternative Reference Rates Committee (“ARRC”) has identified the Secured Overnight Financing Rate (“SOFR”) as its preferred alternative rate for USD LIBOR in derivatives and other financial marketscontracts. We are not able to predict whether LIBOR will cease to be available after 2021 or deteriorating economic conditionswhether SOFR will replace LIBOR as the market benchmark. Any changes adopted by FCA or other governing bodies in the method used for determining LIBOR may result in a sudden or prolonged increase or decrease in reported LIBOR. If that were to occur, our interest payments could change. In addition, uncertainty about the extent and manner of future changes may result in interest rates and/or payments that are higher or lower than if LIBOR were to remain available in its current form.

We are monitoring and evaluating the related risks which arise in connection with transitioning contracts to a new alternative rate, including any resulting value transfer that may occur. While we expect LIBOR to be available in substantially its current form until the end of 2021, it is possible that it will become unavailable prior to that point. This could result, for example, if sufficient banks decline to make submissions to the LIBOR administrator. In that case, the risks associated with the transition to an alternative reference rate will be accelerated and magnified. We are in the process of reviewing our long-term debt agreements and interest rate swap contracts to identify those that do not contain fallback language to identify alternate interest rate indices that could be substituted for LIBOR should it be discontinued. All but one of our variable-rate term loan agreements contain such provisions. We plan to ensure that appropriate fallback language is included in future loan and swap contracts executed between now and 2021, and to amend existing contracts that extend beyond 2021 as necessary.

Risks Related to Our Organizational Structure

Our Charter contains provisions, including ownership and transfer restrictions, that may delay, discourage, or prevent a takeover or change of control transaction that could otherwise result in a premium price to our stockholders.

Our Charter contains various provisions that are intended to facilitate our qualification as a REIT. For example, our Charter restricts the direct or indirect ownership by one person or entity to no more than 9.8% of the value of our then outstanding shares of capital stock and no more than 9.8% of the value or number of shares, whichever is more restrictive, of our then outstanding common stock unless exempted by our board of directors. This restriction may discourage a change of control of us and may deter individuals or entities from making tender offers for shares of our common stock on terms that might be financially attractive to stockholders or which may cause a change in our management. In addition to deterring potential change of control transactions that may be favorable to our stockholders, these provisions may also decrease our stockholders’ ability to sell their shares of our common stock. As a result, these charter provisions may negatively impact the value of our common stock.

We may issue preferred stock or separate classes or series of common stock, which could adversely affect the holders of our common stock.

Our board of directors may classify or reclassify any unissued shares of our common stock or preferred stock and establish the preferences, rights, and powers of any such stock. As a result, our board of directors could authorize the issuance of preferred stock or separate classes or series of common stock with terms and conditions that could have priority, with respect to distributions and amounts payable upon our liquidation, over the rights of our common stock. The issuance of shares of such preferred or separate classes or series of common stock could dilute the value of


an investment in shares of our common stock. The issuance of shares of preferred stock or a separate class or series of common stock could provide the holders thereof with specified dividend payments and payments upon liquidation prior or senior to those of the common stock, and could also have the effect of delaying, discouraging, or preventing a change in control of us, including an extraordinary transaction (such as a merger, tender offer, or sale of all or substantially all of our assets) that might provide a premium price for holders of our common stock.

Termination of the employment agreements with certain members of our senior management team that became effective upon the Internalization could be costly.

The employment agreements with certain members of our senior management team that became effective upon the Internalization provide that if their employment with us terminates under certain circumstances (including in connection with a change in control of our Company), we may be required to pay them significant amounts of severance compensation, thereby making it costly to terminate their employment.

We may experience adverse consequences as a result of the Internalization.

The Internalization involved the termination of contractual arrangements with BRE, the onboarding of employees by us, and the assumption of contractual relationships and integration of services by us. There is no guarantee that the Internalization will be successful or achieve the results in the timeframe we expect or at all. In addition, as a self-managed REIT, we may encounter unforeseen costs, expenses, and difficulties associated with providing these services on a self-advised basis, which may materially adversely affect us.

Our ability to recover any loss that we may suffer as a result of the Internalization may be limited.

On November 11, 2019, we, the OP, BRE, certain of BRE’s shareholders, and other related parties entered into the Merger Agreement relating to the Internalization. The Merger Agreement contained customary representations and warranties, including representations from BRE regarding, among other things, its organization, capitalization, operations, taxes, employee matters, and liabilities. The representations and warranties of the parties in the Merger Agreement did not survive the closing of the Internalization and any alleged inaccuracies in or breaches of these representations and warranties, including those made by BRE to us, will not serve as the basis for any post-closing indemnification claims. We purchased a representations and warranties insurance policy against which we will be able to make claims in the event that the representations and warranties of BRE or other parties to us prove to have been inaccurate. The insurance policy is subject to exceptions and limitations, and there can be no assurance that we would be able to successfully recover any loss that we may suffer arising from a breach of a representation or warranty under the Merger Agreement, and as a result, we may be materially adversely affected.

Our board of directors may change our investment and financing policies without stockholder approval, which could materially and adversely alter the nature of an investment in us.

The methods of implementing our investment policies and strategy may vary as new real estate development trends emerge, new investment techniques are developed, and market conditions evolve. Our investment and financing policies are exclusively determined by our board of directors and senior management team. Accordingly, our stockholders do not control these policies. Further, our organizational documents do not limit the amount or percentage of indebtedness, funded or otherwise, that we may incur. Although we are not required to maintain a particular leverage ratio, we generally intend to maintain on a sustained basis a modest leverage profile commensurate with our investment grade rating. Our board of directors may alter or eliminate our current policy on borrowing at any time without stockholder approval. If this policy changed, we could become more highly leveraged, which could result in an increase in our debt service costs and obligations. Higher leverage also increases the risk of default on our obligations. In addition, a change in our investment policies, including the manner in which we allocate our resources across our portfolio or the types of assets in which we seek to invest, may increase our exposure to interest rate risk, real estate market fluctuations, and liquidity risk. Changes to our policies with regard to the foregoing could materially and adversely affect us.


Our rights and the rights of our stockholders to take action against our directors and officers are limited.

Maryland law provides that a director of a Maryland corporation will not have any liability in that capacity if he or she performs his or her duties in accordance with the applicable standard of conduct. Our Charter limits the liability of our directors and officers to us and our stockholders for money damages to the maximum extent permitted by Maryland law. Therefore, our directors and officers are subject to monetary liability resulting only from:

actual receipt of an improper benefit or profit in money, property, or services; or

active and deliberate dishonesty by the director or officer that was established by a final judgment as being material to the cause of action adjudicated.

As a result, we and our stockholders have rights against our directors and officers that are more limited than might otherwise exist. Accordingly, in the event that actions taken by any of our directors or officers impede the performance of our Company, your and our ability to obtain debt financingrecover damages from such director or officer will be limited. Our Charter and Second Amended and Restated Bylaws also require us to indemnify and advance expenses to our directors and our officers for losses they may incur by reason of their service in those capacities subject to any limitations under Maryland law or in our Charter. Moreover, we have entered into separate indemnification agreements with each of our directors and executive officers. As a result, we and our stockholders may have more limited rights against these persons than might otherwise exist under common law, which could reduce our stockholders’ and our recovery against such persons. In addition, we may be obligated to fund the defense costs incurred by these persons in some cases, which would reduce the cash available for distributions.

We are a holding company with no direct operations and rely on attractive termsfunds received from the OP to pay liabilities.

We are a holding company and impactconduct substantially all of our acquisitions and dispositions.

In periods whenoperations through the capital and credit markets experience significant volatility,OP. We do not have, apart from an interest in the amounts, sources, and costOP, any independent operations. As a result, we rely on distributions from the OP to pay any distributions we might declare on shares of capital availableour common stock. We will also rely on distributions from the OP to meet any of our obligations, including any tax liability on taxable income allocated to us from the OP. In addition, because we are a holding company, your claims as stockholders are structurally subordinated to all existing and future liabilities and obligations (whether or not for borrowed money) of the OP and its subsidiaries. Therefore, in the event of our bankruptcy, liquidation, or reorganization, our assets and those of the OP and its subsidiaries will be able to satisfy the claims of our stockholders only after all of our and the OP and its subsidiaries’ liabilities and obligations have been paid in full.

Our UPREIT structure may result in potential conflicts of interest between the interests of our stockholders and members in the OP, which may materially and adversely impede business decisions that could benefit our stockholders.

Conflicts of interest could arise in the future as a result of the relationships between us and our affiliates, on the one hand, and the OP or any future member thereof, on the other. Our directors and officers have duties to our Company under applicable Maryland law in connection with the management of our Company. At the same time, we, as the managing member of the OP, will have fiduciary duties and obligations to the OP and its members under New York law and the limited liability company agreement of the OP in connection with the management of the OP. Our fiduciary duties and obligations, as the managing member of the OP, and its members may come into conflict with the duties of our directors and officers to our Company.

 While we intend to avoid situations involving conflicts of interest, there may be adversely affected. situations in which the interests of the OP may conflict with the interests of us. These conflicts may be resolved in a manner stockholders do not believe is in their best interest.

We use external financingare an “emerging growth company,” and we cannot be certain if the reduced SEC reporting requirements applicable to refinance indebtednessemerging growth companies will make our common stock less attractive to investors.

We are an “emerging growth company” as it matures anddefined in the JOBS Act. We will remain an “emerging growth company” until the earliest to partially fundoccur of (i) the last day of the fiscal year during which we have total annual gross revenue of $1.07 billion or more (subject to adjustment for inflation), (ii) the last day of the fiscal year following the fifth anniversary of the first sale of our acquisitions. If sufficient sourcescommon stock pursuant to an effective registration statement, (iii) the date on


which we have, during the previous 3-year period, issued more than $1.0 billion in non-convertible debt, or (iv) the date on which we are deemed to be a “large accelerated filer.”  We intend to take advantage of external financingexemptions from various reporting requirements that are applicable to most other public companies, whether or not they are classified as “emerging growth companies,” including, but not limited to, an exemption from the provisions of Section 404(b) of Sarbanes-Oxley requiring that our independent registered public accounting firm provide an attestation report on the effectiveness of our internal control over financial reporting. An attestation report by our auditor would require additional procedures by them that could detect problems with our internal control over financial reporting that are not availabledetected by management. If our system of internal control over financial reporting is not determined to be appropriately designed or operating effectively, it could require us to restate financial statements, cause us to fail to meet reporting obligations, and cause investors to lose confidence in our reported financial information. The JOBS Act also provides that an “emerging growth company” can take advantage of the extended transition period provided in the Securities Act, for complying with new or revised accounting standards. However, we have chosen to “opt out” of this extended transition period and, as a result, we will comply with new or revised accounting standards on cost effective terms,or prior to the relevant dates on which adoption of such standards is required for all public companies that are not emerging growth companies. Our decision to opt out of the extended transition period for complying with new or revised accounting standards is irrevocable. We cannot predict if investors will find our common stock less attractive because we intend to rely on certain of these exemptions and benefits under the JOBS Act.

 The value of an investment in our common stock may be reduced if we are required to register as an investment company under the Investment Company Act of 1940, as amended (the “Investment Company Act”) and, if we are subject to registration under the Investment Company Act, we will not be able to continue our business.

Neither we, the OP, nor any of our subsidiaries intend to register as an investment company under the Investment Company Act. If we were obligated to register as an investment company, we would have to comply with a variety of substantive requirements under the Investment Company Act that would impose significant and onerous limitations on our operations, as well as require us to comply with various reporting, record keeping, voting, proxy disclosure, and other rules and regulations that would significantly alter our operations and significantly increase our operating expenses.

We believe that we, the OP, and the subsidiaries of the OP will not fall within the definition of investment company under Section 3(a)(1) of the Investment Company Act as we intend to invest primarily in real property through our wholly or majority-owned subsidiaries. Accordingly, we believe that we and the OP are and will be primarily engaged in the non-investment company business of such subsidiaries and therefore will not fall within the aforementioned definition of investment company.

To ensure that neither we nor any of our subsidiaries, including the OP, are required to register as an investment company, each entity may be unable to sell assets that it would otherwise want to sell and may need to sell assets that it would otherwise wish to retain. In addition, we, the OP, or our subsidiaries may be required to acquire additional income- or loss-generating assets that we might not otherwise acquire or forego opportunities to acquire interests in companies that we would otherwise want to acquire. Although we, the OP, and our subsidiaries intend to monitor our portfolio periodically and prior to each acquisition and disposition, any of these entities may not be able to remain outside the definition of investment company or maintain an exclusion from the definition of investment company. If we, the OP, or our subsidiaries are required to register as an investment company but fail to do so, the unregistered entity would be prohibited from engaging in our business, and criminal and civil actions could be forcedbrought against such entity. In addition, the contracts of such entity would be unenforceable unless a court required enforcement, and a court could appoint a receiver to limit our planned business activities or take other actions to fund our business activitiescontrol of the entity and repayment of debt such as selling assets or reducing our cash distributions. To the extent that we are able to, or choose to, access capital at a higher cost than we have experienced in recent years, our earnings and cash flows could be adversely affected. Uncertainty in the credit markets also could negatively impact our ability to make acquisitions, make it more difficult or impossible for us to sell properties, or may adversely affect the price we receive for properties that we do sell, as prospective buyers may experience increased costs of debt financing or difficulties in obtaining debt financing.liquidate its business.

33


U.S. Federal Income Tax Risks

Failure to qualify as a REIT would materially and adversely affect us and the value of our common stock.

We elected to qualify to be taxed as a REIT under Sections 856 through 860 of the Code and the applicable U.S. Treasury regulations, beginning with our taxable year ended December 31, 2008. We believe that we have been organized and operated in a manner to qualify for taxation as a REIT for U.S. federal income tax purposes commencing with such year, and we intend to continue operating in such a manner. However, we cannot assure you that we have qualified as a REIT, or that we will remain qualified as such in the future. If we lose our REIT status, we will face


significant tax consequences that would substantially reduce our netcash available for distribution to our stockholders for each of the years involved because:

we would not be allowed a deduction for distributions to stockholders in computing our taxable income and the investment return of our stockholders would be adversely affected.subject to U.S. federal income tax at the corporate rate;

Ifwe also could be subject to the federal alternative minimum tax for taxable years beginning before January 1, 2018, and increased state and local income taxes;

unless we are entitled to relief under applicable statutory provisions of the Code, we could not elect to be taxed as a REIT for four taxable years following the year during which qualification was lost; and

for the five years following re-election of REIT status, upon a taxable disposition of an asset owned as of such re-election, we would be subject to corporate level tax with respect to any built-in gain inherent in such asset at the time of re-election.

 Any such corporate tax liability could be substantial and would reduce our cash available for, among other things, our operations and distributions to stockholders. In addition, if we fail to qualify as a REIT, for any taxable year, we will be subject to federal income tax on our taxable income at corporate rates. In addition, we would generally be disqualified from treatment as a REIT for the four taxable years following the year of losing our REIT status. A loss of our REIT status would reduce distributions to our stockholders due to our additional tax liability. In addition, distributions to our stockholders would no longer qualify for the dividends-paid deduction, and we would no longernot be required to make distributions.distributions to our stockholders. If this occurs, we may need to borrow funds or liquidate some of our properties in order to pay theany applicable taxes.

Legislative, regulatory or administrative changes As a result of all these factors, our failure to qualify as a REIT also could impair our ability to execute our growth strategy and raise capital, and could materially and adversely affect us or our stockholders.

Legislative, regulatory or administrative changes could be enacted or promulgated at any time, either prospectively or with retroactive effect, and may adversely affect us or our stockholders.

On December 22, 2017, the tax legislation commonly referred to as the Tax Cuts and Jobs Act was signed into law, generally applying in taxable years beginning after December 31, 2017. The Tax Cuts and Jobs Act makes significant changes to the U.S. federal income tax rules for taxation of individuals and corporations. In the case of individuals, the income tax brackets are adjusted, the top federal income rate is reduced to 37%, special rules reduce taxation of certain income earned through pass-through entities and reduce the top effective rate applicable to ordinary dividends from REITs to 29.6% (through a 20% deduction for ordinary REIT dividends received in combination with the 37% top rate) and various deductions are eliminated or limited, including limiting the deduction for state and local taxes to $10,000 per year. Most of the changes applicable to individuals are temporary and apply only to taxable years beginning after December 31, 2017, and before January 1, 2026. The corporate income tax rate is reduced to 21%. There are only minor changes to the REIT rules (other than the 20% deduction applicable to individuals for ordinary REIT dividends received).

While the changes in the Tax Cuts and Jobs Act generally appear to be favorable with respect to REITs, the extensive changes to non-REIT provisions in the Code may have unanticipated effects on us, our stockholders, or our tenants. Moreover, Congressional leaders have recognized that the process of adopting extensive tax legislation in a short amount of time without hearings and substantial time for review is likely to have led to drafting errors, issues needing clarification and unintended consequences that will have to be revisited in subsequent tax legislation. At this point, it is not clear if or when Congress will address these issues or when the IRS will issue administrative guidance on the changes made in the Tax Cuts and Jobs Act.

Our stockholders and prospective investors are urged to consult with their own tax advisors with respect to the Tax Cuts and Jobs Act and the status of other legislative, regulatory, or administrative developments and proposals and their potential effect on an investment in sharesvalue of our common stock.

RecharacterizationQualification as a REIT involves the application of sale-leaseback transactionstechnical and complex Code provisions for which there are only limited judicial and administrative interpretations. The determination of various factual matters and circumstances not entirely within our control may cause usaffect our ability to lose ourqualify as a REIT. In order to qualify as a REIT, status, which would reducewe must satisfy a number of requirements, including requirements regarding the investment returnownership of our stockholders.

We may purchase propertiesstock, requirements regarding the composition of our assets and lease them backa requirement that at least 95% of our gross income in any year must be derived from qualifying sources, such as “rents from real property.” Also, we must make distributions to the sellers of such properties. If the IRS were to challenge our characterization of such transaction as a “true-lease” and recharacterize the transaction as a financing transaction or loan for federal income tax purposes, deductions for depreciation and cost recovery relating to such property would be disallowed. If a sale-leaseback transaction is recharacterized, we may fail to satisfy the REIT qualification asset tests or income tests and, consequently, lose our REIT status. Alternatively, the amountstockholders aggregating annually at least 90% of our REIT taxable income, could be recalculated, which might also cause us to fail to meet the distribution requirements for a taxable year.

34


Our stockholders may have current tax liability on distributions based on an election to reinvest in our common stock.

A stockholder who participates in our distribution reinvestment plan will be deemed to have received, and for income tax purposes will be taxed on, the amount reinvested in shares of our common stockcomputed without regard to the extent the amount reinvested was not a tax-free return of capital. As a result, unless a stockholder is a tax-exempt entity, the investordividends paid deduction and our net capital gains. In addition, legislation, new regulations, administrative interpretations, or court decisions may havematerially and adversely affect our investors, our ability to use funds from other sources to pay the investor’s tax liability on the value of the shares of common stock received.

Even if we qualify as a REIT for U.S. federal income tax purposes, or the desirability of an investment in a REIT relative to other investments.

Even if we remain qualified as a REIT for U.S. federal income tax purposes, we may be subject to other tax liabilities that reduce our cash flow and our ability to make distributions to our stockholders.

Even if we remain qualified as a REIT for U.S. federal income tax purposes, we may still be subject to some U.S. federal, state, and local income, property, and excise taxes on our income or property. For example:

In order to qualify as a REIT, we must distribute annually at least 90% of our REIT taxable income to our stockholders (which is determined(computed without regard to the dividends-paiddividends paid deduction and excludesour net capital gain), and to the extent that we satisfy the distribution requirement but distribute less than 100% of our REIT taxable income (computed without regard to the dividends paid deduction and including our net capital gain), we will be subject to U.S. federal corporate income tax on the undistributed income, as well as applicable state and local income taxes.

If we should fail to distribute, or fail to be treated as having distributed, with respect to each calendar year at least the sum of (i) 85% of our REIT ordinary income for such year, (ii) 95% of our REIT capital gain net income for such year, and (iii) any undistributed taxable income from prior periods, we would be subject to a 4% nondeductible excise tax on the excess of such required distribution over the sum of (a) the amounts actually distributed and (b) the amounts we retained and upon which we paid U.S. federal income tax at the corporate level.

If we have (i) net income from the sale or other disposition of “foreclosure property” that is held primarily for sale to customers in the ordinary course of business or (ii) other non-qualifying net income from foreclosure property, we will be subject to tax at the U.S. federal corporate income tax rate on such income. To the extent that income from “foreclosure property” is otherwise qualifying income for purposes of the 75% gross income test, this tax is not applicable.


If we have net income from prohibited transactions (which are, in general, certain sales or other dispositions of property held primarily for sale to customers in the ordinary course of business, other than sales of foreclosure property and sales that qualify for certain statutory safe harbors), such income will be subject to a 100% tax.

We may be subject to tax on gain recognized in a taxable disposition of assets acquired from a non-REIT C corporation by way of a carryover basis transaction, when such gain is recognized on a disposition of an asset during a 5-year period beginning on the date on which we acquired the asset. To the extent of any “built-in gain,” such gain will be subject to U.S. federal income tax at the federal corporate income tax rate. Built-in gain means the excess of (i) the fair market value of the asset as of the beginning of the applicable recognition period over (ii) our adjusted basis in such asset as of the beginning of such recognition period.

We may perform additional, non-customary services for tenants of our buildings through a taxable REIT subsidiary (“TRS”), including real estate or non-real estate related services; however, any earnings that exceed allowable limits related to such services are subject to federal and state income taxes.

In addition, TRSs will be subject to tax as regular corporations in the jurisdictions in which they operate.

If the OP fails to qualify as a partnership for U.S. federal income tax purposes, we would cease to qualify as a REIT and suffer other adverse consequences.

We believe that the OP will be treated as a partnership for U.S. federal income tax purposes. As a partnership, the OP would generally not be subject to U.S. federal income tax on its income. Instead, for U.S. federal income tax purposes, if the OP is treated as a partnership, each of its partners, including us, would be allocated, and may be required to pay tax with respect to, such partner’s share of its income. The OP may be required to determine and pay an imputed underpayment of tax (plus interest and penalties) resulting from an adjustment of the OP’s items of income, gain, loss, deduction, or credit at the partnership level. We cannot assure you that the IRS will not challenge the status of the OP or any other subsidiary partnership in which we own an interest as a disregarded entity or partnership for U.S. federal income tax purposes, or that a court would not sustain such a challenge. If the IRS were successful in treating the OP or any such other subsidiary partnership as an entity taxable as a corporation for U.S. federal income tax purposes, we would fail to meet the gross income tests and certain of the asset tests applicable to REITs and, accordingly, we would likely cease to qualify as a REIT. Also, the failure of the OP or any subsidiary partnerships to qualify as a disregarded entity or partnership could cause it to become subject to U.S. federal and state corporate income tax, which would reduce significantly the amount of cash available for debt service and for distribution to its partners, including us.

To satisfy the REIT distribution requirements, we may be forced to take certain actions to raise funds if we have insufficient cash flow which could materially and adversely affect us and the value of our common stock.

To qualify as a REIT, we generally must distribute to our stockholders at least 90% of our REIT taxable income each year, computed without regard to the dividends paid deduction and our net capital gains, and we will be subject to corporate income tax on our undistributed taxable income to the extent that we distribute less than 100% of our REIT taxable income each year, computed without regard to the dividends paid deduction. In addition, we will be subject to a 4% nondeductible excise tax on the amount, if any, by which distributions we paypaid by us in any calendar year are less than the sum of 85% of our ordinary income, 95% of our capital gain net income and 100% of our undistributed income from prior years.

If we have net income from the sale of foreclosure property that we hold or acquire primarily for sale to customers in the ordinary course of business or other non-qualifying income from foreclosure property, we must pay a tax on that income at the highest corporate income tax rate.

If we sell a property, other than foreclosure property, that we hold or acquire primarily for sale to customers in the ordinary course of business, our gain would be subject to the 100% “prohibited transaction” tax.

We may perform additional, non-customary services for tenants of our buildings through a taxable REIT subsidiary, including real estate or non-real estate related services; however, any earnings that exceed allowable limits related to such services are subject to federal and state income taxes.

To maintain our REIT status, we may be forced to borrow funds during unfavorable market conditions to make distributions to our stockholders, which could increase our operating costs and decrease the value of our stockholders’ investment.

To qualify as a REIT, we must distribute to our stockholders each year 90% of our REIT taxable income (which is determined without regard to the dividends-paid deduction and excludes net capital gain). At times, we may not have sufficient funds In order to satisfy these distribution requirements and may need to borrow funds to maintain our REIT status and avoid the payment of income and excise taxes. Thesetaxes, we may need to take certain actions to raise funds if we have insufficient cash flow, such as borrowing needsfunds, raising additional equity capital, selling a portion of our assets or finding another alternative to make distributions to our stockholders. We may be forced to take those actions even if the then-prevailing market conditions are not favorable for those actions. This situation could resultarise from, (i)among other things, differences in timing between the actual receipt of cash and inclusionrecognition of income for U.S. federal income tax purposes; (ii)purposes, or the effect of non-deductible capital expenditures; (iii)expenditures or other non-deductible expenses, the creation of reserves;reserves, or (iv) required debt or amortization payments. We may need to borrow funds at times when market conditions are unfavorable. Such borrowingsactions could increase our costs and reduce the value of our common stock.

To maintain These sources, however, may not be available on favorable terms or at all. Our access to third-party sources of capital depends on a number of factors, including the market’s perception of our REIT status,growth potential, our current debt levels, the value of our common stock, and our current and potential future earnings. We cannot assure you that we will have


access to such capital on favorable terms at the desired times, or at all, which may be forcedcause us to forego otherwise attractive opportunities, which could delay or hinder our ability to meetcurtail our investment objectivesactivities and/or to dispose of assets at inopportune times, and lowercould materially and adversely affect us and the return on an investment in us.value of our common stock.

ToFurther, to qualify as a REIT, we must also satisfy tests on an ongoing basis concerning, among other things, the sources of our income, nature of our assets, and the amounts we distribute to our stockholders. We may be required to make distributions to stockholders at times when it would be more advantageous to reinvest cash in our business or when we do not have funds readily available for distribution. Compliance with the REIT requirements may hinder our ability to operate solely on the basis of maximizing profits.

35The IRS may treat sale-leaseback transactions as loans, which could jeopardize our REIT status or require us to make an unexpected distribution.


We may purchase properties and lease them back to the sellers of such properties. The IRS may take the position that certain of these sale-leaseback transactions that we treat as leases are not “true leases” but are, instead, financing arrangements or loans for U.S. federal income tax purposes.

If a sale-leaseback transaction were so re-characterized, we might fail to satisfy the REIT asset tests, the income tests, or distribution requirements and consequently lose our REIT status effective with the year of re-characterization unless we elect to make an additional distribution to maintain our REIT status. The primary risk relates to the disallowance of deductions for depreciation and cost recovery relating to such property, which could affect the calculation of our REIT taxable income and could cause us to fail the REIT distribution requirement that requires a REIT to distribute at least 90% of its REIT taxable income, computed without regard to the dividends paid deduction and any net capital gain. In this circumstance, we may elect to distribute an additional dividend of the increased taxable income so as not to fail the REIT distribution test. This distribution would be paid to all stockholders at the time of declaration rather than the stockholders that held our shares in the taxable year affected by the re-characterization.

Dividends payable by REITs do not qualify for the reduced tax rates available for some dividends.

The maximum U.S. federal income tax rate applicable to income from “qualified dividends” payable to U.S. stockholders that are individuals, trusts, and estates is 20%. Ordinary dividends payable by REITs, however, generally are not eligible for the 20% rate applicable to “qualified dividends” except to the extent the REIT dividends are attributable to “qualified dividends” received by the REIT itself or generally attributable to income upon which we (or a predecessor) have paid U.S. federal corporate income tax. However, for non-corporate U.S. stockholders, ordinary dividends payable by REITs that are not designated as capital gain dividends or otherwise treated as “qualified dividends” generally are eligible for a deduction of 20% of the amount of such ordinary REIT dividends, for taxable years beginning before January 1, 2026. More favorable rates will nevertheless continue to apply for regular corporate “qualified dividends.” Although these rules do not adversely affect the taxation of REITs or dividends payable by REITs, to the extent that the 20% rate continues to apply to regular corporate qualified dividends, investors who are individuals, trusts and estates may regard investments in REITs to be relatively less attractive than investments in the stocks of non-REIT corporations.

 The tax imposed on REITs engaging in “prohibited transactions” may limit our ability to engage in transactions which would be treated as sales for U.S. federal income tax purposes.

A REIT’s net income from prohibited transactions is subject to a 100% penalty tax. In general, prohibited transactions are sales or other dispositions of property, other than foreclosure property, held primarily for sale to customers in the ordinary course of business. Although we do not intend to hold any properties that would be characterized as held for sale to customers in the ordinary course of our business, unless a sale or disposition qualifies under certain statutory safe harbors, such characterization is a factual determination and no guarantee can be given that the IRS would agree with our characterization of our properties or that we will always be able to make use of the available safe harbors.


IComplying with the REIT requirements may limit our ability to hedge effectively and may cause us to incur tax liabilities.n

The REIT provisions of the Code substantially limit our ability to hedge our assets and liabilities. Any income from a hedging transaction that we enter into to manage the risk of interest rate changes with respect to borrowings made or to be made to acquire or carry real estate assets, or from certain terminations of such hedging positions, does not constitute “gross income” for purposes of the 75% or 95% gross income tests that apply to REITs, provided that certain identification requirements are met. To the extent that we enter into other types of hedging transactions or fail to properly identify such transaction as a hedge, the income is likely to be treated as non-qualifying income for purposes of the 75% and 95% gross income tests. As a result of these rules, we may be required to limit our use of advantageous hedging techniques or implement those hedges through a TRS. This could increase the cost of our hedging activities because any TRS in which we own an interest may be subject to tax on gains or expose us to greater risks associated with changes in interest rates than we would otherwise want to bear. In addition, losses in any TRS in which we own an interest will generally not provide any tax benefit, except that such losses may only be carried forward and may only be deducted against 80% of future taxable income in such TRS.

Complying with the REIT requirements may force us to liquidate or forgo otherwise attractive investments.

To qualify as a REIT, we must continually satisfy tests concerning, among other things, the nature and diversification of our assets, the sources of our income, and the amounts we distribute to our stockholders. In connection with the Internalization, we were treated as having acquired substantial amounts of goodwill that may not qualify for the 75% asset test. Compliance with these limitations, particularly given the goodwill that we acquire in the Internalization, may hinder our ability to make, and, in certain cases, maintain ownership of certain attractive investments that might not qualify for the 75% asset test. If we fail to comply with the REIT asset test requirements at the end of any calendar quarter, we must correct the failure within 30 days after the end of the calendar quarter or qualify for certain statutory relief provisions to avoid losing our REIT qualification and suffering adverse tax consequences. As a result, we may be required to liquidate or forgo otherwise attractive investments in order to satisfy the asset and income tests or to qualify under certain statutory relief provisions. These actions could have the effect of reducing our income, increasing our income tax liability, and reducing amounts available for distribution to our stockholders. In addition, we may be required to make distributions to stockholders at disadvantageous times or when we do not have funds readily available for distribution, and may be unable to pursue investments (or, in some cases, forego the sale of such investments) that would be otherwise advantageous to us in order to satisfy the REIT requirements. Accordingly, satisfying the REIT requirements could materially and adversely affect us. Moreover, if we are compelled to liquidate our investments to meet any of these asset, income, or distribution tests, or to repay obligations to our lenders, we may be unable to comply with one or more of the requirements applicable to REITs or may be subject to a 100% tax on any resulting gain if such sales constitute prohibited transactions.

In certain circumstances, we may be liable for certain tax obligations of certain of the members of the Operating Company.OP.

In certain circumstances, we may be liable for tax obligations of certain of the members of the Operating Company.OP. In connection with certain UPREIT transactions, we have entered or will enter into tax protection agreements under which we have agreed to minimize the tax consequences toindemnify members of the Operating Company resulting from the saleOP against adverse tax consequences if we were to sell, convey, transfer, or other dispositionotherwise dispose of our assets in taxable transactions, with specific exceptions and limitations. Pursuant to the tax protection agreements, we have also agreed to ensure that such members of the Operating CompanyOP are allocated minimum amounts of the Operating Company’sOP’s indebtedness. If we fail to meet our obligations under the tax protection agreements, we may be required to reimburse those members of the Operating CompanyOP for the amount of the tax liabilities they incur, subject to certain limitations. We may enter into additional tax protection agreements in the future in connection with other UPREIT transactions. Although it may be in our stockholders’ best interest that we sell a property, it may be economically disadvantageous for us to do so because of these obligations. In order to limit our exposure to a tax obligation, our use of proceeds from any sales or dispositions of certain properties will be limited. With respect to the existing tax protection agreements with property contributors (excluding the Internalization), as of December 31, 2019, our potential indemnification obligation for the taxable sale of those properties is approximately $12.3 million.

In addition,connection with the indemnification obligations may be significant.

New partnership audit rules could increaseInternalization, we entered into the Founding Owners’ Tax Protection Agreement, pursuant to which we have agreed to indemnify the Founding Owners against the applicable income tax liability borne by usliabilities resulting from: (1) the sale, exchange, transfer, conveyance, or other disposition of the assets of BRE that we acquired in the eventInternalization (the “Contributed Property”) in a taxable transaction prior to February 7, 2030; and (2) our failure


to offer the Founding Owners the opportunity to guarantee specific types of the OP’s indebtedness in order to enable them to continue to defer the applicable income tax liabilities associated with the allocation of that indebtedness. Our maximum liability under the Founding Owners’ Tax Protection Agreement is capped at $10 million. The aggregate built-in gain on the Contributed Property that would be allocable to the Founding Owners is estimated to be approximately $128.6 million.

The Blocker Corp Mergers may have adverse tax consequences.

As a general matter, notwithstanding that we qualify to be taxed as a REIT for U.S. federal income tax auditpurposes, if we acquire appreciated assets from a non-REIT C corporation in a transaction in which the adjusted tax basis of a subsidiary partnership.

New partnership audit rules applythe assets in its hands is determined by reference to partnership taxable years beginning after December 31, 2017, and may alter who bears the liabilityadjusted tax basis of the assets in the eventhands of the C corporation, we will be subject to entity-level tax on any subsidiary partnership is auditedgain recognized in connection with a disposition (such as a taxable sale) of any such assets during the 5-year period following such acquisition. In addition, in order to qualify as a REIT, we must not have, at the end of any taxable year, any earnings and an adjustment is assessed. Underprofits accumulated in a non-REIT year.

Because each of Trident BRE Holdings I, Inc. and Trident BRE Holdings II, Inc. (the “Blocker Corps”) were taxable as a non-REIT C corporation and we acquired their appreciated assets in connection with the new rules,Internalization in transactions (the “Blocker Corp Mergers”) in which the partnership itself may be liable for a hypothetical increaseadjusted tax basis of the assets in partner-level taxes (including interest and penalties) resulting from an adjustmentour hands was determined by reference to the adjusted tax basis of partnership tax items on audit, regardless of changesthe assets in the compositionhands of each of the partners (or their relative ownership ofBlocker Corps prior to the partnership) between the year under audit and the year of the adjustment. The new rules also include an elective alternative method under which the additional taxes resulting from the adjustment are assessed from the affected partners,Blocker Corp Mergers, we will be subject to a higher rate of interest than otherwise would apply. Many questions remain as to howcorporate income tax on the new rules will apply, in particular“built-in gain” with respect to partnersthe Blocker Corps’ assets at the time of the Blocker Corp Mergers if we dispose of those assets in a taxable transaction within five years following the Blocker Corp Mergers. This built-in gain is measured by the difference between the value of the Blocker Corps’ assets at the time of the Blocker Corp Mergers and the adjusted basis in those assets. We estimate this built-in gain to be approximately $48.7 million. The assets of the Blocker Corps we acquired in the Blocker Corp Mergers are the Blocker Corps’ interests in BRE. When BRE merged into the OP in a tax-deferred transaction and the Blocker Corps received OP Units, the built-in gain associated with the Blocker Corps’ assets became represented as part of an intangible asset on our balance sheet. The disposition of that intangible asset in a taxable transaction within five years following the Blocker Corp Mergers could trigger a corporate income tax on that built-in gain. The most likely transaction in which that intangible asset is disposed of would be a sale of the OP (or our interest in the OP) in a taxable transaction. Thus, if the OP (or our interest in the OP) is sold in a taxable transaction within five years following the Blocker Corp Mergers, we could incur a corporate income tax on approximately $48.7 million of built-in gain.

Because the Blocker Corps were each taxable as a regular C corporation, we succeeded to any earnings and profits accumulated by the Blocker Corps for taxable periods prior to and including the Blocker Corp Mergers, referred to as “C corporation earnings and profits.” To qualify as a REIT, we cannot have any C corporation earnings and profits at the end of any taxable year. We estimate the C corporation earnings and profits of the Blocker Corps to be approximately $14.2 million in total at the time of the Blocker Corp Mergers and we expect to utilize a nationally recognized accounting firm to prepare a study to assist management in confirming that calculation. During 2020, we expect to make sufficient distributions in excess of our earnings and profits (including the C corporation earnings and profits from the Blocker Corps) so we will not have to pay a special dividend to eliminate such C corporation earnings and profits. In effect, the inclusion of the C corporation earnings and profits from the Blocker Corps will increase the portion of our distributions during 2020 that are REITs,taxable as dividends. However, if we were determined to succeed to more C corporation earnings and it isprofits as a result of the Blocker Corp Mergers or we were to have less distributions than expected during 2020, we may have to pay a special dividend and/or employ applicable deficiency dividend procedures to eliminate such earnings and profits. If we need to make a special dividend or pay a deficiency dividend and do not clearotherwise have cash on hand to do so, we may need to (i) sell assets at this time what effect these new rules will haveunfavorable prices, (ii) borrow on us. However, these rulesunfavorable terms, (iii) distribute amounts that would otherwise be invested in future acquisitions, capital expenditures, or repayment of debt, or (iv) make a taxable distribution of common stock as part of a distribution in which stockholders may elect to receive common stock  or cash (subject to a limit measured as a percentage of the total distribution), in order to comply with REIT requirements. These alternatives could increase our costs or reduce our equity. In addition, if we were to rely upon the remedial deficiency dividend procedures, we would be required to pay interest based on the amount of any such deficiency dividends.

In addition to the foregoing, as a result of the Blocker Corp Mergers, we inherited any liability with respect to unpaid taxes of each of the Blocker Corps for any periods prior to the Blocker Corp Mergers.


Changes to the U.S. federal income taxes, interesttax laws, including the recent enactment of certain tax reform measures, could have a material and penalties otherwise borne by us in the event of aadverse effect on us.

The rules dealing with U.S. federal income taxation are constantly under review by persons involved in the legislative process and by the IRS and the U.S. Department of the Treasury, which may result in revisions to regulations and interpretations in addition to statutory changes. No assurance can be given as to whether, or in what form, any proposals affecting REITs or their stockholders will be enacted.

In particular, Public Law No. 115-97, commonly referred to as the Tax Cuts and Jobs Act of 2017 (the “TCJA”), for which only limited guidance has been issued to date, significantly reforms the Code with respect to the taxation of both individuals and corporate entities, and there are numerous interpretive issues and ambiguities that are not yet clearly addressed, which require further guidance, including possibly in some cases, technical corrections. It is unclear if and when such guidance will be forthcoming, or in the case of technical corrections, will be enacted. Future regulatory guidance and legislation may significantly affect the impact of the TCJA. Changes to the U.S. federal tax auditlaws and interpretations thereof could adversely affect an investment in our common stock.

There may also be future changes in U.S. federal tax laws, regulations, rules, and judicial and administrative interpretations applicable to us and our business, the effect of which cannot be predicted. Our stockholders and prospective investors are urged to consult with their own tax advisors with respect to the TCJA and the status of other legislative, regulatory, or administrative developments and proposals and their potential effect on an investment in shares of our common stock.

 Risks Related to Ownership of Our Common Stock

In the absence of a subsidiary partnership.public trading market for our common stock and the recent termination of our share redemption program, it will be difficult for our stockholders to sell shares of our common stock or otherwise obtain liquidity.

There is no current public market for our common stock, and we have no obligation to list our shares on any public securities market or provide any other type of liquidity to our stockholders by a particular date, or at all. The shares of our common stock are not registered under the Securities Act or state securities laws and therefore cannot be resold unless they are subsequently registered under such laws or unless an exemption from registration is available. In addition, effective February 10, 2020, we terminated our previous share redemption program. Accordingly, our investors currently may not be able to sell their shares or otherwise liquidate their investment promptly, if at all.

We may not be able to make distributions to our stockholders at the times or in the amounts we expect, or at all.

We intend to make cash distributions to our stockholders in amounts such that all or substantially all of our taxable income in each year, subject to adjustments, is distributed. However, we may not be able to continue to generate sufficient cash flow from our properties to permit us to make the distributions we expect. Our ability to continue to make distributions in the future may be adversely affected by the risk factors described in this Annual Report on Form 10-K. We can provide no assurance that we will be able to make or maintain distributions and certain agreements relating to our indebtedness may, under certain circumstances, limit or eliminate our ability to make distributions to our common stockholders. For instance, our Revolving Credit Facility contains provisions that restrict us from paying distributions if an event of default exists, other than distributions required to maintain our REIT status. We can give no assurance that rents from our properties will increase, or that future acquisitions of real properties or other investments will increase our cash available for distributions to stockholders. In addition, any distributions will be authorized at the sole discretion of our board of directors, and their form, timing, and amount, if any, will depend upon a number of factors, including our actual and projected results of operations, FFO, AFFO, liquidity, cash flows and financial condition, the revenue we actually receive from our properties, our operating expenses, our debt service requirements, our capital expenditures, prohibitions and other limitations under our financing arrangements, our REIT taxable income, the annual REIT distribution requirements, applicable law, and such other factors as our board of directors deems relevant.

Distributions are expected to be based upon our FFO, AFFO, financial condition, cash flows and liquidity, debt service requirements, and capital expenditure requirements for our properties. If we do not have sufficient cash available for distributions, we may need to fund the shortage out of working capital or borrow to provide funds for such distributions, which would reduce the amount of proceeds available for real estate investments and increase our


future interest costs. Our inability to make distributions, or to make distributions at expected levels, could result in a decrease in the value of our shares of our common stock.

We may change the dividend policy for our common stock in the future.

The decision to declare and pay dividends on our common stock, as well as the form, timing, and amount of any such future dividends, will be at the sole discretion of our board of directors and will depend on our earnings, cash flows, liquidity, financial condition, capital requirements, contractual prohibitions or other limitations under our indebtedness, the annual distribution requirements under the REIT provisions of the Code, state law, and such other factors as our board of directors considers relevant. Any change in our dividend policy could have a material adverse effect on the value of our common stock.



Item 1B.

UnresolvedUnresolved Staff Comments.

There are no unresolved staff comments.

Item 2.

Properties.

Please refer to Item 1. “Business” of this Annual Report on Form 10-K for information concerning our properties.

Item 3.

Legal Proceedings.

We are subject to various legal proceedings and claims that arise in the ordinary course of our business. These matters are generally covered by insurance or are subject to our right to be indemnified by our tenants that we include in our leases. Management is not aware of any material pending legal proceedings to which we or any of our subsidiaries are a party or to which any of our property is subject, nor are we aware of any such legal proceedings contemplated by government agencies.

Item 4.

Mine Safety Disclosures.

None

36



Part II.

Item 5.

Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities

Market Information

There is no established public trading market for our shares of common stock and we do not expect a public trading market to develop.stock. There are no issued or outstanding options or warrants to purchase our common stock. Each outstanding membership unit of the Operating CompanyOP Unit is convertible into one share of our common stock, subject to certain conditions and limitations. As of March 1, 2018,February 15, 2020, there were 19,377,84426,852,775 shares of our common stock issued and outstanding and 1,551,458 non-controlling membership units in the Operating Company3,056,560 OP Units issued and outstanding. We have not agreed to register for sale under the Securities Act any shares of our common stock. No shares of our common stock have been or are currently expected to be publicly offered by us.

Stockholders

As of March 1, 2018,February 15, 2020, there were 2,717approximately 3,850 holders of shares of our common stock.

Determined Share Value

OurHistorically, shares of common stock arehave been sold by us in our ongoinga private offering at a price equal to the Determined Share Value, which is established at least quarterly by the committee of our board of directors comprised of our independent directors (“Independent Directors CommitteeCommittee”) based on the NAVnet asset value (“NAV”) of our portfolio, input from management and third-party consultants, and such other factors as the Independent Directors Committee may determine. The Independent Directors Committee bears sole responsibility for establishing the Determined Share Value. Our determination of NAV applies valuation definitions and methodologies prescribed by Accounting Standards Codification (ASC)ASC 820, Fair Value Measurements and Disclosures, in order to fair value our net assets. Our net assets are primarily comprised of our investment in rental property and debt. OtherOur net asset valuation also includes other assets and liabilities included in our net asset valuation includesuch as cash, interest rate swaps, and accounts payable, among others, and excludes intangible assets and liabilities. The values ascribed to our mortgages, unsecured notes, and interest rate swaps are marked to market each quarter. Members of our senior executive, portfolio management, accounting, and finance teams are responsible for performing the valuation process and computing the NAV. The Independent Directors Committee is responsible for overseeing the valuation process for the purpose of maintaining independence from conflicts of interest with the management group that determines NAV and who are employed by the Manager.NAV. To assist in assessing management’s calculation of the NAV and the valuation of the investment in rental property in the determination of the Determined Share Value by the Independent Directors Committee, we engage a third-party valuation specialist to provide: (i) a high-level/negative assurance review of management’s quarterly portfolio valuation and estimated NAV calculation, which currently occurs as of the end of each of the first, second, and fourth quarters of each calendar year, (ii) a review of individual property appraisals, which are completed for each property on a rolling two-year basis, and (iii) a full positive assurance valuation and review of the portfolio, which currently occurs during the third quarter of each calendar year. The third-party valuation specialist is not responsible for determining the NAV. The positive and negative assurance provided by the third-party valuation specialist has generally found that the NAVsreal estate values used to establish the Determined Share Values by the Independent Directors Committee have been reasonable and within market parameters.

37



The Determined Share Value is reviewed and determined on a quarterly basis by the Independent Directors Committee. The Determined Share Value at any given point in time will beis based on the NAV as of a historical balance sheet date. The following table presents our Determined Share Value foras of the end of each ofquarter during the past two years, together with the corresponding NAV per diluted share as of the preceding quarter-end:

 

Period

 

NAV as of

 

Determined

Share Value

 

 

NAV per

share

 

February 1, 2018 – April 30, 2018

 

December 31, 2017

 

$

81.00

 

 

$

81.40

 

November 1, 2017 – January 31, 2018

 

September 30, 2017

 

$

81.00

 

 

$

80.55

 

August 1, 2017 – October 31, 2017

 

June 30, 2017

 

$

80.00

 

 

$

79.90

 

May 1, 2017 – July 31, 2017

 

March 31, 2017

 

$

80.00

 

 

$

79.90

 

February 1, 2017 – April 30, 2017

 

December 31, 2016

 

$

79.00

 

 

$

79.28

 

November 1, 2016 – January 31, 2017

 

September 30, 2016

 

$

77.00

 

 

$

77.40

 

August 1, 2016 – October 31, 2016

 

June 30, 2016

 

$

77.00

 

 

$

76.52

 

May 1, 2016 – July 31, 2016

 

March 31, 2016

 

$

74.00

 

 

$

73.30

 

February 1, 2016 – April 30, 2016

 

December 31, 2015

 

$

74.00

 

 

$

74.09

 

Period

 

NAV as of

 

NAV per

diluted share

 

 

Determined

Share Value

 

February 1, 2020 – April 30, 2020

 

December 31, 2019

 

$

85.21

 

 

$

85.00

 

November 1, 2019 – January 31, 2020

 

September 30, 2019

 

$

84.12

 

 

$

85.00

 

August 1, 2019 – October 31, 2019

 

June 30, 2019

 

$

84.68

 

 

$

85.00

 

May 1, 2019 – July 31, 2019

 

March 31, 2019

 

$

85.57

 

 

$

86.00

 

February 1, 2019 – April 30, 2019

 

December 31, 2018

 

$

84.92

 

 

$

85.00

 

November 1, 2018 – January 31, 2019

 

September 30, 2018

 

$

85.66

 

 

$

86.00

 

August 1, 2018 – October 31, 2018

 

June 30, 2018

 

$

84.63

 

 

$

85.00

 

May 1, 2018 – July 31, 2018

 

March 31, 2018

 

$

83.14

 

 

$

83.00

 

February 1, 2018 – April 30, 2018

 

December 31, 2017

 

$

81.40

 

 

$

81.00

 

The Determined Share Value is applied to outstanding shares prospectively, and is used for purchases, distribution reinvestment, and redemptions. Adjustments to the NAV inOn January 10, 2020, we suspended our private offering of our common stock until further notice and terminated our DRIP and share redemption program as of February 10, 2020. In arriving at the Determined Share Value, any differences from NAV are typically the result of the Independent Directors Committee’s understanding of current market conditions and review of assumptions used to value net assets by management in arriving at the NAV. The adjustments do not follow a systematic methodology, but instead allow the Independent Directors Committee to use judgment in determining whether temporary market fluctuations are indicative of changes in core real estate values.

The adjustments to NAV per share in In arriving at the Determined Share Value, any differences from NAV for the periods presented above account forreflect the inherent imprecision in the valuation estimates. In May of 2018, the Independent Directors Committee will review the NAV calculations as of March 31, 2018, and will assess whether adjustments to the current Determined Share Value of $81.00 are appropriate.

The fair value of our investment in rental property is performed using the market approach, whereby we assign an implied market capitalization rate to derive the property valuations. IndividualNewly acquired properties are valued at purchase price for the first six months they are in the portfolio. All other individual property valuations are calculated by dividing the contractual rental payments over the next 12 months by the implied market capitalization rate. The market capitalization rate assumption reflects our analysis of what a market participant would be willing to pay for a property given the contractual monthly rental payments, third-party appraisals, and an analysis of a tenant’s creditworthiness, among other factors. We deem this methodology to be appropriate based on the triple-net nature of our leases, whereby the tenants are generally responsible for the maintenance, insurance, and property taxes associated with the properties they lease from us. The triple-netNet leases provide predictable cash flows, which we then apply against the market capitalization rates. This methodology is consistent with the valuation techniques used to determine the aggregate purchase price of acquisitions. As our acquisition targets are fully-occupied,generally fully occupied, single-tenant, net leased properties, we do not anticipate paying for material capital expenditures, and therefore, exclude such expenditures from our valuations. We estimate the fair value of debt (which incorporates the fair value of interest rate swap assets and liabilities) utilizing methodologies consistent with those used to prepare our GAAP financial statements and disclosures and discussed in Note 2 of Item 8. “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.

The following table provides a breakdown of the major components of our estimated NAV and NAV per diluted share amounts as of December 31, 2017,2019 and 2016 (in thousands, except per share amounts):September 30, 2019:

 

NAV as of:

 

December 31,

2017

 

 

December 31,

2016

 

(in thousands, except per share amounts)

NAV as of:

 

December 31,

2019

 

 

September 30,

2019

 

Investment in rental property

 

$

2,840,941

 

 

$

2,166,888

 

 

$

4,427,567

 

 

$

4,465,457

 

Debt

 

 

(1,173,219

)

 

 

(872,969

)

 

 

(2,047,860

)

 

 

(2,180,100

)

Other assets and liabilities, net

 

 

(2,256

)

 

 

20,945

 

 

 

(16,149

)

 

 

4,373

 

NAV

 

$

1,665,466

 

 

$

1,314,864

 

 

$

2,363,558

 

 

$

2,289,730

 

Number of outstanding shares, including

noncontrolling interests

 

 

20,461

 

 

 

16,586

 

 

 

27,738

 

 

 

27,219

 

NAV per share

 

$

81.40

 

 

$

79.28

 

NAV per diluted share

 

$

85.21

 

 

$

84.12

 

38



The following table details the implied market capitalization rates (shown on a weighted average basis) used to value the investment in rental property, by property type, as of December 31, 20172019, and 2016,September 30, 2019, supporting the Determined Share Value in effect for the periods of February 1, 20182020 through April 30, 2018,2020, and FebruaryNovember 1, 20172019, through April 30, 2017,January 31, 2020, respectively:

 

Market capitalization rates, as of:

 

Retail

 

 

Industrial

 

 

Healthcare

 

 

Office

 

 

Other

 

 

Portfolio

Total

 

December 31, 2017

 

 

6.38

%

 

 

6.97

%

 

 

6.94

%

 

 

7.08

%

 

 

7.26

%

 

 

6.77

%

December 31, 2016

 

 

6.23

%

 

 

6.97

%

 

 

6.83

%

 

 

6.88

%

 

 

7.48

%

 

 

6.68

%

Market capitalization rates, as of:

 

Industrial

 

Healthcare

 

Restaurant

 

Office

 

Retail

 

Other

 

Portfolio

Total

December 31, 2019

 

6.71%

 

6.75%

 

6.05%

 

7.09%

 

7.01%

 

6.40%

 

6.66%

September 30, 2019

 

6.65%

 

6.73%

 

6.06%

 

6.85%

 

6.92%

 

7.39%

 

6.64%

 

While we believe our assumptions are reasonable, a change in these assumptions would impact the calculation of the value of our real estate investments. For example, assuming all other factors remain unchanged, an increase in the weighted average implied market capitalization rate used as of December 31, 2017,2019, of 0.25% would result in a decrease in the fair value of our investment in rental property of 3.6%, and our NAV per diluted share would have been $76.45.$79.44. Conversely, a decrease in the weighted average implied capitalization rate used as of December 31, 2017, of 0.25% would result in an increase in the fair value of our investment in rental property of 3.8%, and our NAV per share would have been $86.73. Assuming all other factors remain unchanged, an increase in the weighted average implied market capitalization rate used as of December 31, 2016, of 0.25% would result in a decrease in the fair value of our investment in rental property of 3.8%, and our NAV per share would have been $74.55. Conversely, a decrease in the weighted average implied capitalization rate used as of December 31, 2016,2019, of 0.25% would result in an increase in the fair value of our investment in rental property of 3.9%, and our NAV per diluted share would have been $84.38.$91.45. Assuming all other factors remain unchanged, an increase in the weighted average implied market capitalization rate used as of September 30, 2019, of 0.25% would have resulted in a decrease in the fair value of our investment in rental property of 3.6%, and our NAV per diluted share would have been $78.18. Conversely, a decrease in the weighted average implied capitalization rate used as of September 30, 2019, of 0.25% would have resulted in an increase in the fair value of our investment in rental property of 3.9%, and our NAV per diluted share would have been $90.53.

Our methodology is based upon a number of estimates and assumptions that may not be accurate or complete. Different parties with different assumptions and estimates could derive a different Determined Share Value. Accordingly, we have disclosed the following risk factors relative to our Determined Share Value:

There is no public trading market for our common stock and we are not required to effectuate a liquidity event by a certain date or at all, and transfers of shares of our common stock are subject to a number of restrictions. As a result, it will be difficult for our stockholders to sell shares of our common stock and, if they are able to sell their shares, they are likely to sell them at a discount and may not be able to realize the Determined Share Value upon such a sale.

Our stockholders are limited in their ability to sell shares of our common stock pursuant to our share redemption program. Our stockholders may not be able to sell any of their shares of our common stock back to us, and if they do sell their shares, they may not receive the price they paid.

The Independent Directors Committee establishes the Determined Share Value on a quarterly basis. The Determined Share Value is not directly derived from any independent valuation, nor from the value of the existing property portfolio. Investors should not assume that (i) an investor will ultimately realize distributions per share equal to the Determined Share Value upon liquidation of our assets or if our company were sold, (ii) shares of our common stock would trade at the Determined Share Value on a national securities exchange, or (iii) a third party would offer the Determined Share Value in an arms-length transaction to purchase all or substantially all of the shares of our common stock.

Unregistered Sales of Equity Securities and Use of Proceeds

Sales of Common Stock and Issuance of MembershipOP Units

We commenced our ongoing private offering of shares of our common stock in 2007. The first closing of our private offering occurred on December 31, 2007, and we have conducted additional closings at least once every calendar quarter since then. Currently,through December 31, 2019. On January 10, 2020, we close salesannounced that we suspended until further notice our private offering of additional shares of our common stock monthly. In November 2017, we instituted a monthly cap of $15.0 million on new and additional investments in our common stock. The cap does not apply to investments made pursuant to our distribution reinvestment plan, or to equity capital received in connection with UPREIT transactions. The cap was initially effective for the months of November 2017, December 2017, and January 2018. The same cap will be in place for the months of February 2018, March 2018, and April 2018. Shares of our common stock are currently being offered in our private offering at

39


$81.00 per share, provided that the per share offering price may be adjusted quarterly by our Independent Directors Committee based on the Determined Share Value, which is based on input from management and third-party consultants, and such other factors as our Independent Directors Committee may consider. We intend to use substantially all of the net proceeds from our private offering, supplemented with additional borrowings, to continue to invest in additional net leased properties. As of December 31, 2017,2019, there were 18,909,25726.0 million shares of our common stock issued and outstanding, and 1,551,457 membership units in the Operating Company1.7 million OP Units issued and outstanding. Each outstanding membership unit in the Operating Company is convertible on a one-for-one basis into shares of our common stock, subject to certain limitations.



The following table provides information regarding the sale of shares of our common stock pursuant to our  ongoing private offering during the quarter ended December 31, 20172019 (in thousands, except year and Determined Share Value amounts).

 

Month

 

Year

 

Common

Shares

Sold

 

 

Determined

Share

Value –

Common

Shares(1)

 

 

Total

Proceeds –

Common

Shares Sold

 

 

Common

Shares

DRIP

 

 

Determined

Share

Value –

DRIP(2)

 

 

Total

Proceeds –

Common

Share

DRIP(3)

 

 

Total

Proceeds

 

 

Year

 

Common

Shares

Sold

 

 

Weighted

Average

Determined

Share

Value –

Common

Shares(1)

 

 

Total

Proceeds –

Common

Shares Sold

 

 

Common

Shares

DRIP

 

 

Weighted

Average

Determined

Share

Value –

DRIP(2)

 

 

Total

Proceeds –

Common

Share

DRIP(3)

 

 

Total

Proceeds

 

October

 

2017

 

 

186

 

 

$

80

 

 

$

14,826

 

 

 

46

 

 

 

78

 

 

$

3,618

 

 

$

18,444

 

 

2019

 

 

 

 

$

 

 

$

 

 

 

69

 

 

$

83.30

 

 

$

5,770

 

 

$

5,770

 

November

 

2017

 

 

185

 

 

 

81

 

 

 

15,000

 

 

 

47

 

 

 

78

 

 

 

3,717

 

 

 

18,717

 

 

2019

 

 

449

 

 

 

85.00

 

 

 

38,160

 

 

 

70

 

 

 

83.30

 

 

 

5,787

 

 

 

43,947

 

December

 

2017

 

 

158

 

 

 

81

 

 

 

12,715

 

 

 

48

 

 

 

79

 

 

 

3,787

 

 

 

16,502

 

 

2019

 

 

365

 

 

 

85.00

 

 

 

31,070

 

 

 

69

 

 

 

83.30

 

 

 

5,777

 

 

 

36,847

 

TOTAL

 

 

 

 

529

 

 

 

 

 

 

$

42,541

 

 

 

141

 

 

 

 

 

 

$

11,122

 

 

$

53,663

 

Total

 

 

 

 

814

 

 

 

 

 

 

$

69,230

 

 

 

208

 

 

 

 

 

 

$

17,334

 

 

$

86,564

 

 

(1)

Shares of our common stock arewere sold in our ongoing private offering at a price per share equal to the then-applicable Determined Share Value.

(2)

DRIP shares arewere purchased at a discounted price of 98% of the Determined Share Value.

(3)

For common shares reinvested under our DRIP there iswas no corresponding cash flow from the transaction. Refer to Note 14, “Equity” to the consolidated financial statements included in Item 8. “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K for further discussion.

None of the shares of our common stock set forth in the table above were registered under the Securities Act in reliance upon the exemption from registration under the Securities Act provided by Rule 506(c) under Regulation D promulgated under the Securities Act. All of the shares of our common stock set forth in the table above were sold to persons whoeach of whom represented to us in writing that theysuch person qualified as an “accredited investor”“Accredited Investor” as such term is defined by Regulation D promulgated under the Securities Act, and provided us with additional documentation to assist us in verifying such person’s status as accredited investors.an Accredited Investor.

In connection with property acquisitions that are structured as UPREIT transactions, the owner of a property will transfer its interest in the property to the Operating CompanyOP in exchange for membership units in the Operating Company. During October 2017, we issued 57,940 membership units in the Operating Company valued at $4.6 million in exchange for property valued at $10.0 million. In conjunction with this transaction, we assumed a mortgage with a principal balance of $5.2 million.OP Units. There were no other membership unitsuch OP Unit issuances during the quarter ended December 31, 2017.2019.

None of the membership units in the Operating Company wereOP Units have been registered under the Securities Act in reliance upon the exemptions from registration under the Securities Act provided by Rule 506(c) under Regulation D promulgated under the Securities Act and Section 4(a)(2) of the Securities Act. All of the membership units in the Operating CompanyOP Units were soldissued to persons who represented to us in writing that they qualified as an “accredited investor,” as such term is defined by Regulation D promulgated under the Securities Act,Accredited Investor, and provided us with additional documentation to assist us in verifying such person’s status as accredited investors,an Accredited Investor, including third-party verification as permitted under Regulation D.

40


Senior NotesInternalization Consideration

In January 2017, we commenced a private offering of unsecured, fixed-rate, interest-only Senior Notes. The initial offering was for up to $100.0 million in Senior Notes, however, based on oversubscriptions and market demand, we elected to increase the offering and received commitments to purchase an aggregate principal amount of $150.0 million of the Senior Notes. In connection with the offeringclosing of the Internalization, on February 7, 2020, we issued 780,893 shares of our common stock to certain owners of BRE as merger consideration for an aggregate value of $66.4 million.

In connection with the Internalization, on February 7, 2020, the OP issued 1,319,513 OP Units to certain owners of BRE as merger consideration for an aggregate value of $112.2 million.  

In each case, the aforementioned securities were issued in reliance on the exemption set forth in Section 4(a)(2) of the Securities Act.

Senior Notes on

On March 16, 2017, we and the Operating CompanyOP entered into a Note and Guaranty Agreement with each of the purchasers of the Senior Notes.a private offering of $150 million unsecured, fixed-rate, interest-only senior notes (“Series A Notes”). The closing of the issuance of the SeniorSeries A Notes occurred on April 18, 2017. The SeniorSeries A Notes were issued by the Operating CompanyOP and wereare guaranteed by us and each of the Operating Company’s subsidiaries that guarantee our bank credit facility and term notes.us. The SeniorSeries A Notes were issued at par, bear interest at a rate of 4.84% per annum (priced at 240 basis points above the 10-year U.S. Treasury yield at the time of pricing), and have a 10-year maturity, maturingmature on April 18, 2027.


On July 2, 2018, we and the OP entered into a Note and Guaranty Agreement with each of the purchasers of a private offering of unsecured, fixed-rate, interest-only senior notes. Pursuant to the terms of the Note and Guaranty Agreement, we issued and sold $325 million aggregate principal amount of notes in two series: (i) $225 million aggregate principal amount of Series B Guaranteed Senior Notes (the “Series B Notes”), and (ii) $100 million aggregate principal amount of Series C Guaranteed Senior Notes (the “Series C Notes”). The Series B Notes and Series C Notes were issued by the OP and are guaranteed by us. The Series B Notes were issued at par, bear interest at a rate of 5.09% per annum (priced at 210 basis points above the 10-year U.S. Treasury yield at the time of pricing), and mature on July 2, 2028. The Series C Notes were issued at par, bear interest at a rate of 5.19% per annum (priced at 220 basis points above the 10-year U.S. Treasury yield at the time of pricing), and mature on July 2, 2030.

The SeniorSeries A Notes, Series B Notes and Series C Notes were not registered under the Securities Act in reliance upon the exemptions from registration provided by Section 4(a)(2) of the Securities Act. All of the Senior NotesAct, and all such notes were sold to persons who represented to us in writing that they qualified as an “accredited investor,” as such term is defined by Regulation D promulgated under the Securities Act.Accredited Investor.

Except as set forth above, we have not sold any securities which were not registered under the Securities Act during the previous three years.

Distribution and Distribution Reinvestment

Distributions are paid when and as declared by our board of directors. We commenced paying quarterly distributions in May 2008. We commenced payingdirectors, currently on a monthly distributions in June 2014.basis. Distribution payments are expected to be made approximately 15 days after the end of each month to stockholders of record on the record date, which is generally the next-to-the-last business day of the prior month. Subscribers making an investment at an end of month closing will begin to accrue dividends in the subsequent month and, if they are stockholders of record on the record date at the end of such month, they will receive their initial distributionsdistribution approximately 15 days after the subsequent month is complete.

We intend to make distributions sufficient to satisfy the requirements for qualification as a REIT for tax purposes. Generally, income distributed as dividends will not be taxable to us under the Internal Revenue Code if we distribute at least 90% of our REIT taxable income.income, determined without regard to the dividends paid deduction and excluding our net capital gains. Dividends will be declared at the discretion of our board of directors, but will be guided, in substantial part, by a desire to cause us to comply with the REIT qualification requirements.

At its February 9, 2018,7, 2020, meeting, our board of directors declared monthly distributions of $0.43$0.44 per share of our common stock and unit of membership interest in the Operating CompanyOP Unit to be paid by us to our stockholders and members of the Operating CompanyOP Unit holders (other than us) of record prioras follows:

Record Date

Payment Date

(on or before)

February 27, 2020

March 13, 2020

March 30, 2020

April 15, 2020

April 29, 2020

May 15, 2020

On January 10, 2020, we announced that we terminated our DRIP and share redemption program, each effective February 10, 2020. Prior to its termination, pursuant to the end of February, March, and April 2018:

Dividend Per

Share/Unit

 

 

Record Date

 

Payment Date

(on or before)

$

0.43

 

 

February 27, 2018

 

March 15, 2018

$

0.43

 

 

March 28, 2018

 

April 13, 2018

$

0.43

 

 

April 27, 2018

 

May 15, 2018

Investors may purchase additional sharesterms of our common stock by electing to reinvest their distributions through our distribution reinvestment plan. Pursuant to our distribution reinvestment plan, ourDRIP, stockholders and OP Unit holders of membership units in the Operating Company (other than us), maycould elect to have cash distributions reinvested in additional shares of our common stock. Shares of our common stock acquired through our distribution reinvestment planDRIP have the same rights and are subject to the same restrictions on transferability as all other shares of our common stock and are eligible for redemption pursuant to our share redemption program. Our distribution reinvestment plan is administered by the Asset Manager.

All of our stockholders and holders of membership units in the Operating Company that are accredited investors are eligible to participate in our distribution reinvestment plan. We may elect to deny an investor

41


participation in the distribution reinvestment plan if the investor resides in a jurisdiction or foreign country where, in our judgment, the burden or expense of compliance with applicable securities laws makes the investor’s participation impracticable or inadvisable. A stockholder or holder of membership units of the Operating Company may be required to cease participation in our distribution reinvestment plan if the investor no longer meets the suitability standards or cannot make the other investor representations set forth in the then-current subscription agreement with respect to our shares of common stock. Participants in the distribution reinvestment plan must agree to notify us promptly when they no longer meet these standards.

A stockholder or holder of membership units in the Operating Company may elect to participate in our distribution reinvestment plan by completing the appropriate portion of the subscription agreement or other approved enrollment form available from time to time from the Asset Manager. An investor’s participation in the distribution reinvestment plan will begin with the next distribution made after receipt of the investor’s enrollment form. Participants in our distribution reinvestment plan generally are required to have the full amount of their cash distributions with respect to all securities owned by them reinvested pursuant to our distribution reinvestment plan. However, the Asset Manager has the discretion, upon the request of a participant, to accommodate a participant’s request for less than all of the participant’s securities to be subject to participation in our distribution reinvestment plan. An investor may also change the number of shares participating in the dividend reinvestment at any time if the investor completes a new enrollment form or other form provided for that purpose.

Cash distributions will bewere reinvested in additional shares of common stock pursuant to our distribution reinvestment planDRIP at a per share price equal to 98% of the Determined Share Value as of the applicable distribution date. Fractional shares may bewere issued pursuant to our distribution reinvestment plan.DRIP.

If an investor elects to participate in our distribution reinvestment plan and is subject to federal income taxation, the investor will incur a tax liability on an amount equal to the fair value on the relevant distribution date of the shares of our common stock purchased with reinvested distributions, even though the investor has elected not to receive the distributions used to purchase those shares of common stock in cash. We will withhold estimated taxes on the amount of distributions or distributions paid if the investor fails to furnish a valid taxpayer identification number, fails to properly report distributions or fails to certify that the investor is not subject to withholding. Notwithstanding the foregoing, the tax consequences of participating in our distribution reinvestment plan will vary depending upon each participant’s particular circumstances, and all participants are urged to consult their own tax advisor regarding the specific tax consequences of participation.

Participation in our distribution reinvestment plan may be terminated by an investor at any time by providing us with written notice. For an investor’s termination to be effective for a particular distribution, we must have received a notice of termination at least 10 business days prior to the record date of the distribution period to which the distribution relates. Any transfer of an investor’s shares will effect a termination of the participation of those shares in the distribution reinvestment plan. We will terminate an investor’s participation to the extent that a reinvestment of an investor’s distributions in our shares would cause the investor to exceed the ownership limitations contained in our Articles of Incorporation.

We may amend our distribution reinvestment plan at any time upon written notice to each participant at least 10 days prior to the effective date of the amendment. We may terminate the distribution reinvestment plan upon written notice to each participant at least 30 days prior to the effective date of the termination.

42



The following table summarizes distributions paid in cash and pursuant to our DRIP for the years ended December 31, 2016,2018, and 20172019 (in thousands)thousands).

 

Month

 

Year

 

Cash

Distribution -

Common

Stockholders

 

 

Cash

Distribution -

Membership

Units

 

 

Distribution

Paid

Pursuant to

DRIP on

Common Stock (1)

 

 

Distribution

Paid

Pursuant to

DRIP on

Membership

Units (1)

 

 

Total

Amount of

Distribution

 

 

Year

 

Cash

Distribution -

Common

Stockholders

 

 

Cash

Distribution -

OP

Units

 

 

Distribution

Paid

Pursuant to

DRIP on

Common Stock (1)

 

 

Distribution

Paid

Pursuant to

DRIP on

OP

Units (1)

 

 

Total

Amount of

Distribution

 

January

 

2016

 

$

2,621

 

 

$

439

 

 

$

1,930

 

 

$

100

 

 

$

5,090

 

 

2018

 

$

4,021

 

 

$

536

 

 

$

3,769

 

 

$

123

 

 

$

8,449

 

February

 

2016

 

 

2,672

 

 

 

442

 

 

 

1,990

 

 

 

96

 

 

 

5,200

 

 

2018

 

 

4,029

 

 

 

521

 

 

 

3,839

 

 

 

123

 

 

 

8,512

 

March

 

2016

 

 

2,761

 

 

 

487

 

 

 

2,087

 

 

 

98

 

 

 

5,433

 

 

2018

 

 

4,201

 

 

 

539

 

 

 

4,052

 

 

 

128

 

 

 

8,920

 

April

 

2016

 

 

2,832

 

 

 

487

 

 

 

2,134

 

 

 

98

 

 

 

5,551

 

 

2018

 

 

4,267

 

 

 

540

 

 

 

4,084

 

 

 

127

 

 

 

9,018

 

May

 

2016

 

 

2,892

 

 

 

487

 

 

 

2,194

 

 

 

98

 

 

 

5,671

 

 

2018

 

 

4,331

 

 

 

536

 

 

 

4,106

 

 

 

127

 

 

 

9,100

 

June

 

2016

 

 

2,975

 

 

 

487

 

 

 

2,280

 

 

 

98

 

 

 

5,840

 

 

2018

 

 

4,386

 

 

 

602

 

 

 

4,154

 

 

 

128

 

 

 

9,270

 

July

 

2016

 

 

3,064

 

 

 

487

 

 

 

2,318

 

 

 

98

 

 

 

5,967

 

 

2018

 

 

4,382

 

 

 

602

 

 

 

4,255

 

 

 

127

 

 

 

9,366

 

August

 

2016

 

 

3,092

 

 

 

487

 

 

 

2,377

 

 

 

98

 

 

 

6,054

 

 

2018

 

 

4,393

 

 

 

617

 

 

 

4,333

 

 

 

130

 

 

 

9,473

 

September

 

2016

 

 

3,148

 

 

 

487

 

 

 

2,471

 

 

 

98

 

 

 

6,204

 

 

2018

 

 

4,386

 

 

 

618

 

 

 

4,463

 

 

 

130

 

 

 

9,597

 

October

 

2016

 

 

3,184

 

 

 

487

 

 

 

2,534

 

 

 

98

 

 

 

6,303

 

 

2018

 

 

4,434

 

 

 

617

 

 

 

4,541

 

 

 

130

 

 

 

9,722

 

November

 

2016

 

 

3,220

 

 

 

487

 

 

 

2,618

 

 

 

98

 

 

 

6,423

 

 

2018

 

 

4,498

 

 

 

617

 

 

 

4,589

 

 

 

129

 

 

 

9,833

 

December

 

2016

 

 

3,274

 

 

 

487

 

 

 

2,683

 

 

 

98

 

 

 

6,542

 

 

2018

 

 

4,571

 

 

 

618

 

 

 

4,641

 

 

 

130

 

 

 

9,960

 

January

 

2017

 

 

3,319

 

 

 

488

 

 

 

2,738

 

 

 

98

 

 

 

6,643

 

 

2019

 

 

4,634

 

 

 

617

 

 

 

4,730

 

 

 

130

 

 

 

10,111

 

February

 

2017

 

 

3,394

 

 

 

488

 

 

 

2,836

 

 

 

98

 

 

 

6,816

 

 

2019

 

 

4,691

 

 

 

617

 

 

 

4,800

 

 

 

130

 

 

 

10,238

 

March

 

2017

 

 

3,522

 

 

 

493

 

 

 

2,972

 

 

 

99

 

 

 

7,086

 

 

2019

 

 

4,836

 

 

 

632

 

 

 

5,003

 

 

 

132

 

 

 

10,603

 

April

 

2017

 

 

3,555

 

 

 

493

 

 

 

3,068

 

 

 

99

 

 

 

7,215

 

 

2019

 

 

4,879

 

 

 

631

 

 

 

5,092

 

 

 

132

 

 

 

10,734

 

May

 

2017

 

 

3,618

 

 

 

493

 

 

 

3,167

 

 

 

99

 

 

 

7,377

 

 

2019

 

 

4,917

 

 

 

632

 

 

 

5,176

 

 

 

133

 

 

 

10,858

 

June

 

2017

 

 

3,680

 

 

 

493

 

 

 

3,220

 

 

 

99

 

 

 

7,492

 

 

2019

 

 

5,017

 

 

 

632

 

 

 

5,207

 

 

 

133

 

 

 

10,989

 

July

 

2017

 

 

3,742

 

 

 

493

 

 

 

3,296

 

 

 

99

 

 

 

7,630

 

 

2019

 

 

5,108

 

 

 

632

 

 

 

5,247

 

 

 

133

 

 

 

11,120

 

August

 

2017

 

 

3,815

 

 

 

512

 

 

 

3,378

 

 

 

122

 

 

 

7,827

 

 

2019

 

 

5,178

 

 

 

632

 

 

 

5,291

 

 

 

133

 

 

 

11,234

 

September

 

2017

 

 

3,883

 

 

 

512

 

 

 

3,420

 

 

 

123

 

 

 

7,938

 

 

2019

 

 

5,401

 

 

 

631

 

 

 

5,532

 

 

 

132

 

 

 

11,696

 

October

 

2017

 

 

3,969

 

 

 

512

 

 

 

3,495

 

 

 

123

 

 

 

8,099

 

 

2019

 

 

5,511

 

 

 

631

 

 

 

5,657

 

 

 

133

 

 

 

11,932

 

November

 

2017

 

 

4,003

 

 

 

536

 

 

 

3,594

 

 

 

123

 

 

 

8,256

 

 

2019

 

 

5,588

 

 

 

632

 

 

 

5,654

 

 

 

133

 

 

 

12,007

 

December

 

2017

 

 

4,030

 

 

 

536

 

 

 

3,664

 

 

 

123

 

 

 

8,353

 

 

2019

 

 

5,629

 

 

 

632

 

 

 

5,644

 

 

 

132

 

 

 

12,037

 

TOTAL

 

 

 

$

80,265

 

 

$

11,800

 

 

$

66,464

 

 

$

2,481

 

 

$

161,010

 

Total

 

 

 

$

113,288

 

 

$

14,514

 

 

$

113,859

 

 

$

3,118

 

 

$

244,779

 

(1)

Distributions are paid in shares of common stock.

The following table summarizes our distributions paid, during the years ended December 31, 2017, and 2016, including the source of distributions and a comparison against FFO (in thousands).

 

 

For the years ended

December 31,

 

 

 

2017

 

 

2016

 

Distributions:

 

 

 

 

 

 

 

 

Paid in cash

 

$

51,884

 

 

$

42,662

 

Reinvested in shares

 

 

38,848

 

 

 

27,616

 

Total Distributions

 

$

90,732

 

 

$

70,278

 

Source of Distributions:

 

 

 

 

 

 

 

 

Cash flow from operating activities

 

$

90,732

 

 

$

67,189

 

Cash flow from investing activities

 

 

 

 

 

3,089

 

Cash flow from financing activities

 

 

 

 

 

 

Total Sources of Distributions

 

$

90,732

 

 

$

70,278

 

FFO

 

$

111,430

 

 

$

80,664

 

43


For the year ended December 31, 2017, we paid distributions from our cash flow from operating activities. For the year ended December 31, 2016, we paid approximately $3.1 million in distributions funded through proceeds from the disposition of rental property, included in cash flow from investing activities in the Consolidated Statements of Cash Flows, with the remainder paid from cash flow from operating activities. Refer to Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” of this Annual Report on Form 10-K under the caption Net Income and Non-GAAP Measures (FFO and AFFO) for further discussion of our FFO.

 

 

For the years ended

December 31,

 

 

 

2019

 

 

2018

 

Distributions:

 

 

 

 

 

 

 

 

Paid in cash

 

$

70,526

 

 

$

60,394

 

Reinvested in shares

 

 

63,033

 

 

 

50,826

 

Total Distributions

 

$

133,559

 

 

$

111,220

 

Source of Distributions:

 

 

 

 

 

 

 

 

Cash flow from operating activities

 

$

133,559

 

 

$

111,220

 

FFO

 

$

167,470

 

 

$

150,664

 


We intend to fund future distributions from cash generated by operations; however, we may fund distributions from the sale of assets, borrowings, or proceeds from the sale of our securities.

Repurchases of Equity Securities

We havehad adopted a share redemption program to provide an opportunity for our stockholders to have shares of our common stock repurchased, subject to certain restrictions and limitations, at a price equal to or at a discount from the current Determined Share Value in effect as of the date the shares arewere tendered for redemption. Cash used to fund share redemptions has historically been provided through a combination of cash generated by operations, the sale of assets, and borrowings. Additionally, we may use proceeds from the sale of our securities to fund redemption requests, although to date we have not done so. During the three months ended December 31, 2017,2019, we fulfilled all of the repurchase requests and repurchased shares of our common stock pursuant to our share redemption program as follows.program. We did not defer or reject any redemption requests during this period. On January 10, 2020, we announced that we terminated our share redemption program, effective as of February 10, 2020.

 

Period

 

Total Number

of Shares

Requested to be

Redeemed (1)

 

 

Total Number

of Shares

Redeemed

 

 

Average

Price Paid

Per Share (2)

 

 

Approximate Dollar

Value of Shares

Available That May

Yet Be Redeemed

Under the Program

 

October 2017

 

 

 

 

 

 

 

$

 

 

 

(3

)

November 2017

 

 

 

 

 

 

 

$

 

 

 

(3

)

December 2017

 

 

57,060

 

 

 

57,060

 

 

$

80.86

 

 

 

(3

)

Period

 

Total Number

of Shares

Redeemed (1)

 

 

Average

Price Paid

Per Share (2)

 

 

Total Number

of Shares

Redeemed as Part of Publicly Announced Program

 

 

Approximate Dollar

Value of Shares

Available That May

Yet Be Redeemed

Under the Program

 

October 2019

 

 

 

 

$

 

 

 

 

 

 

(3

)

November 2019

 

 

 

 

$

 

 

 

 

 

 

(3

)

December 2019

 

505,409 (4)

 

 

$

83.55

 

 

 

270,110

 

 

 

(3

)

 

(1)

RepurchasesPrior to its termination, repurchases of shares of our common stock pursuant to the share redemption program will bewere made quarterly, at the end of the quarter, upon written request to us delivered at least 10 calendar days prior to the last business day of the applicable calendar quarter, and the redemption price paid for redeemed shares will bewas paid in cash within three business days of the last business day of the applicable calendar quarter.

(2)

SharesPrior to the termination of the share redemption program, shares held for more than 12 months, but less than five years, will bewere redeemed at a purchase price equal to 95% of the Determined Share Value in effect as of the last business day of the quarter in which the shares arewere timely tendered for redemption and shares held for five years or more will bewere redeemed at a purchase price equal to 100% of the Determined Share Value in effect as of the last business day of the quarter in which the shares arewere timely tendered for redemption, subject to certain exceptions as set forth in the share redemption program.

(3)

ThePrior to its termination, the total number of shares redeemed pursuant to the share redemption program in any quarter maycould not exceed (i) 1% of the total number of shares outstanding at the beginning of the applicable calendar year, plus (ii) 50% of the total number of any additional shares of our common stock issued during the prior calendar quarter pursuant to our DRIP; provided, however, that the total number of shares redeemed during any calendar year maycould not exceed 5% of the number of shares outstanding as of the first day of such calendar year.

(4)

Includes 235,299 shares redeemed from BRE in connection with the Internalization. The shares were redeemed at $85 per share, the Determined Share Value then in effect, and represented BRE’s entire equity interest in BNL.

44



Performance Graph

The following graph is a comparison of the cumulative total return of shares of our common stock, the Russell 2000, and the MCSI US REIT Index. The graph assumes that $100 was invested on December 31, 2012,2014, in each of shares of our common stock, the Russell 2000 and the MCSI US REIT Index, and that all dividends were reinvested. With respect to shares of our common stock, we have assumed that dividends were reinvested in additional shares of common stock pursuant to our DRIP at a per share price equal to 98% of the Determined Share Value as of the applicable distribution date. There can be no assurance that the performance of our shares will continue in line with the same or similar trends depicted in the graph below. The MCSI US REIT Index is a free float-adjusted market capitalization index that is comprised of equity REITs. The index is based on MSCI USA Investable Market Index (IMI), its parent index, which captures large, mid, and small capitalization securities. While funds used in this benchmark typically target institutional investors and have characteristics that differ from us (including differing fees), we feel that the MCSI US REIT Index is an appropriate and accepted index for the purpose of evaluating returns on investments in direct real estate funds.

 

 

December 31,

 

 

December 31,

 

��

 

 

2012

 

 

 

2013

 

 

 

2014

 

 

 

2015

 

 

 

2016

 

 

 

2017

 

 

 

2014

 

 

 

2015

 

 

 

2016

 

 

 

2017

 

 

 

2018

 

 

 

2019

 

Broadstone Net Lease

 

 

100.00

 

 

 

117.89

 

 

 

139.56

 

 

 

155.66

 

 

 

173.13

 

 

 

194.11

 

 

 

100.00

 

 

 

111.53

 

 

 

124.05

 

 

 

139.09

 

 

 

157.28

 

 

 

165.50

 

Russell 2000

 

 

100.00

 

 

 

138.82

 

 

 

145.62

 

 

 

139.19

 

 

 

168.85

 

 

 

193.58

 

 

 

100.00

 

 

 

95.59

 

 

 

115.95

 

 

 

132.94

 

 

 

118.30

 

 

 

148.49

 

MSCI US REIT Index

 

 

100.00

 

 

 

102.47

 

 

 

133.60

 

 

 

136.97

 

 

 

148.75

 

 

 

156.29

 

 

 

100.00

 

 

 

102.52

 

 

 

111.34

 

 

 

116.98

 

 

 

111.64

 

 

 

140.48

 

The information in this “Performance Graph” section is not "soliciting“soliciting material," is not deemed "filed"“filed” with the SEC, and is not to be incorporated by reference into any of our filings under the Securities Act or the Exchange Act, whether made before or after the date hereof and irrespective of any general incorporation language contained in such filing, except as shall be expressly set forth by specific reference in such filing.

 

45



Item 6.

Selected Financial Data

The selected financial data as of and for the years ended December 31, 2019, 2018, 2017, 2016, 2015, 2014, and 20132015 presented below should be read in conjunction with our consolidated financial statements and the related notes thereto contained in Item 8. “Financial Statements and Supplementary Data” and in Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in this Annual Report on Form 10-K. The selected financial data presented below has been derived from our audited consolidated financial statements.

Our results of operations for the periods presented below are not indicative of those expected in future periods.

 

 

 

As of December 31,

 

(In thousands)

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in rental property, net

 

$

2,227,758

 

 

$

1,684,971

 

 

$

1,283,155

 

 

$

826,003

 

 

$

643,405

 

Total assets

 

 

2,578,756

 

 

 

1,952,054

 

 

 

1,463,907

 

 

 

899,132

 

 

 

700,458

 

Mortgage and notes payable, net

 

 

67,832

 

 

 

106,686

 

 

 

99,462

 

 

 

106,416

 

 

 

102,162

 

Unsecured term notes, net and revolver

 

 

1,109,912

 

 

 

759,891

 

 

 

562,103

 

 

 

360,848

 

 

 

261,607

 

Total liabilities

 

 

1,294,555

 

 

 

953,517

 

 

 

715,962

 

 

 

504,951

 

 

 

382,351

 

Total Broadstone Net Lease, Inc. stockholders’

   equity

 

 

1,186,825

 

 

 

911,788

 

 

 

670,163

 

 

 

366,059

 

 

 

289,706

 

Total equity

 

$

1,284,201

 

 

$

998,537

 

 

$

747,945

 

 

$

394,181

 

 

$

318,107

 

 

 

For the Years Ended December 31,

 

(in thousands, except per share data)

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Operating Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease revenues

 

$

298,815

 

 

$

237,479

 

 

$

181,563

 

 

$

142,869

 

 

$

98,086

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

108,818

 

 

 

83,994

 

 

 

62,263

 

 

 

46,321

 

 

 

29,387

 

Asset management fees

 

 

21,863

 

 

 

18,173

 

 

 

14,754

 

 

 

10,955

 

 

 

7,042

 

Property management fees

 

 

8,256

 

 

 

6,529

 

 

 

4,988

 

 

 

3,939

 

 

 

2,697

 

Acquisition expenses

 

 

 

 

 

 

 

 

 

 

 

10,880

 

 

 

9,947

 

Property and operating expense

 

 

15,990

 

 

 

11,157

 

 

 

6,505

 

 

 

3,900

 

 

 

3,384

 

General and administrative

 

 

5,456

 

 

 

6,162

 

 

 

4,939

 

 

 

2,790

 

 

 

3,116

 

Provision for impairment of

   investment in rental properties

 

 

3,452

 

 

 

2,061

 

 

 

2,608

 

 

 

 

 

 

 

Total operating expenses

 

 

163,835

 

 

 

128,076

 

 

 

96,057

 

 

 

78,785

 

 

 

55,573

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred distribution income

 

 

 

 

 

440

 

 

 

737

 

 

 

713

 

 

 

350

 

Interest income

 

 

9

 

 

 

179

 

 

 

467

 

 

 

88

 

 

 

 

Interest expense

 

 

(72,534

)

 

 

(52,855

)

 

 

(34,751

)

 

 

(29,963

)

 

 

(22,605

)

(Cost) gain of debt extinguishment

 

 

(1,176

)

 

 

(101

)

 

 

(5,151

)

 

 

(133

)

 

 

1,213

 

Gain (loss) on sale of real estate

 

 

29,914

 

 

 

10,496

 

 

 

12,992

 

 

 

5,925

 

 

 

(713

)

Income taxes

 

 

(2,415

)

 

 

(857

)

 

 

(624

)

 

 

(446

)

 

 

(130

)

Gain on sale of investment in

   related party

 

 

 

 

 

8,500

 

 

 

 

 

 

 

 

 

 

Internalization expenses

 

 

(3,658

)

 

 

 

 

 

 

 

 

 

 

 

 

Other (losses) gains

 

 

(6

)

 

 

(100

)

 

 

379

 

 

 

 

 

 

262

 

Net income

 

 

85,114

 

 

 

75,105

 

 

 

59,555

 

 

 

40,268

 

 

 

20,890

 

Net income attributable to

   non-controlling interests

 

 

(5,720

)

 

 

(5,730

)

 

 

(4,756

)

 

 

(3,914

)

 

 

(1,603

)

Net income attributable to

   Broadstone Net Lease, Inc.

 

$

79,394

 

 

$

69,375

 

 

$

54,799

 

 

$

36,354

 

 

$

19,287

 

Net Earnings per common share,

   basic and diluted

 

$

3.31

 

 

$

3.43

 

 

$

3.21

 

 

$

2.76

 

 

$

2.15

 

 

 

 

For the Years Ended December 31,

 

(In thousands, except per share amounts)

 

2017

 

 

2016

 

 

2015

 

 

2014

 

 

2013

 

Operating Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

181,563

 

 

$

142,869

 

 

$

98,086

 

 

$

68,152

 

 

$

52,277

 

Total operating expenses

 

 

(96,681

)

 

 

(79,231

)

 

 

(55,703

)

 

 

(36,148

)

 

 

(26,713

)

Interest expense

 

 

(34,751

)

 

 

(29,963

)

 

 

(22,605

)

 

 

(18,058

)

 

 

(13,665

)

Net income

 

$

59,555

 

 

$

40,268

 

 

$

20,890

 

 

$

17,163

 

 

$

17,617

 

Net Earnings per common share, basic and diluted

 

$

3.21

 

 

$

2.76

 

 

$

2.15

 

 

$

2.59

 

 

$

3.37

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

97,940

 

 

$

67,189

 

 

$

38,616

 

 

$

32,773

 

 

$

25,453

 

Net cash used in investing activities

 

 

(611,111

)

 

 

(471,954

)

 

 

(480,469

)

 

 

(198,575

)

 

 

(151,292

)

Net cash provided by financing activities

 

 

500,891

 

 

 

399,350

 

 

 

464,775

 

 

 

156,899

 

 

 

125,891

 

Distributions declared

 

 

92,768

 

 

 

76,955

 

 

 

45,271

 

 

 

34,574

 

 

 

20,343

 

Distributions declared per common share

 

 

4.975

 

 

 

4.915

 

 

 

4.86

 

 

 

4.63

 

 

 

4.27

 

FFO(1)

 

 

111,434

 

 

 

80,664

 

 

 

50,990

 

 

 

34,633

 

 

 

27,205

 

FFO per share, basic and diluted

 

 

6.00

 

 

 

5.53

 

 

 

5.24

 

 

 

5.22

 

 

 

5.20

 

AFFO(1)

 

 

99,952

 

 

 

78,780

 

 

 

52,273

 

 

 

33,956

 

 

 

26,592

 

AFFO per share, basic and diluted

 

$

5.38

 

 

$

5.40

 

 

$

5.37

 

 

$

5.12

 

 

$

5.09

 


 

 

December 31,

 

(In thousands)

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Balance Sheet Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in rental property, at cost

 

$

3,728,334

 

 

$

2,890,735

 

 

$

2,376,141

 

 

$

1,790,674

 

 

$

1,353,326

 

Investment in rental property, net

 

 

3,457,290

 

 

 

2,683,746

 

 

 

2,227,758

 

 

 

1,684,971

 

 

 

1,283,155

 

Cash and cash equivalents

 

 

12,455

 

 

 

18,612

 

 

 

9,355

 

 

 

21,635

 

 

 

27,050

 

Total assets

 

 

3,917,858

 

 

 

3,096,797

 

 

 

2,578,756

 

 

 

1,952,054

 

 

 

1,463,907

 

Unsecured revolving credit facility

 

 

197,300

 

 

 

141,100

 

 

 

273,000

 

 

 

102,000

 

 

 

 

Mortgage and notes payable, net

 

 

111,793

 

 

 

78,952

 

 

 

67,832

 

 

 

106,686

 

 

 

99,462

 

Unsecured term notes, net

 

 

1,672,081

 

 

 

1,225,773

 

 

 

836,912

 

 

 

657,891

 

 

 

562,103

 

Total liabilities

 

 

2,138,838

 

 

 

1,567,877

 

 

 

1,294,555

 

 

 

953,517

 

 

 

715,962

 

Total Broadstone Net Lease, Inc. stockholders’

  equity

 

 

1,667,614

 

 

 

1,417,099

 

 

 

1,186,825

 

 

 

911,788

 

 

 

670,163

 

Total equity

 

 

1,779,020

 

 

 

1,528,920

 

 

 

1,284,201

 

 

 

998,537

 

 

 

747,945

 

 

 

For the Years Ended December 31,

 

(In thousands, except per share amounts)

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Other Data

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Dividend declared

 

$

136,280

 

 

$

112,969

 

 

$

92,768

 

 

$

76,955

 

 

$

45,271

 

Dividends declared per common share

 

 

5

 

 

 

5

 

 

 

5

 

 

 

5

 

 

 

5

 

FFO(1)

 

 

167,470

 

 

 

150,664

 

 

 

111,434

 

 

 

80,664

 

 

 

50,990

 

AFFO(1)

 

 

149,197

 

 

 

124,065

 

 

 

99,952

 

 

 

78,780

 

 

 

52,273

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

 

2015

 

Number of properties

 

 

646

 

 

 

621

 

 

 

528

 

 

 

417

 

 

 

338

 

Occupancy at period end

 

 

99.7

%

 

 

99.7

%

 

 

99.6

%

 

 

98.0

%

 

 

99.5

%

 

(1)

Refer to Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the caption Net Income and Non-GAAP Measures (FFO and AFFO) for further discussion of FFO and AFFO, including a reconciliation of net income to FFO and AFFO.

46



Item 7.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand our results of operations and financial condition. This MD&A is provided as a supplement to, and should be read in conjunction with, our consolidated financial statementsConsolidated Financial Statements and the accompanying notesNotes to the consolidated financial statementsConsolidated Financial Statements appearing in Item 8. “Financial Statements and Supplementary Data” in this Annual Report on Form 10-K.

Overview

We acquire, own, and manage primarily single-tenant commercial real estate properties that are a Maryland corporation formed on October 18, 2007, that elected to be taxed as a REIT commencing with the taxable year ended December 31, 2008. We focus on investing in income-producing, net leased commercial properties. We lease properties to retail, healthcare, industrial, office, and other commercial businesses under long-term lease agreements. Properties are generally leased on a triple-netlong-term basis such that tenants pay all operating expenses relating to the property during the lease term, including, but not limited to, property taxes, insurance, maintenance, repairs, and capital costs.

We seek to make investmentsa diversified group of tenants. Since our inception in additional properties and manage our portfolio to preserve, protect, and return capital to investors; realize increased cash available for distributions and long-term capital appreciation from growth2007, we have selectively invested in net leased assets in the rental incomeindustrial, healthcare, restaurant, office, and value of our properties; and maximize the level of sustainable cash distributions to our investors.

We conduct substantially all of our activities through, and all of our properties are held directly or indirectly by, the Operating Company. We are the sole managing member of the Operating Companyretail property types, and as of December 31, 2017, 2016,2019, our portfolio has grown to 645 properties in 41 U.S. states and 2015, we owned approximately 92.4%, 91.4%, and 89.6%, respectively,one property in Canada.

We derive substantially all of its issued and outstanding membership units,our revenue from rents received from single tenants of each of our net leased properties in our portfolio. We typically lease our properties pursuant to long-term net leases with the remainder held by persons who were issued membership units in exchange for their interests in properties acquired by the Operating Company.

initial terms of 10 years or more that often have renewal options. As of December 31, 2017, we owned a diversified portfolio2019, leases contributing approximately 98.4% of 528 individual net leased commercial properties located in 40 states comprising approximately 15.9 million rentable square feetour ABR provided for periodic rent escalations, generally ranging from 1.5% to 2.5% annually, with an ABR weighted average minimum increase of operational space.2.1%. As of December 31, 2017,2019, our properties were 100% leased to 134occupied by approximately 186 different commercial tenants who operate 169 different brands that are diversified across 54 differing industries, with no single tenant accounting for more than 4%2.8% of our ABR.

In order to benefit from increasing economies of scale as we continue to grow, our board of directors made the decision to internalize our management structure, which was completed on February 7, 2020. In connection with the Internalization, we terminated our management agreements with BRE, entered into employment agreements with each of our named executive officers, and began directly employing 71 former employees of BRE. Our historical results of operations through December 31, 2019, include the payment of management fees that we will no longer pay following the Internalization and do not include the direct compensation expense associated with our 71 employees, or certain professional fees, consulting, portfolio servicing costs, and other general and administrative expenses not previously incurred based upon our externally managed structure. No amounts were payable to BRE under the termination provisions of the management agreements related to the Internalization.

Factors that Affect Our Results of Operations and Financial Condition

Our results of operations and financial condition are affected by numerous factors, many of which are beyond our control. Key factors that impact our results of operations and financial condition include rental rates, lease renewals and occupancy, acquisition volume, net lease terms, financing arrangements and leverage, property dispositions, general and administrative expenses, inflation, and tenant bankruptcies.

Rental Rates

Our ability to grow rental revenue from our existing portfolio will depend on our ability to realize the rental escalations built into our leases. As of December 31, 2019, leases contributing approximately 98.4% of our ABR provided for increases in future annual base rent, generally ranging from 1.5% to 2.5% annually, with an ABR weighted average minimum increase of 2.1% of base rent. Generally, our rent escalators increase rent on specified dates by a fixed percentage. Approximately 15.9% of our rent escalators are based on an increase in the CPI over a specified period and 1.6% of our leases are flat leases, meaning they do not provide for rent increases during their terms. During periods of low inflation, small increases in the CPI will result in limited increases in rental stream. We collected more than 99%revenue from our leases that contain rent escalators based on CPI increases. However, when the CPI decreases or does not change over the relevant period, our rental revenue from such leases is not reduced and will remain the same.

Property Dispositions

From time to time, we will strategically dispose of rents due during 2017.properties, primarily where we believe the risk profile has changed and become misaligned with our then current risk-adjusted return objectives. The resulting gains or losses on


dispositions may materially impact our operating results. The recognition of a gain or loss on the sale of real estate varies from transaction to transaction based on fluctuations in asset prices and demand in the real estate market at the time a property is listed for sale.

Lease Renewals and Occupancy

As of December 31, 2019, the ABR weighted average remaining term of our leases calculated basedwas approximately 11.5 years, excluding renewal options. As of December 31, 2019, approximately 8.6% of our leases (based on ABR) will expire prior to January 1, 2025. See Item 1. Business, “Our Leases”. The stability of the rental revenue generated by our properties depends principally on our contractual NTM Renttenants’ ability to pay rent and our ability to collect rents, renew expiring leases or re-lease space upon the expiration or other termination of leases, lease currently vacant properties, and maintain or increase rental rates at our leased properties. To the extent our properties become vacant, we would forego rental income while remaining responsible for the payment of property taxes and maintaining the property until it is re-leased, which could negatively impact our operating results. However, given our historically strong occupancy rates (since our inception, occupancy has generally been above 99%), we do not anticipate that such impact will be significant.

Acquisition Volume

Our historical growth in revenues and earnings has been achieved through rent escalations associated with existing in-place leases, coupled with rental income generated from accretive property acquisitions. Our ability to grow revenue will depend, to a significant degree, on our ability to acquire additional properties. Our ability to grow requires us to identify and complete acquisitions that meet our investment criteria. Changes in capitalization rates, interest rates, or other factors may impact our acquisition opportunities in the future. Market conditions may also impact the total returns we can achieve on our investments. Our acquisition volume also depends on our ability to access third-party debt and equity financing to fund our capital needs.

Net Lease Terms

Substantially all of our leases are net leases pursuant to which our tenant generally is obligated to pay all expenses associated with the leased property including real estate taxes, insurance, maintenance, repairs, and capital costs. A limited number of leases require us to pay some or all of the property expenses such as the cost of environmental liabilities, roof and structure repairs, real estate taxes, insurance, or certain non-structural repairs and maintenance. An increase in the number of leases in which we are responsible for some or all of these expenses could negatively influence our operating results. Additionally, we seek to use master lease structures where it fits market practice in the particular property type, pursuant to which we seek to lease multiple properties to a single tenant on an all or none basis. Master leases strengthen our ability to preserve rental revenue and prevent costs associated with vacancies for underperforming properties. We believe the master lease structure is most prevalent and applicable to leases in our restaurant and retail property types, while less relevant to our other property types, such as healthcare and industrial. As of December 31, 2019, master leases contributed approximately 36.0% of our overall ABR (our largest master lease by ABR related to 24 properties and contributed 2.5% of our ABR, and our smallest master lease by ABR related to two properties and contributed 0.1% of our ABR), 74.1% of our restaurant property ABR (166 of our 249 restaurant properties), and 67.2% of our retail property ABR (85 of our 129 properties).

Interest Expense

We anticipate that we will continue to incur debt in the future in order to fund future acquisition activity, which will increase the amount of interest expense we incur. In addition, although we attempt to limit our total floating-rate debt exposure, changes in the interest rate environment could either increase or decrease our weighted average interest rate in the future. Any changes to our debt structure or debt financing associated with property acquisitions, could materially influence our operating results depending on the terms of any such debt.

Property Management and Asset Management Fees

Following completion of the Internalization, in February 2020, we will no longer pay property management and asset management fees, which had historically increased in correlation to the size of our portfolio.


General and Administrative Expenses

Following completion of the Internalization, our general and administrative expenses will include direct employee compensation costs for our 71 employees. In addition, our general and administrative expenses include certain professional fees, consulting, portfolio servicing costs, and other general and administrative expenses not previously incurred based upon our externally managed structure. Given our current team and structure, we expect that as our portfolio grows, we will experience limited increases in general and administrative expenses in the next few years after 2020, as those expenses are expected to grow at a significantly slower rate than the overall portfolio and corresponding lease revenues.

Impact of Inflation

Our rental revenues may be impacted by inflation. Many of our leases contain rent escalators that increase rent at a fixed amount and may not be sufficient during periods of high inflation. Leases that contributed approximately 15.9% of our ABR as of December 31, 2017, was approximately 13.1 years, excluding renewal options,2019, contained rent escalators based on increases in CPI and the associated increases in rental revenue may be limited during periods of low inflation. The impact of inflation on our property and operating expenses is limited since substantially all of our leases are net leases, and property-level expenses are generally paid by our tenants. To the extent we bear the cost of such expense, we attempt to limit our exposure to inflation through the use of warranties and other remedies that reduce the likelihood of a significant capital outlay. Inflation and increased costs may also have an adverse impact to our tenants and their creditworthiness if the increase in property-level expenses is greater than their increase in revenues.

Tenant Bankruptcies

Adverse economic conditions, particularly those that affect the markets in which our properties are exercisable atlocated, or downturns in our tenants’ industries could impair our tenants’ ability to meet their lease obligations to us and our ability to renew expiring leases or re-lease space. In particular, the optionbankruptcy of one or more of our tenants upon expirationcould adversely affect our ability to collect rents from such tenant and maintain our portfolio’s occupancy. We have historically experienced only a limited number of tenant bankruptcies, which have not been material to our historical results.

Results of Operations

Our historical results of operations for the years ended December 31, 2019 and December 31, 2018, discussed below, include the payment of asset and property management fees that we will no longer pay following the Internalization, and do not include the expected direct compensation expense associated with 71 employees employed by us following the Internalization or incremental general and administrative expenses.

Discussion of our Results of Operations for the year ended December 31, 2018 compared to the year ended December 31, 2017 was previously filed in our Annual Report on Form 10-K for the year ended December 31, 2018. See Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the heading “Results of Operations—Year Ended December 31, 2018 Compared to Year Ended December 31, 2017.”

Overview

As of December 31, 2019, our real estate investment portfolio had a net book value of $3.5 billion, consisting of investments in 645 commercial real estate properties with locations in 41 states and one real estate property located in British Columbia, Canada, and leased to tenants in various industries. All but four of our properties were subject to a lease as of December 31, 2019, and substantially all of our leasing activity related to our real estate acquisitions.


Year Ended December 31, 2019 Compared to Year Ended December 31, 2018

Lease revenues

 

 

Year Ended December 31,

 

 

Increase/(Decrease)

 

(in thousands)

 

2019

 

 

2018

 

 

$

 

 

%

 

Contractual rental amounts billed for operating leases

   and straight-line rent adjustments

 

$

279,804

 

 

$

222,208

 

 

$

57,596

 

 

 

25.9

%

Percentage rent income

 

 

152

 

 

 

 

 

 

152

 

 

>100

%

Adjustments to revenue recognized for uncollectible

   rental amounts billed

 

 

(441

)

 

 

 

 

 

(441

)

 

(>100

)%

Operating expenses billed to/reimbursed from tenants

 

 

14,614

 

 

 

11,221

 

 

 

3,393

 

 

 

30.2

%

Other income from real estate transactions

 

 

668

 

 

 

109

 

 

 

559

 

 

>100

%

Total lease revenues from operating leases

 

 

294,797

 

 

 

233,538

 

 

 

61,259

 

 

 

26.2

%

Earned income from direct financing leases

 

 

4,018

 

 

 

3,941

 

 

 

77

 

 

 

2.0

%

Total lease revenues

 

$

298,815

 

 

$

237,479

 

 

$

61,336

 

 

 

25.8

%

The increase in lease revenues for the year ended December 31, 2019, was primarily attributable to the growth in our real estate portfolio, which was achieved through rent escalations associated with our same property portfolio, coupled with rental revenue generated from accretive property acquisitions and continued strong portfolio operating performance. For the year ended December 31, 2019, we acquired 74 new properties for $1.0 billion, excluding capitalized acquisition costs. During the year ended December 31, 2019, we experienced greater than 99% rent collection and occupancy (based on rentable square footage). As of December 31, 2019, the ABR weighted average annual rent increases on our portfolio was 2.1%.

Operating Expenses

 

 

Year Ended December 31,

 

 

Increase/(Decrease)

 

(in thousands)

 

2019

 

 

2018

 

 

$

 

 

%

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

108,818

 

 

$

83,994

 

 

$

24,824

 

 

 

29.6

%

Asset management fees

 

 

21,863

 

 

 

18,173

 

 

 

3,690

 

 

 

20.3

%

Property management fees

 

 

8,256

 

 

 

6,529

 

 

 

1,727

 

 

 

26.5

%

Property and operating expense

 

 

15,990

 

 

 

11,157

 

 

 

4,833

 

 

 

43.3

%

General and administrative

 

 

5,456

 

 

 

6,162

 

 

 

(706

)

 

 

(11.5

)%

Provision for impairment of investment in

   rental properties

 

 

3,452

 

 

 

2,061

 

 

 

1,391

 

 

 

67.5

%

Total operating expenses

 

$

163,835

 

 

$

128,076

 

 

$

35,759

 

 

 

27.9

%

Depreciation and amortization

The increase in depreciation and amortization expense for the year ended December 31, 2019, was primarily due to the growth in our real estate portfolio, as discussed above.

Asset management fees

We paid our third-party manager a quarterly fee equal to 0.25% of the aggregate value of our equity on a fully diluted basis, based on the Determined Share Value. The increase in asset management fees during 2019, was primarily the result of an increase in our total outstanding equity on a fully diluted basis, which resulted from continued equity capital investments. As of December 31, 2019, there were 27.7 million shares of our common stock and OP Units outstanding, compared to 23.8 million as of December 31, 2018. The increase in equity capital was used to partially fund the continued growth in our real estate portfolio.


Property management fees

We paid our third-party manager a monthly fee equal to 3% of gross rentals collected from our real estate portfolio as compensation for its property management services. The increase in property management fees during the year ended December 31, 2019, was primarily the result of growth in our portfolio as a result of additional property acquisitions and rent escalations.

Property and operating expense

The increase in property and operating expense was mainly attributable to the number of properties we own for which we are responsible for engaging a third-party manager to manage ongoing property maintenance, along with insurance and real estate taxes associated with those properties. We pay a majority of these expenses and are reimbursed by the tenants under the terms of the respective leases. There was a corresponding increase in operating expenses billed to tenants and included within Lease revenues.

General and administrative

The decrease in general and administrative expenses for the year ended December 31, 2019, was mainly attributable to a decrease in bad debt expense, which was approximately $1.5 million in the year ended December 31, 2018. As discussed in Note 2, “Summary of Significant Accounting Policies” within the Notes to Consolidated Financial Statements within Item 8. “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K, prior to the adoption of ASC 842, provisions for doubtful accounts were recorded as bad debt expense and included in General and administrative expenses on the Consolidated Statements of Income and Comprehensive Income. Subsequent to the adoption of ASC 842 on January 1, 2019, provisions for doubtful accounts are recorded as an offset to Lease revenues, and totaled $0.4 million for the year ended December 31, 2019. As a result of the completion of the Internalization, our general and administrative expenses will include in the future direct employee compensation costs for 71 employees. In addition, our general and administrative expenses will include certain professional fees, consulting, portfolio servicing costs, and other general and administrative expenses not incurred under our previous externally managed structure. Given our current team and structure, we expect that as our portfolio grows, we will experience limited increases in general and administrative expenses in the next few years after 2020, as those expenses are expected to grow at a significantly slower rate than the overall portfolio and corresponding lease revenues.

Provision for impairment of investment in rental properties

During the year ended December 31, 2019, we recognized $3.5 million of impairment on our investments in rental properties. We review long-lived assets to be held and used for possible impairment when events or changes in circumstances indicate that their basecarrying amounts may not be recoverable. If and when such events or changes in circumstances are present, an impairment exists to the extent the carrying value of the asset or asset group exceeds the sum of the undiscounted cash flows expected to result from the use of the asset or asset group and its eventual disposition. The impairments recognized during the year ended December 31, 2019, related to four properties whose carrying amounts we determined were not recoverable. In determining the fair value of the assets at the time of measurement, and depending on the specific property being evaluated, we utilized a capitalization rate of 14.6%, a weighted average discount rate of 8%, and a weighted average price per square foot of $226. During the year ended December 31, 2018, we recognized $2.1 million of impairment on our investments in rental properties. The impairment related to five properties whose carrying amounts we determined were not recoverable. In determining the fair value of the assets at the time of measurement, and depending on the specific property being evaluated, we utilized capitalization rates ranging from 7.5% to 10%, and a weighted average discount rate of 8%.


Other income (expenses)

 

 

Year Ended December 31,

 

 

Increase/(Decrease)

 

(in thousands)

 

2019

 

 

2018

 

 

$

 

 

%

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred distribution income

 

$

 

 

$

440

 

 

$

(440

)

 

 

(100.0

)%

Interest income

 

 

9

 

 

 

179

 

 

 

(170

)

 

 

(95.0

)%

Interest expense

 

 

(72,534

)

 

 

(52,855

)

 

 

19,679

 

 

 

(37.2

)%

Cost of debt extinguishment

 

 

(1,176

)

 

 

(101

)

 

 

1,075

 

 

>100.0

%

Gain on sale of real estate

 

 

29,914

 

 

 

10,496

 

 

 

19,418

 

 

>100.0

%

Income taxes

 

 

(2,415

)

 

 

(857

)

 

 

1,558

 

 

>100.0

%

Gain on sale of investment in related party

 

 

 

 

 

8,500

 

 

 

(8,500

)

 

 

(100.0

)%

Internalization expenses

 

 

(3,658

)

 

 

 

 

 

3,658

 

 

>100.0

%

Other losses

 

 

(6

)

 

 

(100

)

 

 

(94

)

 

 

94.0

%

Interest expense

The increased interest expense during the year ended December 31, 2019, resulted primarily from an increase in average outstanding borrowings as compared to 2018, due primarily to the incurrence of indebtedness associated with the Industrial Portfolio Acquisition, partially offset by a 27 basis point decrease in our weighted average cost of debt, inclusive of our interest rate swaps. We were able to take advantage of the decreasing interest rates during the year, as our percentage of floating-rate debt increased concurrently with our funding of the Industrial Portfolio Acquisition. We also amended our 2024 Unsecured Term Loan in July 2019, to reduce the applicable margin from 1.90% to 1.25%.

Gain on sale of real estate

Our recognition of a gain or loss on the sale of real estate varies from transaction to transaction based on fluctuations in asset prices and demand in the real estate market. During the year ended December 31, 2019, we recognized gains of $29.9 million on the sale of 49 properties, compared to gains of $10.5 million on the sale of 20 properties during the year ended December 31, 2018.

Income taxes

The increase in income taxes for the year ended December 31, 2019, was mainly attributable to the U.S. federal and state taxes recognized on the gain on sale of certain properties held in our taxable REIT subsidiary during the fourth quarter of 2019, with no comparable activity during 2018.

Gain on sale of investment in related party

For the year ended December 31, 2018, we sold our investment of 100 non-voting convertible preferred units of BRE, a related party at such time, to Trident BRE LLC, another related party to BRE, for an aggregate sales price of $18.5 million. The preferred units had a carrying value of $10 million at the time of sale, resulting in a gain of $8.5 million. Prior to the sale, we received preferred distribution income on the preferred units.

Internalization expenses

During the year ended December 31, 2019, we incurred $3.7 million of third-party fees and consulting expenses associated with the Internalization.


Net Income and Non-GAAP Measures (FFO and AFFO)

Our reported results and net earnings per diluted share are presented in accordance with GAAP. We also disclose FFO and AFFO, each of which are non-GAAP measures. We believe the presentation of FFO and AFFO are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. FFO and AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure, and should be considered in addition to, and not in lieu of, GAAP financial measures.

We compute FFO in accordance with the standards established by the Board of Governors of Nareit, the worldwide representative voice for REITs and publicly traded real estate companies with an interest in the U.S. real estate and capital markets. Nareit defines FFO as GAAP net income or loss adjusted to exclude net gains (losses) from sales of certain depreciated real estate assets, depreciation and amortization expense from real estate assets, gains and losses from change in control, and impairment charges related to certain previously depreciated real estate assets. To derive AFFO, we modify the Nareit computation of FFO to include other adjustments to GAAP net income related to certain non-cash and non-recurring revenues and expenses, including straight-line rents, cost of debt extinguishments, amortization of lease term.intangibles, amortization of debt issuance costs, amortization of net mortgage premiums, (gain) loss on interest rate swaps and other non-cash interest expense, realized gains or losses on foreign currency transactions, internalization expenses, extraordinary items, and other specified non-cash items. We believe that such items are not a result of normal operations and thus we believe excluding such items assists management and investors in distinguishing whether changes in our operations are due to growth or decline of operations at our properties or from other factors.

Our leases include cash rents that increase over the term of the lease to compensate us for anticipated increases in market rentals over time. Our leases do not include significant front-loading or back-loading of payments, or significant rent-free periods. Therefore, we find it useful to evaluate rent on a contractual basis as it allows for comparison of existing rental rates to market rental rates. We further exclude costs or gains recorded on the extinguishment of debt, non-cash interest expense and gains, the amortization of debt issuance costs, net mortgage premiums, and lease intangibles, realized gains and losses on foreign currency transactions, and internalization expenses, as these items are not indicative of ongoing operational results. We use AFFO as a measure of our performance when we formulate corporate goals.

FFO is used by management, investors, and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers, primarily because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. We believe that AFFO is a useful supplemental measure for investors to consider because it will help them to better assess our operating performance without the distortions created by non-cash revenues or expenses. FFO and AFFO may not be comparable to similarly titled measures employed by other REITs, and comparisons of our FFO and AFFO with the same or similar measures disclosed by other REITs may not be meaningful.

Neither the SEC nor any other regulatory body has passed judgment on the acceptability of the adjustments to FFO that we use to calculate AFFO. In the future, the SEC, Nareit or another regulatory body may decide to standardize the allowable adjustments across the REIT industry and in response to such standardization we may have to adjust our calculation and characterization of AFFO accordingly.

The following table presents our net income and our non-GAAP FFO and AFFO. Our measures of FFO and AFFO are computed on the basis of amounts attributable to both us and non-controlling interests. As the non-


controlling interests share in our net income on a one-for-one basis, the basic and diluted per-share amounts are the same.

 

 

Year ended December 31,

 

 

Increase/(Decrease)

 

(in thousands, except per share data)

 

2019

 

 

2018

 

 

$

 

 

%

 

Net income

 

$

85,114

 

 

$

75,105

 

 

$

10,009

 

 

 

13.3

%

Net earnings per diluted share

 

 

3.31

 

 

 

3.43

 

 

 

(0.12

)

 

 

(3.5

)%

FFO

 

 

167,470

 

 

 

150,664

 

 

 

16,806

 

 

 

11.2

%

FFO per diluted share

 

 

6.51

 

 

 

6.88

 

 

 

(0.37

)

 

 

(5.4

)%

AFFO

 

 

149,197

 

 

 

124,065

 

 

 

25,132

 

 

 

20.3

%

AFFO per diluted share

 

$

5.80

 

 

$

5.66

 

 

$

0.14

 

 

 

2.5

%

Diluted WASO(1)

 

 

25,716

 

 

 

21,910

 

 

 

3,806

 

 

 

17.4

%

(1)

Weighted average number of shares of our common stock and OP Units outstanding (“WASO”), computed in accordance with GAAP.

Net income

For the year ended December 31, 2019, growth in net income was primarily attributable to revenue growth, as discussed in Results of OperationsYear Ended December 31, 2019 Compared to Year Ended December 31, 2018, combined with a $19.4 million increase in gains on sale of real estate. These factors were partially offset by a $24.8 million increase in depreciation and amortization expense associated with a larger real estate portfolio, a $19.7 million increase in interest expense associated with incremental borrowings used to partially fund our real estate acquisitions, and $3.7 million in internalization expenses incurred in 2019. We also recognized an $8.5 million gain on the sale of an investment in a related party during 2018, with no such activity in 2019.  

GAAP net income includes items such as gain or loss on sale of real estate and provisions for impairment, among others, which can vary from quarter to quarter and impact period-to-period comparisons. These fluctuations, coupled with our ongoing equity offering, resulted in a $0.12 decrease in net earnings per diluted share for the year ended December 31, 2019.

AFFO

The increase in AFFO during the year ended December 31, 2019, as compared to the year ended December 31, 2018, was primarily driven by revenue growth in our real estate portfolio. This resulted from rent escalations associated with our same property portfolio, accretive acquisitions and strong portfolio operating performance.

The $0.14 increase in AFFO per diluted share was primarily the result of accretive acquisitions during the year, coupled with the positive per share impact of funding a larger portion of our acquisitions with lower costing debt compared to equity. We are committed to maintaining an investment grade balance sheet through active management of our leverage profile and overall liquidity position.


Reconciliation of Non-GAAP Measures

The following is a reconciliation of net income to FFO and AFFO, which are non-GAAP financial measures. Also presented are the diluted WASO and per diluted share amounts:

 

 

Year ended December 31,

 

(in thousands, except per share data)

 

2019

 

 

2018

 

 

2017

 

Net income

 

$

85,114

 

 

$

75,105

 

 

$

59,555

 

Real property depreciation and amortization

 

 

108,818

 

 

 

83,994

 

 

 

62,263

 

Gain on sale of real estate

 

 

(29,914

)

 

 

(10,496

)

 

 

(12,992

)

Provision for impairment on investment in rental properties

 

 

3,452

 

 

 

2,061

 

 

 

2,608

 

FFO

 

$

167,470

 

 

$

150,664

 

 

$

111,434

 

Capital improvements / reserves

 

 

(97

)

 

 

(196

)

 

 

(196

)

Straight-line rent adjustment

 

 

(21,943

)

 

 

(19,492

)

 

 

(17,132

)

Cost of debt extinguishment

 

 

1,176

 

 

 

101

 

 

 

5,151

 

Gain on sale of investment in related party

 

 

 

 

 

(8,500

)

 

 

 

Amortization of debt issuance costs

 

 

2,685

 

 

 

1,918

 

 

 

1,795

 

Amortization of net mortgage premiums

 

 

(143

)

 

 

(142

)

 

 

61

 

Gain on interest rate swaps and other non-cash interest expense

 

 

(205

)

 

 

(84

)

 

 

(1,280

)

Amortization of lease intangibles

 

 

(3,410

)

 

 

(304

)

 

 

498

 

Internalization expenses

 

 

3,658

 

 

 

 

 

 

 

Other losses (gains)

 

 

6

 

 

 

100

 

 

 

(379

)

AFFO

 

$

149,197

 

 

$

124,065

 

 

$

99,952

 

Diluted WASO

 

 

25,716

 

 

 

21,910

 

 

 

18,567

 

Net earnings per share, basic and diluted

 

$

3.31

 

 

$

3.43

 

 

$

3.21

 

FFO per diluted share

 

 

6.51

 

 

 

6.88

 

 

 

6.00

 

AFFO per diluted share

 

 

5.80

 

 

 

5.66

 

 

 

5.38

 

LiquidityImpact of Inflation

Our rental revenues may be impacted by inflation. Many of our leases contain rent escalators that increase rent at a fixed amount and Capital Resources

We acquire real estate with a combinationmay not be sufficient during periods of debthigh inflation. Leases that contributed approximately 15.9% of our ABR as of December 31, 2019, contained rent escalators based on increases in CPI and equity capitalthe associated increases in rental revenue may be limited during periods of low inflation. The impact of inflation on our property and with cash from operations thatoperating expenses is not otherwise distributed tolimited since substantially all of our stockholders. Our focus is on maximizingleases are net leases, and property-level expenses are generally paid by our tenants. To the risk-adjusted return to our stockholders through an appropriate balanceextent we bear the cost of debt and equity in our capital structure. Therefore,such expense, we attempt to maintainlimit our exposure to inflation through the use of warranties and other remedies that reduce the likelihood of a conservative debt level onsignificant capital outlay. Inflation and increased costs may also have an adverse impact to our balance sheet with appropriate interesttenants and fixed charge coverage ratios. We target a leverage ratio with total debt equaltheir creditworthiness if the increase in property-level expenses is greater than their increase in revenues.

Tenant Bankruptcies

Adverse economic conditions, particularly those that affect the markets in which our properties are located, or downturns in our tenants’ industries could impair our tenants’ ability to 35%meet their lease obligations to 45%us and our ability to renew expiring leases or re-lease space. In particular, the bankruptcy of the approximate market valueone or more of our assets.tenants could adversely affect our ability to collect rents from such tenant and maintain our portfolio’s occupancy. We believehave historically experienced only a limited number of tenant bankruptcies, which have not been material to our current leverage model has allowedhistorical results.

Results of Operations

Our historical results of operations for the years ended December 31, 2019 and December 31, 2018, discussed below, include the payment of asset and property management fees that we will no longer pay following the Internalization, and do not include the expected direct compensation expense associated with 71 employees employed by us following the Internalization or incremental general and administrative expenses.

Discussion of our Results of Operations for the year ended December 31, 2018 compared to take advantagethe year ended December 31, 2017 was previously filed in our Annual Report on Form 10-K for the year ended December 31, 2018. See Item 7. “Management’s Discussion and Analysis of Financial Condition and Results of Operations” under the lower costheading “Results of debt while simultaneously strengthening our balance sheet, as evidenced by the investment grade credit rating the Operating Company received in March of 2016 and re-affirmed in March of 2017. The actual leverage ratio will vary over time but may not exceed 50% without the approval of the Independent Directors Committee. Operations—Year Ended December 31, 2018 Compared to Year Ended December 31, 2017.”

Overview

As of December 31, 20172019, our real estate investment portfolio had a net book value of $3.5 billion, consisting of investments in 645 commercial real estate properties with locations in 41 states and 2016,one real estate property located in British Columbia, Canada, and leased to tenants in various industries. All but four of our properties were subject to a lease as of December 31, 2019, and substantially all of our leasing activity related to our real estate acquisitions.


Year Ended December 31, 2019 Compared to Year Ended December 31, 2018

Lease revenues

 

 

Year Ended December 31,

 

 

Increase/(Decrease)

 

(in thousands)

 

2019

 

 

2018

 

 

$

 

 

%

 

Contractual rental amounts billed for operating leases

   and straight-line rent adjustments

 

$

279,804

 

 

$

222,208

 

 

$

57,596

 

 

 

25.9

%

Percentage rent income

 

 

152

 

 

 

 

 

 

152

 

 

>100

%

Adjustments to revenue recognized for uncollectible

   rental amounts billed

 

 

(441

)

 

 

 

 

 

(441

)

 

(>100

)%

Operating expenses billed to/reimbursed from tenants

 

 

14,614

 

 

 

11,221

 

 

 

3,393

 

 

 

30.2

%

Other income from real estate transactions

 

 

668

 

 

 

109

 

 

 

559

 

 

>100

%

Total lease revenues from operating leases

 

 

294,797

 

 

 

233,538

 

 

 

61,259

 

 

 

26.2

%

Earned income from direct financing leases

 

 

4,018

 

 

 

3,941

 

 

 

77

 

 

 

2.0

%

Total lease revenues

 

$

298,815

 

 

$

237,479

 

 

$

61,336

 

 

 

25.8

%

The increase in lease revenues for the leverage ratioyear ended December 31, 2019, was approximately 41.6%primarily attributable to the growth in our real estate portfolio, which was achieved through rent escalations associated with our same property portfolio, coupled with rental revenue generated from accretive property acquisitions and 40.5%, respectively,continued strong portfolio operating performance. For the year ended December 31, 2019, we acquired 74 new properties for $1.0 billion, excluding capitalized acquisition costs. During the year ended December 31, 2019, we experienced greater than 99% rent collection and occupancy (based on rentable square footage). As of December 31, 2019, the ABR weighted average annual rent increases on our portfolio was 2.1%.

Operating Expenses

 

 

Year Ended December 31,

 

 

Increase/(Decrease)

 

(in thousands)

 

2019

 

 

2018

 

 

$

 

 

%

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

108,818

 

 

$

83,994

 

 

$

24,824

 

 

 

29.6

%

Asset management fees

 

 

21,863

 

 

 

18,173

 

 

 

3,690

 

 

 

20.3

%

Property management fees

 

 

8,256

 

 

 

6,529

 

 

 

1,727

 

 

 

26.5

%

Property and operating expense

 

 

15,990

 

 

 

11,157

 

 

 

4,833

 

 

 

43.3

%

General and administrative

 

 

5,456

 

 

 

6,162

 

 

 

(706

)

 

 

(11.5

)%

Provision for impairment of investment in

   rental properties

 

 

3,452

 

 

 

2,061

 

 

 

1,391

 

 

 

67.5

%

Total operating expenses

 

$

163,835

 

 

$

128,076

 

 

$

35,759

 

 

 

27.9

%

Depreciation and amortization

The increase in depreciation and amortization expense for the year ended December 31, 2019, was primarily due to the growth in our real estate portfolio, as discussed above.

Asset management fees

We paid our third-party manager a quarterly fee equal to 0.25% of the approximate marketaggregate value of our assets. Fromequity on a fully diluted basis, based on the Determined Share Value. The increase in asset management perspective andfees during 2019, was primarily the result of an increase in communications with the credit rating agencies, we also consider our leverage position astotal outstanding equity on a multiplefully diluted basis, which resulted from continued equity capital investments. As of Earnings Before Interest Taxes Depreciation and Amortization (“EBITDA”), a non-GAAP financial measure. EBITDA is a tool we use to measure leverage in the contextDecember 31, 2019, there were 27.7 million shares of our cash flow expectationscommon stock and projections. However, givenOP Units outstanding, compared to 23.8 million as of December 31, 2018. The increase in equity capital was used to partially fund the significancecontinued growth in our real estate portfolio.


Property management fees

We paid our third-party manager a monthly fee equal to 3% of gross rentals collected from our growth over the past two years, adding $683.6 millionreal estate portfolio as compensation for its property management services. The increase in investmentsproperty management fees during the year ended December 31, 2017, $518.8 million2019, was primarily the result of growth in investments during 2016,our portfolio as a result of additional property acquisitions and $550.1 millionrent escalations.

Property and operating expense

The increase in investments during 2015, coupledproperty and operating expense was mainly attributable to the number of properties we own for which we are responsible for engaging a third-party manager to manage ongoing property maintenance, along with our continued strategic growth initiatives, historical EBITDA may not provide investorsinsurance and real estate taxes associated with an adequate picturethose properties. We pay a majority of these expenses and are reimbursed by the tenants under the terms of the contractual cash in-flows associated with these investments. Our investments are typically made throughoutrespective leases. There was a corresponding increase in operating expenses billed to tenants and included within Lease revenues.

General and administrative

The decrease in general and administrative expenses for the year (with a significant portion occurring in the second half of both 2017 and 2016), and therefore the full year, or “normalized,” cash flows will not be realized until subsequent years. Accordingly, we look at contractual, “normalized,” cash flows and EBITDA as an appropriate tool to manage our leverage profile. We utilize this analysis inclusive of our focus on debt-to-market value metrics.

47


Our equity capital for our real estate acquisition activity is provided from the proceeds of our ongoing private offering, including distributions reinvested through our DRIP. During the years ended December 31, 2017 and 2016, we raised $316.22019, was mainly attributable to a decrease in bad debt expense, which was approximately $1.5 million and $290.9 million, respectively, in equity capital to be used in our acquisition activities, including distributions reinvested through our DRIP and properties exchanged for membership units in the Operating Company through Umbrella Partnership REIT (“UPREIT”) transactions. We seekyear ended December 31, 2018. As discussed in Note 2, “Summary of Significant Accounting Policies” within the Notes to maintain an appropriate balanceConsolidated Financial Statements within Item 8. “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K, prior to the adoption of ASC 842, provisions for doubtful accounts were recorded as bad debt expense and equity capitalincluded in our overall leverage policy, while maintaining a focus on increasing core value for existing stockholders (achieved via earnings growthGeneral and share appreciation). Our debt capital is provided through unsecured term notes, revolving debt facilities, and senior unsecured notes. We also, from time to time, obtain non-recourse mortgage financing from banks and insurance companies secured by mortgagesadministrative expenses on the corresponding specific property. Mortgages, however,Consolidated Statements of Income and Comprehensive Income. Subsequent to the adoption of ASC 842 on January 1, 2019, provisions for doubtful accounts are notrecorded as an offset to Lease revenues, and totaled $0.4 million for the year ended December 31, 2019. As a strategic focusresult of the active management of our leverage profile. Rather, we enter into mortgages and notes payable as ancillary business transactions on an as-needed basis, most often as the result of lease assumption transactions.

To reduce our exposure to variable-rate debt, the Operating Company enters into interest rate swap agreements to fix the rate of interest as a hedge against interest rate fluctuations. These interest rate hedges have staggered maturities up to 10 years in duration in order to reduce the exposure to interest rate fluctuations in any one year. The interest rate swaps are applied against a pool of debt, which offers flexibility in maintaining our hedge designation concurrent with our ongoing capital markets activity. We attempt to limit our total floating-rate debt exposure to no more than 5%completion of the approximate market valueInternalization, our general and administrative expenses will include in the future direct employee compensation costs for 71 employees. In addition, our general and administrative expenses will include certain professional fees, consulting, portfolio servicing costs, and other general and administrative expenses not incurred under our previous externally managed structure. Given our current team and structure, we expect that as our portfolio grows, we will experience limited increases in general and administrative expenses in the next few years after 2020, as those expenses are expected to grow at a significantly slower rate than the overall portfolio and corresponding lease revenues.

Provision for impairment of assets, measured at quarter end. To reduce counterparty concentration risk with respect to the interest rate hedges, we diversify the institutions that serve as swap counterparties. No more than 30% of the nominal value of our total hedged debt may be with any one institution, to be measured at the time we enter into an interest rate swap transaction and at quarter end. We may deviate from these policies from time to time subject to the approval of the Independent Directors Committee. The interest rate swaps are considered cash flow hedges. Under these agreements, we receive monthly payments from the counterparties equal to the variable interest rates multiplied by the outstanding notional amounts. In turn, we pay the counterparties each month an amount equal to a fixed rate multiplied by the outstanding notional amounts. The intended net impact of these transactions is that we pay a fixed interest rate on our variable-rate borrowings.investment in rental properties

We also mitigate interest rate risk by strategically adding long-term, fixed-rate debt to our capital structure. During the year ended December 31, 2017,2019, we added $150.0recognized $3.5 million of unsecured, fixed-rate, interest-only senior promissory notes (the “Senior Notes”) to our capital structure. The Senior Notes bear interest at a fixed rate of 4.84% per annum, with a 10-year maturity.

The availability of debt to finance commercial real estate can be impacted by economic and other factors that are beyond our control. We seek to reduce the risk that long-term debt capital may be unavailable to us by strengthening our balance sheet throughimpairment on our investments in real estate with credit-worthy tenantsrental properties. We review long-lived assets to be held and lease guarantors,used for possible impairment when events or changes in circumstances indicate that their carrying amounts may not be recoverable. If and maintainingwhen such events or changes in circumstances are present, an appropriate miximpairment exists to the extent the carrying value of debtthe asset or asset group exceeds the sum of the undiscounted cash flows expected to result from the use of the asset or asset group and equity capitalization. Specifically, weits eventual disposition. The impairments recognized a 100% rent collection rate during the year ended December 31, 2016,2019, related to four properties whose carrying amounts we determined were not recoverable. In determining the fair value of the assets at the time of measurement, and depending on the specific property being evaluated, we utilized a capitalization rate of 14.6%, a weighted average discount rate of 8%, and a greater than 99% rent collectionweighted average price per square foot of $226. During the year ended December 31, 2018, we recognized $2.1 million of impairment on our investments in rental properties. The impairment related to five properties whose carrying amounts we determined were not recoverable. In determining the fair value of the assets at the time of measurement, and depending on the specific property being evaluated, we utilized capitalization rates ranging from 7.5% to 10%, and a weighted average discount rate of 8%.


Other income (expenses)

 

 

Year Ended December 31,

 

 

Increase/(Decrease)

 

(in thousands)

 

2019

 

 

2018

 

 

$

 

 

%

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred distribution income

 

$

 

 

$

440

 

 

$

(440

)

 

 

(100.0

)%

Interest income

 

 

9

 

 

 

179

 

 

 

(170

)

 

 

(95.0

)%

Interest expense

 

 

(72,534

)

 

 

(52,855

)

 

 

19,679

 

 

 

(37.2

)%

Cost of debt extinguishment

 

 

(1,176

)

 

 

(101

)

 

 

1,075

 

 

>100.0

%

Gain on sale of real estate

 

 

29,914

 

 

 

10,496

 

 

 

19,418

 

 

>100.0

%

Income taxes

 

 

(2,415

)

 

 

(857

)

 

 

1,558

 

 

>100.0

%

Gain on sale of investment in related party

 

 

 

 

 

8,500

 

 

 

(8,500

)

 

 

(100.0

)%

Internalization expenses

 

 

(3,658

)

 

 

 

 

 

3,658

 

 

>100.0

%

Other losses

 

 

(6

)

 

 

(100

)

 

 

(94

)

 

 

94.0

%

Interest expense

The increased interest expense during the year ended December 31, 2017. Additionally, Moody’s issued2019, resulted primarily from an investment grade credit rating of Baa3increase in average outstanding borrowings as compared to 2018, due primarily to the Operating Companyincurrence of indebtedness associated with the Industrial Portfolio Acquisition, partially offset by a 27 basis point decrease in March 2016, further evidencing our active managementweighted average cost of a conservative capital structure. Moody’s re-affirmeddebt, inclusive of our interest rate swaps. We were able to take advantage of the investment grade credit ratingdecreasing interest rates during the year, as our percentage of floating-rate debt increased concurrently with our funding of the Industrial Portfolio Acquisition. We also amended our 2024 Unsecured Term Loan in March 2017. We have arranged our debt facilities to have multiple year terms in orderJuly 2019, to reduce the risk that short-termapplicable margin from 1.90% to 1.25%.

Gain on sale of real estate financing would not be available to us in any given year. As we grow our

Our recognition of a gain or loss on the sale of real estate portfolio, we also intendvaries from transaction to manage our debt maturities to reduce the risk that a significant amount of our debt will maturetransaction based on fluctuations in any single yearasset prices and demand in the future. Refer to Contractual Obligations below for further details of the maturities on our contractual obligations, including long-term debt.

As of December 31, 2017, the historical cost basis of our real estate investment portfolio totaled $2.2 billion, consisting of investments in 528 properties with rent and interest due from our tenants aggregating $14.6 million per month on a straight-line basis and $13.1 million per month in cash inflows.market. During the year ended December 31, 2017,2019, we closed 29 real estate acquisitions totaling $683.6recognized gains of $29.9 million adding 124 newon the sale of 49 properties, compared to our portfolio. The newgains of $10.5 million on the sale of 20 properties will provide approximately $4.7 million in monthly rent on a straight-line basis. Substantially all of our cash from operations is generated by our real estate portfolio. As ofduring the year ended December 31, 2016,2018.

Income taxes

The increase in income taxes for the historical cost basisyear ended December 31, 2019, was mainly attributable to the U.S. federal and state taxes recognized on the gain on sale of certain properties held in our real estatetaxable REIT subsidiary during the fourth quarter of 2019, with no comparable activity during 2018.

Gain on sale of investment portfolio totaled $1.7 billion, consistingin related party

For the year ended December 31, 2018, we sold our investment of investments100 non-voting convertible preferred units of BRE, a related party at such time, to Trident BRE LLC, another related party to BRE, for an aggregate sales price of $18.5 million. The preferred units had a carrying value of $10 million at the time of sale, resulting in 417 properties. a gain of $8.5 million. Prior to the sale, we received preferred distribution income on the preferred units.

Internalization expenses

During the year ended December 31, 2016,2019, we closed 22incurred $3.7 million of third-party fees and consulting expenses associated with the Internalization.


Net Income and Non-GAAP Measures (FFO and AFFO)

Our reported results and net earnings per diluted share are presented in accordance with GAAP. We also disclose FFO and AFFO, each of which are non-GAAP measures. We believe the presentation of FFO and AFFO are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. FFO and AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure, and should be considered in addition to, and not in lieu of, GAAP financial measures.

We compute FFO in accordance with the standards established by the Board of Governors of Nareit, the worldwide representative voice for REITs and publicly traded real estate acquisitions totaling $518.8 million, adding 88 newcompanies with an interest in the U.S. real estate and capital markets. Nareit defines FFO as GAAP net income or loss adjusted to exclude net gains (losses) from sales of certain depreciated real estate assets, depreciation and amortization expense from real estate assets, gains and losses from change in control, and impairment charges related to certain previously depreciated real estate assets. To derive AFFO, we modify the Nareit computation of FFO to include other adjustments to GAAP net income related to certain non-cash and non-recurring revenues and expenses, including straight-line rents, cost of debt extinguishments, amortization of lease intangibles, amortization of debt issuance costs, amortization of net mortgage premiums, (gain) loss on interest rate swaps and other non-cash interest expense, realized gains or losses on foreign currency transactions, internalization expenses, extraordinary items, and other specified non-cash items. We believe that such items are not a result of normal operations and thus we believe excluding such items assists management and investors in distinguishing whether changes in our operations are due to growth or decline of operations at our properties and a capital expansion on an existing propertyor from other factors.

Our leases include cash rents that increase over the term of the lease to our portfolio. The 2016 new properties provide approximately $3.4 millioncompensate us for anticipated increases in monthlymarket rentals over time. Our leases do not include significant front-loading or back-loading of payments, or significant rent-free periods. Therefore, we find it useful to evaluate rent on a straight-line basis.

48


Our primary cash expenditures are the monthly interest payments we makecontractual basis as it allows for comparison of existing rental rates to market rental rates. We further exclude costs or gains recorded on the extinguishment of debt, non-cash interest expense and gains, the amortization of debt issuance costs, net mortgage premiums, and lease intangibles, realized gains and losses on foreign currency transactions, and internalization expenses, as these items are not indicative of ongoing operational results. We use AFFO as a measure of our performance when we formulate corporate goals.

FFO is used by management, investors, and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers, primarily because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. We believe that AFFO is a useful supplemental measure for investors to consider because it will help them to better assess our operating performance without the distortions created by non-cash revenues or expenses. FFO and AFFO may not be comparable to similarly titled measures employed by other REITs, and comparisons of our FFO and AFFO with the same or similar measures disclosed by other REITs may not be meaningful.

Neither the SEC nor any other regulatory body has passed judgment on the acceptability of the adjustments to FFO that we use to financecalculate AFFO. In the future, the SEC, Nareit or another regulatory body may decide to standardize the allowable adjustments across the REIT industry and in response to such standardization we may have to adjust our real estate investment portfolio, asset managementcalculation and property management feescharacterization of servicing the portfolio, acquisition expenses related to the growth of our portfolio, and the general and administrative expenses of operating our business. Since substantially all of our leases are triple-net, our tenants are generally responsible for the maintenance, insurance, and property taxes associated with the properties they lease from us. In certain circumstances, the terms of the lease require us to pay these expenses, however, in most cases we are reimbursed by the tenants. Accordingly, we do not currently anticipate making significant capital expenditures or incurring other significant property costs during the term of a property lease, unless we incur substantial vacancies. To the extent that we have vacant properties, we will incur certain costs to operate and maintain the properties, however, we do not currently expect these costs to be material. For the year ended December 31, 2017, we maintained a 100% leased portfolio, with the leases for only three of our properties, representing less than 1% of our annual rental streams (calculated based on NTM Rent), expiring before 2020.AFFO accordingly.

We intend to continue to grow through additional real estate investments. To accomplish this objective, we must continue to identify real estate acquisitions that are consistent with our underwriting guidelines and raise additional future debt and equity capital. We have financed our acquisition of properties using equity investments as well as a combination of unsecured term, revolving debt, senior unsecured notes, and mortgage loans. The mix of financing sources may change over time based on market conditions and our liquidity needs. As of December 31, 2017, we have three outstanding unsecured term loans with an aggregate outstanding principal balance of $690.0 million, $150.0 million of Senior Notes, and a $425.0 million line of credit with $273.0 million of outstanding borrowings. As of December 31, 2016, we had three outstanding unsecured term loans with an aggregate outstanding principal balance of $660.0 million, and a $300.0 million line of credit with an outstanding balance of $102 million.

On April 18, 2017, the Operating Company closed the issuance of the Senior Notes with an aggregate principal amount of $150.0 million. Upon issuance, the Senior Notes were guaranteed by us and each of the Operating Company’s subsidiaries that guarantee our other unsecured credit facilities. The Senior Notes were issued at par, bear interest at a rate of 4.84% per annum (priced at 240 basis points above the 10-year U.S. Treasury yield at the time of pricing), and mature on April 18, 2027. We used the proceeds from the sale of the Senior Notes to pay down $115.0 million of the outstanding balance on our existing line of credit (the “Revolver”) at the time of closing and to fund other general corporate purposes, including acquisitions. The financial covenants associated with the Senior Notes are materially consistent with the covenant tables set forth below.

On June 23, 2017, together with the Operating Company, we closed on an $800.0 million unsecured credit facility (the “Credit Facility”). The Credit Facility contains an accordion feature that can increase the facility size up to a total of $1.0 billion of available capacity, and during the fourth quarter of 2017 was expanded to $880.0 million through the addition of two lenders. As of December 31, 2017, the facility was comprised of (i) a $425.0 million senior unsecured revolving credit facility (the “New Revolver”), (ii) a five-and-a-half-year, $265.0 million senior unsecured delayed draw term loan (the “5.5-Year Term Loan”), and (iii) a seven-year, $190.0 million senior unsecured delayed draw term loan (the “7-Year Term Loan”). The following table summarizes the amounts drawn and available to be drawn on the Credit Facility as of December 31, 2017 (in thousands).

Loan Tranche

 

Amount

Drawn

 

 

Amount

Available

 

 

Total

Capacity

 

 

Maturity Date

New Revolver

 

$

273,000

 

 

$

152,000

 

 

$

425,000

 

 

January 21, 2022

5.5-Year Term Loan

 

 

265,000

 

 

 

 

 

 

265,000

 

 

January 23, 2023

7-Year Term Loan

 

 

100,000

 

 

 

90,000

 

 

 

190,000

 

 

June 21, 2024

49


At closing, we borrowed $250.0 million under the 5.5-Year Term Loan and drew down $90.0 million on the New Revolver. We used the proceeds from these borrowings to pay off our $100.0 million term note (“Term Note 1”), our $185.0 million term note (“Term Note 2”), the outstanding balance of $5.0 million on our Revolver, and to pay down $50.0 million of the outstanding borrowings on our $375.0 term note (“2015 Unsecured Term Loan Agreement”). The $50.0 million payment on the $375.0 million term note was made via a one-time, non-pro rata payment provision included in our amended and restated 2015 Unsecured Term Loan Agreement, which was amended and restated simultaneously with the closing of the Credit Facility to align its terms with the Credit Facility. We did not draw down funds from the 7-Year Term Loan at closing. Prior to extension options, Term Note 1 and the Revolver were set to mature on June 27, 2017, and Term Note 2 was set to mature on October 11, 2018. Included in the terms of the Credit Facility and through our amendment and restatement of the 2015 Unsecured Term Loan Agreement, we removed the subsidiary guarantees supporting our term notes and Senior Notes.

The New Revolver matures on January 21, 2022, with one extension option for an additional five-month period through June 21, 2022, subject to certain conditions set forth in the Credit Facility, including payment of an extension fee equal to 0.0625% of the revolving commitments. The rate of interest payable on the New Revolver, at our option, is equal to LIBOR plus a margin. The margin for New Revolver borrowings is adjustable based upon the Operating Company’s credit rating and is between 0.825% and 1.55% per annum. Based on the Operating Company’s current investment grade credit rating of Baa3, the applicable margin for the New Revolver equals 1.2% per annum. Borrowings under the New Revolver are payable interest only during the term, with the principal amount due in full at maturity. Should the Operating Company lose its investment grade credit rating, the margin would be 1.55% until such time as the Operating Company regains its investment grade credit rating. The current margin on the New Revolver of 1.2% represents a 25-basis point reduction from the margin of 1.45% on the previous Revolver, prior to consideration of the applicable facility fee discussed below. The following table presents the marginsour net income and our non-GAAP FFO and AFFO. Our measures of FFO and AFFO are computed on the New Revolver basedbasis of amounts attributable to both us and non-controlling interests. As the non-


controlling interests share in our net income on credit ratings from S&P or Moody’s.a one-for-one basis, the basic and diluted per-share amounts are the same.

 

Level

Credit Rating

(S&P/Moody’s)

Applicable Margin

for LIBOR Loans

I

A-/A3 or better

0.83%

II

BBB+/Baa1

0.88%

III

BBB/Baa2

1.00%

IV

BBB-/Baa3

1.20%

V

Lower than BBB-/Baa3

1.55%

An applicable facility fee is payable on the amount of the revolving commitments, as defined in the Credit Facility, based on the Operating Company’s credit rating. The initial applicable facility fee equals 0.25% per annum. The previous Revolver contained an unused commitment fee. The following table presents the applicable facility fee on the New Revolver based on credit ratings from S&P or Moody’s.

Level

Credit Rating

(S&P/Moody’s)

Applicable

Facility Fee

I

A-/A3 or better

0.13%

II

BBB+/Baa1

0.15%

III

BBB/Baa2

0.20%

IV

BBB-/Baa3

0.25%

V

Lower than BBB-/Baa3

0.30%

50


The 5.5-Year Term Loan matures on January 23, 2023, and was fully drawn as of December 31, 2017. Borrowings under the 5.5-Year Term Loan bear interest at variable rates based on LIBOR plus a margin ranging from 0.90% to 1.75% based on the Operating Company’s credit rating. Based on the Operating Company’s current investment grade credit rating of Baa3, the applicable margin under the 5.5-Year Term Loan equals 1.35% per annum. As compared to the applicable margin for Term Note 1 and Term Note 2 of 1.45% and 1.75%, respectively, the applicable margin of 1.35% on the 5.5-Year Term Loan represents a 10-basis point and 40 basis point reduction, respectively. Borrowings under the 5.5-Year Term Loan are payable interest only during the term, with the principal amount due in full at maturity. The following table presents the margins on the 5.5-Year Term Loan.

Level

Credit Rating

(S&P/Moody’s)

Applicable

Margin

for LIBOR Loans

I

A-/A3 or better

0.90%

II

BBB+/Baa1

0.95%

III

BBB/Baa2

1.10%

IV

BBB-/Baa3

1.35%

V

Lower than BBB-/Baa3

1.75%

The 7-Year Term Loan matures on June 21, 2024. We are permitted to request up to three borrowings under the delayed draw feature of the 7-Year Term Loan, which may be drawn from June 23, 2017, to but excluding June 22, 2018. As of December 31, 2017, we have made one draw of $100.0 million upon the 7-Year Term Loan. The rate of interest payable on the 7-Year Term Loan is equal to LIBOR plus a margin. The margin for 7-Year Term Loan borrowings is adjustable based upon the Operating Company’s credit rating and is between 1.5% and 2.45% per annum. Based on the Operating Company’s current investment grade credit rating of Baa3, the initial margin under the 7-Year Term Loan equals 1.9% per annum. A ticking fee is payable on the amount of the commitments for the 7-Year Term Loan, as reduced by the amount of any term loans outstanding under the 7-Year Term Loan, equal to 0.25% per annum. Borrowings under the 7-Year Term Loan are payable interest only during the term, with the principal amount due in full at maturity. The following table presents the margins on the 7-Year Term Loan based on credit ratings from S&P or Moody’s.

Level

Credit Rating

(S&P/Moody’s)

Applicable

Margin

for LIBOR Loans

I

A-/A3 or better

1.50%

II

BBB+/Baa1

1.55%

III

BBB/Baa2

1.65%

IV

BBB-/Baa3

1.90%

V

Lower than BBB-/Baa3

2.45%

51


The 2015 Unsecured Term Loan Agreement matures on February 6, 2019, was fully drawn as of December 31, 2017, and provides for two one-year extension options, at our option, subject to compliance with all covenants and the payment of a 0.10% fee. The 2015 Unsecured Term Loan Agreement contains an accordion feature that can increase the note size up to a total of $600 million. Borrowings under the 2015 Unsecured Term Loan Agreement originally bore interest at variable rates based on the one-month LIBOR plus a margin. Moody’s assignment of an investment grade credit rating to the Operating Company led to a margin of 1.40% on the 2015 Unsecured Term Loan Agreement, effective April 1, 2016. Should the Operating Company lose its investment grade credit rating, the margin would be 1.75% until such time as the Operating Company regains its investment grade credit rating. The following table presents the margins on the 2015 Unsecured Term Loan Agreement based on credit ratings from S&P or Moody’s.

Level

Credit Rating

(S&P/Moody’s)

Applicable

Margin

for LIBOR Loans

I

A-/A3 or better

0.90%

II

BBB+/Baa1

0.95%

III

BBB/Baa2

1.10%

IV

BBB-/Baa3

1.40%

V

Lower than BBB-/Baa3

1.75%

The Operating Company achieved its investment grade credit rating based on our conservative leverage profile, diversified portfolio, and earnings stability based on the credit-worthiness of our tenants, which we intend to maintain concurrent with our growth objectives. Factors that could negatively impact our credit rating include, but are not limited to: a significant increase in our leverage on a sustained basis; a significant increase in secured debt levels; a significant decline in our unencumbered asset base; weakening of our corporate governance structure; and a significant decline in our portfolio diversification. We have aligned our strategic growth priorities with these factors, as we believe the favorable debt pricing and access to additional sources of debt capital resulting from the investment grade credit rating provides us with an advantageous cost of capital and risk-adjusted return on investment for our stockholders.

We intend to draw down on the 7-Year Term Loan as we acquire additional real estate as part of our strategic growth initiatives. Additionally, we intend to exercise the extension provisions of the New Revolver and the 2015 Unsecured Term Loan Agreement, refinance, or replace the existing borrowings as they become due. The extensions would delay the New Revolver’s maturities until June 2022, and the 2015 Unsecured Term Loan Agreement’s maturity until February 2021. We do not intend to make principal payments on these obligations in the foreseeable future, and plan to replace our existing credit facilities with new debt prior to maturity. Additionally, we may be required to increase our borrowing capacity to partially fund future acquisitions. We assess market conditions and the availability and pricing of debt on an ongoing basis, which are critical inputs in our strategic planning and decision-making process. While we believe the current market conditions provide our stockholders with an advantageous capitalization structure and risk-adjusted return, we believe our conservative capital structure is appropriate to absorb temporary market fluctuations. Significant adverse market conditions could impact the availability of debt to fund future acquisitions, our ability to recognize growth in earnings and return on investment for stockholders, and our ability to recast the debt facilities at cost-advantageous pricing points. In the event of such conditions, we would plan to revise our capitalization structure and strategic initiatives to maximize return on investment for stockholders. To the extent that we are unable to recast our debt facilities, our cash flows from operations will not be adequate to pay the principal amount of debt, and we may be forced to liquidate properties to satisfy our obligations.

52


We are subject to various covenants and financial reporting requirements pursuant to the loan agreements we have entered into. The table below summarizes the applicable financial covenants, which are substantially the same across each of our loan agreements. As of December 31, 2017, we were in compliance with all of our covenants. In the event of default, either through default on payments or breach of covenants, we may be restricted from paying dividends on our common stock above the annual 90% REIT taxable income distribution requirement. For each of the previous three years, we paid dividends out of our cash flows from operations in excess of the required distribution amounts.

Covenants

Required

Actual

(as of

December 31, 2017)

Leverage Ratio(1)

≤ 0.60 to 1.00

0.45

Secured Indebtedness Ratio(2)

≤ 0.40 to 1.00

0.03

Unencumbered Coverage Ratio(3)

≥ 1.75 to 1.00

5.33

Fixed Charge Coverage Ratio(4)

≥ 1.50 to 1.00

3.13

Total Unsecured Indebtedness to Total

   Unencumbered Eligible Property Value(5)

≤ 0.60 to 1.00

0.49

Dividends and Other Restricted Payments

Only applicable

in case of default

Not

Applicable

 

 

Year ended December 31,

 

 

Increase/(Decrease)

 

(in thousands, except per share data)

 

2019

 

 

2018

 

 

$

 

 

%

 

Net income

 

$

85,114

 

 

$

75,105

 

 

$

10,009

 

 

 

13.3

%

Net earnings per diluted share

 

 

3.31

 

 

 

3.43

 

 

 

(0.12

)

 

 

(3.5

)%

FFO

 

 

167,470

 

 

 

150,664

 

 

 

16,806

 

 

 

11.2

%

FFO per diluted share

 

 

6.51

 

 

 

6.88

 

 

 

(0.37

)

 

 

(5.4

)%

AFFO

 

 

149,197

 

 

 

124,065

 

 

 

25,132

 

 

 

20.3

%

AFFO per diluted share

 

$

5.80

 

 

$

5.66

 

 

$

0.14

 

 

 

2.5

%

Diluted WASO(1)

 

 

25,716

 

 

 

21,910

 

 

 

3,806

 

 

 

17.4

%

 

(1)

The leverage ratio is calculated as the ratioWeighted average number of total indebtedness to total market value. Total market value isshares of our common stock and OP Units outstanding (“WASO”), computed as the net operating income for the most recently completed fiscal quarter on properties owned for four consecutive quarters at a capitalization rate of 7.50%, multiplied by four, plus the acquisition price of properties in the last four quarters, plus tangible assets comprised of current assets on a GAAP basis and notes receivable.

(2)

The secured indebtedness ratio is the ratio of secured indebtedness to total market value. The secured indebtedness represents outstanding mortgage borrowings.

(3)

The unencumbered coverage ratio is the ratio of adjusted EBITDA (as defined within the respective loan agreement) to interest expense for the most recent fiscal quarter. Adjusted EBITDA is calculated as net income adjusted for depreciation and amortization, interest, taxes, gain/loss on sale of properties, dividend income, gain/loss on debt extinguishment, straight-line rent adjustments, transaction costs expensed, amortization of intangibles, and interest rate swap ineffectiveness, if applicable.

(4)

The fixed charge coverage ratio is the ratio of adjusted EBITDA to fixed charges for the most recent fiscal quarter. Fixed charges are calculated as interest expense plus any principal payments on debt, excluding balloon payments, if applicable.  

(5)

The ratio is calculated as the ratio of total unsecured indebtedness to unencumbered property value. Unsecured indebtedness represents the outstanding balances on the revolver, term notes and Senior Notes. Unencumbered eligible property value includes all real estate properties that are not secured by mortgages.accordance with GAAP.

We believe our leverage policy and capital structure provides us with several advantages, including the ability to:

create a growing and diversified real estate portfolio with a flexible capital structure that allows for independent investing and financing decisions;

capitalize on competitive debt pricing;

add value to our stockholders through earnings growth on a growing pool of assets; and

issue unsecured debt having relatively limited negative financial covenants and maintain the distributions necessary to retain our tax-sheltered REIT status in the event of contractual default, which we believe increases our corporate flexibility.

We do not anticipate utilizing mortgage loans or notes payable as a strategic priority in our capital structure to fund growth. When utilized, mortgage loans and notes payable typically correspond to a single property or a group of related properties acquired from a single seller. The loans may be further secured by guarantees from us or the Operating Company, although we attempt to limit the use of guarantees to the extent possible. The Operating Company may assume debt when conducting a transaction or it may mortgage existing properties. The maturities on our mortgages and notes payable are staggered from 2020 to 2034. As of December 31, 2017, and 2016, the aggregate principal balance of outstanding mortgage loans and notes payable approximated $68.5 million and $107.5 million, respectively.Net income

53


As part of acquisitions closed during 2016, we entered into tenant improvement allowances totaling $10.5 million. DuringFor the year ended December 31, 2016, we made payments2019, growth in net income was primarily attributable to revenue growth, as discussed in Results of $1.0OperationsYear Ended December 31, 2019 Compared to Year Ended December 31, 2018, combined with a $19.4 million under these allowances, resultingincrease in gains on sale of real estate. These factors were partially offset by a $24.8 million increase in depreciation and amortization expense associated with a larger real estate portfolio, a $19.7 million increase in interest expense associated with incremental borrowings used to partially fund our real estate acquisitions, and $3.7 million in internalization expenses incurred in 2019. We also recognized an $8.5 million gain on the sale of an investment in a total tenant improvement allowance balancerelated party during 2018, with no such activity in 2019.  

GAAP net income includes items such as gain or loss on sale of $9.5 million at December 31, 2016, includedreal estate and provisions for impairment, among others, which can vary from quarter to quarter and impact period-to-period comparisons. These fluctuations, coupled with our ongoing equity offering, resulted in Accounts payable and other liabilitiesa $0.12 decrease in the Consolidated Balance Sheets contained in Item 8. “Financial Statements and Supplementary Data” within this Form 10-K. Duringnet earnings per diluted share for the year ended December 31, 2017, we entered into $2.8 million of additional tenant improvement allowances and paid $6.6 million towards the outstanding allowances. We expect to pay the remaining $5.7 million balance of tenant improvement allowances out of cash flows from operations or from additional borrowings.2019.

As shownAFFO

The increase in the table below, net cash provided by operating activities increased by $30.8 million to $97.9 millionAFFO during the year ended December 31, 2017, from $67.2 million for2019, as compared to the year ended December 31, 2016. Additionally, net cash provided2018, was primarily driven by operating activities increased by $28.6 million to $67.2 million for the year ended December 31, 2016. The increaserevenue growth in cash provided by operating activities is primarily due to the increase in the size of our real estate investment portfolio. Our real estate investing activities have grownThis resulted from rent escalations associated with our same property portfolio, accretive acquisitions and strong portfolio operating performance.

The $0.14 increase in volume as we continue to identify and acquire income-producing, net leased commercial real estate,AFFO per diluted share was primarily through sale-leaseback transactions, as athe result of increased accessaccretive acquisitions during the year, coupled with the positive per share impact of funding a larger portion of our acquisitions with lower costing debt compared to debtequity. We are committed to maintaining an investment grade balance sheet through active management of our leverage profile and equity capital,overall liquidity position.


Reconciliation of Non-GAAP Measures

The following is a reconciliation of net income to FFO and favorable investment opportunities. We funded real estate investment activity with a combination of cash from operations, proceeds fromAFFO, which are non-GAAP financial measures. Also presented are the issuance of unsecured debt obligations,diluted WASO and proceeds from the issuance of common stock. We paid cash dividends to our stockholders and non-controlling members of the Operating Company, including cash dividends paid through our DRIP, totaling $52.1 million, $42.7 million, and $27.2 for the years ended December 31, 2017, 2016 and 2015, respectively. Cash used to fund the increase in dividends between periods related primarily to the increase in cash provided by our operations. Cash and cash equivalents totaled $9.4 million, $21.6 million, and $27.0 million at December 31, 2017, December 31, 2016, and December 31, 2015, respectively.per diluted share amounts:

 

 

 

For the years ended

December 31,

 

(in thousands)

 

2017

 

 

2016

 

 

2015

 

Net cash provided by operating activities

 

$

97,940

 

 

$

67,189

 

 

$

38,616

 

Net cash used in investing activities

 

 

(611,111

)

 

 

(471,954

)

 

 

(480,469

)

Net cash provided by financing activities

 

 

500,891

 

 

 

399,350

 

 

 

464,775

 

Increase (decrease) in cash and cash equivalents

 

$

(12,280

)

 

$

(5,415

)

 

$

22,922

 

 

 

Year ended December 31,

 

(in thousands, except per share data)

 

2019

 

 

2018

 

 

2017

 

Net income

 

$

85,114

 

 

$

75,105

 

 

$

59,555

 

Real property depreciation and amortization

 

 

108,818

 

 

 

83,994

 

 

 

62,263

 

Gain on sale of real estate

 

 

(29,914

)

 

 

(10,496

)

 

 

(12,992

)

Provision for impairment on investment in rental properties

 

 

3,452

 

 

 

2,061

 

 

 

2,608

 

FFO

 

$

167,470

 

 

$

150,664

 

 

$

111,434

 

Capital improvements / reserves

 

 

(97

)

 

 

(196

)

 

 

(196

)

Straight-line rent adjustment

 

 

(21,943

)

 

 

(19,492

)

 

 

(17,132

)

Cost of debt extinguishment

 

 

1,176

 

 

 

101

 

 

 

5,151

 

Gain on sale of investment in related party

 

 

 

 

 

(8,500

)

 

 

 

Amortization of debt issuance costs

 

 

2,685

 

 

 

1,918

 

 

 

1,795

 

Amortization of net mortgage premiums

 

 

(143

)

 

 

(142

)

 

 

61

 

Gain on interest rate swaps and other non-cash interest expense

 

 

(205

)

 

 

(84

)

 

 

(1,280

)

Amortization of lease intangibles

 

 

(3,410

)

 

 

(304

)

 

 

498

 

Internalization expenses

 

 

3,658

 

 

 

 

 

 

 

Other losses (gains)

 

 

6

 

 

 

100

 

 

 

(379

)

AFFO

 

$

149,197

 

 

$

124,065

 

 

$

99,952

 

Diluted WASO

 

 

25,716

 

 

 

21,910

 

 

 

18,567

 

Net earnings per share, basic and diluted

 

$

3.31

 

 

$

3.43

 

 

$

3.21

 

FFO per diluted share

 

 

6.51

 

 

 

6.88

 

 

 

6.00

 

AFFO per diluted share

 

 

5.80

 

 

 

5.66

 

 

 

5.38

 

Management believes that the cash generated by our operations and our ongoing private offering, our cash and cash equivalents at December 31, 2017, our current borrowing capacity under our unsecured credit facility, and our access to long-term debt capital, including through the debt private placement market, will be sufficient to fund our operations for the foreseeable future and allow us to acquire the real estate to meet our strategic objectives.

Impact of Inflation

Our leases with tenantsrental revenues may be impacted by inflation. Many of our properties are long-term in nature, withleases contain rent escalators that increase rent at a current weighted average remaining lease termfixed amount and may not be sufficient during periods of 13.1 yearshigh inflation. Leases that contributed approximately 15.9% of our ABR as of December 31, 2017. To mitigate2019, contained rent escalators based on increases in CPI and the associated increases in rental revenue may be limited during periods of low inflation. The impact of inflation on our fixed revenue streams, we have implementedproperty and operating expenses is limited escalation clauses in our leases. As of December 31, 2017, nearlysince substantially all of our leases had contractual lease escalations, with a weighted average of 2.0%. A substantial majority ofare net leases, and property-level expenses are generally paid by our leases have fixed annual rent increases, andtenants. To the remaining portion has annual lease escalations based on increases in the CPI, or periodic escalations over the term of the lease (e.g., a 10% increase every five years). These lease escalations mitigate the risk of fixed revenue streams in the case of an inflationary economic environment, and provide increased return in otherwise stable market conditions. As a majority of our portfolio has fixed lease escalations, there is a risk that inflation could be greater than the contractual rent increases.

54


Our focus on single-tenant, triple-net leases also shelters us from fluctuations inextent we bear the cost of services and maintenance as a result of inflation. For an insignificant portion of our portfolio, we have leases that are not fully triple-net, and, therefore, we bear certain responsibilities for the maintenance and structural component replacements (e.g., roof, structure, or parking lot) that may be required in the future, although the tenants are still required to pay all operating expenses associated with the property (e.g., real estate taxes, insurance, and maintenance). Inflation and increased costs may have an adverse impact to our tenants and their creditworthiness if the increase in costs are greater than their increase in revenue. In the limited circumstances where we cannot implement a triple-net lease,such expense, we attempt to limit our exposure to inflation through the use of warranties and other remedies that reduce the likelihood of a significant capital outlay. Inflation and increased costs may also have an adverse impact to our tenants and their creditworthiness if the increase in property-level expenses is greater than their increase in revenues.

Off-Balance Sheet ArrangementsTenant Bankruptcies

Adverse economic conditions, particularly those that affect the markets in which our properties are located, or downturns in our tenants’ industries could impair our tenants’ ability to meet their lease obligations to us and our ability to renew expiring leases or re-lease space. In particular, the bankruptcy of one or more of our tenants could adversely affect our ability to collect rents from such tenant and maintain our portfolio’s occupancy. We have historically experienced only a limited number of tenant bankruptcies, which have not been material to our historical results.

Results of Operations

Our historical results of operations for the years ended December 31, 2019 and December 31, 2018, discussed below, include the payment of asset and property management fees that we will no off-balance sheet arrangements aslonger pay following the Internalization, and do not include the expected direct compensation expense associated with 71 employees employed by us following the Internalization or incremental general and administrative expenses.

Discussion of our Results of Operations for the year ended December 31, 2018 compared to the year ended December 31, 2017 orwas previously filed in our Annual Report on Form 10-K for the year ended December 31, 2016.

Contractual Obligations

The following table provides information with respect to our contractual commitments2018. See Item 7. “Management’s Discussion and obligations asAnalysis of Financial Condition and Results of Operations” under the heading “Results of Operations—Year Ended December 31, 2017 (in thousands).

Year of

Maturity

 

2015 Unsecured Term Loan Agreement(1)

 

 

5.5-Year

Term

Loan

 

 

7-Year

Term

Loan(2)

 

 

New

Revolver(3)

 

 

Senior

Notes

 

 

Mortgages and Notes Payable

 

 

Interest

Expense(4)

 

 

Tenant

Improvement

Allowances(5)

 

 

Total

 

2018

 

$

 

 

$

 

 

$

 

 

$

 

 

$

 

 

$

3,127

 

 

$

42,520

 

 

$

5,669

 

 

$

51,316

 

2019

 

 

325,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,351

 

 

 

34,151

 

 

 

 

 

 

362,502

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,777

 

 

 

32,705

 

 

 

 

 

 

41,482

 

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

18,263

 

 

 

31,792

 

 

 

 

 

 

50,055

 

2022

 

 

 

 

 

 

 

 

 

 

 

273,000

 

 

 

 

 

 

25,495

 

 

 

23,885

 

 

 

 

 

 

322,380

 

Thereafter

 

 

 

 

 

265,000

 

 

 

100,000

 

 

 

 

 

 

150,000

 

 

 

9,457

 

 

 

53,271

 

 

 

 

 

 

577,728

 

Total

 

$

325,000

 

 

$

265,000

 

 

$

100,000

 

 

$

273,000

 

 

$

150,000

 

 

$

68,470

 

 

$

218,324

 

 

$

5,669

 

 

$

1,405,463

 

(1)

We may extend the 2015 Unsecured Term Loan Agreement twice, for a one-year period each time, subject to compliance with all covenants and the payment of 0.10% fee.

(2)

We may request up to two additional borrowings under the delayed draw feature of the 7-Year Term Loan up to but excluding June 22, 2018.

(3)

We may extend the New Revolver once, for a five-month period, subject to compliance with all covenants and the payment of an extension fee equal to 0.0625% of the revolving commitments.

(4)

Interest expense is projected based on the outstanding borrowings and interest rates in effect as of December 31, 2017. This amount includes the impact of interest rate swap agreements. See description of interest rate swaps in Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” within this Form 10-K.

(5)

The tenant improvement allowance is included within the Accounts payable and other liabilities financial statement caption included within the Consolidated Balance Sheets within this Form 10-K.

At2018 Compared to Year Ended December 31, 2017 and 2016, investment in rental property of $67.7 million and $164.5 million, respectively, was pledged as collateral against our mortgages and notes payable.

Additionally, as of December 31, 2017, we are a party to three separate Tax Protection Agreements (the “Agreements”) with the contributing members (the “Protected Members”) of three distinct UPREIT transactions conducted in November 2015, February 2016, and October 2017. The Agreements require us to pay monetary damages in the event of a sale, exchange, transfer, or other disposal of the contributed property in a taxable transaction that would cause a Protected Member to recognize a Protected Gain, as defined in the Agreements and subject to certain exceptions. In such an event, we will pay monetary damages to the Protected Members in the amount of the aggregate federal, state, and local income taxes incurred as a result of the income or gain allocated or recognized by the Protected Member as an outcome of the transaction, subject to certain caps and limitations contained in the Agreements. We are required to allocate to the Protected Members an amount of nonrecourse liabilities that is at least equal to the Minimum Liability Amount for each Protected Member, as defined in the Agreements. The Minimum Liability Amount and the associated allocation of nonrecourse liabilities are calculated in accordance with applicable tax regulations, are completed at the Operating Company level, and do not represent GAAP accounting. Therefore, there is no impact to the consolidated financial statements included in Item 8.

55


“Financial Statements and Supplementary Data” within this Form 10-K. If the nonrecourse liabilities allocated do not meet the requirement, we will pay monetary damages to the Protected Members in the amount of the aggregate federal, state, and local income taxes incurred as a result of the income or gain allocated or recognized by the Protected Member as an outcome to the default. The maximum aggregate amount we may be liable for under the Agreements is approximately $12.3 million. Based on information available, we do not believe that the events resulting in damages as detailed above have occurred or are likely to occur in the foreseeable future. Accordingly, we have excluded this commitment from the contractual commitments table above.

Results of Operations  .”

Overview

As of December 31, 2017,2019, our real estate investment portfolio had grown to a net book value of $2.2$3.5 billion, consisting of investments in 528 property645 commercial real estate properties with locations in 4041 states and one real estate property located in British Columbia, Canada, and leased to tenants in various industries. All but four of our real estate investment portfolio represents commercial real estate properties subject to long-term leases, and all of our owned properties were subject to a lease as of December 31, 2017. During the years ended December 31, 2017, 2016,2019, and 2015, none of our leases expired, andsubstantially all of our leasing activity related to our real estate acquisitions.


RevenuesYear Ended December 31, 2019 Compared to Year Ended December 31, 2018

Lease revenues

 

 

 

Year Ended December 31,

 

 

Increase/

(Decrease)

 

 

Increase/

(Decrease)

 

(in thousands)

 

2017

 

 

2016

 

 

2015

 

 

2017 vs 2016

 

 

2016 vs 2015

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income from operating leases

 

$

170,493

 

 

$

133,943

 

 

$

89,875

 

 

$

36,550

 

 

$

44,068

 

Earned income from direct financing leases

 

 

4,141

 

 

 

4,544

 

 

 

4,075

 

 

 

(403

)

 

 

469

 

Operating expenses reimbursed from tenants

 

 

6,721

 

 

 

4,173

 

 

 

3,538

 

 

 

2,548

 

 

 

635

 

Other income from real estate transactions

 

 

208

 

 

 

209

 

 

 

598

 

 

 

(1

)

 

 

(389

)

Total revenues

 

$

181,563

 

 

$

142,869

 

 

$

98,086

 

 

$

38,694

 

 

$

44,783

 

 

 

Year Ended December 31,

 

 

Increase/(Decrease)

 

(in thousands)

 

2019

 

 

2018

 

 

$

 

 

%

 

Contractual rental amounts billed for operating leases

   and straight-line rent adjustments

 

$

279,804

 

 

$

222,208

 

 

$

57,596

 

 

 

25.9

%

Percentage rent income

 

 

152

 

 

 

 

 

 

152

 

 

>100

%

Adjustments to revenue recognized for uncollectible

   rental amounts billed

 

 

(441

)

 

 

 

 

 

(441

)

 

(>100

)%

Operating expenses billed to/reimbursed from tenants

 

 

14,614

 

 

 

11,221

 

 

 

3,393

 

 

 

30.2

%

Other income from real estate transactions

 

 

668

 

 

 

109

 

 

 

559

 

 

>100

%

Total lease revenues from operating leases

 

 

294,797

 

 

 

233,538

 

 

 

61,259

 

 

 

26.2

%

Earned income from direct financing leases

 

 

4,018

 

 

 

3,941

 

 

 

77

 

 

 

2.0

%

Total lease revenues

 

$

298,815

 

 

$

237,479

 

 

$

61,336

 

 

 

25.8

%

2017 versus 2016

TotalThe increase in lease revenues increased by $38.7 million, or 27.1%, to $181.6 million for the year ended December 31, 2017, compared to $142.9 million for the year ended December 31, 2016. The growth in revenue year-over-year is2019, was primarily attributable to the growth in our real estate portfolio.portfolio, which was achieved through rent escalations associated with our same property portfolio, coupled with rental revenue generated from accretive property acquisitions and continued strong portfolio operating performance. For the year ended December 31, 2019, we acquired 74 new properties for $1.0 billion, excluding capitalized acquisition costs. During the year ended December 31, 2017,2019, we closed 29 real estate acquisitionsexperienced greater than 99% rent collection and acquired $683.6 million in real estate, excluding acquisition costs, comprisedoccupancy (based on rentable square footage). As of 124 new properties.

Our real estate investments in new properties were made throughoutDecember 31, 2019, the period, with a significant portion during the fourth quarter, and were not all outstanding for the entire period. During 2017, we recognized $17.3 million of the $56.1 million in annualized straight-line rental income from new properties acquired in 2017, with the remaining increase expected to be recognized in 2018. The increase in revenues from 2017 is also a result of the acquisitions made throughout 2016, in particular towards the second half of the year, whereby we recognized the full annualized straight-line rental revenues in 2017. In 2017, we recognized all of the $40.9 million in annualized straight-line rental income from properties acquired in 2016, compared with the $16.9 million we recognized in 2016. The increase in total revenues as a result of acquisitions made in 2017 and 2016 was partially offset by real estate disposals.

Of the $683.6 million and $518.8 million in acquisitions during 2017 and 2016, approximately $314.7 million and $295.8 million, respectively, related to sale-leaseback transactions.

The rental rates we receive on sale-leaseback transactions and lease assumptions on the various types of properties we target across the United States vary from transaction to transaction based on many factors, such as the terms of the lease, each property’s real estate fundamentals, and the market rents in the area. The initial contractual cash lease payments on acquisitions during 2017 represented aABR weighted average capitalization rate of 7.2%annual rent increases on our portfolio was 2.1%.

56


2016 versus 2015

Total revenues increased by $44.8 million, or 45.7%, to $142.9 million for the year ended December 31, 2016, compared to $98.1 million for the year ended December 31, 2015. The growth in revenue year-over-year is primarily attributable to the growth in our real estate portfolio. During the year ended December 31, 2016, we closed 22 real estate acquisitions and acquired $518.8 million in real estate comprised of 88 new properties and improvements to one of our existing properties.

Our real estate investments in new properties were made throughout the period and were not all outstanding for the entire period. During 2016, we recognized $16.9 million of the $40.9 million in annualized straight-line rental income from new properties acquired in 2016, with the remaining increase recognized in 2017. The increase in revenues from 2015 is also a result of the acquisitions made throughout 2015, in particular towards the second-half of the year, whereby we recognized the full annualized straight-line rental revenues in 2016. In 2016, we recognized all of the $43.4 million in annualized straight-line rental income from properties acquired in 2015, compared with the $14.6 million we recognized in 2015. The increase in total revenues as a result of acquisitions made in 2016 and 2015 was partially offset by real estate disposals. The initial contractual cash lease payments on acquisitions during 2016 represented a weighted average capitalization rate of 6.8%. Additionally, as part of the acquisitions closed in 2016, we capitalized approximately $2.9 million in leasing fees, compared to $4.4 million in 2015. Of the $518.8 million and $550.1 million in acquisitions during 2016 and 2015, approximately $295.8 million and $441.1 million, respectively, related to sale-leaseback transactions.

Operating Expenses

 

 

Year Ended December 31,

 

 

Increase/

(Decrease)

 

 

Increase/

(Decrease)

 

 

Year Ended December 31,

 

 

Increase/(Decrease)

 

(in thousands)

 

2017

 

 

2016

 

 

2015

 

 

2017 vs 2016

 

 

2016 vs 2015

 

 

2019

 

 

2018

 

 

$

 

 

%

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

$

62,263

 

 

$

46,321

 

 

$

29,387

 

 

$

15,942

 

 

$

16,934

 

 

$

108,818

 

 

$

83,994

 

 

$

24,824

 

 

 

29.6

%

Asset management fees

 

 

14,754

 

 

 

10,955

 

 

 

7,042

 

 

 

3,799

 

 

 

3,913

 

 

 

21,863

 

 

 

18,173

 

 

 

3,690

 

 

 

20.3

%

Property management fees

 

 

4,988

 

 

 

3,939

 

 

 

2,697

 

 

 

1,049

 

 

 

1,242

 

 

 

8,256

 

 

 

6,529

 

 

 

1,727

 

 

 

26.5

%

Acquisition expenses

 

 

 

 

 

10,880

 

 

 

9,947

 

 

 

(10,880

)

 

 

933

 

Property and operating expense

 

 

6,505

 

 

 

3,900

 

 

 

3,384

 

 

 

2,605

 

 

 

516

 

 

 

15,990

 

 

 

11,157

 

 

 

4,833

 

 

 

43.3

%

General and administrative

 

 

4,939

 

 

 

2,790

 

 

 

3,116

 

 

 

2,149

 

 

 

(326

)

 

 

5,456

 

 

 

6,162

 

 

 

(706

)

 

 

(11.5

)%

State and franchise tax

 

 

624

 

 

 

446

 

 

 

130

 

 

 

178

 

 

 

316

 

Provision for impairment of investment in

rental properties

 

 

2,608

 

 

 

 

 

 

 

 

 

2,608

 

 

 

-

 

 

 

3,452

 

 

 

2,061

 

 

 

1,391

 

 

 

67.5

%

Total operating expenses

 

$

96,681

 

 

$

79,231

 

 

$

55,703

 

 

$

17,450

 

 

$

23,528

 

 

$

163,835

 

 

$

128,076

 

 

$

35,759

 

 

 

27.9

%

Depreciation and amortization – 2017 versus 2016

DepreciationThe increase in depreciation and amortization increased by $16.0 million, or 34.4%, to $62.3 millionexpense for the year ended December 31, 2017, compared2019, was primarily due to $46.3 million for the year ended December 31, 2016, primarily as a result of the growth in our real estate portfolio. During the year ended December 31, 2017, we acquired $683.6 million in real estate comprised of 124 new properties. Our real estate investments were made throughout the period and were not all outstanding for the entire period; accordingly, only a portion of the increase in annualized depreciation is reflected in the full-year 2017 amounts. In addition, during the year ended December 31, 2017, we capitalized $12.3 million in acquisition expensesportfolio, as the result of adopting FASB ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business (“ASU 2017-01”). The capitalized acquisition expenses are capitalized as part of the cost basis of the underlying assets acquired and are depreciated over the respective useful lives. For acquisitions made in 2016, we expensed acquisition costs as incurred. We adopted ASU 2017-01 and the respective accounting for acquisition expenses as of January 1, 2017, on a prospective basis, and therefore this new accounting standard does not impact acquisition costs previously expensed in 2016.

57


Depreciation and amortization – 2016 versus 2015

Depreciation and amortization increased by $16.9 million, or 57.6%, to $46.3 million for the year ended December 31, 2016, compared to $29.4 million for the year ended December 31, 2015, primarily as a result of the growth in our real estate portfolio. During the year ended December 31, 2016, we acquired $518.8 million in real estate comprised of 88 new properties and a capital expansion on an existing property. Our real estate investments were made throughout the period and were not all outstanding for the entire period; accordingly, only a portion of the increase in annualized depreciation is reflected in the full-year 2016 amounts.discussed above.

Asset management fees – 2017 versus 2016

Asset management fees increased by $3.8 million, or 34.7%, to $14.8 million for the year ended December 31, 2017, compared to $11.0 million for the year ended December 31, 2016. The Asset Manager receives an annual asset managementWe paid our third-party manager a quarterly fee equal to 1.0%0.25% of the aggregate value of our equity on a fully diluted basis, based on the Determined Share Value. The increase in asset management fees during 2017 is a2019, was primarily the result of an increase in theour total outstanding equity on a fully diluted basis, and the increase in the Determined Share Value. During the year ended December 31, 2017, the Independent Directors Committee increased the Determined Share Value 5.2%which resulted from $77.00 per share ascontinued equity capital investments. As of December 31, 2016, to $81.00 per share as of December 31, 2017. Additionally, the weighted average number of2019, there were 27.7 million shares of our common stock and noncontrolling membership unitsOP Units outstanding, compared to 23.8 million as of the Operating Company outstanding increased as the result of continued equity capital investments. For the year ended December 31, 2017, the weighted average number of shares of our common stock and noncontrolling membership units of the Operating Company outstanding was 18.6 million compared to 14.6 million for the year ended December 31, 2016.2018. The increase in equity capital was used to partially fund the continued growth in our real estate portfolio.

Asset management fees – 2016 versus 2015

Asset management fees increased by $4.0 million, or 55.6%, to $11.0 million for the year ended December 31, 2016, compared to $7.0 million for the year ended December 31, 2015. The Asset Manager receives an annual asset management fee equal to 1.0% of the aggregate value of our equity on a fully diluted basis based on the Determined Share Value. The increase in asset management fees during 2016 is a result of an increase in the equity on a fully diluted basis and the increase in the Determined Share Value. During the year ended December 31, 2016, the Independent Directors Committee increased the Determined Share Value 4.1% from $74.00 per share as of December 31, 2015, to $77.00 per share as of December 31, 2016. Additionally, the weighted average number of shares of our common stock and noncontrolling membership units of the Operating Company outstanding increased as the result of continued equity capital investments. For the year ended December 31, 2016, the weighted average number of shares of our common stock and noncontrolling membership units of the Operating Company outstanding was 14.6 million compared to 9.7 million for the year ended December 31, 2015. The increase in equity capital was used to partially fund the continued growth in our real estate portfolio.

Property Management Fees – 2017 versus 2016


Property management fees increased by $1.1 million, or 26.6%, to $5.0 million for the year ended December 31, 2017, compared to $3.9 million for the year ended December 31, 2016. The Manager is compensated for its property management services by receiving, as of the end of each month,

We paid our third-party manager a property managementmonthly fee equal to 3% of gross cash rentals collected from theour real estate portfolio as compensation for that month.its property management services. The increase in property management fees is primarily attributable to the growth in our real estate portfolio. Duringduring the year ended December 31, 2017, we acquired $683.6 million in real estate comprised2019, was primarily the result of 124 new properties from 29 separate acquisitions. Our real estate investments were made throughout the period and were not all outstanding for the entire period; accordingly, a portion of the increase in property management fees calculated based on the additional rental revenue from these acquisitions will be recognized in subsequent periods. Additionally, we recognized average annual rent increases of approximately 2.0% during 2017, contributing to growth in property management fees on properties owned in the prior year.

58


Property Management Fees – 2016 versus 2015

Property management fees increased by $1.2 million, or 46.1% to $3.9 million for the year ended December 31, 2016, compared to $2.7 million for the year ended December 31, 2015. The Manager is compensated for its property management services by receiving, as of the end of each month, a property management fee equal to 3% of gross cash rentals collected from the real estate portfolio for that month. The increase in property management fees is primarily attributable to the growth in our real estate portfolio. During the year ended December 31, 2016, we acquired $518.8 million in real estate comprised of 88 new properties and a capital expansion on an existing property from 22 separate acquisitions. Our real estate investments were made throughout the period and were not all outstanding for the entire period; accordingly, a portion of the increase in property management fees calculated based on the additional rental revenue from these acquisitions will be recognized in subsequent periods. Additionally, we recognized average annual rent increases of approximately 2.1% during 2016, contributing to growth in property management fees on properties owned in the prior year.

Acquisition Expenses – 2017 versus 2016

Acquisition expenses decreased to zero for the year ended December 31, 2017, compared to $10.9 million for the year ended December 31, 2016, reflecting the impact of our adopting the provisions of ASU 2017-01 prospectivelyportfolio as of January 1, 2017. As discussed above, subsequent to the adoption of the ASU, acquisition expenses are now capitalized as part of the cost basis of the underlying assets acquired; whereas previously they had been expensed.  Under the terms of the Asset Management Agreement, we pay the Asset Manager an acquisition fee equal to 1% of the gross purchase price paid for each property we acquire (including properties contributed in exchange for membership units in the Operating Company).

As noted above, we capitalized $12.3 million in acquisition expenses in the year ended December 31, 2017. The $1.4 increase in acquisition expenses capitalized in 2017 compared to amounts expensed in 2016, relates to an increase in acquisition activity in the current year.

Acquisition Expenses – 2016 versus 2015

Acquisition expenses increased by $1.0 million, or 9.4%, to $10.9 million for the year ended December 31, 2016, compared to $9.9 million for the year ended December 31, 2015. Under the terms of the Asset Management Agreement, we pay the Asset Manager an acquisition fee equal to 1% of the gross purchase price paid for each property we acquire (including properties contributed in exchange for membership units in the Operating Company). The increase in acquisition expenses year-over-year is a result of increased legal expenses due to the increased complexity ofadditional property acquisitions closed during 2016. The impact was slightly offset by a 5.7% decrease in acquisition activity from 2015 to 2016. During the year ended December 31, 2016, we acquired $518.8 million in real estate, as compared to $550.1 million for the year ended December 31, 2015.and rent escalations.

Property and operating expense – 2017 versus 2016

PropertyThe increase in property and operating expense increased by $2.6 million, or 66.8%, to $6.5 million for the year ended December 31, 2017, compared to $3.9 million for the year ended December 31, 2016. The increase iswas mainly attributable to the number of properties we own wherebyfor which we are responsible for engaging a third-party property manager to manage the respective ongoing property maintenance, along with insurance and real estate taxes associated with those properties. TheseWe pay a majority of these expenses and are paid by us and reimbursed by the tenanttenants under the terms of the respective leases. There was a corresponding increase in the operating expenses reimbursed bybilled to tenants revenue balance.and included within Lease revenues.

General and administrative – 2017 versus 2016

The decrease in general and administrative expenses for the year ended December 31, 2019, was mainly attributable to a decrease in bad debt expense, which was approximately $1.5 million in the year ended December 31, 2018. As discussed in Note 2, “Summary of Significant Accounting Policies” within the Notes to Consolidated Financial Statements within Item 8. “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K, prior to the adoption of ASC 842, provisions for doubtful accounts were recorded as bad debt expense and included in General and administrative expenses increased by $2.1 million, or 77.0%,on the Consolidated Statements of Income and Comprehensive Income. Subsequent to $4.9the adoption of ASC 842 on January 1, 2019, provisions for doubtful accounts are recorded as an offset to Lease revenues, and totaled $0.4 million for the year ended December 31, 2017, compared to $2.8 million2019. As a result of the completion of the Internalization, our general and administrative expenses will include in the future direct employee compensation costs for the year ended December 31, 2016. The increase is primarily related to increased71 employees. In addition, our general and administrative expenses will include certain professional fees, forconsulting, portfolio servicing costs, and services associated with becomingother general and administrative expenses not incurred under our previous externally managed structure. Given our current team and structure, we expect that as our portfolio grows, we will experience limited increases in general and administrative expenses in the next few years after 2020, as those expenses are expected to grow at a public reporting entity in accordance with Section 12(g) ofsignificantly slower rate than the Exchange Act during 2017.overall portfolio and corresponding lease revenues.

59


Provision for impairment of investment in rental properties

ForDuring the year ended December 31, 2017,2019, we recognized an asset$3.5 million of impairment of $2.6 million on our investments in rental properties. We review long-lived assets to be held and used for possible impairment wheneverwhen events or changes in circumstances indicate that their carrying amounts may not be recoverable. If and when such events or changes in circumstances are present, an impairment exists to the extent the carrying value of the asset or asset group exceeds the sum of the undiscounted cash flows expected to result from the use of the asset or asset group and its eventual disposition. WeThe impairments recognized impairment onduring the year ended December 31, 2019, related to four properties whose carrying amounts we determined were not recoverable. In determining the fair value of the assets at the time of measurement, and depending on the specific property being evaluated, we utilized directa capitalization rate of 14.6%, a weighted average discount rate of 8%, and a weighted average price per square foot of $226. During the year ended December 31, 2018, we recognized $2.1 million of impairment on our investments in rental properties. The impairment related to five properties whose carrying amounts we determined were not recoverable. In determining the fair value of the assets at the time of measurement, and depending on the specific property being evaluated, we utilized capitalization rates ranging from 7.25%7.5% to 12.00%10%, and a weighted average discount rate of 8.00%8%. We did not recognize asset impairments for the years ended December 31, 2016 or 2015.


Other income (loss)(expenses)

 

 

Year Ended December 31,

 

 

Increase/

(Decrease)

 

 

Increase/

(Decrease)

 

 

Year Ended December 31,

 

 

Increase/(Decrease)

 

(in thousands)

 

2017

 

 

2016

 

 

2015

 

 

2017 vs 2016

 

 

2016 vs 2015

 

 

2019

 

 

2018

 

 

$

 

 

%

 

Other revenue (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred distribution income

 

$

737

 

 

$

713

 

 

$

350

 

 

$

24

 

 

$

363

 

 

$

 

 

$

440

 

 

$

(440

)

 

 

(100.0

)%

Interest income

 

 

467

 

 

 

88

 

 

 

 

 

 

379

 

 

 

88

 

 

 

9

 

 

 

179

 

 

 

(170

)

 

 

(95.0

)%

Interest expense

 

 

(34,751

)

 

 

(29,963

)

 

 

(22,605

)

 

 

(4,788

)

 

 

(7,358

)

 

 

(72,534

)

 

 

(52,855

)

 

 

19,679

 

 

 

(37.2

)%

(Cost) gain of debt extinguishment

 

 

(5,151

)

 

 

(133

)

 

 

1,213

 

 

 

(5,018

)

 

 

(1,346

)

Gain (loss) on sale of real estate

 

 

12,992

 

 

 

5,925

 

 

 

(713

)

 

 

7,067

 

 

 

6,638

 

Other gains

 

 

379

 

 

 

 

 

 

262

 

 

 

379

 

 

 

(262

)

Cost of debt extinguishment

 

 

(1,176

)

 

 

(101

)

 

 

1,075

 

 

>100.0

%

Gain on sale of real estate

 

 

29,914

 

 

 

10,496

 

 

 

19,418

 

 

>100.0

%

Income taxes

 

 

(2,415

)

 

 

(857

)

 

 

1,558

 

 

>100.0

%

Gain on sale of investment in related party

 

 

 

 

 

8,500

 

 

 

(8,500

)

 

 

(100.0

)%

Internalization expenses

 

 

(3,658

)

 

 

 

 

 

3,658

 

 

>100.0

%

Other losses

 

 

(6

)

 

 

(100

)

 

 

(94

)

 

 

94.0

%

Interest Expense – 2017 versus 2016

Interest expense

The increased by $4.7 million to $34.7 million, or 16.0%, forinterest expense during the year ended December 31, 2017,2019, resulted primarily from an increase in average outstanding borrowings as compared to $30.0 million for the year ended December 31, 2016,2018, due primarily to an increasethe incurrence of indebtedness associated with the Industrial Portfolio Acquisition, partially offset by a 27 basis point decrease in long-term borrowings usedour weighted average cost of debt, inclusive of our interest rate swaps. We were able to partially fundtake advantage of the acquisition of properties for our growing real estate investment portfolio. The debt outstanding on our unsecured credit facilities, excluding capitalized debt issuance costs, increased from $762.0 million at December 31, 2016, to $1,113.0 million at December 31, 2017.

Interest Expense – 2016 versus 2015

Interest expense increased by $7.4 million, or 32.6%, to $30.0 million fordecreasing interest rates during the year, ended December 31, 2016, compared to $22.6 million for the year ended December 31, 2015, due primarily to an increase in long-term borrowings used to partially fund the acquisitionas our percentage of properties forfloating-rate debt increased concurrently with our growing real estate investment portfolio. The debt outstanding on our unsecured credit facilities, excluding capitalized debt issuance costs, increased from $565.0 million at December 31, 2015, to $762.0 million at December 31, 2016. The Operating Company’s receipt of an investment grade credit rating in March 2016 lowered the credit spread on two of our three credit facilities to 1.40% and 1.45%, effective April 1, 2016.

(Cost) gain of debt extinguishment 

The (cost) gain of debt extinguishment represents the difference between the price paid to extinguish the debt compared to the carrying valuefunding of the debt, plus any unamortized debt acquisition costs atIndustrial Portfolio Acquisition. We also amended our 2024 Unsecured Term Loan in July 2019, to reduce the time of extinguishment. To the extent that the price paidapplicable margin from 1.90% to extinguish the debt is greater than the carrying value of debt, we would recognize a loss on extinguishment. The loss would be increased by the amount of previously capitalized debt acquisition costs that remain unamortized at the time of extinguishment. To the extent that the price paid to extinguish the debt is less than the carrying value of debt, we would recognize a gain on extinguishment, netted by any unamortized debt acquisition costs. These amounts fluctuate period-over-period based on the variability in the interest rate environment, changes in financial institutions’ credit standards, and our activity in capital markets to manage our leverage position.

60


Cost of debt extinguishment increased by $5.0 million, to $5.2 million for the year ended December 31, 2017, compared to $0.2 million for the year ended December 31, 2016. The fluctuation is a direct result of the new credit facility that we closed on June 23, 2017, together with the corresponding extinguishment of the Revolver, Term Note 1, and Term Note 2.1.25%.

Gain (loss) on sale of real estate

During the year ended December 31, 2017, we recognized a $13.0 million gain on the sale of real estate, compared to a gain of $5.9 million for the year ended December 31, 2016, and a loss of $0.7 million for the year ended December 31, 2015. During 2017, 2016, and 2015, we sold 13 properties, nine properties, and six properties, respectively. Our recognition of a gain or loss on the sale of real estate varies from transaction to transaction based on fluctuations in asset prices and demand in the real estate market. During the year ended December 31, 2019, we recognized gains of $29.9 million on the sale of 49 properties, compared to gains of $10.5 million on the sale of 20 properties during the year ended December 31, 2018.

Income taxes

The increase in income taxes for the year ended December 31, 2019, was mainly attributable to the U.S. federal and state taxes recognized on the gain on sale of certain properties held in our taxable REIT subsidiary during the fourth quarter of 2019, with no comparable activity during 2018.

Gain on sale of investment in related party

For the year ended December 31, 2018, we sold our investment of 100 non-voting convertible preferred units of BRE, a related party at such time, to Trident BRE LLC, another related party to BRE, for an aggregate sales price of $18.5 million. The preferred units had a carrying value of $10 million at the time of sale, resulting in a gain of $8.5 million. Prior to the sale, we received preferred distribution income on the preferred units.

Internalization expenses

During the year ended December 31, 2019, we incurred $3.7 million of third-party fees and consulting expenses associated with the Internalization.


Net Income and Non-GAAP Measures (FFO and AFFO)

Our reported results and net earnings per diluted share are presented in accordance with GAAP. We also disclose FFO and AFFO, each of which are non-GAAP measures. We believe the usepresentation of FFO and AFFO are useful to investors because they are widely accepted industry measures used by analysts and investors to compare the operating performance of REITs. FFO and AFFO should not be considered alternatives to net income as a performance measure or to cash flows from operations, as reported on our statement of cash flows, or as a liquidity measure, and should be considered in addition to, and not in lieu of, GAAP financial measures.

We compute FFO in accordance with the standards established by the 2002 White Paper on FFO approved by the Board of Governors of Nareit, the National Association of Real Estate Investment Trusts (“NAREIT”). NAREITworldwide representative voice for REITs and publicly traded real estate companies with an interest in the U.S. real estate and capital markets. Nareit defines FFO as GAAP net income or loss adjusted to exclude net gains (losses) from sales of certain depreciated real estate assets, depreciation and amortization expense from real estate assets, gains and losses from change in control, and impairment charges related to certain previously depreciated real estate assets. To derive AFFO, we modify the NAREITNareit computation of FFO to include other adjustments to GAAP net income related to certain non-cash and non-recurring revenues and expenses, including straight-line rents, cost of debt extinguishments, acquisition expenses, amortization of lease intangibles, amortization of debt issuance costs, amortization of net mortgage premiums, (gain) loss on interest rate swaps and other non-cash interest expense, realized gains or losses on foreign currency transactions, internalization expenses, extraordinary items, and other specified non-cash items. We believe that such items are not a result of normal operations and thus we believe excluding such items assists management and investors in distinguishing whether changes in our operations are due to growth or decline of operations at our properties or from other factors.

Our leases include cash rents that increase over the term of the lease to compensate us for anticipated increases in market rentals over time. Our leases do not include significant front-loading or back-loading of payments, or significant rent-free periods. Therefore, we find it useful to evaluate rent on a contractual basis as it allows for comparison of existing rental rates to market rental rates. Additionally, weWe further exclude transaction costs associated with acquiring real estate subject to existing leases, includingor gains recorded on the extinguishment of debt, non-cash interest expense and gains, the amortization of debt issuance costs, net mortgage premiums, and lease intangibles, realized gains and losses on foreign currency transactions, and internalization expenses, as well as acquisition expenses paid to our Asset Manager that are based on a percentage of the gross acquisition purchase price. We exclude these costs from AFFO because they are upfront expenses that are recognized in conjunction with an acquisition, and therefore,items are not indicative of ongoing operational results of the portfolio. We believe excluding acquisition expenses provides investors a view of the performance of our portfolio over time. In connection with our adoption of ASU 2017-01, effective January 1, 2017, and on a prospective basis, we capitalize all asset acquisition expenses as part of the cost basis of the tangible and intangible assets acquired. Therefore, effective January 1, 2017, we will no longer adjust for acquisition expenses in our AFFO computation. We also exclude the amortization of debt issuance costs and net mortgage premiums as they are not indicative of ongoing operational results of the portfolio.results. We use AFFO as a measure of our performance when we formulate corporate goals.

FFO is used by management, investors, and analysts to facilitate meaningful comparisons of operating performance between periods and among our peers, primarily because it excludes the effect of real estate depreciation and amortization and net gains on sales, which are based on historical costs and implicitly assume that the value of real estate diminishes predictably over time, rather than fluctuating based on existing market conditions. We believe that AFFO is a useful supplemental measure for investors to consider because it will help them to better assess our operating performance without the distortions created by non-cash revenues or expenses. FFO and AFFO may not be comparable to similarly titled measures employed by other REITs, and comparisons of our FFO and AFFO with the same or similar measures disclosed by other REITs may not be meaningful.

61


Neither the SEC nor any other regulatory body has passed judgment on the acceptability of the adjustments to FFO that we use to calculate FFO and AFFO. In the future, the SEC, NAREITNareit or another regulatory body may decide to standardize the allowable adjustments across the REIT industry and in response to such standardization we may have to adjust our calculation and characterization of FFO and AFFO accordingly.

The following table presents our GAAP net income and our non-GAAP FFO and AFFO for the years ended December 31, 2017, 2016, and 2015 in total and on a per share basis.AFFO. Our measures of FFO and AFFO are computed on the basis of amounts attributable to both us and noncontrollingnon-controlling interests. As the noncontrollingnon-


controlling interests share in our net income on a one-for-one basis, the basic and diluted per-share amounts are the same.

 

 

Year ended December 31,

 

 

Increase/

Decrease

 

 

Increase/

Decrease

 

 

Year ended December 31,

 

 

Increase/(Decrease)

 

(in thousands, except per share data)

 

2017

 

 

2016

 

 

2015

 

 

2017 vs 2016

 

 

2016 vs 2015

 

 

2019

 

 

2018

 

 

$

 

 

%

 

Net income

 

$

59,555

 

 

$

40,268

 

 

$

20,890

 

 

$

19,287

 

 

$

19,378

 

 

$

85,114

 

 

$

75,105

 

 

$

10,009

 

 

 

13.3

%

Net earnings per diluted share

 

 

3.21

 

 

 

2.76

 

 

 

2.15

 

 

 

0.45

 

 

 

0.61

 

 

 

3.31

 

 

 

3.43

 

 

 

(0.12

)

 

 

(3.5

)%

FFO

 

 

111,434

 

 

 

80,664

 

 

 

50,990

 

 

 

30,770

 

 

 

29,674

 

 

 

167,470

 

 

 

150,664

 

 

 

16,806

 

 

 

11.2

%

FFO per diluted share

 

 

6.00

 

 

 

5.53

 

 

 

5.24

 

 

 

0.47

 

 

 

0.29

 

 

 

6.51

 

 

 

6.88

 

 

 

(0.37

)

 

 

(5.4

)%

AFFO

 

 

99,952

 

 

 

78,780

 

 

 

52,273

 

 

 

21,172

 

 

 

26,507

 

 

 

149,197

 

 

 

124,065

 

 

 

25,132

 

 

 

20.3

%

AFFO per diluted share

 

$

5.38

 

 

$

5.40

 

 

$

5.37

 

 

$

(0.02

)

 

$

0.03

 

 

$

5.80

 

 

$

5.66

 

 

$

0.14

 

 

 

2.5

%

Diluted WASO(1)

 

 

18,567

 

 

 

14,597

 

 

 

9,736

 

 

 

 

 

 

 

 

 

 

 

25,716

 

 

 

21,910

 

 

 

3,806

 

 

 

17.4

%

 

(1)

Weighted average number of shares of our common stock and OP Units outstanding (“WASO”), computed in accordance with GAAP.

Net income

Net income increased by $19.3 million, or 47.9%, to $59.6 million forFor the year ended December 31, 2017, compared2019, growth in net income was primarily attributable to $40.3 million for the year endedrevenue growth, as discussed in Results of OperationsYear Ended December 31, 2016. Net earnings per diluted share increased $0.45 during the same period,2019 Compared to $3.21 per share. The increase is mainly attributable to our investments in real estate properties. During the year endedYear Ended December 31, 2017, we closed 29 real estate acquisitions and acquired $683.62018, combined with a $19.4 million increase in real estate, excluding acquisition costs, comprised of 124 new properties. As discussed above, this investment activity resulted in increased revenues which was partially offset by increased depreciation and amortization expenses. In addition, during the year ended December 31, 2017, we sold 13 properties and recognized a $13.0 million gaingains on the sale of real estate, compared to a gain of $5.9 million related to the sale of nine properties for the year ended December 31, 2016. Net income also increased as a result of adopting the provisions of ASU 2017-01 prospectively as of January 1, 2017, which had the effect of our capitalizing acquisition costs that had been expensed in prior years. During the year ended December 31, 2017, we capitalized $12.3 million in acquisition expenses.

Partially offsetting these factors were a $5.0 million increase in costs of debt extinguishment and a $4.8 million increase in interest expense, both of which reflect the renegotiation of our long-term credit facilities and increased borrowing capacity, as well as the impact of a $2.6 million impairment charge taken during the year ended December 31, 2017. The increase in net income in the earnings per share computation was partially offset by a 4.0 million increase in the diluted weighted average number of shares of our common stock outstanding as a result of ongoing equity raises.

Net income increased by $19.4 million, or 92.8%, to $40.3 million for the year ended December 31, 2016, compared to $20.9 million for the year ended December 31, 2015. Net earnings per diluted share increased by $0.61 during the same period, to $2.76 per share. The increase in net income and earnings per share is attributable to accretive investments in real estate properties made during 2016, coupled with the annualized revenue streams from the real estate investments made in 2015. We added $518.8 million and $550.1 million in real estate investments during the years ended December 31, 2016 and 2015, respectively. As discussed above, in addition to increased revenues, the investment activity in the year ended December 31, 2016 also resulted in increased depreciation and amortization, and property management expenses associated with the newly acquired properties. In addition, during the year ended December 31, 2016, we sold nine properties and recognized a $5.9 million gain on the sale of real estate, compared to a loss of $0.7 million related to the sale of six properties for the year ended December 31, 2015.

62


Partially offsetting these factors was a $7.4 million increase in interest expense, reflecting increased borrowings during the year ended December 31, 2016, to partially fund our growing portfolio of real estate properties.The increase in net income in the earnings per share computation was partially offset by a 4.9 million increase in the diluted weighted average number of shares of our common stock outstanding as a result of ongoing equity raises.

FFO

FFO increased by $30.7 million, or 38.1% to $111.4 million for the year ended December 31, 2017, compared to $80.7 million for the year ended December 31, 2016. FFO per diluted share increased by $0.47 during the same period to $6.00 per share. As compared to the increase in net income, the increase in FFO is primarily driven by the increased revenue year over year as a result of growth in our real estate investment portfolio, as discussed for net income above. This growth also contributed to increased addbacks related to real estate depreciation and amortization as compared to the prior year.  Additionally, we added back $2.6 million of asset impairment charges recognized during the year ended December 31, 2017, with no comparable charges in the prior year.estate. These factors were partially offset by a $24.8 million increase in depreciation and amortization expense associated with a larger deduction from net incomereal estate portfolio, a $19.7 million increase in the year ended December 31, 2017, relatedinterest expense associated with incremental borrowings used to gainspartially fund our real estate acquisitions, and $3.7 million in internalization expenses incurred in 2019. We also recognized an $8.5 million gain on the sale of an investment in a related party during 2018, with no such activity in 2019.  

GAAP net income includes items such as gain or loss on sale of real estate. The increaseestate and provisions for impairment, among others, which can vary from quarter to quarter and impact period-to-period comparisons. These fluctuations, coupled with our ongoing equity offering, resulted in FFOa $0.12 decrease in net earnings per diluted share was partially offset by an increase in the weighted average number of shares outstanding.

FFO increased by $29.7 million, or 58.2%, to $80.7 million for the year ended December 31, 2016, compared to $51.0 million for2019.

AFFO

The increase in AFFO during the year ended December 31, 2015. FFO per diluted share increased by $0.29 during the same period to $5.53 per share. As2019, as compared to the increase in net income, the increase in FFO isyear ended December 31, 2018, was primarily driven by increased revenue and addbacks for real estate depreciation and amortization year-over-year as the result of growth in our real estate investmentportfolio. This resulted from rent escalations associated with our same property portfolio, as discussed above. Partially offsetting these positive effects was a $6.6 millionaccretive acquisitions and strong portfolio operating performance.

The $0.14 increase in the deduction for the gain on sale of real estate. The increase in FFOAFFO per diluted share was partially offset by an increase inprimarily the weighted average numberresult of shares outstanding.

AFFO

AFFO increased $21.2 million, or 26.9% to $100.0 million foraccretive acquisitions during the year, ended December 31, 2017,coupled with the positive per share impact of funding a larger portion of our acquisitions with lower costing debt compared to $78.8 million for the year ended December 31, 2016.  As comparedequity. We are committed to the increase in net income and FFO, the year-over-year growth in AFFO mainly resulted from the factors impacting the increase in FFO discussed above, combined with a $5.0 million increase in the addback related to cost of debt extinguishment, reflecting the renegotiationmaintaining an investment grade balance sheet through active management of our credit facilities during the year. These increases were somewhat offset by the lack of an addback in the current year for capitalized acquisition costs, compared to an addback of $10.9 million in the prior year, combined with a $3.3 million increase in the deduction for straight-line rent adjustments reflecting growth in our real estate investment portfolio.

The $0.02 decrease in AFFO per share largely reflects the impact of the timing difference between equity inflows, which result in a higher number of outstanding shares,leverage profile and capital deployment in revenue producing properties. The $316.2 million in new equity inflows in 2017 were sourced ratably throughout the year, whereas our $683.6 million in acquisitions were weighted towards the second half of the year. In particular, we acquired $331.6 million of properties during the fourth quarter, with $305.9 million during December alone. The 2017 acquisitions will provide $56.1 million of GAAP straight-line revenues in their first full year in the portfolio, or $49.4 million on a cash basis after consideration of the straight-line rent adjustment. Due to the timing of acquisitions, we only recognized $17.3 million of straight-line revenues, or $14.8 million in cash revenues, associated with these properties in 2017. The incremental $38.8 million of straight-line revenues, or $34.6 million of cash revenues, will be recognized in 2018.overall liquidity position.

AFFO for the year ended December 31, 2016, increased $26.5 million, or 50.7% to $78.8 million, compared to $52.3 million for the year ended December 31, 2015. AFFO per diluted share increased by $0.03 during the same period to $5.40 per diluted share.

As compared to the increase in net income and FFO, the year-over-year growth in AFFO mainly resulted from the factors impacting the increase in FFO discussed above, as well as a $0.1 million addback related to cost of debt extinguishment, compared to a deduction of $1.2 million in the prior year. These increases were somewhat offset by a $6.3 million increase in the deduction from FFO for straight-line rent adjustments, and $0.9 increases in acquisition costs, both reflecting growth in our real estate investment portfolio.

63



Reconciliation of Non-GAAP Measures

The following is a reconciliation of net income to FFO and AFFO, forwhich are non-GAAP financial measures. Also presented are the years endeddiluted WASO and per diluted share amounts:

 

 

Year ended December 31,

 

(in thousands, except per share data)

 

2019

 

 

2018

 

 

2017

 

Net income

 

$

85,114

 

 

$

75,105

 

 

$

59,555

 

Real property depreciation and amortization

 

 

108,818

 

 

 

83,994

 

 

 

62,263

 

Gain on sale of real estate

 

 

(29,914

)

 

 

(10,496

)

 

 

(12,992

)

Provision for impairment on investment in rental properties

 

 

3,452

 

 

 

2,061

 

 

 

2,608

 

FFO

 

$

167,470

 

 

$

150,664

 

 

$

111,434

 

Capital improvements / reserves

 

 

(97

)

 

 

(196

)

 

 

(196

)

Straight-line rent adjustment

 

 

(21,943

)

 

 

(19,492

)

 

 

(17,132

)

Cost of debt extinguishment

 

 

1,176

 

 

 

101

 

 

 

5,151

 

Gain on sale of investment in related party

 

 

 

 

 

(8,500

)

 

 

 

Amortization of debt issuance costs

 

 

2,685

 

 

 

1,918

 

 

 

1,795

 

Amortization of net mortgage premiums

 

 

(143

)

 

 

(142

)

 

 

61

 

Gain on interest rate swaps and other non-cash interest expense

 

 

(205

)

 

 

(84

)

 

 

(1,280

)

Amortization of lease intangibles

 

 

(3,410

)

 

 

(304

)

 

 

498

 

Internalization expenses

 

 

3,658

 

 

 

 

 

 

 

Other losses (gains)

 

 

6

 

 

 

100

 

 

 

(379

)

AFFO

 

$

149,197

 

 

$

124,065

 

 

$

99,952

 

Diluted WASO

 

 

25,716

 

 

 

21,910

 

 

 

18,567

 

Net earnings per share, basic and diluted

 

$

3.31

 

 

$

3.43

 

 

$

3.21

 

FFO per diluted share

 

 

6.51

 

 

 

6.88

 

 

 

6.00

 

AFFO per diluted share

 

 

5.80

 

 

 

5.66

 

 

 

5.38

 

Liquidity and Capital Resources

General

We acquire real estate using a combination of debt and equity capital and with cash from operations that is not otherwise distributed to our stockholders. Our focus is on maximizing the risk-adjusted return to our stockholders through an appropriate balance of debt and equity in our capital structure. We are committed to maintaining an investment grade balance sheet through active management of our leverage profile and overall liquidity position. We believe our leverage model has allowed us to take advantage of the lower cost of debt while simultaneously strengthening our balance sheet, as evidenced by our investment grade credit rating. As of December 31, 2017, 2016, and 2015. Also presented is information regarding2019, our leverage ratio was 45.8% of the weighted average numberapproximate market value of our assets, compared to 41.5% as of December 31, 2018. The increase was due to incremental borrowings associated with funding the Industrial Portfolio Acquisition during the third quarter of 2019. Following the Industrial Portfolio Acquisition, we have reduced our leverage profile using a combination of proceeds from our private offering of shares of our common stock and noncontrolling membershipincreasing disposition activity. As a result of our announcing the Industrial Portfolio Acquisition, Moody’s affirmed our investment grade credit rating and stable outlook.

Liquidity/REIT Requirements

Liquidity is a measure of our ability to meet potential cash requirements, including our ongoing commitments to repay debt, fund our operations, acquire properties, make distributions to our stockholders, and other general business needs. As a REIT, we are required to distribute to our stockholders at least 90% of our REIT taxable income determined without regard to the dividends paid deduction and excluding net capital gain, on an annual basis. As a result, it is unlikely that we will be able to retain substantial cash balances to meet our liquidity needs from our annual taxable income. Instead, we expect to meet our liquidity needs primarily by relying upon external sources of capital.


Short-term Liquidity Requirements

Our short-term liquidity requirements consist primarily of funds necessary to pay for our operating expenses, including our general and administrative expenses as well as interest payments on our outstanding debt and to pay distributions. Since our portfolio has a strong occupancy level and substantially all of our leases are net leases, we do not currently anticipate making significant capital expenditures or incurring other significant property costs. We expect to meet our short-term liquidity requirements primarily from cash and cash equivalents balances, net cash provided by operating activities, and borrowings under our Revolving Credit Facility.

Long-term Liquidity Requirements

Our long-term liquidity requirements consist primarily of funds necessary to repay debt and invest in additional revenue generating properties. Debt capital is provided through unsecured term notes, revolving debt facilities, and senior unsecured notes.

The source and mix of our debt capital in the future will be impacted by market conditions as well as our continued focus on lengthening our debt maturity profile to better align with our portfolio’s lease terms, staggering debt maturities to reduce the risk that a significant amount of debt will mature in any single year in the future, and managing our exposure to interest rate risk.

We expect to meet our long-term liquidity requirements primarily from borrowings under our Revolving Credit Facility, future debt and equity financings, and proceeds from limited sales of our properties. Our ability to access these capital sources may be impacted by unfavorable market conditions, particularly in the debt and equity capital markets, that are outside of our control. In addition, our success will depend on our operating performance, our borrowing restrictions, our degree of leverage, and other factors. Our acquisition growth strategy significantly depends on our ability to obtain acquisition financing on favorable terms. We seek to reduce the risk that long-term debt capital may be unavailable to us by strengthening our balance sheet by investing in real estate with creditworthy tenants and lease guarantors, and by maintaining an appropriate mix of debt and equity capitalization. We also, from time to time, obtain or assume non-recourse mortgage financing from banks and insurance companies secured by mortgages on the corresponding specific property. Mortgages, however, are not currently a strategic focus of the active management of our leverage profile. Rather, we enter into mortgages and notes payable as ancillary business transactions on an as-needed basis, most often as the result of lease assumption transactions.

Equity Capital Resources

Equity capital for our real estate acquisition activity has historically been provided from the proceeds of our  private offering, including distributions reinvested through our DRIP. During the year ended December 31, 2019, we raised $394.4 million in equity capital to be used in our acquisition activities, of which $329.8 million was received through new cash investments and $64.6 million was raised through our DRIP. For the year ended December 31, 2018, we raised $283.7 million in equity capital, of which $215.7 million was received through new cash investments, $52.2 million was raised through our DRIP, and $15.8 million was raised in exchange for OP Units through UPREIT transactions.

Credit Rating

We achieved our current investment grade credit rating of Baa3 based on our conservative leverage profile, diversified real estate investment portfolio, access to capital, and earnings stability provided by the creditworthiness of our tenants. Factors that could negatively impact our credit rating include, but are not limited to: a significant increase in our leverage on a sustained basis, a significant increase in the proportion of secured debt levels, a significant decline in our unencumbered asset base, weakening of our corporate governance structure, and a significant decline in our real estate portfolio diversification or the creditworthiness of our tenants. Factors that could positively impact our credit rating include, but are not limited to, continued growth in the portfolio, improvement in our leverage profile, lengthening of our debt maturity profile, and our Internalization. We have aligned our strategic growth priorities with these factors, as we believe the favorable debt pricing and access to multiple sources of debt capital resulting from our investment grade credit rating provides us with an advantageous cost of capital and risk-adjusted return on investment for our stockholders.


Recent Activity

On February 7, 2020, we entered into a $60 million term loan agreement maturing February 28, 2022 (the “2022 Unsecured Term Loan”) with JP Morgan Chase Bank, N.A., as administrative agent. The 2022 Unsecured Term Loan was fully funded at closing and used to partially repay BRE debt that had been assumed by the Company as part of the Internalization. Borrowings under the 2022 Unsecured Term Loan are subject to interest only payments at variable rates equal to LIBOR plus a margin based on our credit rating, ranging between 0.85% and 1.65% per annum. Based on our current credit rating, the applicable margin is 1.25%.

Existing Credit Facilities

The following table sets forth our outstanding Revolving Credit Facility, unsecured term loans and Senior Notes as of December 31, 2019.

 

 

Outstanding

 

 

Interest

 

 

Maturity

(in thousands, except interest rates)

 

Balance

 

 

Rate

 

 

Date

2020 Unsecured Term Loan

 

$

300,000

 

 

one-month LIBOR + 1.25%

 

 

Aug. 2020

Credit Facility

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility

 

 

197,300

 

 

one-month LIBOR + 1.20%

 

 

Jan. 2022

2023 Unsecured Term Loan

 

 

265,000

 

 

one-month LIBOR + 1.35%

 

 

Jan. 2023

2024 Unsecured Term Loan

 

 

190,000

 

 

one-month LIBOR + 1.25%

 

 

Jun. 2024

 

 

 

652,300

 

 

 

 

 

 

 

2026 Unsecured Term Loan

 

 

450,000

 

 

one-month LIBOR + 1.85%

 

 

Feb. 2026

Senior Notes

 

 

 

 

 

 

 

 

 

 

Series A

 

 

150,000

 

 

4.84%

 

 

Apr. 2027

Series B

 

 

225,000

 

 

5.09%

 

 

Jul. 2028

Series C

 

 

100,000

 

 

5.19%

 

 

Jul. 2030

 

 

 

475,000

 

 

 

 

 

 

 

Total

 

$

1,877,300

 

 

 

 

 

 

 

Revolving Credit Facility

The Revolving Credit Facility has a maximum availability of $600 million, and includes a $35 million sublimit for swingline loans and $20 million available for issuance of letters of credit. The Revolving Credit Facility has an initial maturity date of January 2022 and provides for one five-month extension, at our election, subject to certain conditions set forth in the agreement and payment of a 0.0625% fee on the revolving commitments. The Revolving Credit Facility contains an applicable facility fee ranging between 0.125% and 0.30% per annum, based on our credit rating. Based on our current credit rating of Baa3, the facility fee is 0.25% per annum as of December 31, 2019.

Borrowings on the Revolving Credit Facility bear interest at variable rates based on LIBOR plus a margin based on our credit rating ranging between 0.825% and 1.55% per annum. Based on our current credit rating, the applicable margin is 1.20% as of December 31, 2019. 

2020 Unsecured Term Loan

The 2020 Unsecured Term loan has an initial maturity date of August 2020. Borrowings under the 2020 Unsecured Term Loan bear interest at variable rates based on LIBOR plus a margin based on our credit rating ranging between 0.85% and 1.65% per annum. Based on our current credit rating, the applicable margin is 1.25% as of December 31, 2019.

2023 Unsecured Term Loan

The 2023 Unsecured Term loan has an initial maturity date of January 2023. Borrowings under the 2023 Unsecured Term Loan bear interest at variable rates based on LIBOR plus a margin based on our credit rating ranging between 0.90% and 1.75% per annum. Based on our current credit rating, the applicable margin is 1.35% as of December 31, 2019.


2024 Unsecured Term Loan

The 2024 Unsecured Term Loan has an initial maturity date of June 2024. Borrowings under the 2024 Unsecured Term Loan are subject to interest at variable rates based on LIBOR plus a margin based on our credit rating ranging between 0.85% and 1.65% per annum. Based on our current credit rating, the applicable margin is 1.25% as of December 31, 2019.

2026 Unsecured Term Loan

The 2026 Unsecured Term Loan includes an accordion feature that provides for an increase in the facility size up to a total of $550 million of available capacity. Borrowings under the 2026 Unsecured Term Loan are payable interest only on a monthly basis during the term of the loan, with the principal amount due in February 2026. Borrowings under the 2026 Unsecured Term loan bear interest equal to LIBOR plus a margin based on our credit rating ranging between 1.45% and 2.40% per annum. Based on our current grade credit rating, the applicable margin is 1.85% as of December 31, 2019.

Senior Notes

To mitigate interest rate risk, we have strategically added unsecured, fixed-rate, interest-only senior promissory notes (“Senior Notes”) to our capital structure. The Senior Notes were issued in three series (Series A, B, and C) as described below.

Series A Notes

The Series A Notes are payable interest only semiannually during their term, bear interest at a fixed rate of 4.84% per annum, and mature on April 18, 2027.

Series B and Series C Notes

The Series B Notes mature on July 2, 2028, and the Series C Notes mature on July 2, 2030. The Series B and Series C Notes are payable interest only semiannually during their term, and bear interest at fixed rates of 5.09% per annum and 5.19% per annum, respectively.


Debt Covenants

We are subject to various covenants and financial reporting requirements pursuant to our debt facilities. The table below summarizes the applicable financial covenants, which are substantially the same across each of our debt facilities. As of December 31, 2019, we believe that we were in compliance with all of our covenants. In the event of default, either through default on payments or breach of covenants, we may be restricted from paying dividends to our stockholders in excess of dividends required to maintain our REIT qualification. For each of the previous three years, we paid dividends out of our cash flows from operations in excess of the distribution amounts required to maintain our REIT qualification.

Covenants

Required

Actual

(as of

December 31,

2019)

Leverage Ratio(1)

≤ 0.60 to 1.00

0.50

Secured Indebtedness Ratio(2)

≤ 0.40 to 1.00

0.03

Unencumbered Coverage Ratio(3)

≥ 1.75 to 1.00

3.50

Fixed Charge Coverage Ratio(4)

≥ 1.50 to 1.00

2.85

Total Unsecured Indebtedness to Total

   Unencumbered Eligible Property Value(5)

≤ 0.60 to 1.00

0.53

Dividends and Other Restricted Payments

Only applicable

in case of default

Not

Applicable

(1)

The leverage ratio is calculated as the ratio of total indebtedness to total market value. For debt covenant purposes, total market value is computed on a consolidated basis as the net operating income for the most recently completed fiscal quarter on properties owned for four consecutive quarters at a capitalization rate of 7.50%, multiplied by four, plus the acquisition price of properties acquired in the last four quarters, and the GAAP book value of mortgages receivable, development property, unimproved real estate, unrestricted cash and cash equivalents, and all other tangible assets (the latter subject to a cap of 5% of total market value). For purposes of determining total market value, net operating income from properties disposed of during the immediately preceding period of four consecutive fiscal quarters are excluded.

(2)

The secured indebtedness ratio is the ratio of secured indebtedness to total market value. Secured indebtedness represents outstanding mortgage borrowings.

(3)

The unencumbered coverage ratio is the ratio of net operating income for all eligible properties to unsecured interest expense for the most recent fiscal quarter.

(4)

The fixed charge coverage ratio is the ratio of adjusted EBITDA to fixed charges for the most recent fiscal quarter. Adjusted EBITDA is computed as net income adjusted for depreciation and amortization, interest expense, income tax expense and franchise tax expense, gains and losses from the sale of properties, equity in net income of unconsolidated subsidiaries, non-cash expenses related to mark to market exposure under derivatives contracts, straight-line rent adjustments, amortization of intangibles, gains and losses on early extinguishment of debt, non-cash severance and restructuring charges, transaction costs expensed, and reserves for replacements with respect to certain properties. Fixed charges are computed as interest expense, plus scheduled principal repayments of debt, excluding balloon payments if applicable, plus preferred dividends paid or accrued, if applicable.

(5)

The ratio is calculated as the ratio of total unsecured indebtedness to unencumbered property value.

Derivative Instruments and Hedging Activities

We are exposed to interest rate risk arising from changes in interest rates on the floating-rate borrowings under our unsecured credit facilities and a certain mortgage. Borrowings pursuant to our unsecured credit facilities and the mortgage bear interest at floating rates based on LIBOR plus an applicable margin. Accordingly, fluctuations in market interest rates may increase or decrease our interest expense, which will in turn, increase or decrease our net income and cash flow.

We attempt to manage our interest rate risk by entering into interest rate swaps. As of December 31, 2019, we had 34 interest rate swaps outstanding in an aggregate notional amount of $909.9 million. Under these agreements, we receive monthly payments from the counterparties equal to the related variable interest rates multiplied by the outstanding notional amounts. In turn, we pay the counterparties each month an amount equal to a fixed interest rate multiplied by the related outstanding notional amounts. The intended net impact of these transactions is that we pay a fixed interest rate on our variable-rate borrowings. The interest rate swaps have been designated by us as cash flow hedges for accounting purposes and are reported at fair value. We assess, both at inception and on an ongoing basis, the effectiveness of our qualifying cash flow hedges. We have not entered, and do not intend to enter, into derivative or interest rate transactions for speculative purposes.


Cash Flows

Cash and cash equivalents and restricted cash totaled $20.3 million, $19.0 million, and $10.1 million at December 31, 2019, 2018, and 2017, respectively. The table below shows information concerning cash flows for the years ended December 31, 2019, 2018, and 2017:

 

 

For the years ended

December 31,

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

Net cash provided by operating activities

 

$

147,358

 

 

$

128,011

 

 

$

97,940

 

Net cash used in investing activities

 

 

(831,707

)

 

 

(510,459

)

 

 

(611,835

)

Net cash provided by financing activities

 

 

685,671

 

 

 

391,338

 

 

 

500,891

 

Increase (decrease) in cash and cash equivalents and restricted

   cash

 

$

1,322

 

 

$

8,890

 

 

$

(13,004

)

The increase in net cash provided by operating activities during the years ended December 31, 2019 and 2018, as compared to the comparable prior periods, was mainly due to growth in our real estate portfolio.

The increase in net cash used in investing activities during the year ended December 31, 2019 as compared to the year ended December 31, 2018, reflected increased outflows for the acquisition of properties, most notably the Industrial Portfolio Acquisition. In addition, during the 2018 period, we received $18.5 million from the sale of our investment in preferred units of BRE, with no such cash inflow in 2019. These factors were somewhat offset by increased proceeds from the Operating Companydisposal of properties as we actively manage our balance sheet following the Industrial Portfolio Acquisition. The decrease in net cash used in investing activities for the diluted computation per share:year ended December 31, 2018 as compared to the year ended December 31, 2017, mainly reflected lower outflows for the acquisition of properties, combined with the cash received on the sale of the preferred units of BRE.

The increase in net cash provided by financing activities during the year ended December 31, 2019 as compared to the year ended December 31, 2018, mainly reflects net incremental borrowings and increased proceeds from the issuance of our common stock, which were used to fund the increased acquisition activity, partially offset by increased distributions resulting from an increase in the number of shares of common stock outstanding. The decrease in net cash provided by financing activities during the year ended December 31, 2018 as compared to the year ended December 31, 2017, mainly reflected lower net borrowings due to lower acquisition volume, combined with lower proceeds from the sale of common stock reflective of the equity cap and queue program that we instituted in November 2017 to better match fund inflows from equity investments with outflows for acquisitions.

Impact of Inflation

The leases in our portfolio are long-term in nature, with a current ABR weighted average remaining lease term of 11.5 years as of December 31, 2019. Our rental revenues may be impacted by inflation. Substantially all of our leases have contractual lease escalations, with an ABR weighted average of 2.1% as of December 31, 2019. Many of our leases contain rent escalators that increase rent at a fixed amount and may not be sufficient during periods of high inflation. Leases that contributed approximately 15.9% of our ABR as of December 31, 2019, contained rent escalators based on increases in CPI and the associated increases in rental revenue may be limited during periods of low inflation. The impact of inflation on our property and operating expenses is limited since substantially all of our leases are net leases, and property-level expenses are generally paid by our tenants. To the extent we bear the cost of such expense, we attempt to limit our exposure to inflation through the use of warranties and other remedies that reduce the likelihood of a significant capital outlay. Inflation and increased costs may also have an adverse impact to our tenants and their creditworthiness if the increase in property-level expenses is greater than their increase in revenues.


Off-Balance Sheet Arrangements

We had no off-balance sheet arrangements as of December 31, 2019, or December 31, 2018.

Contractual Obligations

The following table provides information with respect to our contractual commitments and obligations as of December 31, 2019 (in thousands).

 

 

 

Year ended December 31,

 

(in thousands, except per share data)

 

2017

 

 

2016

 

 

2015

 

Net income

 

$

59,555

 

 

$

40,268

 

 

$

20,890

 

Real property depreciation and amortization

 

 

62,263

 

 

 

46,321

 

 

 

29,387

 

(Gain) Loss on sale of real estate

 

 

(12,992

)

 

 

(5,925

)

 

 

713

 

Provision for impairment on investment in rental properties

 

 

2,608

 

 

 

 

 

 

 

FFO

 

$

111,434

 

 

$

80,664

 

 

$

50,990

 

Capital improvements / reserves

 

 

(196

)

 

 

(194

)

 

 

(195

)

Straight line rent adjustment

 

 

(17,132

)

 

 

(13,847

)

 

 

(7,593

)

Cost (Gain) of debt extinguishment

 

 

5,151

 

 

 

133

 

 

 

(1,213

)

Other gains

 

 

(379

)

 

 

 

 

 

(262

)

Amortization of debt issuance costs

 

 

1,795

 

 

 

1,817

 

 

 

1,372

 

Amortization of net mortgage premiums

 

 

61

 

 

 

(191

)

 

 

(191

)

Gain on interest rate swaps and other non-

   cash interest expense

 

 

(1,280

)

 

 

 

 

 

 

Amortization of lease intangibles

 

 

498

 

 

 

(482

)

 

 

(582

)

Acquisition expenses

 

 

 

 

 

10,880

 

 

 

9,947

 

AFFO

 

$

99,952

 

 

$

78,780

 

 

$

52,273

 

Diluted WASO(1)

 

 

18,567

 

 

 

14,597

 

 

 

9,736

 

Net earnings per share, basic and diluted

 

 

3.21

 

 

 

2.76

 

 

 

2.15

 

FFO per diluted share

 

 

6.00

 

 

 

5.53

 

 

 

5.24

 

AFFO per diluted share

 

$

5.38

 

 

$

5.40

 

 

$

5.37

 

Year of

Maturity

 

Term Loan

Agreements(1)

 

 

Revolving Credit Facility(2)

 

 

Senior

Notes

 

 

Mortgages

and Notes

Payable

 

 

Interest

Expense(3)

 

 

Tenant

Improvement

Allowances(4)

 

 

Operating

Leases

 

 

Total

 

2020

 

$

300,000

 

 

$

 

 

$

 

 

$

3,210

 

 

$

74,825

 

 

$

2,706

 

 

$

114

 

 

$

380,855

 

2021

 

 

 

 

 

 

 

 

 

 

 

18,028

 

 

 

68,961

 

 

 

 

 

 

114

 

 

 

87,103

 

2022

 

 

 

 

 

197,300

 

 

 

 

 

 

2,930

 

 

 

61,313

 

 

 

 

 

 

116

 

 

 

261,659

 

2023

 

 

265,000

 

 

 

 

 

 

 

 

 

8,356

 

 

 

52,708

 

 

 

 

 

 

118

 

 

 

326,182

 

2024

 

 

190,000

 

 

 

 

 

 

 

 

 

2,287

 

 

 

48,549

 

 

 

 

 

 

119

 

 

 

240,955

 

Thereafter

 

 

450,000

 

 

 

 

 

 

475,000

 

 

 

77,340

 

 

 

116,604

 

 

 

 

 

 

2,411

 

 

 

1,121,355

 

Total

 

$

1,205,000

 

 

$

197,300

 

 

$

475,000

 

 

$

112,151

 

 

$

422,960

 

 

$

2,706

 

 

$

2,992

 

 

$

2,418,109

 

 

(1)

Diluted weighted average numberWe may extend the 2020 Unsecured Term Loan twice, each time for a six-month period, subject to certain conditions, including the payment of sharesan extension fee equal to 0.05% of our common stock and membership units in the Operating Company outstanding (“WASO”), computed in accordance with GAAP.aggregate principal amount of loans outstanding.

(2)

We may extend the Revolving Credit Facility once, for a five-month period, subject to certain conditions, including the payment of an extension fee equal to 0.0625% of the revolving commitments.

(3)

Interest expense is projected based on the outstanding borrowings and interest rates in effect as of December 31, 2019. This amount includes the impact of interest rate swap agreements.

(4)

We expect to pay tenant improvement allowances out of cash flows from operations or from additional borrowings.

At December 31, 2019, and December 31, 2018, investment in rental property of $178.7 million and $139.8 million, respectively, was pledged as collateral against our mortgages and notes payable.

Additionally, we are a party to three separate tax protection agreements with the contributing members of three distinct UPREIT transactions and we entered into the Founding Owners’ Tax Protection Agreement with the Founding Owners in connection with the Internalization. The tax protection agreements require us to indemnify the beneficiaries in the event of a sale, exchange, transfer, or other disposal of the contributed property, or in the case of the Founding Owners’ Tax Protection Agreement, the entire Company, in a taxable transaction that would cause such beneficiaries to recognize a gain that is protected under the agreements, subject to certain exceptions. Based on values as of December 31, 2019, taxable sales would trigger liability under the four tax protection agreements of approximately $22.3 million. Based on information available, we do not believe that the events resulting in damages as detailed above have occurred or are likely to occur in the foreseeable future. Accordingly, we have excluded these commitments from the contractual commitments table above.

Critical Accounting Policies

The preparation of our consolidated financial statements in conformance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses as well as other disclosures in the financial statements. On an ongoing basis, management evaluates its estimates and assumptions; however, actual results may differ from these estimates and assumptions, which in turn could have a material impact on our financial statements. A summary of our significant accounting policies and procedures are included in Note 2, “Summary of Significant Accounting Policies”, contained in Item 8. “Financial Statements and Supplementary Data” included in this Annual Report on Form 10-K. Management believes the following critical accounting policies, among others, affect its more significant estimates and assumptions used in the preparation of our consolidated financial statements.

Investments in Rental Property

We record investments in rental property accounted for under operating leases at cost. We record investments in rental property accounted for under direct financing leases at their net investment (which at the inception of the lease generally represents the cost of the property).

64



We early adopted ASU 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business (“ASU 2017-01”), on a prospective basis, effective January 1, 2017. The guidance changes the definition of a business to exclude acquisitions where substantially all of the fair value of the assets acquired are concentrated in a single identifiable asset or group of similar identifiable assets, and therefore are accounted for as asset acquisitions instead of business combinations. All of our 2017 acquisitions of real estate closed subsequent to the adoption of this guidance, and therefore during the year ended December 31, 2017, did not meet the definition of a business and accordingly wereadopting ASU 2017-01 are accounted for as asset acquisitions.

We allocate the purchase price of investments in rental property accounted for as an asset acquisitionacquisitions based on the relative fair value of the assets acquired and liabilities assumed. These generally include tangible assets, consisting of land and land improvements, buildings and other improvements, and equipment, and identifiable intangible assets and liabilities, including the value of in-place leases and acquired above-market and below-market leases. Acquisition costs incurred in connection with investments in real estate accounted for as asset acquisitions are capitalized and included with the allocated purchase price. The results of operations of acquired properties are included in the Consolidated Statements of Income and Comprehensive Income from the respective date of acquisition.

We allocate the purchase price of investments in rental property accounted for as a business combination based on the estimated fair value at the date of the acquisition of the assets acquired and liabilities assumed. These generally include tangible assets, consisting of land and land improvements, buildings and other improvements, and equipment, and identifiable intangible assets and liabilities, including the value of in-place leases and acquired above-market and below-market leases. Acquisition costs incurred in connection with investments in real estate accounted for as business combinations are expensed at the time of acquisition. The results of operations of acquired properties are included in the Consolidated Statements of Income and Comprehensive Income from the respective date of acquisition.

We use multiple sources to estimate fair value, including information obtained about each property as a result of our pre-acquisition due diligence and our marketing and leasing activities. Factors that impact our fair value determination include real estate market conditions, industry conditions that the tenant operates in, and characteristics of the real estate and/or real estate appraisals. Changes in any of these factors could impact the future purchase prices of our investments and the corresponding capitalization rates recognized. We do not believe the assumptions used to fair value the investments upon acquisition have a significant degree of estimation uncertainty.

We determine the fair value of tangible assets of an acquired property by valuing the property as if it were vacant. Management then allocates the as-if-vacant value to land and land improvements, buildings, and equipment based on comparable sales and other relevant information with respect to the fairproperty, as estimated by management. Specifically, the “if vacant” value of buildings and equipment is calculated using an income approach. Assumptions used in the assets.income approach to value buildings include: capitalization and discount rates, lease-up time, market rents, make ready costs, land value, and land improvement value.

The estimated fair value of acquired in-place leases equals the costs we would have had to incur to lease the properties to the occupancy level of the properties at the date of acquisition. Such costs include the fair value of leasing commissions and other operating costs that would have been incurred to lease the properties, had they been vacant, to their acquired occupancy level. We amortize acquired in-place leases as of the date of acquisition over the remaining initial non-cancellable terms of the respective leases to amortization expense.

We record acquired above-market and below-market lease values based on the present value (using an interest rate that reflects the risks associated with the lease acquired) of the differences between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of fair market value lease rates at the time of acquisition for the corresponding in-place leases. We amortize the capitalized above-market and below-market lease values as adjustments to rental revenue over the remaining term of the respective leases.

Should a tenant terminate its lease, we charge the unamortized portion of the in-place lease value to amortization expense and we charge the unamortized portion of above-market or below-market lease value to rental income.

Management estimates the fair value of assumed mortgages and notes payable based upon indications of then-current market pricing for similar types of debt with similar maturities. We record assumed mortgages and notes payable at their estimated fair value as of the assumption date, and the difference between the estimated fair value and the notes’ outstanding principal balance is amortized to interest expense over the remaining term of the debt.


65


Long-lived Asset Impairment

We review long-lived assets to be held and used for possible impairment when events or changes in circumstances indicate that their carrying amounts may not be recoverable. If, and when, such events or changes in circumstances are present, an impairment exists to the extent the carrying value of the asset or asset group exceeds the sum of the undiscounted cash flows expected to result from the use of the asset or asset group and its eventual disposition. Such cash flows include factors such as expected future operating income, as adjusted for trends and prospects, as well as the effects of demand, competition, and other factors. An impairment loss is measured as the amount by which the carrying amount of the asset or asset group exceeds the fair value of the asset or asset group. A significant judgment is made as to if and when impairment should be taken. If our strategy, or one or more of the assumptions described above were to change in the future, an impairment may need to be recognized.

Inputs used in establishing fair value for impaired real estate assets generally fall within Level 3 of the fair value hierarchy, which are characterized as requiring significant judgment as little or no current market activity may be available for validation. The main indicator used to establish the classification of the inputs is current market condition,conditions, as derived through our use of published commercial real estate market information. We determine the valuation of impaired assets using generally accepted valuation techniques including discounted cash flow analysis, income capitalization, analysis of recent comparable sales transactions, actual sales negotiations, and bona fide purchase offers received from third parties. ManagementWe may consider a single valuation technique or multiple valuation techniques, as appropriate, when estimating the fair value of its real estate.

During the yearyears ended December 31, 2019, 2018, and 2017, we recognized anrecorded impairment charge oncharges of $3.5 million, $2.1 million, and $2.6 million, respectively. Impairment indicators were identified due to concerns over each tenant’s future viability, property vacancies, and changes to the overall investment strategy for the real estate assets of $2.6 million, which resulted from non-payment of past due rental amounts and concerns over the tenant’s future viability.assets. In determining the fair value of the real estate assets at the time of measurement, and depending on the property being evaluated, we utilized direct capitalization rates ranging from 7.25% to 12.00% and12.0%, a weighted average discount rate of 8.00%8.0%, and a weighted average price per square foot of $226, which are Level 3 inputs. We believe the uncertainty in the future cash flows was reflected in the significant capitalization rate, and the estimates were based on the information available at the time of impairment. The properties for which an impairment charge was recorded in 2018 were subsequently sold in 2019. One of the properties for which an impairment charge was recorded in 2017 was subsequently sold in 2018. The assumptions we used in determining the amount of the impairment charges on these properties were validated upon the subsequent sales, which were at values consistent with our originally estimated impaired values. We classified the impairment charge within earnings from operations in the Consolidated Statements of Income and Comprehensive Income included in Item 8. “Financial Statements and Supplementary Data” in this Annual Report on Form 10-K.

We did not recognize impairment charges during the years ended December 31, 2016 and 2015.

Revenue Recognition

The Company commences revenue recognition on its leases based on a number of factors, including the initial determination that the contract is or contains a lease. Generally, all of the Company’s property related contracts are or contain leases, and therefore revenue is recognized when the lessee takes possession of or controls the physical use of the leased assets. In most instances this occurs on the lease commencement date. At the time of lease assumption or at the inception of a new lease, arrangement, including new leases that arise from amendments, managementthe Company assesses the terms and conditions of the lease to determine the proper lease classification.

Certain of the Company’s leases require tenants to pay rent based upon a percentage of the property’s net sales (“percentage rent”) or contain rent escalators indexed to future changes in the CPI. Lease income associated with such provisions is considered variable lease income and therefore is not included in the initial measurement of the lease receivable, or in the calculation of straight-line rent revenue. Such amounts are recognized as income when the amounts are determinable.

As described in Recently Adopted Accounting Standards in Note 2, “Summary of Significant Accounting Policies” of the Notes to the Consolidated Financial Statements included in Item 8, “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K, we adopted the provisions of Accounting Standards Update (“ASU”) 2016-02, Leases (Topic 842) and related ASUs subsequently issued (collectively, “ASC 842”) as of January 1, 2019.


Leases Executed on or After Adoption of ASC 842

A lease arrangement is classified as an operating lease if none of the following criteria are met: (i) ownership transfers to the lessee at the end of the lease term, (ii) the lessee has a purchase option that is reasonably expected to be exercised, (iii) the lease term is for a major part of the economic life of the leased property, (iv) the present value of the future lease payments and any residual value guaranteed by the lessee that is not already reflected in the lease payments equals or exceeds substantially all of the fair value of the leased property, and (v) the leased property is of such a specialized nature that it is expected to have no future alternative use to the Company at the end of the lease term. If one or more of these criteria are met, the lease will generally be classified as a sales-type lease, unless the lease contains a residual value guarantee from a third party other than the lessee, in which case it would be classified as a direct financing lease under certain circumstances in accordance with ASC 842.

ASC 842 requires the Company to account for the right to use land as a separate lease component, unless the accounting effect of doing so would be insignificant. Determination of significance requires management judgment. In determining whether the accounting effect of separately reporting the land component from other components for its real estate leases is significant, the Company assesses: (i) whether separating the land component impacts the classification of any lease component, (ii) the value of the land component in the context of the overall contract, and (iii) whether the right to use the land is coterminous with the rights to use the other assets.

Leases Executed Prior to Adoption of ASC 842

A lease arrangement was classified as an operating lease if none of the following criteria were met: (i) ownership transferred to the lessee prior to or shortly after the end of the lease term, (ii) the lessee hashad a bargain purchase option during or at the end of the lease term, (iii) the lease term iswas greater than or equal to 75% of the underlying property’s economicestimated useful life, or (iv) the present value of the future minimum lease payments (excluding executory costs) iswas greater than or equal to 90% of the fair value of the leased property. If one or more of these criteria arewere met, and the minimum lease payments arewere determined to be reasonably predictable and collectible, the lease arrangement iswas generally accounted for as a direct financing lease. Consistent with ASC 840, Leases, if the fair value of the land component was 25% or more of the total fair value of the leased property, the land was considered separately from the building for purposes of applying the lease term and minimum lease payments criterion in (iii) and (iv) above.

Revenue recognition methods for operating leases, and direct financing leases, and sales-type leases are described below:

Rental property accounted for under operating leases – Revenue is recognized as rents are earned on a straight-line basis over the non-cancelable terms of the related leases. In most cases, revenue recognition under operating leases begins when the lessee takes possession of, or controls, the physical use of the leased asset. Generally, this occurs on the lease commencement date. For leases that have fixed and measurable rent escalations, the difference between such rental income earned and the cash rent due under the provisions of the lease is recorded as accruedAccrued rental income.income on the Consolidated Balance Sheets.

Rental property accounted for under direct financing leasesmanagementThe Company utilizes the direct finance method of accounting to record direct financefinancing lease income. For a lease accounted for as a direct finance lease, theThe net investment in the direct financefinancing lease represents receivables for the sum of future minimum lease payments to be received and the estimated residual value of the leased property, less the unamortized unearned income.income (which represents the difference between undiscounted cash flows and discounted cash flows). Unearned income is deferred and amortized into income over the lease terms so as to produce a constant periodic rate of return on ourthe Company’s net investment in the leases.

Rental property accounted for under sales-type leases – For leases accounted for as sales-type leases, the Company records selling profit arising from the lease at inception, along with the net investment in the lease. The Company leases assets through the assumption of existing leases or through sale-leaseback transactions, and records such assets at their fair value at the time of acquisition, which in most cases coincides with lease inception. As a result, the Company does not generally recognize selling profit on sales-type leases. The net investment in the sales-type lease represents receivables for the sum of future lease payments and the estimated unguaranteed residual value of the leased property, each measured at net present value. Interest income is recorded over the lease terms so as to produce a constant periodic rate of return on the Company’s net investment in the leases.


66


Certain of the Company’s contracts contain nonlease components (e.g., charges for management fees, common area maintenance, and reimbursement of third-party maintenance expenses) in addition to lease components (i.e., monthly rental charges). Services related to nonlease components are provided over the same period of time as, and billed in the same manner as, monthly rental charges. The Company elected to apply the practical expedient available under ASC 842, for all classes of assets, not to separate the lease components from the nonlease components when accounting for operating leases. Since the lease component is the predominant component under each of these leases, combined revenues from both the lease and nonlease components are reported as Lease revenues in the accompanying Consolidated Statements of Income and Comprehensive Income.

Derivative Instruments and Hedging

Management uses interest rate swap agreements to manage risks related to interest rate movements and the corresponding impact to interest expense on long-termour variable-rate debt. We report theThe interest rate swap agreements, designated and qualifying as cash flow hedges, are reported at fair value. We recordadopted ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting and Hedging Activities, effective January 1, 2018 on a modified retrospective basis. ASU 2017-12 amended the designation and measurement guidance for qualifying hedging transactions and the presentation of hedge results in an entity’s financial statements.

Prior to the adoption of ASU 2017-12, the gain or loss on the effective portion of the hedge was initially included as a component of other comprehensive income or loss and was subsequently reclassify these amountsreclassified into earnings when we incur interest payments on the related debt were incurred and as the swap net settlements occur.occurred. If and when there iswas ineffectiveness realized on a swap agreement, management recognizesthe Company recognized the ineffectiveness as a component of interest expense in the period incurred.

ASU 2017-12 removed the concept of separately measuring and reporting hedge ineffectiveness and requires a company to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. In accordance with ASU 2017-12, the gain or loss on the qualifying hedges is initially included as a component of other comprehensive income or loss and is subsequently reclassified into earnings when interest payments (the forecasted transactions) on the related debt are incurred and as the swap net settlements occur.

When an existing cash flow hedge is terminated, we determine the accounting treatment for the accumulated gain or loss recognized in accumulated other comprehensive income, based on the probability of the hedged forecasted transaction occurring within the period the cash flow hedge was anticipated to affect earnings. If management determines that the hedged forecasted transaction is probable of occurring during the original period, the accumulated gain or loss is reclassified into earnings over the remaining life of the cash flow hedge using a straight-line method, which approximates an effective interest method. If management determines that the hedged forecasted transaction is not probable of occurring during the original period, the entire amount of accumulated gain or loss is reclassified into earnings in the period the cash flow hedge is terminated.

Management documents its risk management strategy and hedge effectiveness at the inception of and during the term of each hedge. Our interest rate risk management strategy is intended to stabilize cash flow requirements by maintaining interest rate swap agreements to convert certain variable-rate debt to a fixed rate.

Impact of Recent Accounting Pronouncements

For information on the impact of recent accounting pronouncements on our business, see the captions Recently Adopted Accounting Standards and Other Recently Issued Accounting Standards in Note 2, “Summary of Significant Accounting Policies” of the Notes to the Consolidated Financial Statements included in Item 8. “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.


Item 7A.

Quantitative and QualitativeQualitative Disclosures About Market Risk

We are exposed to certain market risks, one of the most predominant of which is a change in interest rate risk arising from changesrates. Increases in interest rates on the floating-rate indebtednesscan result in increased interest expense under our unsecured credit facilitiesRevolving Credit Facility and certain mortgages. Borrowings pursuant to our unsecured credit facilities and floating-rate mortgages bear interest at floating rates based on LIBOR plus the applicable margin. Accordingly, fluctuationsother variable-rate debt. Increases in market interest rates may increase or decrease ourcan also result in increased interest expense which will in turn, increase or decreasewhen our net incomefixed rate debt matures and cash flow.

needs to be refinanced. We attempt to manage a portion of our interest rate risk by entering into long-term fixed rate debt or by entering into interest rate swap agreements. Our interest rate risk management strategy is intended to stabilize cash flow requirements by maintaining interest rate swap agreementsswaps to convert certain variable-rate debt to a fixed rate. As of December 31, 2017, we had 29 interest rate swap agreements outstanding, with an aggregate notional amount of $795.2 million. Under these agreements, we receive monthly payments from the counterparties equal to the related variable interest rates multiplied by the outstanding notional amounts. In turn, we pay the counterparties each month an amount equal to a fixed interest rate multiplied by the related outstanding notional amounts. The intended net impact of these transactions is that we pay a fixed interest rate on our variable-rate borrowings. The interest rate swaps have been designated by us as effective cash flow hedges for accounting purposes and are reported at fair value. We assess, both at inception and on an ongoing basis, the effectiveness of our qualifying cash flow hedges. We have not entered, and do not intend to enter, into derivative or interest rate transactions for speculative purposes. Further information concerning our interest rate swaps can be found in Note 11 in our Consolidated Financial Statements contained elsewhere in this Annual Report on Form 10-K.

67


The following table summarizesOur fixed-rate debt includes our Senior Notes, mortgages, and variable-rate debt converted to a fixed rate with the termsuse of interest rate swaps. Our fixed-rate debt and outstanding interest rate swaps had carrying values and fair values of $1.5 billion and $1.6 billion, respectively, as of December 31, 2019. Changes in market interest rates impact the current swap agreements relatingfair value of our fixed-rate debt and interest rate swaps, but they have no impact on interest incurred or cash flows. For instance, if interest rates rise 1%, and the fixed-rate debt balance remains constant, we expect the fair value of our debt to decrease, the same way the price of a bond declines as interest rates rise. A 1% increase in market interest rates would have resulted in a decrease in the fair value of our fixed-rate debt and interest rate swaps of approximately $87 million as of December 31, 2019.

Borrowings pursuant to our unsecured credit facilities. SeveralRevolving Credit Facility and other variable-rate debt bear interest at rates based on LIBOR plus an applicable margin, and totaled $1.4 billion as of theDecember 31, 2019, of which $909.9 million was swapped to a fixed rate by our use of interest rate swap agreements set forthswaps. Taking into account the effect of our interest rate swaps, interest expense would have increased by approximately $5.0 million in 2019 if the table below were entered into in conjunction with previous secured and unsecured borrowings that were retired and the swaps have sinceapplicable LIBOR rate had been reapplied in support of the current unsecured credit facilities.

(in thousands, except interest rates)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Counterparty

 

Maturity Date

 

Fixed Rate

 

 

Variable Rate Index

 

Notional Amount

 

 

Fair Value

 

Bank of America, N.A.

 

November 2023

 

 

2.80

%

 

LIBOR 1 month

 

$

25,000

 

 

$

(863

)

Bank of Montreal

 

July 2024

 

 

1.16

%

 

LIBOR 1 month

 

 

40,000

 

 

 

2,503

 

Bank of Montreal

 

January 2025

 

 

1.91

%

 

LIBOR 1 month

 

 

25,000

 

 

 

464

 

Bank of Montreal

 

July 2025

 

 

2.32

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(194

)

Bank of Montreal

 

January 2026

 

 

1.92

%

 

LIBOR 1 month

 

 

25,000

 

 

 

561

 

Bank of Montreal

 

January 2026

 

 

2.05

%

 

LIBOR 1 month

 

 

40,000

 

 

 

520

 

Bank of Montreal

 

December 2026

 

 

2.33

%

 

LIBOR 1 month

 

 

10,000

 

 

 

(63

)

Bank of Montreal

 

December 2027

 

 

2.37

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(192

)

Capital One, N.A.

 

December 2021

 

 

1.05

%

 

LIBOR 1 month

 

 

15,000

 

 

 

607

 

Capital One, N.A.

 

December 2024

 

 

1.58

%

 

LIBOR 1 month

 

 

15,000

 

 

 

603

 

Capital One, N.A.

 

January 2026

 

 

2.08

%

 

LIBOR 1 month

 

 

35,000

 

 

 

399

 

Capital One, N.A.

 

July 2026

 

 

1.32

%

 

LIBOR 1 month

 

 

35,000

 

 

 

2,565

 

Capital One, N.A.

 

December 2027

 

 

2.37

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(189

)

M&T Bank

 

August 2021

 

 

1.02

%

 

LIBOR 1 month

 

 

5,183

 

 

 

182

 

M&T Bank

 

September 2022

 

 

2.83

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(810

)

M&T Bank

 

November 2023

 

 

2.65

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(686

)

Regions Bank

 

March 2018

 

 

1.77

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(9

)

Regions Bank

 

March 2019

 

 

1.91

%

 

LIBOR 3 month

 

 

25,000

 

 

 

2

 

Regions Bank

 

May 2020

 

 

2.12

%

 

LIBOR 1 month

 

 

50,000

 

 

 

(153

)

Regions Bank

 

March 2022

 

 

2.43

%

 

LIBOR 3 month

 

 

25,000

 

 

 

(254

)

Regions Bank

 

December 2023

 

 

1.18

%

 

LIBOR 1 month

 

 

25,000

 

 

 

1,402

 

SunTrust Bank

 

April 2024

 

 

1.99

%

 

LIBOR 1 month

 

 

25,000

 

 

 

261

 

SunTrust Bank

 

April 2025

 

 

2.20

%

 

LIBOR 1 month

 

 

25,000

 

 

 

 

SunTrust Bank

 

July 2025

 

 

1.99

%

 

LIBOR 1 month

 

 

25,000

 

 

 

386

 

SunTrust Bank

 

December 2025

 

 

2.30

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(138

)

SunTrust Bank

 

January 2026

 

 

1.93

%

 

LIBOR 1 month

 

 

25,000

 

 

 

553

 

Wells Fargo Bank, N.A.

 

February 2021

 

 

2.39

%

 

LIBOR 1 month

 

 

35,000

 

 

 

(369

)

Wells Fargo Bank, N.A.

 

October 2024

 

 

2.72

%

 

LIBOR 1 month

 

 

15,000

 

 

 

(510

)

Wells Fargo Bank, N.A.

 

January 2028

 

 

2.37

%

 

LIBOR 1 month

 

 

75,000

 

 

 

(590

)

 

 

 

 

 

 

 

 

 

 

$

795,183

 

 

$

5,988

 

1% higher.

With the exception of our interest rate swap transactions, we have not engaged in transactions in derivative financial instruments or derivative commodity instruments.

As of December 31, 2017,2019, our financial instruments were not exposed to significant market risk due to foreign currency exchange risk. 

68



Item 8.

Financial Statements and Supplementary Data

Contents  

 

ReportsReport of Independent Registered Accounting FirmsFirm

 

7077

 

 

 

Consolidated Balance Sheets

 

7278

 

 

 

Consolidated Statements of Income and Comprehensive Income

 

7379

 

 

 

Consolidated Statements of Stockholders’ Equity

 

7480

 

 

 

Consolidated Statements of Cash Flows

 

7581

 

 

 

Notes to Consolidated Financial Statements

 

7682

 

 

 

Schedule III – Real Estate Assets and Accumulated Depreciation

 

110122

 

69




REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the stockholdersand the Board of Directors of Broadstone Net Lease, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheetsof Broadstone Net Lease, Inc. and subsidiariesSubsidiaries (the "Company") as of December 31, 20172019 and 2016,2018, the related consolidated statements of income and comprehensive income, stockholders'stockholders’ equity, and cash flows for each of the twothree years in the period ended December 31, 2017,2019, and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the “financial statements”"financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 20172019 and 2016,2018, and the results of its operations and its cash flows for each of the twothree years in the period ended December 31, 2017,2019, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company’sCompany's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures includeincluded examining, on a test basis, evidence supportingregarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ Deloitte and& Touche LLP

Rochester, New York

McLean, Virginia

March 15, 2018February 27, 2020

 

We have served as the Company’sCompany's auditor since 2016.

70


Report of Independent Registered Public Accounting Firm

 

The Board of Directors and Stockholders of Broadstone Net Lease, Inc. and Subsidiaries

We have audited the accompanying consolidated statements of income and comprehensive income, stockholders’ equity and cash flows of Broadstone Net Lease, Inc. and Subsidiaries for the year ended December 31, 2015. Our audit also included the information for the year ended December 31, 2015 contained in the financial statement schedule listed in the Index at Item 15. These financial statements and schedule are the responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements and schedule based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. We were not engaged to perform an audit of the Company’s internal control over financial reporting. Our audit included consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion. An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects, the consolidated changes in stockholders’ equity, results of operations and cash flows of Broadstone Net Lease, Inc. and Subsidiaries for the year ended December 31, 2015, in conformity with U.S. generally accepted accounting principles. Also, in our opinion, the information contained in the related financial statement schedule for the year ended December 31, 2015, when considered in relation to the basic financial statements taken as a whole, presents fairly in all material respects the information set forth therein.

/s/ Ernst & Young LLP

Rochester, New York

April 24, 2017

71



Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Balance Sheets

(in thousands, except per share amounts)

 

 

December 31,

 

 

December 31,

 

 

2017

 

 

2016

 

 

2019

 

 

2018

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounted for using the operating method, net of accumulated depreciation

 

$

2,186,141

 

 

$

1,637,700

 

 

$

3,415,400

 

 

$

2,641,746

 

Accounted for using the direct financing method

 

 

41,617

 

 

 

47,271

 

 

 

41,890

 

 

 

42,000

 

Investment in rental property, net

 

 

2,227,758

 

 

 

1,684,971

 

 

 

3,457,290

 

 

 

2,683,746

 

Cash and cash equivalents

 

 

9,355

 

 

 

21,635

 

 

 

12,455

 

 

 

18,612

 

Restricted cash

 

 

744

 

 

 

1,468

 

Accrued rental income

 

 

52,018

 

 

 

36,577

 

 

 

84,534

 

 

 

69,247

 

Tenant and other receivables, net

 

 

897

 

 

 

355

 

 

 

934

 

 

 

1,026

 

Tenant and capital reserves

 

 

943

 

 

 

767

 

Prepaid expenses and other assets

 

 

267

 

 

 

260

 

 

 

12,613

 

 

 

4,316

 

Notes receivable

 

 

6,527

 

 

 

6,527

 

Investment in related party

 

 

10,000

 

 

 

10,000

 

Interest rate swap, assets

 

 

11,008

 

 

 

9,598

 

 

 

2,911

 

 

 

17,633

 

Intangible lease assets, net

 

 

242,659

 

 

 

168,121

 

 

 

331,894

 

 

 

286,258

 

Debt issuance costs – unsecured revolver, net

 

 

3,026

 

 

 

446

 

Debt issuance costs – unsecured revolving credit facility, net

 

 

2,380

 

 

 

2,261

 

Leasing fees, net

 

 

13,554

 

 

 

11,329

 

 

 

12,847

 

 

 

13,698

 

Total assets

 

$

2,578,756

 

 

$

1,952,054

 

 

$

3,917,858

 

 

$

3,096,797

 

 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unsecured revolver

 

$

273,000

 

 

$

102,000

 

Unsecured revolving credit facility

 

$

197,300

 

 

$

141,100

 

Mortgages and notes payable, net

 

 

67,832

 

 

 

106,686

 

 

 

111,793

 

 

 

78,952

 

Unsecured term notes, net

 

 

836,912

 

 

 

657,891

 

 

 

1,672,081

 

 

 

1,225,773

 

Interest rate swap, liabilities

 

 

5,020

 

 

 

10,217

 

 

 

24,471

 

 

 

1,820

 

Accounts payable and other liabilities

 

 

20,345

 

 

 

17,396

 

 

 

37,377

 

 

 

24,394

 

Due to related parties

 

 

722

 

 

 

364

 

 

 

 

 

 

114

 

Tenant improvement allowances

 

 

5,669

 

 

 

9,490

 

Accrued interest payable

 

 

3,311

 

 

 

1,602

 

 

 

3,594

 

 

 

9,777

 

Intangible lease liabilities, net

 

 

81,744

 

 

 

47,871

 

 

 

92,222

 

 

 

85,947

 

Total liabilities

 

 

1,294,555

 

 

 

953,517

 

 

 

2,138,838

 

 

 

1,567,877

 

 

 

 

 

 

 

 

 

Commitments and contingencies (See Note 18)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Broadstone Net Lease, Inc. stockholders' equity:

 

 

 

 

 

 

 

 

Broadstone Net Lease, Inc. stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value; 20,000 shares authorized, no shares issued

or outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Common stock, $0.001 par value; 80,000 shares authorized, 18,909 and 15,158 shares

issued and outstanding at December 31, 2017 and December 31, 2016, respectively

 

 

19

 

 

 

15

 

Common stock, $0.001 par value; 80,000 shares authorized, 26,001 and 22,014 shares

issued and outstanding at December 31, 2019 and 2018, respectively

 

 

26

 

 

 

22

 

Additional paid-in capital

 

 

1,301,979

 

 

 

1,009,431

 

 

 

1,895,935

 

 

 

1,557,421

 

Subscriptions receivable

 

 

(15

)

 

 

(9,790

)

Cumulative distributions in excess of retained earnings

 

 

(120,280

)

 

 

(89,960

)

 

 

(208,261

)

 

 

(155,150

)

Accumulated other comprehensive income

 

 

5,122

 

 

 

2,092

 

Accumulated other comprehensive (loss) income

 

 

(20,086

)

 

 

14,806

 

Total Broadstone Net Lease, Inc. stockholders’ equity

 

 

1,186,825

 

 

 

911,788

 

 

 

1,667,614

 

 

 

1,417,099

 

Non-controlling interests

 

 

97,376

 

 

 

86,749

 

 

 

111,406

 

 

 

111,821

 

Total equity

 

 

1,284,201

 

 

 

998,537

 

 

 

1,779,020

 

 

 

1,528,920

 

Total liabilities and equity

 

$

2,578,756

 

 

$

1,952,054

 

 

$

3,917,858

 

 

$

3,096,797

 

 

The accompanying notes are an integral part of these consolidated financial statements.

72



Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Income and Comprehensive Income

(in thousands, except per share amounts)

 

 

For the years ended December 31,

 

 

For the years ended December 31,

 

 

2017

 

 

2016

 

 

2015

 

 

2019

 

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income from operating leases

 

$

170,493

 

 

$

133,943

 

 

$

89,875

 

Earned income from direct financing leases

 

 

4,141

 

 

 

4,544

 

 

 

4,075

 

Operating expenses reimbursed from tenants

 

 

6,721

 

 

 

4,173

 

 

 

3,538

 

Other income from real estate transactions

 

 

208

 

 

 

209

 

 

 

598

 

Total revenues

 

 

181,563

 

 

 

142,869

 

 

 

98,086

 

Lease revenues

 

$

298,815

 

 

$

237,479

 

 

$

181,563

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

��

 

Depreciation and amortization

 

 

62,263

 

 

 

46,321

 

 

 

29,387

 

 

 

108,818

 

 

 

83,994

 

 

 

62,263

 

Asset management fees

 

 

14,754

 

 

 

10,955

 

 

 

7,042

 

 

 

21,863

 

 

 

18,173

 

 

 

14,754

 

Property management fees

 

 

4,988

 

 

 

3,939

 

 

 

2,697

 

 

 

8,256

 

 

 

6,529

 

 

 

4,988

 

Acquisition expenses

 

 

 

 

 

10,880

 

 

 

9,947

 

Property and operating expense

 

 

6,505

 

 

 

3,900

 

 

 

3,384

 

 

 

15,990

 

 

 

11,157

 

 

 

6,505

 

General and administrative

 

 

4,939

 

 

 

2,790

 

 

 

3,116

 

 

 

5,456

 

 

 

6,162

 

 

 

4,939

 

State and franchise tax

 

 

624

 

 

 

446

 

 

 

130

 

Provision for impairment of investment in rental properties

 

 

2,608

 

 

 

 

 

 

 

 

 

3,452

 

 

 

2,061

 

 

 

2,608

 

Total operating expenses

 

 

96,681

 

 

 

79,231

 

 

 

55,703

 

 

 

163,835

 

 

 

128,076

 

 

 

96,057

 

Operating income

 

 

84,882

 

 

 

63,638

 

 

 

42,383

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred distribution income

 

 

737

 

 

 

713

 

 

 

350

 

 

 

 

 

 

440

 

 

 

737

 

Interest income

 

 

467

 

 

 

88

 

 

 

 

 

 

9

 

 

 

179

 

 

 

467

 

Interest expense

 

 

(34,751

)

 

 

(29,963

)

 

 

(22,605

)

 

 

(72,534

)

 

 

(52,855

)

 

 

(34,751

)

(Cost) gain of debt extinguishment

 

 

(5,151

)

 

 

(133

)

 

 

1,213

 

Gain (loss) on sale of real estate

 

 

12,992

 

 

 

5,925

 

 

 

(713

)

Other gains

 

 

379

 

 

 

 

 

 

262

 

Cost of debt extinguishment

 

 

(1,176

)

 

 

(101

)

 

 

(5,151

)

Gain on sale of real estate

 

 

29,914

 

 

 

10,496

 

 

 

12,992

 

Income taxes

 

 

(2,415

)

 

 

(857

)

 

 

(624

)

Gain on sale of investment in related party

 

 

 

 

 

8,500

 

 

 

 

Internalization expenses

 

 

(3,658

)

 

 

 

 

 

 

Other (losses) gains

 

 

(6

)

 

 

(100

)

 

 

379

 

Net income

 

 

59,555

 

 

 

40,268

 

 

 

20,890

 

 

 

85,114

 

 

 

75,105

 

 

 

59,555

 

Net income attributable to non-controlling interests

 

 

(4,756

)

 

 

(3,914

)

 

 

(1,603

)

 

 

(5,720

)

 

 

(5,730

)

 

 

(4,756

)

Net income attributable to Broadstone Net Lease,

Inc.

 

$

54,799

 

 

$

36,354

 

 

$

19,287

 

 

$

79,394

 

 

$

69,375

 

 

$

54,799

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

17,084

 

 

 

13,178

 

 

 

8,989

 

 

 

23,979

 

 

 

20,242

 

 

 

17,084

 

Diluted

 

 

18,567

 

 

 

14,597

 

 

 

9,736

 

 

 

25,716

 

 

 

21,910

 

 

 

18,567

 

Net Earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

3.21

 

 

$

2.76

 

 

$

2.15

 

 

$

3.31

 

 

$

3.43

 

 

$

3.21

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

59,555

 

 

$

40,268

 

 

$

20,890

 

 

$

85,114

 

 

$

75,105

 

 

$

59,555

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of interest rate swaps

 

 

4,166

 

 

 

13,771

 

 

 

(3,362

)

 

 

(37,372

)

 

 

10,584

 

 

 

4,166

 

Realized loss on interest rate swaps

 

 

(873

)

 

 

 

 

 

 

Realized gain on interest rate swaps

 

 

(205

)

 

 

(84

)

 

 

(873

)

Comprehensive income

 

 

62,848

 

 

 

54,039

 

 

 

17,528

 

 

 

47,537

 

 

 

85,605

 

 

 

62,848

 

Comprehensive income attributable to non-controlling interests

 

 

(5,019

)

 

 

(5,253

)

 

 

(1,345

)

 

 

(3,036

)

 

 

(6,546

)

 

 

(5,019

)

Comprehensive income attributable to Broadstone Net Lease, Inc.

 

$

57,829

 

 

$

48,786

 

 

$

16,183

 

 

$

44,501

 

 

$

79,059

 

 

$

57,829

 

 

The accompanying notes are an integral part of these consolidated financial statements.

 

 

73



Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Stockholders’ Equity

(in thousands, except per share amounts)

 

 

Common

Stock

 

 

Additional

Paid-in Capital

 

 

Subscriptions

Receivable

 

 

Cumulative

Distributions

in Excess

of Retained

Earnings

 

 

Accumulated

Other

Comprehensive

(Loss)/Income

 

 

Non-

controlling

Interests

 

 

Total

 

 

Common

Stock

 

 

Additional

Paid-in Capital

 

 

Subscriptions

Receivable

 

 

Cumulative

Distributions

in Excess

of Retained

Earnings

 

 

Accumulated

Other

Comprehensive

(Loss)/Income

 

 

Non-

controlling

Interests

 

 

Total

 

Balance, January 1, 2015

 

$

7

 

 

$

408,542

 

 

$

(907

)

 

$

(34,347

)

 

$

(7,236

)

 

$

28,122

 

 

$

394,181

 

Net income

 

 

 

 

 

 

 

 

 

 

 

19,287

 

 

 

 

 

 

1,603

 

 

 

20,890

 

Issuance of 4,535 shares of common stock

 

 

4

 

 

 

330,390

 

 

 

(599

)

 

 

 

 

 

 

 

 

 

 

 

329,795

 

Other offering costs

 

 

 

 

 

(1,796

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,796

)

Issuance of 793 membership units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

57,583

 

 

 

57,583

 

Distributions declared ($0.390 per share January 2015, $0.405 per

share February through December 2015)

 

 

 

 

 

 

 

 

 

 

 

(41,851

)

 

 

 

 

 

(3,420

)

 

 

(45,271

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,104

)

 

 

(258

)

 

 

(3,362

)

Redemption of 43 shares of common stock

 

 

 

 

 

(3,054

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(3,054

)

Cancellation of 14 shares of common stock

 

 

 

 

 

(1,021

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,021

)

Adjustment of non-controlling interests

 

 

 

 

 

5,848

 

 

 

 

 

 

 

 

 

 

 

 

(5,848

)

 

 

 

Balance, December 31, 2015

 

 

11

 

 

 

738,909

 

 

 

(1,506

)

 

 

(56,911

)

 

 

(10,340

)

 

 

77,782

 

 

 

747,945

 

Net income

 

 

 

 

 

 

 

 

 

 

 

36,354

 

 

 

 

 

 

3,914

 

 

 

40,268

 

Issuance of 3,784 shares of common stock

 

 

4

 

 

 

284,062

 

 

 

(8,284

)

 

 

 

 

 

 

 

 

 

 

 

275,782

 

Other offering costs

 

 

 

 

 

(1,310

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,310

)

Issuance of 97 membership units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,190

 

 

 

7,190

 

Distributions declared ($0.405 per share January and February 2016,

$0.410 per share March through December 2016)

 

 

 

 

 

 

 

 

 

 

 

(69,403

)

 

 

 

 

 

(7,552

)

 

 

(76,955

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,432

 

 

 

1,339

 

 

 

13,771

 

Redemption of 109 shares of common stock

 

 

 

 

 

(8,154

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(8,154

)

Adjustment of non-controlling interests

 

 

 

 

 

(4,076

)

 

 

 

 

 

 

 

 

 

 

 

4,076

 

 

 

 

Balance, December 31, 2016

 

 

15

 

 

 

1,009,431

 

 

 

(9,790

)

 

 

(89,960

)

 

 

2,092

 

 

 

86,749

 

 

 

998,537

 

Balance, January 1, 2017

 

$

15

 

 

$

1,009,431

 

 

$

(9,790

)

 

$

(89,960

)

 

$

2,092

 

 

$

86,749

 

 

$

998,537

 

Net income

 

 

 

 

 

 

 

 

 

 

 

54,799

 

 

 

 

 

 

4,756

 

 

 

59,555

 

 

 

 

 

 

 

 

 

 

 

 

54,799

 

 

 

 

 

 

4,756

 

 

 

59,555

 

Issuance of 3,833 shares of common stock

 

 

4

 

 

 

303,711

 

 

 

9,775

 

 

 

 

 

 

 

 

 

 

 

 

313,490

 

 

 

4

 

 

 

303,711

 

 

 

9,775

 

 

 

 

 

 

 

 

 

 

 

 

313,490

 

Other offering costs

 

 

 

 

 

(1,380

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,380

)

 

 

 

 

 

(1,380

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,380

)

Issuance of 161 membership units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,913

 

 

 

12,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,913

 

 

 

12,913

 

Distributions declared ($0.410 per share January 2017,

$0.415 per share February through December 2017)

 

 

 

 

 

 

 

 

 

 

 

(85,119

)

 

 

 

 

 

(7,649

)

 

 

(92,768

)

 

 

 

 

 

 

 

 

 

 

 

(85,119

)

 

 

 

 

 

(7,649

)

 

 

(92,768

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,834

 

 

 

332

 

 

 

4,166

 

 

 

 

 

 

��

 

 

 

 

 

 

 

 

 

3,834

 

 

 

332

 

 

 

4,166

 

Realized loss on interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(804

)

 

 

(69

)

 

 

(873

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(804

)

 

 

(69

)

 

 

(873

)

Conversion of 37 membership units to 37 shares of common stock

 

 

 

 

 

2,986

 

 

 

 

 

 

 

 

 

 

 

 

(2,986

)

 

 

 

Conversion of 37 OP Units to 37 shares of common stock

 

 

 

 

 

2,986

 

 

 

 

 

 

 

 

 

 

 

 

(2,986

)

 

 

 

Redemption of 119 shares of common stock

 

 

 

 

 

(9,439

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,439

)

 

 

 

 

 

(9,439

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,439

)

Adjustment of non-controlling interests

 

 

 

 

 

(3,330

)

 

 

 

 

 

 

 

 

 

 

 

3,330

 

 

 

 

 

 

 

 

 

(3,330

)

 

 

 

 

 

 

 

 

 

 

 

3,330

 

 

 

 

Balance, December 31, 2017

 

$

19

 

 

$

1,301,979

 

 

$

(15

)

 

$

(120,280

)

 

$

5,122

 

 

$

97,376

 

 

$

1,284,201

 

 

 

19

 

 

 

1,301,979

 

 

 

(15

)

 

 

(120,280

)

 

 

5,122

 

 

 

97,376

 

 

 

1,284,201

 

Net income

 

 

 

 

 

 

 

 

 

 

 

69,375

 

 

 

 

 

 

5,730

 

 

 

75,105

 

Issuance of 3,233 shares of common stock

 

 

3

 

 

 

268,478

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

268,496

 

Other offering costs

 

 

 

 

 

(1,158

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,158

)

Issuance of 194 OP Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,797

 

 

 

15,797

 

Distributions declared ($0.415 per share January 2018,

$0.430 per share February through December 2018)

 

 

 

 

 

 

 

 

 

 

 

(104,245

)

 

 

 

 

 

(8,724

)

 

 

(112,969

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,762

 

 

 

822

 

 

 

10,584

 

Realized gain on interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(78

)

 

 

(6

)

 

 

(84

)

Conversion of eight OP Units to eight shares of common

stock

 

 

 

 

 

684

 

 

 

 

 

 

 

 

 

 

 

 

(684

)

 

 

 

Redemption of 127 shares of common stock

 

 

 

 

 

(10,304

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,304

)

Cancellation of nine shares of common stock

 

 

 

 

 

(748

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(748

)

Adjustment of non-controlling interests

 

 

 

 

 

(1,510

)

 

 

 

 

 

 

 

 

 

 

 

1,510

 

 

 

 

Balance, December 31, 2018

 

 

22

 

 

 

1,557,421

 

 

 

 

 

 

(155,150

)

 

 

14,806

 

 

 

111,821

 

 

 

1,528,920

 

Net income

 

 

 

 

 

 

 

 

 

 

 

79,394

 

 

 

 

 

 

5,720

 

 

 

85,114

 

Issuance of 4,639 shares of common stock

 

 

5

 

 

 

395,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

395,091

 

Other offering costs

 

 

 

 

 

(1,649

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,649

)

Distributions declared ($0.430 per share January 2019,

$0.440 per share February through December 2019)

 

 

 

 

 

 

 

 

 

 

 

(127,014

)

 

 

 

 

 

(9,266

)

 

 

(136,280

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(34,701

)

 

 

(2,671

)

 

 

(37,372

)

Realized gain on interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(191

)

 

 

(14

)

 

 

(205

)

Redemption of 417 shares of common stock

 

 

(1

)

 

 

(32,005

)

 

 

 

 

 

(2,593

)

 

 

 

 

 

 

 

 

(34,599

)

Redemption of 235 shares of common stock with a related party

 

 

 

 

 

(17,102

)

 

 

 

 

 

(2,898

)

 

 

 

 

 

 

 

 

(20,000

)

Adjustment of non-controlling interests

 

 

 

 

 

(5,816

)

 

 

 

 

 

 

 

 

 

 

 

5,816

 

 

 

 

Balance, December 31, 2019

 

$

26

 

 

$

1,895,935

 

 

$

 

 

$

(208,261

)

 

$

(20,086

)

 

$

111,406

 

 

$

1,779,020

 

The accompanying notes to the consolidated financial statements are an integral part of these consolidated financial statements.

 

74



Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(in thousands)

 

 

For the years ended December 31,

 

 

For the years ended December 31,

 

 

2017

 

 

2016

 

 

2015

 

 

2019

 

 

2018

 

 

2017

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

59,555

 

 

$

40,268

 

 

$

20,890

 

 

$

85,114

 

 

$

75,105

 

 

$

59,555

 

Adjustments to reconcile net income including non-controlling

interest to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization including intangibles associated

with investment in rental property

 

 

62,759

 

 

 

45,839

 

 

 

28,819

 

 

 

105,408

 

 

 

83,690

 

 

 

62,759

 

Provision for impairment of investment in rental properties

 

 

2,608

 

 

 

 

 

 

 

 

 

3,452

 

 

 

2,061

 

 

 

2,608

 

Amortization of debt issuance costs charged to interest expense

 

 

1,893

 

 

 

1,626

 

 

 

1,181

 

 

 

2,542

 

 

 

1,776

 

 

 

1,893

 

Straight-line rent and financing lease adjustments

 

 

(17,132

)

 

 

(13,847

)

 

 

(7,593

)

 

 

(21,943

)

 

 

(19,492

)

 

 

(17,132

)

Cost (gain) of debt extinguishment

 

 

5,151

 

 

 

81

 

 

 

(1,213

)

(Gain) loss on sale of real estate

 

 

(12,992

)

 

 

(5,925

)

 

 

713

 

Settlement of interest rate swap, liability

 

 

(1,965

)

 

 

 

 

 

 

Cost of debt extinguishment

 

 

1,176

 

 

 

101

 

 

 

5,151

 

Gain on sale of real estate

 

 

(29,914

)

 

 

(10,496

)

 

 

(12,992

)

Settlement of interest rate swap

 

 

 

 

 

760

 

 

 

(1,965

)

Gain on sale of investment in related party

 

 

 

 

 

(8,500

)

 

 

 

Leasing fees paid

 

 

(3,339

)

 

 

(2,932

)

 

 

(4,411

)

 

 

(1,002

)

 

 

(1,399

)

 

 

(3,339

)

Other non-cash items

 

 

(1,258

)

 

 

405

 

 

 

35

 

 

 

466

 

 

 

528

 

 

 

(1,258

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Tenant and other receivables

 

 

(542

)

 

 

214

 

 

 

(1,280

)

 

 

92

 

 

 

(876

)

 

 

(542

)

Prepaid expenses and other assets

 

 

(8

)

 

 

212

 

 

 

88

 

 

 

(136

)

 

 

(936

)

 

 

(8

)

Accounts payable and other liabilities

 

 

1,501

 

 

 

1,060

 

 

 

887

 

 

 

8,286

 

 

 

(777

)

 

 

1,501

 

Accrued interest payable

 

 

1,709

 

 

 

188

 

 

 

500

 

 

 

(6,183

)

 

 

6,466

 

 

 

1,709

 

Net cash provided by operating activities

 

 

97,940

 

 

 

67,189

 

 

 

38,616

 

 

 

147,358

 

 

 

128,011

 

 

 

97,940

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of rental property accounted for using the operating method,

net of mortgage assumed of $5,205 in 2017 and $0 in 2016 and 2015

 

 

(657,286

)

 

 

(500,061

)

 

 

(484,657

)

Related party acquisition of rental property accounted for using the

operating method, net of mortgage assumed of $6,721 in 2017 and $0

in 2016 and 2015

 

 

(7,531

)

 

 

 

 

 

 

Acquisition of rental property accounted for using the operating method, net of mortgages

assumed of $49,782, $20,845 and $5,205 in 2019, 2018 and 2017, respectively

 

 

(997,015

)

 

 

(575,764

)

 

 

(657,286

)

Related party acquisition of rental property accounted for using the operating method, net

of mortgages assumed of $0, $0 and $6,721 in 2019, 2018 and 2017, respectively

 

 

 

 

 

 

 

 

(7,531

)

Acquisition of rental property accounted for using the direct

financing method

 

 

(3,546

)

 

 

(544

)

 

 

(7,189

)

 

 

 

 

 

(430

)

 

 

(3,546

)

Capital expenditures and improvements

 

 

(6,606

)

 

 

(1,938

)

 

 

(10,560

)

 

 

(5,051

)

 

 

(5,153

)

 

 

(6,782

)

Issuance of notes receivable

 

 

 

 

 

(2,827

)

 

 

 

Proceeds from sale of investment in related party

 

 

 

 

 

18,500

 

 

 

 

Proceeds from disposition of rental property, net

 

 

63,310

 

 

 

34,890

 

 

 

17,962

 

 

 

168,759

 

 

 

53,988

 

 

 

63,310

 

Increase in tenant and capital reserves

 

 

(176

)

 

 

(93

)

 

 

(175

)

Decrease (Increase) in restricted cash

 

 

724

 

 

 

(1,381

)

 

 

4,150

 

Change in deposits on investments in rental property

 

 

1,600

 

 

 

(1,600

)

 

 

 

Net cash used in investing activities

 

 

(611,111

)

 

 

(471,954

)

 

 

(480,469

)

 

 

(831,707

)

 

 

(510,459

)

 

 

(611,835

)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock, net

 

 

272,827

 

 

 

246,453

 

 

 

299,657

 

 

 

329,750

 

 

 

215,902

 

 

 

272,827

 

Redemptions of common stock

 

 

(9,439

)

 

 

(8,154

)

 

 

(3,054

)

 

 

(34,599

)

 

 

(10,204

)

 

 

(9,439

)

Borrowings on mortgages, notes payable and unsecured term notes,

net of mortgages assumed of $11,926 in 2017 and $0 in 2016 and 2015

 

 

515,000

 

 

 

114,000

 

 

 

280,000

 

Redemptions of common stock with a related party

 

 

(20,000

)

 

 

 

 

 

 

Borrowings on mortgages, notes payable and unsecured term notes, net of mortgages

assumed of $49,782, $20,845 and $11,926 in 2019, 2018 and 2017, respectively

 

 

750,000

 

 

 

415,000

 

 

 

515,000

 

Principal payments on mortgages, notes payable and unsecured

term notes

 

 

(386,080

)

 

 

(11,387

)

 

 

(5,712

)

 

 

(316,940

)

 

 

(34,722

)

 

 

(386,080

)

Borrowings on unsecured revolver

 

 

494,000

 

 

 

308,500

 

 

 

332,000

 

Repayments on unsecured revolver

 

 

(323,000

)

 

 

(206,500

)

 

 

(408,500

)

Borrowings on unsecured revolving credit facility

 

 

434,100

 

 

 

343,600

 

 

 

494,000

 

Repayments on unsecured revolving credit facility

 

 

(377,900

)

 

 

(475,500

)

 

 

(323,000

)

Cash distributions paid to stockholders

 

 

(44,540

)

 

 

(35,731

)

 

 

(23,805

)

 

 

(61,961

)

 

 

(51,845

)

 

 

(44,540

)

Cash distributions paid to non-controlling interests

 

 

(7,574

)

 

 

(6,967

)

 

 

(3,421

)

 

 

(9,248

)

 

 

(8,638

)

 

 

(7,574

)

Debt issuance and extinguishment costs paid

 

 

(10,303

)

 

 

(864

)

 

 

(2,390

)

 

 

(7,531

)

 

 

(2,255

)

 

 

(10,303

)

Net cash provided by financing activities

 

 

500,891

 

 

 

399,350

 

 

 

464,775

 

 

 

685,671

 

 

 

391,338

 

 

 

500,891

 

Net (decrease) increase in cash and cash equivalents

 

 

(12,280

)

 

 

(5,415

)

 

 

22,922

 

Cash and cash equivalents at beginning of year

 

 

21,635

 

 

 

27,050

 

 

 

4,128

 

Cash and cash equivalents at end of year

 

$

9,355

 

 

$

21,635

 

 

$

27,050

 

Net increase (decrease) in cash and cash equivalents and restricted cash

 

 

1,322

 

 

 

8,890

 

 

 

(13,004

)

Cash and cash equivalents and restricted cash at beginning of period

 

 

18,989

 

 

 

10,099

 

 

 

23,103

 

Cash and cash equivalents and restricted cash at end of period

 

$

20,311

 

 

$

18,989

 

 

$

10,099

 

Reconciliation of cash and cash equivalents and restricted cash

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

$

18,612

 

 

$

9,355

 

 

$

21,635

 

Restricted cash at beginning of period

 

 

377

 

 

 

744

 

 

 

1,468

 

Cash and cash equivalents and restricted cash at beginning of period

 

$

18,989

 

 

$

10,099

 

 

$

23,103

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

12,455

 

 

$

18,612

 

 

$

9,355

 

Restricted cash at end of period

 

 

7,856

 

 

 

377

 

 

 

744

 

Cash and cash equivalents and restricted cash at end of period

 

$

20,311

 

 

$

18,989

 

 

$

10,099

 

The accompanying notes are an integral part of these consolidated financial statements.

75



Broadstone Net Lease, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (in thousands)

December 31, 2017, 20162019, 2018, and 20152017

1. Business Description

Broadstone Net Lease, Inc. (the “Corporation”) is a Maryland corporation formed on October 18, 2007, that elected to be taxed as a real estate investment trust (“REIT”) commencing with the taxable year ended December 31, 2008. The Corporation focuses on investing in income-producing, net leased commercial properties.properties, primarily in the United States. The Corporation leases properties toindustrial, healthcare, restaurant, office, retail, healthcare, industrial, office, and other commercial businessesproperties under long-term lease agreements. Properties are generally leased on a triple-net basis such that tenants pay all operating expenses relating to the property, including, but not limited to, property taxes, insurance, maintenance, repairs, and capital costs, during the lease term. As ofAt December 31, 2017,2019, the Corporation owned a diversified portfolio of 528646 individual net leased commercial properties located in 4041 states throughout the continental United States.States and in British Columbia, Canada.

Broadstone Net Lease, LLC (the “Operating Company”Corporation’s operating company, or the “OP”), is the entity through which the Corporation conducts its business and owns (either directly or through subsidiaries) all of the Corporation’s properties. At December 31, 2017, 2016 and 2015, the Corporation owned economic interests of 92.4%, 91.4% and 89.6%, respectively, in the Operating Company. The Corporation is also the sole managing member of the Operating Company, as disclosed in Note 12.OP. The remaining interestsmembership units in the Operating CompanyOP (“OP Units”), which are referred to as non-controlling interests, are held by members who acquired their interest by contributing property to the Operating CompanyOP in exchange for membership units of the Operating Company.OP Units. As the Corporation conducts substantially all of its operations through the Operating Company,OP, it is structured as what is referred to as an Umbrella Partnership Real Estate Investment Trustumbrella partnership real estate investment trust (“UPREIT”). The following table summarizes the economic ownership interest in the OP:

 

 

December 31,

 

Percentage of shares owned by

 

2019

 

 

2018

 

 

2017

 

Corporation

 

 

93.7

%

 

 

92.7

%

 

 

92.4

%

Non-controlling interests

 

 

6.3

%

 

 

7.3

%

 

 

7.6

%

 

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

The Corporation operates under the direction of its board of directors (the “Board of Directors”), which is responsible for the management and control of the Company’s (as defined below) affairs. TheFor all years presented in these Consolidated Financial Statements, the Corporation iswas externally managed and its boardBoard of directors hasDirectors had retained the Corporation’s sponsor, Broadstone Real Estate, LLC (the “Manager”(“BRE”) and Broadstone Asset Management, LLC (the “Asset Manager”) to manage the Corporation’s day-to-day affairs, to implement the Corporation’s investment strategy, and to provide certain property management services for the Corporation’s properties, subject to the Board of Directors’ direction, oversight, and approval. The Asset Manager iswas a wholly-ownedwholly owned subsidiary of the ManagerBRE and all of the Corporation’s officers arewere employees of the Manager.BRE. Accordingly, both the ManagerBRE and the Asset Manager arewere related parties of the Corporation.Company. Refer to Note 3 for further discussion overconcerning related parties and related party transactions.transactions conducted during all periods presented and Note 19 for discussion of the Company’s internalization of management functions that occurred in February 2020.

2. Summary of Significant Accounting Policies

Principles of ConsolidationRevenue Recognition

The Consolidated Financial Statements includeCompany commences revenue recognition on its leases based on a number of factors, including the accounts and operationsinitial determination that the contract is or contains a lease. Generally, all of the Corporation,Company’s property related contracts are or contain leases, and therefore revenue is recognized when the Operatinglessee takes possession of or controls the physical use of the leased assets. In most instances this occurs on the lease commencement date. At the time of lease assumption or at the inception of a new lease, including new leases that arise from amendments, the Company assesses the terms and its consolidated subsidiaries, allconditions of which are wholly-owned by the Operating Company (collectively,lease to determine the “Company”). All intercompany balances and transactions have been eliminated in consolidation.proper lease classification.

ToCertain of the extentCompany’s leases require tenants to pay rent based upon a percentage of the Corporation has a variable interest in entities that are not evaluated under the variable interest entityproperty’s net sales (“VIE”percentage rent”) model, the Corporation evaluates its interests using the voting interest entity model. The Corporation holds a 92.4% interestor contain rent escalators indexed to future changes in the Operating Company at December 31, 2017,CPI. Lease income associated with such provisions is considered variable lease income and therefore is not included in the sole managing memberinitial measurement of the Operating Company, which giveslease receivable, or in the Corporation exclusive and complete responsibility forcalculation of straight-line rent revenue. Such amounts are recognized as income when the day-to-day management, authority to make decisions, and controlamounts are determinable.

As described in Recently Adopted Accounting Standards in Note 2, “Summary of Significant Accounting Policies” of the Operating Company. Based on consolidation guidance effective for the Corporation as of January 1, 2016, the Corporation concluded that the Operating Company is a VIE as the members in the Operating Company do not possess kick-out rights or substantive participating rights. Accordingly, the Corporation consolidates its interest in the Operating Company. However, as the Corporation holds the majority voting interest in the Operating Company, it qualifies for the exemption from providing certain disclosure requirements associated with investments in VIEs.

The portion of the Operating Company not owned by the Corporation is presented as non-controlling interests as of and during the periods presented.

76


Basis of Accounting

The Consolidated Financial Statements have been prepared in accordance with generally accepted accounting principles in the United States (“GAAP”).

Use of Estimates

The preparation of consolidated financial statements in conformity with GAAP requires managementNotes to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the Consolidated Financial Statements included in Item 8, “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K, we adopted the reported amountsprovisions of revenues and expenses during the reporting periods. Significant estimates include, but are not limited to the allocation of purchase price between investment in rental property and intangible assets acquired and liabilities assumed, the value of long-lived assets, the provision for impairment, the depreciable lives of rental property, the amortizable lives of intangible assets and liabilities, the allowance for doubtful accounts, the fair value of assumed debt and notes payables, the fair value of the Company’s interest rate swap agreements and the determination of any uncertain tax positions. Accordingly, actual results may differ from those estimates.

Investment in Rental Property

Rental property accounted for under operating leases is recorded at cost. Rental property accounted for under direct financing leases is recorded at its net investment (which at the inception of the lease generally represents the cost of the property).

The Company early adopted Financial Accounting Standards Board (“FASB”) Accounting Standards Update (“ASU”) 2017-01,2016-02, Business CombinationsLeases (Topic 805): Clarifying the Definition842) and related ASUs subsequently issued (collectively, “ASC 842”) as of a Business (“ASU 2017-01”), on a prospective basis, effective January 1, 2017. The guidance changes2019.


Leases Executed on or After Adoption of ASC 842

A lease is classified as an operating lease if none of the definitionfollowing criteria are met: (i) ownership transfers to the lessee at the end of the lease term, (ii) the lessee has a businesspurchase option that is reasonably expected to exclude acquisitions wherebe exercised, (iii) the lease term is for a major part of the economic life of the leased property, (iv) the present value of the future lease payments and any residual value guaranteed by the lessee that is not already reflected in the lease payments equals or exceeds substantially all of the fair value of the assets acquired are concentrated inleased property, and (v) the leased property is of such a single identifiable asset or group of similar identifiable assets, and therefore are accounted for as asset acquisitions instead of business combinations. Referspecialized nature that it is expected to Recently Adopted Accounting Standards elsewhere within Note 2. Allhave no future alternative use to the Company at the end of the acquisitions closed subsequentlease term. If one or more of these criteria are met, the lease will generally be classified as a sales-type lease, unless the lease contains a residual value guarantee from a third party other than the lessee, in which case it would be classified as a direct financing lease under certain circumstances in accordance with ASC 842.

ASC 842 requires the Company to account for the right to use land as a separate lease component, unless the accounting effect of doing so would be insignificant. Determination of significance requires management judgment. In determining whether the accounting effect of separately reporting the land component from other components for its real estate leases is significant, the Company assesses: (i) whether separating the land component impacts the classification of any lease component, (ii) the value of the land component in the context of the overall contract, and (iii) whether the right to use the land is coterminous with the rights to use the other assets.

Leases Executed Prior to Adoption of ASC 842

A lease arrangement was classified as an operating lease if none of the following criteria were met: (i) ownership transferred to the adoptionlessee prior to or shortly after the end of this guidance, and thereforethe lease term, (ii) the lessee had a bargain purchase option during or at the year ended December 31, 2017, did not meetend of the definitionlease term, (iii) the lease term was greater than or equal to 75% of a business and accordingly were accounted for as asset acquisitions.

The Company allocates the purchase priceunderlying property’s estimated useful life, or (iv) the present value of investments in rental property accounted for as an asset acquisition based on the relativefuture minimum lease payments (excluding executory costs) was greater than or equal to 90% of the fair value of the assets acquiredleased property. If one or more of these criteria were met, and liabilities assumed. Thesethe minimum lease payments were determined to be reasonably predictable and collectible, the lease arrangement was generally include tangible assets, consisting of land and land improvements, buildings and other improvements, and equipment, and identifiable intangible assets and liabilities, including the value of in-place leases and acquired above-market and below-market leases. Acquisition costs incurred in connection with investments in real estate accounted for as asset acquisitionsa direct financing lease. Consistent with ASC 840, Leases, if the fair value of the land component was 25% or more of the total fair value of the leased property, the land was considered separately from the building for purposes of applying the lease term and minimum lease payments criterion in (iii) and (iv) above.

Revenue recognition methods for operating leases, direct financing leases, and sales-type leases are capitalizeddescribed below:

Rental property accounted for under operating leases – Revenue is recognized as rents are earned on a straight-line basis over the non-cancelable terms of the related leases. For leases that have fixed and includedmeasurable rent escalations, the difference between such rental income earned and the cash rent due under the provisions of the lease is recorded as Accrued rental income on the Consolidated Balance Sheets.

Rental property accounted for under direct financing leases – The Company utilizes the direct finance method of accounting to record direct financing lease income. The net investment in the direct financing lease represents receivables for the sum of future lease payments to be received and the estimated residual value of the leased property, less unamortized unearned income (which represents the difference between undiscounted cash flows and discounted cash flows). Unearned income is deferred and amortized into income over the lease terms so as to produce a constant periodic rate of return on the Company’s net investment in the leases.

Rental property accounted for under sales-type leases – For leases accounted for as sales-type leases, the Company records selling profit arising from the lease at inception, along with the allocated purchase price.net investment in the lease. The resultsCompany leases assets through the assumption of operationsexisting leases or through sale-leaseback transactions, and records such assets at their fair value at the time of acquired propertiesacquisition, which in most cases coincides with lease inception. As a result, the Company does not generally recognize selling profit on sales-type leases. The net investment in the sales-type lease represents receivables for the sum of future lease payments and the estimated unguaranteed residual value of the leased property, each measured at net present value. Interest income is recorded over the lease terms so as to produce a constant periodic rate of return on the Company’s net investment in the leases.


Certain of the Company’s contracts contain nonlease components (e.g., charges for management fees, common area maintenance, and reimbursement of third-party maintenance expenses) in addition to lease components (i.e., monthly rental charges). Services related to nonlease components are includedprovided over the same period of time as, and billed in the same manner as, monthly rental charges. The Company elected to apply the practical expedient available under ASC 842, for all classes of assets, not to separate the lease components from the nonlease components when accounting for operating leases. Since the lease component is the predominant component under each of these leases, combined revenues from both the lease and nonlease components are reported as Lease revenues in the accompanying Consolidated Statements of Income and Comprehensive Income fromIncome.

Derivative Instruments and Hedging

Management uses interest rate swap agreements to manage risks related to interest rate movements on our variable-rate debt. The interest rate swap agreements, designated and qualifying as cash flow hedges, are reported at fair value. We adopted ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting and Hedging Activities, effective January 1, 2018 on a modified retrospective basis. ASU 2017-12 amended the respective datedesignation and measurement guidance for qualifying hedging transactions and the presentation of acquisition.hedge results in an entity’s financial statements.

The Company allocatesPrior to the purchase priceadoption of investments in rental property accounted forASU 2017-12, the gain or loss on the effective portion of the hedge was initially included as a business combinationcomponent of other comprehensive income or loss and was subsequently reclassified into earnings when interest payments on the related debt were incurred and as the swap net settlements occurred. If and when there was ineffectiveness realized on a swap agreement, the Company recognized the ineffectiveness as a component of interest expense in the period incurred.

ASU 2017-12 removed the concept of separately measuring and reporting hedge ineffectiveness and requires a company to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. In accordance with ASU 2017-12, the gain or loss on the qualifying hedges is initially included as a component of other comprehensive income or loss and is subsequently reclassified into earnings when interest payments (the forecasted transactions) on the related debt are incurred and as the swap net settlements occur.

When an existing cash flow hedge is terminated, we determine the accounting treatment for the accumulated gain or loss recognized in accumulated other comprehensive income, based on the estimatedprobability of the hedged forecasted transaction occurring within the period the cash flow hedge was anticipated to affect earnings. If management determines that the hedged forecasted transaction is probable of occurring during the original period, the accumulated gain or loss is reclassified into earnings over the remaining life of the cash flow hedge using a straight-line method, which approximates an effective interest method. If management determines that the hedged forecasted transaction is not probable of occurring during the original period, the entire amount of accumulated gain or loss is reclassified into earnings in the period the cash flow hedge is terminated.

Management documents its risk management strategy and hedge effectiveness at the inception of and during the term of each hedge. Our interest rate risk management strategy is intended to stabilize cash flow requirements by maintaining interest rate swap agreements to convert certain variable-rate debt to a fixed rate.

Impact of Recent Accounting Pronouncements

For information on the impact of recent accounting pronouncements on our business, see the captions Recently Adopted Accounting Standards and Other Recently Issued Accounting Standards in Note 2, “Summary of Significant Accounting Policies” of the Notes to the Consolidated Financial Statements included in Item 8. “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.


Item 7A.

Quantitative and Qualitative Disclosures About Market Risk

We are exposed to certain market risks, one of the most predominant of which is a change in interest rates. Increases in interest rates can result in increased interest expense under our Revolving Credit Facility and other variable-rate debt. Increases in interest rates can also result in increased interest expense when our fixed rate debt matures and needs to be refinanced. We attempt to manage interest rate risk by entering into long-term fixed rate debt or by entering into interest rate swaps to convert certain variable-rate debt to a fixed rate. The interest rate swaps have been designated by us as cash flow hedges for accounting purposes and are reported at fair value. We have not entered, and do not intend to enter, into derivative or interest rate transactions for speculative purposes. Further information concerning our interest rate swaps can be found in Note 11 in our Consolidated Financial Statements contained elsewhere in this Annual Report on Form 10-K.

Our fixed-rate debt includes our Senior Notes, mortgages, and variable-rate debt converted to a fixed rate with the use of interest rate swaps. Our fixed-rate debt and outstanding interest rate swaps had carrying values and fair values of $1.5 billion and $1.6 billion, respectively, as of December 31, 2019. Changes in market interest rates impact the fair value of our fixed-rate debt and interest rate swaps, but they have no impact on interest incurred or cash flows. For instance, if interest rates rise 1%, and the fixed-rate debt balance remains constant, we expect the fair value of our debt to decrease, the same way the price of a bond declines as interest rates rise. A 1% increase in market interest rates would have resulted in a decrease in the fair value of our fixed-rate debt and interest rate swaps of approximately $87 million as of December 31, 2019.

Borrowings pursuant to our Revolving Credit Facility and other variable-rate debt bear interest at rates based on LIBOR plus an applicable margin, and totaled $1.4 billion as of December 31, 2019, of which $909.9 million was swapped to a fixed rate by our use of interest rate swaps. Taking into account the dateeffect of our interest rate swaps, interest expense would have increased by approximately $5.0 million in 2019 if the applicable LIBOR rate had been 1% higher.

With the exception of our interest rate swap transactions, we have not engaged in transactions in derivative financial instruments or derivative commodity instruments.

As of December 31, 2019, our financial instruments were not exposed to significant market risk due to foreign currency exchange risk. 


Item 8.

Financial Statements and Supplementary Data

Contents  

Report of Independent Registered Accounting Firm

77

Consolidated Balance Sheets

78

Consolidated Statements of Income and Comprehensive Income

79

Consolidated Statements of Stockholders’ Equity

80

Consolidated Statements of Cash Flows

81

Notes to Consolidated Financial Statements

82

Schedule III – Real Estate Assets and Accumulated Depreciation

122



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the stockholdersand the Board of Directors of Broadstone Net Lease, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheetsof Broadstone Net Lease, Inc. and Subsidiaries (the "Company") as of December 31, 2019 and 2018, the related consolidated statements of income and comprehensive income, stockholders’ equity, and cash flows for each of the acquisitionthree years in the period ended December 31, 2019, and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the assets acquiredCompany as of December 31, 2019 and liabilities assumed. These generally include tangible assets, consisting of land2018, and land improvements, buildings and other improvements, and equipment, and identifiable intangible assets and liabilities, including the value of in-place leases and acquired above-market and below-market leases. Acquisition costs incurred in connection with investments in real estate accounted for as business combinations are expensed at the time of acquisition. The results of its operations and its cash flows for each of acquired properties are includedthe three years in the period ended December 31, 2019, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ Deloitte & Touche LLP

Rochester, New York

February 27, 2020

We have served as the Company's auditor since 2016.


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Balance Sheets

(in thousands, except per share amounts)

 

 

December 31,

 

 

 

2019

 

 

2018

 

Assets

 

 

 

 

 

 

 

 

Accounted for using the operating method, net of accumulated depreciation

 

$

3,415,400

 

 

$

2,641,746

 

Accounted for using the direct financing method

 

 

41,890

 

 

 

42,000

 

Investment in rental property, net

 

 

3,457,290

 

 

 

2,683,746

 

Cash and cash equivalents

 

 

12,455

 

 

 

18,612

 

Accrued rental income

 

 

84,534

 

 

 

69,247

 

Tenant and other receivables, net

 

 

934

 

 

 

1,026

 

Prepaid expenses and other assets

 

 

12,613

 

 

 

4,316

 

Interest rate swap, assets

 

 

2,911

 

 

 

17,633

 

Intangible lease assets, net

 

 

331,894

 

 

 

286,258

 

Debt issuance costs – unsecured revolving credit facility, net

 

 

2,380

 

 

 

2,261

 

Leasing fees, net

 

 

12,847

 

 

 

13,698

 

Total assets

 

$

3,917,858

 

 

$

3,096,797

 

 

 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

 

 

Unsecured revolving credit facility

 

$

197,300

 

 

$

141,100

 

Mortgages and notes payable, net

 

 

111,793

 

 

 

78,952

 

Unsecured term notes, net

 

 

1,672,081

 

 

 

1,225,773

 

Interest rate swap, liabilities

 

 

24,471

 

 

 

1,820

 

Accounts payable and other liabilities

 

 

37,377

 

 

 

24,394

 

Due to related parties

 

 

 

 

 

114

 

Accrued interest payable

 

 

3,594

 

 

 

9,777

 

Intangible lease liabilities, net

 

 

92,222

 

 

 

85,947

 

Total liabilities

 

 

2,138,838

 

 

 

1,567,877

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (See Note 18)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Broadstone Net Lease, Inc. stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value; 20,000 shares authorized, no shares issued

   or outstanding

 

 

 

 

 

 

Common stock, $0.001 par value; 80,000 shares authorized, 26,001 and 22,014 shares

   issued and outstanding at December 31, 2019 and 2018, respectively

 

 

26

 

 

 

22

 

Additional paid-in capital

 

 

1,895,935

 

 

 

1,557,421

 

Cumulative distributions in excess of retained earnings

 

 

(208,261

)

 

 

(155,150

)

Accumulated other comprehensive (loss) income

 

 

(20,086

)

 

 

14,806

 

Total Broadstone Net Lease, Inc. stockholders’ equity

 

 

1,667,614

 

 

 

1,417,099

 

Non-controlling interests

 

 

111,406

 

 

 

111,821

 

Total equity

 

 

1,779,020

 

 

 

1,528,920

 

Total liabilities and equity

 

$

3,917,858

 

 

$

3,096,797

 

The accompanying notes are an integral part of these consolidated financial statements.


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Income and Comprehensive Income from the respective date

(in thousands, except per share amounts)

 

 

For the years ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Lease revenues

 

$

298,815

 

 

$

237,479

 

 

$

181,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

��

 

Depreciation and amortization

 

 

108,818

 

 

 

83,994

 

 

 

62,263

 

Asset management fees

 

 

21,863

 

 

 

18,173

 

 

 

14,754

 

Property management fees

 

 

8,256

 

 

 

6,529

 

 

 

4,988

 

Property and operating expense

 

 

15,990

 

 

 

11,157

 

 

 

6,505

 

General and administrative

 

 

5,456

 

 

 

6,162

 

 

 

4,939

 

Provision for impairment of investment in rental properties

 

 

3,452

 

 

 

2,061

 

 

 

2,608

 

Total operating expenses

 

 

163,835

 

 

 

128,076

 

 

 

96,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

Preferred distribution income

 

 

 

 

 

440

 

 

 

737

 

Interest income

 

 

9

 

 

 

179

 

 

 

467

 

Interest expense

 

 

(72,534

)

 

 

(52,855

)

 

 

(34,751

)

Cost of debt extinguishment

 

 

(1,176

)

 

 

(101

)

 

 

(5,151

)

Gain on sale of real estate

 

 

29,914

 

 

 

10,496

 

 

 

12,992

 

Income taxes

 

 

(2,415

)

 

 

(857

)

 

 

(624

)

Gain on sale of investment in related party

 

 

 

 

 

8,500

 

 

 

 

Internalization expenses

 

 

(3,658

)

 

 

 

 

 

 

Other (losses) gains

 

 

(6

)

 

 

(100

)

 

 

379

 

Net income

 

 

85,114

 

 

 

75,105

 

 

 

59,555

 

Net income attributable to non-controlling interests

 

 

(5,720

)

 

 

(5,730

)

 

 

(4,756

)

Net income attributable to Broadstone Net Lease, Inc.

 

$

79,394

 

 

$

69,375

 

 

$

54,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

23,979

 

 

 

20,242

 

 

 

17,084

 

Diluted

 

 

25,716

 

 

 

21,910

 

 

 

18,567

 

Net earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

3.31

 

 

$

3.43

 

 

$

3.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

85,114

 

 

$

75,105

 

 

$

59,555

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of interest rate swaps

 

 

(37,372

)

 

 

10,584

 

 

 

4,166

 

Realized gain on interest rate swaps

 

 

(205

)

 

 

(84

)

 

 

(873

)

Comprehensive income

 

 

47,537

 

 

 

85,605

 

 

 

62,848

 

Comprehensive income attributable to non-controlling interests

 

 

(3,036

)

 

 

(6,546

)

 

 

(5,019

)

Comprehensive income attributable to Broadstone Net Lease, Inc.

 

$

44,501

 

 

$

79,059

 

 

$

57,829

 

The accompanying notes are an integral part of acquisition.these consolidated financial statements.

Estimated fair value determinations


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Stockholders’ Equity

(in thousands, except per share amounts)

 

 

Common

Stock

 

 

Additional

Paid-in Capital

 

 

Subscriptions

Receivable

 

 

Cumulative

Distributions

in Excess

of Retained

Earnings

 

 

Accumulated

Other

Comprehensive

(Loss)/Income

 

 

Non-

controlling

Interests

 

 

Total

 

Balance, January 1, 2017

 

$

15

 

 

$

1,009,431

 

 

$

(9,790

)

 

$

(89,960

)

 

$

2,092

 

 

$

86,749

 

 

$

998,537

 

Net income

 

 

 

 

 

 

 

 

 

 

 

54,799

 

 

 

 

 

 

4,756

 

 

 

59,555

 

Issuance of 3,833 shares of common stock

 

 

4

 

 

 

303,711

 

 

 

9,775

 

 

 

 

 

 

 

 

 

 

 

 

313,490

 

Other offering costs

 

 

 

 

 

(1,380

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,380

)

Issuance of 161 membership units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,913

 

 

 

12,913

 

Distributions declared ($0.410 per share January 2017,

   $0.415 per share February through December 2017)

 

 

 

 

 

 

 

 

 

 

 

(85,119

)

 

 

 

 

 

(7,649

)

 

 

(92,768

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

��

 

 

 

 

 

 

 

 

 

3,834

 

 

 

332

 

 

 

4,166

 

Realized loss on interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(804

)

 

 

(69

)

 

 

(873

)

Conversion of 37 OP Units to 37 shares of common stock

 

 

 

 

 

2,986

 

 

 

 

 

 

 

 

 

 

 

 

(2,986

)

 

 

 

Redemption of 119 shares of common stock

 

 

 

 

 

(9,439

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,439

)

Adjustment of non-controlling interests

 

 

 

 

 

(3,330

)

 

 

 

 

 

 

 

 

 

 

 

3,330

 

 

 

 

Balance, December 31, 2017

 

 

19

 

 

 

1,301,979

 

 

 

(15

)

 

 

(120,280

)

 

 

5,122

 

 

 

97,376

 

 

 

1,284,201

 

Net income

 

 

 

 

 

 

 

 

 

 

 

69,375

 

 

 

 

 

 

5,730

 

 

 

75,105

 

Issuance of 3,233 shares of common stock

 

 

3

 

 

 

268,478

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

268,496

 

Other offering costs

 

 

 

 

 

(1,158

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,158

)

Issuance of 194 OP Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,797

 

 

 

15,797

 

Distributions declared ($0.415 per share January 2018,

   $0.430 per share February through December 2018)

 

 

 

 

 

 

 

 

 

 

 

(104,245

)

 

 

 

 

 

(8,724

)

 

 

(112,969

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,762

 

 

 

822

 

 

 

10,584

 

Realized gain on interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(78

)

 

 

(6

)

 

 

(84

)

Conversion of eight OP Units to eight shares of common

   stock

 

 

 

 

 

684

 

 

 

 

 

 

 

 

 

 

 

 

(684

)

 

 

 

Redemption of 127 shares of common stock

 

 

 

 

 

(10,304

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,304

)

Cancellation of nine shares of common stock

 

 

 

 

 

(748

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(748

)

Adjustment of non-controlling interests

 

 

 

 

 

(1,510

)

 

 

 

 

 

 

 

 

 

 

 

1,510

 

 

 

 

Balance, December 31, 2018

 

 

22

 

 

 

1,557,421

 

 

 

 

 

 

(155,150

)

 

 

14,806

 

 

 

111,821

 

 

 

1,528,920

 

Net income

 

 

 

 

 

 

 

 

 

 

 

79,394

 

 

 

 

 

 

5,720

 

 

 

85,114

 

Issuance of 4,639 shares of common stock

 

 

5

 

 

 

395,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

395,091

 

Other offering costs

 

 

 

 

 

(1,649

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,649

)

Distributions declared ($0.430 per share January 2019,

   $0.440 per share February through December 2019)

 

 

 

 

 

 

 

 

 

 

 

(127,014

)

 

 

 

 

 

(9,266

)

 

 

(136,280

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(34,701

)

 

 

(2,671

)

 

 

(37,372

)

Realized gain on interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(191

)

 

 

(14

)

 

 

(205

)

Redemption of 417 shares of common stock

 

 

(1

)

 

 

(32,005

)

 

 

 

 

 

(2,593

)

 

 

 

 

 

 

 

 

(34,599

)

Redemption of 235 shares of common stock with a related party

 

 

 

 

 

(17,102

)

 

 

 

 

 

(2,898

)

 

 

 

 

 

 

 

 

(20,000

)

Adjustment of non-controlling interests

 

 

 

 

 

(5,816

)

 

 

 

 

 

 

 

 

 

 

 

5,816

 

 

 

 

Balance, December 31, 2019

 

$

26

 

 

$

1,895,935

 

 

$

 

 

$

(208,261

)

 

$

(20,086

)

 

$

111,406

 

 

$

1,779,020

 

The accompanying notes are basedan integral part of these consolidated financial statements.


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(in thousands)

 

 

For the years ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

85,114

 

 

$

75,105

 

 

$

59,555

 

Adjustments to reconcile net income including non-controlling interest to net cash

   provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization including intangibles associated with

   investment in rental property

 

 

105,408

 

 

 

83,690

 

 

 

62,759

 

Provision for impairment of investment in rental properties

 

 

3,452

 

 

 

2,061

 

 

 

2,608

 

Amortization of debt issuance costs charged to interest expense

 

 

2,542

 

 

 

1,776

 

 

 

1,893

 

Straight-line rent and financing lease adjustments

 

 

(21,943

)

 

 

(19,492

)

 

 

(17,132

)

Cost of debt extinguishment

 

 

1,176

 

 

 

101

 

 

 

5,151

 

Gain on sale of real estate

 

 

(29,914

)

 

 

(10,496

)

 

 

(12,992

)

Settlement of interest rate swap

 

 

 

 

 

760

 

 

 

(1,965

)

Gain on sale of investment in related party

 

 

 

 

 

(8,500

)

 

 

 

Leasing fees paid

 

 

(1,002

)

 

 

(1,399

)

 

 

(3,339

)

Other non-cash items

 

 

466

 

 

 

528

 

 

 

(1,258

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Tenant and other receivables

 

 

92

 

 

 

(876

)

 

 

(542

)

Prepaid expenses and other assets

 

 

(136

)

 

 

(936

)

 

 

(8

)

Accounts payable and other liabilities

 

 

8,286

 

 

 

(777

)

 

 

1,501

 

Accrued interest payable

 

 

(6,183

)

 

 

6,466

 

 

 

1,709

 

Net cash provided by operating activities

 

 

147,358

 

 

 

128,011

 

 

 

97,940

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of rental property accounted for using the operating method, net of mortgages

   assumed of $49,782, $20,845 and $5,205 in 2019, 2018 and 2017, respectively

 

 

(997,015

)

 

 

(575,764

)

 

 

(657,286

)

Related party acquisition of rental property accounted for using the operating method, net

   of mortgages assumed of $0, $0 and $6,721 in 2019, 2018 and 2017, respectively

 

 

 

 

 

 

 

 

(7,531

)

Acquisition of rental property accounted for using the direct financing method

 

 

 

 

 

(430

)

 

 

(3,546

)

Capital expenditures and improvements

 

 

(5,051

)

 

 

(5,153

)

 

 

(6,782

)

Proceeds from sale of investment in related party

 

 

 

 

 

18,500

 

 

 

 

Proceeds from disposition of rental property, net

 

 

168,759

 

 

 

53,988

 

 

 

63,310

 

Change in deposits on investments in rental property

 

 

1,600

 

 

 

(1,600

)

 

 

 

Net cash used in investing activities

 

 

(831,707

)

 

 

(510,459

)

 

 

(611,835

)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock, net

 

 

329,750

 

 

 

215,902

 

 

 

272,827

 

Redemptions of common stock

 

 

(34,599

)

 

 

(10,204

)

 

 

(9,439

)

Redemptions of common stock with a related party

 

 

(20,000

)

 

 

 

 

 

 

Borrowings on mortgages, notes payable and unsecured term notes, net of mortgages

   assumed of $49,782, $20,845 and $11,926 in 2019, 2018 and 2017, respectively

 

 

750,000

 

 

 

415,000

 

 

 

515,000

 

Principal payments on mortgages, notes payable and unsecured term notes

 

 

(316,940

)

 

 

(34,722

)

 

 

(386,080

)

Borrowings on unsecured revolving credit facility

 

 

434,100

 

 

 

343,600

 

 

 

494,000

 

Repayments on unsecured revolving credit facility

 

 

(377,900

)

 

 

(475,500

)

 

 

(323,000

)

Cash distributions paid to stockholders

 

 

(61,961

)

 

 

(51,845

)

 

 

(44,540

)

Cash distributions paid to non-controlling interests

 

 

(9,248

)

 

 

(8,638

)

 

 

(7,574

)

Debt issuance and extinguishment costs paid

 

 

(7,531

)

 

 

(2,255

)

 

 

(10,303

)

Net cash provided by financing activities

 

 

685,671

 

 

 

391,338

 

 

 

500,891

 

Net increase (decrease) in cash and cash equivalents and restricted cash

 

 

1,322

 

 

 

8,890

 

 

 

(13,004

)

Cash and cash equivalents and restricted cash at beginning of period

 

 

18,989

 

 

 

10,099

 

 

 

23,103

 

Cash and cash equivalents and restricted cash at end of period

 

$

20,311

 

 

$

18,989

 

 

$

10,099

 

Reconciliation of cash and cash equivalents and restricted cash

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

$

18,612

 

 

$

9,355

 

 

$

21,635

 

Restricted cash at beginning of period

 

 

377

 

 

 

744

 

 

 

1,468

 

Cash and cash equivalents and restricted cash at beginning of period

 

$

18,989

 

 

$

10,099

 

 

$

23,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

12,455

 

 

$

18,612

 

 

$

9,355

 

Restricted cash at end of period

 

 

7,856

 

 

 

377

 

 

 

744

 

Cash and cash equivalents and restricted cash at end of period

 

$

20,311

 

 

$

18,989

 

 

$

10,099

 

The accompanying notes are an integral part of these consolidated financial statements.


Broadstone Net Lease, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (in thousands)

December 31, 2019, 2018, and 2017

1. Business Description

Broadstone Net Lease, Inc. (the “Corporation”) is a Maryland corporation formed on management’s judgment, which considers various factors includingOctober 18, 2007, that elected to be taxed as a real estate market conditions, industry conditions that the tenant operates in, and characteristics of the real estate and/or real estate appraisals.

77


The estimated fair value of the tangible assets of an acquired property is determined by valuing the property as if it were vacant. The as-if-vacant value is then allocated to land and land improvements, buildings, and equipment based on comparable sales and other relevant information with respect to the property as estimated by management. Specifically, the “if vacant” value of buildings and equipment is calculated using an income approach. Assumptions used in the income approach to value the buildings include: capitalization and discount rates, lease-up time, market rents, make ready costs, land value, and land improvement value.

The estimated fair value of acquired in-place leases are the costs that the Company would have had to incur to lease the properties to the occupancy level of the properties at the date of acquisition. Such costs include the fair value of leasing commissions and other operating costs that would have been incurred to lease the properties, had they been vacant, to their acquired occupancy level. Acquired in-place leases as of the date of acquisition are amortized over the remaining non-cancellable lease terms of the respective leases to amortization expense.

Acquired above-market and below-market lease values are recorded based on the present value (using an interest rate that reflects the risks associatedinvestment trust (“REIT”) commencing with the lease acquired) of the differences between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of fair market value lease rates at the time of acquisition for the corresponding in-place leases. The capitalized above-market and below-market lease values are amortized as adjustments to rental income over the remaining term of the respective leases.

Should a tenant terminate its lease, the unamortized portion of the in-place lease value is charged to amortization expense and the unamortized portion of above-market or below-market lease value is charged to rental income.

Management estimates the fair value of assumed mortgages and notes payable based upon indications of then-current market pricing for similar types of debt with similar maturities. Assumed mortgages and notes payable are initially recorded at their estimated fair value as of the assumption date, and the difference between such estimated fair value and the notes’ outstanding principal balance is amortized to interest expense over the remaining term of the debt.

Expenditures for significant betterments and improvements are capitalized. Maintenance and repairs are charged to expense when incurred. Construction and improvement costs incurred in connection with the development of new properties or the redevelopment of existing properties are capitalized. Real estate taxes, interest costs, and leasing and development costs incurred during construction periods are capitalized. Capitalization is based on qualified expenditures and interest rates. Capitalized real estate taxes, interest costs, and leasing and development costs are amortized over lives which are consistent with the related assets. There were no capitalized interest or real estate taxes during the years ended December 31, 2017, 2016, and 2015.

Long-lived Asset Impairment

The Company reviews long-lived assets to be held and used for possible impairment when events or changes in circumstances indicate that their carrying amounts may not be recoverable. If and when such events or changes in circumstances are present, an impairment exists to the extent the carrying value of the asset or asset group exceeds the sum of the undiscounted cash flows expected to result from the use of the asset or asset group and its eventual disposition.  Such cash flows include factors such as expected future operating income, trends and prospects, as well as the effects of demand, competition, and other factors. An impairment loss is measured as the amount by which the carrying amount of the asset or asset group exceeds the fair value of the asset or asset group. A significant judgement is made as to if and when impairment should be taken. If our strategy, or one or more of the assumptions described above were to change in the future, an impairment may need to be recognized.

Inputs used in establishing fair value for impaired real estate assets generally fall within Level 3 of the fair value hierarchy, which are characterized as requiring significant judgment as little or no current market activity may be available for validation. The main indicator used to establish the classification of the inputs is current market condition, as derived through our use of published commercial real estate market information. The Company determines the valuation of impaired assets using generally accepted valuation techniques including discounted cash flow analysis, income capitalization, analysis of recent comparable sales transactions, actual sales negotiations and bona fide purchase offers received from third parties. Management may consider a single valuation technique or multiple valuation techniques, as appropriate, when estimating the fair value of its real estate.

78


During thetaxable year ended December 31, 2017, the Company recognized an impairment charge2008. The Corporation focuses on real estate assets of $2,608 which resulted from non-payment of rental amounts and concerns over the tenant’s future viability.  The amount of the impairment charge was based on our consideration of the factors detailed above. In determining the fair value of the assets at the time of measurement, we utilized capitalization rates ranging from 7.25% to 12.00%, and a weighted average discount rate of 8.00%.

The Company has reduced the carrying value of the impaired real estate assets to the estimated fair value at the measurement date of September 30, 2017, as detailed below:

 

 

 

 

(in thousands)

 

Carrying

Amount

 

 

Allocation of

Impairment

 

 

Net Carrying

Amount

 

Investments in rental property accounted for using

   the operating method, net of accumulated

   depreciation

 

$

16,159

 

 

$

(2,401

)

 

$

13,758

 

Intangible lease assets, net

 

 

1,263

 

 

 

(204

)

 

 

1,059

 

Leasing fees, net

 

 

123

 

 

 

(16

)

 

 

107

 

Intangible lease liabilities, net

 

 

(101

)

 

 

13

 

 

 

(88

)

 

 

$

17,444

 

 

$

(2,608

)

 

$

14,836

 

Investmentinvesting in Related Party

Investment in related party relates to a non-voting, preferred unit investmentincome-producing, net leased commercial properties, primarily in the Manager. Income onUnited States. The Corporation leases industrial, healthcare, restaurant, office, retail, and other commercial properties under long-term lease agreements. At December 31, 2019, the Company’s investmentCorporation owned a diversified portfolio of 646 individual commercial properties located in 41 states throughout the continental United States and in British Columbia, Canada.

Broadstone Net Lease, LLC (the Corporation’s operating company, or the “OP”), is recognized based on the stated preferred rate of return. Such amounts are included as Preferred distribution income inentity through which the Consolidated Statements of IncomeCorporation conducts its business and Comprehensive Income.

Sales of Real Estate

Real estate sales are recognized whenowns (either directly or through subsidiaries) all of the Corporation’s properties. The Corporation is the sole managing member of the OP. The remaining membership units in the OP (“OP Units”), which are referred to as non-controlling interests, are held by members who acquired their interest by contributing property to the OP in exchange for OP Units. As the Corporation conducts substantially all of its operations through the OP, it is structured as what is referred to as an umbrella partnership real estate investment trust (“UPREIT”). The following criteria are met: (1) a saletable summarizes the economic ownership interest in the OP:

 

 

December 31,

 

Percentage of shares owned by

 

2019

 

 

2018

 

 

2017

 

Corporation

 

 

93.7

%

 

 

92.7

%

 

 

92.4

%

Non-controlling interests

 

 

6.3

%

 

 

7.3

%

 

 

7.6

%

 

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

The Corporation operates under the direction of its board of directors (the “Board of Directors”), which is consummated, (2) the buyer has demonstrated an adequate commitment to payresponsible for the property, (3)management and control of the Company’s receivable is not(as defined below) affairs. For all years presented in these Consolidated Financial Statements, the Corporation was externally managed and its Board of Directors had retained the Corporation’s sponsor, Broadstone Real Estate, LLC (“BRE”) and Broadstone Asset Management, LLC (the “Asset Manager”) to manage the Corporation’s day-to-day affairs, to implement the Corporation’s investment strategy, and to provide certain property management services for the Corporation’s properties, subject to future subordination,the Board of Directors’ direction, oversight, and (4) the Company has transferred the risksapproval. The Asset Manager was a wholly owned subsidiary of BRE and rewards of ownership to the buyer and does not have continuing involvement. Unless all conditions are met, recognition of all or a portion of the profit is deferred. The Company accountsCorporation’s officers were employees of BRE. Accordingly, both BRE and the Asset Manager were related parties of the Company. Refer to Note 3 for discontinued operations if disposalsfurther discussion concerning related parties and related party transactions conducted during all periods presented and Note 19 for discussion of properties represent a strategic shift in operations. Those strategic shifts would need to have a major effect on the Company’s operations and financial resultsinternalization of management functions that occurred in order to meet the definition. For the years ended December 31, 2017, 2016, and 2015, the Company did not have property dispositions that qualified as discontinued operations.February 2020.

Depreciation

Depreciation is computed using the straight-line method over the estimated useful lives2. Summary of the related assets, which are as follows:Significant Accounting Policies

Land improvements

15 years

Buildings and other improvements

39 years

Equipment

7 years

Cash Equivalents

Cash equivalents consist of highly liquid investments with an original maturity at date of acquisition of three months or less, including money market funds. The Company estimates that the fair value of cash equivalents approximates the carrying value due to the relatively short maturity of these instruments.

79


Restricted Cash

Restricted cash includes escrow funds the Company maintains pursuant to the terms of certain mortgages and notes payable, and undistributed proceeds from the sale of properties under Section 1031 of the Internal Revenue Code.

Revenue Recognition

The Company commences revenue recognition on its leases based on a number of factors, including the initial determination that the contract is or contains a lease. Generally, all of the Company’s property related contracts are or contain leases, and therefore revenue is recognized when the lessee takes possession of or controls the physical use of the leased assets. In most instances this occurs on the lease commencement date. At the time of lease assumption or at the inception of a new lease, arrangement, including new leases that arise from amendments, the Company assesses the terms and conditions of the lease to determine the proper lease classification.

Certain of the Company’s leases require tenants to pay rent based upon a percentage of the property’s net sales (“percentage rent”) or contain rent escalators indexed to future changes in the CPI. Lease income associated with such provisions is considered variable lease income and therefore is not included in the initial measurement of the lease receivable, or in the calculation of straight-line rent revenue. Such amounts are recognized as income when the amounts are determinable.

As described in Recently Adopted Accounting Standards in Note 2, “Summary of Significant Accounting Policies” of the Notes to the Consolidated Financial Statements included in Item 8, “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K, we adopted the provisions of Accounting Standards Update (“ASU”) 2016-02, Leases (Topic 842) and related ASUs subsequently issued (collectively, “ASC 842”) as of January 1, 2019.


Leases Executed on or After Adoption of ASC 842

A lease arrangement is classified as an operating lease if none of the following criteria are met: (i) ownership transfers to the lessee at the end of the lease term, (ii) the lessee has a purchase option that is reasonably expected to be exercised, (iii) the lease term is for a major part of the economic life of the leased property, (iv) the present value of the future lease payments and any residual value guaranteed by the lessee that is not already reflected in the lease payments equals or exceeds substantially all of the fair value of the leased property, and (v) the leased property is of such a specialized nature that it is expected to have no future alternative use to the Company at the end of the lease term. If one or more of these criteria are met, the lease will generally be classified as a sales-type lease, unless the lease contains a residual value guarantee from a third party other than the lessee, in which case it would be classified as a direct financing lease under certain circumstances in accordance with ASC 842.

ASC 842 requires the Company to account for the right to use land as a separate lease component, unless the accounting effect of doing so would be insignificant. Determination of significance requires management judgment. In determining whether the accounting effect of separately reporting the land component from other components for its real estate leases is significant, the Company assesses: (i) whether separating the land component impacts the classification of any lease component, (ii) the value of the land component in the context of the overall contract, and (iii) whether the right to use the land is coterminous with the rights to use the other assets.

Leases Executed Prior to Adoption of ASC 842

A lease arrangement was classified as an operating lease if none of the following criteria were met: (i) ownership transferred to the lessee prior to or shortly after the end of the lease term, (ii) the lessee hashad a bargain purchase option during or at the end of the lease term, (iii) the lease term iswas greater than or equal to 75% of the underlying property’s estimated useful life, or (iv) the present value of the future minimum lease payments (excluding executory costs) iswas greater than or equal to 90% of the fair value of the leased property. If one or more of these criteria arewere met, and the minimum lease payments arewere determined to be reasonably predictable and collectible, the lease arrangement iswas generally accounted for as a direct financing lease. Consistent with FASB Accounting Standards Codification (“ASC”) ASC 840, Leases, if the fair value of the land component iswas 25% or more of the total fair value of the leased property, the land iswas considered separately from the building for purposes of applying the lease term and minimum lease payments criterion in (iii) and (iv) above.

Revenue recognition methods for operating leases, and direct financing leases, and sales-type leases are described below:

Rental property accounted for under operating leases – Revenue is recognized as rents are earned on a straight-line basis over the non-cancelable terms of the related leases. In most cases, revenue recognition under operating leases begins when the lessee takes possession of, or controls, the physical use of the leased asset. Generally, this occurs on the lease commencement date. For leases that have fixed and measurable rent escalations, the difference between such rental income earned and the cash rent due under the provisions of the lease is recorded as Accrued rental income on the Consolidated Balance Sheets.

Rental property accounted for under direct financing leases – The Company utilizes the direct finance method of accounting to record direct financing lease income. For a lease accounted for as a direct financing lease, theThe net investment in the direct financing lease represents receivables for the sum of future minimum lease payments to be received and the estimated residual value of the leased property, less the unamortized unearned income.income (which represents the difference between undiscounted cash flows and discounted cash flows). Unearned income is deferred and amortized into income over the lease terms so as to produce a constant periodic rate of return on the Company’s net investment in the leases.

Rental property accounted for under sales-type leases – For leases accounted for as sales-type leases, the Company records selling profit arising from the lease at inception, along with the net investment in the lease. The Company leases assets through the assumption of existing leases or through sale-leaseback transactions, and records such assets at their fair value at the time of acquisition, which in most cases coincides with lease inception. As a result, the Company does not generally recognize selling profit on sales-type leases. The net investment in the sales-type lease represents receivables for the sum of future lease payments and the estimated unguaranteed residual value of the leased property, each measured at net present value. Interest income is recorded over the lease terms so as to produce a constant periodic rate of return on the Company’s net investment in the leases.


Certain of the Company’s contracts contain nonlease components (e.g., charges for management fees, common area maintenance, and reimbursement of third-party maintenance expenses) in addition to lease components (i.e., monthly rental charges). Services related to nonlease components are provided over the same period of time as, and billed in the same manner as, monthly rental charges. The Company elected to apply the practical expedient available under ASC 842, for all classes of assets, not to separate the lease components from the nonlease components when accounting for operating leases. Since the lease component is the predominant component under each of these leases, combined revenues from both the lease and nonlease components are reported as Lease revenues in the accompanying Consolidated Statements of Income and Comprehensive Income.

Derivative Instruments and Hedging

Management uses interest rate swap agreements to manage risks related to interest rate movements on our variable-rate debt. The interest rate swap agreements, designated and qualifying as cash flow hedges, are reported at fair value. We adopted ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting and Hedging Activities, effective January 1, 2018 on a modified retrospective basis. ASU 2017-12 amended the designation and measurement guidance for qualifying hedging transactions and the presentation of hedge results in an entity’s financial statements.

Prior to the adoption of ASU 2017-12, the gain or loss on the effective portion of the hedge was initially included as a component of other comprehensive income or loss and was subsequently reclassified into earnings when interest payments on the related debt were incurred and as the swap net settlements occurred. If and when there was ineffectiveness realized on a swap agreement, the Company recognized the ineffectiveness as a component of interest expense in the period incurred.

ASU 2017-12 removed the concept of separately measuring and reporting hedge ineffectiveness and requires a company to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. In accordance with ASU 2017-12, the gain or loss on the qualifying hedges is initially included as a component of other comprehensive income or loss and is subsequently reclassified into earnings when interest payments (the forecasted transactions) on the related debt are incurred and as the swap net settlements occur.

When an existing cash flow hedge is terminated, we determine the accounting treatment for the accumulated gain or loss recognized in accumulated other comprehensive income, based on the probability of the hedged forecasted transaction occurring within the period the cash flow hedge was anticipated to affect earnings. If management determines that the hedged forecasted transaction is probable of occurring during the original period, the accumulated gain or loss is reclassified into earnings over the remaining life of the cash flow hedge using a straight-line method, which approximates an effective interest method. If management determines that the hedged forecasted transaction is not probable of occurring during the original period, the entire amount of accumulated gain or loss is reclassified into earnings in the period the cash flow hedge is terminated.

Management documents its risk management strategy and hedge effectiveness at the inception of and during the term of each hedge. Our interest rate risk management strategy is intended to stabilize cash flow requirements by maintaining interest rate swap agreements to convert certain variable-rate debt to a fixed rate.

Impact of Recent Accounting Pronouncements

For information on the impact of recent accounting pronouncements on our business, see the captions Recently Adopted Accounting Standards and Other Recently Issued Accounting Standards in Note 2, “Summary of Significant Accounting Policies” of the Notes to the Consolidated Financial Statements included in Item 8. “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.


Item 7A.

Quantitative and Qualitative Disclosures About Market Risk

We are exposed to certain market risks, one of the most predominant of which is a change in interest rates. Increases in interest rates can result in increased interest expense under our Revolving Credit Facility and other variable-rate debt. Increases in interest rates can also result in increased interest expense when our fixed rate debt matures and needs to be refinanced. We attempt to manage interest rate risk by entering into long-term fixed rate debt or by entering into interest rate swaps to convert certain variable-rate debt to a fixed rate. The interest rate swaps have been designated by us as cash flow hedges for accounting purposes and are reported at fair value. We have not entered, and do not intend to enter, into derivative or interest rate transactions for speculative purposes. Further information concerning our interest rate swaps can be found in Note 11 in our Consolidated Financial Statements contained elsewhere in this Annual Report on Form 10-K.

Our fixed-rate debt includes our Senior Notes, mortgages, and variable-rate debt converted to a fixed rate with the use of interest rate swaps. Our fixed-rate debt and outstanding interest rate swaps had carrying values and fair values of $1.5 billion and $1.6 billion, respectively, as of December 31, 2019. Changes in market interest rates impact the fair value of our fixed-rate debt and interest rate swaps, but they have no impact on interest incurred or cash flows. For instance, if interest rates rise 1%, and the fixed-rate debt balance remains constant, we expect the fair value of our debt to decrease, the same way the price of a bond declines as interest rates rise. A 1% increase in market interest rates would have resulted in a decrease in the fair value of our fixed-rate debt and interest rate swaps of approximately $87 million as of December 31, 2019.

Borrowings pursuant to our Revolving Credit Facility and other variable-rate debt bear interest at rates based on LIBOR plus an applicable margin, and totaled $1.4 billion as of December 31, 2019, of which $909.9 million was swapped to a fixed rate by our use of interest rate swaps. Taking into account the effect of our interest rate swaps, interest expense would have increased by approximately $5.0 million in 2019 if the applicable LIBOR rate had been 1% higher.

With the exception of our interest rate swap transactions, we have not engaged in transactions in derivative financial instruments or derivative commodity instruments.

As of December 31, 2019, our financial instruments were not exposed to significant market risk due to foreign currency exchange risk. 


Item 8.

Financial Statements and Supplementary Data

Contents  

Report of Independent Registered Accounting Firm

77

Consolidated Balance Sheets

78

Consolidated Statements of Income and Comprehensive Income

79

Consolidated Statements of Stockholders’ Equity

80

Consolidated Statements of Cash Flows

81

Notes to Consolidated Financial Statements

82

Schedule III – Real Estate Assets and Accumulated Depreciation

122



REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the stockholdersand the Board of Directors of Broadstone Net Lease, Inc.

Opinion on the Financial Statements

We have audited the accompanying consolidated balance sheetsof Broadstone Net Lease, Inc. and Subsidiaries (the "Company") as of December 31, 2019 and 2018, the related consolidated statements of income and comprehensive income, stockholders’ equity, and cash flows for each of the three years in the period ended December 31, 2019, and the related notes and the schedule listed in the Index at Item 15 (collectively referred to as the "financial statements"). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2019 and 2018, and the results of its operations and its cash flows for each of the three years in the period ended December 31, 2019, in conformity with accounting principles generally accepted in the United States of America.

Basis for Opinion

These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.

Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ Deloitte & Touche LLP

Rochester, New York

February 27, 2020

We have served as the Company's auditor since 2016.


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Balance Sheets

(in thousands, except per share amounts)

 

 

December 31,

 

 

 

2019

 

 

2018

 

Assets

 

 

 

 

 

 

 

 

Accounted for using the operating method, net of accumulated depreciation

 

$

3,415,400

 

 

$

2,641,746

 

Accounted for using the direct financing method

 

 

41,890

 

 

 

42,000

 

Investment in rental property, net

 

 

3,457,290

 

 

 

2,683,746

 

Cash and cash equivalents

 

 

12,455

 

 

 

18,612

 

Accrued rental income

 

 

84,534

 

 

 

69,247

 

Tenant and other receivables, net

 

 

934

 

 

 

1,026

 

Prepaid expenses and other assets

 

 

12,613

 

 

 

4,316

 

Interest rate swap, assets

 

 

2,911

 

 

 

17,633

 

Intangible lease assets, net

 

 

331,894

 

 

 

286,258

 

Debt issuance costs – unsecured revolving credit facility, net

 

 

2,380

 

 

 

2,261

 

Leasing fees, net

 

 

12,847

 

 

 

13,698

 

Total assets

 

$

3,917,858

 

 

$

3,096,797

 

 

 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

 

 

 

Unsecured revolving credit facility

 

$

197,300

 

 

$

141,100

 

Mortgages and notes payable, net

 

 

111,793

 

 

 

78,952

 

Unsecured term notes, net

 

 

1,672,081

 

 

 

1,225,773

 

Interest rate swap, liabilities

 

 

24,471

 

 

 

1,820

 

Accounts payable and other liabilities

 

 

37,377

 

 

 

24,394

 

Due to related parties

 

 

 

 

 

114

 

Accrued interest payable

 

 

3,594

 

 

 

9,777

 

Intangible lease liabilities, net

 

 

92,222

 

 

 

85,947

 

Total liabilities

 

 

2,138,838

 

 

 

1,567,877

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (See Note 18)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Broadstone Net Lease, Inc. stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $0.001 par value; 20,000 shares authorized, no shares issued

   or outstanding

 

 

 

 

 

 

Common stock, $0.001 par value; 80,000 shares authorized, 26,001 and 22,014 shares

   issued and outstanding at December 31, 2019 and 2018, respectively

 

 

26

 

 

 

22

 

Additional paid-in capital

 

 

1,895,935

 

 

 

1,557,421

 

Cumulative distributions in excess of retained earnings

 

 

(208,261

)

 

 

(155,150

)

Accumulated other comprehensive (loss) income

 

 

(20,086

)

 

 

14,806

 

Total Broadstone Net Lease, Inc. stockholders’ equity

 

 

1,667,614

 

 

 

1,417,099

 

Non-controlling interests

 

 

111,406

 

 

 

111,821

 

Total equity

 

 

1,779,020

 

 

 

1,528,920

 

Total liabilities and equity

 

$

3,917,858

 

 

$

3,096,797

 

The accompanying notes are an integral part of these consolidated financial statements.


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Income and Comprehensive Income

(in thousands, except per share amounts)

 

 

For the years ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

Lease revenues

 

$

298,815

 

 

$

237,479

 

 

$

181,563

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

��

 

Depreciation and amortization

 

 

108,818

 

 

 

83,994

 

 

 

62,263

 

Asset management fees

 

 

21,863

 

 

 

18,173

 

 

 

14,754

 

Property management fees

 

 

8,256

 

 

 

6,529

 

 

 

4,988

 

Property and operating expense

 

 

15,990

 

 

 

11,157

 

 

 

6,505

 

General and administrative

 

 

5,456

 

 

 

6,162

 

 

 

4,939

 

Provision for impairment of investment in rental properties

 

 

3,452

 

 

 

2,061

 

 

 

2,608

 

Total operating expenses

 

 

163,835

 

 

 

128,076

 

 

 

96,057

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

 

 

 

 

Preferred distribution income

 

 

 

 

 

440

 

 

 

737

 

Interest income

 

 

9

 

 

 

179

 

 

 

467

 

Interest expense

 

 

(72,534

)

 

 

(52,855

)

 

 

(34,751

)

Cost of debt extinguishment

 

 

(1,176

)

 

 

(101

)

 

 

(5,151

)

Gain on sale of real estate

 

 

29,914

 

 

 

10,496

 

 

 

12,992

 

Income taxes

 

 

(2,415

)

 

 

(857

)

 

 

(624

)

Gain on sale of investment in related party

 

 

 

 

 

8,500

 

 

 

 

Internalization expenses

 

 

(3,658

)

 

 

 

 

 

 

Other (losses) gains

 

 

(6

)

 

 

(100

)

 

 

379

 

Net income

 

 

85,114

 

 

 

75,105

 

 

 

59,555

 

Net income attributable to non-controlling interests

 

 

(5,720

)

 

 

(5,730

)

 

 

(4,756

)

Net income attributable to Broadstone Net Lease, Inc.

 

$

79,394

 

 

$

69,375

 

 

$

54,799

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

23,979

 

 

 

20,242

 

 

 

17,084

 

Diluted

 

 

25,716

 

 

 

21,910

 

 

 

18,567

 

Net earnings per common share

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

 

$

3.31

 

 

$

3.43

 

 

$

3.21

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

85,114

 

 

$

75,105

 

 

$

59,555

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

Change in fair value of interest rate swaps

 

 

(37,372

)

 

 

10,584

 

 

 

4,166

 

Realized gain on interest rate swaps

 

 

(205

)

 

 

(84

)

 

 

(873

)

Comprehensive income

 

 

47,537

 

 

 

85,605

 

 

 

62,848

 

Comprehensive income attributable to non-controlling interests

 

 

(3,036

)

 

 

(6,546

)

 

 

(5,019

)

Comprehensive income attributable to Broadstone Net Lease, Inc.

 

$

44,501

 

 

$

79,059

 

 

$

57,829

 

The accompanying notes are an integral part of these consolidated financial statements.


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Stockholders’ Equity

(in thousands, except per share amounts)

 

 

Common

Stock

 

 

Additional

Paid-in Capital

 

 

Subscriptions

Receivable

 

 

Cumulative

Distributions

in Excess

of Retained

Earnings

 

 

Accumulated

Other

Comprehensive

(Loss)/Income

 

 

Non-

controlling

Interests

 

 

Total

 

Balance, January 1, 2017

 

$

15

 

 

$

1,009,431

 

 

$

(9,790

)

 

$

(89,960

)

 

$

2,092

 

 

$

86,749

 

 

$

998,537

 

Net income

 

 

 

 

 

 

 

 

 

 

 

54,799

 

 

 

 

 

 

4,756

 

 

 

59,555

 

Issuance of 3,833 shares of common stock

 

 

4

 

 

 

303,711

 

 

 

9,775

 

 

 

 

 

 

 

 

 

 

 

 

313,490

 

Other offering costs

 

 

 

 

 

(1,380

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,380

)

Issuance of 161 membership units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12,913

 

 

 

12,913

 

Distributions declared ($0.410 per share January 2017,

   $0.415 per share February through December 2017)

 

 

 

 

 

 

 

 

 

 

 

(85,119

)

 

 

 

 

 

(7,649

)

 

 

(92,768

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

��

 

 

 

 

 

 

 

 

 

3,834

 

 

 

332

 

 

 

4,166

 

Realized loss on interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(804

)

 

 

(69

)

 

 

(873

)

Conversion of 37 OP Units to 37 shares of common stock

 

 

 

 

 

2,986

 

 

 

 

 

 

 

 

 

 

 

 

(2,986

)

 

 

 

Redemption of 119 shares of common stock

 

 

 

 

 

(9,439

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(9,439

)

Adjustment of non-controlling interests

 

 

 

 

 

(3,330

)

 

 

 

 

 

 

 

 

 

 

 

3,330

 

 

 

 

Balance, December 31, 2017

 

 

19

 

 

 

1,301,979

 

 

 

(15

)

 

 

(120,280

)

 

 

5,122

 

 

 

97,376

 

 

 

1,284,201

 

Net income

 

 

 

 

 

 

 

 

 

 

 

69,375

 

 

 

 

 

 

5,730

 

 

 

75,105

 

Issuance of 3,233 shares of common stock

 

 

3

 

 

 

268,478

 

 

 

15

 

 

 

 

 

 

 

 

 

 

 

 

268,496

 

Other offering costs

 

 

 

 

 

(1,158

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,158

)

Issuance of 194 OP Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

15,797

 

 

 

15,797

 

Distributions declared ($0.415 per share January 2018,

   $0.430 per share February through December 2018)

 

 

 

 

 

 

 

 

 

 

 

(104,245

)

 

 

 

 

 

(8,724

)

 

 

(112,969

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9,762

 

 

 

822

 

 

 

10,584

 

Realized gain on interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(78

)

 

 

(6

)

 

 

(84

)

Conversion of eight OP Units to eight shares of common

   stock

 

 

 

 

 

684

 

 

 

 

 

 

 

 

 

 

 

 

(684

)

 

 

 

Redemption of 127 shares of common stock

 

 

 

 

 

(10,304

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(10,304

)

Cancellation of nine shares of common stock

 

 

 

 

 

(748

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(748

)

Adjustment of non-controlling interests

 

 

 

 

 

(1,510

)

 

 

 

 

 

 

 

 

 

 

 

1,510

 

 

 

 

Balance, December 31, 2018

 

 

22

 

 

 

1,557,421

 

 

 

 

 

 

(155,150

)

 

 

14,806

 

 

 

111,821

 

 

 

1,528,920

 

Net income

 

 

 

 

 

 

 

 

 

 

 

79,394

 

 

 

 

 

 

5,720

 

 

 

85,114

 

Issuance of 4,639 shares of common stock

 

 

5

 

 

 

395,086

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

395,091

 

Other offering costs

 

 

 

 

 

(1,649

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,649

)

Distributions declared ($0.430 per share January 2019,

   $0.440 per share February through December 2019)

 

 

 

 

 

 

 

 

 

 

 

(127,014

)

 

 

 

 

 

(9,266

)

 

 

(136,280

)

Change in fair value of interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(34,701

)

 

 

(2,671

)

 

 

(37,372

)

Realized gain on interest rate swap agreements

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(191

)

 

 

(14

)

 

 

(205

)

Redemption of 417 shares of common stock

 

 

(1

)

 

 

(32,005

)

 

 

 

 

 

(2,593

)

 

 

 

 

 

 

 

 

(34,599

)

Redemption of 235 shares of common stock with a related party

 

 

 

 

 

(17,102

)

 

 

 

 

 

(2,898

)

 

 

 

 

 

 

 

 

(20,000

)

Adjustment of non-controlling interests

 

 

 

 

 

(5,816

)

 

 

 

 

 

 

 

 

 

 

 

5,816

 

 

 

 

Balance, December 31, 2019

 

$

26

 

 

$

1,895,935

 

 

$

 

 

$

(208,261

)

 

$

(20,086

)

 

$

111,406

 

 

$

1,779,020

 

The accompanying notes are an integral part of these consolidated financial statements.


Broadstone Net Lease, Inc. and Subsidiaries

Consolidated Statements of Cash Flows

(in thousands)

 

 

For the years ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

85,114

 

 

$

75,105

 

 

$

59,555

 

Adjustments to reconcile net income including non-controlling interest to net cash

   provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization including intangibles associated with

   investment in rental property

 

 

105,408

 

 

 

83,690

 

 

 

62,759

 

Provision for impairment of investment in rental properties

 

 

3,452

 

 

 

2,061

 

 

 

2,608

 

Amortization of debt issuance costs charged to interest expense

 

 

2,542

 

 

 

1,776

 

 

 

1,893

 

Straight-line rent and financing lease adjustments

 

 

(21,943

)

 

 

(19,492

)

 

 

(17,132

)

Cost of debt extinguishment

 

 

1,176

 

 

 

101

 

 

 

5,151

 

Gain on sale of real estate

 

 

(29,914

)

 

 

(10,496

)

 

 

(12,992

)

Settlement of interest rate swap

 

 

 

 

 

760

 

 

 

(1,965

)

Gain on sale of investment in related party

 

 

 

 

 

(8,500

)

 

 

 

Leasing fees paid

 

 

(1,002

)

 

 

(1,399

)

 

 

(3,339

)

Other non-cash items

 

 

466

 

 

 

528

 

 

 

(1,258

)

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

Tenant and other receivables

 

 

92

 

 

 

(876

)

 

 

(542

)

Prepaid expenses and other assets

 

 

(136

)

 

 

(936

)

 

 

(8

)

Accounts payable and other liabilities

 

 

8,286

 

 

 

(777

)

 

 

1,501

 

Accrued interest payable

 

 

(6,183

)

 

 

6,466

 

 

 

1,709

 

Net cash provided by operating activities

 

 

147,358

 

 

 

128,011

 

 

 

97,940

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition of rental property accounted for using the operating method, net of mortgages

   assumed of $49,782, $20,845 and $5,205 in 2019, 2018 and 2017, respectively

 

 

(997,015

)

 

 

(575,764

)

 

 

(657,286

)

Related party acquisition of rental property accounted for using the operating method, net

   of mortgages assumed of $0, $0 and $6,721 in 2019, 2018 and 2017, respectively

 

 

 

 

 

 

 

 

(7,531

)

Acquisition of rental property accounted for using the direct financing method

 

 

 

 

 

(430

)

 

 

(3,546

)

Capital expenditures and improvements

 

 

(5,051

)

 

 

(5,153

)

 

 

(6,782

)

Proceeds from sale of investment in related party

 

 

 

 

 

18,500

 

 

 

 

Proceeds from disposition of rental property, net

 

 

168,759

 

 

 

53,988

 

 

 

63,310

 

Change in deposits on investments in rental property

 

 

1,600

 

 

 

(1,600

)

 

 

 

Net cash used in investing activities

 

 

(831,707

)

 

 

(510,459

)

 

 

(611,835

)

Financing activities

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock, net

 

 

329,750

 

 

 

215,902

 

 

 

272,827

 

Redemptions of common stock

 

 

(34,599

)

 

 

(10,204

)

 

 

(9,439

)

Redemptions of common stock with a related party

 

 

(20,000

)

 

 

 

 

 

 

Borrowings on mortgages, notes payable and unsecured term notes, net of mortgages

   assumed of $49,782, $20,845 and $11,926 in 2019, 2018 and 2017, respectively

 

 

750,000

 

 

 

415,000

 

 

 

515,000

 

Principal payments on mortgages, notes payable and unsecured term notes

 

 

(316,940

)

 

 

(34,722

)

 

 

(386,080

)

Borrowings on unsecured revolving credit facility

 

 

434,100

 

 

 

343,600

 

 

 

494,000

 

Repayments on unsecured revolving credit facility

 

 

(377,900

)

 

 

(475,500

)

 

 

(323,000

)

Cash distributions paid to stockholders

 

 

(61,961

)

 

 

(51,845

)

 

 

(44,540

)

Cash distributions paid to non-controlling interests

 

 

(9,248

)

 

 

(8,638

)

 

 

(7,574

)

Debt issuance and extinguishment costs paid

 

 

(7,531

)

 

 

(2,255

)

 

 

(10,303

)

Net cash provided by financing activities

 

 

685,671

 

 

 

391,338

 

 

 

500,891

 

Net increase (decrease) in cash and cash equivalents and restricted cash

 

 

1,322

 

 

 

8,890

 

 

 

(13,004

)

Cash and cash equivalents and restricted cash at beginning of period

 

 

18,989

 

 

 

10,099

 

 

 

23,103

 

Cash and cash equivalents and restricted cash at end of period

 

$

20,311

 

 

$

18,989

 

 

$

10,099

 

Reconciliation of cash and cash equivalents and restricted cash

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at beginning of period

 

$

18,612

 

 

$

9,355

 

 

$

21,635

 

Restricted cash at beginning of period

 

 

377

 

 

 

744

 

 

 

1,468

 

Cash and cash equivalents and restricted cash at beginning of period

 

$

18,989

 

 

$

10,099

 

 

$

23,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents at end of period

 

$

12,455

 

 

$

18,612

 

 

$

9,355

 

Restricted cash at end of period

 

 

7,856

 

 

 

377

 

 

 

744

 

Cash and cash equivalents and restricted cash at end of period

 

$

20,311

 

 

$

18,989

 

 

$

10,099

 

The accompanying notes are an integral part of these consolidated financial statements.


Broadstone Net Lease, Inc. and Subsidiaries

Notes to Consolidated Financial Statements (in thousands)

December 31, 2019, 2018, and 2017

1. Business Description

Broadstone Net Lease, Inc. (the “Corporation”) is a Maryland corporation formed on October 18, 2007, that elected to be taxed as a real estate investment trust (“REIT”) commencing with the taxable year ended December 31, 2008. The Corporation focuses on investing in income-producing, net leased commercial properties, primarily in the United States. The Corporation leases industrial, healthcare, restaurant, office, retail, and other commercial properties under long-term lease agreements. At December 31, 2019, the Corporation owned a diversified portfolio of 646 individual commercial properties located in 41 states throughout the continental United States and in British Columbia, Canada.

Broadstone Net Lease, LLC (the Corporation’s operating company, or the “OP”), is the entity through which the Corporation conducts its business and owns (either directly or through subsidiaries) all of the Corporation’s properties. The Corporation is the sole managing member of the OP. The remaining membership units in the OP (“OP Units”), which are referred to as non-controlling interests, are held by members who acquired their interest by contributing property to the OP in exchange for OP Units. As the Corporation conducts substantially all of its operations through the OP, it is structured as what is referred to as an umbrella partnership real estate investment trust (“UPREIT”). The following table summarizes the economic ownership interest in the OP:

 

 

December 31,

 

Percentage of shares owned by

 

2019

 

 

2018

 

 

2017

 

Corporation

 

 

93.7

%

 

 

92.7

%

 

 

92.4

%

Non-controlling interests

 

 

6.3

%

 

 

7.3

%

 

 

7.6

%

 

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

The Corporation operates under the direction of its board of directors (the “Board of Directors”), which is responsible for the management and control of the Company’s (as defined below) affairs. For all years presented in these Consolidated Financial Statements, the Corporation was externally managed and its Board of Directors had retained the Corporation’s sponsor, Broadstone Real Estate, LLC (“BRE”) and Broadstone Asset Management, LLC (the “Asset Manager”) to manage the Corporation’s day-to-day affairs, to implement the Corporation’s investment strategy, and to provide certain property management services for the Corporation’s properties, subject to the Board of Directors’ direction, oversight, and approval. The Asset Manager was a wholly owned subsidiary of BRE and all of the Corporation’s officers were employees of BRE. Accordingly, both BRE and the Asset Manager were related parties of the Company. Refer to Note 3 for further discussion concerning related parties and related party transactions conducted during all periods presented and Note 19 for discussion of the Company’s internalization of management functions that occurred in February 2020.

2. Summary of Significant Accounting Policies

Principles of Consolidation

The Consolidated Financial Statements include the accounts and operations of the Corporation, the OP, and its consolidated subsidiaries, all of which are wholly owned by the OP (collectively, the “Company”). All intercompany balances and transactions have been eliminated in consolidation.

To the extent the Corporation has a variable interest in entities that are not evaluated under the variable interest entity (“VIE”) model, the Corporation evaluates its interests using the voting interest entity model. The Corporation has complete responsibility for the day-to-day management, authority to make decisions, and control of the OP. Based on consolidation guidance, the Corporation has concluded that the OP is a VIE as the members in the OP do not possess kick-out rights or substantive participating rights. Accordingly, the Corporation consolidates its interest in the OP. However, as the Corporation holds the majority voting interest in the OP, it qualifies for the exemption from providing certain disclosure requirements associated with investments in VIEs.


The portion of the OP not owned by the Corporation is presented as non-controlling interests as of and during the periods presented.

Basis of Accounting

The Consolidated Financial Statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”).

Use of Estimates

The preparation of Consolidated Financial Statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the Consolidated Financial Statements and the reported amounts of revenues and expenses during the reporting periods. Significant estimates include, but are not limited to, the allocation of purchase price between investment in rental property and intangible assets acquired and liabilities assumed, the value of long-lived assets, the provision for impairment, the depreciable lives of rental property, the amortizable lives of intangible assets and liabilities, the allowance for doubtful accounts, the fair value of assumed debt and notes payable, the fair value of the Company’s interest rate swap agreements, and the determination of any uncertain tax positions. Accordingly, actual results may differ from those estimates.

Investment in Rental Property

Rental property accounted for under operating leases is recorded at cost. Rental property accounted for under direct financing leases is recorded at its net investment, which generally represents the cost of the property at the inception of the lease.

The Company accounts for its acquisitions of real estate as asset acquisitions in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations, as substantially all of the fair value of the assets acquired are concentrated in a single identifiable asset or group of similar identifiable assets.

The Company allocates the purchase price of investments in rental property accounted for as asset acquisitions based on the relative fair value of the assets acquired and liabilities assumed. These generally include tangible assets, consisting of land and land improvements, buildings and other improvements, and equipment, and identifiable intangible assets and liabilities, including the value of in-place leases and acquired above-market and below-market leases. Acquisition costs incurred in connection with investments in real estate accounted for as asset acquisitions are capitalized and included with the allocated purchase price. The results of operations of acquired properties are included in the Consolidated Statements of Income and Comprehensive Income from the respective date of acquisition.

Estimated fair value determinations are based on management’s judgment, which considers various factors including real estate market conditions, industry conditions that the tenant operates in, and characteristics of the real estate and/or real estate appraisals.

The estimated fair value of the tangible assets of an acquired property is determined by valuing the property as if it were vacant. The as-if-vacant value is then allocated to land and land improvements, buildings, and equipment based on comparable sales and other relevant information with respect to the property as estimated by management. Specifically, the “if vacant” value of buildings and equipment is calculated using an income approach. Assumptions used in the income approach to value the buildings include: capitalization and discount rates, lease-up time, market rents, make ready costs, land value, and land improvement value.

The estimated fair value of acquired in-place leases are the costs that the Company would have had to incur to lease the properties to the occupancy level of the properties at the date of acquisition. Such costs include the fair value of leasing commissions and other operating costs that would have been incurred to lease the properties, had they been vacant, to their acquired occupancy level. Acquired in-place leases as of the date of acquisition are amortized over the remaining non-cancellable lease terms of the respective leases to amortization expense.


Acquired above-market and below-market lease values are recorded based on the present value (using an interest rate that reflects the risks associated with the lease acquired) of the differences between the contractual amounts to be paid pursuant to the in-place leases and management’s estimate of fair market value lease rates at the time of acquisition for the corresponding in-place leases. The capitalized above-market and below-market lease values are amortized as adjustments to rental income over the remaining term of the respective leases.

Should a tenant terminate its lease, the unamortized portion of the in-place lease value is charged to amortization expense and the unamortized portion of above-market or below-market lease value is charged to rental income.

Management estimates the fair value of assumed mortgages and notes payable based upon indications of then-current market pricing for similar types of debt with similar maturities. Assumed mortgages and notes payable are initially recorded at their estimated fair value as of the assumption date, and the difference between such estimated fair value and the notes’ outstanding principal balance is amortized to interest expense over the remaining term of the debt.

Expenditures for significant betterments and improvements are capitalized. Maintenance and repairs are charged to expense when incurred. Construction and improvement costs incurred in connection with the development of new properties or the redevelopment of existing properties are capitalized. Real estate taxes, interest costs, and leasing and development costs incurred during construction periods are capitalized. Capitalization is based on qualified expenditures and interest rates. Capitalized real estate taxes, interest costs, and leasing and development costs are amortized over lives which are consistent with the related assets. There were no capitalized interest or real estate taxes during the years ended December 31, 2019, 2018, and 2017.

Long-lived Asset Impairment

The Company reviews long-lived assets to be held and used for possible impairment when events or changes in circumstances indicate that their carrying amounts may not be recoverable. If, and when, such events or changes in circumstances are present, an impairment exists to the extent the carrying value of the asset or asset group exceeds the sum of the undiscounted cash flows expected to result from the use of the asset or asset group and its eventual disposition.  Such cash flows include expected future operating income, as adjusted for trends and prospects, as well as the effects of demand, competition, and other factors. An impairment loss is measured as the amount by which the carrying amount of the asset or asset group exceeds the fair value of the asset or asset group. A significant judgment is made as to if and when impairment should be taken. If the Company’s strategy, or one or more of the assumptions described above were to change in the future, an impairment may need to be recognized.

Inputs used in establishing fair value for real estate assets generally fall within Level 3 of the fair value hierarchy, which are characterized as requiring significant judgment as little or no current market activity may be available for validation. The main indicator used to establish the classification of the inputs is current market conditions, as derived through the use of published commercial real estate market information. The Company determines the valuation of impaired assets using generally accepted valuation techniques including discounted cash flow analysis, income capitalization, analysis of recent comparable sales transactions, actual sales negotiations and bona fide purchase offers received from third parties. Management may consider a single valuation technique or multiple valuation techniques, as appropriate, when estimating the fair value of its real estate.

For the years ended December 31, 2019, 2018, and 2017, the Company recorded impairment charges of $3,452, $2,061, and $2,608, respectively. Impairment indicators were identified due to concerns over tenant future viability, property vacancies, or changes to the overall investment strategy for the real estate assets. The amount of the impairment charges were based on management’s consideration of the factors detailed above. In determining the fair value of the impaired assets at September 30, 2019 and March 31, 2019, the measurement dates, and depending on the property being evaluated, the Company utilized a capitalization rate of 14.58%, a weighted average discount rate of 8.00%, and a weighted average price per square foot of $226. In determining the fair value of the impaired assets at September 30, 2018, the measurement date, and depending on the property being evaluated, the Company utilized capitalization rates ranging from 7.50% to 10.00%, and a weighted average discount rate of 8.00%. In determining the fair value of the impaired assets at September 30, 2017, the measurement date, and depending on the property being evaluated, the Company utilized capitalization rates ranging from 7.25% to 12.00%, and a weighted average discount rate of 8.00%.


Investments in Rental Property Held for Sale

The Company classifies investments in rental property as held for sale when all of the following criteria are met: (i) management commits to a plan to sell the property, (ii) the property is available for immediate sale in its present condition, subject only to terms that are usual and customary for sales of investment properties, (iii) an active program to locate a buyer and conduct other actions required to complete the sale has been initiated, (iv) the sale of the property is probable in occurrence and is expected to qualify as a completed sale, (v) the property is actively marketed for sale at a sale price that is reasonable in relation to its fair value, and (vi) actions required to complete the sale indicate that it is unlikely that any significant changes will be made or that the plan to sell will be withdrawn.

For properties classified as held for sale, the Company suspends depreciation and amortization of the related assets, including the acquired in-place lease and above- or below-market lease intangibles, as well as straight-line revenue recognition of the associated lease, and records the investment in rental property at the lower of cost or net realizable value. The assets and liabilities associated with the properties classified as held for sale are presented separately on the Consolidated Balance Sheets for the most recent reporting period. At December 31, 2019 and 2018, the Company did not have any properties that met the held for sale criteria.

Sales of Real Estate

The Company adopted ASU 2017-05, Other Income – Gains and Losses from the Derecognition of Nonfinancial Assets, effective January 1, 2018 on a prospective basis. Under ASU 2017-05, the Company’s sales of real estate are generally considered to be sales to non-customers, requiring the Company to identify each distinct non-financial asset promised to the buyer. The Company determines whether the buyer obtains control of the non-financial assets, achieved through the transfer of the risks and rewards of ownership of the non-financial assets. If control is transferred to the buyer, the Company derecognizes the asset.

If the Company determines that it did not transfer control of the non-financial assets to the buyer, the Company analyzes the contract for separate performance obligations and allocates a portion of the sales price to each performance obligation. As performance obligations are satisfied, the Company recognizes the respective income in the Consolidated Statements of Income and Comprehensive Income.

Prior to the adoption of ASU 2017-05, the Company recognized real estate sales when all of the following criteria were met: (i) a sale was consummated, (ii) the buyer had demonstrated an adequate commitment to pay for the property, (iii) the Company’s receivable was not subject to future subordination, and (iv) the Company had transferred the risks and rewards of ownership to the buyer and did not have continuing involvement. Unless all conditions were met, recognition of all or a portion of the profit was deferred.

The Company presents discontinued operations if disposals of properties represent a strategic shift in operations. Those strategic shifts would need to have a major effect on the Company’s operations and financial results in order to meet the definition. For the years ended December 31, 2019, 2018, and 2017, the Company did not have property dispositions that qualified as discontinued operations.

Depreciation

Depreciation is computed using the straight-line method over the estimated useful lives of the related assets, which are as follows:

Land improvements

15 years

Buildings and improvements

15 to 39 years

Equipment

7 years

Cash Equivalents

Cash equivalents consist of highly liquid investments with an original maturity at date of acquisition of three months or less, including money market funds. The Company estimates that the fair value of cash equivalents approximates the carrying value due to the relatively short maturity of these instruments.


Restricted Cash

Restricted cash includes escrow funds the Company maintains pursuant to the terms of certain mortgages, notes payable, and lease agreements, and undistributed proceeds from the sale of properties under Section 1031 of the Internal Revenue Code of 1986, as amended (the “Code”), and is reported within Prepaid expenses and other assets in the Consolidated Balance Sheets.

Restricted cash consisted of the following:

 

 

December 31,

 

(in thousands)

 

2019

 

 

2018

 

Escrow funds and other

 

$

2,311

 

 

$

377

 

Undistributed 1031 proceeds

 

 

5,545

 

 

 

 

 

 

$

7,856

 

 

$

377

 

Revenue Recognition

The Company commences revenue recognition on its leases based on a number of factors, including the initial determination that the contract is or contains a lease. Generally, all of the Company’s property related contracts are or contain leases, and therefore revenue is recognized when the lessee takes possession of or controls the physical use of the leased assets. In most instances this occurs on the lease commencement date. At the time of lease assumption or at the inception of a new lease, including new leases that arise from amendments, the Company assesses the terms and conditions of the lease to determine the proper lease classification.

Certain of the Company’s leases require tenants to pay rent based upon a percentage of the property’s net sales (“percentage rent”) or contain rent escalators indexed to future changes in the CPI. Lease income associated with such provisions is considered variable lease income and therefore is not included in the initial measurement of the lease receivable, or in the calculation of straight-line rent revenue. Such amounts are recognized as income when the amounts are determinable.

Leases Executed on or After Adoption of ASC 842

A lease is classified as an operating lease if none of the following criteria are met: (i) ownership transfers to the lessee at the end of the lease term, (ii) the lessee has a purchase option that is reasonably expected to be exercised, (iii) the lease term is for a major part of the economic life of the leased property, (iv) the present value of the future lease payments and any residual value guaranteed by the lessee that is not already reflected in the lease payments equals or exceeds substantially all of the fair value of the leased property, and (v) the leased property is of such a specialized nature that it is expected to have no future alternative use to the Company at the end of the lease term. If one or more of these criteria are met, the lease will generally be classified as a sales-type lease, unless the lease contains a residual value guarantee from a third party other than the lessee, in which case it would be classified as a direct financing lease under certain circumstances in accordance with ASC 842.

ASC 842 requires the Company to account for the right to use land as a separate lease component, unless the accounting effect of doing so would be insignificant. Determination of significance requires management judgment. In determining whether the accounting effect of separately reporting the land component from other components for its real estate leases is significant, the Company assesses: (i) whether separating the land component impacts the classification of any lease component, (ii) the value of the land component in the context of the overall contract, and (iii) whether the right to use the land is coterminous with the rights to use the other assets.


Leases Executed Prior to Adoption of ASC 842

A lease arrangement was classified as an operating lease if none of the following criteria were met: (i) ownership transferred to the lessee prior to or shortly after the end of the lease term, (ii) the lessee had a bargain purchase option during or at the end of the lease term, (iii) the lease term was greater than or equal to 75% of the underlying property’s estimated useful life, or (iv) the present value of the future minimum lease payments (excluding executory costs) was greater than or equal to 90% of the fair value of the leased property. If one or more of these criteria were met, and the minimum lease payments were determined to be reasonably predictable and collectible, the lease arrangement was generally accounted for as a direct financing lease. Consistent with ASC 840, Leases, if the fair value of the land component was 25% or more of the total fair value of the leased property, the land was considered separately from the building for purposes of applying the lease term and minimum lease payments criterion in (iii) and (iv) above.

Revenue Recognition Under ASC 842 and ASC 840

Revenue recognition methods for operating leases, direct financing leases, and sales-type leases are described below:

Rental property accounted for under operating leases – Revenue is recognized as rents are earned on a straight-line basis over the non-cancelable terms of the related leases. For leases that have fixed and measurable rent escalations, the difference between such rental income earned and the cash rent due under the provisions of the lease is recorded as Accrued rental income on the Consolidated Balance Sheets.

Rental property accounted for under direct financing leases – The Company utilizes the direct finance method of accounting to record direct financing lease income. The net investment in the direct financing lease represents receivables for the sum of future lease payments to be received and the estimated residual value of the leased property, less unamortized unearned income (which represents the difference between undiscounted cash flows and discounted cash flows). Unearned income is deferred and amortized into income over the lease terms so as to produce a constant periodic rate of return on the Company’s net investment in the leases.

Rental property accounted for under sales-type leases – For leases accounted for as sales-type leases, the Company records selling profit arising from the lease at inception, along with the net investment in the lease. The Company leases assets through the assumption of existing leases or through sale-leaseback transactions, and records such assets at their fair value at the time of acquisition, which in most cases coincides with lease inception. As a result, the Company does not generally recognize selling profit on sales-type leases. The net investment in the sales-type lease represents receivables for the sum of future lease payments and the estimated unguaranteed residual value of the leased property, each measured at net present value. Interest income is recorded over the lease terms so as to produce a constant periodic rate of return on the Company’s net investment in the leases.

Certain of the Company’s lease contracts contain nonlease components (e.g., charges for management fees, common area maintenance, and reimbursement of third-party maintenance expenses) in addition to lease components (i.e., monthly rental charges). Services related to nonlease components are provided over the same period of time as, and billed in the same manner as, monthly rental charges. The Company elected to apply the practical expedient available under ASC 842, for all classes of assets, not to separate the lease components from the nonlease components when accounting for operating leases. Since the lease component is the predominant component under each of these leases, combined revenues from both the lease and nonlease components are reported as Lease revenues in the accompanying Consolidated Statements of Income and Comprehensive Income.

Rent Received in Advance Tenant and Other Receivables and Allowance for Doubtful Accounts

Rent received in advance represents tenant payments received prior to itsthe contractual due date, and is included in Accounts payable and other liabilities on the Consolidated Balance Sheets. RentsRent received in advance were $8,585 and $7,566 at December 31, 2017 and 2016, respectively.is as follows:

Management periodically reviews

 

 

December 31,

 

(in thousands)

 

2019

 

 

2018

 

Rents received in advance

 

$

13,368

 

 

$

7,832

 


Allowance for Doubtful Accounts

Prior to the sufficiencyadoption of the allowanceASC 842, provisions for doubtful accounts taking into consideration its historical losseswere recorded as bad debt expense and existing economic conditions,included in General and makes adjustmentsadministrative expenses on the accompanying Consolidated Statements of Income and Comprehensive Income. Subsequent to the allowanceadoption of ASC 842, provisions for doubtful accounts are recorded prospectively as it considers necessary. Uncollected tenant receivables are written off againstan offset to Lease revenues on the allowance when all possible meansaccompanying Consolidated Statements of collection have been exhausted. Income and Comprehensive Income.

The following table summarizes the changes in the allowance for doubtful accounts:

 

 

December 31,

 

 

For the years ended December 31,

 

(in thousands)

 

2017

 

 

2016

 

 

2015

 

 

2019

 

 

2018

 

 

2017

 

Balance as of January 1

 

$

323

 

 

$

262

 

 

$

631

 

 

$

2,086

 

 

$

742

 

 

$

323

 

Provision for doubtful accounts

 

 

419

 

 

 

67

 

 

 

647

 

 

 

441

 

 

 

1,521

 

 

 

419

 

Write-offs

 

 

 

 

 

(6

)

 

 

(1,016

)

 

 

(2,527

)

 

 

(177

)

 

 

 

Balance as of December 31

 

$

742

 

 

$

323

 

 

$

262

 

 

$

 

 

$

2,086

 

 

$

742

 

Notes Receivable

Balances in notes receivable represent interest-only loans to third parties secured by the real estate assets of the obligors. The Manager performs property management functions for each of the loan holders. Management evaluates the creditworthiness of each borrower prior to entering into loan agreements. Further, management

80


periodically reviews the notes receivable for collectability based on historical experience, continued review of creditworthiness, and other relevant factors. Based on these factors, management considers all notes receivable to be fully collectible at December 31, 2017 and 2016. Therefore, no allowance for doubtful notes receivable has been reflected in the Consolidated Financial Statements. Interest income on the notes receivable is recognized as it is earned in accordance with the applicable loan agreement and is included as a component of Other income (expenses) in the Consolidated Statements of Income and Comprehensive Income.

Tenant and Capital Reserves

The terms of onecertain of the Company’s operating leases requiresrequire the establishment of a tenant and capital reserve.reserves. Under the tenant reserve requirement,requirements, tenant-funded amounts are deposited into an escrow account, to be used to fund certain costs to maintain the rental property. The balance of the tenant reserve was $627 and $480 at December 31, 2017 and 2016, respectively.

properties. Under the capital reserve lease requirement,requirements, the tenant istenants are required to pay additional amounts into an escrow account to fund capital improvements, replacements, and repairs made to the property. The balance of the capital reserve was $316 and $287 at December 31, 2017 and 2016, respectively.properties. The Company has no obligation to fund capital improvements beyond these reserve balances.

The balances of the tenant and capital reserves are included in Accounts payable and other liabilities on the Consolidated Balance Sheets and are as follows:

 

 

December 31,

 

(in thousands)

 

2019

 

 

2018

 

Tenant reserve

 

$

922

 

 

$

774

 

Capital reserve

 

 

872

 

 

 

362

 

 

 

$

1,794

 

 

$

1,136

 

The corresponding cash balances are recorded in Prepaid expenses and other assets on the Consolidated Balance Sheets.

Debt Issuance Costs

In April 2015, FASB issued Accounting Standards Update (“ASU”) 2015-03,accordance with ASC 835, Simplifying the Presentation of Debt Issuance CostsInterest,, which requires that debt issuance costs related to a recognized debt liability be presented in the balance sheetMortgages and notes payable, Unsecured term notes and senior notes are reported as a direct deduction from the carrying amount of the related liability, consistent with debt discounts. The Company adopteddiscounts, in the guidance in ASU 2015-03 during the year ended December 31, 2016, on a retrospective basis.

Consolidated Balance Sheets. Debt issuance costs – Unsecured revolver – associated with the unsecured revolving credit facility (the “Revolving Credit Facility”) are reported as an asset on the Consolidated Balance Sheets.

Debt issuance costs incurred in connection with the Company’s unsecured revolver have been deferred and are being amortized over the term of the loan commitment using the straight-line method, which approximates the effective interest method. In accordance with ASU 2015-15, Presentation and Subsequent Measurement of Debt Issuance Costs Associated with Line ofRevolving Credit Arrangements, the Company has recorded debt issuance costs associated with the unsecured revolver as an asset on the Consolidated Balance Sheets. At December 31, 2017 and 2016, the Company had $3,431 and $2,386 of debt issuance costs, net of accumulated amortization of $405 and $1,940, respectively.

Debt issuance costs – Mortgage and notes payable – Debt issuance costs incurred in connection with the Company’sFacility, mortgages and notes payable, have been deferred and are being amortized over the term of the respective loan commitment using the straight-line method, which approximates the effective interest method, and are recorded in Mortgage and notes payable, net on the Consolidated Balance Sheets. At December 31, 2017 and 2016, the Company had $1,040 and $1,291 of debt issuance costs, net of accumulated amortization of $402 and $453, respectively.

Debt issuance costs  –  Unsecuredunsecured term notes – Debt issuance costs incurred in connection with the Company’s unsecured term and senior notes have been deferred and are being amortized over the term of the respective loan commitment using the straight-line method, which approximates the effective interest method,method.  


The following table summarizes debt issuance costs:

 

 

December 31,

 

(in thousands)

 

2019

 

 

2018

 

Unsecured revolving credit facility:

 

 

 

 

 

 

 

 

Debt issuance costs

 

$

4,692

 

 

$

3,431

 

Less accumulated amortization

 

 

(2,312

)

 

 

(1,170

)

 

 

$

2,380

 

 

$

2,261

 

Mortgages and notes payable:

 

 

 

 

 

 

 

 

Debt issuance costs

 

$

667

 

 

$

834

 

Less accumulated amortization

 

 

(309

)

 

 

(335

)

 

 

$

358

 

 

$

499

 

Unsecured term notes:

 

 

 

 

 

 

 

 

Debt issuance costs

 

$

9,898

 

 

$

6,997

 

Less accumulated amortization

 

 

(1,979

)

 

 

(2,770

)

 

 

$

7,919

 

 

$

4,227

 

Deferred Initial Public Offering Costs

The Company has incurred certain costs in connection with its anticipated initial public offering (“IPO”). The Company capitalizes such deferred IPO costs, which primarily consist of direct, incremental legal, professional, accounting and are recordedother third-party fees. The deferred IPO costs will be offset against IPO proceeds upon the consummation of an offering. Should the planned IPO be abandoned, the deferred IPO costs will be expensed immediately as a charge to operating expenses in Unsecured term notes, netthe Consolidated Statement of Income and Comprehensive Income. At December 31, 2019, deferred IPO costs were $668, and were included within Prepaid expenses and other assets on the Consolidated Balance Sheets. At December 31, 2017 and 2016, the Company had $4,788 and $3,641 of debt issuance costs, net of accumulated amortization of $1,700 and $1,532, respectively.

Leasing Fees

Leasing fees represent costs incurred to lease properties to tenants and are beingcapitalized as they are incremental costs of a lease that would not have been incurred if the lease had not been obtained. Leasing fees are amortized using the straight-line method over the term of the lease to which they relate, which range from 9 to 29 years.

Derivative Instruments

The Company uses interest rate swap agreements to manage risks related to interest rate movements. The interest rate swap agreements, designated and qualifying as cash flow hedges, are reported at fair value. The Company early adopted ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting and Hedging Activities, effective January 1, 2018 on a modified retrospective basis. ASU 2017-12 amended the designation and measurement guidance for qualifying hedging transactions and the presentation of hedge results in an entity’s financial statements.

Prior to the adoption of ASU 2017-12, the gain or loss on

81


the effective portion of the hedge was initially included as a component of other comprehensive income or loss and was subsequently reclassified into earnings when interest payments on the related debt were incurred and as the swap net settlements occurred. If and when there was ineffectiveness realized on a swap agreement, the Company recognized the ineffectiveness as a component of interest expense in the period incurred.

ASU 2017-12 removed the concept of separately measuring and reporting hedge ineffectiveness and requires a company to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. In accordance with ASU 2017-12, the gain or loss on the qualifying hedges is initially included as a component of other comprehensive income or loss and is subsequently reclassified into earnings when interest payments (the forecasted transactions) on the related debt are incurred and as the swap net settlements occur.  If and when there


When an existing cash flow hedge is ineffectiveness realized on a swap agreement,terminated, the Company recognizesdetermines the ineffectiveness asaccounting treatment for the accumulated gain or loss recognized in Accumulated other comprehensive (loss) income based on the probability of the hedged forecasted transaction occurring within the period the cash flow hedge was anticipated to affect earnings. If the Company determines that the hedged forecasted transaction is probable of occurring during the original period, the accumulated gain or loss is reclassified into earnings over the remaining life of the cash flow hedge using a componentstraight-line method, which approximates an effective interest method. If the Company determines that the hedged forecasted transaction is not probable of interest expenseoccurring during the original period, the entire amount of accumulated gain or loss is reclassified into earnings in the period incurred. the cash flow hedge is terminated.

The Company documents its risk management strategy and hedge effectiveness at the inception of, and during the term of, each hedge. The Company’s interest rate risk management strategy is intended to stabilize cash flow requirements by maintaining interest rate swap agreements to convert certain variable-rate debt to a fixed rate.

Property Loss and Insurance Recoveries

Property losses, whether full or partial, are accounted for using a combination of impairment, insurance, and revenue recognition guidance prescribed by GAAP. Upon incurring a loss event, the Company evaluates for asset impairment under ASC 350, Intangibles – Goodwill and Other, and ASC 360, Property, Plant, and Equipment. Under the terms of the Company’s lease agreements with tenants, a significant majority of which are triple-net wherebynet leases (whereby the tenants are responsible for insurance, taxes, and maintenance, among other property costs,costs), the tenants are responsible for repairs and maintenance to the properties. The terms of the leases also require the tenants to continue making their monthly rental payments despite the property loss. To the extent that the assets are recoverable, determined utilizing undiscounted cash flows expected to result from the use of the asset or asset group and its eventual disposition, the Company accounts for a full or partial property loss as an acceleration of depreciation and evaluates whether all or a portion of the property loss can be offset by the recognition of insurance recoveries.

Under the terms of the lease agreements with tenants, in the case of full or partial loss to a property, the tenant has an obligation to restore/rebuild the premises as nearly as possible to its value, condition and character immediately prior to such event. To mitigate the risk of loss, the Company requires tenants to maintain general liability insurance policies on the replacement value of the properties. Based on these considerations, the Company follows the guidance in ASC 605-40,610-30, Classification of Insurance Recoveries,Other Income – Gains and Losses on Involuntary Conversions, for the conversion of nonmonetary assets (i.e.(i.e., the properties) to monetary assets (i.e.(i.e., insurance recoveries or tenant recoveries). Under ASC 605-40,610-30, once probable of receipt, the Company recognizes an insurance/tenant recovery receivable in Tenant and other receivables, net, in the Consolidated Balance Sheets, with a corresponding offset to the accelerated depreciation recognized in the Consolidated Statements of Income and Comprehensive Income. If the insurance/tenant recovery is less than the amount of accelerated depreciation recognized, the Company will recognize a net loss in the Consolidated Statements of Income and Comprehensive Income. If the insurance/tenant recovery is greater than the amount of accelerated depreciation recognized, the Company will only recognize a recovery up to the amount of the accelerated depreciation, and will account for the excess as a gain contingency in accordance with ASC 450-30, Gain Contingencies. Gain contingencies are recognized when earned and realized, which typically will occur at the time of final settlement or when non-refundable cash advances are received.

Non-controlling Interests

Non-controlling interests represents the membership interests held in the Operating CompanyOP of 7.6%6.3%, 8.6%7.3%, and 10.4%7.6% at years ended December 31, 2017, 2016,2019, 2018, and 2015,2017, respectively, by third parties which are accounted for as a separate component of equity.

The Company periodically adjusts the carrying value of non-controlling interests to reflect their share of the book value of the Operating Company.OP. Such adjustments are recorded to Additional paid-in capital as a reallocation of Non-controlling interests in the Consolidated Statements of Stockholders’ Equity.

82Subscriptions Receivable


Subscriptions Receivable

The subscriptions receivable is related to shares issued to the Corporation’s stockholders for which the proceeds have not yet been received solely due to the fact of timing of transfers from the escrow agent holding the funds. The receivables have been fully collected during the following month after the balance sheet date of the Consolidated Financial Statements. In accordance with the Securities and Exchange Commission (“SEC”) Rule 5-02.30 of Regulation S-X,


the Company records its subscriptions receivable as a deduction from Stockholder’s equity in the accompanying Consolidated Balance Sheets.  

Segment Reporting

The Company currently operates in a single reportable segment, which includes the acquisition, leasing, and ownership of net leased properties. The Company’s chief operating decision maker the Company’s executive committee, assesses, measures, and reviews the operating and financial results at the consolidated level for the entire portfolio, and therefore, each property or property type is not considered an individual operating segment. The Company does not evaluate the results of operations based on geography, size, or property type.

Fair Value Measurements

ASC 820, Fair Value Measurements and Disclosures defines fair value as the price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a three-tier fair value hierarchy, which prioritizes the inputs used in measuring fair value.

The standard describes three levels of inputs that may be used to measure fair value:

Level 1 – Quoted prices that are available in active markets for identical assets or liabilities. The types of financial instruments included in Level 1 are marketable, available-for-sale equity securities that are traded in an active exchange market.

Level 2 – Pricing inputs other than quoted prices in active markets, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. Instruments included in this category are derivative contracts whose value is determined using a pricing model with inputs (such as yield curves and credit spreads) that are observable in the market or can be derived principally from or corroborated by observable market data.

Level 3 – Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. Level 3 includes assets and liabilities whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant management judgment or estimation.

The balances of financial instruments measured at fair value on a recurring basis at December 31, 2017 and 2016 are as follows (see Note 11):

 

 

December 31, 2017

 

 

December 31, 2019

 

(in thousands)

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Interest rate swap, assets

 

$

11,008

 

 

$

 

 

$

11,008

 

 

$

 

 

$

2,911

 

 

$

 

 

$

2,911

 

 

$

 

Interest rate swap, liabilities

 

 

(5,020

)

 

 

 

 

 

(5,020

)

 

 

 

 

 

(24,471

)

 

 

 

 

 

(24,471

)

 

 

 

 

$

5,988

 

 

$

 

 

$

5,988

 

 

$

 

 

$

(21,560

)

 

$

 

 

$

(21,560

)

 

$

 

 

 

December 31, 2016

 

 

December 31, 2018

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

Interest rate swap, assets

 

$

9,598

 

 

$

 

 

$

9,598

 

 

$

 

 

$

17,633

 

 

$

 

 

$

17,633

 

 

$

 

Interest rate swap, liabilities

 

 

(10,217

)

 

 

 

 

 

(10,217

)

 

 

 

 

 

(1,820

)

 

 

 

 

 

(1,820

)

 

 

 

 

$

(619

)

 

$

 

 

$

(619

)

 

$

 

 

$

15,813

 

 

$

 

 

$

15,813

 

 

$

 

83


Interest rate swaps are derivative instruments that have no quoted readily available Level 1 inputs, and therefore are measured at fair value using inputs that are directly observable in active markets and are classified within Level 2 of the valuation hierarchy, using an income approach. Specifically, the fair value of the interest rate swaps is determined using a discounted cash flow analysis on the expected future cash flows of each instrument. This analysis utilizes observable market data including yield curves and implied volatilities to determine the market’s expectation of the future cash flows of the variable component. The fixed and variable components of the interest rate swaps are then discounted using calculated discount factors developed based on the London Interbank Offered Rateovernight indexed swap (“LIBOR”OIS”) swap ratecurve and are aggregated to arrive at a single valuation for the period. The Company also incorporates credit valuation adjustments


to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. Although the Company has determined that the majority of the inputs used to value its interest rate swaps fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its interest rate swaps utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. At December 31, 20172019 and 2016,2018, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation. As a result, the Company has determined that its interest rate swap valuations in their entirety are appropriately classified within Level 2 of the fair value hierarchy.

The Company has estimated that the carrying amount reported on the Consolidated Balance Sheets for Cash and cash equivalents, Restricted cash,Prepaid expenses and other assets, Tenant and other receivables, Notes receivable,net, and Accounts payable and other liabilities approximates their fair values due to their short-term nature.

The fair value of the Company’s debt was estimated using Level 2 and Level 3 inputs based on recent financing transactions, estimates of the fair value of the property that serves as collateral for such debt, historical risk premiums for loans of comparable quality, current LIBOR, US treasuryLondon Interbank Offered Rate (“LIBOR”), U.S. Treasury obligation interest rates, and on the discounted estimated future cash payments to be made on such debt. The discount rates estimated reflect the Company’s judgment as to the approximate current lending rates for loans or groups of loans with similar maturities and assumes that the debt is outstanding through maturity. Market information, as available, or present value techniques were utilized to estimate the amounts required to be disclosed. Since such amounts are estimates that are based on limited available market information for similar transactions and do not acknowledge transfer or other repayment restrictions that may exist on specific loans, it is unlikely that the estimated fair value of any such debt could be realized by immediate settlement of the obligation.

The following table summarizes the carrying amount reported on the Consolidated Balance Sheets and the Company’s estimate of the fair value of the Company’s MortgageMortgages and notes payable, net, Unsecured term notes, net, and Unsecured revolver are estimated to be $1,177,197 and $873,026 at December 31, 2017 and 2016, respectively, as compared to the carrying amount of such debt of $1,181,470 and $869,524 on the Consolidated Balance Sheets at December 31, 2017 and 2016, respectively.revolving credit facility:

 

 

December 31,

 

(in thousands)

 

2019

 

 

2018

 

Carrying amount

 

$

1,989,451

 

 

$

1,450,551

 

Fair value

 

 

2,047,860

 

 

 

1,439,264

 

As disclosed under the Long-lived Asset Impairment Chargessection ofelsewhere in Note 2, the Company’s non-recurring fair value measurements for the year endedat December 31, 20172019 and 2018, consisted of the fair value of impaired real estate assets that were determined using Level 3 inputs.The Company did not have any assets measured at fair value on a nonrecurring basis at December 31, 2016.

Income Taxes

The Company has made an election to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code, of 1986, (as amended, the “Code”), commencing with its taxable year ended December 31, 2008. The Company believes it is organized and operates in such a manner as to qualify for treatment as a REIT, and intends to operate in the foreseeable future in such a manner so that it will remain qualified as a REIT for U.S. federal income tax purposes. Accordingly, the Company is not subject to U.S. federal corporate income tax to the extent its dividends paid equals ordeduction exceeds its adjusted taxable income, as defined in the Code. Accordingly, no provision has been made for U.S. federal income taxes in the accompanying Consolidated Financial Statements, except for U.S. federal income taxes of the Company’s taxable REIT subsidiaries (“TRS”). The Company has wholly-owned subsidiaries that elected to be treated as a TRS and are subject to U.S. federal, state and local income taxes at regular corporate tax rates. The income tax expense incurred by the TRS entities did not have a material impact on the Company’s accompanying Consolidated Financial Statements.

The Company is subject to state and local income or franchise taxes and foreign taxes in certain statesjurisdictions in which some of its properties are located and records these within Income taxes as state and franchise tax expense in the accompanying Consolidated Statements of Income and Comprehensive Income when due.

The Company is required to file income tax returns with federal, state, and various stateCanadian taxing authorities. As ofAt December 31, 2017,2019, the Company’s U.S. federal and state income tax returns remain subject to examination by the respective taxing authorities for the 20142016 through 20172018 tax years.

84



The Company recognizes and measures uncertain tax positions using a two-step approach. The first step is to evaluate the tax position for recognition by determining if the weight of available evidence indicates it is more-likely-than-not that the position will be sustained upon examination, including resolution of related appeals or litigation processes, if any. In making this assessment, the Company must assume that the taxing authority will examine the income tax position and have full knowledge of all relevant information. The second step is to measure the tax benefit as the largest amount that is more than 50% likely of being realized upon ultimate settlement. The Company considers many factors when evaluating and estimating tax positions and tax benefits, which may require periodic adjustments and which may or may not accurately forecast actual outcomes.

The Company has determined that it has no uncertain tax positions as ofat December 31, 20172019 and 2016,2018, or for the years ended December 31, 2017, 2016,2019, 2018, and 2015,2017, which include the tax status of the Company.

Interest and penalties related to income taxes are charged to tax expense during the year in which they are incurred.

On December 22, 2017, the U.S. government enacted comprehensive tax legislation commonly referred to as the Tax Cuts and Jobs Act (the “TCJA”). The TCJA makes broad and complex changes to the Code and establishes new tax laws that include, but are not limited to, the following: (i) a reduction of the U.S. federal corporate tax rate; (ii) the elimination of the corporate alternative minimum tax; (iii) a limitation on deductible interest expense in certain circumstances; (iv) limitations on the deductibility of certain executive compensation; and (v) limitations on the use of net operating loss deductions. The changes made to the Code as a result of the TCJA will be applicable to the Company’s tax filings for tax years beginning after December 31, 2017. The Company has performed an analysis relative to the enactment of the TCJA as of December 31, 2017, and has not identified any amounts required to be recorded or disclosed in the financial statements pursuant to ASC 740, Income Taxes. The Company’s analysis of the TCJA may be impacted by new legislation or regulations, or guidance from the Congressional Joint Committee Staff, Treasury, or the Internal Revenue Service.

Taxes Collected From Tenants and Remitted to Governmental Authorities

Substantially allA majority of  the Company’s leasesproperties are triple-net,leased on a net basis, which provideprovides that the lesseestenants are responsible for the payment of all property operating expenses, including, but not limited to, property taxes, maintenance, insurance, repairs, and insurance.capital costs, during the lease term. The Company records such expenses on a net basis. For the years ended December 31, 2017, 2016, and 2015, the Company’s tenants, pursuant to their lease obligations, have made direct payment for property taxes to the taxing authorities of approximately $19,700, $16,200 and $12,000, respectively.   

In someother situations, the Company may collect property taxes from its tenants and remit those taxes to governmental authorities. Taxes collected from tenants and remitted to governmental authorities are presented on a gross basis, where revenue of $2,877, $2,004 and $1,994 isamounts billed to tenants are included in Operating expenses reimbursed from tenantsLease revenues, and the corresponding expense of $2,899, $1,933 and $1,987 is included in Property and operating expensesexpense in the accompanying Consolidated Statements of Income and Comprehensive IncomeIncome.

Right-of-Use Assets and Lease Liabilities

As described in Recently Adopted Accounting Standards elsewhere in Note 2, the Company adopted the provisions of ASC 842 as of January 1, 2019. In accordance with ASC 842, the Company records right-of-use assets and lease liabilities associated with leases of land where it is the lessee under non-cancelable operating leases (“ground leases”). The lease liability is equal to the net present value of the future payments to be made under the lease, discounted using estimates based on observable market factors. The right-of-use asset is generally equal to the lease liability plus initial direct costs associated with the leases. The Company includes in the recognition of the right-of-use asset and lease liability those renewal periods that are reasonably certain to be exercised, based on the facts and circumstances that exist at lease inception. Amounts associated with percentage rent provisions are considered variable lease costs and are not included in the initial measurement of the right-of-use asset or lease liability. As allowed under ASC 842, the Company has made an accounting policy election, applicable to all asset types, to not separate lease from nonlease components when allocating contract consideration related to ground leases.

Right-of-use assets and lease liabilities associated with ground leases were included in the accompanying Consolidated Balance Sheets as follows:

 

 

 

 

December 31,

 

(in thousands)

 

Financial Statement Presentation

 

2019

 

Right-of-use assets

 

Prepaid expenses and other assets

 

$

1,614

 

Lease liabilities

 

Accounts payable and other liabilities

 

 

1,209

 


Rental Expense

Rental expense associated with ground leases is recorded on a straight-line basis over the term of each lease, for leases that have fixed and measurable rent escalations. Under the years endedprovisions of ASC 842, the difference between rental expense incurred on a straight-line basis and the cash rental payments due under the provisions of the lease is recorded as part of the right-of-use asset in the accompanying December 31, 2017, 2016,2019 Consolidated Balance Sheet. Prior to the adoption of ASC 842, at December 31, 2018, this difference was recorded as a deferred liability and 2015, respectively.was included as a component of Accounts payable and other liabilities in the accompanying Consolidated Balance Sheets. Amounts associated with percentage rent provisions based on the achievement of sales targets are recognized as variable rental expense when achievement of the sales targets are considered probable. Rental expense is included in Property and operating expenses on the accompanying Consolidated Statements of Income and Comprehensive Income.

Recently Adopted Accounting Standards

In January 2017, the FASB issued ASU 2017-01 which changes the definition of a business to exclude acquisitions where substantially all of the fair value of the assets acquired are concentrated in a single identifiable asset or group of similar identifiable assets. Under ASU 2017-01, the Company expects that most of its investments in real estate will be considered asset acquisitions. While there are various differences between accounting for an asset acquisition and a business combination, the largest impact is the capitalization of acquisition expenses for asset acquisitions, which are expensed for business combinations. ASU 2017-01 is effective, on a prospective basis, for interim and annual periods beginning after January 1, 2019, with early adoption permitted. The Company adopted the guidance, effective January 1, 2017. As a result of the adoption, the Company capitalized $12,349 of acquisition costs in connection with investments in real estate closed during the year ended December 31, 2017, that qualified as asset acquisitions under the adopted guidance.

Other Recently Issued Accounting Standards

In August 2017, the FASB issued ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities. ASU 2017-12 amends the designation and measurement guidance for qualifying hedging transactions and the presentation of hedge results in an entity’s financial statements. The new guidance

85


removes the concept of separately measuring and reporting hedge ineffectiveness and requires a Company to present the earnings effect of the hedging instrument in the same income statement line item in which the earnings effect of the hedged item is reported. Disclosure requirements will be modified to include a tabular disclosure related to the effect of hedging instruments on the income statement and eliminate the requirement to disclose the ineffective portion of the change in fair value of such instruments. The new guidance is effective January 1, 2019, with early adoption permitted, and provides companies with a modified retrospective transition method. This adoption method will require a company to recognize the cumulative effect of initially applying the ASU as an adjustment to accumulated other comprehensive income with a corresponding adjustment to the opening balance of retained earnings as of the beginning of the fiscal year that an entity adopts the update. The amended presentation and disclosure guidance will be applied prospectively. The Company plans to early adopt ASU 2017-12 as of January 1, 2018, and does not expect adoption to have a material impact on its Consolidated Financial Statements and footnote disclosures.  

In November 2016, the FASB issued ASU 2016-18, Statement of Cash Flows—Restricted Cash. ASU 2016-18 requires that the statement of cash flows explain the change during the period in the total of cash, cash equivalents, and amounts generally described as restricted cash or cash equivalents. Therefore, amounts generally described as restricted cash and equivalents should be included with cash and cash equivalents when reconciling the beginning and end of period total amounts on the statement of cash flows. Currently, there is no specific guidance to address how to classify or present these changes. ASU 2016-18 is effective, on a retrospective basis, for interim and annual periods beginning after December 15, 2017, with early adoption permitted. The Company currently reflects the change in restricted cash in its cash flows from investing activities. Upon adoption, these amounts will be included in the cash and cash equivalents balance when reconciling the beginning and end of period total amounts. For the years ended December 31, 2017, 2016 and 2015 the decrease (increase) in restricted cash included in cash flows from investing activities was $724, $(1,381) and $4,150, respectively.

In August 2016, the FASB issued ASU 2016-15, Classification of Certain Cash Receipts and Cash Payments. ASU 2016-15 provides classification guidance for eight specific topics, including but not limited to, debt extinguishment costs, contingent consideration payments made after a business combination, and distributions received from equity method investees. ASU 2016-18 is effective, on a retrospective basis, for interim and annual periods beginning after December 15, 2017, with early adoption permitted. The Company has assessed the impact of adopting ASU 2016-15, noting the classification of debt extinguishment costs in the Consolidated Statements of Cash Flows is applicable to the Company, however, will have no impact as the Company currently classifies these as cash flows used in financing activities.  

In February 2016, the FASB issued ASU 2016-02, Leases (Topic ASC 842), which supersedessuperseded the existing guidance for lease accounting, Leases (Topic 840) (“ASU 2016-02”). ASU 2016-02ASC 840. ASC 842 is effective January 1, 2019, with early adoption permitted. The guidance requires lessees to recognize a right-of-use asset and a corresponding lease liability, initially measured at the present value of lease payments, for both operating and financing leases. ForUnder the new pronouncement, lessor accounting is largely unchanged from prior GAAP, however disclosures were expanded. The Company adopted ASC 842 on January 1, 2019 on a modified retrospective basis and elected the following practical expedients:

The “Package of Three,” which allows an entity to not reassess (i) whether any expired or existing contracts are, or contain, leases, (ii) the lease classification for any expired or existing leases, and (iii) initial direct costs for existing leases.

The optional transition method to initially apply the guidance of ASC 842 at the adoption date and to recognize a cumulative-effect adjustment to the opening balance of retained earnings. As a result of electing this practical expedient, the Company’s reporting for the comparative periods presented will continue to be in accordance with a term of 12 months or less, lessees will be permittedASC 840, including the required disclosures.

The ability to make an accounting policy election, by class of underlying asset, to not recognizeseparate nonlease components from the associated lease liabilitiescomponent and lease assets. The Company does not have any materialto account for those components as a single component if certain conditions are met.

ASC 842 requires all income from leases to be presented as a single line item, rather than the prior presentation where the Company is the lessee. Under the new pronouncement, lessor accounting will be largely unchangedrental income from existing GAAP.  However, there are certain changes, including 1) accounting for non-lease components of leases was shown separately from amounts billed and 2) lease classification tests. In adopting the new guidance, companies are required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The amendments are effective January 1, 2019, with early adoption permitted. Upon adoption, the Company will record certain expenses paid directly bycollected as reimbursements from tenants that protect the Company’s interest in the properties, such as real estate taxes on a gross basis, where revenue and the corresponding expense will be recorded and presented in the Consolidated Statements of Income and Comprehensive Income. The Company currently recordsIn addition, bad debt expense is required to be recorded as an adjustment to Lease revenues, rather than recorded within Operating expenses on the Consolidated Statements of Income and presents these amounts on a net basis (see Taxes Collected From Tenants and Remitted to Government Authorities elsewhere in Note 2). Comprehensive Income, as had previously been the case.

The Company is continuing to evaluate the impact thatprimarily a lessor and therefore adoption of this guidance willASC 842 did not have a material impact on its Consolidated Financial StatementsStatements. Upon adoption of ASC 842, it was not necessary for the Company to record a cumulative-effect adjustment to the opening balance of retained earnings, however the Company recognized a right-of-use asset and footnote disclosures untilcorresponding lease liability as of January 1, 2019, of $1,687 and $1,261, respectively, related to operating leases where it is the guidance becomes effective.lessee (see Note 18). The right-of-use asset was recorded net of a previously recorded straight-line rent liability of $7 and ground lease intangible asset, net of $432 as of the date of adoption.

86


In May 2014,October 2018, the FASB issued ASU 2014-09, 2018-16, Revenue from Contracts with CustomersDerivatives and Hedging (Topic 606)815): Inclusion of the Secured Overnight Financing Rate (SOFR) Overnight Index Swap (OIS) Rate as a Benchmark Interest Rate for Hedge Accounting Purposes. Previously under Topic 815, the eligible benchmark interest rates in the United States were the interest rates on direct Treasury obligations of the U.S. government (UST), the LIBOR swap rate, the OIS Rate based on the Fed Funds Effective Rate, and the Securities Industry and Financial Markets Association (SIFMA) Municipal Swap Rate, which was introduced in ASU 2017-12, Derivatives and Hedging (Topic 815): Targeted Improvements to Accounting for Hedging Activities (“ASU 2017-12”). The amendments in ASU 2018-16 permit the use of the OIS rate based on SOFR as a benchmark interest rate for hedge accounting purposes under Topic 815. The amendments in this update were effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years for public business entities that already adopted the amendments in ASU 2014-09 is2017-12 (which the Company adopted effective January 1, 2018). The Company adopted ASU 2018-16 as of January 1, 2019 on a comprehensiveprospective basis for


qualifying new revenue recognition model requiring a company to recognize revenue to depictor redesignated hedging relationships entered into on or after the transferdate of goods or services to a customer at an amount reflecting the consideration it expects to receive in exchange for those goods or services. In adopting ASU 2014-09, companies may use either a full retrospective or a modified retrospective approach. Additionally,adoption. Adoption of this guidance requires improved disclosures regardinghad no impact on the nature, amount, timing and uncertainty of revenue and cash flows arising from contracts with customers. Consolidated Financial Statements.

Other Recently Issued Accounting Standards

In August 2015,June 2016, the FASB issued ASU 2015-14, 2016-13, Financial Instruments – Credit LossesRevenue which changes how entities measure credit losses for most financial assets. Financial assets that are measured at amortized cost will be required to be presented at the net amount expected to be collected with an allowance for credit losses deducted from Contractsthe amortized cost basis. The guidance requires an entity to utilize broader information in estimating the expected credit loss, including forecasted information. In November 2018, the FASB issued ASU 2018-19, Codification Improvements to Topic 326, Financial Instruments – Credit Losses which clarified that operating lease receivables recorded by lessors are explicitly excluded from the scope of this guidance. In May 2019, the FASB issued ASU 2019-05, Financial Instruments – Credit Losses (Topic 326): Targeted Transition Relief, which provides entities with Customers (Topic 606): Deferralan option to irrevocably elect the fair value option for eligible instruments upon adoption of the Effective Date, which defers the effective date ofTopic 326. ASU 2014-09, for all entities by one year. With the deferral, ASU 2014-092016-13 is effective January 1, 2018,2020, with early adoption permitted beginning on January 1, 2017. Once ASU 2016-02 is adopted, ASU 2014-09 may2019, under a modified retrospective application. The new guidance will apply to non-lease componentsthe Company’s investments in direct financing leases, which totaled $41,890, or 1.1% of the Company’s total assets, at December 31, 2019, and related to 16 individual leases. Due to the nature of its activities, the Company’s lease agreements.  portfolio has historically not included a significant number of direct financing leases, and the Company has not experienced significant collection issues on its direct financing lease receivables. Accordingly, the Company does not anticipate that adoption of ASU 2016-13 will result in a material allowance for credit losses being recorded as a transition adjustment, or have an ongoing material impact on its results of operations.

In JanuaryAugust 2018, the FASB proposed amending Topic 842issued ASU 2018-13, Fair Value Measurement (Topic 820) Disclosure Framework – Changes to allow lessors the optionDisclosure Requirements for Fair Value Measurement. The amendments under ASU 2018-13 remove, add, and modify certain disclosure requirements on fair value measurements in ASC 820. The modifications and new disclosures required by the new standard primarily relate to combine leasedisclosures around recurring Level 3 fair value measurements, and non-lease components when certain criteriainvestments by the company in entities that calculate net asset value, neither of which are met. The Company has completed its evaluation of the standard’s impact onrelevant to the Company’s revenue streamscurrent recurring fair value measurements. The amendments are effective for fiscal years, and does not expect theinterim periods within those fiscal years, beginning after December 15, 2019, with early adoption of this pronouncement to have a material effect on its Consolidated Financial Statements.permitted. The Company will adopt the guidance using the modified retrospective approachnew standard on a prospective basis on January 1, 2018.2020, but does not anticipate a significant change in its financial statement disclosures.

In February 2017,April 2019, the FASB issued ASU 2017-05,2019-04, Other Income Codification Improvements to Topic 326, Financial Instruments Gains Credit Losses, Topic 815, Derivatives and Losses fromHedging, and Topic 825, Financial Instruments which clarifies and improves guidance within the Derecognitionrecently issued standards on credit losses, hedging, and recognition and measurement of Nonfinancial Assets. This new guidance is required to be adopted concurrently with the amendments in ASU 2014-09. The new pronouncement adds guidance for partial sales of nonfinancial assets, including real estate. In adopting ASU 2017-05, companies may use either a full retrospective or a modified retrospective approach.financial instruments. The Company currently recognizes revenue on salesassessed the impact of real estate at the time the asset is transferred (i.e., at the time of closing). Uponchanges to Topic 326 in connection with its adoption of ASU 2014-09,2018-13 discussed above. The provisions of ASU 2019-04 relating to Topics 815 and therefore ASU 2017-05,825 relate to clarifying the Company will needprovisions of existing guidance that are not applicable to evaluate any separate contracts or performance obligationsthe Company.

Reclassifications

Certain prior period amounts have been reclassified to determine proper timing of revenue recognition, as well as transaction price allocation. The Company has completed its evaluation ofconform with the standard’s impact and does not expectcurrent period’s presentation, including certain items described below which resulted from the adoption of this pronouncementASC 842.


Components of revenue that were previously reported as Rental income from operating leases, Earned income from direct financing leases, Operating expenses reimbursed from tenants, and Other income from real estate transactions, on the Consolidated Statements of Income and Comprehensive Income, have been combined and reported as Lease revenues on the Consolidated Statements of Income and Comprehensive Income as follows:  

As originally reported

 

For the years ended December 31,

 

(in thousands)

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

Rental income from operating leases

 

$

222,208

 

 

$

170,493

 

Earned income from direct financing leases

 

 

3,941

 

 

 

4,141

 

Operating expenses reimbursed from tenants

 

 

11,221

 

 

 

6,721

 

Other income from real estate transactions

 

 

109

 

 

 

208

 

Total revenues

 

$

237,479

 

 

$

181,563

 

As revised

 

For the years ended December 31,

 

(in thousands)

 

2018

 

 

2017

 

Revenues

 

 

 

 

 

 

 

 

Lease revenues

 

$

237,479

 

 

$

181,563

 

In addition, as discussed in Recently Adopted Accounting Standards, in connection with recording the transition adjustment for the right-of-use asset related to have a material effectoperating leases where the Company is the lessee, amounts reported as ground lease intangible assets, net and ground lease straight-line rent liabilities on itsthe Consolidated Financial Statements. Balance Sheet at December 31, 2018, were reclassified as of January 1, 2019, and are now included as components of the right-of-use asset.

The Company will adoptreclassified Restricted cash of $377 and Tenant and capital reserves of $1,136 to Prepaid expenses and other assets on the guidance usingConsolidated Balance Sheets at December 31, 2018, to conform with the modified retrospective approachcurrent period presentation. Additionally, Tenant improvement allowances of $2,125 were reclassified to Accounts payable and other liabilities on January 1, 2018.the Consolidated Balance Sheets at December 31, 2018, to conform with the current presentation. The reclassifications are changes from one acceptable presentation to another acceptable presentation.

The Company reclassified $857 and $624 of Income taxes from a component of Operating expenses to a component of Other income (expenses), on the Consolidated Statements of Income and Comprehensive Income for the years ended December 31, 2018 and December 31, 2017, to conform with the current period presentation. The reclassifications are changes from one acceptable presentation to another acceptable presentation.

3. Related-Party Transactions

As discussed in Note 19, on February 7, 2020, the Company completed three mergers providing for the internalization of the external management functions previously performed by BRE and the Asset Manager (the “Internalization”). Prior to the Internalization, BRE, a related party in which certain directors of the Corporation had either a direct or indirect ownership interest, and the Asset Manager were considered to be related parties, including during all periods covered by these Consolidated Financial Statements.

Property Management Agreement

The Corporation and the Operating Company have entered intoOP were parties to a property management agreement (the Property(as amended, the “Property Management Agreement)Agreement”) with the Manager, a related party in which certain directors of the Corporation have either a direct or indirect ownership interest.BRE. Under the terms of the Property Management Agreement, the Manager managesBRE managed and coordinatescoordinated certain aspects of the leasing of the Corporation’s rental property.



In exchange for services provided under the Property Management Agreement, the Manager is compensatedBRE received certain fees and other compensation as follows:

 

(a)(i)

3% of gross rentals collected each month from the rental property for property management services (other than one property, which has a separate agreementcalled for 5% of gross rentals)rentals under the Property Management Agreement); and

 

(b)(ii)

Re-leasing fees for existing rental property equal to one month’s rent for a new lease with an existing tenant and two months’ rent for a new lease with a new tenant.

87


In June 2015,addition, prior to January 1, 2018, BRE was able to provide, but was not obligated to provide, short-term financing to, or guarantees for, the OP. In exchange for these services, BRE was entitled to receive an interest rate of up to the prime rate plus 1.00% in exchange for any advances to the OP, and 0.05% for guaranteeing recourse carve-outs on financing arrangements. No such advances or guarantees were made during the year ended December 31, 2017.

Upon completion of the Internalization, the Property Management Agreement was amendedterminated and there will be no future property management fees payable to excludeBRE. The Internalization was not considered a termination event under the Property Management Agreement. No fees relatedwere payable to the coordination of acquisitions and salesBRE as a result of the Corporation’s rental property. These fees,Internalization.  

Asset Management Agreement

The Corporation and the OP were parties to an asset management agreement (as amended the “Asset Management Agreement”) with the Asset Manager, a single member limited liability company with BRE as detailed below,the single member, and therefore a related activities were amended to be included withinparty in which certain directors of the Corporation had an indirect ownership interest. Under the terms of the Asset Management Agreement, (as defined below).the Asset Manager was responsible for, among other things, the Corporation’s acquisition, initial leasing, and disposition strategies, financing activities, and providing support to the Corporation’s Independent Directors Committee (“IDC”) for its valuation functions and other duties. The Asset Manager also nominated two individuals to serve on the Board of Directors of the Corporation.

Under the terms of the Asset Management Agreement, the Asset Manager was compensated as follows:

 

(a)(i)

a quarterly asset management fee equal to 0.25% of the aggregate value of common stock, based on the   per share value as determined by the IDC each quarter, on a fully diluted basis as if all interests in the OP had been converted into shares of the Corporation’s common stock;

(ii)

0.5% of the proceeds from future equity closings as reimbursement for offering, marketing, and brokerage expenses;

(iii)

1% of the gross purchase price paid for each rental property acquired (other than acquisitions described in (b)(iv) below), including any property contributed in exchange for membership interests in the Operating Company;OP;

 

(b)(iv)

2% of the gross purchase price paid for each rental property acquired in the event that the acquisition of a rental property requiresrequired a new lease (as opposed to the assumption of an existing lease), such as a sale-leaseback transaction; and

 

(c)(v)

1% of the gross sale price received for each rental property disposition.

In addition, the Manager may also provide, but is not obligated to provide, short-term financing to, or guarantees for, the Operating Company. In exchange for these services, the Manager is entitled to receive an interest rate of up to the prime rate plus 1.00% in exchange for any advances to the Operating Company, and 0.05% for guaranteeing recourse carve-outs on financing arrangements. No such advances or guarantees were made during years ended December 31, 2017, 2016, and 2015.

The initial term of the Property Management Agreement was effective through December 31, 2017, after which it automatically renews for successive one-year periods, unless either party provides written notice of termination in accordance with the Property Management Agreement. The Corporation’s Independent Directors Committee (“IDC”) has approved the renewal of the agreement through December 31, 2018. If the Corporation terminates the agreement prior to any renewal term or the Corporation’s IDC terminates the agreement within 30 days following a change in control of the Manager as defined, the Corporation will be subject to a termination fee equal to three times the Management Fees, as defined in the Property Management Agreement, to which the Manager was entitled during the 12-month period immediately preceding the date of such termination. Although not terminable as of December 31, 2017, if the Property Management Agreement had been terminated at December 31, 2017, subject to the conditions noted above, the termination fee would have been $14,965.

Asset Management Agreement

The Corporation and the Operating Company have entered into an asset management agreement (the “Asset Management Agreement”) with the Asset Manager, a single member LLC with the Manager as the single member, and therefore a related party in which certain directors of the Company have an indirect ownership interest. Under the terms of the Asset Management Agreement, the Asset Manager is responsible for, among other things, the Corporation’s acquisition, initial leasing, and disposition strategies, financing activities, and providing support to the Corporation’s IDC for its valuation functions and other duties. The Asset Manager also designates two individuals to serve on the Board of Directors of the Corporation.

Under the terms of the Asset Management Agreement, the Asset Manager receives an annual asset management fee equal to 1% of the aggregate value of common stock, based on the per share value as determined by the Corporation’s IDC each quarter, on a fully diluted basis as if all interests in the Operating Company had been converted into shares of common stock. Through December 31, 2017, compensation to the Asset Manager for any quarter was deferred in whole or in part at any time during a rolling 12-month period when cumulative distributions were below $3.50 per share. Any deferred compensation under the Asset Management Agreement would have accrued interest at the rate of 7% per annum until paid and would be paid from available funds after cumulative 12-month distributions equal $3.50. No compensation to the Asset Manager was deferred during the years ended December 31, 2017, 2016, and 2015. In addition, the Company pays the Asset Manager, or its designee, 0.5% of the proceeds from future equity closings as reimbursement for offering, marketing, and brokerage expenses. The Asset Manager has the responsibility to cover offering, marketing, and brokerage expenses associated with investor related matters of the Corporation and Operating Company.

88


In June 2015, the Asset Management Agreement was amended to include the following fees paid to the Asset Manager for services provided under the Agreement:

(a)

1% of the gross purchase price paid for each rental property acquired (other than acquisitions described in (b) below), including any property contributed in exchange for membership interests in the Operating Company;

(b)

2% of the gross purchase price paid for each rental property acquired in the event that the acquisition of a rental property requires a new lease (as opposed to the assumption of an existing lease), such as a sale-leaseback transaction;disposition; and

 

(c)(vi)

for the years ended December 31, 2019 and 2018, 1% of the gross sale priceAggregate Consideration, as defined in the Asset Management Agreement, received for each rental property disposition.in connection with a Disposition Event. The Asset Management Agreement defined a Disposition Event in the same manner as a Termination Event was defined in the Property Management Agreement discussed above.

The initial termUpon completion of the Internalization, the Asset Management Agreement was effective through December 31, 2017, after which it automatically renews for successive one-year periods, unless either party provides written notice ofterminated and there will be no future asset management fees payable to the Asset Manager. The Internalization was not considered a termination in accordance withevent under the Asset Management Agreement. The IDC has approved the renewal of the agreement through December 31, 2018. If the Corporation terminates the agreement prior to any renewal term or the IDC terminates the agreement within thirty days following a change in control of the Asset Manager (as defined in the Asset Management Agreement), the Corporation will be required to payNo fees were payable to the Asset Manager as a termination fee equal to three timesresult of the Asset Management Fee to which the Asset Manager was entitled during the 12-month period immediately preceding the date of such termination. Although not terminable as of December 31, 2017, if the Asset Management Agreement had been terminated at December 31, 2017, subject to the conditions noted above, the termination fee would have been $44,263.Internalization.  


Total fees incurred under the Property Management Agreement and Asset Management Agreement for the years ended December 31, 2017, 2016, and 2015 are as follows:

 

(in thousands)

 

 

 

For the years ended December 31,

 

 

Financial Statement

 

For the years ended December 31,

 

Type of Fee

 

Financial Statement

Presentation

 

2017

 

 

2016

 

 

2015

 

 

Presentation

 

2019

 

 

2018

 

 

2017

 

Asset management fee

 

Asset management fees

 

$

14,754

 

 

$

10,955

 

 

$

7,042

 

 

Asset management fees

 

$

21,863

 

 

$

18,173

 

 

$

14,754

 

Property management fee

 

Property management fees

 

 

4,988

 

 

 

3,939

 

 

 

2,697

 

 

Property management fees

 

 

8,256

 

 

 

6,529

 

 

 

4,988

 

Total management fee expense

 

 

 

 

19,742

 

 

 

14,894

 

 

 

9,739

 

 

 

 

 

30,119

 

 

 

24,702

 

 

 

19,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Marketing fee (offering costs)

 

Additional paid-in capital

 

 

1,380

 

 

 

1,310

 

 

 

1,796

 

 

Additional paid-in capital

 

 

1,649

 

 

 

1,158

 

 

 

1,380

 

Acquisition fee

 

Capitalized as a component of

   assets acquired in 2017 (See

   Note 4) and included as

   acquisition expenses in 2016

   and 2015

 

 

6,580

 

 

 

5,203

 

 

 

5,501

 

 

Capitalized as a component

   of assets acquired

 

 

10,319

 

 

 

5,907

 

 

 

6,580

 

Leasing fee

 

Leasing fees, net

 

 

3,339

 

 

 

2,932

 

 

 

4,411

 

Leasing and re-leasing fees

 

Leasing fees, net

 

 

843

 

 

 

1,399

 

 

 

3,339

 

Disposition fee

 

Gain (loss) on sale of real

   estate

 

 

605

 

 

 

133

 

 

 

179

 

 

Gain on sale of real estate

 

 

1,765

 

 

 

573

 

 

 

605

 

Total management fees

 

 

 

$

31,646

 

 

$

24,472

 

 

$

21,626

 

 

 

 

$

44,695

 

 

$

33,739

 

 

$

31,646

 

Included in management fees are $722 and $364 of unpaid fees recorded in Due to related parties on the Consolidated Balance Sheets at December 31, 2017 and 2016, respectively.2018, are $114 of unpaid management fees. There were no unpaid management fees at December 31, 2019. All fees related to the Property Management Agreement and the Asset Management Agreement are paid for in cash within the Company’s normal payment cycle for vendors.

89


Investment in Related Party

On June 30, 2015, the Company issued 139 shares with a value of $10,000 to the ManagerBRE in exchange for 100 non-voting convertible preferred units of BRE, which represented a 6.4% ownership interest in the ManagerBRE at the time of the transaction.transaction on a fully-diluted basis. The Company hashad the right to convert the preferred units to non-voting common units of BRE between January 1, 2018 and December 31, 2019. Subsequent to the conversion period, the Manager hasBRE had the option to redeem the convertible preferred units at their original value of $10,000, plus any accrued and unpaid preferred return. At DecemberOn July 31, 2017 and 2016,2018, the carrying amountCompany sold its investment to an existing owner of the investment was $10,000. There is no market for the preferred units of the Manager and, accordingly, no quoted market price is available.BRE. The preferred units providewere sold for an aggregate sales price of $18,500 and had a carrying value of $10,000 at the time of sale. The transaction was approved by the Board of Directors and IDC. The preferred units provided a stated preferred return at inception of 7.0% with 0.25% increases every June 30th. Preferred distributions related to the investment in the Manager amounted to $737, $713 and $350BRE for the years ended December 31, 2018 and 2017 2016amounted to $440 and 2015,$737, respectively.

Legal ServicesRedemption of Shares from Related Party

The Company retainsIn accordance with the legal servicesdefinitive merger agreement (the “Merger Agreement”) entered into as part of Vaisey Nicholson & Nearpass, PLLC (“VNN”), formerly a related party. One former minority partner of VNN is an immediate family member to a member of the management ofInternalization, during December 2019, the Company and an indirect minority ownerredeemed 235 shares of its common stock from BRE, representing BRE’s entire ownership interest in the Manager. Beginning January 2017,Company. The shares were redeemed at $85 per share, the family member was no longer an owner or partnercurrent Determined Share Value, for total consideration of VNN and therefore, prospectively, VNN is no longer deemed a related party. Legal services obtained from VNN are mainly for acquisition and disposition of real estate and related matters, as well as general counsel regarding property management and financing. The Company utilizes the services of other outside legal counsel as well. These fees are paid for in cash within the Company’s normal payment cycle for vendor payments. Included in these related party expenses are $350 of unpaid fees recorded in Accounts payable and other liabilities at December 31, 2016. The following table details the type of legal fees incurred from VNN as a related party for the years ended December 31:

$20,000.

(in thousands)

 

 

 

December 31,

 

Type of Fee

 

Financial Statement

Presentation

 

2016

 

 

2015

 

Legal services – general

 

General and administrative

 

$

324

 

 

$

577

 

Organization costs

 

General and administrative

 

 

22

 

 

 

27

 

 

 

 

 

 

346

 

 

 

604

 

Finance related costs

 

Debt issuance costs(a)

 

 

122

 

 

 

31

 

Acquisition related fees

 

Acquisition expenses

 

 

2,520

 

 

 

2,383

 

Legal services - tenant related

 

Property and operating expenses

 

 

40

 

 

 

121

 

Property disposition related fees

 

Gain (loss) on sale of real estate

 

 

47

 

 

 

42

 

Total related party legal expenses

 

 

 

$

3,075

 

 

$

3,181

 


(a)

Amounts are recorded within Debt issuance costs – unsecured revolver, net, Mortgage and notes payable, net, and Unsecured term notes, net, on the accompanying Consolidated Balance Sheets.

90


4. Acquisitions

The Company closed on the following acquisitions during the year ended December 31, 2017:2019:

 

(in thousands, except number of properties)

 

 

 

 

 

 

 

 

 

 

 

Date

 

Tenant Type

 

Number of

Properties

 

 

Real Estate

Acquisition

Price

 

 

January 18, 2017

 

Retail

 

 

1

 

 

$

2,520

 

 

March 1, 2017

 

Retail

 

 

9

 

 

 

87,196

 

 

April 28, 2017

 

Retail

 

 

25

 

 

 

48,898

 

 

June 2, 2017

 

Healthcare

 

 

2

 

 

 

13,300

 

 

June 15, 2017

 

Retail

 

 

2

 

 

 

2,700

 

 

June 30, 2017

 

Industrial

 

 

2

 

 

 

12,250

 

 

June 30, 2017

 

Healthcare

 

 

7

 

 

 

25,989

 

 

July 7, 2017

 

Office

 

 

1

 

 

 

32,210

 

 

August 4, 2017

 

Healthcare

 

 

3

 

 

 

11,732

 

 

August 31, 2017

 

Healthcare

 

 

3

 

 

 

16,700

 

 

August 31, 2017

 

Industrial

 

 

2

 

 

 

6,148

 

 

September 13, 2017

 

Retail

 

 

5

 

 

 

4,994

 

 

September 29, 2017

 

Industrial, Retail

 

 

7

 

 

 

30,012

 

 

September 29, 2017

 

Industrial

 

 

1

 

 

 

57,372

 

 

October 13, 2017

 

Healthcare

 

 

1

 

 

 

10,000

 

(a)

November 1, 2017

 

Other

 

 

4

 

 

 

15,693

 

(b) (c)

December 7, 2017

 

Office

 

 

2

 

 

 

19,295

 

 

December 7, 2017

 

Healthcare

 

 

1

 

 

 

5,095

 

 

December 7, 2017

 

Healthcare

 

 

1

 

 

 

2,678

 

 

December 8, 2017

 

Industrial, Office

 

 

3

 

 

 

74,200

 

 

December 14, 2017

 

Office

 

 

1

 

 

 

24,500

 

 

December 18, 2017

 

Other

 

 

1

 

 

 

22,585

 

 

December 22, 2017

 

Industrial

 

 

2

 

 

 

19,000

 

 

December 22, 2017

 

Industrial

 

 

1

 

 

 

21,037

 

 

December 27, 2017

 

Retail

 

 

1

 

 

 

1,446

 

 

December 28, 2017

 

Industrial

 

 

1

 

 

 

28,450

 

 

December 29, 2017

 

Retail

 

 

9

 

 

 

28,224

 

 

December 29, 2017

 

Retail

 

 

20

 

 

 

39,552

 

 

December 29, 2017

 

Healthcare

 

 

6

 

 

 

19,868

 

 

 

 

 

 

 

124

 

 

$

683,644

 

(d)

 

 

 

 

 

 

 

 

Real Estate

 

 

(in thousands, except number of properties)

 

 

 

Number of

 

 

Acquisition

 

 

Date

 

Property Type

 

Properties

 

 

Price

 

 

January 31, 2019

 

Healthcare

 

 

1

 

 

$

4,747

 

 

March 12, 2019

 

Industrial

 

 

1

 

 

 

10,217

 

 

March 15, 2019

 

Retail

 

 

10

 

 

 

13,185

 

 

March 19, 2019

 

Retail

 

 

14

 

 

 

19,128

 

 

March 26, 2019

 

Industrial

 

 

1

 

 

 

25,801

 

 

April 30, 2019

 

Industrial

 

 

1

 

 

 

76,000

 

(a)

May 21, 2019

 

Retail

 

 

2

 

 

 

6,500

 

 

May 31, 2019

 

Retail

 

 

1

 

 

 

3,192

 

 

June 7, 2019

 

Office

 

 

1

 

 

 

30,589

 

 

June 26, 2019

 

Industrial

 

 

2

 

 

 

11,180

 

 

July 15, 2019

 

Restaurant

 

 

1

 

 

 

3,214

 

 

July 15, 2019

 

Industrial

 

 

1

 

 

 

11,330

 

 

July 31, 2019

 

Healthcare

 

 

5

 

 

 

27,277

 

 

August 27, 2019

 

Industrial

 

 

1

 

 

 

4,404

 

 

August 29, 2019

 

Industrial/Office

 

 

23

 

 

 

735,740

 

 

September 17, 2019

 

Industrial

 

 

1

 

 

 

11,185

 

 

October 31, 2019

 

Retail/Healthcare

 

 

3

 

 

 

12,922

 

 

November 7, 2019

 

Restaurant

 

 

1

 

 

 

3,142

 

 

November 20, 2019

 

Retail

 

 

1

 

 

 

7,385

 

 

November 22, 2019

 

Industrial

 

 

1

 

 

 

6,500

 

 

November 27, 2019

 

Retail

 

 

2

 

 

 

8,243

 

 

 

 

 

 

 

74

 

 

$

1,031,881

 

(b)

 

(a)

In conjunction with this acquisition, the Company assumed a mortgage with a principal balance of $49,782 with an interest rate at 4.92% and a maturity date of February 2028 (see Note 10).

(b)

Acquisition price does not include capitalized acquisition costs of $17,631.


The Company closed on the following acquisitions during the year ended December 31, 2018:

 

 

 

 

 

 

 

 

Real Estate

 

 

(in thousands, except number of properties)

 

 

 

Number of

 

 

Acquisition

 

 

Date

 

Property Type

 

Properties

 

 

Price

 

 

March 27, 2018

 

Industrial

 

 

1

 

 

$

22,000

 

 

March 30, 2018

 

Industrial/Retail

 

 

26

 

 

 

78,530

 

 

April 30, 2018

 

Other

 

 

1

 

 

 

16,170

 

(c)

June 6, 2018

 

Industrial

 

 

1

 

 

 

8,500

 

 

June 14, 2018

 

Industrial

 

 

1

 

 

 

39,700

 

 

June 14, 2018

 

Retail

 

 

6

 

 

 

14,479

 

 

June 21, 2018

 

Retail

 

 

1

 

 

 

20,231

 

 

June 21, 2018

 

Industrial

 

 

1

 

 

 

38,340

 

(d)

June 29, 2018

 

Industrial

 

 

1

 

 

 

10,400

 

 

June 29, 2018

 

Retail

 

 

2

 

 

 

6,433

 

(e)

July 12, 2018

 

Industrial

 

 

1

 

 

 

11,212

 

 

July 17, 2018

 

Retail

 

 

5

 

 

 

14,845

 

 

July 17, 2018

 

Office

 

 

1

 

 

 

34,670

 

 

August 6, 2018

 

Industrial

 

 

2

 

 

 

4,802

 

 

August 10, 2018

 

Retail

 

 

20

 

 

 

44,977

 

 

October 11, 2018

 

Healthcare

 

 

4

 

 

 

17,448

 

 

October 26, 2019

 

Industrial

 

 

1

 

 

 

8,816

 

 

October 31, 2018

 

Retail

 

 

1

 

 

 

2,016

 

 

November 30, 2018

 

Retail

 

 

3

 

 

 

5,357

 

 

December 4, 2018

 

Retail

 

 

2

 

 

 

6,036

 

 

December 6, 2018

 

Healthcare

 

 

6

 

 

 

46,100

 

 

December 12, 2018

 

Healthcare

 

 

1

 

 

 

20,312

 

 

December 20, 2018

 

Industrial

 

 

1

 

 

 

18,250

 

 

December 20, 2018

 

Healthcare

 

 

18

 

 

 

93,129

 

 

December 28, 2018

 

Industrial

 

 

1

 

 

 

10,035

 

 

December 28, 2018

 

Healthcare

 

 

5

 

 

 

14,037

 

 

 

 

 

 

 

113

 

 

$

606,825

 

(f)

(c)

In conjunction with this acquisition, the Company settled a note receivable with the seller in the amount of $3,700, in exchange for a reduction in the cash paid for the transaction (see Note 8).

(d)

In conjunction with this acquisition, the Company assumed a mortgage with a principal balance of $20,845 with an interest rate at 4.36% and a maturity date of August 2025 (see Note 10).

(e)

In conjunction with this acquisition, the Company settled a note receivable with the seller in the amount of $2,827, in exchange for a reduction in the cash paid for the transaction (see Note 8).

(f)

Acquisition price does not include capitalized acquisition costs of $12,643.


The Company closed on the following acquisitions during the year ended December 31, 2017:

 

 

 

 

 

 

 

 

Real Estate

 

 

(in thousands, except number of properties)

 

 

 

Number of

 

 

Acquisition

 

 

Date

 

Property Type

 

Properties

 

 

Price

 

 

January 18, 2017

 

Retail

 

 

1

 

 

$

2,520

 

 

March 1, 2017

 

Retail

 

 

9

 

 

 

87,196

 

 

April 28, 2017

 

Retail

 

 

25

 

 

 

48,898

 

 

June 2, 2017

 

Healthcare

 

 

2

 

 

 

13,300

 

 

June 15, 2017

 

Retail

 

 

2

 

 

 

2,700

 

 

June 30, 2017

 

Industrial

 

 

2

 

 

 

12,250

 

 

June 30, 2017

 

Healthcare

 

 

7

 

 

 

25,989

 

 

July 7, 2017

 

Office

 

 

1

 

 

 

32,210

 

 

August 4, 2017

 

Healthcare

 

 

3

 

 

 

11,732

 

 

August 31, 2017

 

Healthcare

 

 

3

 

 

 

16,700

 

 

August 31, 2017

 

Industrial

 

 

2

 

 

 

6,148

 

 

September 13, 2017

 

Retail

 

 

5

 

 

 

4,994

 

 

September 29, 2017

 

Industrial/Retail

 

 

7

 

 

 

30,012

 

 

September 29, 2017

 

Industrial

 

 

1

 

 

 

57,372

 

 

October 13, 2017

 

Healthcare

 

 

1

 

 

 

10,000

 

(g)

November 1, 2017

 

Other

 

 

4

 

 

 

15,693

 

(h) (i)

December 7, 2017

 

Office

 

 

2

 

 

 

19,295

 

 

December 7, 2017

 

Healthcare

 

 

1

 

 

 

5,095

 

 

December 7, 2017

 

Healthcare

 

 

1

 

 

 

2,678

 

 

December 8, 2017

 

Industrial/Office

 

 

3

 

 

 

74,200

 

 

December 14, 2017

 

Office

 

 

1

 

 

 

24,500

 

 

December 18, 2017

 

Other

 

 

1

 

 

 

22,585

 

 

December 22, 2017

 

Industrial

 

 

2

 

 

 

19,000

 

 

December 22, 2017

 

Industrial

 

 

1

 

 

 

21,037

 

 

December 27, 2017

 

Retail

 

 

1

 

 

 

1,446

 

 

December 28, 2017

 

Industrial

 

 

1

 

 

 

28,450

 

 

December 29, 2017

 

Retail

 

 

9

 

 

 

28,224

 

 

December 29, 2017

 

Retail

 

 

20

 

 

 

39,552

 

 

December 29, 2017

 

Healthcare

 

 

6

 

 

 

19,868

 

 

 

 

 

 

 

124

 

 

$

683,644

 

(j)

(g)

In conjunction with this acquisition, the Company assumed a mortgage with a principal balance of $5,205 with a variable interest rate at 1-monthone-month LIBOR plus 3.0% and a maturity date of August 2021 (see Note 10). The Company also assumed an interest rate swap with a fixed rate of 1.02% and a maturity date of August 2021 (see Note 11).

(b)(h)

The acquisition was conducted with a related party and approved by the IDC. The fees required under the Asset Management Agreement (see Note 3) were waived by the Asset Manager.

(c)(i)

In conjunction with this acquisition, the Company assumed a mortgage with a principal balance of $6,721 with an interest rate of 3.65% and a maturity date of October 2026 (see Note 10).

(d)(j)

Acquisition price does not include capitalized acquisition costs of $12,349 capitalized in accordance with the adoption of ASU 2017-01 (see Note 2).$12,349.

91


The Company closed on the following acquisitions during the year ended December 31, 2016:

(in thousands, except number of properties)

 

 

 

 

 

 

 

 

 

 

Date

 

Tenant Type

 

Number of

Properties

 

 

Real Estate

Acquisition

Price

 

January 25, 2016

 

Retail

 

 

3

 

 

$

13,376

 

February 1, 2016

 

Retail

 

 

1

 

 

 

27,000

 

March 24, 2016

 

Industrial

 

 

1

 

 

 

15,650

 

April 7, 2016

 

Healthcare

 

 

2

 

 

 

17,115

 

April 25, 2016

 

Office

 

 

2

 

 

 

54,600

 

May 9, 2016

 

Retail

 

 

5

 

 

 

42,390

 

May 12, 2016

 

Office

 

 

1

 

 

 

4,500

 

May 20, 2016

 

Retail

 

 

19

 

 

 

36,843

 

May 25, 2016

 

Healthcare

 

(e)

 

 

 

5,624

 

June 30, 2016

 

Retail

 

 

7

 

 

 

28,477

 

July 15, 2016

 

Healthcare

 

 

2

 

 

 

26,700

 

August 12, 2016

 

Other

 

 

3

 

 

 

12,399

 

September 14, 2016

 

Office

 

 

1

 

 

 

14,000

 

September 29, 2016

 

Retail

 

 

24

 

 

 

82,338

 

October 3, 2016

 

Retail

 

 

6

 

 

 

6,872

 

November 10, 2016

 

Office

 

 

1

 

 

 

10,550

 

November 21, 2016

 

Retail

 

 

2

 

 

 

7,597

 

November 29, 2016

 

Office

 

 

4

 

 

 

15,177

 

December 19, 2016

 

Industrial

 

 

1

 

 

 

23,050

 

December 23, 2016

 

Office

 

 

1

 

 

 

43,517

 

December 30, 2016

 

Office

 

 

1

 

 

 

15,550

 

December 30, 2016

 

Industrial

 

 

1

 

 

 

15,487

 

 

 

 

 

 

88

 

 

$

518,812

 


(e)

Acquisition of capital expansion on existing property.

92


The Company closed on the following acquisitions during the year ended December 31, 2015:

(in thousands, except number of properties)

 

 

 

 

 

 

 

 

 

 

Date

 

Tenant Type

 

Number of

Properties

 

 

Real Estate

Acquisition

Price

 

January 6, 2015

 

Healthcare

 

 

1

 

 

$

4,400

 

January 9, 2015

 

Industrial

 

 

1

 

 

 

4,300

 

February 12, 2015

 

Office

 

 

2

 

 

 

8,796

 

March 9, 2015

 

Retail

 

 

1

 

 

 

3,563

 

March 12, 2015

 

Retail

 

 

5

 

 

 

14,542

 

March 24, 2015

 

Industrial

 

 

1

 

 

 

11,354

 

March 26, 2015

 

Industrial

 

 

1

 

 

 

21,750

 

March 31, 2015

 

Industrial

 

 

2

 

 

 

9,751

 

April 2, 2015

 

Industrial

 

 

1

 

 

 

10,764

 

April 2, 2015

 

Retail, Industrial

 

 

3

 

 

 

6,090

 

May 15, 2015

 

Healthcare

 

 

5

 

 

 

17,125

 

June 19, 2015

 

Retail

 

 

10

 

 

 

19,663

 

June 19, 2015

 

Retail

 

 

1

 

 

 

2,259

 

June 24, 2015

 

Office

 

 

2

 

 

 

33,300

 

June 26, 2015

 

Retail

 

 

1

 

 

 

1,558

 

June 26, 2015

 

Industrial

 

 

5

 

 

 

41,169

 

June 29, 2015

 

Office

 

 

1

 

 

 

15,600

 

July 17, 2015

 

Land

 

(f)

 

 

 

702

 

September 15, 2015

 

Industrial

 

 

1

 

 

 

12,720

 

September 25, 2015

 

Retail

 

 

3

 

 

 

11,195

 

September 28, 2015

 

Industrial

 

 

2

 

 

 

10,193

 

September 30, 2015

 

Retail

 

 

1

 

 

 

4,030

 

October 5, 2015

 

Retail

 

 

36

 

 

 

83,032

 

October 23, 2015

 

Industrial

 

 

2

 

 

 

51,600

 

November 23, 2015

 

Healthcare

 

 

1

 

 

 

56,600

 

December 8, 2015

 

Retail

 

 

8

 

 

 

18,191

 

December 15, 2015

 

Industrial

 

 

1

 

 

 

1,500

 

December 17, 2015

 

Retail

 

 

15

 

 

 

62,468

 

December 30, 2015

 

Retail

 

 

3

 

 

 

11,913

 

 

 

 

 

 

116

 

 

$

550,128

 

(f)

Acquisition of land adjacent to existing property.

93


The Company allocated the purchase price of these properties to the fair value of the assets acquired and liabilities assumed. The following table summarizes the purchase price allocation for acquisitions completed during the years ended December 31, 2017, 2016, and 2015.acquisitions:

 

 

December 31,

 

 

December 31,

 

(in thousands)

 

2017

 

 

2016

 

 

2015

 

 

2019

 

 

2018

 

 

2017

 

Land

 

$

67,945

 

 

$

70,938

 

 

$

48,060

 

 

$

161,182

 

 

$

72,559

 

 

$

67,945

 

Land improvements

 

 

54,804

 

 

 

38,526

 

 

 

40,715

 

 

 

47,391

 

 

 

32,498

 

 

 

54,804

 

Buildings and other improvements

 

 

508,541

 

 

 

358,058

 

 

 

391,528

 

Buildings and improvements

 

 

772,998

 

 

 

454,391

 

 

 

508,541

 

Equipment

 

 

7,671

 

 

 

 

 

 

 

 

 

 

 

 

2,892

 

 

 

7,671

 

Acquired in-place leases (g)(k)

 

 

77,073

 

 

 

52,867

 

 

 

58,874

 

 

 

80,952

 

 

 

62,631

 

 

 

77,073

 

Acquired above-market leases (h)(l)

 

 

14,905

 

 

 

19,420

 

 

 

15,108

 

 

 

2,800

 

 

 

5,538

 

 

 

14,905

 

Acquired below-market leases (i)(m)

 

 

(38,493

)

 

 

(21,541

)

 

 

(13,752

)

 

 

(15,811

)

 

 

(11,471

)

 

 

(38,493

)

Direct financing investments

 

 

3,546

 

 

 

544

 

 

 

9,595

 

 

 

 

 

 

430

 

 

 

3,546

 

Mortgages payable, net

 

 

(11,926

)

 

 

 

 

 

 

Mortgages payable

 

 

(49,782

)

 

 

(20,845

)

 

 

(11,926

)

Non-real estate liabilities

 

 

(2,777

)

 

 

(8,649

)

 

 

(13,408

)

 

 

 

 

 

(56

)

 

 

(2,777

)

 

$

681,289

 

 

$

510,163

 

 

$

536,720

 

 

$

999,730

 

 

$

598,567

 

 

$

681,289

 

(g)(k)

The weighted average amortization period for acquired in-place leases is 1513 years, 1713 years, and 1815 years for acquisitions completed during the years ended December 31, 2017, 2016,2019, 2018, and 2015,2017, respectively.

(h)(l)

The weighted average amortization period for acquired above-market leases is 1718 years, 1716 years, and 1817 years for acquisitions completed during the years ended December 31, 2017, 2016,2019, 2018, and 2015,2017, respectively.

(i)(m)

The weighted average amortization period for acquired below-market leases is 1910 years, 1713 years, and 1819 years for acquisitions completed during the years ended December 31, 2017, 2016,2019, 2018, and 2015,2017, respectively.

The above acquisitions were funded using a combination of available cash on hand, and proceeds fromborrowings under the Company’s unsecured revolving line of credit and unsecured term notes.loan agreements, and proceeds from equity issuances. All of the acquisitions closed during the yearyears ended December 31, 2019, 2018 and 2017, qualified as asset acquisitions and, as such, acquisition costs were capitalized in accordance with ASU 2017-01. In conjunction with the acquisitions closed during the years ended December 31, 2016 and 2015, expenses of $10,880 and $9,947, respectively, were incurred and included in Acquisition expenses in the accompanying Consolidated Statements of Income and Comprehensive Income.

The Company recorded the following revenues and net income, excluding the impact of one-time acquisition expenses, in the Consolidated Statements of Income and Comprehensive Income related to properties acquired and accounted for as business combinations from the date of acquisition through December 31, 2016 and 2015:

 

 

December 31,

 

(in thousands)

 

2016

 

 

2015

 

Revenues

 

$

17,088

 

 

$

15,752

 

Net income

 

 

9,462

 

 

 

8,569

 

Condensed Pro Forma Financial Information (Unaudited)  

The results of operations, excluding the impact of one-time acquisition costs of $10,880 and $9,947 for the years ended December 31, 2016 and 2015, respectively, of the acquisitions accounted for as business combinations, for which financial information was available, are included in the following unaudited pro forma financial information as if these acquisitions had been completed as of the beginning of the comparable prior annual period prior to the acquisition date. The following unaudited pro forma financial information is presented as if the 2016 acquisitions were completed as of January 1, 2015, and the 2015 acquisitions were completed as of January 1, 2014. Pro forma financial information is not presented for the 2017 acquisitions based on their qualification as asset acquisitions in accordance with ASU 2017-01. These pro forma results are for comparative purposes only and are not necessarily indicative of what the Company’s actual results of operations would have been had the acquisitions occurred at the beginning of the periods presented, nor are they necessarily indicative of future operating results.

94


The unaudited condensed pro forma financial information are as follows for the years ended December 31:

 

 

December 31,

 

(in thousands)

 

2016

 

 

2015

 

Revenues

 

$

174,727

 

 

$

166,647

 

Net income

 

 

69,504

 

 

 

69,780

 

capitalized.

5. Sale of Real Estate

The Company closed on the following sales of real estate, none of which qualified as discontinued operations, during the years ended December 31, 2017, 2016, and 2015.operations:

 

 

For the years ended December 31,

 

 

For the years ended December 31,

 

(in thousands, except number of properties)

 

2017

 

 

2016

 

 

2015

 

 

2019

 

 

2018

 

 

2017

 

Number of properties disposed

 

 

13

 

 

 

9

 

 

6

 

 

 

49

 

 

 

20

 

 

 

13

 

Aggregate sale price

 

$

66,532

 

 

$

39,500

 

 

$

19,455

 

 

$

176,486

 

 

$

57,402

 

 

$

66,532

 

Aggregate carrying value

 

 

50,339

 

 

 

32,665

 

 

 

18,672

 

 

 

(138,845

)

 

 

(43,492

)

 

 

(50,339

)

Additional sales expenses

 

 

3,201

 

 

 

910

 

 

 

1,496

 

 

 

(7,727

)

 

 

(3,414

)

 

 

(3,201

)

Gain (loss) on sale of real estate

 

 

12,992

 

 

 

5,925

 

 

 

(713

)

Gain on sale of real estate

 

$

29,914

 

 

$

10,496

 

 

$

12,992

 

 


The Company provided seller financing of $3,700 in connection with one of the 2016 sales (see Note 8).

6. Investment in Rental Property and Lease Arrangements

The Company generally leases its investment rental property to established tenants.tenants in the industrial, healthcare, restaurant, office, retail, and other industries. At December 31, 2017,2019, the Company had 513626 real estate properties which were leased under leases that have been classified as operating leases and 1516 that have been classified as direct financing leases. Of the 1516 leases classified as direct financing leases, four include land portions which are accounted for as operating leases (see Revenue Recognition within Note 2). Substantially all leases have initial terms of 10 to 20 years and provide for minimum rentals as defined in ASC 840, Leases. In addition, theyears. The Company’s leases generally provide for limited increases in rent as a result of fixed increases, increases in the Consumer Price Index,CPI, or increases in the tenant’s sales volume. Generally, the tenant istenants are also required to pay all property taxes and assessments, substantially maintain the interior and exterior of the building, and maintain property and liability insurance coverage. The leases also typically provide for one or more multiple year renewal options, at the election of the tenant, and are subject to generally the same terms and conditions as the initial lease.

The Company’s leases do not include residual value guarantees. To protect the residual value of its assets under lease, the Company requires tenants to maintain certain levels of property insurance, and in some cases will purchase supplemental policies directly. Management physically inspects each property on a regular basis to ensure the tenant is maintaining the property so that it will be in a condition at the end of the lease term that is suitable for the Company to lease to a new tenant without the need for significant additional investment. For assets other than land, at lease inception the Company estimates the residual value taking into consideration the original fair value of the asset, less anticipated depreciation over the lease term. In general, at lease inception the Company assumes the value ascribed to land will be fully recoverable at the end of the lease term.

Investment in Rental Property – Accounted for Using the Operating Method

Rental property subject to non-cancelable operating leases with tenants are as follows at December 31, 2017 and 2016:follows:

 

 

December 31,

 

 

December 31,

 

(in thousands)

 

2017

 

 

2016

 

 

2019

 

 

2018

 

Land

 

$

348,940

 

 

$

288,276

 

 

$

548,911

 

 

$

411,043

 

Land improvements

 

 

211,674

 

 

 

162,341

 

 

 

275,470

 

 

 

239,701

 

Buildings

 

 

1,754,796

 

 

 

1,283,322

 

Tenant improvements

 

 

11,425

 

 

 

8,665

 

Buildings and improvements

 

 

2,850,571

 

 

 

2,186,499

 

Equipment

 

 

7,689

 

 

 

799

 

 

 

11,492

 

 

 

11,492

 

 

 

2,334,524

 

 

 

1,743,403

 

 

 

3,686,444

 

 

 

2,848,735

 

Less accumulated depreciation

 

 

(148,383

)

 

 

(105,703

)

 

 

(271,044

)

 

 

(206,989

)

 

$

2,186,141

 

 

$

1,637,700

 

 

$

3,415,400

 

 

$

2,641,746

 

95


Depreciation expense on investment in rental property was $50,360, $37,976 and $25,038 for the years endedas follows:

 

 

For the years ended December 31,

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

Depreciation

 

$

83,797

 

 

$

66,055

 

 

$

50,360

 

Estimated lease payments to be received under non-cancelable operating leases with tenants at December 31, 2017, 2016, and 2015, respectively.2019 are as follows:

(in thousands)

 

 

 

 

2020

 

$

290,974

 

2021

 

 

295,713

 

2022

 

 

298,938

 

2023

 

 

302,017

 

2024

 

 

297,121

 

Thereafter

 

 

2,280,973

 

 

 

$

3,765,736

 

Estimated minimum future rental receipts required under non-cancelable operating leases with tenants at December 31, 20172018 are as follows:


 

(in thousands)

 

 

 

 

 

 

 

 

2018

 

$

188,519

 

2019

 

 

192,387

 

 

$

231,725

 

2020

 

 

195,455

 

 

 

235,426

 

2021

 

 

198,379

 

 

 

238,223

 

2022

 

 

200,765

 

 

 

240,083

 

2023

 

 

241,498

 

Thereafter

 

 

1,848,237

 

 

 

2,007,118

 

 

$

2,823,742

 

 

$

3,194,073

 

Since lease renewal periods are exercisable at the option of the tenant, the above amounts only include future minimum lease payments due during the initial lease terms. In addition, such amounts exclude any potential variable rent increases that are based on changes in the Consumer Price IndexCPI or future contingentvariable rents which may be received under the leases based on a percentage of the tenant’s gross sales.

Investment in Rental Property – Accounted for Using the Direct Financing MethodLeases

The Company’s net investment in direct financing leases is as follows ascomprised of December 31:the following:

 

 

December 31,

 

 

December 31,

 

(in thousands)

 

2017

 

 

2016

 

 

2019

 

 

2018

 

Minimum lease payments to be received

 

$

77,889

 

 

$

90,447

 

Undiscounted estimated lease payments to be received

 

$

72,753

 

 

$

76,829

 

Estimated unguaranteed residual values

 

 

19,758

 

 

 

22,335

 

 

 

20,358

 

 

 

20,358

 

Less unearned revenue

 

 

(56,030

)

 

 

(65,511

)

Unearned revenue

 

 

(51,221

)

 

 

(55,187

)

Net investment in direct financing leases

 

$

41,617

 

 

$

47,271

 

 

$

41,890

 

 

$

42,000

 

Undiscounted estimated lease payments to be received under non-cancelable direct financing leases with tenants at December 31, 2019 are as follows:

 

(in thousands)

 

 

 

 

2020

 

$

4,194

 

2021

 

 

4,283

 

2022

 

 

4,369

 

2023

 

 

4,456

 

2024

 

 

4,539

 

Thereafter

 

 

50,912

 

 

 

$

72,753

 

Minimum future rental receipts required under non-cancelable direct financing leases with tenants at December 31, 20172018 are as follows:

 

(in thousands)

 

 

 

 

 

 

 

 

2018

 

$

3,857

 

2019

 

 

3,931

 

 

$

4,076

 

2020

 

 

4,037

 

 

 

4,194

 

2021

 

 

4,126

 

 

 

4,283

 

2022

 

 

4,211

 

 

 

4,369

 

2023

 

 

4,456

 

Thereafter

 

 

57,727

 

 

 

55,451

 

 

$

77,889

 

 

$

76,829

 

The above rental receipts do not include future minimum lease payments for renewal periods, potential variable Consumer Price IndexCPI rent increases, or contingent rentalvariable percentage rent payments that may become due in future periods.

96



The following table summarizes amounts reported as Lease revenues on the Consolidated Statements of Income and Comprehensive Income:

 

 

For the year ended

 

(in thousands)

 

December 31, 2019

 

Contractual rental amounts billed for operating leases

 

$

257,695

 

Adjustment to recognize contractual operating lease billings on a straight-line basis

 

 

22,109

 

Percentage rent income

 

 

152

 

Adjustment to revenue recognized for uncollectible rental amounts billed

 

 

(441

)

Total operating lease rental revenues

 

 

279,515

 

Earned income from direct financing leases

 

 

4,018

 

Operating expenses billed to tenants

 

 

14,614

 

Other income from real estate transactions

 

 

668

 

Total lease revenues

 

$

298,815

 

7. Intangible Assets and Liabilities

The following is a summary of intangible assets and liabilities and related accumulated amortization at December 31:amortization:

 

 

December 31,

 

(in thousands)

 

December 31,

 

 

2019

 

 

2018

 

 

2017

 

 

2016

 

Lease intangibles:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired above-market leases

 

$

59,502

 

 

$

45,490

 

 

$

62,136

 

 

$

64,164

 

Less accumulated amortization

 

 

(9,183

)

 

 

(4,940

)

 

 

(17,433

)

 

 

(14,740

)

Acquired above-market leases, net

 

 

50,319

 

 

 

40,550

 

 

 

44,703

 

 

 

49,424

 

Acquired in-place leases

 

 

216,858

 

 

 

141,676

 

 

 

349,645

 

 

 

277,659

 

Less accumulated amortization

 

 

(24,518

)

 

 

(14,105

)

 

 

(62,454

)

 

 

(40,825

)

Acquired in-place leases, net

 

 

192,340

 

 

 

127,571

 

 

 

287,191

 

 

 

236,834

 

Total intangible lease assets, net

 

$

242,659

 

 

$

168,121

 

 

$

331,894

 

 

$

286,258

 

Acquired below-market leases

 

$

91,667

 

 

$

54,062

 

 

$

113,862

 

 

$

101,602

 

Less accumulated amortization

 

 

(9,923

)

 

 

(6,191

)

 

 

(21,640

)

 

 

(15,655

)

Intangible lease liabilities, net

 

$

81,744

 

 

$

47,871

 

 

$

92,222

 

 

$

85,947

 

Leasing fees

 

$

16,286

 

 

$

13,279

 

 

$

17,013

 

 

$

17,274

 

Less accumulated amortization

 

 

(2,732

)

 

 

(1,950

)

 

 

(4,166

)

 

 

(3,576

)

Leasing fees, net

 

$

13,554

 

 

$

11,329

 

 

$

12,847

 

 

$

13,698

 

Amortization for intangible lease assets and liabilities is as follows:

 

(in thousands)

 

 

 

For the years ended December 31,

 

Intangible

 

Financial Statement Presentation

 

2019

 

 

2018

 

 

2017

 

Acquired in-place leases and

   leasing fees

 

Depreciation and amortization

 

$

25,021

 

 

$

17,939

 

 

$

11,903

 

Above-market and below-market

   leases

 

Increase (decrease) to lease

   revenues

 

 

3,419

 

 

 

304

 

 

 

(496

)


Amortization expense was $11,903, $8,345 and $4,349 for acquired in-place leases and leasing fees for the years ended December 31, 2017, 2016, and 2015, respectively. Amortization of acquired above-market and below-market leases, net, was a (decrease) increase in rental income of $(496), $482 and $569 for the years ended December 31, 2017, 2016, and 2015, respectively.

Estimated future amortization of intangible assets and liabilities for at December 31, 20172019 is as follows:

 

(in thousands)

 

 

 

 

 

 

 

 

2018

 

$

16,009

 

2019

 

 

13,452

 

2020

 

 

13,321

 

 

$

23,876

 

2021

 

 

13,282

 

 

 

23,534

 

2022

 

 

13,136

 

 

 

22,985

 

2023

 

 

22,648

 

2024

 

 

21,876

 

Thereafter

 

 

105,269

 

 

 

137,600

 

 

$

174,469

 

 

$

252,519

 

8. Notes Receivable

During 2016, theThe Company, as the lender, entered into two loan agreements in the amount of $3,700 and $2,827. The agreements callcalled for interest-only payments at 7.00% and 6.35% per annum through maturity in February and November 2019, respectively. Each of the loans iswas collateralized by the real estate assets held by the obligors and representrepresented first mortgage liens on net leased commercial properties in Florida and Michigan, respectively. There were no prior liens on the properties at the time the notes were issued. As each ofIn connection with real estate transactions conducted during the loans is considered to be fully collectible,year ended December 31, 2018, the carrying amount ofCompany settled the loans is equalnotes in full, in exchange for a reduction to the face amount as of December 31, 2017 and 2016.cash paid for the associated real estate assets (see Note 4). Interest income earned on the notes receivable amounted to $445$174 and $77$445 for the years ended December 31, 20172018 and 2016,2017, respectively.

9. Unsecured Credit Agreements

2019 Unsecured Term Loan Agreement  

On June 23, 2017, the Company amended and restated the term loan agreement by and among the Company, the OP, as the borrower, SunTrust Bank, as Administrative Agent, and the lenders party thereto (as amended and restated, the “2019 Unsecured Term Loan Agreement”). The 2019 Unsecured Term Loan Agreement amended certain terms, conditions, covenants, and other provisions to align them with those included in the Unsecured Revolving Credit and Term Loan Agreement described below, in addition to allowing a one-time, non-pro-rata $50,000 paydown on the loan (the “2019 Unsecured Term Loan”). On September 27, 2018, the Company made a $25,000 pro-rata paydown on the 2019 Unsecured Term Loan. The Company repaid the 2019 Unsecured Term Loan in full in February 2019. Borrowings under the 2019 Unsecured Term Loan bore interest at variable rates based on the one-month LIBOR plus a margin based on the OP’s investment grade credit rating ranging between 0.90% and 1.75%. Based on the OP’s credit rating of Baa3, the applicable margin under the 2019 Unsecured Term Loan was 1.40%.

Unsecured Revolving Credit and Term Loan Agreement

On June 23, 2017, the Corporation and the Operating CompanyOP entered into an $800,000 unsecured revolving credit and term loan agreement (“Unsecured Revolving Credit and Term Loan Agreement (“Credit Agreement”) with Manufacturers & Traders Trust Company (“M&T Bank”), as

97


Administrative Agent, four participating banks as Joint Lead Arrangers and Joint Bookrunners, four participating banks as Co-Syndication Agents, and four participating banks, as Co-Documentation Agents. The Unsecured Revolving Credit and Term Loan Agreement consisted of a $400,000 senior unsecured revolving credit facility (“Revolver”Revolving Credit Facility”), a $250,000 senior unsecured delayed draw term loan (“5.5-Year2023 Unsecured Term Loan”), and a $150,000 senior unsecured delayed draw term loan (“7-Year2024 Unsecured Term Loan”). The Unsecured Revolving Credit and Term Loan Agreement provides an accordion feature for up to a total of $1,000,000 of borrowing capacity. The RevolverRevolving Credit Facility includes a $35,000 sublimit for swingline loans and $20,000 available for issuance of letters of credit.  Proceeds from the Company’s borrowings under the Credit Agreement were used to repay the Company’s existing unsecured revolving credit facility and term notes with M&T and Regions Bank for $5,000 and $100,000, respectively, the Company’s existing unsecured term note with Regions Bank for $185,000, and $50,000 of the Company’s unsecured term note with SunTrust Bank.


On November 20, 2017, pursuant to the terms of a Consent and Agreement Regarding Commitment Increases and Additional Term Loans (the “Commitment Increase”) among the Company, the Operating Company,OP, as the borrower, Manufacturers and Traders Trust Company,M&T Bank, as Administrative Agent, and the original parties to the Unsecured Revolving Credit and Term Loan Agreement, plus U.S. Bank National Association and Raymond James, N.A. as new lenders added pursuant to the Commitment Increase, the Operating CompanyOP obtained an additional $80,000 in credit commitments from the lenders, raising the total available borrowings under the Unsecured Revolving Credit and Term Loan Agreement to $880,000. Except as amended by the Commitment Increase, all terms and conditions of the Unsecured Revolving Credit and Term Loan Agreement remainremained the same as those in effect prior to the Commitment Increase. As amended by the Commitment Increase, the Unsecured Revolving Credit and Term Loan Agreement consistsconsisted of the $425,000 Revolver,Revolving Credit Facility, the $265,000 5.5-Year2023 Unsecured Term Loan, and the $190,000 7-Year2024 Unsecured Term Loan.

On February 28, 2019, the Company amended the Unsecured Revolving Credit and Term Loan Agreement to increase the amount available under the Revolving Credit Facility from $425,000 to $600,000. This increased the total available borrowings under the Unsecured Revolving Credit and Term Loan Agreement to $1,055,000. All other terms and conditions of the Unsecured Revolving Credit and Term Loan Agreement remained the same as those in effect prior to this amendment.

The RevolverRevolving Credit Facility has an initial maturity date of January 21, 2022 and provides for one five-month extension, at the election of the Company, subject to certain conditions set forth in the agreement and payment of a 0.0625% fee on the revolving commitments. Borrowings on the RevolverRevolving Credit Facility bear interest at variable rates based on LIBOR plus a margin based on the Operating Company’s investment gradeOP’s credit rating ranging between 0.825% and 1.55% per annum. The initialRevolving Credit Facility contains an applicable facility fee based on the Revolver is 0.25%OP’s credit rating ranging between 0.13% and 0.30% per annum. The 5.5-YearBased on the OP’s current credit rating of Baa3, the applicable margin under the Revolving Credit Facility is 1.20%, and the applicable facility fee is 0.25%.

Borrowings under the 2023 Unsecured Term Loan providesbear interest at variable rates based on LIBOR plus a margin based on the OP’s credit rating ranging between 0.90% and 1.75% per annum through the maturity date of January 2023. Based on the OP’s current credit rating of Baa3, the applicable margin under the 2023 Unsecured Term Loan is 1.35%.

The 2024 Unsecured Term Loan provided for up to three delayed draws from inception through June 2018, at the request of the Company. BorrowingsThe Company requested a draw for the remaining available borrowings under the 5.5-Year2024 Unsecured term loan in June 2018. On July 1, 2019, the Company amended the Unsecured Revolving Credit and Term Loan bearAgreement. Prior to the amendment, the borrowings under the 2024 Unsecured Term Loan were subject to interest at variable rates based on LIBOR plus a margin based on the Operating Company’s credit rating ranging between 0.90% and 1.75% per annum through the maturity date of January 2023. The 7-Year Term Loan provides for up to three delayed draws from inception through June 2018 at the request of the Company. Borrowings under the 7-Year Term Loan bear interest at variable rates based on LIBOR plus a margin based on the Operating Company’sOP’s credit rating ranging between 1.50% and 2.45% throughper annum with the maturity date of June 2024. Basedapplicable margin being 1.90% at December 31, 2018. The amendment reduced the margin to a range between 0.85% and 1.65% per annum and based on the Operating Company’sOP’s current credit rating of Baa3, the applicable margin underis 1.25% beginning on July 1, 2019. All other terms and conditions of the Revolver, 5.5-YearUnsecured Revolving Credit and Term Loan Agreement remained materially the same as those in effect prior to this amendment.

The 2023 Unsecured Term Loan and 7-Year2024 Unsecured Term Loan are 1.20%, 1.35% and 1.90%, respectively. The 5.5-Year Term Loan and 7-Year Term Loan arewere both subject to a fee of 0.25% per annum on the amount of the commitments, reduced by the amount of term loans outstanding under the applicable loan. The Company is subject to various financial and nonfinancial covenants under the Unsecured Revolving Credit and Term Loan Agreement.


20152026 Unsecured Term Loan Agreement

On June 23, 2017,February 27, 2019, the Company amended and restated theentered into a $450,000 seven-year unsecured term loan agreement (the “2026 Unsecured Term Loan”) with Capital One, National Association as administrative agent. The 2026 Unsecured Term Loan Agreement by and among the Company, the Operating Company, as the borrower, SunTrust Bank, as Administrative Agent, and the lenders party thereto (as amended and restated, the “Restatedprovides an accordion feature for up to a total of $550,000 borrowing capacity. The 2026 Unsecured Term Loan Agreement”). The Restated Term Loan Agreement amended certain terms, conditions, covenants, and other provisions to align them with those included in the Credit Agreement described above in addition to allowing a one-time, non-pro-rata $50,000 paydown on the loan. The Restated Term Loan Agreement has an initial maturity date of February 2019 and provides for two one-year extension options, at the election of the Company, subject to compliance with all covenants and the payment of a 0.01% fee.27, 2026. Borrowings under the Restated2026 Unsecured Term Loan Agreement bearare subject to interest only payments at variable rates based on the one-monthequal to LIBOR plus a margin between 1.45% and 2.40% per annum based on the Operating Company’s investment gradeOP’s credit rating ranging between 0.90% and 1.75%.rating. Based on the Operating Company’sOP’s current credit rating of Baa3, the applicable margin under the Restated2026 Unsecured Term Loan Agreement is 1.40%1.85%. The 2026 Unsecured Term Loan is subject to a fee of 0.25% per annum on the amount of the commitment, reduced by the amount of term loans outstanding. At closing, $300,000 of the commitment was funded and used to repay the 2019 Unsecured Term Loan in full. The remaining $150,000 commitment was drawn on August 27, 2019 and used to partially fund acquisitions.

2020 Unsecured Term Loan

On August 2, 2019, the Company entered into a $300,000 term loan agreement (the “2020 Unsecured Term Loan”), maturing on August 2, 2020, with JP Morgan Chase Bank, N.A. as administrative agent. The 2020 Unsecured Term Loan was subject to a fee of 0.25% per annum on the amount of the commitment, reduced by the amount of term loans outstanding. The entire amount of $300,000 was funded on August 28, 2019 and used to partially fund acquisitions. Borrowings under the 2020 Unsecured Term Loan are subject to interest-only payments at variable rates equal to LIBOR plus a margin based on the OP’s credit rating between 0.85% and 1.65% per annum. Based on the OP’s current credit rating of Baa3, the applicable margin is 1.25%.

2017 Senior Notes

In January 2017, the Company commenced a private offering of unsecured, fixed-rate, interest-only senior promissory notes (“Senior(the “Series A Notes”). On March 16, 2017, the Company entered into a Note and Guaranty Agreement with each of the purchasers of the Senior Notes. On April 18, 2017, the Company closed the offering and issued the SeniorSeries A Notes for an aggregate principal amount of $150,000. The SeniorSeries A Notes were issued by the Operating CompanyOP and guaranteed by the Corporation. The SeniorSeries A Notes were issued at par, bear interest at a rate of 4.84% per annum (priced at 240 basis points above the 10-year U.S. Treasury yield at the time of pricing), and have a 10-

98


year10-year maturity, maturing on April 18, 2027. J.P. Morgan Securities, LLC

On July 2, 2018, the Company entered into a Note and Wells Fargo Securities, LLC served asGuaranty Agreement (the “NGA Agreement”) with each of the joint placement agents.purchasers of unsecured, fixed-rate, interest-only, guaranteed senior promissory notes. Under the NGA Agreement, the OP issued and sold senior promissory notes in two series, Series B Guaranteed Senior Notes (the “Series B Notes”) and Series C Guaranteed Senior Notes (the “Series C Notes”), for an aggregate principal amount of $325,000. The Series B Notes provide for an aggregate principal amount of $225,000 with a fixed-rate of 5.09% through the maturity date of July 2, 2028. The Series C Notes provide for an aggregate principal amount of $100,000 with a fixed-rate of 5.19% through the maturity date of July 2, 2030. On July 2, 2018, the OP issued $100,000 of the Series B Notes and $50,000 of the Series C Notes. The remaining $125,000 principal of the Series B Notes and $50,000 principal of the Series C Notes were funded on September 13, 2018. The proceeds of both issuances were used to pay off borrowings on the Revolving Credit Facility, along with $25,000 of the outstanding principal on the 2019 Unsecured Term Loan.


The following table summarizes the Company’s unsecured credit agreements:

 

 

 

Outstanding Balance

 

 

 

 

 

 

 

 

 

December 31,

 

 

Interest

 

 

Maturity

(in thousands, except interest rates)

 

2017

 

 

2016

 

 

Rate(d)

 

 

Date

2015 Unsecured Term Loan Agreement(a)

 

$

325,000

 

 

$

375,000

 

 

1-month LIBOR + 1.40%

 

 

Feb. 2019

2017 Unsecured Revolving Credit and Term

   Loan Agreement(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolver

 

 

273,000

 

 

 

 

 

1- and 3-month LIBOR +

   1.20% (f)

 

 

Jan. 2022

5.5-Year term loan

 

 

265,000

 

 

 

 

 

1-month LIBOR + 1.35%

 

 

Jan. 2023

7-Year term loan

 

 

100,000

 

 

 

 

 

1-month LIBOR + 1.90%

 

 

June 2024

 

 

 

638,000

 

 

 

 

 

 

 

 

 

 

2017 Senior Notes(a)

 

 

150,000

 

 

 

 

 

4.84%

 

 

Apr. 2027

2012 Unsecured Credit Agreement(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Term note

 

 

 

 

 

50,000

 

 

3-month LIBOR + 1.45%

 

 

June 2017

Term note

 

 

 

 

 

50,000

 

 

1-month LIBOR + 1.45%

 

 

June 2017

Revolver(b)

 

 

 

 

 

102,000

 

 

1-month LIBOR + 1.45%

 

 

June 2017

 

 

 

 

 

 

202,000

 

 

 

 

 

 

 

2013 Unsecured Credit Agreement(a)

 

 

 

 

 

185,000

 

 

1-month LIBOR + 1.75%

   to 2.50%(e)

 

 

Oct. 2018

Total

 

 

1,113,000

 

 

 

762,000

 

 

 

 

 

 

 

Debt issuance costs, net(c)

 

 

(3,088

)

 

 

(2,109

)

 

 

 

 

 

 

 

 

$

1,109,912

 

 

$

759,891

 

 

 

 

 

 

 

 

 

Outstanding Balance

 

 

 

 

 

 

 

 

 

December 31,

 

 

Interest

 

 

Maturity

(in thousands, except interest rates)

 

2019

 

 

2018

 

 

Rate(d)

 

 

Date

2019 Unsecured Term Loan(a)

 

$

 

 

$

300,000

 

 

one-month LIBOR + 1.40%

 

 

Feb. 2020(g)

2020 Unsecured Term Loan(a)

 

 

300,000

 

 

 

 

 

one-month LIBOR + 1.25%

 

 

Aug. 2020(h)

Unsecured Revolving Credit and Term

   Loan Agreement(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revolving Credit Facility(b)

 

 

197,300

 

 

 

141,100

 

 

one-month LIBOR + 1.20%(e)

 

 

Jan. 2022

2023 Unsecured Term Loan

 

 

265,000

 

 

 

265,000

 

 

one-month LIBOR + 1.35%

 

 

Jan. 2023

2024 Unsecured Term Loan

 

 

190,000

 

 

 

190,000

 

 

one-month LIBOR + 1.25%(f)

 

 

Jun. 2024

 

 

 

652,300

 

 

 

596,100

 

 

 

 

 

 

 

2026 Unsecured Term Loan(a)

 

 

450,000

 

 

 

 

 

one-month LIBOR + 1.85%

 

 

Feb. 2026

Senior Notes(a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A

 

 

150,000

 

 

 

150,000

 

 

4.84%

 

 

Apr. 2027

Series B

 

 

225,000

 

 

 

225,000

 

 

5.09%

 

 

Jul. 2028

Series C

 

 

100,000

 

 

 

100,000

 

 

5.19%

 

 

Jul. 2030

 

 

 

475,000

 

 

 

475,000

 

 

 

 

 

 

 

Total

 

 

1,877,300

 

 

 

1,371,100

 

 

 

 

 

 

 

Debt issuance costs, net(c)

 

 

(7,919

)

 

 

(4,227

)

 

 

 

 

 

 

 

 

$

1,869,381

 

 

$

1,366,873

 

 

 

 

 

 

 

 

(a)

The Company believes it was in compliance with all financial covenants for all periods presented.

(b)

At December 31, 2016, $273,2002018, the Company had an outstanding balance of $15,000 on the swingline loan feature of the revolving credit facility’s $300,000 capacity was available,Revolving Credit Facility, due towithin five business days. On January 2, 2019, the balance became a borrowing base limitation.part of the Revolving Credit Facility.

(c)

Amounts presented include debt issuance costs, net, related to the unsecured term notes and senior notes only.

(d)

At December 31, 20172019 and 2016, the2018, one-month LIBOR rate was 1.37%1.76% and 0.62%2.35%, respectively. At December 31, 2016, the three-month LIBOR rate was 0.93%.

(e)

The margin was based on the Company’s overall leverage ratio and was 1.75% atAt December 31, 2016.2018, the swingline loan balance of $15,000 bore interest at 5.45% and the remaining Revolving Credit Facility balance of $126,100 bore interest at one-month LIBOR plus 1.20%.

(f)

$223,000On July 1, 2019 the Company amended the Unsecured Revolving Credit and Term Loan Agreement to reduce the variable rate margin from a range of 1.50% to 2.45% to a range of 0.85% to 1.65%. Prior to the amendment, at December 31, 2018, the applicable margin on the 2024 Unsecured Term Loan was 1.90%.

(g)

In January 2019 the Company exercised the first of two extension options, extending the maturity date of the loan from February 2019 to February 2020. The loan was subsequently repaid in full on February 27, 2019 in connection with entering into the 2026 Unsecured Term Loan.

(h)

The 2020 Unsecured Term Loan allows two six-month extensions, at the Company’s option, subject to payment of a fee equal to 0.05% of the outstanding principal balance is at one-month LIBOR plus 1.20% while the remaining $50,000 balance is at three-month LIBOR plus 1.20%.time of extension.

At December 31, 20172019 and 2016,2018, the weighted average interest rate on all outstanding borrowings was 3.03%3.68% and 2.14%4.23%, respectively.

Debt issuance costs of $1,794, $1,817 and $1,321 were amortized as a component of interest expense in


For the accompanying Consolidated Statements of Income and Comprehensive Income for the yearsyear ended December 31, 2017, 2016,2019, the Company paid $6,549 in debt issuance costs associated with the 2020 Unsecured Term Loan, the 2026 Unsecured Term Loan and 2015, respectively.  

99


the amended Unsecured Revolving Credit and Term Loan Agreement. For the year ended December 31, 2018, the Company paid $2,209 in debt issuance costs associated with the Series B Notes and Series C Notes. For the year ended December 31, 2017, the Company paid $8,711 in debt issuance costs associated with the SeniorSeries A Notes, the Unsecured Revolving Credit and Term Loan Agreement, and the Restated2019 Unsecured Term Loan Agreement.

For each separate debt instrument, on a lender by lender basis, in accordance with ASC 470-50, Debt Modifications and Extinguishment, the Company performed an assessment of whether the transaction was deemed to be new debt, a modification of existing debt, or an extinguishment of existing debt.  Debt issuance costs are either deferred and amortized over the term of the associated debt or expensed as incurred.

Based on this assessment, $5,810$6,543 of the debt issuance costs incurred during the year ended December 31, 2019, were deemed to be related to the issuance of new debt, or the modification of existing debt, and therefore have been deferred and are being amortized over the term of the associated debt. The remaining $6 of the debt issuance costs incurred during the year ended December 31, 2019, were deemed to be related to the extinguishment of debt and were expensed and included in Cost of debt extinguishment in the accompanying Consolidated Statements of Income and Comprehensive Income. Additionally, $328 of unamortized debt issuance costs were expensed during the year ended December 31, 2019, and included in Cost of debt extinguishment in the accompanying Consolidated Statements of Income and Comprehensive Income.

All debt issuance costs incurred during the year ended December 31, 2018, related to the issuance of new debt and therefore have been deferred and are being amortized over the term of the associated debt.

Of the total debt issuance costs incurred in 2017, $5,810 related to the issuance of new debt and therefore have been deferred and are being amortized over the term of the associated debt. The remaining $2,901 of debt issuance costs were associated with lenders whose commitments under the new agreements have been determined to be an extinguishment and such debt issuance costs were expensed as a component of the Cost of debt extinguishment in the accompanying Consolidated Statements of Income and Comprehensive Income for the year ended December 31, 2017. Additionally, $654 of unamortized debt issuanceissuances costs were expensed and included in costCost of debt extinguishment in the accompanying Consolidated Statements of Income and Comprehensive Income for the year ended December 31, 2017.

Debt issuance costs are amortized as a component of interest expense in the accompanying Consolidated Statements of Income and Comprehensive Income. The following table summarizes debt issuance cost amortization related to the Unsecured revolving credit facility, Mortgages and notes payable, and Unsecured term notes:  

 

 

For the years ended December 31,

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

Debt issuance costs amortization

 

$

2,685

 

 

$

1,918

 

 

$

1,794

 



10. Mortgages and Notes Payable

The Company’s mortgages and notes payable consist of the following at December 31, 2017 and December 31, 2016:following:

 

 

 

Origination

 

Maturity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except interest rates)

(in thousands, except interest rates)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands, except interest rates)

 

Date

 

Date

 

Interest

 

 

December 31,

 

 

 

 

 

 

 

Origination

Date

 

Maturity

Date

 

 

 

 

 

December 31,

 

 

 

 

 

Lender

 

(Month/Year)

 

(Month/Year)

 

Interest Rate

 

 

2017

 

 

2016

 

 

 

Lender

Lender

 

(Month/Year)

 

(Month/Year)

 

Rate

 

 

2019

 

 

2018

 

 

 

(1)

(1

)

PNC Bank

 

Oct-16

 

Nov-26

 

3.62%

 

 

$

18,622

 

 

$

18,971

 

 

(b) (c)

Wilmington Trust National Association

 

Apr-19

 

Feb-28

 

4.92%

 

 

$

49,065

 

 

$

 

 

(a) (b) (c) (n)

(2)

Wilmington Trust National Association

 

Jun-18

 

Aug-25

 

4.36%

 

 

 

20,318

 

 

 

20,674

 

 

(a) (b) (c) (m)

(3)

PNC Bank

 

Oct-16

 

Nov-26

 

3.62%

 

 

 

17,885

 

 

 

18,260

 

 

(b) (c)

(4)

Sun Life

 

Mar-12

 

Oct-21

 

5.13%

 

 

 

10,888

 

 

 

11,288

 

 

(b) (g)

(5)

Aegon

 

Apr-12

 

Oct-23

 

6.38%

 

 

 

7,788

 

 

 

8,496

 

 

(b) (h)

(6)

M&T Bank

 

Oct-17

 

Aug-21

 

one - month

LIBOR+3%

 

 

 

4,913

 

 

 

5,051

 

 

(b) (d) (i) (j)

(7)

Note holders

 

Dec-08

 

Dec-23

 

6.25%

 

 

 

750

 

 

 

750

 

 

(d)

(8)

Standard Insurance Co.

 

Jul-10

 

Aug-30

 

6.75%

 

 

 

544

 

 

 

563

 

 

(b) (c) (d) (f) (o)

(9)

Symetra Financial

 

Nov-17

 

Oct-26

 

3.65%

 

 

 

 

 

 

6,467

 

 

(a) (b) (k) (l)

(10)

Columbian Mutual Life Insurance Company

 

Aug-10

 

Sep-25

 

7.00%

 

 

 

 

 

 

1,459

 

 

(b) (c) (d)

(11)

Legg Mason Mortgage Capital Corporation

 

Aug-10

 

Aug-22

 

7.06%

 

 

 

 

 

 

4,692

 

 

(b) (e)

(12)

Standard Insurance Co.

 

Apr-09

 

May-34

 

6.88%

 

 

 

 

 

 

1,751

 

 

(b) (c)

(2

)

Sun Life

 

Mar-12

 

Oct-21

 

5.13%

 

 

 

11,670

 

 

 

12,036

 

 

(b) (i)

 

 

 

 

 

 

 

 

 

 

 

112,151

 

 

 

79,451

 

 

 

(3

)

Aegon

 

Apr-12

 

Oct-23

 

6.38%

 

 

 

9,168

 

 

 

9,804

 

 

(b) (j)

Debt issuance costs, net

 

 

 

 

 

 

 

 

 

 

(358

)

 

 

(499

)

 

 

(4

)

Symetra Financial

 

Nov-17

 

Oct-26

 

3.65%

 

 

 

6,685

 

 

 

 

 

(a) (b) (n) (o)

 

 

 

 

 

 

 

 

 

 

$

111,793

 

 

$

78,952

 

 

 

(5

)

Siemens Financial Services, Inc.

 

Sep-10

 

Sep- 20

 

5.47%

 

 

 

5,820

 

 

 

6,010

 

 

(a) (b)

(6

)

Legg Mason Mortgage Capital

   Corporation

 

Aug-10

 

Aug-22

 

7.06%

 

 

 

5,670

 

 

 

6,538

 

 

(b) (e)

(7

)

M&T Bank

 

Oct-17

 

Aug-21

 

1-month

LIBOR+3%

 

 

 

5,183

 

 

 

 

 

(b) (d) (l) (m)

(8

)

Standard Insurance Co.

 

Apr-09

 

May-34

 

6.88%

 

 

 

1,813

 

 

 

1,870

 

 

(b) (c) (h)

(9

)

Columbian Mutual Life

   Insurance Company

 

Aug-10

 

Sep-25

 

7.00%

 

 

 

1,500

 

 

 

1,538

 

 

(b) (c) (d)

(10

)

Symetra Financial

 

Mar-11

 

Apr-31

 

6.34%

 

 

 

1,008

 

 

 

1,036

 

 

(a) (b)

(11

)

Note holders

 

Dec-08

 

Dec-23

 

6.25%

 

 

 

750

 

 

 

750

 

 

(d)

(12

)

Standard Insurance Co.

 

Jul-10

 

Aug-30

 

6.75%

 

 

 

581

 

 

 

597

 

 

(b) (c) (d) (h)

(13

)

M&T Bank

 

Dec-10

 

Apr-20

 

1-month

LIBOR+1.90%

 

 

 

 

 

 

21,335

 

 

(b) (f) (g)

(14

)

Wells Fargo Bank, N.A.

 

May-07

 

Jun-17

 

6.69%

 

 

 

 

 

 

1,694

 

 

(a) (b)

(15

)

Standard Insurance Co.

 

May-09

 

Jun-34

 

6.88%

 

 

 

 

 

 

1,342

 

 

(b) (c) (h)

(16

)

Standard Insurance Co.

 

Mar-10

 

Apr-31

 

7.00%

 

 

 

 

 

 

1,058

 

 

(b) (c) (d) (h)

(17

)

Standard Insurance Co.

 

Mar-10

 

Apr-31

 

7.00%

 

 

 

 

 

 

844

 

 

(b) (c) (d) (h)

(18

)

Columbus Life Insurance

 

Feb-13

 

Jan-26

 

4.65%

 

 

 

 

 

 

9,400

 

 

(b) (k)

(19

)

Athene Annuity & Life Co.

 

Feb-12

 

Feb-17

 

3.76%

 

 

 

 

 

 

12,701

 

 

(b)

 

 

 

 

 

 

 

 

 

 

 

 

 

68,470

 

 

 

107,524

 

 

 

 

 

Debt issuance costs, net

 

 

 

 

 

 

 

 

 

 

(638

)

 

 

(838

)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

67,832

 

 

$

106,686

 

 

 

 

(a)

Non-recourse debt includes the indemnification/guaranty of the Corporation and/or Operating CompanyOP pertaining to fraud, environmental claims, insolvency and other matters.

(b)

Debt secured by related rental property and lease rents.

(c)

Debt secured by guaranty of the Operating Company.OP.

(d)

Debt secured by guaranty of the Corporation.

(e)

Debt iswas guaranteed by a third party.

(f)

The Company entered into an interest rate swap agreement in connection with this mortgage note, as further described in Note 11. At the time the mortgage was paid in full, the related interest rate swap agreement was terminated.

100


(g)

M&T’s participation in the New York State Energy Research and Development Authority program results in a blended interest rate of one-month LIBOR plus 1.64% for the term of this mortgage note payable.

(h)

The interest rate represents the initial interest rate on the respective notes.rate. The interest rate will be adjusted at Standard Insurance’s discretion (based on prevailing rates) at certain times throughout119 months from the term of the note, ranging from 59 to 239 months,first payment date, and the monthly installments will be adjusted accordingly. At the time Standard Insurance may adjust the interest rate for notesthe note payable, the Company has the right to prepay the note without penalty.

(i)(g)

Mortgage was assumed in March 2012 as part of an UPREIT transaction. The debt was recorded at fair value at the time of the assumption.

(j)(h)

Mortgage was assumed in April 2012 as part of the acquisition of the related property. The debt was recorded at fair value at the time of the assumption.

(k)(i)

Mortgage was assumed in December 2013 as part of the acquisition of the related property. The debt was recorded at fair value at the time of the assumption.

(l)

The Company entered into an interest rate swap agreement in connection with the mortgage note, as further described in Note 11.

(m)(j)

Mortgage was assumed in October 2017 as part of an UPREIT transaction. The debt was recorded at fair value at the time of the assumption.

(n)(k)

Mortgage was assumed in November 2017 as part of the acquisition of the related property. The debt was recorded at fair value at the time of the assumption.  

(l)

The interest rate was adjusted to the holder’s quoted five-year commercial mortgage rate for similar size and quality.

(m)

Mortgage was assumed in June 2018 as part of the acquisition of the related property. The debt was recorded at fair value at the time of assumption.

(n)

Mortgage was assumed in April 2019 as part of the acquisition of the related property. The debt was recorded at fair value at the time of assumption.

(o)

The interest rate will be adjusted to the holder’s quoted 5-year commercial mortgage rate for similar size and quality.Mortgage was paid in full on February 13, 2020.

At December 31, 2017,2019, investment in rental property of $67,720$178,670 is pledged as collateral against the Company’s mortgages and notes payable.



The Companyfollowing table summarizes the mortgages extinguished seven, four and two mortgages totaling $48,108, $8,199, and $3,883 duringby the years ended December 31, 2017, 2016, and 2015, respectively. For the years ended December 31, 2017, 2016 and 2015Company:

 

 

For the years ended December 31,

 

(in thousands, except number)

 

2019

 

 

2018

 

 

2017

 

Number of mortgages

 

 

4

 

 

 

2

 

 

 

7

 

Outstanding balance of mortgages

 

$

13,905

 

 

$

6,666

 

 

$

48,108

 

The following table summarizes the cost (gain) of extinguishment for the mortgages was $1,596, $133 and $(1,213), respectively.mortgage extinguishment:

 

 

For the years ended December 31,

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

Cost of mortgage extinguishment

 

$

842

 

 

$

101

 

 

$

1,596

 

Estimated future principal payments to be made under the above mortgage and note payable agreements, and the Company’s unsecured credit agreements (see Note 9) at December 31, 20172019, are as follows:

 

(in thousands)

 

 

 

 

 

 

 

 

2018

 

$

3,127

 

2019

 

 

328,351

 

2020

 

 

8,777

 

 

$

303,210

 

2021

 

 

18,263

 

 

 

18,028

 

2022

 

 

298,495

 

 

 

200,230

 

2023

 

 

273,356

 

2024

 

 

192,287

 

Thereafter

 

 

524,457

 

 

 

1,002,340

 

 

$

1,181,470

 

 

$

1,989,451

 

Certain of the Company’s mortgage and note payable agreements provide for prepayment fees and can be terminated under certain events of default as defined under the related agreements whichagreements. These prepayment fees are not reflected as part of the table above.


11. Interest Rate Swaps

Interest rate swaps were entered into with certain financial institutions in order to mitigate the impact of interest rate variability over the term of the related debt agreements. The interest rate swaps are considered cash flow hedges. In order to reduce counterparty concentration risk, the Company has a diversification policy for institutions that serve as swap counterparties. Under these agreements, the Company receives monthly payments from the counterparties on these interest rate swaps equal to the related variable interest rates multiplied by the outstanding notional amounts. Certain interest rate swaps amortize on a monthly basis. In turn, the Company pays the counterparties each month an amount equal to a fixed rate multiplied by the related outstanding notional amounts. The intended net impact of these transactions is that the Company pays a fixed interest rate on its variable-rate borrowings.

101


The following is a summary of the Company’s outstanding interest rate swap agreements:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fair Value

 

 

(in thousands, except interest rates)

(in thousands, except interest rates)

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

(in thousands, except interest rates)

 

Fixed

 

 

 

 

Notional

 

 

December 31,

 

 

Counterparty

 

Maturity Date

 

Fixed Rate

 

 

Variable Rate Index

 

Notional Amount

 

 

2017

 

 

2016

 

 

 

Maturity Date

 

Rate

 

 

Variable Rate Index

 

Amount

 

 

2019

 

 

2018

 

 

Bank of America, N.A.

 

November 2023

 

 

2.80

%

 

LIBOR 1 month

 

$

25,000

 

 

$

(863

)

 

$

(1,338

)

 

 

November 2023

 

 

2.80

%

 

one-month LIBOR

 

$

25,000

 

 

$

(1,136

)

 

$

(411

)

 

Bank of Montreal

 

July 2024

 

 

1.16

%

 

LIBOR 1 month

 

 

40,000

 

 

 

2,503

 

 

 

2,485

 

 

 

July 2024

 

 

1.16

%

 

one-month LIBOR

 

 

40,000

 

 

 

740

 

 

 

2,702

 

 

Bank of Montreal

 

January 2025

 

 

1.91

%

 

LIBOR 1 month

 

 

25,000

 

 

 

464

 

 

 

299

 

 

 

January 2025

 

 

1.91

%

 

one-month LIBOR

 

 

25,000

 

 

 

(402

)

 

 

769

 

 

Bank of Montreal

 

July 2025

 

 

2.32

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(194

)

 

 

(433

)

 

 

July 2025

 

 

2.32

%

 

one-month LIBOR

 

 

25,000

 

 

 

(970

)

 

 

222

 

 

Bank of Montreal

 

January 2026

 

 

1.92

%

 

LIBOR 1 month

 

 

25,000

 

 

 

561

 

 

 

437

 

 

 

January 2026

 

 

1.92

%

 

one-month LIBOR

 

 

25,000

 

 

 

(448

)

 

 

915

 

 

Bank of Montreal

 

January 2026

 

 

2.05

%

 

LIBOR 1 month

 

 

40,000

 

 

 

520

 

 

 

275

 

 

 

January 2026

 

 

2.05

%

 

one-month LIBOR

 

 

40,000

 

 

 

(1,014

)

 

 

1,130

 

 

Bank of Montreal

 

December 2026

 

 

2.33

%

 

LIBOR 1 month

 

 

10,000

 

 

 

(63

)

 

 

(132

)

 

 

December 2026

 

 

2.33

%

 

one-month LIBOR

 

 

10,000

 

 

 

(460

)

 

 

132

 

 

Bank of Montreal

 

December 2027

 

 

2.37

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(192

)

 

 

 

 

 

December 2026

 

 

1.99

%

 

one-month LIBOR

 

 

25,000

 

 

 

(577

)

 

 

 

 

Capital One, N.A.

 

December 2021

 

 

1.05

%

 

LIBOR 1 month

 

 

15,000

 

 

 

607

 

 

 

552

 

 

Capital One, N.A.

 

December 2024

 

 

1.58

%

 

LIBOR 1 month

 

 

15,000

 

 

 

603

 

 

 

565

 

 

Capital One, N.A.

 

January 2026

 

 

2.08

%

 

LIBOR 1 month

 

 

35,000

 

 

 

399

 

 

 

216

 

 

Capital One, N.A.

 

July 2026

 

 

1.32

%

 

LIBOR 1 month

 

 

35,000

 

 

 

2,565

 

 

 

2,667

 

 

Capital One, N.A.

 

December 2027

 

 

2.37

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(189

)

 

 

 

 

Bank of Montreal

 

December 2027

 

 

2.37

%

 

one-month LIBOR

 

 

25,000

 

 

 

(1,306

)

 

 

355

 

 

Bank of Montreal

 

May 2029

 

 

2.09

%

 

one-month LIBOR

 

 

25,000

 

 

 

(799

)

 

 

 

 

Capital One, National Association

 

December 2021

 

 

1.05

%

 

one-month LIBOR

 

 

15,000

 

 

 

143

 

 

 

605

 

 

Capital One, National Association

 

December 2024

 

 

1.58

%

 

one-month LIBOR

 

 

15,000

 

 

 

10

 

 

 

727

 

 

Capital One, National Association

 

January 2026

 

 

2.08

%

 

one-month LIBOR

 

 

35,000

 

 

 

(911

)

 

 

930

 

 

Capital One, National Association

 

April 2026

 

 

2.68

%

 

one-month LIBOR

 

 

15,000

 

 

 

(944

)

 

 

(189

)

 

Capital One, National Association

 

July 2026

 

 

1.32

%

 

one-month LIBOR

 

 

35,000

 

 

 

720

 

 

 

2,877

 

 

Capital One, National Association

 

December 2027

 

 

2.37

%

 

one-month LIBOR

 

 

25,000

 

 

 

(1,278

)

 

 

345

 

 

M&T Bank

 

September 2017

 

 

1.09

%

 

LIBOR 1 month

 

 

25,000

 

 

 

 

 

 

(37

)

 

 

August 2021

 

 

1.02

%

 

one-month LIBOR

 

 

4,912

 

 

 

41

 

 

 

177

 

(a), (b)

M&T Bank

 

April 2020

 

 

4.91

%

 

LIBOR 1 month

 

 

21,335

 

 

 

 

 

 

(2,266

)

 

 

September 2022

 

 

2.83

%

 

one-month LIBOR

 

 

25,000

 

 

 

(862

)

 

 

(362

)

 

M&T Bank

 

August 2021

 

 

1.02

%

 

LIBOR 1 month

 

 

5,183

 

 

 

182

 

 

 

 

(a)

 

November 2023

 

 

2.65

%

 

one-month LIBOR

 

 

25,000

 

 

 

(1,038

)

 

 

(254

)

 

M&T Bank

 

September 2022

 

 

2.83

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(810

)

 

 

(993

)

 

M&T Bank

 

November 2023

 

 

2.65

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(686

)

 

 

(1,102

)

 

Regions Bank

 

March 2017

 

 

0.70

%

 

LIBOR 1 month

 

 

50,000

 

 

 

 

 

 

6

 

 

Regions Bank

 

March 2018

 

 

1.77

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(9

)

 

 

(179

)

 

Regions Bank

 

March 2019

 

 

1.91

%

 

LIBOR 3 month

 

 

25,000

 

 

 

2

 

 

 

(239

)

 

 

May 2020

 

 

2.12

%

 

one-month LIBOR

 

 

50,000

 

 

 

(104

)

 

 

271

 

 

Regions Bank

 

May 2020

 

 

2.12

%

 

LIBOR 1 month

 

 

50,000

 

 

 

(153

)

 

 

(940

)

 

 

December 2023

 

 

1.18

%

 

one-month LIBOR

 

 

25,000

 

 

 

376

 

 

 

1,484

 

 

Regions Bank

 

March 2022

 

 

2.43

%

 

LIBOR 3 month

 

 

25,000

 

 

 

(254

)

 

 

(594

)

 

 

May 2029

 

 

2.11

%

 

one-month LIBOR

 

 

25,000

 

 

 

(827

)

 

 

 

 

Regions Bank

 

December 2023

 

 

1.18

%

 

LIBOR 1 month

 

 

25,000

 

 

 

1,402

 

 

 

1,392

 

 

 

June 2029

 

 

2.03

%

 

one-month LIBOR

 

 

25,000

 

 

 

(651

)

 

 

 

 

SunTrust Bank

 

April 2024

 

 

1.99

%

 

LIBOR 1 month

 

 

25,000

 

 

 

261

 

 

 

47

 

 

 

April 2024

 

 

1.99

%

 

one-month LIBOR

 

 

25,000

 

 

 

(451

)

 

 

554

 

 

SunTrust Bank

 

April 2025

 

 

2.20

%

 

LIBOR 1 month

 

 

25,000

 

 

 

 

 

 

(219

)

 

 

April 2025

 

 

2.20

%

 

one-month LIBOR

 

 

25,000

 

 

 

(781

)

 

 

382

 

 

SunTrust Bank

 

July 2025

 

 

1.99

%

 

LIBOR 1 month

 

 

25,000

 

 

 

386

 

 

 

228

 

 

 

July 2025

 

 

1.99

%

 

one-month LIBOR

 

 

25,000

 

 

 

(524

)

 

 

728

 

 

SunTrust Bank

 

December 2025

 

 

2.30

%

 

LIBOR 1 month

 

 

25,000

 

 

 

(138

)

 

 

 

 

 

December 2025

 

 

2.30

%

 

one-month LIBOR

 

 

25,000

 

 

 

(993

)

 

 

299

 

 

SunTrust Bank

 

January 2026

 

 

1.93

%

 

LIBOR 1 month

 

 

25,000

 

 

 

553

 

 

 

429

 

 

 

January 2026

 

 

1.93

%

 

one-month LIBOR

 

 

25,000

 

 

 

(458

)

 

 

903

 

 

U.S. Bank National Association

 

June 2029

 

 

2.03

%

 

one-month LIBOR

 

 

25,000

 

 

 

(681

)

 

 

 

 

U.S. Bank National Association

 

August 2029

 

 

1.35

%

 

one-month LIBOR

 

 

25,000

 

 

 

881

 

 

 

 

 

Wells Fargo Bank, N.A.

 

February 2021

 

 

2.39

%

 

one-month LIBOR

 

 

35,000

 

 

 

(302

)

 

 

59

 

 

Wells Fargo Bank, N.A.

 

February 2021

 

 

2.39

%

 

LIBOR 1 month

 

 

35,000

 

 

 

(369

)

 

 

(1,013

)

 

 

October 2024

 

 

2.72

%

 

one-month LIBOR

 

 

15,000

 

 

 

(795

)

 

 

(222

)

 

Wells Fargo Bank, N.A.

 

October 2024

 

 

2.72

%

 

LIBOR 1 month

 

 

15,000

 

 

 

(510

)

 

 

(732

)

 

 

April 2027

 

 

2.72

%

 

one-month LIBOR

 

 

25,000

 

 

 

(1,845

)

 

 

(382

)

 

Wells Fargo Bank, N.A.

 

January 2028

 

 

2.37

%

 

LIBOR 1 month

 

 

75,000

 

 

 

(590

)

 

 

 

 

 

January 2028

 

 

2.37

%

 

one-month LIBOR

 

 

75,000

 

 

 

(3,914

)

 

 

1,067

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

5,988

 

 

$

(619

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(21,560

)

 

$

15,813

 

 

(a)

Notional amount at December 31, 2018 was $5,051.

(b)

Interest rate swap was assumed in October 2017 as part of an UPREIT transaction.transaction.  

 

102



The total lossamounts recognized, and the location of the loss in the accompanying Consolidated Statements of Income and Comprehensive Income, from converting from variable rates to fixed rates under these agreements isare as follows for the years ended December 31, 2017, 2016, and 2015:follows:

 

 

 

Effective Portion

 

 

Ineffective Portion

 

(in thousands)

 

Location of Loss

Reclassified from

Accumulated Other

Comprehensive

Income into Income

 

Amount of Loss

Reclassified from

Accumulated Other

Comprehensive

Income into Income

 

 

Location of Loss

Recognized in

Income on

Derivatives

 

Amount of Loss

Recognized in

Income on

Derivatives

 

Interest rate swaps

 

 

 

 

 

 

 

 

 

 

 

 

2017

 

Interest expense

 

$

5,099

 

 

Interest expense

 

$

332

 

2016

 

Interest expense

 

 

9,322

 

 

Interest expense

 

 

 

2015

 

Interest expense

 

 

7,162

 

 

Interest expense

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Interest Expense

 

 

 

Amount of (Loss)

 

 

 

 

 

 

 

 

Presented in the

 

 

 

Gain Recognized in

 

 

 

 

 

 

 

 

Consolidated Statements

 

 

 

Accumulated Other

 

 

Reclassification from Accumulated

 

 

of Income and

 

(in thousands)

 

Comprehensive

 

 

Other Comprehensive (Loss) Income

 

 

Comprehensive

 

For the years ended December 31,

 

(Loss) Income

 

 

Location

 

Amount of Loss

 

 

Income

 

2019

 

$

(37,372

)

 

Interest expense

 

$

1,492

 

 

$

72,534

 

2018

 

 

10,584

 

 

Interest expense

 

 

910

 

 

 

52,855

 

2017

 

 

4,166

 

 

Interest expense

 

 

5,099

 

 

 

34,751

 

Amounts related to the interest rate swaps expected to be reclassified out of Accumulated other comprehensive (loss) income to Interest expense during 2018the next twelve months are estimated to be $2,401.a loss of $3,959. The Company is exposed to credit risk in the event of non-performance by the counterparties of the swaps. The Company minimizes thisthe risk exposure by limiting counterparties to major banks who meet established credit and capital guidelines.

The fair value of the interest rate swaps at December 31, 2017 and 2016 are based on a valuation of the discounted future payments as provided by the counterparties, as disclosed in Note 2.

12. Non-Controlling Interests

Under the Company’s UPREIT structure, entities and individuals can contribute their properties in exchange for membership interests in the Operating Company.OP Units. Properties contributed as part of UPREIT transactions were valued at $10,498, $7,190$15,797 and $57,583$10,498 during the years ended December 31, 2017, 2016,2018, and 2015,2017, respectively, which represents the estimated fair value of the properties contributed, less any assumed debt. There were no UPREIT transactions during the year ended December 31, 2019. The cumulative amount of UPREIT properties contributed, less assumed debt, amounted to $112,949, $102,451 and $95,261 through$128,746 as of December 31, 2017, 20162019 and 2015,2018, respectively. In exchange for the properties contributed, 1,551, 1,427, and 1,3301,737 non-controlling membership unitsOP Units were issued and outstanding as of December 31, 2019 and 2018, representing a 7.6%, 8.6%6.3% and 10.4%7.3% interest in the Operating CompanyOP at December 31, 2017, 20162019 and 2015,2018, respectively.

The Operating Company’s membership unitsOP Units are economically equivalent to the Corporation’s common stock and, subject to certain restrictions, are convertible into the Company’s common stock at the option of the respective unit holders on a one-to-one basis. The membership unitsOP Units are not redeemable for cash in any circumstance and are therefore considered to be permanent equity. Exchanges of membership units of the Operating CompanyOP Units held by non-controlling interest holders are recorded by reducing non-controlling interest on a historical cost basis with a corresponding increase in common stock and additional paid-in capital. There were 37 membership units

The following table summarizes OP Units exchanged for 37 shares of common stock for a value of $2,986 during 2017. There were no UPREIT units exchanged for common stock during 2016 and 2015.stock:

 

 

For the years ended December 31,

 

(in thousands)

 

2019

 

 

2018

 

 

2017

 

OP Units exchanged

 

 

 

 

 

8

 

 

 

37

 

Shares of common stock received

 

 

 

 

 

8

 

 

 

37

 

Value of shares/units exchanged

 

$

 

 

$

684

 

 

$

2,986

 

Holders of the membership units in the Operating CompanyOP Units do not have voting rights at the Corporation level.

The Company recognized rental income related to properties contributed as part of UPREIT transactions in the amount of $13,153, $11,843 and $5,259 for the years ended December 31, 2017, 2016 and 2015, respectively.

103


13. Credit Risk Concentrations

The Company maintained bank balances that, at times, exceeded the federally insured limit during the years ended December 31, 2017, 20162019, 2018, and 2015.2017. The Company has not experienced losses relating to these deposits and management does not believe that the Company is exposed to any significant credit risk with respect to these amounts.


TheDuring the years ended December 31, 2019, 2018, and 2017, the Company’s rental property iswas managed by the ManagerBRE and the Asset Manager as described in Note 3. Management fees and acquisition expenses paid to the ManagerBRE and the Asset Manager represent 20%18%, 25%19%, and 27%20% of total operating expenses for the years ended December 31, 2019, 2018, and 2017, 2016, and 2015, respectively. The 2017 amount doesThese amounts do not include acquisition costsfees paid to the Asset Manager as theythat were capitalized in accordance with ASU 2017-01 (see NoteNotes 2 and 3). The Company has mortgages and notes payable with three institutions that comprise 62%, 16%, and 10% of total mortgages and notes payable at December 31, 2019. The Company had mortgages and notes payable with four institutions that comprisecomprised 26%, 23%, 14%, and 11% of total mortgages and notes payable at December 31, 2018. The Company had mortgages and notes payable with four institutions that comprised 27%, 17%, 13%, and 11% of total mortgages and notes payable at December 31, 2017. The Company had mortgages and notes payable with four institutions that comprised 20%, 18%, 12%, and 11% of total mortgages and notes payable at December 31, 2016. The Company had mortgages and notes payable with five institutions that comprised 22%, 13%, 13%, 11%, and 10% of total mortgages and notes payable at December 31, 2015. For the years ended December 31, 2017, 2016,2019, 2018, and 2015,2017, the Company had no individual tenants or common franchises that accounted for more than 10% of total revenues.

14. Equity

General

Pursuant to the Corporation’s Articles of Incorporation (the “Charter”), the Corporation is authorized to issue an aggregate of 100,000 shares of capital stock, consisting of 80,000 shares designated as common stock with a par value of $0.001 per share (unrounded), and 20,000 shares designated as preferred stock with a par value of $0.001 per share (unrounded). The Board of Directors, without any action by the Corporation’s stockholders, may amend the Charter from time to time to increase or decrease the aggregate number of shares of capital stock or the number of shares of capital stock of any class or series that the Corporation has authority to issue.

Common Stock

The shares of the Corporation’s common stock entitle the holders to one vote per share on all matters upon which stockholders are entitled to vote, to receive dividends and other distributions as authorized by the Board of Directors in accordance with the Maryland General Corporation Law, and to all rights of a stockholder pursuant to the Maryland General Corporation Law. The common stock has no preferences or preemptive conversion or exchange rights.

Pursuant to the limited liability company agreement between the Corporation and the Operating Company,OP, each outstanding membership unit of the Operating CompanyOP Unit is convertible into one share of the Corporation’s common stock, subject to the terms and conditions set forth in the Operating Company’sOP’s operating agreement.

Preferred Stock

The Charter also provides the Board of Directors with the authority to issue one or more classes or series of preferred stock, and prior to the issuance of such shares of preferred stock, the Board of Directors shall have the power from time to time to classify or reclassify, in one or more series, any unissued shares and designate the preferences, rights and privileges of such shares of preferred stock. As ofAt December 31, 20172019 and 2016,2018, no shares of the Corporation’s preferred stock were issued and outstanding.

Share Redemption Program

In 2009, theThe Board of Directors approved a share redemption program (“Share Redemption Program”) under which the Corporation maycould repurchase shares of its outstanding common stock after December 31, 2009. The Board of Directors approved and adopted an amended and restated Share Redemption Program effective as of June 28, 2017.

104


Under the Share Redemption Program, stockholders maycould request that the Corporation redeem shares after one year from the original investment date, subject to certain exceptions as set forth in the Share Redemption Program. Under the Share Redemption Program, the Corporation iswas not obligated to repurchase shares and, notwithstanding any other term of the Share Redemption Program, the Board of Directors or IDC maycould reject any share redemption request made by any stockholder at any time. Shares held for more than 12 months, but less than five years, will bewere redeemed at a purchase price equal to 95% of the current share value established from time to time by the IDC (the “Determined Share Value”), and shares held for five years or more will bewere redeemed at a purchase price equal to 100% of the current Determined Share Value, subject to certain exemptions as set forth in the Share Redemption Program.


Total shares redeemed pursuant to the Share Redemption Program in any quarter maycould not exceed 1% of the total number of shares outstanding at the beginning of the calendar year plus 50% of the total number of any additional shares issued during the prior calendar quarter under the Corporation’s Distribution Reinvestment Plan (“DRIP”)DRIP (as defined below), provided that the total number of shares redeemed during any calendar year maycould not exceed 5% of the number of shares outstanding as of the first day of such calendar year. The Board of Directors or the IDC maycould amend, suspend, or terminate the Share Redemption Program at any time upon 30 days’ notice to the Corporation’s stockholders. On January 10, 2020, the Corporation announced that it would be terminating the Share Redemption Program, effective February 10, 2020.

The following table summarizes redemptions under the Share Redemption Program for the years ended December 31:Company’s redemptions:

 

 

For the years ended December 31,

 

 

For the years ended December 31,

 

(in thousands, except stockholders)

 

2017

 

 

2016

 

 

2015

 

Number of stockholders

 

 

32

 

 

 

27

 

 

 

15

 

(in thousands, except number of redemptions)

 

2019

 

 

2018

 

 

2017

 

Number of redemptions requested

 

 

96

 

 

 

50

 

 

 

32

 

Number of shares

 

 

119

 

 

 

109

 

 

 

43

 

 

 

652

 

 

 

127

 

 

 

119

 

Aggregate redemption price

 

$

9,439

 

 

$

8,154

 

 

$

3,054

 

 

$

54,599

 

 

$

10,304

 

 

$

9,439

 

The 2019 redemption amounts include the redemption of shares from BRE, as discussed in Note 3.

Distribution Reinvestment Plan

The Corporation has adopted the DRIP,a Dividend Reinvestment Plan (“DRIP”), pursuant to which the Corporation’s stockholders and holders of membership units in the Operating CompanyOP Units (other than the Corporation), maycould elect to have cash distributions reinvested in additional shares of the Corporation’s common stock. Cash distributions will bewere reinvested in additional shares of common stock pursuant to the DRIP at a per share price equal to 98% of the Determined Share Value as of the applicable distribution date. The Corporation maycould amend the DRIP at any time upon written notice to each participant at least 10 days prior to the effective date of the amendment. The Corporation mayamendment, and could terminate the DRIP upon written notice to each participant at least 30 days prior to the effective date of the termination. On January 10, 2020, the Corporation announced that it would be terminating the DRIP, effective February 10, 2020. At December 31, 2017, 20162019, 2018, and 20152017, a total of 1,592, 1,0763,005, 2,233, and 684,1,592, shares of common stock, respectively, have been issued under the DRIP.

105


15. Earnings per Share

The following table summarizes the components used in the calculation of basic and diluted earnings per share (EPS) for the years ended December 31:(“EPS”):

 

 

For the years ended December 31,

 

(in thousands, except per share)

 

For the years ended December 31,

 

 

2019

 

 

2018

 

 

2017

 

 

2017

 

 

2016

 

 

2015

 

Basic earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to Broadstone Net Lease, Inc

 

$

54,799

 

 

$

36,354

 

 

$

19,287

 

Net earnings attributable to Broadstone Net Lease, Inc.

 

$

79,394

 

 

$

69,375

 

 

$

54,799

 

Diluted earnings:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings attributable to Broadstone Net Lease, Inc

 

$

54,799

 

 

$

36,354

 

 

$

19,287

 

Net earnings attributable to Broadstone Net Lease, Inc.

 

$

79,394

 

 

$

69,375

 

 

$

54,799

 

Net earnings attributable to non-controlling interests

 

 

4,756

 

 

 

3,914

 

 

 

1,603

 

 

 

5,720

 

 

 

5,730

 

 

 

4,756

 

 

$

59,555

 

 

$

40,268

 

 

$

20,890

 

 

$

85,114

 

 

$

75,105

 

 

$

59,555

 

Basic and diluted weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares

outstanding used in basic earnings per share

 

 

17,084

 

 

 

13,178

 

 

 

8,989

 

 

 

23,979

 

 

 

20,242

 

 

 

17,084

 

Effects of convertible membership units

 

 

1,483

 

 

 

1,419

 

 

 

747

 

Effects of convertible OP Units

 

 

1,737

 

 

 

1,668

 

 

 

1,483

 

Weighted average number of common shares

outstanding used in diluted earnings per share

 

 

18,567

 

 

 

14,597

 

 

 

9,736

 

 

 

25,716

 

 

 

21,910

 

 

 

18,567

 

Basic and diluted net earnings per common share

 

$

3.21

 

 

$

2.76

 

 

$

2.15

 

 

$

3.31

 

 

$

3.43

 

 

$

3.21

 


In the table above, outstanding membership unitsOP Units are included in the diluted earnings per share calculation. However, because such membership unitsOP Units would also require that the share of the Operating CompanyOP income attributable to such membership unitsOP Units also be added back to net income, there is no effect on EPS.

16. Income Taxes

For federal income tax purposes, distributions to stockholders are characterized as ordinary dividends, capital gain distributions, or return of capital distributions. Return of capital distributions will reduce stockholders’ basis in their shares, but not below zero. The portion of the distribution that exceeds the adjusted basis of the stock withwill be treated as gain from the sale or exchange of property. The following table shows the character of the distributions the Company paid on a percentage basis for the years ended December 31, 2017, 2016, and 2015:basis:

 

 

For the years ended December 31,

 

Character of Distributions

 

For the years ended December 31,

 

 

2019

 

 

2018

 

 

2017

 

 

2017

 

 

2016

 

 

2015

 

Ordinary dividends

 

 

51

%

 

 

58

%

 

 

51

%

 

 

43

%

 

 

55

%

 

 

51

%

Capital gain distributions

 

 

%

 

 

%

 

 

%

 

 

8

%

 

 

8

%

 

 

%

Return of capital distributions

 

 

49

%

 

 

42

%

 

 

49

%

 

 

49

%

 

 

37

%

 

 

49

%

 

 

100

%

 

 

100

%

 

 

100

%

 

 

100

%

 

 

100

%

 

 

100

%

 

17. Supplemental Cash Flow Disclosures

Cash paid for interest was $32,429, $28,147$76,379, $44,697, and $20,974$32,429 for the years ended December 31, 2017, 2016,2019, 2018, and 2015,2017, respectively. Cash paid for state income, franchise, and franchiseforeign taxes was $655, $310$2,131, $947, and $44$655 for the years ended December 31, 2017, 2016,2019, 2018, and 2015,2017, respectively.

The following are non-cash transactions and have been excluded from the accompanying Consolidated Statements of Cash Flows:

During the years ended December 31, 2019, 2018, and 2017, 2016,the Corporation issued 753, 622, and 2015, the Company issued 499 391, and 258 shares, respectively, of common stock with a value of approximately $38,848, $27,615,$63,020, $50,826, and $18,046,$38,848, respectively, under the terms of the Distribution Reinvestment PlanDRIP (see Note 14).

106


During the year ended December 31, 2015, the Company issued 139 shares with a value of $10,000 to the Manager in exchange for 100 preferred units of the Manager (see Note 3).

During the years ended December 31, 2017, 2016,2018, and 2015,2017, the Company issued 194 and 161 97, and 793 membership units,OP Units, respectively, in exchange for property contributed in UPREIT transactions valued at $15,797 and $12,913, $7,190, and $57,583, respectivelyrespectively. There were no UPREIT transactions during the year ended December 31, 2019 (see Note 12).

During the year ended December 31, 2016,2018, the Company issuedCorporation cancelled nine thousand shares of common stock with a note receivable for $3,700value of $748 that were pledged as collateral by a tenant. The cancellation of the shares was used to settle $748 in connectionoutstanding receivables associated with the sale of real estate (see Note 8).tenant.

At December 31, 20172019, 2018, and 2016,2017, dividend amounts declared and accrued but not yet paid amounted to $8,449$12,162, $10,111, and $6,643,$8,449, respectively.

Upon adoption of ASC 842 on January 1, 2019, described in Note 2, the Company recorded right-of-use assets of $1,687 and lease liabilities of $1,261 associated with ground leases where it is the lessee. The right-of-use asset was recorded net of straight-line rent liability of $7 and ground lease intangible asset, net of $432 as of the date of adoption.

In connection with real estate transactions conducted during the year ended December 31, 2019, the Company assumed tenant improvement allowances of $2,517 in exchange for a reduction to the cash paid to acquire the associated real estate assets. The Company did not assume any tenant improvement allowances during the year ended December 31, 2018. In connection with real estate transactions conducted during the year ended December 31, 2017, the Company accepted tenant improvement allowances and credits for rent in


advance of $2,777 and $1,730, respectively, in exchange for a reduction to the cash paid for the associated real estate assets.

In connection with real estate transactions conducted during the yearsyear ended December 31, 2017 and 2016,2018, the Company accepted tenant improvement allowances and credits for rentsettled notes receivable in advancethe amount of $2,777 and $1,730, and $8,649 and $2,367, respectively,$6,527 in exchange for a reduction to the cash paid for the associated real estate assets.assets (see Notes 4 and 8).

18. Commitments and Contingencies

Litigation

From time to time, the Company is a party to various litigation matters incidental to the conduct of the Company’s business. While the resolution of such matters cannot be predicted with certainty, based on currently available information, the Company does not believe that the final outcome of any of these matters will have a material effect on its consolidated financial position, results of operations or liquidity.

Property and Acquisition Related

In connection with ownership and operation of real estate, the Company may potentially be liable for cost and damages related to environmental matters. The Company is not aware of any non-compliance, liability, claim, or other environmental condition that would have a material effect on its consolidated financial position, results of operations, or liquidity.

As part of acquisitions closed during 2017the years ended 2019, 2018, and 2016,2017, the Company assumed six separate lease agreements that provided for a total of $2,777$2,517, $0, and $10,464,$2,777, respectively, in tenant improvement allowances. During the years ended December 31, 2017 and 2016, payments of $6,598 and $974, respectively, have been made for work completed under these allowances, resulting in a total

Balances associated with tenant improvement allowance of $5,669allowances are included in Accounts payable and $9,490 at December 31, 2017 and 2016, respectively.other liabilities on the Consolidated Balance Sheets as follows:

 

 

December 31,

 

(in thousands)

 

2019

 

 

2018

 

Tenant improvement allowances

 

$

2,706

 

 

$

2,125

 

The Company is a party to three separate Tax Protection Agreements (Agreements) with the contributing members (Protected Members) of three distinct UPREIT transactions conducted in October 2017, February 2016, and November 2015. The Agreements require the Company to pay monetary damages in the event of a sale, exchange, transfer or other disposal of the contributed property in a taxable transaction that would cause a Protected Member to recognize a Protected Gain, as defined in the Agreements and subject to certain exceptions. In such an event, the Company will pay monetary damages to the Protected Members in the amount of the aggregate Federal,federal, state, and local income taxes incurred as a result of the income or gain allocated or recognized by the Protected Member as an outcome of the transaction, subject to certain caps and limitations contained in the Agreements. The Company is required to allocate to the Protected Members, an amount of nonrecourse liabilities that is at least equal to the Minimum Liability Amount for each Protected Member, as contained in the Agreements. The minimum liability amount and the associated allocation of nonrecourse liabilities are calculated in accordance with applicable tax regulations, are completed at the Operating CompanyOP level, and do not represent GAAP accounting. Therefore, there is no impact to the Consolidated Financial Statements. If the nonrecourse liabilities allocated do not meet the requirement, the Company will pay monetary damages to the Protected Members in the amount of the aggregate federal, state, and local income taxes incurred as a result of the income or gain allocated or recognized by the Protected Member as an outcome to the default. The maximum aggregate amount the Company may be liable for under the Agreements is approximately $12,300. Based on information available, the Company does not believe that the events resulting in damages as detailed above have occurred.

107Upon closing the Internalization, the Company entered into an additional tax protection agreement with the Founding Owners (see Note 19).



Obligations Under Operating Leases

The Company leases land at certain properties under non-cancellable operating leases with initial lease terms ranging from 2034 to 2066. These leases contain provisions for fixed monthly payments, subject to rent escalations. One lease requires the Company to make annual rent payments calculated based upon sales generated at the property (“percentage rent”). None of the leases are subject to any sublease agreement.

The following table summarizes the total lease costs associated with these leases, reported as a component of Property and operating expense in the accompanying Consolidated Statements of Income and Comprehensive Income:

 

 

For the years ended December 31,

 

(in thousands)

 

2019

 

 

2018

 

Operating lease costs

 

$

139

 

 

$

59

 

Variable lease costs

 

 

46

 

 

 

23

 

Total lease costs

 

$

185

 

 

$

82

 

The following table summarizes payments associated with obligations under operating leases, reported as Cash flows from operating activities on the accompanying Consolidated Statements of Cash Flows:

 

 

For the years ended December 31,

 

(in thousands)

 

2019

 

 

2018

 

Operating lease payments

 

$

158

 

 

$

52

 

Estimated future lease payments required under non-cancelable operating leases at December 31, 2019, and a reconciliation to the lease liabilities, is as follows:

(in thousands)

 

 

 

 

2020

 

$

114

 

2021

 

 

114

 

2022

 

 

116

 

2023

 

 

118

 

2024

 

 

119

 

Thereafter

 

 

2,411

 

Total undiscounted cash flows

 

 

2,992

 

Less imputed interest

 

 

(1,783

)

Lease liabilities

 

$

1,209

 

The above rental payments include future minimum lease payments due during the initial lease terms. Such amounts exclude any contingent amounts associated with percentage rent that may become due in future periods.

19. Subsequent Events

ThroughOn January 10, 2020, the Corporation announced that it was suspending its private offering of shares of its common stock until further notice. In addition, the Corporation announced that it would be terminating its Share Redemption Program and DRIP, each effective as of February 28, 2018, the Company has raised $37,795 for a total of 469 shares through monthly equity closings, including dividend reinvestments.10, 2020. Through February 15, 2018,2020, the most recent distribution date, the Company has paid $16,961$24,398 in distributions, including dividend reinvestments.

On February 9, 2018,7, 2020, the Board of Directors declared a distributionmonthly distributions of $0.43$0.44 per share onof the Company’s common stock and approved a distributionOP Units of $0.43 per membership unit for monthly distributionsrecord through April 27, 2018.29, 2020. The distributions are payable on the 15th of the following month to stockholders and unit holders of record on the last day of the month. In addition,

On February 7, 2020, the Company’s IDC determinedCompany entered into a $60,000 term loan agreement (the “2022 Unsecured Term Loan”) with JP Morgan Chase Bank, N.A., as administrative agent. The 2022 Unsecured Term Loan was fully funded at closing and used to repay a portion of the sharedebt assumed in the Internalization (see below). Borrowings under the 2022 Unsecured Term Loan are subject to interest-only payments at variable rates equal to LIBOR plus a margin based on the OP’s credit rating, between 0.85% and 1.65% per annum. Based on the OP’s current credit rating of Baa3, the applicable margin is 1.25%.


Through February 27, 2020 the Company sold eight properties with an aggregate carrying value of approximately $24,918 for total proceeds of $32,273. The Company incurred additional expenses related to the Company’s common stock is $81.00 per share for subscription agreements received from February 1, 2018 through April 30, 2018.sales of approximately $1,370, resulting in a gain on sale of real estate of approximately $5,985.

Subsequent to December 31, 2017,2019, the Operating CompanyOP paid off borrowings on the RevolverRevolving Credit Facility in the aggregate amount of $11,000 and drew additional borrowings on the Revolving Credit Facility in aggregate amount of  $117,000. The proceeds were used to partially fund the Internalization, repay a portion of the debt assumed in the Internalization, and complete a partial paydown on the Company’s 2020 Unsecured Term Loan. On February 13, 2020, the Company prepaid a mortgage in full in the amount of $35,000.$541.

Effective January 1, 2018,Internalization

On February 7, 2020, the Company completed the Internalization of the external management functions that was previously performed for the Company by BRE. The Company’s management team and corporate staff, who were previously employed by BRE, became employed by an indirect subsidiary of the OP, and the Company is now internally managed. The Internalization was not considered a termination event under the Property Management Agreement (see Note 3) was amended to extend the recurring term of the agreement from one year to three years, clarify termination provisions and include a Termination Event concept, as defined in the amended Property Management Agreement, include a Key Person Event concept, as defined in the amended Property Management Agreement, and remove fee provisions relating to short-term financing or guarantees provided by the Manager to the Operating Company.

As amended, the Property Management Agreement will automatically renew on January 1, 2019 for three years ending December 31, 2021, subject to earlier termination per the amended Property Management Agreement. The amended Property Management Agreement  provides that the Property Management Agreement can be terminated (i) immediately by the IDC for Cause, as defined in the amended Property Management Agreement, (ii) by the IDC, upon 30 days written notice to the Manager, in connection with a change in control, as defined in the amended Property Management Agreement , (iii) by the IDC, by providing the Manager with written notice of termination not less than one year prior to the last calendar day of any renewal term, (iv) by the Manager upon written notice to the Company not less than one year prior to the last calendar day of any renewal period, (v) automatically in the event of a Termination Event, and (vi) by the IDC upon a Key Person Event.

Effective January 1, 2018 the Asset Management Agreement (see Note 3) was amended to extend the recurring term of the agreement from one year to three years, provide for additional disposition fee provisions,. The Property Management Agreement and include a Disposition Event concept and a Key Person Event concept, each as defined in the amended Asset Management Agreement.

As amended, the Asset Management Agreement, will automatically renew on January 1, 2019 for three years ending December 31, 2021, subject to earlier termination perhowever, were terminated upon closing of the amended Asset Management Agreement.Internalization, but no fees were paid under them as a result of that termination. The amended Asset Management Agreement provides thatInternalization consisted of the Asset Management Agreement can be terminated (i) immediately by the IDC for Cause, as defined in the amended Asset Management Agreement, (ii) by the IDC, upon 30 days written noticeacquisition of BRE through a series of mergers pursuant to the Asset Manager, in connection with a change in control, as defined in the amended Asset Management Agreement, (iii) by the IDC, by providing the Asset Manager with written notice of termination not less than one year priorMerger Agreement.

The consideration paid pursuant to the last calendar dayMerger Agreement consists of any renewal term, (iv) by(i) base consideration of approximately $209.5 million plus assumption of debt of approximately $90.5 million, paid at closing and (ii) additional consideration of up to $75 million payable in four tranches of $10 million, $15 million, $25 million, and $25 million if certain milestones related to either (a) the Asset Manager upon written notice to the Company not less than one year prior to the last calendar day of any renewal period, (v) automatically in the eventdollar volume-weighted average price of a Disposition Event, as defined in the amended Asset Management Agreement, and (vi) by the IDC upon a Key Person Event, as defined in the amended Asset Management Agreement.

The amended Asset Management Agreement provides that, in the event of any Disposition Event, the Operating Company will pay the Asset Manager a fee (“Disposition Event Fee”) equal to 1.0% of the Aggregate Consideration, as defined in the amended Asset Management Agreement, received in connection with such Disposition Event. The amended Asset Management Agreement provides that no Disposition Event Fee will be paid solely in connection with a listingshare of the Company’s common stock (“VWAP per REIT Share”), following the completion of an IPO, or other equity securities(b) the Company’s adjusted funds from operations (“AFFO”) per share, prior to the completion of an IPO, are achieved during specified periods of time following the closing of the Internalization (the “Earnout Periods”). The consideration will consist of a combination of cash, shares of the Company’s common stock, and OP Units, at the election of the owners of BRE.

The earnout tranches, applicable VWAP of a REIT Share and AFFO per share, and the applicable Earnout Periods are as follows:

 

 

If the Company has completed an IPO

 

If the Company has not completed an IPO

Earnout Tranche(a)

 

VWAP of a

REIT Share

 

Applicable Earnout Period

 

AFFO

per Share

 

Applicable Earnout Period

$10 million

 

$90.00

 

The two-year period beginning on the earlier of (i) the IPO closing date or (ii) December 31, 2020.

 

$5.85

 

The two-year period consisting of the calendar years ended December 31, 2020 and December 31, 2021.

$15 million

 

$95.00

 

The two-year period beginning on the earlier of (i) the IPO closing date or (ii) December 31, 2020.

 

$5.95

 

The two-year period consisting of the calendar years ended December 31, 2020 and December 31, 2021.

$25 million

 

$97.50

 

The four-year period beginning on the date that is exactly one year after the earnout period begins for the first and second tranches above.

 

$6.30

 

The four-year period consisting of the calendar years ended December 31, 2021, December 31, 2022, December 31, 2023 and December 31, 2024.

$25 million

 

$100.00

 

The four-year period beginning on the date that is exactly one year after the earnout period begins for the first and second tranches above.

 

$6.70

 

The four-year period consisting of the calendar years ended December 31, 2021, December 31, 2022, December 31, 2023 and December 31, 2024.

(a)

Initial contractual value of applicable earnout tranche based on an $85.00 price per share/unit of Common Stock and OP Units. Does not take into account the actual per share price of Common Stock and OP Units at the time an applicable earnout tranche may be earned and paid.

Effective upon closing of the Internalization, the Company’s current executive officers, management team, and corporate staff became employees of the Company, on a securities market or exchange, and the Asset Managerfour senior executives entered into employment agreements with the Company.

The Merger Agreement did not provide that the completion of an IPO is a condition to the closing of the Internalization. Under the terms of the Merger Agreement, however, if the Company does not complete an IPO by


December 31, 2020, then the former owners of BRE who receive shares of the Company’s common stock and/or OP Units will never be entitledgranted certain redemption rights as a means to receive both disposition fees relatedprovide additional liquidity in the absence of an IPO.

Prior to property sales (see Note 3) andclosing the Internalization, the Company repurchased all of the outstanding shares of Company common stock held by BRE in exchange for cash at a Disposition Event Feeper share price equal to $85.00, the current Determined Share Value.

Upon closing of the Internalization, the Company entered into the Founding Owners’ Tax Protection Agreement, pursuant to which the OP agreed to indemnify the Founding Owners against the applicable income tax liabilities resulting from the sale, exchange, transfer or other disposal of the assets of BRE that the Company acquired in the Internalization, through February 7, 2030, or the Company’s failure to allocate specific types of the OP’s indebtedness to the Founding Owners. The maximum amount the Company may be liable for under the Founding Owners’ Tax Protection Agreements is $10 million.

In connection with the same Disposition Event.Internalization, the Company assumed the lease agreement relating to the Company’s principal executive office with CAHA, an affiliated third party, approximately 1.6% of which is indirectly owned by the Company’s Chairman and member of the Company’s Board of Directors. The lease is scheduled to expire on August 31, 2023, with two five-year renewal options. The annual rent for 2020 is approximately $547, with 2% annual increases thereafter.

 

108


20. Selected Quarterly Results (unaudited)

Presented below is a summary of the Company’s unaudited quarterly financial information for the years ended December 31, 20172019 and 2016:2018:

 

 

For the Quarter Ended

 

 

For the quarters ended

 

(in thousands, except per share)

 

March 31,

2017

 

 

June 30,

2017

 

 

September 30,

2017

 

 

December 31,

2017

 

 

March 31,

2019

 

 

June 30,

2019

 

 

September 30,

2019

 

 

December 31,

2019

 

Total revenues

 

$

42,185

 

 

$

43,671

 

 

$

46,235

 

 

$

49,472

 

Total operating expenses

 

 

(21,544

)

 

 

(22,026

)

 

 

(26,827

)

 

 

(26,284

)

Operating income

 

$

20,641

 

 

$

21,645

 

 

$

19,408

 

 

$

23,188

 

Lease revenues

 

$

68,430

 

 

$

69,053

 

 

$

76,401

 

 

$

84,931

 

Net income

 

$

13,747

 

 

$

15,992

 

 

$

12,990

 

 

$

16,826

 

 

$

15,022

 

 

$

17,342

 

 

$

25,038

 

 

$

27,712

 

Net income attributable to non-controlling interests

 

 

(1,153

)

 

 

(1,265

)

 

 

(1,042

)

 

 

(1,296

)

 

 

(1,084

)

 

 

(1,208

)

 

 

(1,650

)

 

 

(1,778

)

Net income attributable to Broadstone

Net Lease, Inc.

 

$

12,594

 

 

$

14,727

 

 

$

11,948

 

 

$

15,530

 

 

$

13,938

 

 

$

16,134

 

 

$

23,388

 

 

$

25,934

 

Net earnings per common share basic

and diluted

 

$

0.81

 

 

$

0.89

 

 

$

0.68

 

 

$

0.84

 

 

$

0.62

 

 

$

0.70

 

 

$

0.95

 

 

$

1.01

 

Weighted average number of common

shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

15,582

 

 

 

16,623

 

 

 

17,617

 

 

 

18,515

 

 

 

22,335

 

 

 

23,204

 

 

 

24,642

 

 

 

25,735

 

Diluted

 

 

17,009

 

 

 

18,051

 

 

 

19,147

 

 

 

20,096

 

 

 

24,072

 

 

 

24,941

 

 

 

26,379

 

 

 

27,472

 

 

 

For the Quarter Ended

 

 

For the quarters ended

 

(in thousands, except per share)

 

March 31,

2016

 

 

June 30,

2016

 

 

September 30,

2016

 

 

December 31,

2016

 

 

March 31,

2018

 

 

June 30,

2018

 

 

September 30,

2018

 

 

December 31,

2018

 

Total revenues

 

$

31,587

 

 

$

34,823

 

 

$

37,010

 

 

$

39,449

 

Total operating expenses

 

 

(16,115

)

 

 

(21,056

)

 

 

(20,133

)

 

 

(21,927

)

Operating income

 

$

15,472

 

 

$

13,767

 

 

$

16,877

 

 

$

17,522

 

Lease revenues

 

$

55,589

 

 

$

57,032

 

 

$

61,764

 

 

$

63,094

 

Net income

 

$

5,701

 

 

$

5,356

 

 

$

15,417

 

 

$

13,794

 

 

$

18,995

 

 

$

18,386

 

 

$

23,064

 

 

$

14,660

 

Net income attributable to non-controlling interests

 

 

(603

)

 

 

(538

)

 

 

(1,459

)

 

 

(1,314

)

 

 

(1,422

)

 

 

(1,412

)

 

 

(1,797

)

 

 

(1,099

)

Net income attributable to Broadstone

Net Lease, Inc.

 

$

5,098

 

 

$

4,818

 

 

$

13,958

 

 

$

12,480

 

 

$

17,573

 

 

$

16,974

 

 

$

21,267

 

 

$

13,561

 

Net earnings per common share basic

and diluted

 

$

0.43

 

 

$

0.38

 

 

$

1.02

 

 

$

0.86

 

 

$

0.92

 

 

$

0.86

 

 

$

1.03

 

 

$

0.63

 

Weighted average number of common

shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

11,802

 

 

 

12,766

 

 

 

13,647

 

 

 

14,497

 

 

 

19,167

 

 

 

19,829

 

 

 

20,554

 

 

 

21,416

 

Diluted

 

 

13,196

 

 

 

14,193

 

 

 

15,074

 

 

 

15,924

 

 

 

20,719

 

 

 

21,478

 

 

 

22,291

 

 

 

23,154

 

 

 

 

109



Broadstone Net Lease, Inc. and Subsidiaries

Schedule III – Real Estate Assets and Accumulated Depreciation

As of December 31, 20172019

(in thousands)

  

 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

Industrial Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12940 Prosperity Avenue,

   Becker, MN

 

$

750

 

 

$

921

 

 

$

4,540

 

 

$

 

 

$

 

 

 

 

$

921

 

 

$

4,540

 

 

$

5,461

 

 

$

1,267

 

 

2000

 

2008

 

15-39 years

4401 South Orchard Street,

   Tacoma, WA

 

 

 

 

 

1,634

 

 

 

4,902

 

 

 

 

 

 

 

 

 

 

 

1,634

 

 

 

4,902

 

 

 

6,536

 

 

 

1,075

 

 

1977

 

2011

 

15-39 years

2110 Summit Street,

   New Haven, IN

 

 

 

 

 

445

 

 

 

2,521

 

 

 

 

 

 

 

 

 

 

 

445

 

 

 

2,521

 

 

 

2,966

 

 

 

647

 

 

1960

 

2011

 

15-39 years

10800 World Trade Blvd,

   Morrisville, NC

 

 

 

 

 

2,034

 

 

 

8,137

 

 

 

 

 

 

 

 

 

 

 

2,034

 

 

 

8,137

 

 

 

10,171

 

 

 

1,499

 

 

1999

 

2012

 

15-39 years

800 Howerton Lane,

   Eureka, MO

 

 

 

 

 

2,328

 

 

 

9,311

 

 

 

 

 

 

 

 

 

 

 

2,328

 

 

 

9,311

 

 

 

11,639

 

 

 

2,342

 

 

1990

 

2012

 

15-39 years

2001 T.W. Alexander Drive,

   Durham, NC

 

 

11,670

 

 

 

3,000

 

 

 

17,531

 

 

 

 

 

 

 

 

 

 

 

3,000

 

 

 

17,531

 

 

 

20,531

 

 

 

3,437

 

 

2009

 

2012

 

15-39 years

11050 WLY Bldg. P,

   Houston, TX

 

 

 

 

 

690

 

 

 

2,071

 

 

 

 

 

 

 

 

 

 

 

690

 

 

 

2,071

 

 

 

2,761

 

 

 

355

 

 

2007

 

2012

 

15-39 years

11050 WLY Bldg. S,

   Houston, TX

 

 

 

 

 

704

 

 

 

2,113

 

 

 

 

 

 

 

 

 

 

 

704

 

 

 

2,113

 

 

 

2,817

 

 

 

348

 

 

2007

 

2012

 

15-39 years

1120 Marvin A. Smith Road,

   Kilgore, TX

 

 

 

 

 

160

 

 

 

908

 

 

 

 

 

 

 

 

 

 

 

160

 

 

 

908

 

 

 

1,068

 

 

 

221

 

 

2008

 

2012

 

15-39 years

1166 Commerce Blvd,

   American Canyon, CA

 

 

9,168

 

 

 

2,378

 

 

 

26,144

 

 

 

 

 

 

 

 

 

 

 

2,378

 

 

 

26,144

 

 

 

28,522

 

 

 

4,479

 

 

2002

 

2012

 

15-39 years

7700 New Carlisle Pike,

   Huber Heights, OH

 

 

 

 

 

583

 

 

 

1,748

 

 

 

 

 

 

 

 

 

 

 

583

 

 

 

1,748

 

 

 

2,331

 

 

 

420

 

 

1985

 

2012

 

15-39 years

34000 Melinz Parkway,

   Eastlake, OH

 

 

 

 

 

854

 

 

 

2,562

 

 

 

 

 

 

 

 

 

 

 

854

 

 

 

2,562

 

 

 

3,416

 

 

 

526

 

 

1981

 

2012

 

15-39 years

10550 S. Sam Houston Pkwy W,

   Houston, TX

 

 

 

 

 

3,250

 

 

 

9,751

 

 

 

 

 

 

 

 

 

 

 

3,250

 

 

 

9,751

 

 

 

13,001

 

 

 

1,489

 

 

2005

 

2012

 

15-39 years

1800 N. Mason Road,

   Katy, TX

 

 

 

 

 

1,978

 

 

 

7,912

 

 

 

 

 

 

 

 

 

 

 

1,978

 

 

 

7,912

 

 

 

9,890

 

 

 

1,214

 

 

2012

 

2012

 

15-39 years

 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Industrial Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Becker

 

MN

 

$750

 

$921

 

$4,540

 

$ —

 

$ —

 

$921

 

$4,540

 

$5,461

 

$1,544

 

2000

 

2008

 

15-39

Tacoma

 

WA

 

 

1,634

 

4,902

 

 

 

1,634

 

4,902

 

6,536

 

1,412

 

1977

 

2011

 

15-39

New Haven

 

IN

 

 

445

 

2,521

 

 

 

445

 

2,521

 

2,966

 

850

 

1960

 

2011

 

15-39

Raleigh

 

NC

 

 

2,034

 

8,137

 

 

 

2,034

 

8,137

 

10,171

 

2,009

 

1999

 

2012

 

15-39

Eureka

 

MO

 

 

2,328

 

9,311

 

 

 

2,328

 

9,311

 

11,639

 

3,140

 

1990

 

2012

 

15-39

Durham

 

NC

 

10,888

 

3,000

 

17,531

 

 

 

3,000

 

17,531

 

20,531

 

4,607

 

2009

 

2012

 

15-39

Kilgore

 

TX

 

 

160

 

908

 

 

 

160

 

908

 

1,068

 

296

 

2008

 

2012

 

15-39

American Canyon

 

CA

 

7,788

 

2,378

 

26,142

 

 

 

2,378

 

26,142

 

28,520

 

6,073

 

2002

 

2012

 

15-39

Huber Heights

 

OH

 

 

583

 

1,748

 

 

 

583

 

1,748

 

2,331

 

569

 

1985

 

2012

 

15-39

Eastlake

 

OH

 

 

854

 

2,562

 

 

 

854

 

2,562

 

3,416

 

713

 

1981

 

2012

 

15-39

Union Grove

 

WI

 

 

239

 

957

 

 

 

239

 

957

 

1,196

 

195

 

1993

 

2012

 

15-39

Union Grove

 

WI

 

 

347

 

1,386

 

 

 

347

 

1,386

 

1,733

 

271

 

1979

 

2012

 

15-39

Rock Hill

 

SC

 

 

796

 

3,185

 

 

72

 

796

 

3,257

 

4,053

 

895

 

1999

 

2012

 

15-39

Union Grove

 

WI

 

 

427

 

3,413

 

 

 

427

 

3,413

 

3,840

 

550

 

2014

 

2015

 

15-39

Oshkosh

 

WI

 

 

456

 

869

 

 

 

456

 

869

 

1,325

 

154

 

2007

 

2015

 

15-39

Hoffman Estates

 

IL

 

 

12,253

 

23,456

 

 

 

12,253

 

23,456

 

35,709

 

5,318

 

1988

 

2013

 

15-39

Norton Shores

 

MI

 

 

198

 

2,932

 

 

 

198

 

2,932

 

3,130

 

493

 

2002

 

2014

 

15-39

Muskegon

 

MI

 

 

168

 

2,751

 

 

13

 

168

 

2,764

 

2,932

 

559

 

1985

 

2013

 

15-39

Muskegon

 

MI

 

 

454

 

6,889

 

 

3

 

454

 

6,892

 

7,346

 

1,429

 

2012

 

2013

 

15-39

Muskegon

 

MI

 

 

463

 

2,512

 

 

23

 

463

 

2,535

 

2,998

 

553

 

1978

 

2013

 

15-39

Muskegon

 

MI

 

 

257

 

655

 

 

 

257

 

655

 

912

 

154

 

2005

 

2013

 

15-39

Elgin

 

IL

 

 

4,339

 

17,458

 

 

 

4,339

 

17,458

 

21,797

 

2,921

 

2009

 

2014

 

15-39

Shakopee

 

MN

 

 

3,962

 

21,296

 

 

 

3,962

 

21,296

 

25,258

 

3,735

 

2014

 

2014

 

15-39

Houston

 

TX

 

 

1,242

 

2,698

 

 

 

1,242

 

2,698

 

3,940

 

575

 

1972

 

2014

 

15-39

Winona

 

MN

 

 

1,653

 

7,694

 

 

 

1,653

 

7,694

 

9,347

 

1,143

 

2008

 

2014

 

15-39

Winona

 

MN

 

 

804

 

4,412

 

 

 

804

 

4,412

 

5,216

 

639

 

2008

 

2014

 

15-39

Mt. Pleasant

 

TX

 

 

1,785

 

5,540

 

 

 

1,785

 

5,540

 

7,325

 

915

 

1994

 

2014

 

15-39

Madill

 

OK

 

 

1,395

 

5,796

 

 

 

1,395

 

5,796

 

7,191

 

916

 

1999

 

2014

 

15-39

110


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

1400 13th Avenue,

   Union Grove, WI

 

 

 

 

 

239

 

 

 

957

 

 

 

 

 

 

 

 

 

 

 

239

 

 

 

957

 

 

 

1,196

 

 

 

140

 

 

1993

 

2012

 

15-39 years

1525 11th Avenue,

   Union Grove, WI

 

 

 

 

 

347

 

 

 

1,386

 

 

 

 

 

 

 

 

 

 

 

347

 

 

 

1,386

 

 

 

1,733

 

 

 

195

 

 

1979

 

2012

 

15-39 years

1550 Cedar Line Drive,

   Rock Hill, SC

 

 

 

 

 

796

 

 

 

3,184

 

 

 

 

 

 

72

 

 

 

 

 

796

 

 

 

3,256

 

 

 

4,052

 

 

 

642

 

 

1999

 

2012

 

15-39 years

1450 13th Avenue,

   Union Grove, WI

 

 

 

 

 

427

 

 

 

3,413

 

 

 

 

 

 

 

 

 

 

 

427

 

 

 

3,413

 

 

 

3,840

 

 

 

324

 

 

2014

 

2015

 

15-39 years

1325 West Fernau Avenue,

   Oshkosh, WI

 

 

 

 

 

456

 

 

 

869

 

 

 

 

 

 

 

 

 

 

 

456

 

 

 

869

 

 

 

1,325

 

 

 

79

 

 

2007

 

2015

 

15-39 years

2501 N. Barrington Road,

   Hoffman Estates, IL

 

 

 

 

 

12,253

 

 

 

23,456

 

 

 

 

 

 

 

 

 

 

 

12,253

 

 

 

23,456

 

 

 

35,709

 

 

 

3,581

 

 

1988

 

2013

 

15-39 years

1985 E Laketon Avenue,

   Muskegon, MI

 

 

 

 

 

168

 

 

 

2,751

 

 

 

 

 

 

13

 

 

 

 

 

168

 

 

 

2,764

 

 

 

2,932

 

 

 

376

 

 

1985

 

2013

 

15-39 years

2121 Latimer Drive,

   Muskegon, MI

 

 

 

 

 

454

 

 

 

6,889

 

 

 

 

 

 

3

 

 

 

 

 

454

 

 

 

6,892

 

 

 

7,346

 

 

 

962

 

 

2012

 

2013

 

15-39 years

2281 Port City Blvd,

   Muskegon, MI

 

 

 

 

 

463

 

 

 

2,512

 

 

 

 

 

 

23

 

 

 

 

 

463

 

 

 

2,535

 

 

 

2,998

 

 

 

372

 

 

1978

 

2013

 

15-39 years

2350 Black Creek Drive,

   Muskegon, MI

 

 

 

 

 

257

 

 

 

655

 

 

 

 

 

 

 

 

 

 

 

257

 

 

 

655

 

 

 

912

 

 

 

104

 

 

2005

 

2013

 

15-39 years

711 E Porter Road,

   Norton Shores, MI

 

 

 

 

 

198

 

 

 

2,932

 

 

 

 

 

 

 

 

 

 

 

198

 

 

 

2,932

 

 

 

3,130

 

 

 

318

 

 

2002

 

2014

 

15-39 years

1081 King Street,

   Greenwich, CT

 

 

 

 

 

16,898

 

 

 

959

 

 

 

 

 

 

 

 

 

 

 

16,898

 

 

 

959

 

 

 

17,857

 

 

 

131

 

 

1967

 

2014

 

15-39 years

1401 Madeline Lane,

   Elgin, IL

 

 

 

 

 

4,339

 

 

 

17,458

 

 

 

 

 

 

 

 

 

 

 

4,339

 

 

 

17,458

 

 

 

21,797

 

 

 

1,883

 

 

2009

 

2014

 

15-39 years

550 Dean Lakes Road,

   Shakopee, MN

 

 

 

 

 

3,962

 

 

 

21,296

 

 

 

 

 

 

 

 

 

 

 

3,962

 

 

 

21,296

 

 

 

25,258

 

 

 

2,407

 

 

2014

 

2014

 

15-39 years

111


 

 

 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

550 Canino Road,

   Houston, TX

 

 

 

 

 

1,242

 

 

 

2,698

 

 

 

 

 

 

 

 

 

 

 

1,242

 

 

 

2,698

 

 

 

3,940

 

 

 

351

 

 

1972

 

2014

 

15-39 years

1210 Innovation Drive,

   Winona, MN

 

 

 

 

 

1,653

 

 

 

7,694

 

 

 

 

 

 

 

 

 

 

 

1,653

 

 

 

7,694

 

 

 

9,347

 

 

 

697

 

 

2008

 

2014

 

15-39 years

965 East Mark Street,

   Winona, MN

 

 

 

 

 

804

 

 

 

4,412

 

 

 

 

 

 

 

 

 

 

 

804

 

 

 

4,412

 

 

 

5,216

 

 

 

390

 

 

2008

 

2014

 

15-39 years

850 I-30 East,

   Mt. Pleasant, TX

 

 

 

 

 

1,785

 

 

 

5,540

 

 

 

 

 

 

 

 

 

 

 

1,785

 

 

 

5,540

 

 

 

7,325

 

 

 

558

 

 

1994

 

2014

 

15-39 years

300 County Road,

   Madill, OK

 

 

 

 

 

1,395

 

 

 

5,796

 

 

 

 

 

 

 

 

 

 

 

1,395

 

 

 

5,796

 

 

 

7,191

 

 

 

558

 

 

1999

 

2014

 

15-39 years

800 Industrial Road,

   Madill, OK

 

 

 

 

 

2,657

 

 

 

1,566

 

 

 

 

 

 

1,001

 

 

 

 

 

2,657

 

 

 

2,567

 

 

 

5,224

 

 

 

163

 

 

1972

 

2014

 

15-39 years

110 Pettijohn Road,

   Madill, OK

 

 

 

 

 

621

 

 

 

1,759

 

 

 

 

 

 

 

 

 

 

 

621

 

 

 

1,759

 

 

 

2,380

 

 

 

170

 

 

1977

 

2014

 

15-39 years

20975 US Hwy 80 (Industrial),

   Willis Point, TX

 

 

 

 

 

3,102

 

 

 

2,420

 

 

 

 

 

 

 

 

 

 

 

3,102

 

 

 

2,420

 

 

 

5,522

 

 

 

288

 

 

2003

 

2014

 

15-39 years

223 Rip Wiley Road,

   Fitzgerald, GA

 

 

 

 

 

1,939

 

 

 

3,316

 

 

 

 

 

 

 

 

 

 

 

1,939

 

 

 

3,316

 

 

 

5,255

 

 

 

362

 

 

1997

 

2014

 

15-39 years

502 Midway Road,

   Cordele, GA

 

 

 

 

 

2,705

 

 

 

3,786

 

 

 

 

 

 

 

 

 

 

 

2,705

 

 

 

3,786

 

 

 

6,491

 

 

 

358

 

 

2000

 

2014

 

15-39 years

103 Titan Road,

   Kingston, OK

 

 

 

 

 

1,857

 

 

 

1,692

 

 

 

 

 

 

 

 

 

 

 

1,857

 

 

 

1,692

 

 

 

3,549

 

 

 

191

 

 

2013

 

2014

 

15-39 years

13300 West I-20 East,

   Odessa, TX

 

 

 

 

 

529

 

 

 

3,327

 

 

 

 

 

 

 

 

 

 

 

529

 

 

 

3,327

 

 

 

3,856

 

 

 

296

 

 

2012

 

2015

 

15-39 years

6625 Dobbin Road,

   Columbia, MD

 

 

 

 

 

667

 

 

 

9,220

 

 

 

 

 

 

 

 

 

 

 

667

 

 

 

9,220

 

 

 

9,887

 

 

 

772

 

 

1984

 

2015

 

15-39 years

N85 W12545 Westbrook

   Crossing, Menomonee

   Falls, WI

 

 

 

 

 

1,378

 

 

 

18,557

 

 

 

 

 

 

 

 

 

 

 

1,378

 

 

 

18,557

 

 

 

19,935

 

 

 

1,489

 

 

2001

 

2015

 

15-39 years

10800 175th Avenue NW,

   Elk River, MN

 

 

 

 

 

763

 

 

 

4,937

 

 

 

 

 

 

 

 

 

 

 

763

 

 

 

4,937

 

 

 

5,700

 

 

 

469

 

 

2008

 

2015

 

15-39 years

112



 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Madill

 

OK

 

 

2,657

 

1,566

 

 

1,001

 

2,657

 

2,567

 

5,224

 

316

 

1972

 

2014

 

15-39

Madill

 

OK

 

 

621

 

1,759

 

 

 

621

 

1,759

 

2,380

 

279

 

1977

 

2014

 

15-39

Willis Point

 

TX

 

 

3,102

 

2,420

 

 

 

3,102

 

2,420

 

5,522

 

472

 

2003 / 2008

 

2014

 

15-39

Fitzgerald

 

GA

 

 

1,939

 

3,316

 

 

 

1,939

 

3,316

 

5,255

 

593

 

1997

 

2014

 

15-39

Cordele

 

GA

 

 

2,705

 

3,786

 

 

 

2,705

 

3,786

 

6,491

 

588

 

2000

 

2014

 

15-39

Kingston

 

OK

 

 

1,857

 

1,692

 

 

 

1,857

 

1,692

 

3,549

 

313

 

2013

 

2014

 

15-39

Odessa

 

TX

 

 

529

 

3,327

 

 

 

529

 

3,327

 

3,856

 

522

 

2012

 

2015

 

15-39

Columbia

 

MD

 

 

667

 

9,220

 

 

 

667

 

9,220

 

9,887

 

1,310

 

1984

 

2015

 

15-39

Menomonee Falls

 

WI

 

 

1,378

 

18,557

 

 

 

1,378

 

18,557

 

19,935

 

2,525

 

2001

 

2015

 

15-39

Elk River

 

MN

 

 

763

 

4,937

 

 

 

763

 

4,937

 

5,700

 

796

 

2008

 

2015

 

15-39

Elk River

 

MN

 

 

477

 

2,517

 

 

 

477

 

2,517

 

2,994

 

406

 

2006

 

2015

 

15-39

Sanford

 

FL

 

 

2,075

 

7,600

 

 

 

2,075

 

7,600

 

9,675

 

1,086

 

2002

 

2015

 

15-39

Columbus

 

GA

 

 

615

 

9,942

 

 

 

615

 

9,942

 

10,557

 

1,247

 

1907

 

2015

 

15-39

Ephrata

 

PA

 

 

531

 

6,995

 

 

 

531

 

6,995

 

7,526

 

1,303

 

2000

 

2015

 

15-39

Greer

 

SC

 

 

607

 

2,502

 

 

 

607

 

2,502

 

3,109

 

388

 

1978

 

2015

 

15-39

Joplin

 

MO

 

 

831

 

9,600

 

 

 

831

 

9,600

 

10,431

 

1,310

 

1993

 

2015

 

15-39

Katy

 

TX

 

 

1,493

 

3,883

 

 

 

1,493

 

3,883

 

5,376

 

590

 

1996

 

2015

 

15-39

Kinston

 

NC

 

 

1,017

 

10,418

 

 

43

 

1,017

 

10,461

 

11,478

 

1,428

 

1979

 

2015

 

15-39

Euless

 

TX

 

 

1,487

 

3,051

 

 

 

1,487

 

3,051

 

4,538

 

437

 

1991

 

2015

 

15-39

Jacksonville

 

TX

 

 

1,221

 

3,316

 

 

 

1,221

 

3,316

 

4,537

 

432

 

1974

 

2015

 

15-39

Lima

 

OH

 

 

656

 

21,645

 

 

 

656

 

21,645

 

22,301

 

2,563

 

2009

 

2015

 

15-39

Portage

 

IN

 

 

1,181

 

13,130

 

 

 

1,181

 

13,130

 

14,311

 

1,853

 

2001

 

2016

 

15-39

Milpitas

 

CA

 

 

1,478

 

8,164

 

 

 

1,478

 

8,164

 

9,642

 

737

 

1982

 

2016

 

15-39

St. Cloud

 

MN

 

 

565

 

20,420

 

 

 

565

 

20,420

 

20,985

 

2,045

 

1999

 

2016

 

15-39

New Kensington

 

PA

 

 

907

 

13,058

 

 

 

907

 

13,058

 

13,965

 

1,144

 

2015

 

2016

 

15-39

Denver

 

CO

 

 

1,105

 

8,077

 

 

2,000

 

1,105

 

10,077

 

11,182

 

721

 

1975

 

2017

 

15-39

Denver

 

CO

 

 

252

 

1,658

 

 

 

252

 

1,658

 

1,910

 

121

 

1977

 

2017

 

15-39

Germantown

 

WI

 

 

612

 

2,062

 

 

 

612

 

2,062

 

2,674

 

147

 

1989

 

2017

 

15-39

Germantown

 

WI

 

 

575

 

2,086

 

 

 

575

 

2,086

 

2,661

 

145

 

2000

 

2017

 

15-39

Cary

 

NC

 

 

877

 

3,295

 

 

 

877

 

3,295

 

4,172

 

36

 

1982

 

2019

 

15-39

Green Bay

 

WI

 

 

406

 

7,032

 

 

 

406

 

7,032

 

7,438

 

496

 

1989

 

2017

 

15-39

Two Rivers

 

WI

 

 

445

 

1,885

 

 

1,750

 

445

 

3,635

 

4,080

 

199

 

1994

 

2017

 

15-39

Little Chute

 

WI

 

 

342

 

52,744

 

 

2

 

342

 

52,746

 

53,088

 

3,661

 

2017

 

2017

 

7-39

Las Vegas

 

NV

 

 

3,034

 

11,857

 

 

 

3,034

 

11,857

 

14,891

 

709

 

2015

 

2017

 

15-39

Walker

 

LA

 

 

4,646

 

30,310

 

 

 

4,646

 

30,310

 

34,956

 

1,966

 

2017

 

2017

 

15-39

Saxonburg

 

PA

 

 

1,048

 

7,545

 

 

1

 

1,048

 

7,546

 

8,594

 

518

 

2008

 

2017

 

15-39

 

 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

11074 179th Avenue,

   Elk River, MN

 

 

 

 

 

477

 

 

 

2,517

 

 

 

 

 

 

 

 

 

 

 

477

 

 

 

2,517

 

 

 

2,994

 

 

 

239

 

 

2006

 

2015

 

15-39 years

3401 St Johns Parkway,

   Sanford, FL

 

 

 

 

 

2,075

 

 

 

7,600

 

 

 

 

 

 

 

 

 

 

 

2,075

 

 

 

7,600

 

 

 

9,675

 

 

 

616

 

 

2002

 

2015

 

15-39 years

1001 10th Avenue,

   Columbus, GA

 

 

 

 

 

615

 

 

 

9,942

 

 

 

 

 

 

 

 

 

 

 

615

 

 

 

9,942

 

 

 

10,557

 

 

 

708

 

 

1907

 

2015

 

15-39 years

1761 Newport Road,

   Ephrata, PA

 

 

 

 

 

531

 

 

 

6,995

 

 

 

 

 

 

 

 

 

 

 

531

 

 

 

6,995

 

 

 

7,526

 

 

 

739

 

 

2000

 

2015

 

15-39 years

1990 Hood Road,

   Greer, SC

 

 

 

 

 

607

 

 

 

2,502

 

 

 

 

 

 

 

 

 

 

 

607

 

 

 

2,502

 

 

 

3,109

 

 

 

220

 

 

1978

 

2015

 

15-39 years

3502 Enterprise Avenue,

   Joplin, MO

 

 

 

 

 

831

 

 

 

9,600

 

 

 

 

 

 

 

 

 

 

 

831

 

 

 

9,600

 

 

 

10,431

 

 

 

743

 

 

1993

 

2015

 

15-39 years

27815 Highway Blvd,

   Katy, TX

 

 

 

 

 

1,493

 

 

 

3,883

 

 

 

 

 

 

 

 

 

 

 

1,493

 

 

 

3,883

 

 

 

5,376

 

 

 

335

 

 

1996

 

2015

 

15-39 years

2769 Rouse Road,

   Kinston, NC

 

 

 

 

 

1,017

 

 

 

10,418

 

 

 

 

 

 

 

 

 

 

 

1,017

 

 

 

10,418

 

 

 

11,435

 

 

 

775

 

 

1979

 

2015

 

15-39 years

2300 State Highway 121,

   Euless, TX

 

 

 

 

 

1,487

 

 

 

3,051

 

 

 

 

 

 

 

 

 

 

 

1,487

 

 

 

3,051

 

 

 

4,538

 

 

 

237

 

 

1991

 

2015

 

15-39 years

1500 N Bolton,

   Jacksonville, TX

 

 

 

 

 

1,221

 

 

 

3,316

 

 

 

 

 

 

 

 

 

 

 

1,221

 

 

 

3,316

 

 

 

4,537

 

 

 

235

 

 

1974

 

2015

 

15-39 years

651 Commerce Parkway,

   Lima, OH

 

 

 

 

 

656

 

 

 

21,645

 

 

 

 

 

 

 

 

 

 

 

656

 

 

 

21,645

 

 

 

22,301

 

 

 

1,321

 

 

2009

 

2015

 

15-39 years

1109 E. Industrial Drive,

   Sulphur Springs, TX

 

 

 

 

 

1,720

 

 

 

20,756

 

 

 

 

 

 

 

 

 

 

 

1,720

 

 

 

20,756

 

 

 

22,476

 

 

 

1,266

 

 

1989

 

2015

 

15-39 years

6410 Ameriplex Drive,

   Portage, IN

 

 

 

 

 

1,181

 

 

 

13,130

 

 

 

 

 

 

 

 

 

 

 

1,181

 

 

 

13,130

 

 

 

14,311

 

 

 

897

 

 

2001

 

2016

 

15-39 years

6200 Glenn Carlson Drive,

   St. Cloud, MN

 

 

 

 

 

565

 

 

 

20,420

 

 

 

 

 

 

 

 

 

 

 

565

 

 

 

20,420

 

 

 

20,985

 

 

 

736

 

 

1999

 

2016

 

15-39 years

350 Alvin Drive,

   New Kensington, PA

 

 

 

 

 

907

 

 

 

13,058

 

 

 

 

 

 

 

 

 

 

 

907

 

 

 

13,058

 

 

 

13,965

 

 

 

412

 

 

2015

 

2016

 

15-39 years

113


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

5575 Logan Street,

   Denver, CO

 

 

 

 

 

1,105

 

 

 

8,076

 

 

 

 

 

 

 

 

 

 

 

1,105

 

 

 

8,076

 

 

 

9,181

 

 

 

135

 

 

1975

 

2017

 

15-39 years

400 E. 56th Avenue,

   Denver, CO

 

 

 

 

 

252

 

 

 

1,658

 

 

 

 

 

 

 

 

 

 

 

252

 

 

 

1,658

 

 

 

1,910

 

 

 

29

 

 

1977

 

2017

 

15-39 years

N116W18271 Morse Drive,

   Germantown, WI

 

 

 

 

 

612

 

 

 

2,062

 

 

 

 

 

 

 

 

 

 

 

612

 

 

 

2,062

 

 

 

2,674

 

 

 

23

 

 

1989

 

2017

 

15-39 years

N118W18845 Bunsen Drive,

   Germantown, WI

 

 

 

 

 

575

 

 

 

2,086

 

 

 

 

 

 

 

 

 

 

 

575

 

 

 

2,086

 

 

 

2,661

 

 

 

23

 

 

2000

 

2017

 

15-39 years

900 Challanger Drive,

   Green Bay, WI

 

 

 

 

 

406

 

 

 

7,032

 

 

 

 

 

 

 

 

 

 

 

406

 

 

 

7,032

 

 

 

7,438

 

 

 

78

 

 

1989

 

2017

 

15-39 years

4618 Woodland Drive,

   Two Rivers, WI

 

 

 

 

 

445

 

 

 

1,885

 

 

 

 

 

 

 

 

 

 

 

445

 

 

 

1,885

 

 

 

2,330

 

 

 

26

 

 

1994

 

2017

 

15-39 years

3838 & 3900 Freedom Road,

   Little Chute, WI

 

 

 

 

 

342

 

 

 

52,744

 

 

 

 

 

 

 

 

 

 

 

342

 

 

 

52,744

 

 

 

53,086

 

 

 

578

 

 

2017

 

2017

 

7-39 years

4248 West Post Road,

   Las Vegas, NV

 

 

 

 

 

3,034

 

 

 

11,856

 

 

 

 

 

 

 

 

 

 

 

3,034

 

 

 

11,856

 

 

 

14,890

 

 

 

42

 

 

2017

 

2017

 

15-39 years

30000 Industrial Drive,

   Walker, LA

 

 

 

 

 

4,646

 

 

 

30,310

 

 

 

 

 

 

 

 

 

 

 

4,646

 

 

 

30,310

 

 

 

34,956

 

 

 

116

 

 

2017

 

2017

 

15-39 years

220 S. Noah Drive,

   Saxonburg, PA

 

 

 

 

 

1,048

 

 

 

7,545

 

 

 

 

 

 

 

 

 

 

 

1,048

 

 

 

7,545

 

 

 

8,593

 

 

 

30

 

 

2008

 

2017

 

15-39 years

912 Pittsburgh Road,

   Butler, PA

 

 

 

 

 

1,885

 

 

 

6,294

 

 

 

 

 

 

 

 

 

 

 

1,885

 

 

 

6,294

 

 

 

8,179

 

 

 

27

 

 

1990

 

2017

 

15-39 years

1701 Broad Street,

   Story City, IA

 

 

 

 

 

5,700

 

 

 

13,916

 

 

 

 

 

 

 

 

 

 

 

5,700

 

 

 

13,916

 

 

 

19,616

 

 

 

55

 

 

1997

 

2017

 

15-39 years

30-32 Great Oaks Boulevard,

   San Jose, CA

 

 

 

 

 

9,489

 

 

 

18,617

 

 

 

 

 

 

727

 

 

 

 

 

9,489

 

 

 

19,344

 

 

 

28,833

 

 

 

70

 

 

1983

 

2017

 

15-39 years

Healthcare Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3420 Elvis Presley Boulevard,

   Memphis, TN

 

 

 

 

 

530

 

 

 

2,722

 

 

 

 

 

 

 

 

 

 

 

530

 

 

 

2,722

 

 

 

3,252

 

 

 

718

 

 

1993

 

2009

 

15-39 years

114


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

837 FM 1960 West,

   Houston, TX

 

 

 

 

 

1,076

 

 

 

3,226

 

 

 

 

 

 

 

 

 

 

 

1,076

 

 

 

3,226

 

 

 

4,302

 

 

 

633

 

 

2005

 

2011

 

15-39 years

837 FM 1960 West,

   Houston, TX

 

 

 

 

 

540

 

 

 

1,647

 

 

 

 

 

 

 

 

 

 

 

540

 

 

 

1,647

 

 

 

2,187

 

 

 

387

 

 

2005

 

2011

 

15-39 years

16519 South Route 59,

   Plainfield, IL

 

 

 

 

 

128

 

 

 

7,843

 

 

 

702

 

 

 

1,489

 

 

 

 

 

830

 

 

 

9,332

 

 

 

10,162

 

 

 

1,045

 

 

2012

 

2013

 

15-39 years

9780 South Estrella Parkway,

   Goodyear, AZ

 

 

 

 

 

558

 

 

 

3,529

 

 

 

 

 

 

 

 

 

 

 

558

 

 

 

3,529

 

 

 

4,087

 

 

 

430

 

 

2013

 

2013

 

15-39 years

22741 Professional Drive,

   Kingwood, TX

 

 

 

 

 

253

 

 

 

5,236

 

 

 

 

 

 

 

 

 

 

 

253

 

 

 

5,236

 

 

 

5,489

 

 

 

486

 

 

2009

 

2014

 

15-39 years

4640 Loop 289,

   Lubbock, TX

 

 

 

 

 

1,616

 

 

 

6,195

 

 

 

 

 

 

135

 

 

 

 

 

1,616

 

 

 

6,330

 

 

 

7,946

 

 

 

568

 

 

2001

 

2014

 

15-39 years

3912 32nd Avenue,

   Hudsonville, MI

 

 

 

 

 

199

 

 

 

3,631

 

 

 

 

 

 

 

 

 

 

 

199

 

 

 

3,631

 

 

 

3,830

 

 

 

286

 

 

2007

 

2015

 

15-39 years

5201 Northshore Drive,

   North Little Rock, AR

 

 

 

 

 

532

 

 

 

51,843

 

 

 

 

 

 

 

 

 

 

 

532

 

 

 

51,843

 

 

 

52,375

 

 

 

2,986

 

 

2005

 

2015

 

15-39 years

1421 Oakdale Road,

   Modesto, CA

 

 

 

 

 

689

 

 

 

19,200

 

 

 

 

 

 

 

 

 

 

 

689

 

 

 

19,200

 

 

 

19,889

 

 

 

710

 

 

1984

 

2016

 

15-39 years

1501 Oakdale Road,

   Modesto, CA

 

 

 

 

 

300

 

 

 

4,273

 

 

 

 

 

 

 

 

 

 

 

300

 

 

 

4,273

 

 

 

4,573

 

 

 

165

 

 

1984

 

2016

 

15-39 years

570 West Lanier Avenue,

   Fayetteville, GA

 

 

 

 

 

865

 

 

 

4,901

 

 

 

 

 

 

 

 

 

 

 

865

 

 

 

4,901

 

 

 

5,766

 

 

 

1,289

 

 

1985

 

2008

 

15-39 years

17323 Red Oak Drive,

   Houston, TX

 

 

1,813

 

 

 

598

 

 

 

3,388

 

 

 

 

 

 

 

 

 

 

 

598

 

 

 

3,388

 

 

 

3,986

 

 

 

863

 

 

1980

 

2008

 

15-39 years

3475 S. Alpine Road,

   Rockford, IL

 

 

 

 

 

216

 

 

 

1,225

 

 

 

 

 

 

 

 

 

 

 

216

 

 

 

1,225

 

 

 

1,441

 

 

 

339

 

 

1993

 

2008

 

15-39 years

11475 N. 2nd Street,

   Machesny Prk., IL

 

 

 

 

 

218

 

 

 

1,237

 

 

 

 

 

 

 

 

 

 

 

218

 

 

 

1,237

 

 

 

1,455

 

 

 

363

 

 

1996

 

2008

 

15-39 years

1000 E. Riverside Boulevard,

   Loves Park, IL

 

 

581

 

 

 

190

 

 

 

890

 

 

 

 

 

 

 

 

 

 

 

190

 

 

 

890

 

 

 

1,080

 

 

 

243

 

 

1982

 

2010

 

15-39 years

115


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

91 Brighton Woods Road,

   Pooler, GA

 

 

 

 

 

272

 

 

 

1,089

 

 

 

 

 

 

 

 

 

 

 

272

 

 

 

1,089

 

 

 

1,361

 

 

 

272

 

 

1990

 

2009

 

15-39 years

533 Stephenson Avenue,

   Savannah, GA

 

 

 

 

 

160

 

 

 

641

 

 

 

 

 

 

 

 

 

 

 

160

 

 

 

641

 

 

 

801

 

 

 

162

 

 

1986

 

2009

 

15-39 years

206 E. Montgomery Crossroads,

   Savannah, GA

 

 

 

 

 

114

 

 

 

457

 

 

 

 

 

 

 

 

 

 

 

114

 

 

 

457

 

 

 

571

 

 

 

104

 

 

1978

 

2009

 

15-39 years

206 Johnny Mercer Boulevard,

   Savannah, GA

 

 

 

 

 

148

 

 

 

590

 

 

 

 

 

 

 

 

 

 

 

148

 

 

 

590

 

 

 

738

 

 

 

162

 

 

1981

 

2009

 

15-39 years

837 FM 1960 West,

   Houston, TX

 

 

5,820

 

 

 

2,022

 

 

 

6,065

 

 

 

 

 

 

 

 

 

 

 

2,022

 

 

 

6,065

 

 

 

8,087

 

 

 

1,380

 

 

2002

 

2010

 

15-39 years

5165 West 72nd Avenue,

   Westminster, CO

 

 

1,008

 

 

 

426

 

 

 

1,277

 

 

 

 

 

 

 

 

 

 

 

426

 

 

 

1,277

 

 

 

1,703

 

 

 

250

 

 

1999

 

2010

 

15-39 years

2655 Ridgeway Avenue,

   Greece, NY

 

 

 

 

 

1,391

 

 

 

30,442

 

 

 

 

 

 

3,232

 

 

 

 

 

1,391

 

 

 

33,674

 

 

 

35,065

 

 

 

6,499

 

 

2011

 

2010

 

7-39 years

3069 Grand Pavilion Drive,

   Tampa, FL

 

 

 

 

 

580

 

 

 

3,304

 

 

 

 

 

 

 

 

 

 

 

580

 

 

 

3,304

 

 

 

3,884

 

 

 

668

 

 

2002

 

2011

 

15-39 years

4719 North Habana Avenue,

   Tampa, FL

 

 

 

 

 

790

 

 

 

4,021

 

 

 

 

 

 

 

 

 

 

 

790

 

 

 

4,021

 

 

 

4,811

 

 

 

788

 

 

1985

 

2011

 

15-39 years

2324 Oak Myrtle Lane,

   Wesley Chapel, FL

 

 

 

 

 

340

 

 

 

2,862

 

 

 

 

 

 

 

 

 

 

 

340

 

 

 

2,862

 

 

 

3,202

 

 

 

568

 

 

2008

 

2011

 

15-39 years

3350 Bell Shoals Road,

   Brandon, FL

 

 

 

 

 

310

 

 

 

1,971

 

 

 

 

 

 

 

 

 

 

 

310

 

 

 

1,971

 

 

 

2,281

 

 

 

389

 

 

1998

 

2011

 

15-39 years

5316 West Plano Parkway,

   Plano, TX

 

 

 

 

 

965

 

 

 

2,895

 

 

 

 

 

 

 

 

 

 

 

965

 

 

 

2,895

 

 

 

3,860

 

 

 

560

 

 

2000

 

2011

 

15-39 years

1430 Lonnie Abbot Avenue,

   Ada, OK

 

 

 

 

 

293

 

 

 

1,172

 

 

 

 

 

 

 

 

 

 

 

293

 

 

 

1,172

 

 

 

1,465

 

 

 

226

 

 

2011

 

2011

 

15-39 years

9072 US Highway 70,

   Durant, OK

 

 

 

 

 

131

 

 

 

741

 

 

 

 

 

 

 

 

 

 

 

131

 

 

 

741

 

 

 

872

 

 

 

145

 

 

2004

 

2011

 

15-39 years

1144 S.W. 104th St.,

   Oklahoma City, OK

 

 

 

 

 

427

 

 

 

1,282

 

 

 

 

 

 

 

 

 

 

 

427

 

 

 

1,282

 

 

 

1,709

 

 

 

232

 

 

2001

 

2011

 

15-39 years

116


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

1011 East Taft Avenue,

   Sapulpa, OK

 

 

 

 

 

510

 

 

 

1,271

 

 

 

 

 

 

 

 

 

 

 

510

 

 

 

1,271

 

 

 

1,781

 

 

 

208

 

 

2011

 

2012

 

15-39 years

6250 Rufe Snow Drive,

   Ft. Worth, TX

 

 

 

 

 

350

 

 

 

1,691

 

 

 

 

 

 

 

 

 

 

 

350

 

 

 

1,691

 

 

 

2,041

 

 

 

265

 

 

2007

 

2012

 

15-39 years

1411 S. Rangeline Rd.,

   Joplin, MO

 

 

 

 

 

341

 

 

 

1,370

 

 

 

 

 

 

 

 

 

 

 

341

 

 

 

1,370

 

 

 

1,711

 

 

 

206

 

 

2012

 

2012

 

15-39 years

2111 NW Cashe Road,

   Lawton, OK

 

 

 

 

 

357

 

 

 

1,422

 

 

 

 

 

 

 

 

 

 

 

357

 

 

 

1,422

 

 

 

1,779

 

 

 

216

 

 

2012

 

2012

 

15-39 years

611 S. George Nigh

   Expressway, McAlester, OK

 

 

 

 

 

413

 

 

 

1,669

 

 

 

 

 

 

 

 

 

 

 

413

 

 

 

1,669

 

 

 

2,082

 

 

 

252

 

 

2012

 

2012

 

15-39 years

1333 E. Main Street,

   Weatherford, OK

 

 

 

 

 

357

 

 

 

1,419

 

 

 

 

 

 

 

 

 

 

 

357

 

 

 

1,419

 

 

 

1,776

 

 

 

223

 

 

2012

 

2012

 

15-39 years

2203 W. University Drive,

   Denton, TX

 

 

 

 

 

785

 

 

 

1,680

 

 

 

 

 

 

 

 

 

 

 

785

 

 

 

1,680

 

 

 

2,465

 

 

 

217

 

 

2013

 

2013

 

15-39 years

2197 12th Avenue NW,

   Ardmore, OK

 

 

 

 

 

575

 

 

 

1,400

 

 

 

 

 

 

 

 

 

 

 

575

 

 

 

1,400

 

 

 

1,975

 

 

 

185

 

 

2013

 

2013

 

15-39 years

1443 N Rock Road,

  Wichita, KS

 

 

 

 

 

295

 

 

 

1,606

 

 

 

 

 

 

 

 

 

 

 

295

 

 

 

1,606

 

 

 

1,901

 

 

 

205

 

 

2013

 

2013

 

15-39 years

1224 SE Washinton Road,

   Bartlesville, OK

 

 

 

 

 

505

 

 

 

1,629

 

 

 

 

 

 

 

 

 

 

 

505

 

 

 

1,629

 

 

 

2,134

 

 

 

213

 

 

2013

 

2013

 

15-39 years

1700 & 1710 Wuesthoff Drive,

   Viera, FL

 

 

 

 

 

3,320

 

 

 

13,281

 

 

 

 

 

 

 

 

 

 

 

3,320

 

 

 

13,281

 

 

 

16,601

 

 

 

2,083

 

 

1993

 

2012

 

15-39 years

4937 Clark Road,

   Sarasota, FL

 

 

 

 

 

1,290

 

 

 

4,899

 

 

 

 

 

 

 

 

 

 

 

1,290

 

 

 

4,899

 

 

 

6,189

 

 

 

703

 

 

2002

 

2013

 

15-39 years

4947 Clark Road,

   Sarasota, FL

 

 

 

 

 

934

 

 

 

5,013

 

 

 

 

 

 

 

 

 

 

 

934

 

 

 

5,013

 

 

 

5,947

 

 

 

687

 

 

2002

 

2013

 

15-39 years

865 S. Indiana Avenue,

   Englewood, FL

 

 

 

 

 

207

 

 

 

679

 

 

 

 

 

 

 

 

 

 

 

207

 

 

 

679

 

 

 

886

 

 

 

96

 

 

1985

 

2013

 

15-39 years

1350 South Sunny Slope Road,

   Brookfield, WI

 

 

 

 

 

338

 

 

 

4,603

 

 

 

 

 

 

 

 

 

 

 

338

 

 

 

4,603

 

 

 

4,941

 

 

 

631

 

 

2005

 

2013

 

15-39 years

117


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

2315 East Moreland Blvd,

   Waukesha, WI

 

 

 

 

 

302

 

 

 

11,218

 

 

 

 

 

 

 

 

 

 

 

302

 

 

 

11,218

 

 

 

11,520

 

 

 

1,418

 

 

2005

 

2013

 

15-39 years

4455 South 108th Street,

   Greenfield, WI

 

 

 

 

 

212

 

 

 

7,163

 

 

 

 

 

 

 

 

 

 

 

212

 

 

 

7,163

 

 

 

7,375

 

 

 

902

 

 

2011

 

2013

 

15-39 years

21700 Intertech Drive,

   Brookfield, WI

 

 

 

 

 

331

 

 

 

7,542

 

 

 

 

 

 

 

 

 

 

 

331

 

 

 

7,542

 

 

 

7,873

 

 

 

982

 

 

2008

 

2013

 

15-39 years

913 N. 25th Street,

   Richmond, VA

 

 

 

 

 

348

 

 

 

2,986

 

 

 

 

 

 

 

 

 

 

 

348

 

 

 

2,986

 

 

 

3,334

 

 

 

338

 

 

2011

 

2013

 

15-39 years

2958 Dorchester Drive,

   Montgomery, AL

 

 

 

 

 

94

 

 

 

1,303

 

 

 

 

 

 

 

 

 

 

 

94

 

 

 

1,303

 

 

 

1,397

 

 

 

172

 

 

2013

 

2013

 

15-39 years

301 N Sidney Avenue,

   Russellvillee, AR

 

 

 

 

 

1,232

 

 

 

4,752

 

 

 

 

 

 

 

 

 

 

 

1,232

 

 

 

4,752

 

 

 

5,984

 

 

 

494

 

 

2010

 

2014

 

15-39 years

1900 Aldersgate Road,

   Little Rock, AR

 

 

 

 

 

1,866

 

 

 

5,294

 

 

 

 

 

 

 

 

 

 

 

1,866

 

 

 

5,294

 

 

 

7,160

 

 

 

566

 

 

2012

 

2014

 

15-39 years

2740 College Avenue,

   Conway, AR

 

 

 

 

 

1,522

 

 

 

3,579

 

 

 

 

 

 

5,624

 

 

 

 

 

1,522

 

 

 

9,203

 

 

 

10,725

 

 

 

569

 

 

2007

 

2014

 

15-39 years

3020 Mallory Lane,

   Franklin, TN

 

 

 

 

 

252

 

 

 

2,933

 

 

 

 

 

 

 

 

 

 

 

252

 

 

 

2,933

 

 

 

3,185

 

 

 

233

 

 

2005

 

2015

 

15-39 years

1050 Bonaventure Drive,

   Elk Grove Village, IL

 

 

 

 

 

766

 

 

 

3,728

 

 

 

 

 

 

 

 

 

 

 

766

 

 

 

3,728

 

 

 

4,494

 

 

 

335

 

 

1985

 

2015

 

15-39 years

364 S Independence Blvd,

   Virginia Beach, VA

 

 

 

 

 

827

 

 

 

3,310

 

 

 

 

 

 

 

 

 

 

 

827

 

 

 

3,310

 

 

 

4,137

 

 

 

162

 

 

2008

 

2016

 

15-39 years

3000 Busch Lake Blvd.,

   Tampa, FL

 

 

 

 

 

42

 

 

 

6,945

 

 

 

 

 

 

 

 

 

 

 

42

 

 

 

6,945

 

 

 

6,987

 

 

 

200

 

 

1999

 

2016

 

39 years

2910 Busch Lake Blvd.,

   Tampa, FL

 

 

 

 

 

8

 

 

 

732

 

 

 

 

 

 

 

 

 

 

 

8

 

 

 

732

 

 

 

740

 

 

 

21

 

 

1999

 

2016

 

39 years

2950 Busch Lake Blvd.,

   Tampa, FL

 

 

 

 

 

33

 

 

 

2,094

 

 

 

 

 

 

 

 

 

 

 

33

 

 

 

2,094

 

 

 

2,127

 

 

 

60

 

 

2013

 

2016

 

39 years

19311 State Highway 249,

   Houston, TX

 

 

 

 

 

405

 

 

 

2,586

 

 

 

 

 

 

 

 

 

 

 

405

 

 

 

2,586

 

 

 

2,991

 

 

 

80

 

 

2002

 

2016

 

15-39 years

118


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross  Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

17512 US Highway 441, Mt.

   Dora, FL

 

 

 

 

 

477

 

 

 

691

 

 

 

 

 

 

 

 

 

 

 

477

 

 

 

691

 

 

 

1,168

 

 

 

66

 

 

1987

 

2015

 

15-39 years

17560 US Highway 441, Mt.

   Dora, FL

 

 

 

 

 

1,338

 

 

 

4,788

 

 

 

 

 

 

 

 

 

 

 

1,338

 

 

 

4,788

 

 

 

6,126

 

 

 

349

 

 

1988

 

2015

 

15-39 years

17556 SE 109th Terrace Road,

   Summerfield, FL

 

 

 

 

 

295

 

 

 

2,146

 

 

 

 

 

 

 

 

 

 

 

295

 

 

 

2,146

 

 

 

2,441

 

 

 

157

 

 

2000

 

2015

 

15-39 years

17560 SE 109th Terrace Road,

   Summerfield, FL

 

 

 

 

 

362

 

 

 

2,632

 

 

 

 

 

 

 

 

 

 

 

362

 

 

 

2,632

 

 

 

2,994

 

 

 

192

 

 

2008

 

2015

 

15-39 years

600 North 14th Street,

   Leesburg, FL

 

 

 

 

 

402

 

 

 

1,869

 

 

 

 

 

 

 

 

 

 

 

402

 

 

 

1,869

 

 

 

2,271

 

 

 

145

 

 

1994

 

2015

 

15-39 years

2420 W Baseline Road,

   Tempe, AZ

 

 

 

 

 

1,181

 

 

 

14,580

 

 

 

 

 

 

 

 

 

 

 

1,181

 

 

 

14,580

 

 

 

15,761

 

 

 

1,107

 

 

2006

 

2015

 

15-39 years

621 Rose Street,

   Lincoln, NE

 

 

 

 

 

1,300

 

 

 

13,163

 

 

 

 

 

 

 

 

 

 

 

1,300

 

 

 

13,163

 

 

 

14,463

 

 

 

955

 

 

1973

 

2015

 

15-39 years

300 E. Wilson Bridge Road,

   Worthington, OH

 

 

 

 

 

264

 

 

 

12,053

 

 

 

 

 

 

 

 

 

 

 

264

 

 

 

12,053

 

 

 

12,317

 

 

 

543

 

 

1979

 

2016

 

15-39 years

9650 Mayflower Park Drive,

   Carmel, IN

 

 

 

 

 

243

 

 

 

3,519

 

 

 

 

 

 

 

 

 

 

 

243

 

 

 

3,519

 

 

 

3,762

 

 

 

212

 

 

2006

 

2016

 

15-39 years

1321 Centerview Circle,

   Copley, OH

 

 

 

 

 

104

 

 

 

6,359

 

 

 

 

 

 

 

 

 

 

 

104

 

 

 

6,359

 

 

 

6,463

 

 

 

67

 

 

1996

 

2017

 

15-39 years

14000 Keystone Parkway,

   Cleveland. OH

 

 

 

 

 

323

 

 

 

2,744

 

 

 

 

 

 

 

 

 

 

 

323

 

 

 

2,744

 

 

 

3,067

 

 

 

32

 

 

2007

 

2017

 

15-39 years

2680 W. Libery St.,

   Girard, OH

 

 

 

 

 

75

 

 

 

1,107

 

 

 

 

 

 

 

 

 

 

 

75

 

 

 

1,107

 

 

 

1,182

 

 

 

15

 

 

2003

 

2017

 

15-39 years

2714 Springboro West Road,

   Moraine, OH

 

 

 

 

 

336

 

 

 

3,654

 

 

 

 

 

 

 

 

 

 

 

336

 

 

 

3,654

 

 

 

3,990

 

 

 

14

 

 

2017

 

2017

 

15-39 years

1120 Welch Road,

   Commerce Township, MI

 

 

 

 

 

412

 

 

 

1,935

 

 

 

 

 

 

 

 

 

 

 

412

 

 

 

1,935

 

 

 

2,347

 

 

 

8

 

 

2007

 

2017

 

15-39 years

33100 S. Gratiot Avenue,

   Clinton Township, MI

 

 

 

 

 

396

 

 

 

6,694

 

 

 

 

 

 

35

 

 

 

 

 

396

 

 

 

6,729

 

 

 

7,125

 

 

 

126

 

 

2016

 

2017

 

15-39 years

35184 Central City Pkwy,

   Westland, MI

 

 

 

 

 

394

 

 

 

6,106

 

 

 

 

 

 

 

 

 

 

 

394

 

 

 

6,106

 

 

 

6,500

 

 

 

110

 

 

1994

 

2017

 

15-39 years

119


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

232 Sharon Avenue NW,

   Lenoir, NC

 

 

 

 

 

150

 

 

 

3,622

 

 

 

 

 

 

 

 

 

 

 

150

 

 

 

3,622

 

 

 

3,772

 

 

 

64

 

 

2010

 

2017

 

15-39 years

503 E. Parker Road,

   Morganton, NC

 

 

 

 

 

164

 

 

 

3,010

 

 

 

 

 

 

 

 

 

 

 

164

 

 

 

3,010

 

 

 

3,174

 

 

 

54

 

 

2000

 

2017

 

15-39 years

841 Malcolm Boulevard,

   Rutherford College, NC

 

 

 

 

 

130

 

 

 

2,692

 

 

 

 

 

 

 

 

 

 

 

130

 

 

 

2,692

 

 

 

2,822

 

 

 

48

 

 

2007

 

2017

 

15-39 years

2165 Medical Park Drive,

   Hickory, NC

 

 

 

 

 

473

 

 

 

4,991

 

 

 

 

 

 

 

 

 

 

 

473

 

 

 

4,991

 

 

 

5,464

 

 

 

94

 

 

2000

 

2017

 

15-39 years

829 W 25th Street,

   Newton, NC

 

 

 

 

 

195

 

 

 

1,085

 

 

 

 

 

 

 

 

 

 

 

195

 

 

 

1,085

 

 

 

1,280

 

 

 

22

 

 

1994

 

2017

 

15-39 years

1803 Forest Hills Road W.,

   Wilson, NC

 

 

 

 

 

101

 

 

 

458

 

 

 

 

 

 

 

 

 

 

 

101

 

 

 

458

 

 

 

559

 

 

 

9

 

 

1998

 

2017

 

15-39 years

232 Sharon Avenue NW,

   Lenoir, NC

 

 

 

 

 

547

 

 

 

6,214

 

 

 

 

 

 

49

 

 

 

 

 

547

 

 

 

6,263

 

 

 

6,810

 

 

 

113

 

 

1993

 

2017

 

15-39 years

10103 Metcalf Avenue,

   Overland Park, KS

 

 

 

 

 

456

 

 

 

3,789

 

 

 

 

 

 

 

 

 

 

 

456

 

 

 

3,789

 

 

 

4,245

 

 

 

40

 

 

2006

 

2017

 

15-39 years

10183 Metcalf Avenue,

   Overland Park, KS

 

 

 

 

 

205

 

 

 

8,045

 

 

 

 

 

 

 

 

 

 

 

205

 

 

 

8,045

 

 

 

8,250

 

 

 

78

 

 

2016

 

2017

 

15-39 years

10203 Metcalf Avenue,

   Overland Park, KS

 

 

 

 

 

571

 

 

 

3,715

 

 

 

 

 

 

 

 

 

 

 

571

 

 

 

3,715

 

 

 

4,286

 

 

 

47

 

 

1965

 

2017

 

15-39 years

425 Centre View Boulevard,

   Crestview Hills, KY

 

 

5,183

 

 

 

192

 

 

 

8,342

 

 

 

 

 

 

 

 

 

 

 

192

 

 

 

8,342

 

 

 

8,534

 

 

 

30

 

 

2005

 

2017

 

15-39 years

2425 S. Rouse Avenue,

   Pittsburgh, KS

 

 

 

 

 

103

 

 

 

2,264

 

 

 

 

 

 

 

 

 

 

 

103

 

 

 

2,264

 

 

 

2,367

 

 

 

8

 

 

2016

 

2017

 

15-39 years

17123 Commerce Centre Drive,

   Prairieville, LA

 

 

 

 

 

369

 

 

 

3,275

 

 

 

 

 

 

 

 

 

 

 

369

 

 

 

3,275

 

 

 

3,644

 

 

 

11

 

 

2016

 

2017

 

15-39 years

2321 W. Morehead Street,

   Charlotte, NC

 

 

 

 

 

825

 

 

 

4,968

 

 

 

 

 

 

 

 

 

 

 

825

 

 

 

4,968

 

 

 

5,793

 

 

 

17

 

 

1989

 

2017

 

15-39 years

10921 East St. South,

   Tulsa, OK

 

 

 

 

 

734

 

 

 

3,143

 

 

 

 

 

 

 

 

 

 

 

734

 

 

 

3,143

 

 

 

3,877

 

 

 

11

 

 

2016

 

2017

 

15-39 years

1306 Lincoln Street,

   Rhinelander, WI

 

 

 

 

 

55

 

 

 

1,689

 

 

 

 

 

 

 

 

 

 

 

55

 

 

 

1,689

 

 

 

1,744

 

 

 

6

 

 

2013

 

2017

 

15-39 years

120


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

6450 Bannington Road,

   Charlotte, NC

 

 

 

 

 

534

 

 

 

1,101

 

 

 

 

 

 

 

 

 

 

 

534

 

 

 

1,101

 

 

 

1,635

 

 

 

6

 

 

1999

 

2017

 

15-39 years

Other Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

265 Thruway Park Drive,

   Rochester, NY

 

 

5,670

 

 

 

589

 

 

 

9,872

 

 

 

 

 

 

 

 

 

 

 

589

 

 

 

9,872

 

 

 

10,461

 

 

 

2,131

 

 

2001

 

2010

 

15-39 years

5815 Middlebrook Pike,

   Knoxville, TN

 

 

 

 

 

744

 

 

 

2,246

 

 

 

 

 

 

 

 

 

 

 

744

 

 

 

2,246

 

 

 

2,990

 

 

 

501

 

 

1975

 

2011

 

15-39 years

6800 Spyglass Court,

   Viera, FL

 

 

 

 

 

809

 

 

 

3,235

 

 

 

 

 

 

 

 

 

 

 

809

 

 

 

3,235

 

 

 

4,044

 

 

 

567

 

 

1998

 

2012

 

15-39 years

4500 S. Hamilton Road,

   Groveport, OH

 

 

 

 

 

710

 

 

 

5,087

 

 

 

 

 

 

 

 

 

 

 

710

 

 

 

5,087

 

 

 

5,797

 

 

 

630

 

 

1979

 

2014

 

15-39 years

3217 South Decker Lake Drive,

   West Valley City, UT

 

 

 

 

 

1,336

 

 

 

5,822

 

 

 

 

 

 

10,000

 

 

 

 

 

1,336

 

 

 

15,822

 

 

 

17,158

 

 

 

1,739

 

 

1998

 

2014

 

15-39 years

2560 North Shadeland Avenue,

   Indianapolis, IN

 

 

 

 

 

1,086

 

 

 

18,552

 

 

 

 

 

 

1,050

 

 

 

 

 

1,086

 

 

 

19,602

 

 

 

20,688

 

 

 

68

 

 

1995

 

2017

 

15-39 years

408 S. 8th Street,

   San Jose, CA

 

 

 

 

 

914

 

 

 

2,704

 

 

 

 

 

 

 

 

 

 

 

914

 

 

 

2,704

 

 

 

3,618

 

 

 

138

 

 

1920

 

2016

 

15-27.5 years

1411 Elm Avenue,

   Norman, OK

 

 

 

 

 

68

 

 

 

5,358

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

5,358

 

 

 

5,426

 

 

 

273

 

 

1965

 

2016

 

15-27.5 years

2310 NW Harrison,

   Corvallis, OR

 

 

 

 

 

122

 

 

 

1,114

 

 

 

 

 

 

 

 

 

 

 

122

 

 

 

1,114

 

 

 

1,236

 

 

 

58

 

 

1939

 

2016

 

15-27.5 years

17 Maple Street,

   Oneonta, NY

 

 

 

 

 

23

 

 

 

838

 

 

 

 

 

 

 

 

 

 

 

23

 

 

 

838

 

 

 

861

 

 

 

4

 

 

1893

 

2017

 

15-28 years

368 Rose Street,

   Lexington, KY

 

 

 

 

 

28

 

 

 

2,605

 

 

 

 

 

 

 

 

 

 

 

28

 

 

 

2,605

 

 

 

2,633

 

 

 

12

 

 

1985

 

2017

 

15-28 years

647 West Pensacola Street,

   Tallahassee, FL

 

 

6,685

 

 

 

74

 

 

 

7,476

 

 

 

 

 

 

 

 

 

 

 

74

 

 

 

7,476

 

 

 

7,550

 

 

 

34

 

 

2015

 

2017

 

15-28 years

805 Johnston Street,

   Greenville, NC

 

 

 

 

 

122

 

 

 

1,700

 

 

 

 

 

 

 

 

 

 

 

122

 

 

 

1,700

 

 

 

1,822

 

 

 

8

 

 

1923

 

2017

 

15-28 years

121


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

Office Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8060 Spyglass Hill Road,

   Viera, FL

 

 

 

 

 

700

 

 

 

2,800

 

 

 

 

 

 

 

 

 

 

 

700

 

 

 

2,800

 

 

 

3,500

 

 

 

532

 

 

1997

 

2012

 

15-39 years

1440 13th Avenue,

   Union Grove, WI

 

 

 

 

 

85

 

 

 

340

 

 

 

 

 

 

 

 

 

 

 

85

 

 

 

340

 

 

 

425

 

 

 

49

 

 

1993

 

2012

 

15-39 years

7777 Bluemound Road,

   Milwaukee, WI

 

 

 

 

 

668

 

 

 

5,650

 

 

 

 

 

 

 

 

 

 

 

668

 

 

 

5,650

 

 

 

6,318

 

 

 

490

 

 

1989

 

2014

 

15-39 years

950 I-30 East, Mt.

   Pleasant, TX

 

 

 

 

 

2,214

 

 

 

3,717

 

 

 

 

 

 

 

 

 

 

 

2,214

 

 

 

3,717

 

 

 

5,931

 

 

 

434

 

 

2008

 

2014

 

15-39 years

355 Maple Avenue,

   Harleysville, PA

 

 

 

 

 

3,513

 

 

 

24,767

 

 

 

 

 

 

 

 

 

 

 

3,513

 

 

 

24,767

 

 

 

28,280

 

 

 

1,341

 

 

1950

 

2016

 

15-39 years

1000 Nationwide Drive,

   Harrisburg, PA

 

 

 

 

 

958

 

 

 

19,060

 

 

 

 

 

 

 

 

 

 

 

958

 

 

 

19,060

 

 

 

20,018

 

 

 

891

 

 

1976

 

2016

 

15-39 years

1501 Mittel Blvd,

   Wood Dale, IL

 

 

 

 

 

2,806

 

 

 

8,726

 

 

 

 

 

 

 

 

 

 

 

2,806

 

 

 

8,726

 

 

 

11,532

 

 

 

381

 

 

1986

 

2016

 

15-39 years

1804 McCarthy Blvd.,

   Milpitas, CA

 

 

 

 

 

1,478

 

 

 

8,164

 

 

 

 

 

 

 

 

 

 

 

1,478

 

 

 

8,164

 

 

 

9,642

 

 

 

265

 

 

1982

 

2016

 

15-39 years

5900 E. Ben White Blvd.,

   Austin, TX

 

 

 

 

 

300

 

 

 

29,681

 

 

 

 

 

 

8,649

 

 

 

 

 

300

 

 

 

38,330

 

 

 

38,630

 

 

 

982

 

 

1984

 

2016

 

15-39 years

3011 S. Babcock St.,

   Melbourne, FL

 

 

 

 

 

1,701

 

 

 

12,141

 

 

 

 

 

 

 

 

 

 

 

1,701

 

 

 

12,141

 

 

 

13,842

 

 

 

383

 

 

2012

 

2016

 

15-39 years

99 Garnsey Road,

   Pittsford, NY

 

 

 

 

 

40

 

 

 

29,530

 

 

 

 

 

 

1,000

 

 

 

 

 

40

 

 

 

30,530

 

 

 

30,570

 

 

 

334

 

 

1975

 

2017

 

15-39 years

2160 S. Power Road,

   Mesa, AZ

 

 

 

 

 

785

 

 

 

5,034

 

 

 

 

 

 

 

 

 

 

 

785

 

 

 

5,034

 

 

 

5,819

 

 

 

18

 

 

1998

 

2017

 

15-39 years

4400 Cutler Avenue,

   Albuquerque, NM

 

 

 

 

 

987

 

 

 

11,357

 

 

 

 

 

 

 

 

 

 

 

987

 

 

 

11,357

 

 

 

12,344

 

 

 

38

 

 

1996

 

2017

 

15-39 years

9487 Regency Square

   Boulevard, Jacksonville, FL

 

 

 

 

 

1,251

 

 

 

19,784

 

 

 

 

 

 

 

 

 

 

 

1,251

 

 

 

19,784

 

 

 

21,035

 

 

 

66

 

 

1984

 

2017

 

15-39 years

500 Kirts Boulevard,

   Troy, MI

 

 

 

 

 

1,665

 

 

 

19,798

 

 

 

 

 

 

 

 

 

 

 

1,665

 

 

 

19,798

 

 

 

21,463

 

 

 

69

 

 

1984

 

2017

 

15-39 years

122


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

Retail Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2013 Center Point Parkway,

   Birmingham, AL

 

 

 

 

 

300

 

 

 

1,122

 

 

 

 

 

 

 

 

 

 

 

300

 

 

 

1,122

 

 

 

1,422

 

 

 

367

 

 

2000

 

2006

 

15-39 years

3104 Peach Orchard Rd,

   Augusta, GA

 

 

 

 

 

270

 

 

 

1,108

 

 

 

 

 

 

 

 

 

 

 

270

 

 

 

1,109

 

 

 

1,378

 

 

 

342

 

 

1992

 

2007

 

15-39 years

2011 Airport Boulevard,

   Pensacola, FL

 

 

 

 

 

207

 

 

 

1,595

 

 

 

 

 

 

 

 

 

 

 

207

 

 

 

1,595

 

 

 

1,802

 

 

 

488

 

 

1998

 

2007

 

15-39 years

3649 Phillips Highway,

   Jacksonville, FL

 

 

 

 

 

223

 

 

 

1,262

 

 

 

 

 

 

 

 

 

 

 

223

 

 

 

1,262

 

 

 

1,485

 

 

 

452

 

 

1987

 

2007

 

15-39 years

9178 Chamberlayne Road,

   Mechanicsville, VA

 

 

 

 

 

288

 

 

 

1,633

 

 

 

 

 

 

 

 

 

 

 

288

 

 

 

1,633

 

 

 

1,921

 

 

 

476

 

 

1996

 

2007

 

15-39 years

100 East Cloverleaf Drive,

   Emporia, VA

 

 

 

 

 

325

 

 

 

1,841

 

 

 

 

 

 

 

 

 

 

 

325

 

 

 

1,841

 

 

 

2,166

 

 

 

585

 

 

1993

 

2007

 

15-39 years

20 Arthur Anderson Parkway,

   Sarasota, FL

 

 

 

 

 

553

 

 

 

3,131

 

 

 

 

 

 

 

 

 

 

 

553

 

 

 

3,131

 

 

 

3,684

 

 

 

865

 

 

1994

 

2008

 

15-39 years

5055 J. Turner Butler Blvd.,

   Jacksonville, FL

 

 

1,500

 

 

 

673

 

 

 

2,691

 

 

 

 

 

 

 

 

 

 

 

673

 

 

 

2,691

 

 

 

3,364

 

 

 

689

 

 

1998

 

2009

 

15-39 years

1530 South Mason Road,

   Katy, TX

 

 

 

 

 

500

 

 

 

648

 

 

 

 

 

 

 

 

 

 

 

500

 

 

 

648

 

 

 

1,148

 

 

 

179

 

 

1997

 

2009

 

15-39 years

9827 West Main Street,

   La Porte, TX

 

 

 

 

 

250

 

 

 

1,151

 

 

 

 

 

 

 

 

 

 

 

250

 

 

 

1,151

 

 

 

1,401

 

 

 

305

 

 

1996

 

2009

 

15-39 years

6601 Dalrock Road,

   Rowlett, TX

 

 

 

 

 

350

 

 

 

776

 

 

 

 

 

 

 

 

 

 

 

350

 

 

 

776

 

 

 

1,126

 

 

 

220

 

 

1995

 

2009

 

15-39 years

1000 NW 24th Avenue,

   Norman, OK

 

 

 

 

 

280

 

 

 

1,049

 

 

 

 

 

 

 

 

 

 

 

280

 

 

 

1,049

 

 

 

1,329

 

 

 

256

 

 

1991

 

2009

 

15-39 years

5901 West Reno Avenue,

   Oklahoma City, OK

 

 

 

 

 

540

 

 

 

517

 

 

 

 

 

 

 

 

 

 

 

540

 

 

 

517

 

 

 

1,057

 

 

 

166

 

 

2001

 

2009

 

15-39 years

615 S. Main St.,

   Ashland City, TN

 

 

 

 

 

59

 

 

 

973

 

 

 

 

 

 

 

 

 

 

 

59

 

 

 

973

 

 

 

1,032

 

 

 

32

 

 

1992

 

2016

 

15-39 years

123


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

1628 Main St.,

   Cadiz, KY

 

 

 

 

 

77

 

 

 

1,048

 

 

 

 

 

 

 

 

 

 

 

77

 

 

 

1,048

 

 

 

1,125

 

 

 

36

 

 

1992

 

2016

 

15-39 years

729 Highway 100,

   Centerville, TN

 

 

 

 

 

68

 

 

 

965

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

965

 

 

 

1,033

 

 

 

35

 

 

2006

 

2016

 

15-39 years

106 Luyben Hills Road,

   Kingston Springs, TN

 

 

 

 

 

92

 

 

 

978

 

 

 

 

 

 

 

 

 

 

 

92

 

 

 

978

 

 

 

1,070

 

 

 

36

 

 

1998

 

2016

 

15-39 years

3655 N. Mount Juliet Road,

   Mount Juliet, TN

 

 

 

 

 

76

 

 

 

995

 

 

 

 

 

 

 

 

 

 

 

76

 

 

 

995

 

 

 

1,071

 

 

 

35

 

 

1994

 

2016

 

15-39 years

417 Highway 76,

   White House, TN

 

 

 

 

 

105

 

 

 

927

 

 

 

 

 

 

 

 

 

 

 

105

 

 

 

927

 

 

 

1,032

 

 

 

35

 

 

2003

 

2016

 

15-39 years

1890 Perkins Road,

   Stillwater, OK

 

 

 

 

 

811

 

 

 

1,622

 

 

 

 

 

 

 

 

 

 

 

811

 

 

 

1,622

 

 

 

2,433

 

 

 

388

 

 

2008

 

2010

 

15-39 years

833 Highway 62 E,

   Mountain Home, AR

 

 

 

 

 

338

 

 

 

1,016

 

 

 

 

 

 

 

 

 

 

 

338

 

 

 

1,016

 

 

 

1,354

 

 

 

236

 

 

1988

 

2010

 

15-39 years

1102 S Saint Louis Street,

   Batesville, AR

 

 

 

 

 

214

 

 

 

1,055

 

 

 

 

 

 

 

 

 

 

 

214

 

 

 

1,055

 

 

 

1,269

 

 

 

256

 

 

1988

 

2010

 

15-39 years

2525 W. Kings Highway,

   Paragould, AR

 

 

 

 

 

187

 

 

 

1,444

 

 

 

 

 

 

 

 

 

 

 

187

 

 

 

1,444

 

 

 

1,631

 

 

 

306

 

 

1990

 

2010

 

15-39 years

2055 N. Washington Street,

   Forrest City, AR

 

 

 

 

 

84

 

 

 

941

 

 

 

 

 

 

 

 

 

 

 

84

 

 

 

941

 

 

 

1,025

 

 

 

229

 

 

1989

 

2010

 

15-39 years

2730 Lake Road,

   Dyersburg, TN

 

 

 

 

 

276

 

 

 

1,250

 

 

 

 

 

 

 

 

 

 

 

276

 

 

 

1,250

 

 

 

1,526

 

 

 

276

 

 

1989

 

2010

 

15-39 years

849 University Street,

   Martin, TN

 

 

 

 

 

152

 

 

 

858

 

 

 

 

 

 

 

 

 

 

 

152

 

 

 

858

 

 

 

1,010

 

 

 

212

 

 

1999

 

2010

 

15-39 years

1400 Rutledge Lane,

   Union City, TN

 

 

 

 

 

72

 

 

 

806

 

 

 

 

 

 

 

 

 

 

 

72

 

 

 

806

 

 

 

878

 

 

 

190

 

 

1988

 

2010

 

15-39 years

2625 Alexandria Pike,

   Highland Heights, KY

 

 

 

 

 

850

 

 

 

1,984

 

 

 

 

 

 

 

 

 

 

 

850

 

 

 

1,984

 

 

 

2,834

 

 

 

411

 

 

1985

 

2010

 

15-39 years

801 North Olden St.,

   Trenton, NJ

 

 

 

 

 

477

 

 

 

1,431

 

 

 

 

 

 

 

 

 

 

 

477

 

 

 

1,431

 

 

 

1,908

 

 

 

293

 

 

1991

 

2010

 

15-39 years

124


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

1500 Pennington Rd.,

   Trenton, NJ

 

 

 

 

 

394

 

 

 

1,181

 

 

 

 

 

 

 

 

 

 

 

394

 

 

 

1,181

 

 

 

1,575

 

 

 

267

 

 

1985

 

2010

 

15-39 years

610 W 4Th St,

   Covington, KY

 

 

 

 

 

582

 

 

 

1,358

 

 

 

 

 

 

 

 

 

 

 

582

 

 

 

1,358

 

 

 

1,940

 

 

 

280

 

 

1981

 

2010

 

15-39 years

1830 Easton Road,

   Somerset, NJ

 

 

 

 

 

912

 

 

 

2,735

 

 

 

 

 

 

 

 

 

 

 

912

 

 

 

2,735

 

 

 

3,647

 

 

 

556

 

 

1992

 

2011

 

15-39 years

5855 Blaine Avenue,

   Inver Grove Heights, MN

 

 

 

 

 

592

 

 

 

1,777

 

 

 

 

 

 

 

 

 

 

 

592

 

 

 

1,777

 

 

 

2,369

 

 

 

381

 

 

1997

 

2011

 

15-39 years

14400 Weaver Lake Road,

   Maple Grove, MN

 

 

 

 

 

611

 

 

 

1,833

 

 

 

 

 

 

 

 

 

 

 

611

 

 

 

1,833

 

 

 

2,444

 

 

 

399

 

 

1996

 

2011

 

15-39 years

1900 Adams Street,

   Mankato, MN

 

 

 

 

 

712

 

 

 

2,136

 

 

 

 

 

 

 

 

 

 

 

712

 

 

 

2,136

 

 

 

2,848

 

 

 

435

 

 

1994

 

2011

 

15-39 years

1018 Meadowlands Drive,

   Saint Paul, MN

 

 

 

 

 

606

 

 

 

1,817

 

 

 

 

 

 

 

 

 

 

 

606

 

 

 

1,817

 

 

 

2,423

 

 

 

391

 

 

1994

 

2011

 

15-39 years

2330 N. Highland Avenue,

   Jackson, TN

 

 

 

 

 

204

 

 

 

1,154

 

 

 

 

 

 

 

 

 

 

 

204

 

 

 

1,154

 

 

 

1,358

 

 

 

217

 

 

1999

 

2011

 

15-39 years

477 East Main Street,

   Henderson, TN

 

 

 

 

 

141

 

 

 

800

 

 

 

 

 

 

 

 

 

 

 

141

 

 

 

800

 

 

 

941

 

 

 

143

 

 

1986

 

2012

 

15-39 years

565 West Church Street,

   Lexington, TN

 

 

 

 

 

150

 

 

 

848

 

 

 

 

 

 

 

 

 

 

 

150

 

 

 

848

 

 

 

998

 

 

 

153

 

 

1995

 

2012

 

15-39 years

2479 North Central Avenue,

   Humboldt, TN

 

 

 

 

 

118

 

 

 

669

 

 

 

 

 

 

 

 

 

 

 

118

 

 

 

669

 

 

 

787

 

 

 

134

 

 

1993

 

2012

 

15-39 years

3645 N. Atlantic Ave,

   Cocoa Beach, FL

 

 

 

 

 

283

 

 

 

848

 

 

 

 

 

 

 

 

 

 

 

283

 

 

 

848

 

 

 

1,131

 

 

 

148

 

 

1992

 

2012

 

15-39 years

3755 W. Lake Mary Blvd,

   Lake Mary, FL

 

 

 

 

 

422

 

 

 

1,265

 

 

 

 

 

 

 

 

 

 

 

422

 

 

 

1,265

 

 

 

1,687

 

 

 

207

 

 

1989

 

2012

 

15-39 years

1860 State Road 44,

   New Smyrna Beach, FL

 

 

 

 

 

382

 

 

 

1,146

 

 

 

 

 

 

 

 

 

 

 

382

 

 

 

1,146

 

 

 

1,528

 

 

 

234

 

 

2008

 

2012

 

15-39 years

10005 University Blvd,

   Orlando, FL

 

 

 

 

 

351

 

 

 

1,052

 

 

 

 

 

 

 

 

 

 

 

351

 

 

 

1,052

 

 

 

1,403

 

 

 

182

 

 

1990

 

2012

 

15-39 years

125


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

5400 N. Orange Blossom Trail,

   Orlando, FL

 

 

 

 

 

219

 

 

 

656

 

 

 

 

 

 

 

 

 

 

 

219

 

 

 

656

 

 

 

875

 

 

 

131

 

 

1996

 

2012

 

15-39 years

302 Mall Blvd,

   Savannah, GA

 

 

 

 

 

390

 

 

 

1,170

 

 

 

 

 

 

 

 

 

 

 

390

 

 

 

1,170

 

 

 

1,560

 

 

 

206

 

 

2009

 

2012

 

15-39 years

2631 Skidaway Road,

   Savannah, GA

 

 

 

 

 

376

 

 

 

1,129

 

 

 

 

 

 

 

 

 

 

 

376

 

 

 

1,129

 

 

 

1,505

 

 

 

193

 

 

2009

 

2012

 

15-39 years

3615 Mundy Mill Rd,

   Oakwood, GA

 

 

 

 

 

400

 

 

 

1,199

 

 

 

 

 

 

 

 

 

 

 

400

 

 

 

1,199

 

 

 

1,599

 

 

 

208

 

 

2008

 

2012

 

15-39 years

301 W. General Screven Way,

   Hinesville, GA

 

 

 

 

 

402

 

 

 

1,207

 

 

 

 

 

 

 

 

 

 

 

402

 

 

 

1,207

 

 

 

1,609

 

 

 

224

 

 

2008

 

2012

 

15-39 years

113 Courthouse Road,

   Princeton, WV

 

 

 

 

 

269

 

 

 

1,524

 

 

 

 

 

 

 

 

 

 

 

269

 

 

 

1,524

 

 

 

1,793

 

 

 

241

 

 

1976

 

2012

 

15-39 years

211 Meadowfield Lane,

   Princeton, WV

 

 

 

 

 

301

 

 

 

1,703

 

 

 

 

 

 

 

 

 

 

 

301

 

 

 

1,703

 

 

 

2,004

 

 

 

267

 

 

1991

 

2012

 

15-39 years

283 Muskingum Drive,

   Marietta, OH

 

 

 

 

 

246

 

 

 

1,395

 

 

 

 

 

 

 

 

 

 

 

246

 

 

 

1,395

 

 

 

1,641

 

 

 

214

 

 

2007

 

2012

 

15-39 years

550 E. Main Street,

   Pomeroy, OH

 

 

 

 

 

208

 

 

 

1,178

 

 

 

 

 

 

 

 

 

 

 

208

 

 

 

1,178

 

 

 

1,386

 

 

 

196

 

 

1997

 

2012

 

15-39 years

1503 Harrison Avenue,

   Elkins, WV

 

 

 

 

 

452

 

 

 

1,355

 

 

 

 

 

 

 

 

 

 

 

452

 

 

 

1,355

 

 

 

1,807

 

 

 

213

 

 

1980

 

2012

 

15-39 years

1610 N. Atherton Street,

   State College, PA

 

 

 

 

 

365

 

 

 

1,461

 

 

 

 

 

 

 

 

 

 

 

365

 

 

 

1,461

 

 

 

1,826

 

 

 

221

 

 

1976

 

2012

 

15-39 years

811 Northside Drive,

   Summerville, WV

 

 

 

 

 

 

109

 

 

 

2,366

 

 

 

 

 

 

 

 

 

 

 

109

 

 

 

2,366

 

 

 

2,475

 

 

 

59

 

 

1993

 

2017

 

15-39 years

75 Tower Road,

   Oxford, AL

 

 

 

 

 

240

 

 

 

958

 

 

 

 

 

 

 

 

 

 

 

240

 

 

 

958

 

 

 

1,198

 

 

 

155

 

 

1999

 

2012

 

15-39 years

150 Leon Smith Parkway,

   Oxford, AL

 

 

 

 

 

320

 

 

 

158

 

 

 

 

 

 

1,000

 

 

 

 

 

320

 

 

 

1,158

 

 

 

1,478

 

 

 

54

 

 

2009

 

2012

 

15 years

170 Vaughn Lane,

   Pell City, AL

 

 

 

 

 

237

 

 

 

1,340

 

 

 

 

 

 

 

 

 

 

 

237

 

 

 

1,340

 

 

 

1,577

 

 

 

199

 

 

2002

 

2012

 

15-39 years

126


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

204 15th Street E,

   Tuscaloosa, AL

 

 

 

 

 

449

 

 

 

1,796

 

 

 

 

 

 

 

 

 

 

 

449

 

 

 

1,796

 

 

 

2,245

 

 

 

268

 

 

2010

 

2012

 

15-39 years

419 North Pelham Road,

   Jacksonville, AL

 

 

 

 

 

190

 

 

 

1,077

 

 

 

 

 

 

 

 

 

 

 

190

 

 

 

1,077

 

 

 

1,267

 

 

 

169

 

 

2000

 

2012

 

15-39 years

4422 Old Birmingham Road,

   Tuscaloosa, AL

 

 

 

 

 

422

 

 

 

1,686

 

 

 

 

 

 

 

 

 

 

 

422

 

 

 

1,686

 

 

 

2,108

 

 

 

262

 

 

2001

 

2012

 

15-39 years

1501 E. Hillsborough Ave.,

   Tampa, FL

 

 

 

 

 

208

 

 

 

1,179

 

 

 

 

 

 

 

 

 

 

 

208

 

 

 

1,179

 

 

 

1,387

 

 

 

174

 

 

1980

 

2012

 

15-39 years

6620 E. Dr. MLK Blvd,

   Tampa, FL

 

 

 

 

 

288

 

 

 

1,634

 

 

 

 

 

 

 

 

 

 

 

288

 

 

 

1,634

 

 

 

1,922

 

 

 

249

 

 

1987

 

2012

 

15-39 years

5212 Brook Road,

   Richmond, VA

 

 

 

 

 

202

 

 

 

1,147

 

 

 

 

 

 

 

 

 

 

 

202

 

 

 

1,147

 

 

 

1,349

 

 

 

178

 

 

1984

 

2012

 

15-39 years

153 East Swedesford Road,

   Exton, PA

 

 

 

 

 

470

 

 

 

1,882

 

 

 

 

 

 

 

 

 

 

 

470

 

 

 

1,882

 

 

 

2,352

 

 

 

299

 

 

1982

 

2012

 

15-39 years

4507 Jefferson David Highway,

   Richmond, VA

 

 

 

 

 

133

 

 

 

755

 

 

 

 

 

 

 

 

 

 

 

133

 

 

 

755

 

 

 

888

 

 

 

128

 

 

1981

 

2012

 

15-39 years

220 Lancaster Avenue,

   Paoli, PA

 

 

 

 

 

360

 

 

 

1,440

 

 

 

 

 

 

 

 

 

 

 

360

 

 

 

1,440

 

 

 

1,800

 

 

 

214

 

 

1982

 

2012

 

15-39 years

4510 Challenger Avenue,

   Roanoke, VA

 

 

 

 

 

828

 

 

 

1,965

 

 

 

 

 

 

 

 

 

 

 

828

 

 

 

1,965

 

 

 

2,793

 

 

 

277

 

 

2006

 

2013

 

15-39 years

706 MLK Jr. Blvd W, Seffner,

   FL

 

 

 

 

 

127

 

 

 

1,910

 

 

 

 

 

 

 

 

 

 

 

127

 

 

 

1,910

 

 

 

2,037

 

 

 

232

 

 

1992

 

2013

 

15-39 years

6004 14th Street,

   Bradenton, FL

 

 

 

 

 

277

 

 

 

1,621

 

 

 

 

 

 

 

 

 

 

 

277

 

 

 

1,621

 

 

 

1,898

 

 

 

203

 

 

1996

 

2013

 

15-39 years

7313 Gall Blvd, Zephyrhills,

   FL

 

 

 

 

 

127

 

 

 

1,696

 

 

 

 

 

 

 

 

 

 

 

127

 

 

 

1,696

 

 

 

1,823

 

 

 

213

 

 

1992

 

2013

 

15-39 years

3600 4th Street North,

   Saint Petersburg, FL

 

 

 

 

 

233

 

 

 

1,440

 

 

 

 

 

 

 

 

 

 

 

233

 

 

 

1,440

 

 

 

1,673

 

 

 

177

 

 

1988

 

2013

 

15-39 years

7620 W Hillsborough,

   Tampa, FL

 

 

 

 

 

189

 

 

 

1,234

 

 

 

 

 

 

 

 

 

 

 

189

 

 

 

1,234

 

 

 

1,423

 

 

 

163

 

 

1996

 

2013

 

15-39 years

127


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

 

Date

Acquired

 

 

Depreciation

is Computed

12816 US Highway 301,

   Dade City, FL

 

 

 

 

 

163

 

 

 

802

 

 

 

 

 

 

 

 

 

 

 

163

 

 

 

802

 

 

 

965

 

 

 

114

 

 

2008

 

 

2013

 

 

15-39 years

5801 Stevens Road,

   White Marsh, MD

 

 

 

 

 

3,223

 

 

 

200

 

 

 

 

 

 

 

 

 

 

 

3,223

 

 

 

200

 

 

 

3,423

 

 

 

38

 

 

1986

 

 

2013

 

 

15-39 years

8309 Quarry Road

   Manassas, VA

 

 

 

 

 

1,187

 

 

 

197

 

 

 

 

 

 

 

 

 

 

 

1,187

 

 

 

197

 

 

 

1,384

 

 

 

31

 

 

1986

 

 

2013

 

 

15-39 years

580 Church Street,

   Morrisville, NC

 

 

 

 

 

235

 

 

 

46

 

 

 

 

 

 

 

 

 

 

 

235

 

 

 

46

 

 

 

281

 

 

 

9

 

 

1960

 

 

2013

 

 

15-39 years

5191 Concord Road,

   Aston, PA

 

 

 

 

 

2,554

 

 

 

126

 

 

 

 

 

 

 

 

 

 

 

2,554

 

 

 

126

 

 

 

2,680

 

 

 

22

 

 

1984

 

 

2013

 

 

15-39 years

11245 Mosteller Road,

   Sharonville, OH

 

 

 

 

 

1,001

 

 

 

173

 

 

 

 

 

 

 

 

 

 

 

1,001

 

 

 

173

 

 

 

1,174

 

 

 

38

 

 

1976

 

 

2013

 

 

15-39 years

4877 Vulcan Avenue,

   Columbus, OH

 

 

 

 

 

757

 

 

 

77

 

 

 

 

 

 

 

 

 

 

 

757

 

 

 

77

 

 

 

834

 

 

 

14

 

 

1981

 

 

2013

 

 

15-39 years

899 Marshall Phelps Road,

   Windsor, CT

 

 

 

 

 

1,887

 

 

 

204

 

 

 

 

 

 

 

 

 

 

 

1,887

 

 

 

204

 

 

 

2,091

 

 

 

45

 

 

1986

 

 

2013

 

 

15-39 years

360 Bilmar Drive,

   Pittsburgh, PA

 

 

 

 

 

1,691

 

 

 

244

 

 

 

 

 

 

 

 

 

 

 

1,691

 

 

 

244

 

 

 

1,935

 

 

 

45

 

 

1989

 

 

2013

 

 

15-39 years

438 Auto Vista Drive,

   Palmdale, CA

 

 

 

 

 

995

 

 

 

2,811

 

 

 

 

 

 

 

 

 

 

 

995

 

 

 

2,811

 

 

 

3,806

 

 

 

460

 

 

1991

 

 

2013

 

 

15-39 years

38958 Carriage Way,

   Palmdale, CA

 

 

 

 

 

670

 

 

 

1,610

 

 

 

 

 

 

 

 

 

 

 

670

 

 

 

1,610

 

 

 

2,280

 

 

 

282

 

 

2006

 

 

2013

 

 

15-39 years

39012 Carriage Way,

   Palmdale, CA

 

 

 

 

 

987

 

 

 

3,817

 

 

 

 

 

 

 

 

 

 

 

987

 

 

 

3,817

 

 

 

4,804

 

 

 

560

 

 

1991

 

 

2013

 

 

15-39 years

185 E. New Circle Road,

   Lexington, KY

 

 

 

 

 

567

 

 

 

3,053

 

 

 

 

 

 

 

 

 

 

 

567

 

 

 

3,053

 

 

 

3,620

 

 

 

362

 

 

2002

 

 

2014

 

 

15-39 years

301 South White Sands Blvd,

   Alamogordo, NM

 

 

 

 

 

22

 

 

 

2,117

 

 

 

 

 

 

 

 

 

 

 

22

 

 

 

2,117

 

 

 

2,139

 

 

 

232

 

 

1983

 

 

2014

 

 

15-39 years

1101 N. Main Street,

   Roswell, NM

 

 

 

 

 

64

 

 

 

2,059

 

 

 

 

 

 

 

 

 

 

 

64

 

 

 

2,059

 

 

 

2,123

 

 

 

219

 

 

1990

 

 

2014

 

 

15-39 years

1300 N. Moore Road,

   Moore, OK

 

 

 

 

 

64

 

 

 

1,249

 

 

 

 

 

 

 

 

 

 

 

64

 

 

 

1,249

 

 

 

1,313

 

 

 

143

 

 

 

1,975

 

 

 

2,014

 

 

15-39 years

128


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

4518 SE 29th Street,

   Del City, OK

 

 

 

 

 

40

 

 

 

1,370

 

 

 

 

 

 

 

 

 

 

 

40

 

 

 

1,370

 

 

 

1,410

 

 

 

150

 

 

1980

 

2014

 

15-39 years

4500 S. Western Avenue,

   Oklahoma City, OK

 

 

 

 

 

105

 

 

 

1,150

 

 

 

 

 

 

 

 

 

 

 

105

 

 

 

1,150

 

 

 

1,255

 

 

 

124

 

 

1977

 

2014

 

15-39 years

13606 N. Pennsylvania Avenue,

   Oklahoma City, OK

 

 

 

 

 

721

 

 

 

1,049

 

 

 

 

 

 

 

 

 

 

 

721

 

 

 

1,049

 

 

 

1,770

 

 

 

129

 

 

2003

 

2014

 

15-39 years

901 E. State Highway 152,

   Mustang, OK

 

 

 

 

 

70

 

 

 

1,722

 

 

 

 

 

 

 

 

 

 

 

70

 

 

 

1,722

 

 

 

1,792

 

 

 

190

 

 

2004

 

2014

 

15-39 years

1170 Garth Brooks Blvd,

   Yukon, OK

 

 

 

 

 

63

 

 

 

1,851

 

 

 

 

 

 

 

 

 

 

 

63

 

 

 

1,851

 

 

 

1,914

 

 

 

209

 

 

1994

 

2014

 

15-39 years

3815 Southwest Loop 820,

   Fort Worth, TX

 

 

 

 

 

487

 

 

 

934

 

 

 

 

 

 

 

 

 

 

 

487

 

 

 

934

 

 

 

1,421

 

 

 

106

 

 

2003

 

2014

 

15-39 years

823 South Second Avenue,

   Kearney, NE

 

 

 

 

 

113

 

 

 

1,242

 

 

 

 

 

 

 

 

 

 

 

113

 

 

 

1,242

 

 

 

1,355

 

 

 

140

 

 

1982

 

2014

 

15-39 years

4001 Second Avenue,

   Kearney, NE

 

 

 

 

 

176

 

 

 

1,238

 

 

 

 

 

 

 

 

 

 

 

176

 

 

 

1,238

 

 

 

1,414

 

 

 

144

 

 

1991

 

2014

 

15-39 years

3503 West State Street,

   Grand Island, NE

 

 

 

 

 

425

 

 

 

 

 

 

 

 

 

 

 

 

 

 

425

 

 

 

 

 

 

425

 

 

 

 

 

1992

 

2014

 

-

103 Pony Express Lane,

   Ogallala, NE

 

 

 

 

 

291

 

 

 

1,243

 

 

 

 

 

 

 

 

 

 

 

291

 

 

 

1,243

 

 

 

1,534

 

 

 

155

 

 

1986

 

2014

 

15-39 years

500 S. George Nigh Expy,

   McAlester, OK

 

 

 

 

 

52

 

 

 

1,521

 

 

 

 

 

 

 

 

 

 

 

52

 

 

 

1,521

 

 

 

1,573

 

 

 

172

 

 

2006

 

2014

 

15-39 years

3834 North Lincoln Blvd,

   Oklahoma City, OK

 

 

 

 

 

466

 

 

 

928

 

 

 

 

 

 

 

 

 

 

 

466

 

 

 

928

 

 

 

1,394

 

 

 

76

 

 

1970

 

2015

 

15-39 years

6629 San Dario Avenue,

   Laredo, TX

 

 

 

 

 

425

 

 

 

2,476

 

 

 

 

 

 

 

 

 

 

 

425

 

 

 

2,476

 

 

 

2,901

 

 

 

258

 

 

2001

 

2014

 

15-39 years

2424 W Ferguson Drive,

   Mt. Pleasant, TX

 

 

 

 

 

1,141

 

 

 

997

 

 

 

 

 

 

 

 

 

 

 

1,141

 

 

 

997

 

 

 

2,138

 

 

 

157

 

 

1972

 

2014

 

15-39 years

200 Industrial Road,

   Madill, OK

 

 

 

 

 

739

 

 

 

714

 

 

 

 

 

 

 

 

 

 

 

739

 

 

 

714

 

 

 

1,453

 

 

 

67

 

 

1993

 

2014

 

15-39 years

129


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

3621 East Loop 820 S,

   Fort Worth, TX

 

 

 

 

 

1,142

 

 

 

554

 

 

 

 

 

 

 

 

 

 

 

1,142

 

 

 

554

 

 

 

1,696

 

 

 

67

 

 

1980

 

2014

 

15-39 years

10111 N Walton Walker Blvd,

   Dallas, TX

 

 

 

 

 

454

 

 

 

449

 

 

 

 

 

 

 

 

 

 

 

454

 

 

 

449

 

 

 

903

 

 

 

62

 

 

1984

 

2014

 

15-39 years

1801 E. Central Freeway,

   Wichita Falls, TX

 

 

 

 

 

674

 

 

 

186

 

 

 

 

 

 

 

 

 

 

 

674

 

 

 

186

 

 

 

860

 

 

 

25

 

 

1995

 

2014

 

15-39 years

20260 I-35 South,

   Lytle, TX

 

 

 

 

 

97

 

 

 

815

 

 

 

 

 

 

 

 

 

 

 

97

 

 

 

815

 

 

 

912

 

 

 

72

 

 

2008

 

2015

 

15-39 years

17902 US Hwy 59,

   New Caney, TX

 

 

 

 

 

37

 

 

 

875

 

 

 

 

 

 

 

 

 

 

 

37

 

 

 

875

 

 

 

912

 

 

 

69

 

 

1972

 

2015

 

15-39 years

3441 Clemson Boulevard,

   Anderson, SC

 

 

 

 

 

140

 

 

 

2,164

 

 

 

 

 

 

 

 

 

 

 

140

 

 

 

2,164

 

 

 

2,304

 

 

 

173

 

 

2004

 

2015

 

15-39 years

156 S River Road,

   St. George, UT

 

 

 

 

 

362

 

 

 

2,447

 

 

 

 

 

 

 

 

 

 

 

362

 

 

 

2,447

 

 

 

2,809

 

 

 

218

 

 

2000

 

2015

 

15-39 years

1280 N 30 West,

   Tooele, UT

 

 

 

 

 

389

 

 

 

1,945

 

 

 

 

 

 

 

 

 

 

 

389

 

 

 

1,945

 

 

 

2,334

 

 

 

170

 

 

2000

 

2015

 

15-39 years

1352 S Providence Center

   Drive, Cedar City, UT

 

 

 

 

 

333

 

 

 

2,544

 

 

 

 

 

 

 

 

 

 

 

333

 

 

 

2,544

 

 

 

2,877

 

 

 

234

 

 

2000

 

2015

 

15-39 years

1622 N 1000 West,

   Layton, UT

 

 

 

 

 

303

 

 

 

3,034

 

 

 

 

 

 

 

 

 

 

 

303

 

 

 

3,034

 

 

 

3,337

 

 

 

250

 

 

1995

 

2015

 

15-39 years

2175 W City Center Ct.,

   West Valley City, UT

 

 

 

 

 

327

 

 

 

2,222

 

 

 

 

 

 

 

 

 

 

 

327

 

 

 

2,222

 

 

 

2,549

 

 

 

188

 

 

1998

 

2015

 

15-39 years

17809 108th Avenue SE,

   Renton, WA

 

 

 

 

 

539

 

 

 

1,141

 

 

 

 

 

 

 

 

 

 

 

539

 

 

 

1,141

 

 

 

1,680

 

 

 

93

 

 

1986

 

2015

 

15-39 years

10611 Pacific Avenue S,

   Tacoma, WA

 

 

 

 

 

807

 

 

 

643

 

 

 

 

 

 

 

 

 

 

 

807

 

 

 

643

 

 

 

1,450

 

 

 

66

 

 

1991

 

2015

 

15-39 years

8401 S Tacoma Way,

   Tacoma, WA

 

 

 

 

 

562

 

 

 

897

 

 

 

 

 

 

 

 

 

 

 

562

 

 

 

897

 

 

 

1,459

 

 

 

76

 

 

1993

 

2015

 

15-39 years

16350 West Valley Highway,

   Tukwila, WA

 

 

 

 

 

1,170

 

 

 

419

 

 

 

 

 

 

 

 

 

 

 

1,170

 

 

 

419

 

 

 

1,589

 

 

 

67

 

 

1993

 

2015

 

15-39 years

130


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

2031 SW Campus Drive,

   Federal Way, WA

 

 

 

 

 

334

 

 

 

1,088

 

 

 

 

 

 

 

 

 

 

 

334

 

 

 

1,088

 

 

 

1,422

 

 

 

81

 

 

1995

 

2015

 

15-39 years

9511 Bridgeport Way,

   Lakewood, WA

 

 

 

 

 

1,372

 

 

 

878

 

 

 

 

 

 

 

 

 

 

 

1,372

 

 

 

878

 

 

 

2,250

 

 

 

87

 

 

1995

 

2015

 

15-39 years

1308 S. Burlington Boulevard,

   Burlington, WA

 

 

 

 

 

178

 

 

 

1,982

 

 

 

 

 

 

 

 

 

 

 

178

 

 

 

1,982

 

 

 

2,160

 

 

 

148

 

 

2000

 

2015

 

15-39 years

515 SW 128th Street,

   Everett, WA

 

 

 

 

 

175

 

 

 

1,473

 

 

 

 

 

 

 

 

 

 

 

175

 

 

 

1,473

 

 

 

1,648

 

 

 

118

 

 

1986

 

2015

 

15-39 years

702 S Meridian,

   Puyallup, WA

 

 

 

 

 

622

 

 

 

 

 

 

 

 

 

 

 

 

 

 

622

 

 

 

 

 

 

622

 

 

 

 

 

1994

 

2015

 

-

1120 E. Wishkah Street,

   Aberdeen, WA

 

 

 

 

 

218

 

 

 

1,446

 

 

 

 

 

 

 

 

 

 

 

218

 

 

 

1,446

 

 

 

1,664

 

 

 

109

 

 

2006

 

2015

 

15-39 years

2870 Florence Boulevard,

   Florence, AL

 

 

 

 

 

337

 

 

 

2,609

 

 

 

 

 

 

 

 

 

 

 

337

 

 

 

2,609

 

 

 

2,946

 

 

 

188

 

 

2011

 

2015

 

15-39 years

945 Wimberly Drive SW,

   Decatur, AL

 

 

 

 

 

364

 

 

 

3,708

 

 

 

 

 

 

 

 

 

 

 

364

 

 

 

3,708

 

 

 

4,072

 

 

 

264

 

 

2014

 

2015

 

15-39 years

3485 Tupelo Commons,

   Tupelo, MS

 

 

 

 

 

297

 

 

 

3,030

 

 

 

 

 

 

 

 

 

 

 

297

 

 

 

3,030

 

 

 

3,327

 

 

 

211

 

 

2012

 

2015

 

15-39 years

2212 East Parkway,

   Russellvillee, AR

 

 

 

 

 

250

 

 

 

3,354

 

 

 

 

 

 

 

 

 

 

 

250

 

 

 

3,354

 

 

 

3,604

 

 

 

241

 

 

2014

 

2015

 

15-39 years

431 East Main Street,

   Adamsville, TN

 

 

 

 

 

59

 

 

 

1,675

 

 

 

 

 

 

 

 

 

 

 

59

 

 

 

1,675

 

 

 

1,734

 

 

 

108

 

 

2005

 

2015

 

15-39 years

5701 Veterans Memorial Drive,

   Adamsville, AL

 

 

 

 

 

123

 

 

 

1,924

 

 

 

 

 

 

 

 

 

 

 

123

 

 

 

1,924

 

 

 

2,047

 

 

 

130

 

 

1989

 

2015

 

15-39 years

18 Big Valley Rd,

   Alexandria, AL

 

 

 

 

 

79

 

 

 

2,318

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

2,318

 

 

 

2,397

 

 

 

146

 

 

2004

 

2015

 

15-39 years

36966 US Hwy 231,

   Ashville, AL

 

 

 

 

 

124

 

 

 

1,696

 

 

 

 

 

 

 

 

 

 

 

124

 

 

 

1,696

 

 

 

1,820

 

 

 

106

 

 

1999

 

2015

 

15-39 years

307 US Hwy 31 North,

   Athens, AL

 

 

 

 

 

143

 

 

 

1,996

 

 

 

 

 

 

 

 

 

 

 

143

 

 

 

1,996

 

 

 

2,139

 

 

 

125

 

 

2007

 

2015

 

15-39 years

131


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

31128 1st Avenue NE,

   Carbon Hill, AL

 

 

 

 

 

54

 

 

 

1,634

 

 

 

 

 

 

 

 

 

 

 

54

 

 

 

1,634

 

 

 

1,688

 

 

 

105

 

 

1998

 

2015

 

15-39 years

1190 North Park Street,

   Carrollton, GA

 

 

 

 

 

77

 

 

 

2,030

 

 

 

 

 

 

 

 

 

 

 

77

 

 

 

2,030

 

 

 

2,107

 

 

 

127

 

 

2008

 

2015

 

15-39 years

55 Birmingham Road,

   Centreville, AL

 

 

 

 

 

140

 

 

 

2,251

 

 

 

 

 

 

 

 

 

 

 

140

 

 

 

2,251

 

 

 

2,391

 

 

 

136

 

 

2013

 

2015

 

15-39 years

1414 Rainbow Drive,

   Gadsden, AL

 

 

 

 

 

42

 

 

 

2,571

 

 

 

 

 

 

 

 

 

 

 

42

 

 

 

2,571

 

 

 

2,613

 

 

 

157

 

 

1991

 

2015

 

15-39 years

3180 Hwy 157,

   Cullman, AL

 

 

 

 

 

71

 

 

 

1,799

 

 

 

 

 

 

 

 

 

 

 

71

 

 

 

1,799

 

 

 

1,870

 

 

 

111

 

 

1997

 

2015

 

15-39 years

1641 Main Street SW,

   Cullman, AL

 

 

 

 

 

79

 

 

 

1,949

 

 

 

 

 

 

 

 

 

 

 

79

 

 

 

1,949

 

 

 

2,028

 

 

 

126

 

 

2006

 

2015

 

15-39 years

2181 Hwy 78 East,

   Dora, AL

 

 

 

 

 

18

 

 

 

2,280

 

 

 

 

 

 

 

 

 

 

 

18

 

 

 

2,280

 

 

 

2,298

 

 

 

131

 

 

1968

 

2015

 

15-39 years

15266 Hwy 278,

   Double Springs, AL

 

 

 

 

 

306

 

 

 

1,752

 

 

 

 

 

 

 

 

 

 

 

306

 

 

 

1,752

 

 

 

2,058

 

 

 

114

 

 

1995

 

2015

 

15-39 years

22714 AL Hwy 24,

   Moulton, AL

 

 

 

 

 

117

 

 

 

1,752

 

 

 

 

 

 

 

 

 

 

 

117

 

 

 

1,752

 

 

 

1,869

 

 

 

115

 

 

2003

 

2015

 

15-39 years

14445 US Hwy 431,

   Guntersville, AL

 

 

 

 

 

382

 

 

 

2,020

 

 

 

 

 

 

 

 

 

 

 

382

 

 

 

2,020

 

 

 

2,402

 

 

 

134

 

 

2015

 

2015

 

15-39 years

5320 Hwy 280 East,

   Harpersville, AL

 

 

 

 

 

48

 

 

 

2,645

 

 

 

 

 

 

 

 

 

 

 

48

 

 

 

2,645

 

 

 

2,693

 

 

 

156

 

 

1995

 

2015

 

15-39 years

5888 Harvest Highway 53,

   Harvest, AL

 

 

 

 

 

163

 

 

 

2,060

 

 

 

 

 

 

 

 

 

 

 

163

 

 

 

2,060

 

 

 

2,223

 

 

 

132

 

 

2014

 

2015

 

15-39 years

520 East Main Street,

   Henderson, TN

 

 

 

 

 

111

 

 

 

1,608

 

 

 

 

 

 

 

 

 

 

 

111

 

 

 

1,608

 

 

 

1,719

 

 

 

117

 

 

1987

 

2015

 

15-39 years

145 Hughes Road,

   Madison, AL

 

 

 

 

 

209

 

 

 

1,958

 

 

 

 

 

 

 

 

 

 

 

209

 

 

 

1,958

 

 

 

2,167

 

 

 

129

 

 

2011

 

2015

 

15-39 years

2119 North Locust Avenue,

   Lawrenceburg, TN

 

 

 

 

 

117

 

 

 

1,832

 

 

 

 

 

 

 

 

 

 

 

117

 

 

 

1,832

 

 

 

1,949

 

 

 

146

 

 

2014

 

2015

 

15-39 years

132


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

1032 North Main Street,

   Montevallo, AL

 

 

 

 

 

60

 

 

 

2,203

 

 

 

 

 

 

 

 

 

 

 

60

 

 

 

2,203

 

 

 

2,263

 

 

 

138

 

 

2009

 

2015

 

15-39 years

3211 Woodward Avenue,

   Muscle Shoals, AL

 

 

 

 

 

44

 

 

 

2,019

 

 

 

 

 

 

 

 

 

 

 

44

 

 

 

2,019

 

 

 

2,063

 

 

 

117

 

 

1984

 

2015

 

15-39 years

14045 US Hwy 411,

   Odenville, AL

 

 

 

 

 

100

 

 

 

1,652

 

 

 

 

 

 

 

 

 

 

 

100

 

 

 

1,652

 

 

 

1,752

 

 

 

115

 

 

2000

 

2015

 

15-39 years

201 Hwy 278 Bypass East,

   Piedmont, AL

 

 

 

 

 

33

 

 

 

1,934

 

 

 

 

 

 

 

 

 

 

 

33

 

 

 

1,934

 

 

 

1,967

 

 

 

116

 

 

1981

 

2015

 

15-39 years

503 1st Avenue East,

   Reform, AL

 

 

 

 

 

201

 

 

 

1,979

 

 

 

 

 

 

 

 

 

 

 

201

 

 

 

1,979

 

 

 

2,180

 

 

 

139

 

 

1992

 

2015

 

15-39 years

4170 Hwy 431,

   Roanoke, AL

 

 

 

 

 

83

 

 

 

1,625

 

 

 

 

 

 

 

 

 

 

 

83

 

 

 

1,625

 

 

 

1,708

 

 

 

101

 

 

2006

 

2015

 

15-39 years

700 Wayne Road,

   Savannah, TN

 

 

 

 

 

62

 

 

 

1,693

 

 

 

 

 

 

 

 

 

 

 

62

 

 

 

1,693

 

 

 

1,755

 

 

 

112

 

 

2012

 

2015

 

15-39 years

1105 Montgomery Avenue,

   Sheffield, AL

 

 

 

 

 

43

 

 

 

1,730

 

 

 

 

 

 

 

 

 

 

 

43

 

 

 

1,730

 

 

 

1,773

 

 

 

102

 

 

1967

 

2015

 

15-39 years

5271 Hwy 67 South,

   Somerville, AL

 

 

 

 

 

28

 

 

 

1,758

 

 

 

 

 

 

 

 

 

 

 

28

 

 

 

1,758

 

 

 

1,786

 

 

 

124

 

 

2001

 

2015

 

15-39 years

444 Marietta Road,

   Springville, AL

 

 

 

 

 

31

 

 

 

1,994

 

 

 

 

 

 

 

 

 

 

 

31

 

 

 

1,994

 

 

 

2,025

 

 

 

120

 

 

1993

 

2015

 

15-39 years

43023 US Hwy 72,

   Stevenson, AL

 

 

 

 

 

306

 

 

 

1,862

 

 

 

 

 

 

 

 

 

 

 

306

 

 

 

1,862

 

 

 

2,168

 

 

 

115

 

 

1985

 

2015

 

15-39 years

1460 Gadsden Hwy,

   Trussville, AL

 

 

 

 

 

34

 

 

 

2,039

 

 

 

 

 

 

 

 

 

 

 

34

 

 

 

2,039

 

 

 

2,073

 

 

 

121

 

 

1992

 

2015

 

15-39 years

485 Hwy 72 West,

   Tuscumbia, AL

 

 

 

 

 

117

 

 

 

1,831

 

 

 

 

 

 

 

 

 

 

 

117

 

 

 

1,831

 

 

 

1,948

 

 

 

122

 

 

2004

 

2015

 

15-39 years

32 Village Lane,

   Wedowee, AL

 

 

 

 

 

92

 

 

 

1,454

 

 

 

 

 

 

 

 

 

 

 

92

 

 

 

1,454

 

 

 

1,546

 

 

 

88

 

 

2002

 

2015

 

15-39 years

1421 Winchester Road NE,

   Huntsville, AL

 

 

 

 

 

133

 

 

 

2,029

 

 

 

 

 

 

 

 

 

 

 

133

 

 

 

2,029

 

 

 

2,162

 

 

 

125

 

 

2010

 

2015

 

15-39 years

133


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

900 Hansen Road,

   Ashwaubenon, WI

 

 

 

 

 

86

 

 

 

2,008

 

 

 

 

 

 

 

 

 

 

 

86

 

 

 

2,008

 

 

 

2,094

 

 

 

127

 

 

1994

 

2015

 

15-39 years

1700 S. Koeller St.,

   Oshkosh, WI

 

 

 

 

 

145

 

 

 

1,795

 

 

 

 

 

 

 

 

 

 

 

145

 

 

 

1,795

 

 

 

1,940

 

 

 

119

 

 

1996

 

2015

 

15-39 years

2420 E. Mason St.,

   Green Bay, WI

 

 

 

 

 

106

 

 

 

1,713

 

 

 

 

 

 

 

 

 

 

 

106

 

 

 

1,713

 

 

 

1,819

 

 

 

112

 

 

1996

 

2015

 

15-39 years

2510 W. Washington St.,

   West Bend, WI

 

 

 

 

 

113

 

 

 

1,704

 

 

 

 

 

 

 

 

 

 

 

113

 

 

 

1,704

 

 

 

1,817

 

 

 

111

 

 

1996

 

2015

 

15-39 years

3040 E. College Ave.,

   Appleton, WI

 

 

 

 

 

96

 

 

 

1,637

 

 

 

 

 

 

 

 

 

 

 

96

 

 

 

1,637

 

 

 

1,733

 

 

 

107

 

 

1996

 

2015

 

15-39 years

3730 W. College Ave.,

   Appleton, WI

 

 

 

 

 

95

 

 

 

2,478

 

 

 

 

 

 

 

 

 

 

 

95

 

 

 

2,478

 

 

 

2,573

 

 

 

153

 

 

1976

 

2015

 

15-39 years

4435 Calumet Ave.,

   Manitowoc, WI

 

 

 

 

 

106

 

 

 

1,714

 

 

 

 

 

 

 

 

 

 

 

106

 

 

 

1,714

 

 

 

1,820

 

 

 

113

 

 

1996

 

2015

 

15-39 years

4745 Golf Road,

   Eau Claire, WI

 

 

 

 

 

137

 

 

 

2,245

 

 

 

 

 

 

 

 

 

 

 

137

 

 

 

2,245

 

 

 

2,382

 

 

 

149

 

 

1994

 

2015

 

15-39 years

271 N Dupont Highway,

   Dover, DE

 

 

 

 

 

211

 

 

 

3,455

 

 

 

 

 

 

 

 

 

 

 

211

 

 

 

3,455

 

 

 

3,666

 

 

 

208

 

 

1991

 

2015

 

15-39 years

302 N Interstate Drive,

   Norman, OK

 

 

 

 

 

232

 

 

 

3,733

 

 

 

 

 

 

 

 

 

 

 

232

 

 

 

3,733

 

 

 

3,965

 

 

 

227

 

 

1982

 

2015

 

15-39 years

305 Merchants Rd,

   Knoxville, TN

 

 

 

 

 

151

 

 

 

2,775

 

 

 

 

 

 

 

 

 

 

 

151

 

 

 

2,775

 

 

 

2,926

 

 

 

182

 

 

1978

 

2015

 

15-39 years

555 South West Street,

   Wichita, KS

 

 

 

 

 

468

 

 

 

3,475

 

 

 

 

 

 

 

 

 

 

 

468

 

 

 

3,475

 

 

 

3,943

 

 

 

212

 

 

1982

 

2015

 

15-39 years

575 S Telshor Blvd,

   Las Cruces, NM

 

 

 

 

 

108

 

 

 

4,069

 

 

 

 

 

 

 

 

 

 

 

108

 

 

 

4,069

 

 

 

4,177

 

 

 

251

 

 

1991

 

2015

 

15-39 years

1725 Rainbow Dr.,

   Gadsden, AL

 

 

 

 

 

219

 

 

 

2,915

 

 

 

 

 

 

 

 

 

 

 

219

 

 

 

2,915

 

 

 

3,134

 

 

 

181

 

 

1981

 

2015

 

15-39 years

2077 Riverside Drive,

   Macon, GA

 

 

 

 

 

258

 

 

 

3,235

 

 

 

 

 

 

 

 

 

 

 

258

 

 

 

3,235

 

 

 

3,493

 

 

 

195

 

 

1972

 

2015

 

15-39 years

134


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

 

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

 

4455 Wadsworth Blvd,

   Wheat Ridge, CO

 

 

 

 

 

451

 

 

 

3,614

 

 

 

 

 

 

 

 

 

 

 

451

 

 

 

3,614

 

 

 

4,065

 

 

 

216

 

 

1974

 

2015

 

15-39 years

 

6728 S Memorial Drive,

   Tulsa, OK

 

 

 

 

 

125

 

 

 

3,846

 

 

 

 

 

 

 

 

 

 

 

125

 

 

 

3,846

 

 

 

3,971

 

 

 

230

 

 

1987

 

2015

 

15-39 years

 

8350 3rd Street North,

   Oakdale, MN

 

 

 

 

 

197

 

 

 

3,455

 

 

 

 

 

 

 

 

 

 

 

197

 

 

 

3,455

 

 

 

3,652

 

 

 

206

 

 

2006

 

2015

 

15-39 years

 

9415 Pineville-Matthews Rd,

   Pineville, NC

 

 

 

 

 

74

 

 

 

3,587

 

 

 

 

 

 

 

 

 

 

 

74

 

 

 

3,587

 

 

 

3,661

 

 

 

221

 

 

1991

 

2015

 

15-39 years

 

10520 Coors By-Pass NW,

   Albuquerque, NM

 

 

 

 

 

196

 

 

 

3,389

 

 

 

 

 

 

 

 

 

 

 

196

 

 

 

3,389

 

 

 

3,585

 

 

 

211

 

 

2002

 

2015

 

15-39 years

 

12515 Elm Creek Blvd.,N.,

   Maple Grove, MN

 

 

 

 

 

243

 

 

 

3,253

 

 

 

 

 

 

 

 

 

 

 

243

 

 

 

3,253

 

 

 

3,496

 

 

 

201

 

 

2001

 

2015

 

15-39 years

 

670 NW Blue Parkway,

   Lee's Summit, MO

 

 

 

 

 

132

 

 

 

3,447

 

 

 

 

 

 

 

 

 

 

 

132

 

 

 

3,447

 

 

 

3,579

 

 

 

220

 

 

2010

 

2015

 

15-39 years

 

1745 Old Fort Parkway,

   Murfreesboro, TN

 

 

 

 

 

247

 

 

 

2,747

 

 

 

 

 

 

 

 

 

 

 

247

 

 

 

2,747

 

 

 

2,994

 

 

 

181

 

 

1987

 

2015

 

15-39 years

 

2550 Nicholasville Road,

   Lexington, KY

 

 

 

 

 

1,258

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,258

 

 

 

 

 

 

1,258

 

 

 

 

 

1976

 

2015

 

 

 

2950 Plainfield Road,

   Joliet, IL

 

 

 

 

 

686

 

 

 

3,072

 

 

 

 

 

 

 

 

 

 

 

686

 

 

 

3,072

 

 

 

3,758

 

 

 

202

 

 

1991

 

2015

 

15-39 years

 

1814 Gallatin Pike N.,

   Madison, TN

 

 

 

 

 

97

 

 

 

4,617

 

 

 

 

 

 

 

 

 

 

 

97

 

 

 

4,617

 

 

 

4,714

 

 

 

211

 

 

1972

 

2016

 

15-39 years

 

7921 Dream St.,

   Florence, KY

 

 

 

 

 

61

 

 

 

4,687

 

 

 

 

 

 

 

 

 

 

 

61

 

 

 

4,687

 

 

 

4,748

 

 

 

216

 

 

1977

 

2016

 

15-39 years

 

2925 White Bear Ave.,

   Maplewood, MN

 

 

 

 

 

315

 

 

 

1,551

 

 

 

 

 

 

 

 

 

 

 

315

 

 

 

1,551

 

 

 

1,866

 

 

 

95

 

 

1983

 

2016

 

15-39 years

 

4450 Rodeo Road,

   Santa Fe, NM

 

 

 

 

 

121

 

 

 

2,979

 

 

 

 

 

 

 

 

 

 

 

121

 

 

 

2,979

 

 

 

3,100

 

 

 

136

 

 

1990

 

2016

 

15-39 years

 

7750 Winchester Road,

   Memphis, TN

 

 

 

 

 

103

 

 

 

3,327

 

 

 

 

 

 

 

 

 

 

 

103

 

 

 

3,327

 

 

 

3,430

 

 

 

161

 

 

2008

 

2016

 

15-39 years

 

135


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

 

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

 

2642 Stadium Blvd.,

   Jonesboro, AR

 

 

 

 

 

324

 

 

 

3,383

 

 

 

 

 

 

 

 

 

 

 

324

 

 

 

3,383

 

 

 

3,707

 

 

 

161

 

 

2011

 

2016

 

15-39 years

 

120 Creasy Lane S.,

   Lafayette, IN

 

 

 

 

 

285

 

 

 

3,436

 

 

 

 

 

 

 

 

 

 

 

285

 

 

 

3,436

 

 

 

3,721

 

 

 

163

 

 

2012

 

2016

 

15-39 years

 

45 Betten Court,

   Bridgeport, WV

 

 

 

 

 

88

 

 

 

4,074

 

 

 

 

 

 

 

 

 

 

 

88

 

 

 

4,074

 

 

 

4,162

 

 

 

218

 

 

2007

 

2016

 

15-39 years

 

442 Fortman Drive,

   St. Mary's, OH

 

 

 

 

 

56

 

 

 

3,997

 

 

 

 

 

 

 

 

 

 

 

56

 

 

 

3,997

 

 

 

4,053

 

 

 

218

 

 

2011

 

2016

 

15-39 years

 

2948 Allentown Road,

   Lima, OH

 

 

 

 

 

69

 

 

 

3,813

 

 

 

 

 

 

 

 

 

 

 

69

 

 

 

3,813

 

 

 

3,882

 

 

 

207

 

 

2009

 

2016

 

15-39 years

 

45131 Columbia Place,

   Sterling, VA

 

 

18,622

 

 

 

24,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,395

 

 

 

 

 

 

24,395

 

 

 

 

 

2004

 

2016

 

 

 

2400 North Interstate 35,

   Round Rock, TX

 

 

 

 

 

769

 

 

 

4,176

 

 

 

 

 

 

 

 

 

 

 

769

 

 

 

4,176

 

 

 

4,945

 

 

 

188

 

 

1984

 

2016

 

15-39 years

 

2451 S. Capital of Texas

   Highway, Austin, TX

 

 

 

 

 

1,184

 

 

 

5,678

 

 

 

 

 

 

 

 

 

 

 

1,184

 

 

 

5,678

 

 

 

6,862

 

 

 

259

 

 

1998

 

2016

 

15-39 years

 

7709 Ranch Road 620 N,

   Austin, TX

 

 

 

 

 

2,104

 

 

 

7,566

 

 

 

 

 

 

 

 

 

 

 

2,104

 

 

 

7,566

 

 

 

9,670

 

 

 

362

 

 

2006

 

2016

 

15-39 years

 

11570 Research Boulevard,

   Austin, TX

 

 

 

 

 

4,190

 

 

 

7,829

 

 

 

 

 

 

 

 

 

 

 

4,190

 

 

 

7,829

 

 

 

12,019

 

 

 

358

 

 

1994

 

2016

 

15-39 years

 

1724 W. Everly Brothers Blvd.,

   Central City, KY

 

 

 

 

 

315

 

 

 

580

 

 

 

 

 

 

 

 

 

 

 

315

 

 

 

580

 

 

 

895

 

 

 

31

 

 

1978

 

2016

 

15-39 years

 

814 Frederica Street,

   Owensboro, KY

 

 

 

 

 

177

 

 

 

615

 

 

 

 

 

 

 

 

 

 

 

177

 

 

 

615

 

 

 

792

 

 

 

28

 

 

1972

 

2016

 

15-39 years

 

8000 State Road 66,

   Newburgh, IN

 

 

 

 

 

330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

330

 

 

 

 

 

 

330

 

 

 

 

 

1994

 

2016

 

 

 

2015 E Malone Avenue,

   Sikeston, MO

 

 

 

 

 

205

 

 

 

2,235

 

 

 

 

 

 

 

 

 

 

 

205

 

 

 

2,235

 

 

 

2,440

 

 

 

106

 

 

1940

 

2016

 

15-39 years

 

1000-1108 N Fares Ave.,

   Evansville, IN

 

 

 

 

 

636

 

 

 

3,655

 

 

 

 

 

 

 

 

 

 

 

636

 

 

 

3,655

 

 

 

4,291

 

 

 

164

 

 

1949

 

2016

 

15-39 years

 

136


 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

400-500 NW Fourth Street,

   Evansville, IN

 

 

 

 

 

244

 

 

 

2,375

 

 

 

 

 

 

 

 

 

 

 

244

 

 

 

2,375

 

 

 

2,619

 

 

 

104

 

 

1909

 

2016

 

15-39 years

1200 Dufour Street,

   Marion, IL

 

 

 

 

 

314

 

 

 

2,089

 

 

 

 

 

 

 

 

 

 

 

314

 

 

 

2,089

 

 

 

2,403

 

 

 

94

 

 

1970

 

2016

 

15-39 years

802 First Street,

   Kennett, MO

 

 

 

 

 

191

 

 

 

1,198

 

 

 

 

 

 

 

 

 

 

 

191

 

 

 

1,198

 

 

 

1,389

 

 

 

55

 

 

1970

 

2016

 

15-39 years

2810 Westwood Blvd,

   Poplar Bluff, MO

 

 

 

 

 

149

 

 

 

1,794

 

 

 

 

 

 

 

 

 

 

 

149

 

 

 

1,794

 

 

 

1,943

 

 

 

86

 

 

1970

 

2016

 

15-39 years

2000 Independence Street,

   Cape Girardeau, MO

 

 

 

 

 

76

 

 

 

542

 

 

 

 

 

 

 

 

 

 

 

76

 

 

 

542

 

 

 

618

 

 

 

28

 

 

1988

 

2016

 

15-39 years

3480 Nash Road,

   Scott City, MO

 

 

 

 

 

260

 

 

 

3,052

 

 

 

 

 

 

 

 

 

 

 

260

 

 

 

3,052

 

 

 

3,312

 

 

 

139

 

 

1978

 

2016

 

15-39 years

1400 Green Street,

   Henderson, KY

 

 

 

 

 

290

 

 

 

729

 

 

 

 

 

 

 

 

 

 

 

290

 

 

 

729

 

 

 

1,019

 

 

 

38

 

 

1973

 

2016

 

15-39 years

1400 S. Division Street,

   Blytheville, AR

 

 

 

 

 

413

 

 

 

3,405

 

 

 

 

 

 

 

 

 

 

 

413

 

 

 

3,405

 

 

 

3,818

 

 

 

166

 

 

1966

 

2016

 

15-39 years

600 N Jackson Street,

   Harrisburg, IL

 

 

 

 

 

131

 

 

 

839

 

 

 

 

 

 

 

 

 

 

 

131

 

 

 

839

 

 

 

970

 

 

 

37

 

 

1970

 

2016

 

15-39 years

4121 Highway 31 East,

   Clarksville, IN

 

 

 

 

 

1,091

 

 

 

3,890

 

 

 

 

 

 

 

 

 

 

 

1,091

 

 

 

3,890

 

 

 

4,981

 

 

 

192

 

 

1961

 

2016

 

15-39 years

1230 Alsop Lane,

   Owensboro, KY

 

 

 

 

 

499

 

 

 

734

 

 

 

 

 

 

 

 

 

 

 

499

 

 

 

734

 

 

 

1,233

 

 

 

36

 

 

1976

 

2016

 

15-39 years

5911 Pearl Court,

   Evansville, IN

 

 

 

 

 

203

 

 

 

369

 

 

 

 

 

 

 

 

 

 

 

203

 

 

 

369

 

 

 

572

 

 

 

26

 

 

2001

 

2016

 

15-39 years

12624 S Northgate Drive,

   Haubstadt, IN

 

 

 

 

 

379

 

 

 

1,349

 

 

 

 

 

 

 

 

 

 

 

379

 

 

 

1,349

 

 

 

1,728

 

 

 

73

 

 

2005

 

2016

 

15-39 years

7695 S 1150 E,

   Otterbein, IN

 

 

 

 

 

177

 

 

 

1,385

 

 

 

 

 

 

 

 

 

 

 

177

 

 

 

1,385

 

 

 

1,562

 

 

 

79

 

 

1978

 

2016

 

15-39 years

2925 Ross Clark Cr.,

   Dothan, AL

 

 

 

 

 

539

 

 

 

2,551

 

 

 

 

 

 

 

 

 

 

 

539

 

 

 

2,551

 

 

 

3,090

 

 

 

102

 

 

1997

 

2016

 

15-39 years

137


 

 

 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

1820 Raymond Diehl Rd.,

   Tallahassee, FL

 

 

 

 

 

864

 

 

 

2,184

 

 

 

 

 

 

 

 

 

 

 

864

 

 

 

2,184

 

 

 

3,048

 

 

 

93

 

 

1995

 

2016

 

15-39 years

995 N. Peachtree Parkway,

   Peachtree City, GA

 

 

 

 

 

476

 

 

 

2,590

 

 

 

 

 

 

 

 

 

 

 

476

 

 

 

2,590

 

 

 

3,066

 

 

 

107

 

 

1997

 

2016

 

15-39 years

1824 Club House Drive,

   Valdosta, GA

 

 

 

 

 

524

 

 

 

2,504

 

 

 

 

 

 

 

 

 

 

 

524

 

 

 

2,504

 

 

 

3,028

 

 

 

104

 

 

1997

 

2016

 

15-39 years

15608 S Harlem Avenue,

   Orland Park, IL

 

 

 

 

 

686

 

 

 

2,358

 

 

 

 

 

 

 

 

 

 

 

686

 

 

 

2,358

 

 

 

3,044

 

 

 

102

 

 

1994

 

2016

 

15-39 years

6007 E. State Street,

   Rockford, IL

 

 

 

 

 

450

 

 

 

2,701

 

 

 

 

 

 

 

 

 

 

 

450

 

 

 

2,701

 

 

 

3,151

 

 

 

109

 

 

1996

 

2016

 

15-39 years

3201 W 3rd St.,

   Bloomington, IN

 

 

 

 

 

240

 

 

 

2,761

 

 

 

 

 

 

 

 

 

 

 

240

 

 

 

2,761

 

 

 

3,001

 

 

 

103

 

 

1994

 

2016

 

15-39 years

3730 S. Reed Rd.,

   Kokomo, IN

 

 

 

 

 

106

 

 

 

3,065

 

 

 

 

 

 

 

 

 

 

 

106

 

 

 

3,065

 

 

 

3,171

 

 

 

110

 

 

1995

 

2016

 

15-39 years

6435 Dixie Hwy.,

   Clarkston, MI

 

 

 

 

 

284

 

 

 

2,788

 

 

 

 

 

 

 

 

 

 

 

284

 

 

 

2,788

 

 

 

3,072

 

 

 

123

 

 

1997

 

2016

 

15-39 years

1515 W. 14 Mile Rd.,

   Madison Heights, MI

 

 

 

 

 

58

 

 

 

3,094

 

 

 

 

 

 

 

 

 

 

 

58

 

 

 

3,094

 

 

 

3,152

 

 

 

110

 

 

1995

 

2016

 

15-39 years

7873 Conference Ctr Dr.,

   Brighton, MI

 

 

 

 

 

102

 

 

 

2,920

 

 

 

 

 

 

 

 

 

 

 

102

 

 

 

2,920

 

 

 

3,022

 

 

 

121

 

 

1998

 

2016

 

15-39 years

1501 Boardman Road,

   Jackson, MI

 

 

 

 

 

177

 

 

 

2,846

 

 

 

 

 

 

 

 

 

 

 

177

 

 

 

2,846

 

 

 

3,023

 

 

 

115

 

 

1996

 

2016

 

15-39 years

250 Mitchelle Drive,

   Hendersonville, NC

 

 

 

 

 

165

 

 

 

2,928

 

 

 

 

 

 

 

 

 

 

 

165

 

 

 

2,928

 

 

 

3,093

 

 

 

125

 

 

2000

 

2016

 

15-39 years

111 Howell Road,

   New Bern, NC

 

 

 

 

 

284

 

 

 

2,525

 

 

 

 

 

 

 

 

 

 

 

284

 

 

 

2,525

 

 

 

2,809

 

 

 

103

 

 

2000

 

2016

 

15-39 years

2625 West Craig Rd.,

   Las Vegas, NV

 

 

 

 

 

962

 

 

 

2,086

 

 

 

 

 

 

 

 

 

 

 

962

 

 

 

2,086

 

 

 

3,048

 

 

 

96

 

 

2002

 

2016

 

15-39 years

230 Lake Drive East,

   Cherry Hill, NJ

 

 

 

 

 

791

 

 

 

2,340

 

 

 

 

 

 

 

 

 

 

 

791

 

 

 

2,340

 

 

 

3,131

 

 

 

101

 

 

1992

 

2016

 

15-39 years

138



 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Butler

 

PA

 

 

1,885

 

6,294

 

 

 

1,885

 

6,294

 

8,179

 

462

 

1990

 

2017

 

15-39

Story City

 

IA

 

 

5,700

 

13,916

 

 

28

 

5,700

 

13,944

 

19,644

 

942

 

1997

 

2017

 

15-39

San Jose

 

CA

 

 

9,489

 

18,617

 

 

1,358

 

9,489

 

19,975

 

29,464

 

1,286

 

1983

 

2017

 

15-39

Taunton

 

MA

 

 

3,157

 

16,851

 

 

 

3,157

 

16,851

 

20,008

 

980

 

1987

 

2018

 

15-39

Knoxville

 

TN

 

 

447

 

4,276

 

 

 

447

 

4,276

 

4,723

 

203

 

1977

 

2018

 

15-39

Elk Grove Village

 

IL

 

 

2,014

 

3,686

 

 

 

2,014

 

3,686

 

5,700

 

193

 

2014

 

2018

 

15-39

Elgin

 

IL

 

 

3,265

 

4,947

 

 

 

3,265

 

4,947

 

8,212

 

274

 

1981

 

2018

 

15-39

Lordstown

 

OH

 

 

1,028

 

36,068

 

 

 

1,028

 

36,068

 

37,096

 

1,537

 

2012

 

2018

 

15-39

Perth Amboy

 

NJ

 

20,318

 

5,622

 

35,420

 

 

 

5,622

 

35,420

 

41,042

 

1,427

 

1933

 

2018

 

15-39

Indianapolis

 

IN

 

 

840

 

8,395

 

 

 

840

 

8,395

 

9,235

 

377

 

1972

 

2018

 

15-39

Hazelwood

 

MO

 

 

2,936

 

7,565

 

 

 

2,936

 

7,565

 

10,501

 

334

 

1966

 

2018

 

15-39

Fridley

 

MN

 

 

273

 

1,986

 

 

 

273

 

1,986

 

2,259

 

86

 

1973

 

2018

 

15-39

Burnsville

 

MN

 

 

207

 

2,209

 

 

 

207

 

2,209

 

2,416

 

94

 

1973

 

2018

 

15-39

North Canton

 

OH

 

 

338

 

8,263

 

 

 

338

 

8,263

 

8,601

 

297

 

1988

 

2018

 

15-39

Madison

 

MS

 

 

3,348

 

11,997

 

 

 

3,348

 

11,997

 

15,345

 

383

 

2003

 

2018

 

15-39

Novi

 

MI

 

 

872

 

8,274

 

 

4

 

872

 

8,278

 

9,150

 

248

 

2018

 

2018

 

15-39

Evansville

 

IN

 

 

253

 

9,601

 

 

 

253

 

9,601

 

9,854

 

209

 

1932

 

2019

 

15-39

Greenfield

 

IN

 

 

2,828

 

19,367

 

 

 

2,828

 

19,367

 

22,195

 

629

 

2018

 

2019

 

15-39

Beverly

 

MA

 

49,065

 

3,241

 

65,532

 

 

 

3,241

 

65,532

 

68,773

 

1,289

 

1984

 

2019

 

15-39

Liverpool

 

NY

 

 

374

 

6,032

 

 

 

374

 

6,032

 

6,406

 

98

 

1985

 

2019

 

15-39

Liverpool

 

NY

 

 

381

 

3,527

 

 

 

381

 

3,527

 

3,908

 

59

 

2001

 

2019

 

15-39

Green Bay

 

WI

 

 

528

 

9,785

 

 

 

528

 

9,785

 

10,313

 

120

 

2000

 

2019

 

15-39

Dallas

 

TX

 

 

3,854

 

34,818

 

 

 

3,854

 

34,818

 

38,672

 

364

 

2003 / 2017

 

2019

 

15-39

Plano

 

TX

 

 

6,456

 

37,093

 

 

 

6,456

 

37,093

 

43,549

 

368

 

1983 / 1986 / 2016

 

2019

 

15-39

Lecompton

 

KS

 

 

413

 

33,211

 

 

 

413

 

33,211

 

33,624

 

347

 

2012

 

2019

 

15-39

Abbotsford

 

BC

 

 

25,372

 

33,408

 

 

 

25,372

 

33,408

 

58,780

 

334

 

2000

 

2019

 

15-39

Streamwood

 

IL

 

 

4,705

 

49,348

 

 

 

4,705

 

49,348

 

54,053

 

497

 

1974 / 1985 / 1994 / 2012

 

2019

 

15-39

Hoffman Estates

 

IL

 

 

10,107

 

23,781

 

 

 

10,107

 

23,781

 

33,888

 

240

 

1976 / 1998

 

2019

 

15-39

Savage

 

MD

 

 

4,226

 

20,582

 

 

700

 

4,226

 

21,282

 

25,508

 

217

 

1985

 

2019

 

15-39

Irving

 

TX

 

 

11,411

 

10,788

 

 

 

11,411

 

10,788

 

22,199

 

118

 

1970 / 1980

 

2019

 

15-39

Sherman

 

TX

 

 

1,023

 

19,151

 

 

 

1,023

 

19,151

 

20,174

 

215

 

1979 / 1992

 

2019

 

15-39

Phoenix

 

AZ

 

 

5,687

 

49,618

 

 

 

5,687

 

49,618

 

55,305

 

510

 

1988

 

2019

 

15-39

Chandler

 

AZ

 

 

5,858

 

27,312

 

 

 

5,858

 

27,312

 

33,170

 

274

 

2008

 

2019

 

15-39

Prescott

 

AZ

 

 

663

 

1,988

 

 

 

663

 

1,988

 

2,651

 

21

 

2003

 

2019

 

15-39

Forest Park

 

OH

 

 

1,874

 

26,145

 

 

 

1,874

 

26,145

 

28,019

 

260

 

2001

 

2019

 

15-39

Omaha

 

NE

 

 

1,279

 

16,158

 

 

 

1,279

 

16,158

 

17,437

 

161

 

1965

 

2019

 

15-39

 

 

 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

3527 N. Union Deposit Road,

   Harrisburg, PA

 

 

 

 

 

735

 

 

 

2,340

 

 

 

 

 

 

 

 

 

 

 

735

 

 

 

2,340

 

 

 

3,075

 

 

 

97

 

 

1994

 

2016

 

15-39 years

9395 McKnight Road,

   Pittsburgh, PA

 

 

 

 

 

363

 

 

 

3,488

 

 

 

 

 

 

 

 

 

 

 

363

 

 

 

3,488

 

 

 

3,851

 

 

 

139

 

 

1996

 

2016

 

15-39 years

1550 I-10 South,

   Beaumont, TX

 

 

 

 

 

206

 

 

 

3,241

 

 

 

 

 

 

 

 

 

 

 

206

 

 

 

3,241

 

 

 

3,447

 

 

 

128

 

 

1996

 

2016

 

15-39 years

1101 N. Beckley Ave.,

   Desoto, TX

 

 

 

 

 

535

 

 

 

2,542

 

 

 

 

 

 

 

 

 

 

 

535

 

 

 

2,542

 

 

 

3,077

 

 

 

108

 

 

1999

 

2016

 

15-39 years

2211 S. Stemmons Frwy.,

   Lewisville, TX

 

 

 

 

 

299

 

 

 

2,786

 

 

 

 

 

 

 

 

 

 

 

299

 

 

 

2,786

 

 

 

3,085

 

 

 

105

 

 

1994

 

2016

 

15-39 years

502 West Bay Area Blvd.,

   Webster, TX

 

 

 

 

 

591

 

 

 

2,622

 

 

 

 

 

 

 

 

 

 

 

591

 

 

 

2,622

 

 

 

3,213

 

 

 

109

 

 

1995

 

2016

 

15-39 years

261 University Boulevard,

   Harrisonburg, VA

 

 

 

 

 

444

 

 

 

2,645

 

 

 

 

 

 

 

 

 

 

 

444

 

 

 

2,645

 

 

 

3,089

 

 

 

113

 

 

1998

 

2016

 

15-39 years

111 Hylton Lane,

   Beckley, WV

 

 

 

 

 

194

 

 

 

3,049

 

 

 

 

 

 

 

 

 

 

 

194

 

 

 

3,049

 

 

 

3,243

 

 

 

119

 

 

1997

 

2016

 

15-39 years

1501 E. Washington Road,

   Ithaca, MI

 

 

 

 

 

739

 

 

 

2,669

 

 

 

 

 

 

 

 

 

 

 

739

 

 

 

2,669

 

 

 

3,408

 

 

 

106

 

 

2015

 

2016

 

15-39 years

4005 Douglas Highway,

   Gillette, WY

 

 

 

 

 

366

 

 

 

3,447

 

 

 

 

 

 

 

 

 

 

 

366

 

 

 

3,447

 

 

 

3,813

 

 

 

130

 

 

2014

 

2016

 

15-39 years

27775 Novi Rd.,

   Novi, MI

 

 

 

 

 

201

 

 

 

12,681

 

 

 

 

 

 

 

 

 

 

 

201

 

 

 

12,681

 

 

 

12,882

 

 

 

316

 

 

1985

 

2017

 

15-39 years

8748 West Saginaw Hwy,

   Lansing, MI

 

 

 

 

 

88

 

 

 

13,919

 

 

 

 

 

 

3

 

 

 

 

 

88

 

 

 

13,922

 

 

 

14,010

 

 

 

334

 

 

1999

 

2017

 

15-39 years

4577 Miller Road,

   Flint, MI

 

 

 

 

 

83

 

 

 

7,987

 

 

 

 

 

 

 

 

 

 

 

83

 

 

 

7,987

 

 

 

8,070

 

 

 

192

 

 

1977

 

2017

 

15-39 years

33801 S. Gratiot Ave.,

   Clinton Township, MI

 

 

 

 

 

358

 

 

 

9,551

 

 

 

 

 

 

 

 

 

 

 

358

 

 

 

9,551

 

 

 

9,909

 

 

 

231

 

 

1987

 

2017

 

15-39 years

50400 Gratiot Ave.,

   Chesterfield, MI

 

 

 

 

 

753

 

 

 

9,716

 

 

 

 

 

 

 

 

 

 

 

753

 

 

 

9,716

 

 

 

10,469

 

 

 

242

 

 

2003

 

2017

 

15-39 years


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Villa Rica

 

GA

 

 

1,525

 

9,924

 

 

 

1,525

 

9,924

 

11,449

 

98

 

1998

 

2019

 

15-39

Ogden

 

UT

 

 

1,944

 

11,882

 

 

 

1,944

 

11,882

 

13,826

 

127

 

1989 / 2009

 

2019

 

15-39

Woodland Hills

 

CA

 

 

30,453

 

19,080

 

 

 

30,453

 

19,080

 

49,533

 

194

 

1973 / 1983 / 2003

 

2019

 

15-39

Visalia

 

CA

 

 

1,630

 

23,196

 

 

 

1,630

 

23,196

 

24,826

 

234

 

1985 / 1993 / 1997

 

2019

 

15-39

Plymouth

 

IN

 

 

270

 

10,792

 

 

 

270

 

10,792

 

11,062

 

113

 

1985 / 1997

 

2019

 

15-39

Edison

 

NJ

 

 

6,271

 

15,269

 

 

 

6,271

 

15,269

 

21,540

 

160

 

1982

 

2019

 

15-39

Enid

 

OK

 

 

1,145

 

32,075

 

 

 

1,145

 

32,075

 

33,220

 

319

 

1997 / 2002 / 2006

 

2019

 

15-39

Fresno

 

CA

 

 

2,971

 

37,364

 

 

 

2,971

 

37,364

 

40,335

 

426

 

1972 / 1993

 

2019

 

15-39

Cedar Falls

 

IA

 

 

1,239

��

10,403

 

 

 

1,239

 

10,403

 

11,642

 

95

 

2019

 

2019

 

15-39

Gainsville

 

GA

 

 

750

 

5,373

 

 

 

750

 

5,373

 

6,123

 

18

 

1998

 

2019

 

15-39

Healthcare Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Houston

 

TX

 

 

598

 

3,388

 

 

 

598

 

3,388

 

3,986

 

1,053

 

1980

 

2008

 

15-39

Rockford

 

IL

 

 

216

 

1,225

 

 

 

216

 

1,225

 

1,441

 

413

 

1993

 

2008

 

15-39

Machesney Park

 

IL

 

 

218

 

1,237

 

 

 

218

 

1,237

 

1,455

 

443

 

1996

 

2008

 

15-39

Loves Park

 

IL

 

544

 

190

 

890

 

 

 

190

 

890

 

1,080

 

305

 

1982

 

2010

 

15-39

Memphis

 

TN

 

 

530

 

2,722

 

 

 

530

 

2,722

 

3,252

 

889

 

1993

 

2009

 

15-39

Pooler

 

GA

 

 

272

 

1,089

 

 

 

272

 

1,089

 

1,361

 

339

 

1990

 

2009

 

15-39

Houston

 

TX

 

 

2,022

 

6,065

 

 

 

2,022

 

6,065

 

8,087

 

1,742

 

2002

 

2010

 

15-39

Greece

 

NY

 

 

1,391

 

30,442

 

 

3,272

 

1,391

 

33,714

 

35,105

 

8,354

 

2011

 

2010

 

7-39

Tampa

 

FL

 

 

580

 

3,304

 

 

 

580

 

3,304

 

3,884

 

863

 

2002

 

2011

 

15-39

Tampa

 

FL

 

 

790

 

4,021

 

 

 

790

 

4,021

 

4,811

 

1,018

 

1985

 

2011

 

15-39

Wesley Chapel

 

FL

 

 

340

 

2,862

 

 

 

340

 

2,862

 

3,202

 

733

 

2008

 

2011

 

15-39

Brandon

 

FL

 

 

292

 

1,961

 

 

 

292

 

1,961

 

2,253

 

496

 

1998

 

2011

 

15-39

Knoxville

 

TN

 

 

744

 

2,246

 

 

 

744

 

2,246

 

2,990

 

652

 

1975

 

2011

 

15-39

Ada

 

OK

 

 

293

 

1,172

 

 

 

293

 

1,172

 

1,465

 

299

 

2011

 

2011

 

15-39

Sapulpa

 

OK

 

 

510

 

1,271

 

 

 

510

 

1,271

 

1,781

 

282

 

2011

 

2012

 

15-39

McAlester

 

OK

 

 

413

 

1,669

 

 

 

413

 

1,669

 

2,082

 

350

 

2012

 

2012

 

15-39

Weatherford

 

OK

 

 

357

 

1,419

 

 

 

357

 

1,419

 

1,776

 

310

 

2012

 

2012

 

15-39

Melbourne

 

FL

 

 

3,320

 

13,281

 

 

 

3,320

 

13,281

 

16,601

 

2,896

 

1993

 

2012

 

15-39

Melbourne

 

FL

 

 

809

 

3,235

 

 

 

809

 

3,235

 

4,044

 

788

 

1998

 

2012

 

15-39

Sarasota

 

FL

 

 

1,253

 

4,758

 

 

 

1,253

 

4,758

 

6,011

 

963

 

2002

 

2013

 

15-39

Sarasota

 

FL

 

 

752

 

3,969

 

 

335

 

752

 

4,304

 

5,056

 

802

 

2002

 

2013

 

15-39

Englewood

 

FL

 

 

207

 

679

 

 

 

207

 

679

 

886

 

136

 

1985

 

2013

 

15-39

Brookfield

 

WI

 

 

338

 

4,603

 

 

 

338

 

4,603

 

4,941

 

904

 

2005

 

2013

 

15-39

Waukesha

 

WI

 

 

302

 

11,218

 

 

 

302

 

11,218

 

11,520

 

2,031

 

2005

 

2013

 

15-39

Plainfield

 

IL

 

 

128

 

7,843

 

702

 

1,489

 

830

 

9,332

 

10,162

 

1,548

 

2012

 

2013

 

15-39

139



 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Greenfield

 

WI

 

 

212

 

7,163

 

 

 

212

 

7,163

 

7,375

 

1,292

 

2011

 

2013

 

15-39

Brookfield

 

WI

 

 

331

 

7,542

 

 

 

331

 

7,542

 

7,873

 

1,406

 

2008

 

2013

 

15-39

Goodyear

 

AZ

 

 

558

 

3,529

 

 

 

558

 

3,529

 

4,087

 

639

 

2013

 

2013

 

15-39

Richmond

 

VA

 

 

348

 

2,986

 

 

 

348

 

2,986

 

3,334

 

502

 

2011

 

2013

 

15-39

Montgomery

 

AL

 

 

94

 

1,303

 

 

 

94

 

1,303

 

1,397

 

255

 

2013

 

2013

 

15-39

Kingwood

 

TX

 

 

253

 

5,236

 

 

 

253

 

5,236

 

5,489

 

775

 

2009

 

2014

 

15-39

Lubbock

 

TX

 

 

1,616

 

6,195

 

 

135

 

1,616

 

6,330

 

7,946

 

934

 

2001

 

2014

 

15-39

Russellville

 

AR

 

 

1,232

 

4,752

 

 

 

1,232

 

4,752

 

5,984

 

811

 

2010

 

2014

 

15-39

Little Rock

 

AR

 

 

1,866

 

5,294

 

 

 

1,866

 

5,294

 

7,160

 

928

 

2012

 

2014

 

15-39

Conway

 

AR

 

 

1,522

 

3,579

 

 

5,624

 

1,522

 

9,203

 

10,725

 

1,075

 

2007

 

2014

 

15-39

Hudsonville

 

MI

 

 

199

 

3,631

 

 

 

199

 

3,631

 

3,830

 

485

 

2007

 

2015

 

15-39

Franklin

 

TN

 

 

766

 

3,728

 

 

 

766

 

3,728

 

4,494

 

567

 

2005

 

2015

 

15-39

Elk Grove Village

 

IL

 

 

252

 

2,933

 

 

 

252

 

2,933

 

3,185

 

395

 

1985

 

2015

 

15-39

Virginia Beach

 

VA

 

 

827

 

3,310

 

 

 

827

 

3,310

 

4,137

 

361

 

2008

 

2016

 

15-39

Tampa

 

FL

 

 

42

 

6,945

 

 

 

42

 

6,945

 

6,987

 

557

 

1999

 

2016

 

39

Tampa

 

FL

 

 

8

 

732

 

 

 

8

 

732

 

740

 

59

 

1999

 

2016

 

39

Tampa

 

FL

 

 

33

 

2,094

 

 

 

33

 

2,094

 

2,127

 

168

 

2013

 

2016

 

39

Houston

 

TX

 

 

405

 

2,586

 

 

 

405

 

2,586

 

2,991

 

222

 

2002

 

2016

 

15-39

Mt. Dora

 

FL

 

 

1,338

 

4,788

 

 

 

1,338

 

4,788

 

6,126

 

615

 

1988

 

2015

 

15-39

Mt. Dora

 

FL

 

 

477

 

691

 

 

 

477

 

691

 

1,168

 

117

 

1987

 

2015

 

15-39

Summerfield

 

FL

 

 

295

 

2,146

 

 

 

295

 

2,146

 

2,441

 

276

 

2000

 

2015

 

15-39

Summerfield

 

FL

 

 

362

 

2,632

 

 

 

362

 

2,632

 

2,994

 

339

 

2008

 

2015

 

15-39

Leesburg

 

FL

 

 

402

 

1,869

 

 

 

402

 

1,869

 

2,271

 

256

 

1994

 

2015

 

15-39

Tempe

 

AZ

 

 

1,181

 

14,580

 

 

 

1,181

 

14,580

 

15,761

 

1,950

 

2006

 

2015

 

15-39

Lincoln

 

NE

 

 

1,300

 

13,163

 

 

 

1,300

 

13,163

 

14,463

 

1,682

 

1973

 

2015

 

15-39

North Little Rock

 

AR

 

 

532

 

51,843

 

 

 

532

 

51,843

 

52,375

 

5,797

 

2005

 

2015

 

15-39

Worthington

 

OH

 

 

264

 

12,053

 

 

 

264

 

12,053

 

12,317

 

1,212

 

1979

 

2016

 

15-39

Carmel

 

IN

 

 

243

 

3,519

 

 

 

243

 

3,519

 

3,762

 

474

 

2006

 

2016

 

15-39

Copley

 

OH

 

 

104

 

6,359

 

 

 

104

 

6,359

 

6,463

 

423

 

1996

 

2017

 

15-39

Cleveland

 

OH

 

 

323

 

2,744

 

 

 

323

 

2,744

 

3,067

 

201

 

2007

 

2017

 

15-39

Girard

 

OH

 

 

75

 

1,107

 

 

 

75

 

1,107

 

1,182

 

96

 

2003

 

2017

 

15-39

Moraine (Dayton)

 

OH

 

 

336

 

3,654

 

 

2

 

336

 

3,656

 

3,992

 

241

 

2017

 

2017

 

15-39

Commerce Township

 

MI

 

 

412

 

1,935

 

 

2

 

412

 

1,937

 

2,349

 

142

 

2007

 

2017

 

15-39

Modesto

 

CA

 

 

689

 

19,200

 

 

 

689

 

19,200

 

19,889

 

1,742

 

1984

 

2016

 

15-39

Modesto

 

CA

 

 

300

 

4,273

 

 

 

300

 

4,273

 

4,573

 

405

 

1984

 

2016

 

15-39

Clinton Township

 

MI

 

 

396

 

6,694

 

 

35

 

396

 

6,729

 

7,125

 

530

 

2016

 

2017

 

15-39

 

 

 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

1775 Oak Hollow Dr.,

   Traverse City, MI

 

 

 

 

 

106

 

 

 

8,468

 

 

 

 

 

 

 

 

 

 

 

106

 

 

 

8,468

 

 

 

8,574

 

 

 

204

 

 

1998

 

2017

 

15-39 years

6340 East 14 Mile Road,

   Warren, MI

 

 

 

 

 

158

 

 

 

5,394

 

 

 

 

 

 

 

 

 

 

 

158

 

 

 

5,394

 

 

 

5,552

 

 

 

130

 

 

1991

 

2017

 

15-39 years

4625 Wilson Ave. SW,

   Grandville, MI

 

 

 

 

 

339

 

 

 

4,368

 

 

 

 

 

 

 

 

 

 

 

339

 

 

 

4,368

 

 

 

4,707

 

 

 

108

 

 

2002

 

2017

 

15-39 years

3500 28th St. SE,

   Grand Rapids, MI

 

 

 

 

 

68

 

 

 

1,038

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

1,038

 

 

 

1,106

 

 

 

27

 

 

2014

 

2017

 

15-39 years

5641 S. Westnedge Avenue,

   Portage, MI

 

 

 

 

 

38

 

 

 

2,041

 

 

 

 

 

 

 

 

 

 

 

38

 

 

 

2,041

 

 

 

2,079

 

 

 

42

 

 

1981

 

2017

 

15-39 years

13050 Brookpark Road Brook,

   Park, OH

 

 

 

 

 

180

 

 

 

1,875

 

 

 

 

 

 

 

 

 

 

 

180

 

 

 

1,875

 

 

 

2,055

 

 

 

37

 

 

2000

 

2017

 

15-39 years

3023 South Second Street,

   Terre Haute, IN

 

 

 

 

 

207

 

 

 

1,860

 

 

 

 

 

 

 

 

 

 

 

207

 

 

 

1,860

 

 

 

2,067

 

 

 

36

 

 

1984

 

2017

 

15-39 years

1 Mariner Court,

   Harmarville, PA

 

 

 

 

 

157

 

 

 

1,761

 

 

 

 

 

 

 

 

 

 

 

157

 

 

 

1,761

 

 

 

1,918

 

 

 

38

 

 

1984

 

2017

 

15-39 years

7347 California Avenue,

   Youngstown, OH

 

 

 

 

 

72

 

 

 

1,945

 

 

 

 

 

 

 

 

 

 

 

72

 

 

 

1,945

 

 

 

2,017

 

 

 

38

 

 

1983

 

2017

 

15-39 years

932 Sheraton Drive,

   Mars, PA

 

 

 

 

 

381

 

 

 

1,572

 

 

 

 

 

 

 

 

 

 

 

381

 

 

 

1,572

 

 

 

1,953

 

 

 

35

 

 

2004

 

2017

 

15-39 years

4300 State Route 26 E.,

   Lafayette, IN

 

 

 

 

 

125

 

 

 

1,793

 

 

 

 

 

 

 

 

 

 

 

125

 

 

 

1,793

 

 

 

1,918

 

 

 

34

 

 

1976

 

2017

 

15-39 years

1776 McDonough Street,

   Joliet, IL

 

 

 

 

 

366

 

 

 

1,505

 

 

 

 

 

 

 

 

 

 

 

366

 

 

 

1,505

 

 

 

1,871

 

 

 

34

 

 

1983

 

2017

 

15-39 years

4471 Eastgate Boulevard,

   Cincinnati, OH

 

 

 

 

 

638

 

 

 

1,515

 

 

 

 

 

 

 

 

 

 

 

638

 

 

 

1,515

 

 

 

2,153

 

 

 

33

 

 

1988

 

2017

 

15-39 years

1301 South Columbus Pike,

   Delaware, OH

 

 

 

 

 

54

 

 

 

1,788

 

 

 

 

 

 

 

 

 

 

 

54

 

 

 

1,788

 

 

 

1,842

 

 

 

35

 

 

1987

 

2017

 

15-39 years

151 Park Center,

   Wadsworth, OH

 

 

 

 

 

310

 

 

 

1,612

 

 

 

 

 

 

 

 

 

 

 

310

 

 

 

1,612

 

 

 

1,922

 

 

 

35

 

 

1989

 

2017

 

15-39 years

140



 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Westland

 

MI

 

 

394

 

6,106

 

 

14

 

394

 

6,120

 

6,514

 

462

 

1994

 

2017

 

15-39

Lenoir

 

NC

 

 

150

 

3,622

 

 

 

150

 

3,622

 

3,772

 

269

 

2010

 

2017

 

15-39

Morganton

 

NC

 

 

164

 

3,010

 

 

 

164

 

3,010

 

3,174

 

227

 

2000

 

2017

 

15-39

Rutherford College

 

NC

 

 

130

 

2,692

 

 

 

130

 

2,692

 

2,822

 

203

 

2007

 

2017

 

15-39

Hickory

 

NC

 

 

473

 

4,991

 

 

 

473

 

4,991

 

5,464

 

394

 

2000

 

2017

 

15-39

Newton

 

NC

 

 

195

 

1,085

 

 

 

195

 

1,085

 

1,280

 

90

 

1994

 

2017

 

15-39

Newton

 

NC

 

 

101

 

458

 

 

 

101

 

458

 

559

 

36

 

1998

 

2017

 

15-39

Wilson

 

NC

 

 

547

 

6,214

 

 

51

 

547

 

6,265

 

6,812

 

475

 

1993

 

2017

 

15-39

Overland Park

 

KS

 

 

456

 

3,789

 

 

 

456

 

3,789

 

4,245

 

253

 

2006

 

2017

 

15-39

Overland Park

 

KS

 

 

205

 

8,045

 

 

 

205

 

8,045

 

8,250

 

496

 

2016

 

2017

 

15-39

Overland Park

 

KS

 

 

571

 

3,715

 

 

 

571

 

3,715

 

4,286

 

299

 

1965

 

2017

 

15-39

Crestview Hills

 

KY

 

4,913

 

192

 

8,342

 

 

 

192

 

8,342

 

8,534

 

503

 

2005

 

2017

 

15-39

Mesa

 

AZ

 

 

785

 

5,034

 

 

 

785

 

5,034

 

5,819

 

306

 

1998

 

2017

 

15-39

Albuquerque

 

NM

 

 

987

 

11,357

 

 

3

 

987

 

11,360

 

12,347

 

653

 

1996

 

2017

 

15-39

Indianapolis

 

IN

 

 

1,086

 

18,551

 

 

962

 

1,086

 

19,513

 

20,599

 

1,230

 

1995

 

2017

 

15-39

Pittsburg

 

KS

 

 

103

 

2,264

 

 

 

103

 

2,264

 

2,367

 

133

 

2016

 

2017

 

15-39

Prairieville

 

LA

 

 

369

 

3,275

 

 

 

369

 

3,275

 

3,644

 

194

 

2016

 

2017

 

15-39

Charlotte

 

NC

 

 

825

 

4,969

 

 

14

 

825

 

4,983

 

5,808

 

285

 

1989

 

2017

 

15-39

Tulsa

 

OK

 

 

734

 

3,143

 

 

 

734

 

3,143

 

3,877

 

184

 

2016

 

2017

 

15-39

Rhinelander

 

WI

 

 

55

 

1,689

 

 

 

55

 

1,689

 

1,744

 

105

 

2013

 

2017

 

15-39

Charlotte

 

NC

 

 

534

 

1,101

 

 

 

534

 

1,101

 

1,635

 

92

 

1999

 

2017

 

15-39

Tampa

 

FL

 

 

3,954

 

10,732

 

 

 

3,954

 

10,732

 

14,686

 

520

 

1984

 

2018

 

15-39

Zionsville

 

IN

 

 

591

 

4,243

 

 

 

591

 

4,243

 

4,834

 

147

 

2016

 

2018

 

15-39

Noblesville

 

IN

 

 

 

6,216

 

 

 

 

6,216

 

6,216

 

193

 

2017

 

2018

 

15-39

Spencer

 

IN

 

 

268

 

4,048

 

 

 

268

 

4,048

 

4,316

 

119

 

2018

 

2019

 

15-39

Warren

 

MI

 

 

110

 

1,604

 

 

1

 

110

 

1,605

 

1,715

 

54

 

1998

 

2018

 

15-39

Tullahoma

 

TN

 

 

114

 

3,674

 

 

 

114

 

3,674

 

3,788

 

127

 

2003

 

2018

 

15-39

Brandon

 

FL

 

 

475

 

2,438

 

 

(1)

 

475

 

2,437

 

2,912

 

73

 

2008

 

2018

 

15-39

Atlanta

 

GA

 

 

2,397

 

12,271

 

 

 

2,397

 

12,271

 

14,668

 

350

 

1999

 

2018

 

15-39

Northfield

 

IL

 

 

548

 

4,184

 

 

(1)

 

548

 

4,183

 

4,731

 

113

 

1964

 

2018

 

15-39

Ann Arbor

 

MI

 

 

209

 

562

 

 

(1)

 

209

 

561

 

770

 

19

 

1954

 

2018

 

15-39

Southfield

 

MI

 

 

1,013

 

14,967

 

 

 

1,013

 

14,967

 

15,980

 

413

 

2004

 

2018

 

15-39

Clearwater

 

FL

 

 

819

 

961

 

 

(1)

 

819

 

960

 

1,779

 

29

 

1977

 

2018

 

15-39

Arlington

 

TX

 

 

1,931

 

15,873

 

 

3

 

1,931

 

15,876

 

17,807

 

454

 

2015

 

2018

 

15-39

Naperville

 

IL

 

 

711

 

5,349

 

 

 

711

 

5,349

 

6,060

 

157

 

2005

 

2018

 

15-39

Yorkville

 

IL

 

 

234

 

4,003

 

 

1

 

234

 

4,004

 

4,238

 

113

 

2000

 

2018

 

15-39

 

 

 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

489 Orphanage Road,

   Fort Wright, KY

 

 

 

 

 

68

 

 

 

2,373

 

 

 

 

 

 

9

 

 

 

 

 

68

 

 

 

2,382

 

 

 

2,450

 

 

 

47

 

 

1997

 

2017

 

15-39 years

2449 Gilchrist Road,

   Akron, OH

 

 

 

 

 

134

 

 

 

1,605

 

 

 

 

 

 

 

 

 

 

 

134

 

 

 

1,605

 

 

 

1,739

 

 

 

41

 

 

1998

 

2017

 

15-39 years

4424 Fairfax Drive,

   Mt. Vernon, IL

 

 

 

 

 

68

 

 

 

1,849

 

 

 

 

 

 

 

 

 

 

 

68

 

 

 

1,849

 

 

 

1,917

 

 

 

39

 

 

2001

 

2017

 

15-39 years

241 Wal-Mart Way,

   Maysville, KY

 

 

 

 

 

37

 

 

 

1,889

 

 

 

 

 

 

 

 

 

 

 

37

 

 

 

1,889

 

 

 

1,926

 

 

 

38

 

 

2003

 

2017

 

15-39 years

2896 Pike Street,

   Parkersburg, WV

 

 

 

 

 

280

 

 

 

1,631

 

 

 

 

 

 

 

 

 

 

 

280

 

 

 

1,631

 

 

 

1,911

 

 

 

34

 

 

2004

 

2017

 

15-39 years

475 Gateway Boulevard,

   Chesterton, IN

 

 

 

 

 

343

 

 

 

1,613

 

 

 

 

 

 

 

 

 

 

 

343

 

 

 

1,613

 

 

 

1,956

 

 

 

34

 

 

2004

 

2017

 

15-39 years

121 Kinetic Drive,

   Huntington, WV

 

 

 

 

 

344

 

 

 

1,575

 

 

 

 

 

 

 

 

 

 

 

344

 

 

 

1,575

 

 

 

1,919

 

 

 

32

 

 

2005

 

2017

 

15-39 years

1799 St Rt 125,

   Amelia, OH

 

 

 

 

 

315

 

 

 

1,719

 

 

 

 

 

 

 

 

 

 

 

315

 

 

 

1,719

 

 

 

2,034

 

 

 

33

 

 

2006

 

2017

 

15-39 years

2100 South Main St.,

   Bellefontaine, OH

 

 

 

 

 

100

 

 

 

1,833

 

 

 

 

 

 

 

 

 

 

 

100

 

 

 

1,833

 

 

 

1,933

 

 

 

38

 

 

1994

 

2017

 

15-39 years

12930 State Route 664,

   Logan, OH

 

 

 

 

 

153

 

 

 

1,880

 

 

 

 

 

 

 

 

 

 

 

153

 

 

 

1,880

 

 

 

2,033

 

 

 

42

 

 

2008

 

2017

 

15-39 years

618 Ring Road,

   Harrison, OH

 

 

 

 

 

204

 

 

 

1,514

 

 

 

 

 

 

 

 

 

 

 

204

 

 

 

1,514

 

 

 

1,718

 

 

 

32

 

 

2014

 

2017

 

15-39 years

1730 E. Wyandot Avenue,

   Upper Sandusky, OH

 

 

 

 

 

171

 

 

 

1,198

 

 

 

 

 

 

 

 

 

 

 

171

 

 

 

1,198

 

 

 

1,369

 

 

 

25

 

 

1994

 

2017

 

15-39 years

6473 DeZavala Road,

   San Antonio, TX

 

 

 

 

 

300

 

 

 

1,277

 

 

 

 

 

 

1

 

 

 

 

 

300

 

 

 

1,278

 

 

 

1,578

 

 

 

24

 

 

1998

 

2017

 

15-39 years

16262 IH 35 N,

   Selma, TX

 

 

 

 

 

269

 

 

 

805

 

 

 

 

 

 

 

 

 

 

 

269

 

 

 

805

 

 

 

1,074

 

 

 

21

 

 

2013

 

2017

 

15-39 years

981 Seven Oaks Drive,

   Linwood, NC

 

 

 

 

 

206

 

 

 

475

 

 

 

 

 

 

 

 

 

 

 

206

 

 

 

475

 

 

 

681

 

 

 

11

 

 

1997

 

2017

 

15-39 years


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Yorkville

 

IL

 

 

260

 

1,944

 

 

 

260

 

1,944

 

2,204

 

59

 

2006

 

2018

 

15-39

Sycamore

 

IL

 

 

152

 

3,621

 

 

 

152

 

3,621

 

3,773

 

110

 

1999

 

2018

 

15-39

Sycamore

 

IL

 

 

13

 

282

 

 

 

13

 

282

 

295

 

8

 

1999

 

2018

 

15-39

Sandwich

 

IL

 

 

315

 

4,876

 

 

 

315

 

4,876

 

5,191

 

152

 

1995

 

2018

 

15-39

Olympia Fields

 

IL

 

 

565

 

5,698

 

 

1

 

565

 

5,699

 

6,264

 

171

 

2007

 

2018

 

15-39

Shelby

 

NC

 

 

124

 

2,217

 

 

1

 

124

 

2,218

 

2,342

 

62

 

2006

 

2018

 

15-39

Lacey

 

WA

 

 

2,441

 

15,769

 

 

(25)

 

2,441

 

15,744

 

18,185

 

447

 

2004

 

2018

 

15-39

Aberdeen

 

WA

 

 

899

 

4,482

 

 

 

899

 

4,482

 

5,381

 

130

 

2007

 

2018

 

15-39

Bremerton

 

WA

 

 

140

 

3,154

 

 

1

 

140

 

3,155

 

3,295

 

89

 

1999

 

2018

 

15-39

Spartanburg

 

SC

 

 

251

 

3,821

 

 

1

 

251

 

3,822

 

4,073

 

117

 

2006

 

2018

 

15-39

Newport News

 

VA

 

 

831

 

3,977

 

 

 

831

 

3,977

 

4,808

 

120

 

2004

 

2018

 

15-39

Newport News

 

VA

 

 

587

 

3,466

 

 

 

587

 

3,466

 

4,053

 

102

 

2006

 

2018

 

15-39

Hanover

 

PA

 

 

80

 

3,752

 

 

 

80

 

3,752

 

3,832

 

107

 

2003

 

2018

 

15-39

Roanoke

 

VA

 

 

267

 

3,027

 

 

1

 

267

 

3,028

 

3,295

 

86

 

1990

 

2018

 

15-39

Wayland

 

MI

 

 

373

 

2,592

 

 

 

373

 

2,592

 

2,965

 

78

 

1999

 

2018

 

15-39

Johnson City

 

NY

 

 

357

 

4,934

 

 

1

 

357

 

4,935

 

5,292

 

137

 

1970

 

2018

 

15-39

Bradenton

 

FL

 

 

547

 

5,055

 

 

2

 

547

 

5,057

 

5,604

 

149

 

1984

 

2018

 

15-39

Bradenton

 

FL

 

 

292

 

2,085

 

 

 

292

 

2,085

 

2,377

 

62

 

1982

 

2018

 

15-39

Bradenton

 

FL

 

 

112

 

1,167

 

 

 

112

 

1,167

 

1,279

 

34

 

1982

 

2018

 

15-39

Bradenton

 

FL

 

 

274

 

1,589

 

 

 

274

 

1,589

 

1,863

 

48

 

1995

 

2018

 

15-39

Ruskin

 

FL

 

 

203

 

1,526

 

 

 

203

 

1,526

 

1,729

 

43

 

2004

 

2018

 

15-39

Hibbing

 

MN

 

 

799

 

3,176

 

 

 

799

 

3,176

 

3,975

 

43

 

1999

 

2019

 

15-39

Duluth

 

MN

 

 

241

 

2,195

 

 

 

241

 

2,195

 

2,436

 

26

 

2003

 

2019

 

15-39

Minot

 

ND

 

 

1,152

 

8,796

 

 

 

1,152

 

8,796

 

9,948

 

108

 

2011

 

2019

 

15-39

Billings

 

MT

 

 

702

 

4,368

 

 

 

702

 

4,368

 

5,070

 

54

 

2001

 

2019

 

15-39

Missoula

 

MT

 

 

1,395

 

3,870

 

 

 

1,395

 

3,870

 

5,265

 

48

 

2001

 

2019

 

15-39

New Orleans

 

LA

 

 

1,804

 

3,461

 

 

 

1,804

 

3,461

 

5,265

 

20

 

2013

 

2019

 

15-39

Restaurant Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Augusta

 

GA

 

 

270

 

1,108

 

 

 

270

 

1,108

 

1,378

 

406

 

1992

 

2007

 

15-39

Pensacola

 

FL

 

 

207

 

1,595

 

 

 

207

 

1,595

 

1,802

 

580

 

1998

 

2007

 

15-39

Jacksonville

 

FL

 

 

223

 

1,262

 

 

 

223

 

1,262

 

1,485

 

537

 

1987

 

2007

 

15-39

Katy

 

TX

 

 

500

 

648

 

 

 

500

 

648

 

1,148

 

222

 

1995

 

2009

 

15-39

La Porte

 

TX

 

 

250

 

1,151

 

 

 

250

 

1,151

 

1,401

 

378

 

1996

 

2009

 

15-39

Rowlett

 

TX

 

 

350

 

776

 

 

 

350

 

776

 

1,126

 

273

 

1997

 

2009

 

15-39

Norman

 

OK

 

 

280

 

1,049

 

 

 

280

 

1,049

 

1,329

 

317

 

1991

 

2009

 

15-39

Oklahoma City

 

OK

 

 

540

 

517

 

 

 

540

 

517

 

1,057

 

205

 

2001

 

2009

 

15-39

141


 

 

 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

590 Valley Chili Road,

   Vinton, TX

 

 

 

 

 

469

 

 

 

384

 

 

 

 

 

 

 

 

 

 

 

469

 

 

 

384

 

 

 

853

 

 

 

8

 

 

2016

 

2017

 

15-39 years

9541 152nd Ave. NE,

   Columbus, MN

 

 

 

 

 

406

 

 

 

944

 

 

 

 

 

 

 

 

 

 

 

406

 

 

 

944

 

 

 

1,350

 

 

 

13

 

 

1983

 

2017

 

15-39 years

12101 Dixie Highway,

   Louisville, KY

 

 

 

 

 

370

 

 

 

240

 

 

 

 

 

 

 

 

 

 

 

370

 

 

 

240

 

 

 

610

 

 

 

5

 

 

2002

 

2017

 

15-39 years

1320 Interstate Drive,

   Dunn, NC

 

 

 

 

 

199

 

 

 

659

 

 

 

 

 

 

 

 

 

 

 

199

 

 

 

659

 

 

 

858

 

 

 

10

 

 

2017

 

2017

 

15-39 years

5680 S. Interstate Highway 35,

   San Marcos, TX

 

 

 

 

 

486

 

 

 

776

 

 

 

 

 

 

 

 

 

 

 

486

 

 

 

776

 

 

 

1,262

 

 

 

5

 

 

2017

 

2017

 

15-39 years

1600 S. Koeller Street,

   Oshkosh, WI

 

 

 

 

 

134

 

 

 

5,372

 

 

 

 

 

 

 

 

 

 

 

134

 

 

 

5,372

 

 

 

5,506

 

 

 

57

 

 

1995

 

2017

 

15-39 years

3640 Greenwing Drive,

   Sheboygan, WI

 

 

 

 

 

266

 

 

 

2,787

 

 

 

 

 

 

 

 

 

 

 

266

 

 

 

2,787

 

 

 

3,053

 

 

 

35

 

 

2002

 

2017

 

15-39 years

615 N. Rolling Meadows Drive,

   Fond du Lac, WI

 

 

 

 

 

120

 

 

 

658

 

 

 

 

 

 

 

 

 

 

 

120

 

 

 

658

 

 

 

778

 

 

 

9

 

 

2006

 

2017

 

15-39 years

800 Hansen Road,

   Green Bay, WI

 

 

 

 

 

398

 

 

 

9,087

 

 

 

 

 

 

 

 

 

 

 

398

 

 

 

9,087

 

 

 

9,485

 

 

 

96

 

 

1992

 

2017

 

15-39 years

3911 Dewey Street,

   Manitowoc, WI

 

 

 

 

 

293

 

 

 

2,926

 

 

 

 

 

 

 

 

 

 

 

293

 

 

 

2,926

 

 

 

3,219

 

 

 

35

 

 

1993

 

2017

 

15-39 years

3008 S. Congress Avenue,

   Boynton Beach, FL

 

 

 

 

 

960

 

 

 

2,803

 

 

 

 

 

 

 

 

 

 

 

960

 

 

 

2,803

 

 

 

3,763

 

 

 

22

 

 

2007

 

2017

 

7-39 years

8714 Atlantic Boulevard,

   Jacksonville, FL

 

 

 

 

 

444

 

 

 

2,179

 

 

 

 

 

 

 

 

 

 

 

444

 

 

 

2,179

 

 

 

2,623

 

 

 

20

 

 

2008

 

2017

 

7-39 years

9491 Baymeadows Road,

   Jacksonville, FL

 

 

 

 

 

319

 

 

 

2,191

 

 

 

 

 

 

 

 

 

 

 

319

 

 

 

2,191

 

 

 

2,510

 

 

 

14

 

 

1999

 

2017

 

7-39 years

17551 NW 27th Avenue,

   Miami Gardens, FL

 

 

 

 

 

803

 

 

 

2,181

 

 

 

 

 

 

 

 

 

 

 

803

 

 

 

2,181

 

 

 

2,984

 

 

 

20

 

 

2009

 

2017

 

7-39 years

580 Blanding Boulevard,

   Orange Park, FL

 

 

 

 

 

365

 

 

 

2,471

 

 

 

 

 

 

 

 

 

 

 

365

 

 

 

2,471

 

 

 

2,836

 

 

 

27

 

 

2006

 

2017

 

7-39 years

142



 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Ashland City

 

TN

 

 

59

 

973

 

 

 

59

 

973

 

1,032

 

90

 

1992

 

2016

 

15-39

Cadiz

 

KY

 

 

77

 

1,048

 

 

 

77

 

1,048

 

1,125

 

100

 

1992

 

2016

 

15-39

Centerville

 

TN

 

 

68

 

965

 

 

 

68

 

965

 

1,033

 

96

 

2006

 

2016

 

15-39

Kingston Springs

 

TN

 

 

92

 

978

 

 

 

92

 

978

 

1,070

 

100

 

1998

 

2016

 

15-39

Mount Juliet

 

TN

 

 

76

 

995

 

 

 

76

 

995

 

1,071

 

97

 

1994

 

2016

 

15-39

White House

 

TN

 

 

105

 

927

 

 

 

105

 

927

 

1,032

 

97

 

2003

 

2016

 

15-39

Mountain Home

 

AR

 

 

338

 

1,016

 

 

 

338

 

1,016

 

1,354

 

302

 

1988

 

2010

 

15-39

Batesville

 

AR

 

 

214

 

1,055

 

 

 

214

 

1,055

 

1,269

 

328

 

1988

 

2010

 

15-39

Paragould

 

AR

 

 

187

 

1,444

 

 

 

187

 

1,444

 

1,631

 

392

 

1990

 

2010

 

15-39

Forrest City

 

AR

 

 

84

 

941

 

 

 

84

 

941

 

1,025

 

294

 

1989

 

2010

 

15-39

Dyersburg

 

TN

 

 

276

 

1,250

 

 

 

276

 

1,250

 

1,526

 

354

 

1989

 

2010

 

15-39

Martin

 

TN

 

 

152

 

858

 

 

 

152

 

858

 

1,010

 

271

 

1999

 

2010

 

15-39

Union City

 

TN

 

 

72

 

806

 

 

 

72

 

806

 

878

 

244

 

1988

 

2010

 

15-39

Mankato

 

MN

 

 

712

 

2,136

 

 

 

712

 

2,136

 

2,848

 

562

 

1994

 

2011

 

15-39

Saint Paul

 

MN

 

 

606

 

1,817

 

 

 

606

 

1,817

 

2,423

 

505

 

1994

 

2011

 

15-39

Jackson

 

TN

 

 

204

 

1,154

 

 

 

204

 

1,154

 

1,358

 

288

 

1999

 

2011

 

15-39

Henderson

 

TN

 

 

141

 

800

 

 

 

141

 

800

 

941

 

192

 

1986

 

2012

 

15-39

Lexington

 

TN

 

 

150

 

848

 

 

 

150

 

848

 

998

 

205

 

1995

 

2012

 

15-39

Humboldt

 

TN

 

 

118

 

669

 

 

 

118

 

669

 

787

 

180

 

1993

 

2012

 

15-39

Cocoa Beach

 

FL

 

 

283

 

848

 

 

 

283

 

848

 

1,131

 

199

 

1992

 

2012

 

15-39

Lake Mary

 

FL

 

 

422

 

1,265

 

 

 

422

 

1,265

 

1,687

 

278

 

1989

 

2012

 

15-39

New Smyrna Beach

 

FL

 

 

382

 

1,146

 

 

 

382

 

1,146

 

1,528

 

313

 

2008

 

2012

 

15-39

Orlando

 

FL

 

 

351

 

1,052

 

 

 

351

 

1,052

 

1,403

 

244

 

1990

 

2012

 

15-39

Orlando

 

FL

 

 

219

 

656

 

 

 

219

 

656

 

875

 

175

 

1996

 

2012

 

15-39

Savannah

 

GA

 

 

390

 

1,170

 

 

 

390

 

1,170

 

1,560

 

276

 

2009

 

2012

 

15-39

Savannah

 

GA

 

 

376

 

1,129

 

 

 

376

 

1,129

 

1,505

 

259

 

2009

 

2012

 

15-39

Hinesville

 

GA

 

 

402

 

1,207

 

 

 

402

 

1,207

 

1,609

 

300

 

2008

 

2012

 

15-39

Princeton

 

WV

 

 

269

 

1,524

 

 

 

269

 

1,524

 

1,793

 

330

 

1976

 

2012

 

15-39

Princeton

 

WV

 

 

301

 

1,703

 

 

 

301

 

1,703

 

2,004

 

367

 

1991

 

2012

 

15-39

Marietta

 

OH

 

 

246

 

1,395

 

 

 

246

 

1,395

 

1,641

 

293

 

2007

 

2012

 

15-39

Pomeroy

 

OH

 

 

208

 

1,178

 

 

 

208

 

1,178

 

1,386

 

269

 

1997

 

2012

 

15-39

Elkins

 

WV

 

 

452

 

1,355

 

 

 

452

 

1,355

 

1,807

 

292

 

1980

 

2012

 

15-39

State College

 

PA

 

 

365

 

1,461

 

 

 

365

 

1,461

 

1,826

 

304

 

1976

 

2012

 

15-39

Summerville

 

WV

 

 

109

 

2,366

 

 

 

109

 

2,366

 

2,475

 

192

 

1993

 

2017

 

15-39

Oxford

 

AL

 

 

240

 

958

 

 

 

240

 

958

 

1,198

 

216

 

1999

 

2012

 

15-39

Oxford

 

AL

 

 

320

 

158

 

 

1,100

 

320

 

1,258

 

1,578

 

135

 

2009

 

2012

 

15-39

 

 

 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

6155 US-90,

   Milton, FL

 

 

 

 

 

505

 

 

 

1,994

 

 

 

 

 

 

 

 

 

 

 

505

 

 

 

1,994

 

 

 

2,499

 

 

 

19

 

 

2005

 

2017

 

7-39 years

700 N. Webb Road,

   Wichita, KS

 

 

 

 

 

488

 

 

 

2,135

 

 

 

 

 

 

 

 

 

 

 

488

 

 

 

2,135

 

 

 

2,623

 

 

 

19

 

 

2008

 

2017

 

7-39 years

10220 E. 61st Street,

   Tulsa, OK

 

 

 

 

 

113

 

 

 

1,890

 

 

 

 

 

 

 

 

 

 

 

113

 

 

 

1,890

 

 

 

2,003

 

 

 

18

 

 

2008

 

2017

 

7-39 years

220 S. Hall Road,

   Alcoa, TN

 

 

 

 

 

751

 

 

 

1,829

 

 

 

 

 

 

 

 

 

 

 

751

 

 

 

1,829

 

 

 

2,580

 

 

 

19

 

 

1993

 

2017

 

7-39 years

21428 State Route 22,

   Hoosick Falls, NY

 

 

 

 

 

78

 

 

 

1,612

 

 

 

 

 

 

 

 

 

 

 

78

 

 

 

1,612

 

 

 

1,690

 

 

 

7

 

 

2012

 

2017

 

15-39 years

6367 Route 9N,

   Hadley, NY

 

 

 

 

 

100

 

 

 

1,586

 

 

 

 

 

 

 

 

 

 

 

100

 

 

 

1,586

 

 

 

1,686

 

 

 

7

 

 

2014

 

2017

 

15-39 years

29 Main Street,

   Cairo, NY

 

 

 

 

 

106

 

 

 

1,609

 

 

 

 

 

 

 

 

 

 

 

106

 

 

 

1,609

 

 

 

1,715

 

 

 

6

 

 

2014

 

2017

 

15-39 years

9501 US Route 20,

   Bridgewater, NY

 

 

 

 

 

241

 

 

 

1,482

 

 

 

 

 

 

 

 

 

 

 

241

 

 

 

1,482

 

 

 

1,723

 

 

 

7

 

 

2014

 

2017

 

15-39 years

3067 US Route 9,

   Valatie, NY

 

 

 

 

 

102

 

 

 

1,720

 

 

 

 

 

 

 

 

 

 

 

102

 

 

 

1,720

 

 

 

1,822

 

 

 

7

 

 

2014

 

2017

 

15-39 years

3282 Route 209,

   Wurtsboro, NY

 

 

 

 

 

83

 

 

 

1,640

 

 

 

 

 

 

 

 

 

 

 

83

 

 

 

1,640

 

 

 

1,723

 

 

 

7

 

 

2014

 

2017

 

15-39 years

5602 Route 11,

   Ellenburg Center, NY

 

 

 

 

 

133

 

 

 

1,595

 

 

 

 

 

 

 

 

 

 

 

133

 

 

 

1,595

 

 

 

1,728

 

 

 

7

 

 

2014

 

2017

 

15-39 years

3838 Walworth-Marion Road,

   Marion, NY

 

 

 

 

 

149

 

 

 

1,457

 

 

 

 

 

 

 

 

 

 

 

149

 

 

 

1,457

 

 

 

1,606

 

 

 

6

 

 

2013

 

2017

 

15-39 years

7754 St. Rt. 104,

   Oswego, NY

 

 

 

 

 

124

 

 

 

1,636

 

 

 

 

 

 

 

 

 

 

 

124

 

 

 

1,636

 

 

 

1,760

 

 

 

7

 

 

2015

 

2017

 

15-39 years

1027 William Howard Taft Road,

   Cincinnati, OH

 

 

 

 

 

367

 

 

 

1,168

 

 

 

 

 

 

 

 

 

 

 

367

 

 

 

1,168

 

 

 

1,535

 

 

 

4

 

 

2014

 

2017

 

15-39 years

5245 N. Dixie Drive,

   Dayton, OH

 

 

 

 

 

249

 

 

 

1,240

 

 

 

 

 

 

 

 

 

 

 

249

 

 

 

1,240

 

 

 

1,489

 

 

 

5

 

 

2013

 

2017

 

15-39 years


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Pell City

 

AL

 

 

237

 

1,340

 

 

 

237

 

1,340

 

1,577

 

277

 

2002

 

2012

 

15-39

Tuscaloosa

 

AL

 

 

449

 

1,796

 

 

 

449

 

1,796

 

2,245

 

373

 

2010

 

2012

 

15-39

Jacksonville

 

AL

 

 

190

 

1,077

 

 

 

190

 

1,077

 

1,267

 

235

 

2000

 

2012

 

15-39

Tuscaloosa

 

AL

 

 

422

 

1,686

 

 

 

422

 

1,686

 

2,108

 

365

 

2001

 

2012

 

15-39

Tampa

 

FL

 

 

208

 

1,179

 

 

 

208

 

1,179

 

1,387

 

241

 

1980

 

2012

 

15-39

Tampa

 

FL

 

 

288

 

1,634

 

 

 

288

 

1,634

 

1,922

 

347

 

1987

 

2012

 

15-39

Richmond

 

VA

 

 

202

 

1,147

 

 

 

202

 

1,147

 

1,349

 

247

 

1984

 

2012

 

15-39

Exton

 

PA

 

 

470

 

1,882

 

 

 

470

 

1,882

 

2,352

 

416

 

1982

 

2012

 

15-39

Richmond

 

VA

 

 

133

 

755

 

 

 

133

 

755

 

888

 

179

 

1981

 

2012

 

15-39

Paoli

 

PA

 

 

360

 

1,440

 

 

 

360

 

1,440

 

1,800

 

298

 

1982

 

2012

 

15-39

Saint Petersburg

 

FL

 

 

233

 

1,440

 

 

 

233

 

1,440

 

1,673

 

258

 

1988

 

2013

 

15-39

Alamogordo

 

NM

 

 

22

 

2,117

 

 

 

22

 

2,117

 

2,139

 

351

 

1983

 

2014

 

15-39

Roswell

 

NM

 

 

64

 

2,059

 

 

 

64

 

2,059

 

2,123

 

332

 

1990

 

2014

 

15-39

Moore

 

OK

 

 

64

 

1,249

 

 

 

64

 

1,249

 

1,313

 

216

 

1975

 

2014

 

15-39

Del City

 

OK

 

 

40

 

1,370

 

 

 

40

 

1,370

 

1,410

 

227

 

1980

 

2014

 

15-39

Oklahoma City

 

OK

 

 

105

 

1,150

 

 

 

105

 

1,150

 

1,255

 

189

 

1977

 

2014

 

15-39

Oklahoma City

 

OK

 

 

721

 

1,049

 

 

 

721

 

1,049

 

1,770

 

196

 

2003

 

2014

 

15-39

Mustang

 

OK

 

 

70

 

1,722

 

 

 

70

 

1,722

 

1,792

 

288

 

2004

 

2014

 

15-39

Fort Worth

 

TX

 

 

487

 

934

 

 

 

487

 

934

 

1,421

 

160

 

2003

 

2014

 

15-39

Kearney

 

NE

 

 

113

 

1,242

 

 

 

113

 

1,242

 

1,355

 

213

 

1982

 

2014

 

15-39

Kearney

 

NE

 

 

176

 

1,238

 

 

 

176

 

1,238

 

1,414

 

219

 

1991

 

2014

 

15-39

Grand Island

 

NE

 

 

425

 

 

 

 

425

 

 

425

 

 

1992

 

2014

 

Ogallala

 

NE

 

 

291

 

1,243

 

 

 

291

 

1,243

 

1,534

 

234

 

1986

 

2014

 

15-39

McAlester

 

OK

 

 

52

 

1,521

 

 

 

52

 

1,521

 

1,573

 

261

 

2006

 

2014

 

15-39

Oklahoma City

 

OK

 

 

466

 

928

 

 

 

466

 

928

 

1,394

 

135

 

1970

 

2015

 

15-39

Renton

 

WA

 

 

539

 

1,141

 

 

 

539

 

1,141

 

1,680

 

163

 

1986

 

2015

 

15-39

Tacoma

 

WA

 

 

807

 

643

 

 

 

807

 

643

 

1,450

 

116

 

1991

 

2015

 

15-39

Tacoma

 

WA

 

 

562

 

897

 

 

 

562

 

897

 

1,459

 

134

 

1993

 

2015

 

15-39

Tukwila

 

WA

 

 

1,170

 

419

 

 

 

1,170

 

419

 

1,589

 

117

 

1993

 

2015

 

15-39

Federal Way

 

WA

 

 

334

 

1,088

 

 

 

334

 

1,088

 

1,422

 

142

 

1995

 

2015

 

15-39

Lakewood

 

WA

 

 

1,372

 

878

 

 

 

1,372

 

878

 

2,250

 

153

 

1995

 

2015

 

15-39

Burlington

 

WA

 

 

178

 

1,982

 

 

 

178

 

1,982

 

2,160

 

261

 

2000

 

2015

 

15-39

Everett

 

WA

 

 

175

 

1,473

 

 

 

175

 

1,473

 

1,648

 

209

 

1986

 

2015

 

15-39

Puyallup

 

WA

 

 

622

 

 

 

 

622

 

 

622

 

 

1994

 

2015

 

Aberdeen

 

WA

 

 

218

 

1,446

 

 

 

218

 

1,446

 

1,664

 

192

 

2006

 

2015

 

15-39

Florence

 

AL

 

 

337

 

2,609

 

 

 

337

 

2,609

 

2,946

 

347

 

2011

 

2015

 

15-39

143


 

 

 

 

 

 

 

 

Initial Costs to

Company(A)

 

 

Costs Capitalized Subsequent

to Acquisition

 

 

Gross Amount at Which Carried at

Close of Period

 

 

 

 

 

 

 

 

 

 

Life on

Which

Description

 

Encumbrance

 

 

Land

 

 

Buildings and

Improvements

 

 

Land

 

 

Improvements

 

 

Carrying

Costs

 

 

Land

 

 

Buildings and

Improvements

 

 

Total(B)

 

 

Accumulated

Depreciation

 

 

Date of

Construction

 

Date

Acquired

 

Depreciation

is Computed

324 W. Dayton Street,

   West Alexandria, OH

 

 

 

 

 

371

 

 

 

1,108

 

 

 

 

 

 

 

 

 

 

 

 

 

371

 

 

 

1,108

 

 

 

1,479

 

 

 

4

 

 

2011

 

2017

 

15-39 years

670 North Main Street,

   Sheffield, MA

 

 

 

 

 

109

 

 

 

1,687

 

 

 

 

 

 

 

 

 

 

 

 

 

109

 

 

 

1,687

 

 

 

1,796

 

 

 

6

 

 

2015

 

2017

 

15-39 years

104 S. Clark Road,

   Cedar Hill, TX

 

 

 

 

 

501

 

 

 

1,842

 

 

 

 

 

 

 

 

 

 

 

 

 

501

 

 

 

1,842

 

 

 

2,343

 

 

 

7

 

 

2015

 

2017

 

15-39 years

1880 Pulaski Highway,

   Bear, DE

 

 

 

 

 

398

 

 

 

2,164

 

 

 

 

 

 

 

 

 

 

 

 

 

398

 

 

 

2,164

 

 

 

2,562

 

 

 

8

 

 

2017

 

2017

 

15-39 years

6120 E Independence Boulevard,

   Charlotte, NC

 

 

 

 

 

1,148

 

 

 

1,789

 

 

 

 

 

 

 

 

 

 

 

 

 

1,148

 

 

 

1,789

 

 

 

2,937

 

 

 

7

 

 

2013

 

2017

 

15-39 years

490 S. Illinois Avenue,

   Oak Ridge, TN

 

 

 

 

 

1,167

 

 

 

1,684

 

 

 

 

 

 

 

 

 

 

 

 

 

1,167

 

 

 

1,684

 

 

 

2,851

 

 

 

7

 

 

2013

 

2017

 

15-39 years

2468 Alcoa Highway,

   Alcoa, TN

 

 

 

 

 

1,022

 

 

 

1,760

 

 

 

 

 

 

 

 

 

 

 

 

 

1,022

 

 

 

1,760

 

 

 

2,782

 

 

 

7

 

 

2015

 

2017

 

15-39 years

1300 DuPont Parkway,

   Smyrna, DE

 

 

 

 

 

1,366

 

 

 

2,708

 

 

 

 

 

 

 

 

 

 

 

 

 

1,366

 

 

 

2,708

 

 

 

4,074

 

 

 

13

 

 

2016

 

2017

 

15-39 years

5881 Bayshore Road,

   North Fort Myers, FL

 

 

 

 

 

1,002

 

 

 

3,361

 

 

 

 

 

 

 

 

 

 

 

 

 

1,002

 

 

 

3,361

 

 

 

4,363

 

 

 

13

 

 

2015

 

2017

 

15-39 years

Acquisition costs in progress (C)

 

 

 

 

 

 

 

 

44

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

44

 

 

 

44

 

 

 

 

 

 

 

 

 

 

Total (D)

 

$

68,470

 

 

$

348,238

 

 

$

1,951,469

 

 

$

702

 

 

$

34,115

 

 

$

 

 

$

348,940

 

 

$

1,985,584

 

 

$

2,334,524

 

 

$

148,383

 

 

 

 

 

 

 


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Decatur

 

AL

 

 

364

 

3,708

 

 

 

364

 

3,708

 

4,072

 

486

 

2014

 

2015

 

15-39

Tupelo

 

MS

 

 

297

 

3,030

 

 

 

297

 

3,030

 

3,327

 

388

 

2012

 

2015

 

15-39

Adamsville

 

TN

 

 

59

 

1,675

 

 

 

59

 

1,675

 

1,734

 

209

 

2005

 

2015

 

15-39

Adamsville

 

AL

 

 

123

 

1,924

 

 

 

123

 

1,924

 

2,047

 

252

 

1989

 

2015

 

15-39

Alexandria

 

AL

 

 

79

 

2,318

 

 

 

79

 

2,318

 

2,397

 

283

 

2004

 

2015

 

15-39

Ashville

 

AL

 

 

124

 

1,696

 

 

 

124

 

1,696

 

1,820

 

207

 

1999

 

2015

 

15-39

Athens

 

AL

 

 

143

 

1,996

 

 

 

143

 

1,996

 

2,139

 

243

 

2007

 

2015

 

15-39

Carbon Hill

 

AL

 

 

54

 

1,634

 

 

 

54

 

1,634

 

1,688

 

204

 

1998

 

2015

 

15-39

Carrollton

 

GA

 

 

77

 

2,030

 

 

 

77

 

2,030

 

2,107

 

247

 

2008

 

2015

 

15-39

Centreville

 

AL

 

 

140

 

2,251

 

 

 

140

 

2,251

 

2,391

 

264

 

2013

 

2015

 

15-39

Gadsden

 

AL

 

 

42

 

2,571

 

 

 

42

 

2,571

 

2,613

 

304

 

1991

 

2015

 

15-39

Cullman

 

AL

 

 

71

 

1,799

 

 

 

71

 

1,799

 

1,870

 

216

 

1997

 

2015

 

15-39

Cullman

 

AL

 

 

79

 

1,949

 

 

 

79

 

1,949

 

2,028

 

244

 

2006

 

2015

 

15-39

Dora

 

AL

 

 

18

 

 

 

2,095

 

18

 

2,095

 

2,113

 

40

 

1968

 

2015

 

15-39

Double Springs

 

AL

 

 

306

 

1,752

 

 

 

306

 

1,752

 

2,058

 

221

 

1995

 

2015

 

15-39

Moulton

 

AL

 

 

117

 

1,752

 

 

 

117

 

1,752

 

1,869

 

223

 

2003

 

2015

 

15-39

Guntersville

 

AL

 

 

382

 

2,020

 

 

 

382

 

2,020

 

2,402

 

261

 

2015

 

2015

 

15-39

Harpersville

 

AL

 

 

48

 

2,645

 

 

 

48

 

2,645

 

2,693

 

303

 

1995

 

2015

 

15-39

Harvest

 

AL

 

 

163

 

2,060

 

 

 

163

 

2,060

 

2,223

 

256

 

2014

 

2015

 

15-39

Henderson

 

TN

 

 

111

 

1,608

 

 

 

111

 

1,608

 

1,719

 

228

 

1987

 

2015

 

15-39

Madison

 

AL

 

 

209

 

1,958

 

 

 

209

 

1,958

 

2,167

 

250

 

2011

 

2015

 

15-39

Lawrenceburg

 

TN

 

 

117

 

1,832

 

 

 

117

 

1,832

 

1,949

 

284

 

2014

 

2015

 

15-39

Montevallo

 

AL

 

 

60

 

2,203

 

 

 

60

 

2,203

 

2,263

 

267

 

2009

 

2015

 

15-39

Muscle Shoals

 

AL

 

 

44

 

 

 

1,867

 

44

 

1,867

 

1,911

 

49

 

1984

 

2015

 

15-39

Odenville

 

AL

 

 

100

 

1,652

 

 

 

100

 

1,652

 

1,752

 

223

 

2000

 

2015

 

15-39

Piedmont

 

AL

 

 

33

 

1,934

 

 

 

33

 

1,934

 

1,967

 

225

 

1981

 

2015

 

15-39

Reform

 

AL

 

 

201

 

1,979

 

 

 

201

 

1,979

 

2,180

 

271

 

1992

 

2015

 

15-39

Roanoke

 

AL

 

 

83

 

1,625

 

 

 

83

 

1,625

 

1,708

 

197

 

2006

 

2015

 

15-39

Savannah

 

TN

 

 

62

 

1,693

 

 

 

62

 

1,693

 

1,755

 

218

 

2012

 

2015

 

15-39

Sheffield

 

AL

 

 

43

 

1,730

 

 

 

43

 

1,730

 

1,773

 

198

 

1967

 

2015

 

15-39

Somerville

 

AL

 

 

28

 

1,758

 

 

 

28

 

1,758

 

1,786

 

240

 

2001

 

2015

 

15-39

Springville

 

AL

 

 

31

 

1,994

 

 

 

31

 

1,994

 

2,025

 

232

 

1993

 

2015

 

15-39

Stevenson

 

AL

 

 

306

 

1,862

 

 

 

306

 

1,862

 

2,168

 

224

 

1985

 

2015

 

15-39

Trussville

 

AL

 

 

34

 

2,039

 

 

 

34

 

2,039

 

2,073

 

234

 

1992

 

2015

 

15-39

Tuscumbia

 

AL

 

 

117

 

1,831

 

 

 

117

 

1,831

 

1,948

 

236

 

2004

 

2015

 

15-39

Wedowee

 

AL

 

 

92

 

1,454

 

 

 

92

 

1,454

 

1,546

 

171

 

2002

 

2015

 

15-39

 


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Huntsville

 

AL

 

 

133

 

2,029

 

 

 

133

 

2,029

 

2,162

 

242

 

2010

 

2015

 

15-39

Ashwaubenon

 

WI

 

 

86

 

2,008

 

 

 

86

 

2,008

 

2,094

 

246

 

1994

 

2015

 

15-39

Oshkosh

 

WI

 

 

145

 

1,795

 

 

 

145

 

1,795

 

1,940

 

231

 

1996

 

2015

 

15-39

Green Bay

 

WI

 

 

106

 

1,713

 

 

 

106

 

1,713

 

1,819

 

217

 

1996

 

2015

 

15-39

West Bend

 

WI

 

 

113

 

1,704

 

 

 

113

 

1,704

 

1,817

 

215

 

1996

 

2015

 

15-39

Appleton

 

WI

 

 

34

 

575

 

 

 

34

 

575

 

609

 

73

 

1996

 

2015

 

15-39

Appleton

 

WI

 

 

95

 

2,478

 

 

 

95

 

2,478

 

2,573

 

297

 

1976

 

2015

 

15-39

Manitowoc

 

WI

 

 

106

 

1,714

 

 

 

106

 

1,714

 

1,820

 

219

 

1996

 

2015

 

15-39

Eau Claire

 

WI

 

 

137

 

2,245

 

 

 

137

 

2,245

 

2,382

 

289

 

1994

 

2015

 

15-39

Dover

 

DE

 

 

211

 

3,455

 

 

 

211

 

3,455

 

3,666

 

405

 

1991

 

2015

 

15-39

Norman

 

OK

 

 

232

 

3,733

 

 

 

232

 

3,733

 

3,965

 

441

 

1982

 

2015

 

15-39

Knoxville

 

TN

 

 

151

 

2,775

 

 

 

151

 

2,775

 

2,926

 

353

 

1978

 

2015

 

15-39

Wichita

 

KS

 

 

468

 

3,475

 

 

 

468

 

3,475

 

3,943

 

411

 

1982

 

2015

 

15-39

Las Cruces

 

NM

 

 

108

 

4,069

 

 

 

108

 

4,069

 

4,177

 

486

 

1991

 

2015

 

15-39

Lee's Summit

 

MO

 

 

132

 

3,447

 

 

 

132

 

3,447

 

3,579

 

428

 

2010

 

2015

 

15-39

Gadsden

 

AL

 

 

219

 

2,915

 

 

 

219

 

2,915

 

3,134

 

351

 

1981

 

2015

 

15-39

Murfreesboro

 

TN

 

 

247

 

2,747

 

 

 

247

 

2,747

 

2,994

 

351

 

1987

 

2015

 

15-39

Macon

 

GA

 

 

258

 

3,235

 

 

 

258

 

3,235

 

3,493

 

379

 

1972

 

2015

 

15-39

Lexington

 

KY

 

 

1,258

 

 

 

 

1,258

 

 

1,258

 

 

1976

 

2015

 

Joliet

 

IL

 

 

686

 

3,072

 

 

 

686

 

3,072

 

3,758

 

393

 

1991

 

2015

 

15-39

Wheat Ridge

 

CO

 

 

451

 

3,614

 

 

 

451

 

3,614

 

4,065

 

419

 

1974

 

2015

 

15-39

Tulsa

 

OK

 

 

125

 

3,846

 

 

 

125

 

3,846

 

3,971

 

446

 

1987

 

2015

 

15-39

Oakdale

 

MN

 

 

197

 

3,455

 

 

 

197

 

3,455

 

3,652

 

400

 

2006

 

2015

 

15-39

Pineville

 

NC

 

 

74

 

3,587

 

 

 

74

 

3,587

 

3,661

 

429

 

1991

 

2015

 

15-39

Albuquerque

 

NM

 

 

196

 

3,389

 

 

 

196

 

3,389

 

3,585

 

410

 

2002

 

2015

 

15-39

Madison

 

TN

 

 

97

 

4,617

 

 

 

97

 

4,617

 

4,714

 

470

 

1972

 

2016

 

15-39

Florence

 

KY

 

 

61

 

4,687

 

 

 

61

 

4,687

 

4,748

 

483

 

1977

 

2016

 

15-39

Maplewood

 

MN

 

 

315

 

1,551

 

 

 

315

 

1,551

 

1,866

 

213

 

1983

 

2016

 

15-39

Santa Fe

 

NM

 

 

121

 

2,979

 

 

 

121

 

2,979

 

3,100

 

302

 

1990

 

2016

 

15-39

Memphis

 

TN

 

 

103

 

3,327

 

 

 

103

 

3,327

 

3,430

 

359

 

2008

 

2016

 

15-39

Jonesboro

 

AR

 

 

324

 

3,383

 

 

 

324

 

3,383

 

3,707

 

358

 

2011

 

2016

 

15-39

Lafayette

 

IN

 

 

285

 

3,436

 

 

 

285

 

3,436

 

3,721

 

363

 

2012

 

2016

 

15-39

Bridgeport

 

WV

 

 

88

 

4,074

 

 

 

88

 

4,074

 

4,162

 

450

 

2007

 

2016

 

15-39

St. Mary's

 

OH

 

 

56

 

3,997

 

 

 

56

 

3,997

 

4,053

 

451

 

2011

 

2016

 

15-39

Lima

 

OH

 

 

69

 

3,813

 

 

 

69

 

3,813

 

3,882

 

428

 

2009

 

2016

 

15-39

Round Rock

 

TX

 

 

769

 

4,176

 

 

 

769

 

4,176

 

4,945

 

420

 

1984

 

2016

 

15-39


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Austin

 

TX

 

 

1,184

 

5,678

 

 

 

1,184

 

5,678

 

6,862

 

577

 

1998

 

2016

 

15-39

Austin

 

TX

 

 

2,104

 

7,566

 

 

 

2,104

 

7,566

 

9,670

 

807

 

2006

 

2016

 

15-39

Austin

 

TX

 

 

4,190

 

7,829

 

 

 

4,190

 

7,829

 

12,019

 

799

 

1994

 

2016

 

15-39

Dothan

 

AL

 

 

539

 

2,551

 

 

 

539

 

2,551

 

3,090

 

251

 

1997

 

2016

 

15-39

Tallahassee

 

FL

 

 

864

 

2,184

 

 

 

864

 

2,184

 

3,048

 

228

 

1995

 

2016

 

15-39

Peachtree City

 

GA

 

 

476

 

2,590

 

 

 

476

 

2,590

 

3,066

 

263

 

1997

 

2016

 

15-39

Valdosta

 

GA

 

 

524

 

2,504

 

 

 

524

 

2,504

 

3,028

 

255

 

1997

 

2016

 

15-39

Orland Park

 

IL

 

 

686

 

2,358

 

 

 

686

 

2,358

 

3,044

 

249

 

1994

 

2016

 

15-39

Rockford

 

IL

 

 

450

 

2,701

 

 

 

450

 

2,701

 

3,151

 

268

 

1996

 

2016

 

15-39

Bloomington

 

IN

 

 

240

 

2,761

 

 

 

240

 

2,761

 

3,001

 

252

 

1994

 

2016

 

15-39

Kokomo

 

IN

 

 

106

 

3,065

 

 

 

106

 

3,065

 

3,171

 

269

 

1995

 

2016

 

15-39

Clarkston

 

MI

 

 

284

 

2,788

 

 

 

284

 

2,788

 

3,072

 

302

 

1997

 

2016

 

15-39

Madison Heights

 

MI

 

 

58

 

3,094

 

 

 

58

 

3,094

 

3,152

 

271

 

1995

 

2016

 

15-39

Brighton

 

MI

 

 

102

 

2,920

 

 

 

102

 

2,920

 

3,022

 

297

 

1998

 

2016

 

15-39

Jackson

 

MI

 

 

177

 

2,846

 

 

 

177

 

2,846

 

3,023

 

283

 

1996

 

2016

 

15-39

Hendersonville

 

NC

 

 

165

 

2,928

 

 

 

165

 

2,928

 

3,093

 

306

 

2000

 

2016

 

15-39

New Bern

 

NC

 

 

284

 

2,525

 

 

 

284

 

2,525

 

2,809

 

252

 

2000

 

2016

 

15-39

Las Vegas

 

NV

 

 

962

 

2,086

 

 

 

962

 

2,086

 

3,048

 

235

 

2002

 

2016

 

15-39

Cherry Hill

 

NJ

 

 

791

 

2,340

 

 

 

791

 

2,340

 

3,131

 

248

 

1992

 

2016

 

15-39

Harrisburg

 

PA

 

 

735

 

2,340

 

 

 

735

 

2,340

 

3,075

 

238

 

1994

 

2016

 

15-39

Pittsburgh

 

PA

 

 

363

 

3,488

 

 

 

363

 

3,488

 

3,851

 

342

 

1996

 

2016

 

15-39

Beaumont

 

TX

 

 

206

 

3,241

 

 

 

206

 

3,241

 

3,447

 

315

 

1996

 

2016

 

15-39

Desoto

 

TX

 

 

535

 

2,542

 

 

 

535

 

2,542

 

3,077

 

264

 

1999

 

2016

 

15-39

Lewisville

 

TX

 

 

299

 

2,786

 

 

 

299

 

2,786

 

3,085

 

258

 

1994

 

2016

 

15-39

Webster

 

TX

 

 

591

 

2,622

 

 

 

591

 

2,622

 

3,213

 

267

 

1995

 

2016

 

15-39

Harrisonburg

 

VA

 

 

444

 

2,645

 

 

 

444

 

2,645

 

3,089

 

278

 

1998

 

2016

 

15-39

Beckley

 

WV

 

 

194

 

3,049

 

 

 

194

 

3,049

 

3,243

 

293

 

1997

 

2016

 

15-39

Portage

 

MI

 

 

38

 

2,041

 

 

 

38

 

2,041

 

2,079

 

174

 

1981

 

2017

 

15-39

Brook Park

 

OH

 

 

180

 

1,875

 

 

 

180

 

1,875

 

2,055

 

155

 

2000

 

2017

 

15-39

Terre Haute

 

IN

 

 

207

 

1,860

 

 

 

207

 

1,860

 

2,067

 

151

 

1984

 

2017

 

15-39

Harmarville

 

PA

 

 

157

 

1,761

 

 

 

157

 

1,761

 

1,918

 

159

 

1984

 

2017

 

15-39

Youngstown

 

OH

 

 

72

 

1,945

 

 

 

72

 

1,945

 

2,017

 

158

 

1983

 

2017

 

15-39

Mars

 

PA

 

 

381

 

1,572

 

 

 

381

 

1,572

 

1,953

 

146

 

2004

 

2017

 

15-39

Lafayette

 

IN

 

 

125

 

1,793

 

 

 

125

 

1,793

 

1,918

 

141

 

1976

 

2017

 

15-39

Joliet

 

IL

 

 

366

 

1,505

 

 

 

366

 

1,505

 

1,871

 

144

 

1983

 

2017

 

15-39

Cincinnati

 

OH

 

 

638

 

1,515

 

 

 

638

 

1,515

 

2,153

 

140

 

1988

 

2017

 

15-39


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Delaware

 

OH

 

 

54

 

1,788

 

 

 

54

 

1,788

 

1,842

 

145

 

1987

 

2017

 

15-39

Wadsworth

 

OH

 

 

310

 

1,612

 

 

 

310

 

1,612

 

1,922

 

148

 

1989

 

2017

 

15-39

Fort Wright

 

KY

 

 

68

 

2,374

 

 

9

 

68

 

2,383

 

2,451

 

195

 

1997

 

2017

 

15-39

Akron

 

OH

 

 

134

 

1,605

 

 

 

134

 

1,605

 

1,739

 

171

 

1998

 

2017

 

15-39

Mt. Vernon

 

IL

 

 

68

 

1,849

 

 

 

68

 

1,849

 

1,917

 

164

 

2001

 

2017

 

15-39

Maysville

 

KY

 

 

37

 

1,889

 

 

 

37

 

1,889

 

1,926

 

158

 

2003

 

2017

 

15-39

Parkersburg

 

WV

 

 

280

 

1,631

 

 

 

280

 

1,631

 

1,911

 

142

 

2004

 

2017

 

15-39

Chesterton

 

IN

 

 

343

 

1,613

 

 

 

343

 

1,613

 

1,956

 

143

 

2004

 

2017

 

15-39

Huntington

 

WV

 

 

344

 

1,575

 

 

 

344

 

1,575

 

1,919

 

136

 

2005

 

2017

 

15-39

Amelia

 

OH

 

 

315

 

1,719

 

 

 

315

 

1,719

 

2,034

 

140

 

2006

 

2017

 

15-39

Bellefontaine

 

OH

 

 

100

 

1,833

 

 

 

100

 

1,833

 

1,933

 

159

 

1994

 

2017

 

15-39

Logan

 

OH

 

 

153

 

1,880

 

 

 

153

 

1,880

 

2,033

 

178

 

2008

 

2017

 

15-39

Harrison

 

OH

 

 

204

 

1,514

 

 

 

204

 

1,514

 

1,718

 

133

 

2014

 

2017

 

15-39

Upper Sandusky

 

OH

 

 

171

 

1,198

 

 

 

171

 

1,198

 

1,369

 

103

 

1994

 

2017

 

15-39

Charlotte

 

NC

 

 

1,148

 

1,789

 

 

6

 

1,148

 

1,795

 

2,943

 

113

 

2013

 

2017

 

15-39

Oak Ridge

 

TN

 

 

1,167

 

1,684

 

 

 

1,167

 

1,684

 

2,851

 

116

 

2013

 

2017

 

15-39

Alcoa

 

TN

 

 

1,022

 

1,760

 

 

 

1,022

 

1,760

 

2,782

 

120

 

2015

 

2017

 

15-39

Salisbury

 

NC

 

 

131

 

1,243

 

 

 

131

 

1,243

 

1,374

 

60

 

1974

 

2018

 

15-39

High Point

 

NC

 

 

202

 

1,765

 

 

 

202

 

1,765

 

1,967

 

88

 

1975

 

2018

 

15-39

Fayetteville

 

NC

 

 

251

 

3,324

 

 

 

251

 

3,324

 

3,575

 

157

 

1970

 

2018

 

15-39

Raleigh

 

NC

 

 

619

 

3,327

 

 

 

619

 

3,327

 

3,946

 

160

 

1971

 

2018

 

15-39

Gastonia

 

NC

 

 

236

 

1,311

 

 

 

236

 

1,311

 

1,547

 

67

 

1991

 

2018

 

15-39

Virginia Beach

 

VA

 

 

665

 

4,104

 

 

 

665

 

4,104

 

4,769

 

196

 

1966

 

2018

 

15-39

Hampton

 

VA

 

 

642

 

1,108

 

 

 

642

 

1,108

 

1,750

 

64

 

2016

 

2018

 

15-39

Greenville

 

SC

 

 

946

 

3,068

 

 

 

946

 

3,068

 

4,014

 

145

 

1973

 

2018

 

15-39

Riverdale

 

GA

 

 

311

 

2,518

 

 

 

311

 

2,518

 

2,829

 

125

 

2003

 

2018

 

15-39

Marietta

 

GA

 

 

152

 

1,732

 

 

 

152

 

1,732

 

1,884

 

83

 

1986

 

2018

 

15-39

Memphis

 

TN

 

 

632

 

2,376

 

 

 

632

 

2,376

 

3,008

 

123

 

1978

 

2018

 

15-39

Chattanooga

 

TN

 

 

470

 

3,391

 

 

 

470

 

3,391

 

3,861

 

163

 

1970

 

2018

 

15-39

Florence

 

AL

 

 

234

 

1,534

 

 

 

234

 

1,534

 

1,768

 

80

 

2004

 

2018

 

15-39

Madison

 

TN

 

 

325

 

1,026

 

 

 

325

 

1,026

 

1,351

 

52

 

2014

 

2018

 

15-39

Louisville

 

KY

 

 

387

 

4,698

 

 

 

387

 

4,698

 

5,085

 

224

 

1965

 

2018

 

15-39

Louisville

 

KY

 

 

297

 

2,867

 

 

 

297

 

2,867

 

3,164

 

135

 

1966

 

2018

 

15-39

Huntsville

 

AL

 

 

251

 

3,819

 

 

 

251

 

3,819

 

4,070

 

179

 

1968

 

2018

 

15-39

Matthews

 

NC

 

 

432

 

941

 

 

 

432

 

941

 

1,373

 

53

 

2013

 

2018

 

15-39

Brentwood

 

TN

 

 

924

 

803

 

 

 

924

 

803

 

1,727

 

49

 

2004

 

2018

 

15-39


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Pensacola

 

FL

 

 

328

 

2,600

 

 

 

328

 

2,600

 

2,928

 

126

 

2007

 

2018

 

15-39

Augusta

 

GA

 

 

253

 

772

 

 

 

253

 

772

 

1,025

 

39

 

2012

 

2018

 

15-39

Columbus

 

OH

 

 

587

 

503

 

 

 

587

 

503

 

1,090

 

31

 

1995

 

2018

 

15-39

Evansville

 

IN

 

 

158

 

1,403

 

 

 

158

 

1,403

 

1,561

 

73

 

2003

 

2018

 

15-39

Mishawaka

 

IN

 

 

330

 

2,074

 

 

 

330

 

2,074

 

2,404

 

105

 

2003

 

2018

 

15-39

Nashville

 

TN

 

 

416

 

1,511

 

 

 

416

 

1,511

 

1,927

 

50

 

2000

 

2018

 

15-39

Miles City

 

MT

 

 

547

 

1,616

 

 

 

547

 

1,616

 

2,163

 

84

 

1995

 

2018

 

15-39

Dickinson

 

ND

 

 

294

 

2,447

 

 

 

294

 

2,447

 

2,741

 

105

 

1983

 

2018

 

15-39

Billings

 

MT

 

 

516

 

2,128

 

 

 

516

 

2,128

 

2,644

 

104

 

1977

 

2018

 

15-39

Billings

 

MT

 

 

356

 

1,728

 

 

 

356

 

1,728

 

2,084

 

81

 

1976

 

2018

 

15-39

Billings

 

MT

 

 

753

 

1,448

 

 

 

753

 

1,448

 

2,201

 

73

 

2003

 

2018

 

15-39

Louisville

 

KY

 

 

162

 

948

 

 

 

162

 

948

 

1,110

 

32

 

2002

 

2018

 

15-39

Cincinnati

 

OH

 

 

184

 

1,396

 

 

 

184

 

1,396

 

1,580

 

46

 

1987

 

2018

 

15-39

Madison

 

IN

 

 

126

 

2,230

 

 

3

 

126

 

2,233

 

2,359

 

71

 

1996

 

2018

 

15-39

Cincinnati

 

OH

 

 

164

 

2,787

 

 

 

164

 

2,787

 

2,951

 

35

 

1987

 

2019

 

15-39

Hamilton

 

OH

 

 

640

 

2,310

 

 

 

640

 

2,310

 

2,950

 

8

 

2004

 

2019

 

15-39

Office Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rochester

 

NY

 

 

589

 

9,872

 

 

 

589

 

9,872

 

10,461

 

2,709

 

2001

 

2010

 

15-39

Union Grove

 

WI

 

 

85

 

340

 

 

 

85

 

340

 

425

 

69

 

1993

 

2012

 

15-39

Groveport

 

OH

 

 

710

 

5,087

 

 

 

710

 

5,087

 

5,797

 

1,004

 

1979

 

2014

 

15-39

West Valley City

 

UT

 

 

1,336

 

5,822

 

 

10,000

 

1,336

 

15,822

 

17,158

 

3,482

 

1998

 

2014

 

15-39

Milwaukee

 

WI

 

 

668

 

5,650

 

 

 

668

 

5,650

 

6,318

 

803

 

1989

 

2014

 

15-39

Mt. Pleasant

 

TX

 

 

2,214

 

3,717

 

 

 

2,214

 

3,717

 

5,931

 

712

 

2008

 

2014

 

15-39

Harleysville

 

PA

 

 

3,513

 

24,767

 

 

 

3,513

 

24,767

 

28,280

 

2,992

 

1950

 

2016

 

15-39

Harrisburg

 

PA

 

 

958

 

19,060

 

 

 

958

 

19,060

 

20,018

 

1,988

 

1976

 

2016

 

15-39

Wood Dale

 

IL

 

 

2,806

 

8,726

 

 

54

 

2,806

 

8,780

 

11,586

 

939

 

1986

 

2016

 

15-39

Austin

 

TX

 

 

300

 

29,681

 

 

8,649

 

300

 

38,330

 

38,630

 

3,830

 

1984

 

2016

 

7-39

Melbourne

 

FL

 

 

1,701

 

12,141

 

 

 

1,701

 

12,141

 

13,842

 

1,063

 

2012

 

2016

 

15-39

Pittsford

 

NY

 

 

40

 

29,530

 

 

1,000

 

40

 

30,530

 

30,570

 

2,171

 

1975

 

2017

 

15-39

Jacksonville

 

FL

 

 

1,251

 

19,784

 

 

 

1,251

 

19,784

 

21,035

 

1,130

 

1984

 

2017

 

15-39

Troy

 

MI

 

 

1,665

 

19,798

 

 

1

 

1,665

 

19,799

 

21,464

 

1,168

 

1984

 

2017

 

15-39

Carrollton

 

TX

 

 

3,743

 

28,025

 

 

 

3,743

 

28,025

 

31,768

 

1,135

 

1999

 

2018

 

15-39

Murfreesboro

 

TN

 

 

1,534

 

25,033

 

 

1,727

 

1,534

 

26,760

 

28,294

 

377

 

1980

 

2019

 

15-39

Westborough

 

MA

 

 

5,861

 

27,646

 

 

 

5,861

 

27,646

 

33,507

 

288

 

1965

 

2019

 

15-39

Retail Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Highland Heights

 

KY

 

 

850

 

1,984

 

 

 

850

 

1,984

 

2,834

 

527

 

1985

 

2010

 

15-39


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Palmdale

 

CA

 

 

995

 

2,811

 

 

 

995

 

2,811

 

3,806

 

683

 

1991

 

2013

 

15-39

Palmdale

 

CA

 

 

670

 

1,610

 

 

 

670

 

1,610

 

2,280

 

418

 

2006

 

2013

 

15-39

Palmdale

 

CA

 

 

987

 

3,817

 

 

 

987

 

3,817

 

4,804

 

831

 

1991

 

2013

 

15-39

Mt. Pleasant

 

TX

 

 

1,141

 

997

 

 

 

1,141

 

997

 

2,138

 

258

 

1972

 

2014

 

15-39

Madill

 

OK

 

 

739

 

714

 

 

 

739

 

714

 

1,453

 

111

 

1993

 

2014

 

15-39

Fort Worth

 

TX

 

 

1,142

 

554

 

 

 

1,142

 

554

 

1,696

 

109

 

1980

 

2014

 

15-39

Dallas

 

TX

 

 

454

 

449

 

 

 

454

 

449

 

903

 

101

 

1984

 

2014

 

15-39

Wichita Falls

 

TX

 

 

674

 

186

 

 

 

674

 

186

 

860

 

41

 

1995

 

2014

 

15-39

Lytle

 

TX

 

 

97

 

815

 

 

 

97

 

815

 

912

 

127

 

2008

 

2015

 

15-39

New Caney

 

TX

 

 

37

 

875

 

 

 

37

 

875

 

912

 

122

 

1972

 

2015

 

15-39

Central City

 

KY

 

 

315

 

580

 

 

 

315

 

580

 

895

 

70

 

1978

 

2016

 

15-39

Owensboro

 

KY

 

 

177

 

615

 

 

 

177

 

615

 

792

 

63

 

1972

 

2016

 

15-39

Newburgh

 

IN

 

 

330

 

 

 

 

330

 

 

330

 

 

1994

 

2016

 

Sikeston

 

MO

 

 

205

 

2,235

 

 

 

205

 

2,235

 

2,440

 

236

 

1940

 

2016

 

15-39

Evansville

 

IN

 

 

636

 

3,655

 

 

 

636

 

3,655

 

4,291

 

365

 

1949

 

2016

 

15-39

Evansville

 

IN

 

 

244

 

2,375

 

 

 

244

 

2,375

 

2,619

 

231

 

1909

 

2016

 

15-39

Marion

 

IL

 

 

314

 

2,089

 

 

 

314

 

2,089

 

2,403

 

211

 

1970

 

2016

 

15-39

Kennett

 

MO

 

 

191

 

1,198

 

 

 

191

 

1,198

 

1,389

 

122

 

1970

 

2016

 

15-39

Poplar Bluff

 

MO

 

 

149

 

1,794

 

 

 

149

 

1,794

 

1,943

 

191

 

1970

 

2016

 

15-39

Cape Girardeau

 

MO

 

 

76

 

542

 

 

 

76

 

542

 

618

 

63

 

1988

 

2016

 

15-39

Scott City

 

MO

 

 

260

 

3,052

 

 

 

260

 

3,052

 

3,312

 

310

 

1978

 

2016

 

15-39

Henderson

 

KY

 

 

290

 

729

 

 

 

290

 

729

 

1,019

 

84

 

1973

 

2016

 

15-39

Blytheville

 

AR

 

 

413

 

3,405

 

 

 

413

 

3,405

 

3,818

 

369

 

1966

 

2016

 

15-39

Harrisburg

 

IL

 

 

131

 

839

 

 

 

131

 

839

 

970

 

82

 

1970

 

2016

 

15-39

Clarksville

 

IN

 

 

1,091

 

3,890

 

 

 

1,091

 

3,890

 

4,981

 

427

 

1961

 

2016

 

15-39

Owensboro

 

KY

 

 

499

 

734

 

 

 

499

 

734

 

1,233

 

81

 

1976

 

2016

 

15-39

Evansville

 

IN

 

 

203

 

369

 

 

 

203

 

369

 

572

 

57

 

2001

 

2016

 

15-39

Haubstadt

 

IN

 

 

379

 

1,349

 

 

 

379

 

1,349

 

1,728

 

162

 

2005

 

2016

 

15-39

Otterbein

 

IN

 

 

177

 

1,385

 

 

 

177

 

1,385

 

1,562

 

176

 

1978

 

2016

 

15-39

Ithaca

 

MI

 

 

739

 

2,669

 

 

 

739

 

2,669

 

3,408

 

294

 

2015

 

2016

 

15-39

Gillette

 

WY

 

 

366

 

3,447

 

 

 

366

 

3,447

 

3,813

 

360

 

2014

 

2016

 

15-39

Novi

 

MI

 

 

201

 

12,681

 

 

 

201

 

12,681

 

12,882

 

1,038

 

1985

 

2017

 

15-39

Lansing

 

MI

 

 

88

 

13,919

 

 

3

 

88

 

13,922

 

14,010

 

1,097

 

1999

 

2017

 

15-39

Flint

 

MI

 

 

83

 

7,987

 

 

 

83

 

7,987

 

8,070

 

632

 

1977

 

2017

 

15-39

Clinton Township

 

MI

 

 

358

 

9,551

 

 

 

358

 

9,551

 

9,909

 

759

 

1987

 

2017

 

15-39

Chesterfield

 

MI

 

 

753

 

9,716

 

 

 

753

 

9,716

 

10,469

 

796

 

2003

 

2017

 

15-39


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Traverse City

 

MI

 

 

106

 

8,468

 

 

 

106

 

8,468

 

8,574

 

671

 

1998

 

2017

 

15-39

Warren

 

MI

 

 

158

 

5,394

 

 

 

158

 

5,394

 

5,552

 

426

 

1991

 

2017

 

15-39

Grandville

 

MI

 

 

339

 

4,368

 

 

 

339

 

4,368

 

4,707

 

356

 

2002

 

2017

 

15-39

Grand Rapids

 

MI

 

 

68

 

1,038

 

 

 

68

 

1,038

 

1,106

 

87

 

2014

 

2017

 

15-39

San Antonio

 

TX

 

 

300

 

1,277

 

 

1

 

300

 

1,278

 

1,578

 

102

 

1998

 

2017

 

15-39

Selma

 

TX

 

 

269

 

805

 

 

 

269

 

805

 

1,074

 

86

 

2013

 

2017

 

15-39

Linwood

 

NC

 

 

206

 

475

 

 

 

206

 

475

 

681

 

69

 

1997

 

2017

 

15-39

Vinton

 

TX

 

 

469

 

384

 

 

 

469

 

384

 

853

 

52

 

2016

 

2017

 

15-39

Columbus

 

MN

 

 

406

 

945

 

 

2

 

406

 

947

 

1,353

 

83

 

1983

 

2017

 

15-39

Louisville

 

KY

 

 

370

 

240

 

 

 

370

 

240

 

610

 

30

 

2002

 

2017

 

15-39

Dunn

 

NC

 

 

199

 

659

 

 

 

199

 

659

 

858

 

61

 

2017

 

2017

 

15-39

San Marcos

 

TX

 

 

486

 

776

 

 

 

486

 

776

 

1,262

 

83

 

2017

 

2017

 

15-39

Oshkosh

 

WI

 

 

134

 

5,372

 

 

 

134

 

5,372

 

5,506

 

362

 

1995

 

2017

 

15-39

Sheboygan

 

WI

 

 

266

 

2,787

 

 

 

266

 

2,787

 

3,053

 

219

 

2002

 

2017

 

15-39

Fond du Lac

 

WI

 

 

120

 

658

 

 

 

120

 

658

 

778

 

56

 

2006

 

2017

 

15-39

Green Bay

 

WI

 

 

398

 

9,087

 

 

2

 

398

 

9,089

 

9,487

 

607

 

1992

 

2017

 

15-39

Manitowoc

 

WI

 

 

293

 

2,926

 

 

 

293

 

2,926

 

3,219

 

219

 

1993

 

2017

 

15-39

Boynton Beach

 

FL

 

 

960

 

2,803

 

 

10

 

960

 

2,813

 

3,773

 

372

 

2007

 

2017

 

7-39

Jacksonville

 

FL

 

 

444

 

2,179

 

 

 

444

 

2,179

 

2,623

 

345

 

2008

 

2017

 

7-39

Jacksonville

 

FL

 

 

319

 

2,191

 

 

 

319

 

2,191

 

2,510

 

246

 

1999

 

2017

 

7-39

Miami Gardens

 

FL

 

 

803

 

2,181

 

 

 

803

 

2,181

 

2,984

 

338

 

2009

 

2017

 

7-39

Orange Park

 

FL

 

 

365

 

2,471

 

 

 

365

 

2,471

 

2,836

 

456

 

2006

 

2017

 

7-39

Milton

 

FL

 

 

505

 

1,994

 

 

 

505

 

1,994

 

2,499

 

325

 

2005

 

2017

 

7-39

Wichita

 

KS

 

 

488

 

2,135

 

 

 

488

 

2,135

 

2,623

 

322

 

2008

 

2017

 

7-39

Tulsa

 

OK

 

 

113

 

1,890

 

 

 

113

 

1,890

 

2,003

 

311

 

2008

 

2017

 

7-39

Alcoa

 

TN

 

 

751

 

1,829

 

 

 

751

 

1,829

 

2,580

 

319

 

1993

 

2017

 

7-39

Wichita

 

KS

 

 

233

 

2,443

 

 

 

233

 

2,443

 

2,676

 

184

 

2006

 

2018

 

7-39

Wichita

 

KS

 

 

206

 

2,262

 

 

 

206

 

2,262

 

2,468

 

185

 

2006

 

2018

 

7-39

Wichita

 

KS

 

 

234

 

1,761

 

 

 

234

 

1,761

 

1,995

 

166

 

2008

 

2018

 

7-39

Texarkana

 

TX

 

 

139

 

3,211

 

 

(1)

 

139

 

3,210

 

3,349

 

224

 

2016

 

2018

 

7-39

Pace

 

FL

 

 

215

 

2,955

 

 

 

215

 

2,955

 

3,170

 

234

 

2015

 

2018

 

7-39

Hoosick Falls

 

NY

 

 

78

 

1,612

 

 

 

78

 

1,612

 

1,690

 

120

 

2012

 

2017

 

15-39

Hadley

 

NY

 

 

100

 

1,586

 

 

 

100

 

1,586

 

1,686

 

123

 

2014

 

2017

 

15-39

Cairo

 

NY

 

 

106

 

1,609

 

 

 

106

 

1,609

 

1,715

 

110

 

2014

 

2017

 

15-39

Bridgewater

 

NY

 

 

241

 

1,482

 

 

 

241

 

1,482

 

1,723

 

112

 

2014

 

2017

 

15-39

Valatie

 

NY

 

 

102

 

1,720

 

 

 

102

 

1,720

 

1,822

 

118

 

2014

 

2017

 

15-39


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Wurtsboro

 

NY

 

 

83

 

1,640

 

 

 

83

 

1,640

 

1,723

 

120

 

2014

 

2017

 

15-39

Ellenburg Center

 

NY

 

 

133

 

1,595

 

 

 

133

 

1,595

 

1,728

 

112

 

2014

 

2017

 

15-39

Marion

 

NY

 

 

149

 

1,457

 

 

 

149

 

1,457

 

1,606

 

95

 

2013

 

2017

 

15-39

Oswego

 

NY

 

 

124

 

1,636

 

 

 

124

 

1,636

 

1,760

 

112

 

2015

 

2017

 

15-39

Cincinnati

 

OH

 

 

367

 

1,168

 

 

 

367

 

1,168

 

1,535

 

75

 

2014

 

2017

 

15-39

Dayton

 

OH

 

 

249

 

1,240

 

 

 

249

 

1,240

 

1,489

 

85

 

2013

 

2017

 

15-39

West Alexandria

 

OH

 

 

371

 

1,108

 

 

 

371

 

1,108

 

1,479

 

73

 

2011

 

2017

 

15-39

Sheffield

 

MA

 

 

109

 

1,687

 

 

6

 

109

 

1,693

 

1,802

 

104

 

2015

 

2017

 

15-39

Cedar Hill

 

TX

 

 

501

 

1,842

 

 

 

501

 

1,842

 

2,343

 

112

 

2015

 

2017

 

15-39

Bear

 

DE

 

 

398

 

2,164

 

 

6

 

398

 

2,170

 

2,568

 

136

 

2017

 

2017

 

15-39

Smyrna

 

DE

 

 

1,366

 

2,708

 

 

 

1,366

 

2,708

 

4,074

 

213

 

2016

 

2017

 

15-39

North Fort Myers

 

FL

 

 

1,011

 

3,353

 

 

6

 

1,011

 

3,359

 

4,370

 

262

 

2015

 

2017

 

15-39

Downers Grove

 

IL

 

 

1,919

 

16,366

 

 

 

1,919

 

16,366

 

18,285

 

693

 

1974

 

2018

 

15-39

Benzonia

 

MI

 

 

89

 

3,009

 

 

 

89

 

3,009

 

3,098

 

139

 

2014

 

2018

 

15-39

Flushing

 

MI

 

 

201

 

2,863

 

 

 

201

 

2,863

 

3,064

 

137

 

2014

 

2018

 

15-39

Anderson

 

SC

 

 

312

 

4,113

 

 

3

 

312

 

4,116

 

4,428

 

157

 

2008

 

2018

 

15-39

Elizabethton

 

TN

 

 

270

 

4,077

 

 

 

270

 

4,077

 

4,347

 

149

 

2005

 

2018

 

15-39

Greeneville

 

TN

 

 

117

 

4,122

 

 

 

117

 

4,122

 

4,239

 

152

 

2003

 

2018

 

15-39

Lexington

 

SC

 

 

219

 

898

 

 

 

219

 

898

 

1,117

 

41

 

2015

 

2018

 

15-39

Lexington

 

SC

 

 

348

 

714

 

 

 

348

 

714

 

1,062

 

32

 

2015

 

2018

 

15-39

Orangeburg

 

SC

 

 

238

 

3,323

 

 

 

238

 

3,323

 

3,561

 

140

 

2006

 

2018

 

15-39

West Columbia

 

SC

 

 

296

 

1,140

 

 

 

296

 

1,140

 

1,436

 

46

 

2016

 

2018

 

15-39

Big Spring

 

TX

 

 

465

 

2,363

 

 

1

 

465

 

2,364

 

2,829

 

72

 

2008

 

2018

 

15-39

Cuero

 

TX

 

 

472

 

2,285

 

 

1

 

472

 

2,286

 

2,758

 

75

 

2010

 

2018

 

15-39

Berry

 

AL

 

 

120

 

864

 

 

 

120

 

864

 

984

 

19

 

2014

 

2019

 

15-39

Jacksonville

 

FL

 

 

116

 

1,132

 

 

 

116

 

1,132

 

1,248

 

26

 

2014

 

2019

 

15-39

Albany

 

GA

 

 

168

 

1,067

 

 

 

168

 

1,067

 

1,235

 

24

 

2014

 

2019

 

15-39

Rex

 

GA

 

 

330

 

1,328

 

 

 

330

 

1,328

 

1,658

 

32

 

2014

 

2019

 

15-39

North Charleston

 

SC

 

 

215

 

1,259

 

 

 

215

 

1,259

 

1,474

 

28

 

2014

 

2019

 

15-39

Apple Springs

 

TX

 

 

99

 

838

 

 

 

99

 

838

 

937

 

19

 

2014

 

2019

 

15-39

Dawson

 

TX

 

 

81

 

824

 

 

 

81

 

824

 

905

 

19

 

2014

 

2019

 

15-39

San Antonio

 

TX

 

 

215

 

1,178

 

 

 

215

 

1,178

 

1,393

 

27

 

2014

 

2019

 

15-39

Monroe

 

UT

 

 

141

 

1,132

 

 

 

141

 

1,132

 

1,273

 

26

 

2014

 

2019

 

15-39

Broadway

 

VA

 

 

212

 

1,203

 

 

 

212

 

1,203

 

1,415

 

27

 

2014

 

2019

 

15-39

Tyler

 

MN

 

 

81

 

905

 

 

 

81

 

905

 

986

 

20

 

2014

 

2019

 

15-39

Preston

 

MN

 

 

182

 

1,239

 

 

 

182

 

1,239

 

1,421

 

28

 

2014

 

2019

 

15-39


 

 

 

 

 

 

 

 

 

 

Costs Capitalized

 

 

 

 

 

 

 

 

 

 

 

 

 

Life on

 

 

 

 

 

 

Initial Costs to

 

Subsequent

 

Gross Amount at Which Carried at

 

 

 

 

 

 

 

Which

 

 

 

 

 

 

Company(A)

 

to Acquisition

 

Close of Period

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

 

Buildings and

 

 

 

 

 

 

 

Buildings and

 

 

 

Accumulated

 

Date of

 

Date

 

is Computed

City

 

State

 

Encumbrance

 

Land

 

Improvements

 

Land

 

Improvements

 

Land

 

Improvements

 

Total(B)

 

Depreciation

 

Construction

 

Acquired

 

(Years)

Rushford

 

MN

 

 

137

 

850

 

 

 

137

 

850

 

987

 

21

 

2014

 

2019

 

15-39

Lorain

 

OH

 

 

120

 

1,311

 

 

 

120

 

1,311

 

1,431

 

30

 

2014

 

2019

 

15-39

Bagley

 

MN

 

 

123

 

1,135

 

 

 

123

 

1,135

 

1,258

 

27

 

2014

 

2019

 

15-39

Greenwood

 

WI

 

 

116

 

1,048

 

 

 

116

 

1,048

 

1,164

 

23

 

2013

 

2019

 

15-39

Cass Lake

 

MN

 

 

175

 

1,218

 

 

 

175

 

1,218

 

1,393

 

29

 

2013

 

2019

 

15-39

Wild Rose

 

WI

 

 

126

 

852

 

 

 

126

 

852

 

978

 

20

 

2013

 

2019

 

15-39

Comanche

 

TX

 

 

189

 

1,207

 

 

 

189

 

1,207

 

1,396

 

29

 

2014

 

2019

 

15-39

Levelland

 

TX

 

 

147

 

1,111

 

 

 

147

 

1,111

 

1,258

 

26

 

2014

 

2019

 

15-39

Saginaw

 

MI

 

 

137

 

1,211

 

 

 

137

 

1,211

 

1,348

 

29

 

2014

 

2019

 

15-39

Des Moines

 

IA

 

 

186

 

1,321

 

 

 

186

 

1,321

 

1,507

 

30

 

2014

 

2019

 

15-39

Georgetown

 

KY

 

 

279

 

1,382

 

 

 

279

 

1,382

 

1,661

 

32

 

2014

 

2019

 

15-39

Davenport

 

IA

 

 

104

 

1,074

 

 

 

104

 

1,074

 

1,178

 

24

 

2014

 

2019

 

15-39

Grand Ledge

 

MI

 

 

307

 

2,794

 

 

 

307

 

2,794

 

3,101

 

49

 

2002

 

2019

 

15-39

Lansing

 

MI

 

 

140

 

2,836

 

 

 

140

 

2,836

 

2,976

 

49

 

2011

 

2019

 

15-39

Williamsburg

 

KY

 

 

214

 

2,880

 

 

 

214

 

2,880

 

3,094

 

52

 

2011

 

2019

 

15-39

Buckeye

 

AZ

 

 

444

 

3,478

 

 

 

444

 

3,478

 

3,922

 

22

 

2014

 

2019

 

15-39

Tucson

 

AZ

 

 

802

 

3,496

 

 

 

802

 

3,496

 

4,298

 

12

 

2014

 

2019

 

15-39

Laurel

 

MS

 

 

272

 

2,938

 

 

 

272

 

2,938

 

3,210

 

18

 

2012

 

2019

 

15-39

Tyler

 

TX

 

 

462

 

6,242

 

 

 

462

 

6,242

 

6,704

 

24

 

2006 / 2016

 

2019

 

15-39

Edgewood

 

NM

 

 

575

 

3,021

 

 

 

575

 

3,021

 

3,596

 

11

 

2012

 

2019

 

15-39

Other Properties:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

White Marsh

 

MD

 

 

3,223

 

200

 

 

 

3,223

 

200

 

3,423

 

56

 

1986

 

2013

 

15-39

Manassas

 

VA

 

 

1,187

 

197

 

 

 

1,187

 

197

 

1,384

 

47

 

1986

 

2013

 

15-39

Morrisville

 

NC

 

 

235

 

46

 

 

 

235

 

46

 

281

 

14

 

1960

 

2013

 

15-39

Aston

 

PA

 

 

2,554

 

126

 

 

 

2,554

 

126

 

2,680

 

33

 

1984

 

2013

 

15-39

Cincinnati

 

OH

 

 

1,001

 

173

 

 

 

1,001

 

173

 

1,174

 

56

 

1976

 

2013

 

15-39

Columbus

 

OH

 

 

757

 

77

 

 

 

757

 

77

 

834

 

20

 

1981

 

2013

 

15-39

Windsor

 

CT

 

 

1,887

 

204

 

 

 

1,887

 

204

 

2,091

 

66

 

1986

 

2013

 

15-39

Pittsburgh

 

PA

 

 

1,691

 

244

 

 

 

1,691

 

244

 

1,935

 

67

 

1989

 

2013

 

15-39

Greenwich

 

CT

 

 

16,898

 

959

 

 

 

16,898

 

959

 

17,857

 

204

 

1967

 

2014

 

15-39

Sterling

 

VA

 

17,885

 

24,395

 

 

 

 

24,395

 

 

24,395

 

 

2004

 

2016

 

Norman

 

OK

 

 

68

 

5,358

 

 

 

68

 

5,358

 

5,426

 

671

 

1965

 

2016

 

15-27.5

Oneonta

 

NY

 

 

23

 

838

 

 

 

23

 

838

 

861

 

67

 

1893

 

2017

 

15-27.5

Lexington

 

KY

 

 

28

 

2,605

 

 

 

28

 

2,605

 

2,633

 

206

 

1985

 

2017

 

15-27.5

Tallahassee

 

FL

 

 

74

 

7,476

 

 

 

74

 

7,476

 

7,550

 

586

 

2015

 

2017

 

15-27.5

Total(C)

 

 

 

$112,151

 

$548,209

 

$3,092,062

 

$702

 

$45,471

 

$548,911

 

$3,137,533

 

$3,686,444

 

$271,044

 

 

 

 

 

 

Notes:

 

(A)

The initial cost to the Company represents the original purchase price of the property (see Note 4).

 

(B)

The aggregate cost of real estate owned as of December 31, 20172019 for U.S. federal income tax purposes was approximately $2,500,000.$3,900,000.

 

(C)

Acquisition costs in progress represents costs incurred during the year ended December 31, 2017 related to asset acquisitions expected to close during the year ended December 31, 2018.

(D)

This schedule excludes properties subject to leases that are classified as direct financing leases.leases, as well as the value of right-of-use assets recorded on certain of the properties where the Company is lessee under a ground lease.

 

144



Change in Total Real Estate Assets

 

 

For the years ended December 31,

 

 

 

2019

 

 

2018

 

 

2017

 

Balance, beginning of period

 

$

2,848,735

 

 

$

2,334,524

 

 

$

1,743,403

 

Acquisitions and building improvements

 

 

984,760

 

 

 

568,036

 

 

 

640,961

 

Dispositions

 

 

(143,688

)

 

 

(51,950

)

 

 

(47,181

)

Impairment

 

 

(3,363

)

 

 

(1,875

)

 

 

(2,659

)

Balance, end of period

 

$

3,686,444

 

 

$

2,848,735

 

 

$

2,334,524

 

 

 

 

For the Years Ended December 31,

 

 

 

2017

 

 

2016

 

 

2015

 

Balance, beginning of period

 

$

1,743,403

 

 

$

1,306,515

 

 

$

833,238

 

Acquisitions and building improvements

 

 

640,961

 

 

 

469,460

 

 

 

490,165

 

Dispositions

 

 

(47,181

)

 

 

(32,572

)

 

 

(16,888

)

Impairment

 

 

(2,659

)

 

 

 

 

 

 

Balance, end of period

 

$

2,334,524

 

 

$

1,743,403

 

 

$

1,306,515

 

 

Change in Accumulated Depreciation

 

For the Years Ended December 31,

 

 

For the years ended December 31,

 

 

2017

 

 

2016

 

 

2015

 

 

2019

 

 

2018

 

 

2017

 

Balance, beginning of period

 

$

105,703

 

 

$

70,171

 

 

$

46,831

 

 

$

206,989

 

 

$

148,383

 

 

$

105,703

 

Depreciation expense

 

 

49,832

 

 

 

37,976

 

 

 

23,820

 

Acquisitions and building improvements

 

 

83,797

 

 

 

66,156

 

 

 

49,832

 

Dispositions

 

 

(6,942

)

 

 

(2,444

)

 

 

(480

)

 

 

(19,317

)

 

 

(7,376

)

 

 

(6,942

)

Impairment

 

 

(210

)

 

 

 

 

 

 

 

 

(425

)

 

 

(174

)

 

 

(210

)

Balance, end of period

 

$

148,383

 

 

$

105,703

 

 

$

70,171

 

 

$

271,044

 

 

$

206,989

 

 

$

148,383

 

 

145


 


Item 9.

Changes in and Disagreements with Accountants on Accounting and Financial Disclosure.

None.

Item 9A.

Controls and Procedures.

Evaluation of Disclosure Controls and Procedures

We maintain disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act), that are designed to ensure that information required to be disclosed in our Exchange Act reports is recorded, processed, summarized, and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure. As of and for the year ended December 31, 2017,2019, we carried out an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, under the supervision and with the participation of management, including our Chief Executive Officer and Chief Financial Officer. Based on the foregoing, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were effective and were operating at a reasonable assurance level.

Management's Report on Internal Control Over Financial Reporting

This annual report on Form 10-K does not include a report of management’s assessment regardingOur management is responsible for establishing and maintaining adequate internal control over financial reporting, as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act. Internal control over financial reporting is a process to provide reasonable assurance regarding the reliability of our financial reporting and the preparation of financial statements for external purposes in accordance with GAAP. Because of its inherent limitations, internal control over financial reporting is not intended to provide absolute assurance that a misstatement of our financial statements would be prevented or detected.

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an attestation reportevaluation of the Company’s registered public accounting firm due to a transition period establishedeffectiveness of our internal control over financial reporting based on the framework in Internal Control — Integrated Framework (2013) issued by rulesthe Committee of Sponsoring Organizations of the SEC for newly public companies.Treadway Commission. Based on this evaluation, management has concluded that our internal control over financial reporting was effective as of December 31, 2019.

Changes in Internal Control Over Financial Reporting

There were no changes to our internal control over financial reporting during the quarter ended December 31, 2017,2019, that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Item 9B.

Other Information.

None.

146



Part III.

Item 10.

Directors, Executive Officers, and Corporate Governance.

The information required by this Item will be set forth underincluded in the captions Information About Director Nominees, Executive Officers of the Company and Section 16(a) Beneficial Ownership Reporting Compliance in our definitive proxy statement for our 2018 Annual Meeting of Stockholders (the “Proxy Statement”), whichand is incorporated herein by reference. The Company will be filedfile such definitive proxy statement with the SEC withinpursuant to Regulation 14A no later than 120 days followingafter the end of ourthe Company’s 2019 fiscal year and are incorporated hereincovered by reference.this Annual Report on Form 10-K.

Item 11.

Executive Compensation.

The information required by this Item will be set forth under the captions Executive Compensation, Director Compensation, and Compensation Committee Interlocks and Insider Participationincluded in the Proxy Statementdefinitive proxy statement and areis incorporated herein by reference. The Company will file such definitive proxy statement with the SEC pursuant to Regulation 14A no later than 120 days after the end of the Company’s 2019 fiscal year covered by this Annual Report on Form 10-K.

Item 12.

Security Ownership of Certain Beneficial Owners and Management.

The information required by this Item will be set forth under the caption Security Ownership of Certain Beneficial Owners and Managementincluded in the Proxy Statementdefinitive proxy statement and is incorporated herein by reference. The Company will file such definitive proxy statement with the SEC pursuant to Regulation 14A no later than 120 days after the end of the Company’s 2019 fiscal year covered by this Annual Report on Form 10-K.

Item 13.

Certain Relationships and Related Transactions and Director Independence.

Except as otherwise set forth and disclosed below, theThe information required by this Item will be set forth under the captions Director Independence and Related Party Transactions and Certain Relationships and Related Transactions included in the Proxy Statementdefinitive proxy statement and is incorporated herein by reference.

On December 21, 2017, we entered into each of a Second Amended and Restated Asset Management Agreement (the “Asset Management Agreement”) and a Third Amended Property Management Agreement (the “Property Management Agreement” and, together with the Asset Management Agreement, the “Restated Management Contracts”) by and among us, the Operating The Company and the Asset Manager and the Property Manager, respectively. The terms of the Restated Management Contracts, which became effective January 1, 2018, are summarized below.

Relationship with the Asset Manager

Asset Management Agreement

The Asset Manager is a wholly owned subsidiary of the Manager. Pursuant to the subscription agreement executed by each of our stockholders, our stockholders have granted an irrevocablewill file such definitive proxy to our Chief Financial Officer or Assistant Secretary to elect two individuals nominated by the Asset Manager for election to our board of directors.

Pursuant to the Asset Management Agreement, the Asset Manager manages our day-to-day operations and is responsible for, among other things, our acquisition, disposition and financing activities and providing support to our Independent Directors in connection with their valuation functions and other duties.

The Asset Management Agreement details the rights, powers and obligations of the Asset Manager and the services to be provided to us by the Asset Manager in managing our day-to-day activities. Pursuant to the Asset Management Agreement, the Asset Manager devotes sufficient resources to the performance of its duties. Services provided by the Asset Manager under the terms of the Asset Management Agreement include the following:

supervising and managing the day-to-day operations of our company and the Operating Company;

assisting our board of directors in developing and monitoring our property acquisition and disposition strategies;

acquiring and disposing of properties, without prior approval of our board of directors, provided that such acquisitions or dispositions meet the criteria established by the Asset Management Agreement;

147


with respect to property acquisitions and dispositions which the Asset Manager may not execute pursuant to our Investment Policy without the prior approval of our board of directors (as described below), recommending such acquisitions and dispositions to our board of directors, and structuring, negotiating and executing any such property acquisitions and dispositions that are approved by our board of directors;

performing due diligence functions for all property acquisitions and dispositions and selecting and supervising all third parties necessary to assess the physical condition and other characteristics of properties, subject to any required review by our board of directors of such acquisitions;

coordinating the initial leasing of real properties at the time of acquisition to the extent acquired properties are not then subject to a lease, securing executed leases from qualified tenants and hiring all leasing agents;

arranging for financing and refinancing of properties and making any other changes in asset or capital structure of any of our properties; supervising and managing the day-to-day operations of our company and the Operating Company;

monitoring compliance with any loan covenants, including any required reports to lenders, under financing documents;

overseeing the Company’s compliance with its SEC reporting obligations;

maintaining such data and other information concerning the activities of the Company as shall be needed to timely prepare and file all periodic reports and other information required to be filedstatement with the SEC and any other regulatory agency pursuant to applicable law;

Regulation 14A no later than 120 days after the reinvestment or distribution of the proceeds from the sale of any property;

the maintenance of our books and records and preparing, or causing to be prepared, statements and other relevant information for distribution to our stockholders;

monitoring our operations and expenses, including the preparation and analysis of our operating budgets, capital budgets and leasing plans;

preparing or having prepared by third parties such property and portfolio appraisals and market equity valuations as the Asset Manager in its sole discretion deemed necessary or desirable to assist the Independent Directors Committee in establishing the Determined Share Value on a quarterly basis;

from time to time, or as requested by our board of directors, delivering reports regarding its performance of services pursuant to the Asset Management Agreement;

managing and coordinating distributions to our stockholders and the members of the Operating Company as declared by our board of directors;

at the request of our board of directors, facilitating investor communications and stockholder approvals, including our annual stockholders meeting;

conducting our securities offerings, including preparing and keeping current offering materials, soliciting potential investors, accepting subscriptions, and conducting closings;

selecting and engaging on our behalf such third parties as the Asset Manager deemed necessary to the proper performance of its obligations under the Asset Management Agreement;

nominating two individuals for election to our board of directors;

performing any other powers which may be assigned or delegated to the Asset Manager by our board of directors from time to time; and

taking all such other actions and doing all things necessary or desirable to carry out the foregoing services.

148


Pursuant to our Investment Policy, the Asset Manager may make any acquisition or sale of any property or group of related properties involving up to $50.0 million for any single property or portfolio transaction, $75.0 million per cumulative tenant concentration, or $100.0 million per cumulative brand concentration, without approval of the Independent Directors Committee, provided that any such properties acquired otherwise met our Investment Policy and Property Selection Criteria, and any financing related to such acquisitions do not violate our Leverage Policy, as such are established by the Independent Directors Committee from time to time. Any property acquisitions or dispositions which do not satisfy the foregoing criteria require the prior approval of the Independent Directors Committee.

Fees Paid to our Asset Manager

Pursuant to the Asset Management Agreement, we pay the Asset Manager the fees described below.

An asset management fee, payable quarterly in advance, equal to 0.25% of the aggregate Determined Share Value as of the last day of the preceding calendar quarter, on a fully diluted basis as if all membership units in the Operating Company had been converted into shares of Common Stock on the last day of the immediately preceding calendar quarter. For the period from December 31, 2007 through December 31, 2017, the asset management fee payment for any quarter will be deferred, in whole or in part, if at any time during a rolling 12-month period cumulative distributions to our stockholders are below $3.50 per share. Any deferred asset management fees could be deferred indefinitely, will accrue interest at the rate of 7% per annum until paid and will be paid only from “available cash” (as defined below) after our cumulative distributions from inception equal to $3.50 per share annually have been paid. “Available cash” includes working capital and cash flow from operations plus proceeds from debt and equity financings and property sales, provided that such payments or transactions would not result in us exceeding our Leverage Policy as established by the Independent Directors Committee. No asset management fees have been deferred to date. During the years ended December 31, 2017 and 2016, we paid our Asset Manager asset management fees of approximately $14.8 million and $11.0 million, respectively.

An acquisition fee equal to 1% of the gross purchase price paid for each property we acquired (including properties contributed in exchange for membership units in the Operating Company); provided, however, that in the event that our acquisition of a property requires a new lease (as opposed to taking an assignment of an existing lease), such as in the case of a sale-leaseback transaction, the Asset Manager is entitled to an acquisition fee equal to 2% of the purchase price as a result of the additional leasing services required. During the years ended December 31, 2017 and 2016, we paid our Asset Manager aggregate acquisition fees of approximately $9.9 million and $8.1 million, respectively, which was comprised of base acquisition fees of approximately $6.6 million and $5.2 million, respectively, and approximately $3.3 million and $2.9 million, respectively, in additional fees for sale-leasebacks and the additional leasing services provided in those transactions.

In exchange for disposition services provided in connection with the disposition of any individual property or properties, a property sale disposition fee equal to 1.0% of the gross sales price received by the Operating Company for any such disposed of property.

A disposition event fee equal to 1.0% of the Aggregate Consideration (as defined below) received in connection with the (i) acquisition by any person of direct or indirect beneficial ownership of all or substantially all of our outstanding common stock or outstanding ownership interests in the Operating Company; (ii) any merger, consolidation or other similar transaction in which the Company is merged with or into, or otherwise acquired by, another entity; or (iii) the direct or indirect sale of all or substantially all of the assets of the Company or the Operating Company (a “Disposition Event”). A disposition event fee will not, however, be paid in connection with a listingend of the Company’s common stock or other equity securities of the Company on a securities market or exchange, and the Asset Manager will not be entitled to receive both property sale disposition fees and a disposition event fee in connection with a Disposition Event.The Asset Management Agreement defines “Aggregate Consideration” as, with respect to a Disposition Event, the aggregate consideration, including cash, assumed debt, and the value (as determined by the Independent Directors Committee) of any securities paid or issued to us or our stockholders in connection with such Disposition Event, net of (i) all fees and transaction expenses and (ii) the value of all cash held by us (and the Operating Company) as of the time of the Disposition Event.  

149


A marketing fee equal to 0.5% of all contributions of cash or property to our company or the Operating Company (excluding reinvestments of distributions pursuant to our distribution reinvestment plan), as compensation for its internal and third party offering and marketing costs and expenses. During the years ended December 31, 2017 and December 31, 2016, we paid our Asset Manager marketing fees of approximately $1.4 million and $1.3 million, respectively.

In certain circumstances, upon the termination of the Asset Management Agreement, we will pay the Asset Manager a termination fee (as discussed below).

Term

The Asset Management Agreement is effective as of January 1, 2018 and will continue in effect until December 31, 2018, unless earlier terminated pursuant to its terms (as discussed below). On January 1, 2019 the Asset Management Agreement will automatically renew for successive additional three-year terms, subject to earlier termination (as discussed below).

Termination

The Asset Management Agreement provides that it may be terminated (i) immediately by the Independent Directors Committee for Cause (as defined below), (ii) by the Independent Directors Committee, upon 30 days written notice to the Asset Manager, in connection with a change in control of the Property Manager, (iii) by the Independent Directors Committee, by providing the Asset Manager with written notice of termination not less than one year prior to the last calendar day of any renewal term of the Asset Management Agreement (i.e., December 31st of the third fiscal year of any renewal term), and (iv)covered by Asset Manager upon written notice to the Company not less than one year prior to the last calendar day of any renewal term of the Asset Management Agreement. In addition, the Asset Management Agreement provides that it will automatically terminate in the event of a Disposition Event. The Asset Management Agreement defines “Cause” to include: (i) fraud, gross negligence or breach of fiduciary duty by the Asset Manager or its affiliates, (ii) willful misconduct by the Asset Manager or its affiliates which could reasonably be expected to materially adversely affect our good name, reputation or business, (iii) any material violation of the Asset Management Agreement by the Asset Manager that, after written notice thereof, is not cured within 30 days, (iv) the Asset Manager’s bankruptcy or insolvency, or (v) any affiliate of the Asset Manager being convicted of or pleading “guilty” or “no contest” to a felony in connection with the performance of the Asset Manager’s duties which could reasonably be expected to materially adversely affect our good name, reputation or business.

Key Person Event

The Asset Management Agreement provides that, upon a Key Person Event (as defined below), the Asset Manager will have a period of 60 days to present to the Independent Directors Committee two individuals to serve as Chairman and Chief Executive Officer (or comparable executive positions with substantially the same responsibilities) of the Property Manager (such individuals, “Replacement Nominees”). Upon receipt of the Replacement Nominees, the Independent Directors Committee will have a period of up to six months (the “Review Period”) to consider the Replacement Nominees and to reasonably request additional information regarding the Replacement Nominees. If, prior to the expiration of the Review Period, (i) the Independent Directors Committee elects not to approve the Replacement Nominees and (ii) the Asset Manager and the Independent Directors Committee have been unable, despite mutual good faith efforts, to agree upon suitable alternative individuals to appoint as the Chairman and Chief Executive Officer of the Property Manager, the Independent Directors Committee will have the right to terminate the Asset Management Agreement upon written notice to the Asset Managerthis Annual Report on or prior to the last day of the Review Period, with such termination effective 12 months from the date of such notice.

150


The Asset Management Agreement defines a “Key Person Event” as any event or circumstance which results in both of Amy L. Tait, our Executive Chairman of the Board and Chief Investment Officer, and Christopher J. Czarnecki, our Chief Executive Officer and a member of our board of directors (or their respective successors and replacements, as approved by the Independent Directors Committee) no longer continuing to serve as the Chairman and Chief Executive Officer (or comparable executive positions), respectively, of the Property Manager for a continuous period of 60 days.

Termination Fees

The Asset Management Agreement provides that if the Asset Management Agreement is terminated (i) by the Independent Directors Committee in connection with a change of control of the Manager, or (ii) by the Independent Directors Committee by providing notice at least one year prior to the last calendar day of any renewal term, the Operating Company will pay the Asset Manager a fee equal to three times the asset management fee (as discussed above) to which the Asset Manager was entitled during the 12-month period immediately preceding the effective date of such termination (the “Termination Fee”).

The Termination Fee is also payable to the Asset Manager in the event that the Asset Management Agreement is terminated (i) by the Independent Directors Committee in connection with a Key Person Event (as discussed above) or (ii) automatically upon a Disposition Event.

Relationship with the Manager

All of our officers, including Ms. Tait and Mr. Czarnecki, are officers and employees of the Manager. The Manager manages our properties pursuant to the Property Management Agreement and is also the sole member of the Asset Manager. The Manager is managed by a four-person board of managers, two of which are appointed by Trident BRE and two of which are appointed by the management of the Manager. Ms. Tait and Mr. Czarnecki are each a member of the Manager’s board of managers. As the holder of the Convertible Preferred BRE Units, we are entitled to appoint an observer to attend meetings of the board of managers of the Manager. The currently appointed observer is Mr. James H. Watters, one of our Independent Directors.

Property Management Agreement

Services provided by the Manager under the terms of the Property Management Agreement include the following:

performing all duties of the landlord relating to property operation, maintenance, and day-to-day management under all property leases, including monitoring our tenants’ compliance with the terms of their leases, ensuring property taxes are timely paid, and arranging for, or requiring our tenants to maintain, comprehensive insurance coverage on our properties;

performing any maintenance services required pursuant to a property’s lease or required pursuant to any agreement related to the financing of a property;

selecting or replacing vendors that provide goods or services to our properties, provided such selection or replacement is reasonably required within the ordinary course of the management, operation, maintenance and leasing of a property and the cost of such vendor is justified based upon market rates;

promptly forwarding to us upon receipt all notices of violation or other notices from any governmental authority or insurance company, and making such recommendations regarding compliance with such notices as is appropriate;

selecting and hiring employees and independent contractors to maintain, operate and lease our properties;

entering into and renewing contracts for electricity, gas, steam, landscaping, fuel, oil, maintenance and other services as are customarily furnished or rendered in connection with the operation of similar rental properties and pursuant to the terms of each property’s lease;

151


analyzing all bills received for services, work and supplies in connection with maintaining and operating our properties, paying all such bills, and, if requested by us, paying utility and water charges, sewer rent and assessments, any applicable taxes, including, without limitation, any real estate taxes, and any other amount payable in respect to our properties not directly paid by tenants;

collecting all rent and other monies due from tenants and any sums otherwise due to us with respect to our properties in the ordinary course of business;

establishing and maintaining in accordance with the Property Management Agreement a separate checking account for funds relating to our properties; and

placing and removing, or causing to be placed and removed, such signs upon our properties as the Manager deems appropriate, subject, to the terms and conditions of the leases at our properties and to applicable law.

Fees Paid to our Manager

Pursuant to the Property Management Agreement, we pay the Manager the fees described below.

A monthly property management fee equal to 3% of the gross rentals collected each month from our properties (including all base rent, additional rent, and all other charges, fees and commissions paid for use pursuant to our properties’ leases). During the years ended December 31, 2017 and 2016, we paid our Manager property management fees of approximately $5.0 million and $3.9 million, respectively.

In connection with execution of new leases after the initial acquisition of a property, a re-leasing fee equal to one month’s rent if the lease is with an existing tenant, or two month’s rent if the tenant is new to the property (whether or not the Manager engaged a broker to lease the property on behalf of the Operating Company). During the years ended December 31, 2017 and 2016, we did not pay our Manager any re-leasing fees.

In certain circumstances, upon the termination of the Property Management Agreement, we will pay the Manager a termination fee (as discussed below).

Term

The Property Management Agreement is effective as of January 1, 2018 and will continue in effect until December 31, 2018, unless earlier terminated pursuant to its terms (as discussed below). On January 1, 2019, the Property Management Agreement will automatically renew for successive additional three-year terms, subject to earlier termination (as discussed below).

Termination

The Property Management Agreement includes the concept of a Termination Event, which concept mirrors the Disposition Event concept in the Asset Management Agreement (as discussed above).

The Property Management Agreement may be terminated (i) immediately by the Independent Directors Committee for Cause (defined in the same manner as Cause is defined in the Asset Management Agreement), (ii) by the Independent Directors Committee, upon 30 days written notice to the Property Manager, in connection with a change in control of the Property Manager, (iii) by the Independent Directors Committee, by providing the Property Manager with written notice of termination not less than one year prior to the last calendar day of any renewal term of the Property Management Agreement, and (iv) by the Property Manager upon written notice to the Company not less than one year prior to the last calendar day of any renewal term of the Property Management Agreement. In addition, the Property Management Agreement provides that it will automatically terminate in the event of a Termination Event, which is defined in the same manner as a Disposition Event is defined in the Asset Management Agreement.

152


Key Person Event

The Property Management Agreement includes the same Key Person Event concept and related termination rights of the Independent Directors Committee as are included in Asset Management Agreement (as discussed above).Form 10-K.

Item 14.

Principal Accountant Fees and Services.

The information required by this Item will be set forth under the caption Proposal No. 2 : Ratification of the Appointment of Independent Registered Public Accounting Firmincluded in the Proxy Statementdefinitive proxy statement and is incorporated herein by reference. The Company will file such definitive proxy statement with the SEC pursuant to Regulation 14A no later than 120 days after the end of the Company’s 2019 fiscal year covered by this Annual Report on Form 10-K.

153



PART IV.

Item 15.

Exhibits and Financial Statement Schedules.

Financial Statements

See Item 8. “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K.

Financial Statement Schedules

See Item 8. “Financial Statements and Supplementary Data” of this Annual Report on Form 10-K. All other schedules are omitted because they are not applicable or because the required information is shown in the financial statements or the notes thereto.

Item 16.

Form 10-K Summary.

None.

154



Index to Exhibits.

 

Exhibit No.

 

Description

 

 

 

2.1

Agreement and Plan of Merger, dated as of November  11, 2019, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Broadstone Net Lease Sub 1, Inc., Broadstone Net Lease Sub 2, Inc., Broadstone Real Estate, LLC, Trident BRE Holdings I, Inc., Trident BRE Holdings II, Inc. and, solely for purposes of Sections 6.18, 6.19 and 6.20, Trident BRE Holdings I, L.P. and Trident BRE Holdings II, L.P. (filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed on November 12, 2019 and incorporated herein by reference)

2.2

Amendment No. 1, dated February 7, 2020, to Agreement and Plan of Merger, dated as of November 11, 2019, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Broadstone Net Lease Sub 1, Inc., Broadstone Net Lease Sub 2, Inc., Broadstone Real Estate, LLC, Trident BRE Holdings I, Inc., Trident BRE Holdings II, Inc. and, solely for purposes of Sections 6.18, 6.19, and 6.20 of the Merger Agreement, Trident BRE Holdings I, L.P. and Trident BRE Holdings II, L.P. (filed as Exhibit 2.1 to the Company’s Current Report on Form 8-K filed February 7, 2020 and incorporated by reference)

3.1

 

Articles of Incorporation of Broadstone Net Lease, Inc. (filed as Exhibit 3.1 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated by reference)

 

 

 

3.2

 

Amended and Restated Bylaws of Broadstone Net Lease, Inc. (filed as Exhibit 3.2 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

    4.14.1*

 

Description of the Company's Securities

10.1

Amended and Restated Operating Agreement of Broadstone Net Lease, Inc. Distribution Reinvestment PlanLLC, dated December 31, 2007 (filed as Exhibit 4.110.6 to the Company’s Registration StatementCurrent Report on Form 108-K filed April 24, 2017February 7, 2020 and incorporated herein by reference)

 

 

 

    4.210.2

 

Amendment No. 1, dated February 7, 2020 to the Amended and Restated Operating Agreement of Broadstone Net Lease, Inc. Share Redemption ProgramLLC (filed as Exhibit 4.210.5 to the Company’s Registration StatementCurrent Report on Form 108-K filed April 24, 2017February 7, 2020 and incorporated herein by reference)

 

 

 

    4.3

Amended and Restated Broadstone Net Lease, Inc. Share Redemption Program, dated June 28, 2017 (filed as Exhibit 4.2 to the Company’s Amended Registration on Form 10 filed June 29, 2017 and incorporated herein by reference)

  10.1

Amended and Restated Asset Management Agreement, dated February 8, 2013, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Asset Management, LLC (filed as Exhibit 10.1 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

  10.2

Second Amended and Restated Property Management Agreement, dated December 31, 2007, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Real Estate, LLC (filed as Exhibit 10.2 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

10.3

Amendment No. 1 to Amended and Restated Asset Management Agreement, dated June 30, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Asset Management, LLC (filed as Exhibit 10.3 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

  10.4

Amendment No. 1 to Second Amended and Restated Property Management Agreement, dated June 30, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Broadstone Real Estate, LLC (filed as Exhibit 10.4 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

  10.5

 

Credit Agreement, dated October 2, 2012, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (the “Credit Agreement”) (filed as Exhibit 10.5 to the Company’s Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference)

 

 

 

  10.610.4

 

First Amendment to Credit Agreement, dated as of June 27, 2014, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.6 to the Company’s Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference)

 

 

 

  10.710.5

 

Second Amendment to Credit Agreement, dated as of December 22, 2014, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.7 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.810.6

 

Third Amendment to Credit Agreement, dated as of November 6, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.8 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

155


Exhibit No.

Description

  10.910.7

 

Fourth Amendment to Credit Agreement, dated as of June 30, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.9 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 


Exhibit No.

Description

 10.10

10.8

 

Fifth Amendment to Credit Agreement, dated as of December 23, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.10 to the Company’s Registration Statement on Form 10 filed on April 24, 2017 and incorporated herein by reference)

 

 

 

  10.1110.9

 

Sixth Amendment to Credit Agreement, dated as of March 23, 2017, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.11 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.1210.10

 

Term Loan Agreement, dated May 24, 2013, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Regions Bank (“Regions Term Loan Agreement”) (filed as Exhibit 10.12 to the Company’s Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference)

 

 

 

  10.1310.11

 

First Amendment to Regions Term Loan Agreement, dated as of October 11, 2013, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC and Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.13 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.1410.12

 

Second Amendment to Regions Term Loan Agreement, dated as of November 6, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.14 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.1510.13

 

Third Amendment to Regions Term Loan Agreement, dated as of June 30, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.15 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.1610.14

 

Fourth Amendment to Regions Term Loan Agreement, dated as of December 23, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Regions Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.16 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.1710.15

 

Term Loan Agreement, dated November 6, 2015, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, SunTrust Bank, as administrative agent, and the lenders party thereto (“SunTrust Term Loan Agreement”) (filed as Exhibit 10.17 to the Company’s Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference)

 

 

 

  10.1810.16

 

First Amendment to SunTrust Term Loan Agreement, dated as of June 30, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, SunTrust Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.18 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.1910.17

 

Second Amendment to SunTrust Term Loan Agreement, dated as of December 23, 2016, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, SunTrust Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.19 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.2010.18

 

Guaranty, dated October 2, 2012, by Broadstone Net Lease, Inc. and Broadstone Net Lease, LLC in favor of Manufacturers and Traders Trust Company, as administrative agent, and the lenders party to the Credit Agreement (filed as Exhibit 10.20 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

156


Exhibit No.

Description

  10.2110.19

 

Guaranty, dated May 24, 2013, by Broadstone Net Lease, Inc. and Broadstone Net Lease, LLC in favor of Regions Bank, as administrative agent, and the lenders party to the Regions Term Loan Agreement (filed as Exhibit 10.21 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)


Exhibit No.

Description

 

 

 

 10.22

10.20

 

Guaranty, dated November 6, 2015, by Broadstone Net Lease, Inc. and Broadstone Net Lease, LLC in favor of SunTrust Bank, as administrative agent, and the lenders party to the SunTrust Term Loan Agreement (filed as Exhibit 10.22 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.2310.21

 

Note and Guaranty Agreement, dated March 16, 2017, for 4.84% Guaranteed Senior Notes due April 18, 2027, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and the purchasers party thereto (filed as Exhibit 10.23 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.2410.22*

 

Director Compensation and Stock Ownership Policy, effective as of January 1, 2017 (filed as Exhibit 10.24 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)2020

 

 

 

  10.2510.23

 

Form of Indemnification Agreement, between Broadstone Net Lease, Inc. and each of its officers and directors (filed as Exhibit 10.25 to the Company’s Registration Statement on Form 10 filed April 24, 2017 and incorporated herein by reference)

 

 

 

  10.2610.24

 

Seventh Amendment to Credit Agreement, dated as of May 25, 2017, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.26 to the Company’s Amended Registration Statement on Form 10 filed June 1, 2017 and incorporated herein by reference)

 

 

 

  10.2710.25

 

Revolving Credit and Term Loan Agreement, dated as of June 23, 2017, by and among Broadstone Net Lease, LLC, Broadstone Net Lease, Inc., Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed June 29, 2017, and incorporated herein by reference)

 

 

 

  10.2810.26

 

Amended and Restated Term Loan Agreement, dated as of June 23, 2017, by and among Broadstone Net Lease, LLC, Broadstone Net Lease, Inc., SunTrust Bank, as administrative agent, and the lenders party thereto (filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K filed June 29, 2017, and incorporated herein by reference)

 

 

 

  10.2910.27

 

Director Compensation and Stock Ownership Policy, effective as of January 1, 2018 (filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed November 13, 2017, and incorporated herein by reference)

  10.30

Consent and Agreement Regarding Commitment Increases and Additional Term Loans, dated as of November 20, 2017,by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, as administrative agent, and the lenders party thereto (filed as Exhibit 10.1 on the Company’s Current Report on Form 8-K filed November 27, 2017, and incorporated herein by reference)

 

 

 

  10.3110.28

 

Second AmendedNote and Restated Asset ManagementGuaranty Agreement, effective as of January 1,dated July 2, 2018, for 5.09% Series B Guaranteed Senior Notes due July 2, 2028 and 5.19% Series C Guaranteed Senior Notes due July 2, 2030, by and amongamount Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and Broadstone Asset Management, LLCthe purchasers party thereto (filed as Exhibit 10.1 on the Company’s Current Report on Form 8-K filed December 22, 2017,July 6, 2018, and incorporated herein by reference)

 

 

 

  10.3210.29

 

Third Amended and Restated Property ManagementTerm Loan Agreement, effective as of January 1, 2018,dated February 27, 2019, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Capital One, National Association, and Broadstone Real Estate, LLCthe other parties thereto (“Capital One Term Loan Agreement”) (filed as Exhibit 10.210.1 on the Company’s Current Report on Form 8-K filed December 22, 2017,March 5, 2019, and incorporated herein by reference)

 

 

 

10.30

First Amendment Regarding Commitment Increases, dated February 28, 2019, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company and the other parties thereto (filed as Exhibit 10.2 on the Company’s Current Report on Form 8-K filed March 5, 2019, and incorporated herein by reference)

10.31

Guaranty, dated February 27, 2019, by Broadstone Net Lease, Inc., in favor of Capital One, National Association (filed as Exhibit 10.3 on the Company’s Current Report on Form 8-K filed March 5, 2019, and incorporated herein by reference)


Exhibit No.

Description

10.32

First Amendment to Capital One Term Loan Agreement, dated July 1, 2019, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, Capital One, National Association, and the other parties thereto (filed as Exhibit 10.1 on the Company’s Quarterly Report on Form 10-Q filed November 12, 2019, and incorporated herein by reference)

10.33

Partial Assignment and Assumption of Purchase Agreement, dated July 23, 2019, by and among Broadstone Net Lease, LLC, Broadstone Net Lease, Inc., CF Alpha & Golf Propco LLC, CF Alpha & Golf KS Propco LLC, CF Alpha & Golf MA Propco LLC, and CF Alpha & Golf Property BC ULC (filed as Exhibit 10.2 on the Company’s Quarterly Report on Form 10-Q filed November 12, 2019, and incorporated herein by reference)

10.34

Second Amendment to Revolving Credit and Term Loan Agreement, dated as of July 1, 2019, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Manufacturers and Traders Trust Company, and other parties thereto (filed as Exhibit 10.1 on the Company’s Current Report on Form 8-K filed July 3, 2019, and incorporated herein by reference)

10.35

Term Loan Agreement, dated August 2, 2019, by and among Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, JP Morgan Chase Bank, N.A., BMO Capital Markets Corp., Capital One, National Association, Regions Bank, Regions Capital Markets and the other lenders party thereto (filed as Exhibit 10.1 on the Company’s Current Report on Form 8-K filed August 7, 2019, and incorporated herein by reference)

10.36

Guaranty, dated August 2, 2019, by Broadstone Net Lease, Inc., in favor of JP Morgan Chase Bank, N.A. (filed as Exhibit 10.2 on the Company’s Current Report on Form 8-K filed August 7, 2019, and incorporated herein by reference)

10.37

Term Loan Agreement, dated February 7, 2020, by and among Broadstone Net Lease, LLC, Broadstone Net Lease, Inc., JPMorgan Chase Bank, N.A., and the other lenders party thereto (filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K filed February 7, 2020 and incorporated herein by reference)

10.38

Guaranty, dated February 7, 2020, by Broadstone Net Lease, Inc. in favor of JPMorgan Chase Bank, N.A (filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K filed February 7, 2020 and incorporated by reference).

10.39

Tax Protection Agreement, dated February 7, 2020, between Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, and the persons named therein (filed as Exhibit 10.3 to the Company’s Current Report on Form 8-K filed February 7, 2020 and incorporated herein by reference)

10.40

Registration Rights Agreement, dated February 7, 2020, between Broadstone Net Lease, Inc. and the persons named therein (filed as Exhibit 10.4 to the Company’s Current Report on Form 8-K filed February 7, 2020 and incorporated herein by reference)

10.41+

Amended and Restated Employment Agreement, effective February 7, 2020, by and between Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Broadstone Employee Sub, LLC, and Christopher J. Czarnecki (filed as Exhibit 10.7 to the Company’s Current Report on Form 8-K filed February 7, 2020 and incorporated herein by reference)

10.42+

Amended and Restated Employment Agreement, effective February 7, 2020, by and between Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Broadstone Employee Sub, LLC, and Ryan M. Albano (filed as Exhibit 10.8 to the Company’s Current Report on Form 8-K filed February 7, 2020 and incorporated by herein reference)

10.43+

Amended and Restated Employment Agreement, effective February 7, 2020, by and between Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Broadstone Employee Sub, LLC, and Sean T. Cutt (filed as Exhibit 10.9 to the Company’s Current Report on Form 8-K filed February 7, 2020 and incorporated by herein reference)


Exhibit No.

��

Description

10.44+

Amended and Restated Employment Agreement, effective February 7, 2020, by and between Broadstone Net Lease, Inc., Broadstone Net Lease, LLC, Broadstone Employee Sub, LLC, and John D. Moragne (filed as Exhibit 10.10 to the Company’s Current Report on Form 8-K filed February 7, 2020 and incorporated by herein reference)

21.1*

 

List of Subsidiaries of Broadstone Net Lease, Inc.

 

 

 

157


Exhibit No.

Description

31.1*

 

Certification of Chief Executive Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

31.2*

 

Certification of Chief Financial Officer pursuant to Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002

 

 

 

32.1*

 

Certification of Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

32.2*

 

Certification of Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

 

 

 

101.1

 

The following materials from the Company’s annual report on Form 10-K for the year ended December 31, 2017,2019, formatted in Extensible Business Reporting Language: (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Income, (iii) Consolidated Statements of Stockholders’ Equity, (iv) Consolidated Statements of Cash Flows, (v) Notes to Consolidated Financial Statements, and (vi) Schedule III Real Estate and Accumulated Depreciation.

________________________ 

 

*

Filed herewith.

+

Management contract or compensatory plan or arrangement.

In accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act, except to the extent that the Registrant specifically incorporates it by reference.

 

 

158



SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

BROADSTONE NET LEASE, INC.

 

 

 

Date: March 15, 2018February 27, 2020

 

/s/ Christopher J. Czarnecki

 

 

Christopher J. Czarnecki

 

 

Chief Executive Officer and President

 

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed by the following persons on behalf of the registrant and in the capacities and on the dates indicated.

 

Date: March 15, 2018February 27, 2020

 

/s/ Amy L. Tait

 

 

Amy L. Tait

 

 

Executive Chairman of the Board of Directors and Chief Investment Officer

 

 

 

Date: March 15, 2018February 27, 2020

 

/s/ Christopher J. Czarnecki

 

 

Christopher J. Czarnecki

 

 

Director, Chief Executive Officer and President

(Principal Executive Officer)

 

 

 

Date: March 15, 2018February 27, 2020

/s/ Laurie A. Hawkes

Laurie A. Hawkes

Director

Date: February 27, 2020

/s/ David M. Jacobstein

David M. Jacobstein

Director

Date: February 27, 2020

/s/ Agha S. Khan

Agha S. Khan

Director

Date: February 27, 2020

/s/ Shekar Narasimhan

Shekar Narasimhan

Director

Date: February 27, 2020

 

/s/ Geoffrey H. Rosenberger

 

 

Geoffrey H. Rosenberger

 

 

Director

 

 

 

Date: March 15, 2018

/s/ Laurie A. Hawkes

Laurie A. Hawkes

Director

Date: March 15, 2018

/s/ David M. Jacobstein

David M. Jacobstein

Director

Date: March 15, 2018

/s/ Agha S. Khan

Agha S. Khan

Director

Date: March 15, 2018

/s/Thomas P. Lydon, Jr.

Thomas P. Lydon, Jr.

Director

Date: March 15, 2018

/s/ Shekar Narasimhan

Shekar Narasimhan

Director

Date: March 15, 2018February 27, 2020

 

/s/ James H. Watters

 

 

James H. Watters

 

 

Director

 

 

 

Date: March 15, 2018February 27, 2020

 

/s/ Ryan M. Albano

 

 

Ryan M. Albano

 

 

Executive Vice President and Chief Financial Officer (Principal Financial Officer)

 

 

 

Date: March 15, 2018February 27, 2020

 

/s/ Timothy D. Dieffenbacher

 

 

Timothy D. Dieffenbacher

 

 

Senior Vice President and Chief Accounting Officer and Treasurer (Principal Accounting Officer)

 

159149