Table of Contents

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q

 

(Mark One)

[x]

QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the quarterly period ended September 30, 2022

OR

For the quarterly period ended September 30, 2017

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 001-34855

WHITESTONE REIT

(Exact Name of Registrant as Specified in Its Charter)

Commission file number 001-34855
WHITESTONE REIT
(Exact Name of Registrant as Specified in Its Charter)

Maryland

 

76-0594970

(State or Other Jurisdiction of

Incorporation or Organization)

 

(I.R.S. Employer

Identification No.)


2600 South Gessner, Suite 500

Houston, Texas

 

77063

Houston, Texas

(Address of Principal Executive Offices)

 

(Zip Code)


(713) 827-9595

(Registrant'sRegistrant’s Telephone Number, Including Area Code)

N/A

(Former Name, Former Address and Former Fiscal Year, if Changed Since Last Report)


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

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Shares of Beneficial Interest, par value $0.001 per share

WSR

New York Stock Exchange

Indicate by check mark whether the registrant: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.  ýYes     ¨No


☒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).  ýYes    ¨No


☒Yes    ☐No

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” andfiler,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ¨                                                                                      Accelerated filer ý
Non-accelerated filer ¨   (Do not check if a smaller reporting company)         Smaller reporting company ¨

Emerging growth company ¨

Large accelerated filer

Accelerated filer

Non-accelerated filer

Small reporting 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 Exchange Act). ¨Yes   ý☐Yes   ☒ No


As of November 1, 2017,2, 2022, there were 38,486,707 49,386,066 common shares of beneficial interest, $0.001 par value per share, outstanding.



PART I - FINANCIAL INFORMATION

Item 1.

 

 

 

 

 

Item 2.

Item 3.

Item 4.

57


PART II - OTHER INFORMATION


Item 1.

Legal Proceedings.

58

Item 1A.

Risk Factors.

58

Item 1.
Item 1A.
Item 2.

Item 3.

Item 4.

Item 5.

Item 6.

Exhibits.

 

 

Signatures



PART I. FINANCIAL INFORMATION

Item 1. Financial Statements.

Whitestone REIT and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

  

September 30, 2022

  

December 31, 2021

 
  

(unaudited)

     

ASSETS

 

Real estate assets, at cost

        

Property

 $1,206,605  $1,196,919 

Accumulated depreciation

  (212,084)  (190,333)

Total real estate assets

  994,521   1,006,586 

Investment in real estate partnership

  34,891   34,588 

Cash and cash equivalents

  9,504   15,721 

Restricted cash

  63   193 

Escrows and acquisition deposits

  12,329   11,323 

Accrued rents and accounts receivable, net of allowance for doubtful accounts

  25,183   22,395 

Receivable due from related party

  1,333   847 

Unamortized lease commissions, legal fees and loan costs

  12,131   8,442 

Prepaid expenses and other assets(1)

  9,978   1,995 

Total assets

 $1,099,933  $1,102,090 
         

LIABILITIES AND EQUITY

 

Liabilities:

        

Notes payable

 $637,138  $642,842 

Accounts payable and accrued expenses(2)

  35,797   45,777 

Payable due to related party

  1,560   997 

Tenants' security deposits

  8,443   8,070 

Dividends and distributions payable

  6,004   5,366 

Total liabilities

  688,942   703,052 

Commitments and contingencies:

      

Equity:

          

Preferred shares, $0.001 par value per share; 50,000,000 shares authorized; none issued and outstanding as of September 30, 2022 and December 31, 2021

      

Common shares, $0.001 par value per share; 400,000,000 shares authorized; 49,382,809 and 49,144,153 issued and outstanding as of September 30, 2022 and December 31, 2021, respectively

  49   48 

Additional paid-in capital

  623,838   623,462 

Accumulated deficit

  (226,374)  (223,973)

Accumulated other comprehensive income (loss)

  7,646   (6,754)

Total Whitestone REIT shareholders' equity

  405,159   392,783 

Noncontrolling interest in subsidiary

  5,832   6,255 

Total equity

  410,991   399,038 

Total liabilities and equity

 $1,099,933  $1,102,090 

  September 30, 2017 December 31, 2016
  (unaudited)  
ASSETS(1)
Real estate assets, at cost    
Property $1,144,558
 $920,310
Accumulated depreciation (124,268) (107,258)
Total real estate assets 1,020,290
 813,052
Cash and cash equivalents 6,338
 4,168
Restricted cash 105
 56
Marketable securities 242
 517
Escrows and acquisition deposits 9,116
 6,620
Accrued rents and accounts receivable, net of allowance for doubtful accounts 22,212
 19,951
Unamortized lease commissions and loan costs 8,397
 8,083
Prepaid expenses and other assets 3,448
 2,762
Total assets $1,070,148
 $855,209
     
LIABILITIES AND EQUITY(2)
Liabilities:    
Notes payable $662,675
 $544,020
Accounts payable and accrued expenses 35,041
 28,692
Tenants' security deposits 6,746
 6,125
Dividends and distributions payable 11,401
 8,729
Total liabilities 715,863
 587,566
Commitments and contingencies: 
 
Equity:    
Preferred shares, $0.001 par value per share; 50,000,000 shares authorized; none issued and outstanding as of September 30, 2017 and December 31, 2016, respectively 
 
Common shares, $0.001 par value per share; 400,000,000 shares authorized; 38,524,480 and 29,468,563 issued and outstanding as of September 30, 2017 and December 31, 2016, respectively 38
 29
Additional paid-in capital 509,774
 396,494
Accumulated deficit (167,397) (141,695)
Accumulated other comprehensive gain 1,004
 859
Total Whitestone REIT shareholders' equity 343,419
 255,687
Noncontrolling interests:    
Redeemable operating partnership units 11,002
 11,941
Noncontrolling interest in Consolidated Partnership (136) 15
Total noncontrolling interests 10,866
 11,956
Total equity 354,285
 267,643
Total liabilities and equity $1,070,148
 $855,209


See accompanying notes to Consolidated Financial Statements.


1

Whitestone REIT and Subsidiaries
CONSOLIDATED BALANCE SHEETS - Continued
(in thousands, except share and per share data)
   
  September 30, 2017 December 31, 2016
  (unaudited)  
(1) Assets of consolidated Variable Interest Entities included in the total assets above:
Real estate assets, at cost    
Property $93,505
 $92,338
Accumulated depreciation (35,089) (32,533)
Total real estate assets 58,416
 59,805
Cash and cash equivalents 2,246
 1,236
Escrows and acquisition deposits 2,087
 2,274
Accrued rents and accounts receivable, net of allowance for doubtful accounts 2,556
 2,313
Unamortized lease commissions and loan costs 1,180
 1,150
Prepaid expenses and other assets 130
 82
Total assets $66,615
 $66,860
     
(2) Liabilities of consolidated Variable Interest Entities included in the total liabilities above:
Notes payable $49,137
 $50,001
Accounts payable and accrued expenses 3,480
 3,481
Tenants' security deposits 1,129
 996
Distributions payable 112
 
Total liabilities $53,858
 $54,478

Whitestone REIT and Subsidiaries

CONSOLIDATED BALANCE SHEETS

(in thousands)


  

September 30, 2022

  

December 31, 2021

 
  

(unaudited)

     

(1) Operating lease right of use assets (net)

 $145  $222 

(2) Operating lease liabilities

 $150  $231 






See accompanying notes to Consolidated Financial Statements.



Whitestone REIT and Subsidiaries

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Unaudited)

(in thousands, except per share data)thousands)

  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 
  

2022

  

2021

  

2022

  

2021

 

Revenues

                

Rental(1)

 $35,029  $32,069  $103,500  $90,916 

Management, transaction, and other fees

  354   375   1,003   1,191 

Total revenues

  35,383   32,444   104,503   92,107 
                 

Operating expenses

                

Depreciation and amortization

  7,889   7,340   23,661   21,458 

Operating and maintenance

  7,317   5,789   19,253   16,072 

Real estate taxes

  4,513   4,589   13,867   12,787 

General and administrative

  4,832   5,672   13,063   16,036 

Total operating expenses

  24,551   23,390   69,844   66,353 
                 

Other expenses (income)

                

Interest expense

  6,816   6,142   19,111   18,417 

(Gain) loss on sale or disposal of assets, net

  7   48   12   (177)

Interest, dividend and other investment income

  (13)  (31)  (43)  (103)

Total other expenses

  6,810   6,159   19,080   18,137 
                 

Income before equity investment in real estate partnership and income tax

  4,022   2,895   15,579   7,617 
                 

Equity in earnings of real estate partnership

  65   151   304   429 

Provision for income tax

  (112)  (100)  (313)  (274)

Income from continuing operations

  3,975   2,946   15,570   7,772 
                 

Gain on sale of property from discontinued operations

           1,833 

Income from discontinued operations

           1,833 
                 

Net income

  3,975   2,946   15,570   9,605 
                 

Less: Net income attributable to noncontrolling interests

  60   47   239   165 
                 

Net income attributable to Whitestone REIT

 $3,915  $2,899  $15,331  $9,440 

  Three Months Ended September 30, Nine Months Ended September 30,
  2017 2016 2017 2016
Property revenues        
Rental revenues $24,891
 $19,844
 $69,197
 $58,915
Other revenues 8,762
 5,664
 22,931
 17,157
Total property revenues 33,653
 25,508
 92,128
 76,072
         
Property expenses        
Property operation and maintenance 6,104
 4,904
 16,973
 14,381
Real estate taxes 5,181
 3,414
 13,588
 10,072
Total property expenses 11,285
 8,318
 30,561
 24,453
         
Other expenses (income)        
General and administrative 5,581
 6,218
 17,598
 16,467
Depreciation and amortization 7,247
 5,449
 19,936
 16,362
Interest expense 6,376
 4,669
 17,158
 14,221
Interest, dividend and other investment income (142) (164) (381) (339)
Total other expense 19,062
 16,172
 54,311
 46,711
         
Income before gain (loss) on sale or disposal of properties or assets and income taxes 3,306
 1,018
 7,256
 4,908
         
Provision for income taxes (126) (80) (296) (247)
Gain on sale of properties 
 
 16
 2,890
Gain (loss) on sale or disposal of assets (40) 26
 (135) 10
         
Net income 3,140
 964
 6,841
 7,561
         
Redeemable operating partnership units 84
 15
 201
 131
Non-controlling interests in Consolidated Partnership 63
 
 228
 
Less: Net income attributable to noncontrolling interests 147
 15
 429
 131
         
Net income attributable to Whitestone REIT $2,993
 $949
 $6,412
 $7,430





See accompanying notes to Consolidated Financial Statements.

3

Whitestone REIT and Subsidiaries

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME

(Unaudited)

(in thousands, except per share data)

  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 
  

2022

  

2021

  

2022

  

2021

 

Basic Earnings Per Share:

                

Income from continuing operations attributable to Whitestone REIT, excluding amounts attributable to unvested restricted shares

 $0.08  $0.06  $0.31  $0.17 

Income from discontinued operations attributable to Whitestone REIT

           0.04 

Net income attributable to common shareholders, excluding amounts attributable to unvested restricted shares

 $0.08  $0.06  $0.31  $0.21 

Diluted Earnings Per Share:

                

Income from continuing operations attributable to Whitestone REIT, excluding amounts attributable to unvested restricted shares

 $0.08  $0.06  $0.31  $0.17 

Income from discontinued operations attributable to Whitestone REIT

           0.04 

Net income attributable to common shareholders, excluding amounts attributable to unvested restricted shares

 $0.08  $0.06  $0.31  $0.21 
                 

Weighted average number of common shares outstanding:

                

Basic

  49,274   46,883   49,211   44,268 

Diluted

  50,129   47,825   49,916   45,108 
                 

Consolidated Statements of Comprehensive Income

                
                 

Net income

 $3,975  $2,946  $15,570  $9,605 
                 

Other comprehensive income

                
                 

Unrealized gain on cash flow hedging activities

  5,962   1,273   14,623   4,783 
                 

Comprehensive income

  9,937   4,219   30,193   14,388 
                 

Less: Net income attributable to noncontrolling interests

  60   47   239   165 

Less: Comprehensive income attributable to noncontrolling interests

  90   20   223   82 
                 

Comprehensive income attributable to Whitestone REIT

 $9,787  $4,152  $29,731  $14,141 

  Three Months Ended September 30, Nine Months Ended September 30,
  2017 2016 2017 2016
Basic Earnings Per Share:        
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares $0.07
 $0.03
 $0.18
 $0.25
Diluted Earnings Per Share:        
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares $0.07
 $0.03
 $0.17
 $0.25
         
Weighted average number of common shares outstanding:        
Basic 37,992
 28,195
 34,406
 27,210
Diluted 38,589
 29,024
 35,211
 28,013
         
Distributions declared per common share / OP unit $0.2850
 $0.2850
 $0.8550
 $0.8550
         
Consolidated Statements of Comprehensive Income        
         
Net income $3,140
 $964
 $6,841
 $7,561
         
Other comprehensive gain (loss)        
         
Unrealized gain (loss) on cash flow hedging activities 172
 1,529
 124
 (6,962)
Unrealized gain (loss) on available-for-sale marketable securities (7) (11) 26
 20
         
Comprehensive income 3,305
 2,482
 6,991
 619
         
Less: Net income attributable to noncontrolling interests 147
 15
 429
 131
Less: Comprehensive gain (loss) attributable to noncontrolling interests 5
 26
 5
 (120)
         
Comprehensive income attributable to Whitestone REIT $3,153
 $2,441
 $6,557
 $608



See accompanying notes to Consolidated Financial Statements.

4

Whitestone REIT and Subsidiaries

CONSOLIDATED STATEMENTSTATEMENTS OF CHANGES IN EQUITY

OPERATIONS AND COMPREHENSIVE INCOME

(Unaudited)

(in thousands)

  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 
  

2022

  

2021

  

2022

  

2021

 

(1) Rental

                

Rental revenues

 $25,244  $23,177  $75,023  $67,041 

Recoveries

  10,152   8,720   29,092   24,375 

Bad debt

  (367)  172   (615)  (500)

Total rental

 $35,029  $32,069  $103,500  $90,916 

              Noncontrolling Interests  
                  General  
          Accumulated   Redeemable Partners'  
    Additional   Other Total Operating Interest in  
  Common Shares Paid-In Accumulated Comprehensive Shareholders' Partnership Consolidated Total
  Shares Amount Capital Deficit Gain Equity Units Dollars Partnership Equity
                     
Balance, December 31, 2016 29,468
 $29
 $396,494
 $(141,695) $859
 $255,687
 1,103
 $11,941
 $15
 $267,643
                     
Exchange of noncontrolling interest OP units for common shares 19
 
 206
 
 
 206
 (19) (206) 
 
    ��                
Issuance of shares under dividend reinvestment plan 7
 
 95
 
 
 95
 
 
 
 95
                     
Issuance of common shares - ATM Program, net of offering costs 567
 1
 7,723
 
 
 7,724
 
 
 
 7,724
                     
Issuance of common shares - Overnight, net of offering costs 8,019
 8
 99,887
 
 
 99,895
 
 
 
 99,895
                     
Repurchase of common shares (1)
 (154) 
 (1,987) 
 
 (1,987) 
 
 
 (1,987)
                     
Share-based compensation 598
 
 7,347
 
 
 7,347
 
 
 
 7,347
                     
Distributions 
 
 
 (32,114) 
 (32,114) 
 (930) (379) (33,423)
                     
Unrealized gain on change in fair value of available-for-sale marketable securities 
 
 
 
 25
 25
 
 1
 
 26
                     
Unrealized gain on change in value of cash flow hedge 
 
 
 
 120
 120
 
 4
 
 124
                     
Reallocation of ownership percentage between parent and subsidiary 
 
 9
 
 
 9
 
 (9) 
 
                     
Net income 
 
 
 6,412
 
 6,412
 
 201
 228
 6,841
                     
Balance, September 30, 2017 38,524
 $38
 $509,774
 $(167,397) $1,004
 $343,419
 1,084
 $11,002
 $(136) $354,285

(1)
During the nine months ended September 30, 2017, the Company acquired common shares held by employees who tendered owned common shares to satisfy the tax withholding on the lapse of certain restrictions on restricted common shares.



See accompanying notes to Consolidated Financial Statements.


Whitestone REIT and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

CHANGES IN EQUITY

(Unaudited)

(in thousands)

                  

Accumulated

                 
          

Additional

      

Other

  

Total

  

Noncontrolling

     
  

Common Shares

  

Paid-In

  

Accumulated

  

Comprehensive

  

Shareholders’

  

Interests

  

Total

 
  

Shares

  

Amount

  

Capital

  

Deficit

  

Gain (Loss)

  

Equity

  

Units

  

Dollars

  

Equity

 
                                     

Balance, December 31, 2021

  49,144  $48  $623,462  $(223,973) $(6,754) $392,783   771  $6,255  $399,038 

Exchange of noncontrolling interest OP units for common shares

  1                  (1)      

Issuance of shares under dividend reinvestment plan

  1      15         15         15 

Repurchase of common shares (1)

                           

Share-based compensation

        (1,413)        (1,413)        (1,413)

Distributions - $0.1075 per common share / OP unit

           (5,897)     (5,897)     (92)  (5,989)

Unrealized gain on change in value of cash flow hedge

              5,894   5,894      92   5,986 

Net income

           7,078      7,078      111   7,189 

Balance, March 31, 2022

  49,146  $48  $622,064  $(222,792) $(860) $398,460   770  $6,366  $404,826 

Exchange of noncontrolling interest OP units for common shares

     1   7         8      (8)   

Issuance of shares under dividend reinvestment plan

  2      17         17         17 

Repurchase of common shares (1)

  (26)     (278)        (278)        (278)

Share-based compensation

  119      783         783         783 

Distributions - $0.1200 per common share / OP unit

           (5,909)     (5,909)     (94)  (6,003)

Unrealized gain on change in value of cash flow hedge

              2,634   2,634      41   2,675 

Net income

           4,338      4,338      68   4,406 

Balance, June 30, 2022

  49,241  $49  $622,593  $(224,363) $1,774  $400,053   770  $6,373  $406,426 

Exchange of noncontrolling interest OP units for common shares

  75      608         608   (75)  (608)   

Issuance of shares under dividend reinvestment plan

  2      17         17         17 

Repurchase of common shares (1)

  (21)     (249)        (249)        (249)

Share-based compensation

  86      869         869         869 

Distributions - $0.1200 per common share / OP unit

           (5,926)     (5,926)     (83)  (6,009)

Unrealized gain on change in value of cash flow hedge

              5,872   5,872      90   5,962 

Net income

           3,915      3,915      60   3,975 

Balance, September 30, 2022

  49,383  $49  $623,838  $(226,374) $7,646  $405,159   695  $5,832  $410,991 

See accompanying notes to Consolidated Financial Statements

6

  Nine Months Ended
  September 30,
  2017 2016
Cash flows from operating activities:    
Net income $6,841
 $7,561
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 19,936
 16,362
Amortization of deferred loan costs 953
 1,202
Amortization of notes payable discount 447
 241
Gain on sale of marketable securities (5) 
Loss (gain) on sale or disposal of assets and properties 119
 (2,900)
Bad debt expense 1,442
 1,298
Share-based compensation 7,347
 6,874
Changes in operating assets and liabilities:    
Escrows and acquisition deposits (2,496) 485
Accrued rent and accounts receivable (3,703) (2,802)
Unamortized lease commissions (2,196) (2,126)
Prepaid expenses and other assets 411
 725
Accounts payable and accrued expenses (1,718) 261
Tenants' security deposits 621
 812
Net cash provided by operating activities 27,999
 27,993
Cash flows from investing activities:    
Acquisitions of real estate (124,557) (60,616)
Additions to real estate (13,499) (15,362)
Proceeds from sales of properties 26
 3,957
Proceeds from sales of marketable securities 306
 
Net cash used in investing activities (137,724) (72,021)
Cash flows from financing activities:    
Distributions paid to common shareholders (29,494) (23,606)
Distributions paid to OP unit holders (932) (415)
Distributions paid to noncontrolling interest in Consolidated Partnership (379) 
Proceeds from issuance of common shares, net of offering costs 107,619
 26,686
Net proceeds from credit facility 40,600
 64,000
Repayments of notes payable (2,788) (13,552)
Payments of loan origination costs (695) 
Change in restricted cash (49) 18
Repurchase of common shares (1,987) (2,904)
Net cash provided by financing activities 111,895
 50,227
     
Net increase in cash and cash equivalents 2,170
 6,199
Cash and cash equivalents at beginning of period 4,168
 2,587
Cash and cash equivalents at end of period $6,338
 $8,786

Whitestone REIT and Subsidiaries

CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY

(Unaudited)

(in thousands)


                  

Accumulated

                 
          

Additional

      

Other

  

Total

  

Noncontrolling

     
  

Common Shares

  

Paid-In

  

Accumulated

  

Comprehensive

  

Shareholders’

  

Interests

  

Total

 
  

Shares

  

Amount

  

Capital

  

Deficit

  

Gain (Loss)

  

Equity

  

Units

  

Dollars

  

Equity

 
                                     

Balance, December 31, 2020

  42,391  $42  $562,250  $(215,809) $(14,400) $332,083   773  $6,243  $338,326 

Issuance of shares under dividend reinvestment plan

  2      15         15         15 

Repurchase of common shares (1)

  (37)     (324)        (324)        (324)

Share-based compensation

  223   1   1,397         1,398         1,398 

Distributions - $0.1058 per common share / OP unit

           (4,622)     (4,622)     (83)  (4,705)

Unrealized gain on change in value of cash flow hedge

              2,180   2,180      41   2,221 

Net income

           1,415      1,415      26   1,441 

Balance, March 31, 2021

  42,579  $43  $563,338  $(219,016) $(12,220) $332,145   773  $6,227  $338,372 

Issuance of common shares - ATM Program, net of offering costs

  3,025   2   25,369         25,371         25,371 

Exchange offer costs

        (31)        (31)        (31)

Issuance of shares under dividend reinvestment plan

  1      15         15         15 

Repurchase of common shares (1)

  (13)     (104)        (104)        (104)

Share-based compensation

  101      1,177         1,177         1,177 

Distributions - $0.1075 per common share / OP unit

           (4,952)     (4,952)     (83)  (5,035)

Unrealized gain on change in value of cash flow hedge

              1,268   1,268      21   1,289 

Reallocation of ownership between parent and subsidiary

              (14)  (14)     14    

Net income

           5,126      5,126      92   5,218 

Balance, June 30, 2021

  45,693  $45  $589,764  $(218,842) $(10,966) $360,001   773  $6,271  $366,272 

Issuance of common shares - ATM Program, net of offering costs

  2,991   3   27,961         27,964         27,964 

Exchange offer costs

        (18)        (18)        (18)

Issuance of shares under dividend reinvestment plan

  2      15         15         15 

Repurchase of common shares (1)

  (28)     (250)        (250)        (250)

Share-based compensation

  182      1,491         1,491         1,491 

Distributions - $0.1075 per common share / OP unit

           (5,334)     (5,334)     (83)  (5,417)

Unrealized gain on change in value of cash flow hedge

              1,253   1,253      20   1,273 

Reallocation of ownership between parent and subsidiary

              (13)  (13)     13    

Net income

           2,899      2,899      47   2,946 

Balance, September 30, 2021

  48,840  $48  $618,963  $(221,277) $(9,726) $388,008   773  $6,268  $394,276 

(1)    The Company acquired common shares held by employees who tendered owned common shares to satisfy the tax withholding on the lapse of certain restrictions on restricted common shares.

See accompanying notes to Consolidated Financial Statements.

Whitestone REIT and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands)

  

Nine Months Ended September 30,

 
  

2022

  

2021

 

Cash flows from operating activities:

        

Net income from continuing operations

 $15,570  $7,772 

Net income from discontinued operations

     1,833 

Net income

  15,570   9,605 

Adjustments to reconcile net income to net cash provided by operating activities:

        

Depreciation and amortization

  23,661   21,458 

Amortization of deferred loan costs

  824   822 

(Gain) loss on sale or disposal of assets, net

  12   (177)

Bad debt

  615   500 

Share-based compensation

  239   4,066 

Equity in earnings of real estate partnership

  (304)  (429)

Changes in operating assets and liabilities:

        

Escrows and acquisition deposits

  (1,006)  (1,163)

Accrued rents and accounts receivable

  (3,403)  518 

Receivable due from related party

  (486)  (316)

Unamortized lease commissions, legal fees and loan costs

  (1,575)  (2,531)

Prepaid expenses and other assets

  (6,266)  1,548 

Accounts payable and accrued expenses

  4,642   (1,572)

Payable due to related party

  563   405 

Tenants' security deposits

  373   802 

Net cash provided by operating activities

  33,459   31,703 

Cash flows from investing activities:

        

Acquisitions of real estate

     (53,364)

Additions to real estate

  (10,118)  (6,058)

Net cash used in investing activities

  (10,118)  (59,422)

Net cash provided by investing activities of discontinued operations

     1,833 

Cash flows from financing activities:

        

Distributions paid to common shareholders

  (17,049)  (14,063)

Distributions paid to OP unit holders

  (263)  (248)

Proceeds from issuance of common shares, net of offering costs

     53,335 

Payments of exchange offer costs

     (49)

Net payments of credit facility

  (5,000)  (25,000)

Repayments of notes payable

  (2,705)  (2,403)

Payments of loan origination costs

  (4,144)   

Repurchase of common shares

  (527)  (678)

Net cash provided by (used in) financing activities

  (29,688)  10,894 

Net decrease in cash, cash equivalents and restricted cash

  (6,347)  (14,992)

Cash, cash equivalents and restricted cash at beginning of period

  15,914   25,956 

Cash, cash equivalents and restricted cash at end of period (1)

 $9,567  $10,964 

  Nine Months Ended
  September 30,
  2017 2016
Supplemental disclosure of cash flow information:    
Cash paid for interest $16,311
 $13,700
Cash paid for taxes $329
 $284
Non cash investing and financing activities:    
Disposal of fully depreciated real estate $995
 $544
Financed insurance premiums $1,115
 $1,060
Value of shares issued under dividend reinvestment plan $95
 $83
Value of common shares exchanged for OP units $206
 $125
Change in fair value of available-for-sale securities $26
 $20
Change in fair value of cash flow hedge $124
 $(6,962)
Acquisition of real estate in exchange for OP units $
 $8,738
Reallocation of ownership percentage between parent and subsidiary $9
 $







(1)   For a reconciliation of cash, cash equivalents and restricted cash, see supplemental disclosures below.

See accompanying notes to Consolidated Financial Statements.



Whitestone REIT and Subsidiaries

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(in thousands)

  

Nine Months Ended September 30,

 
  

2022

  

2021

 

Supplemental disclosure of cash flow information:

        

Cash paid for interest

 $18,980  $17,732 

Cash paid for taxes

 $366  $364 

Non cash investing and financing activities:

        

Disposal of fully depreciated real estate

 $80  $284 

Financed insurance premiums

 $1,846  $1,712 

Value of shares issued under dividend reinvestment plan

 $49  $45 

Value of common shares exchanged for OP units

 $616  $ 

Change in fair value of cash flow hedge

 $14,623  $4,783 

  

September 30,

 
  

2022

  

2021

 

Cash, cash equivalents and restricted cash

        

Cash and cash equivalents

 $9,504  $10,858 

Restricted cash

  63   106 

Total cash, cash equivalents and restricted cash

 $9,567  $10,964 

See accompanying notes to Consolidated Financial Statements.

9

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 20172022
(Unaudited)

The use of the words “we,” “us,” “our,” “Company” or “Whitestone” refers to Whitestone REIT and our consolidated subsidiaries, except where the context otherwise requires.


1.INTERIM FINANCIAL STATEMENTS

The consolidated financial statements included in this report are unaudited; however, amounts presented in the consolidated balance sheet as of December 31, 20162021 are derived from our audited consolidated financial statements as of that date.  The unaudited consolidated financial statements as of and for the period ended September 30, 20172022 have been prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”) for interim financial information on a basis consistent with the annual audited consolidated financial statements and with the instructions to Form 10-Q.

10-Q.

The consolidated financial statements presented herein reflect all adjustments which, in the opinion of management, are necessary for a fair presentation of the financial position of Whitestone and our subsidiaries as of September 30, 2017,2022 and December 31, 2021, and the results of operations for the three and nine month periods ended September 30, 2017 2022 and 2016,2021, the consolidated statements of changes in equity for the ninethree month periodperiods ended March 31, June 30, and September 30, 20172022 and 2021 and cash flows for the nine month periods months ended September 30, 2017 2022 and 2016.2021.  All of these adjustments are of a normal recurring nature.  The results of operations for the interim periods are not necessarily indicative of the results expected for a full year.  The statements should be read in conjunction with the audited consolidated financial statements and the notes thereto which are included in our Annual Report on Form 10-K10-K for the year ended December 31, 2016.

2021.

Business.  Whitestone was formed as a real estate investment trust (“REIT”) pursuant to the Texas Real Estate Investment Trust Act on August 20, 1998.  In July 2004, we changed our state of organization from Texas to Maryland pursuant to a merger where we merged directly with and into a Maryland REIT formed for the sole purpose of the reorganization and the conversion of each of the outstanding common shares of beneficial interest of the Texas entity into 1.42857 common shares of beneficial interest of the Maryland entity.  We serve as the general partner of Whitestone REIT Operating Partnership, L.P. (the “Operating Partnership”), which was formed on December 31, 1998 as a Delaware limited partnership.  We currently conduct substantially all of our operations and activities through the Operating Partnership.  As the general partner of the Operating Partnership, we have the exclusive power to manage and conduct the business of the Operating Partnership, subject to certain customary exceptions.  As of September 30, 20172022 and December 31, 2016,2021, Whitestone wholly owned or held a majority interest in 72 and 6960 commercial properties respectively, in and around Austin, Chicago, Dallas-Fort Worth, Houston, Phoenix and San Antonio.


These

As of September 30, 2022, these properties consist of:


Consolidated Operating Portfolio


51 wholly-owned

55 wholly owned properties that meet our Community Centered Properties®Properties® strategy; and


through our 81.4% majority interest in our consolidated subsidiary, Pillarstone Capital REIT Operating Partnership LP (“Pillarstone OP”) an interest in 14 consolidated properties that do not meet our Community Centered Properties® strategy.

Redevelopment, New Acquisitions Portfolio


five parcels of land held for future development.

two retail properties that meet our Community Centered Properties® strategy; and

five parcels

As of land heldSeptember 30, 2022, we, through our investment in Pillarstone Capital REIT Operating Partnership LP (“Pillarstone” or “Pillarstone OP”), owned a majority interest in eight properties that do not meet our Community Centered Property® strategy containing approximately 0.9 million square feet of GLA (the “Pillarstone Properties”). We own 81.4% of the total outstanding units of Pillarstone OP, which we account for future development.





using the equity method.

8
10

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 20172022
(Unaudited)

The global health crisis caused by COVID-19 and the related responses intended to control its spread may continue to adversely affect business activity, particularly relating to our retail tenants, across the markets in which we operate. In light of the changing nature of the COVID-19 pandemic, we are unable to predict the extent that its impact will have on our financial condition, results of operations and cash flows.


2.SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Basis of Consolidation.We are the sole general partner of the Operating Partnership and possess full legal control and authority over the operations of the Operating Partnership. As of September 30, 20172022 and December 31, 2016,2021, we owned a majority of the partnership interests in the Operating Partnership. Consequently, the accompanying consolidated financial statements include the accounts of the Operating Partnership. We also consolidate a variable interest entity (“VIE”) when we are determined to be the primary beneficiary. Determination of the primary beneficiary is based on whether an entity has (1) the power to direct activities that most significantly impact the economic performance of the VIE and (2) the obligation to absorb losses or the right to receive benefits of the VIE that could potentially be significant to the VIE. Our determination of the primary beneficiary considers all relationships between us and the VIE, including management and other contractual agreements. See Note 6 for additional disclosure on our VIE.


Noncontrolling interest in the accompanying consolidated financial statements represents the share of equity and earnings of the Operating Partnership allocable to holders of partnership interests other than us. Net income or loss is allocated to noncontrolling interests based on the weighted-average percentage ownership of the Operating Partnership during the period. Issuance of additional common shares of beneficial interest in Whitestone (the “common shares”) and units of limited partnership interest in the Operating Partnership that are convertible into cash or, at our option, common shares on a one-for-oneone-for-one basis (the “OP units”) changes the percentage of ownership interests of both the noncontrolling interests and Whitestone.

Equity Method. In accordance with ASU 2014-09 (“Topic 606”) and ASC 610,Other Income-Gains and Losses from the Derecognition of Nonfinancial Assets,” the Company recognizes its investment in Pillarstone OP under the equity method.

Basis of Accounting.Our financial records are maintained on the accrual basis of accounting whereby revenues are recognized when earned and expenses are recorded when incurred.

Use of Estimates.The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent liabilities as of the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Significant estimates that we use include the estimated fair values of properties acquired, the estimated useful lives for depreciable and amortizable assets and costs, the grant date fair value of common share units included in share-based compensation expense, the estimated allowance for doubtful accounts, the estimated fair value of interest rate swaps and the estimates supporting our impairment analysis for the carrying values of our real estate assets.  Actual results could differ from those estimates.

In particular, the COVID-19 pandemic has adversely impacted and is likely to further adversely impact the Company’s business and markets, including the Company’s operations and the operations of its tenants. The full extent to which the pandemic will directly or indirectly impact the Company’s business, results of operations and financial condition, including revenues, expenses, reserves and allowances, fair value measurements, and asset impairment charges, will depend on future developments that are highly uncertain and difficult to predict. These developments include, but are not limited to, the duration and spread of the pandemic, its severity in our markets and elsewhere, the impact on our tenants’ businesses and financial condition, governmental actions to contain the spread of the pandemic and respond to the reduction in global economic activity, and how quickly and to what extent normal economic and operating conditions can resume.

Reclassifications.We have reclassified certain prior period amounts in the accompanying consolidated financial statements in order to be consistent with the current period presentation. These reclassifications had no effect on net income, total assets, total liabilities or equity.

11

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)

Restricted Cash. We classify all cash pledged as collateral to secure certain obligations and all cash whose use is limited as restricted cash. During 2015, pursuant to the terms of our $15.1 million 4.99% Note, due January 6, 2024 (see(see Note 7)7 (Debt)), which is collateralized by our Anthem Marketplace property, we were required by the lenders thereunder to establish a cash management account controlled by the lenders to collect all amounts generated by our Anthem Marketplace property in order to collateralize such promissory note. As a result, these amounts are reported in the consolidated statements of cash flows under cash flows from financing activities as change in restricted cash.


Marketable Securities. We classify our existing marketable equity securities as available-for-sale in accordance with the Financial Accounting Standards Board's (“FASB”) Investments-Debt and Equity Securities guidance. These securities are carried at fair value with unrealized gains and losses reported in equity as a component of accumulated other comprehensive income or loss. The fair value of the marketable securities is determined using Level 1 inputs under FASB Accounting Standards Codification (“ASC”) 820, “Fair Value Measurements and Disclosures.” Level 1 inputs represent quoted prices available in an active market for identical investments as of the reporting date. Gains and losses on securities sold are based on the specific identification method, and are reported as a component of interest, dividend and other investment income.


9

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2017
(Unaudited)

Derivative Instruments and Hedging Activities. We utilize derivative financial instruments, principally interest rate swaps, to manage our exposure to fluctuations in interest rates. We have established policies and procedures for risk assessment, and the approval, reporting and monitoring of derivative financial instruments. We recognize our interest rate swaps as cash flow hedges with the effective portion of the changes in fair value recorded in comprehensive income and subsequently reclassified into earnings in the period that the hedged transaction affects earnings. Any ineffective portion of a cash flow hedges'hedges’ change in fair value is recorded immediately into earnings. Our cash flow hedges are determined using Level 2 inputs under ASC 820.820,Fair Value Measurements and Disclosures. Level 2 inputs represent quoted prices in active markets for similar assets or liabilities; quoted prices in markets that are not active; and model-derived valuations whosein which significant inputs and significant value drivers are observable. As of September 30, 2017,2022, we consider our cash flow hedges to be highly effective.

Development Properties. Land, buildings and improvements are recorded at cost. Expenditures related to the development of real estate are carried at cost which includes capitalized carrying charges and development costs. Carrying charges (interest, real estate taxes, loan fees, and direct and indirect development costs related to buildings under construction), are capitalized as part of construction in progress. The capitalization of such costs ceases when the property, or any completed portion, becomes available for occupancy. For the three months ended September 30, 2017,2022, approximately $146,000$ 112,000 and $96,000$ 72,000 in interest expense and real estate taxes, respectively, were capitalized and for the nine months ended September 30, 2017,2022, approximately $302,000$ 316,000 and $189,000$ 222,000 in interest expense and real estate taxes, respectively, were capitalized. For the three months ended September 30, 2016,2021, approximately $103,000$ 109,000 and $16,000$ 75,000 in interest expense and real estate taxes, respectively, were capitalized, and for the nine months ended September 30, 2016,2021, approximately $235,000$ 312,000 and $48,000$ 225,000 in interest expense and real estate taxes, respectively, were capitalized.


Real Estate Held for Sale and Discontinued Operations. We consider a commercial property to be held for sale when it meets all of the criteria established under ASC 205, “Presentation of Financial Statements.” For commercial properties classified as held for sale, assets and liabilities are presented separately for all periods presented.

In accordance with ASC 205,a discontinued operation may include a component of an entity or a group of components of an entity. A disposal of a component of an entity or a group of components of an entity is reported in discontinued operations if the disposal represents a strategic shift that has (or will have) a major effect on an entity's operations and financial results when the component of an entity or group of components of an entity is classified as held for sale, disposed of by sale or disposed of other than by sale, respectively. In addition, ASC 205 requires us to provide additional disclosures about both discontinued operations and the disposal of an individually significant component of an entity that does not meet the criteria for a discontinued operation.

Share-Based Compensation.  From time to time, we awardgrant nonvested restricted common share awards or restricted common share unit awards, which may be converted into common shares, to executive officers and employees under our 20082018 Long-Term Equity Incentive Ownership Plan (the “2008“2018 Plan”).  The vast majority of the awardedAwarded shares and units vest when certain performance conditions are met.  We recognize compensation expense when achievement of the performance conditions is probable based on management'smanagement’s most recent estimates using the fair value of the shares as of the grant date.  We recognized $2,704,000$ 943,000 and $3,042,000$ 1,563,000 in share-based compensation net of forfeitures for the three months ended September 30, 2022 and 2021, respectively, and we recognized $ 455,000 and $ 4,275,000 in share-based compensation for the threenine months ended September 30, 2017 2022 and 2016, respectively,2021, respectively. On January 18, 2022, the Board of Trustees terminated James Mastandrea, with cause, from his position as Chief Executive Officer. Mr. Mastandrea was also replaced as Chairman of the Board. Following his termination, the Board of Trustees appointed Dave Holeman, previously our Chief Financial Officer, as Chief Executive Officer. The Company also recently replaced its Chief Operating Officer and Executive Vice President of Acquisitions and Asset Management. As a result of these changes, we recognized $7,545,000 and $6,886,000 ina reduction of share-based compensation forof $2.2 million during the ninethree months ended September 30, 2017 and 2016, respectively.


March 31, 2022 due to forfeitures. We recognize forfeitures as they occur.

Noncontrolling Interests.  Noncontrolling interests isare the portion of equity in a subsidiary not attributable to a parent.  The ownership interests not held by the parent are considered noncontrolling interests. Accordingly, we have reported noncontrolling interests in equity on the consolidated balance sheets but separate from Whitestone'sWhitestone’s equity.  On the consolidated statements of operations and comprehensive income, subsidiaries are reported at the consolidated amount, including both the amount attributable to Whitestone and noncontrolling interests.  The consolidated statementstatements of changes in equity is included for quarterly financial statements, including beginning balances, activity for the period and ending balances for shareholders'shareholders’ equity, noncontrolling interests and total equity.

12

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)

Accrued Rents and Accounts Receivable. Included in accrued rents and accounts receivable are base rents, tenant reimbursements and receivables attributable to recording rents on a straight-line basis. We review the collectability of charges under our tenant operating leases on a regular basis, taking into consideration changes in factors such as the tenant’s payment history, the financial condition of the tenant, business conditions in the industry in which the tenant operates and economic conditions in the area where the property is located, including the impact of the COVID-19 pandemic on tenants’ businesses and financial condition. We recognize an adjustment to rental revenue if we deem it probable that the receivable will not be collected. Our review of collectability under our operating leases includes any accrued rental revenues related to the straight-line method of reporting rental revenue. As of September 30, 2022 and December 31, 2021, we had an allowance for uncollectible accounts of $15.6 million and $14.9 million, respectively. During the three months ending September 30, 2022 and 2021, we recorded an adjustment to rental revenue for bad debt, exclusive of straight-line rent reserve adjustments, in the amount of a $0.4 million decrease to revenue and a $0.2 million increase to revenue, respectively, and during the nine months ended September 30, 2022 and 2021, we recorded a decrease to rental revenue for bad debt, exclusive of straight-line rent reserve adjustment, in the amount of $0.6 million and $0.5 million, respectively. The three months ended September 30, 2022 included 77 cash basis tenants, resulting in a decrease to rental revenue for straight-line rent adjustments of $0.03 million and an increase to rental revenue for bad debt adjustments of $0.2 million, and the three months ended September 30, 2021 included 63 cash basis tenants, resulting in decreases to rental revenue for bad debt and straight-line rent adjustments of $0.2 million and $0.3 million, respectively. The nine months ended September 30, 2022 included 77 cash basis tenants, resulting in decrease to rental revenue for bad debt and straight line rent adjustment of $0.4 million and $0.4 million, respectively, and the nine months ended September 30, 2021 included 63 cash basis tenants, resulting in decreases to rental revenue for bad debt and straight line rent adjustments of $0.6 million and $0.5 million, respectively.

Revenue Recognition. All leases on our properties are classified as operating leases, and the related rental income is recognized on a straight-line basis over the terms of the related leases. Differences between rental income earned and amounts due per the respective lease agreements are capitalized or charged, as applicable, to accrued rents and accounts receivable. Percentage rents are recognized as rental income when the thresholds upon which they are based have been met.  Recoveries from tenants for taxes, insurance, and other operating expenses are recognized as revenues in the period the corresponding costs are incurred. We combine lease and nonlease components in lease contracts, which includes combining base rent, recoveries, and percentage rents into a single line item, Rental, within the consolidated statements of operations and comprehensive income. Additionally, we have tenants who pay real estate taxes directly to the taxing authority. We exclude these costs paid directly by the tenant to third parties on our behalf from revenue recognized and the associated property operating expense.

Other property income primarily includes amounts recorded in connection with management fees and lease termination fees. Pillarstone OP paid us management fees for property management, leasing and day-to-day advisory and administrative services. The management agreement with Pillarstone OP was terminated on August 18, 2022. We recognize lease termination fees in the year that the lease is terminated and collection of the fee is probable. Amounts recorded within other property income are accounted for at the point in time when control of the goods or services transfers to the customer and our performance obligation is satisfied.

See our Annual Report on Form 10-K10-K for the year ended December 31, 20162021 for further discussion on significant accounting policies.


10

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2017
(Unaudited)

Recent Accounting PronouncementsPronouncements. In February 2016, April 2020, the FASB issued guidance requiring lesseeson the application of Topic 842, relating to recognizeconcessions being made by lessors in response to the COVID-19 pandemic. The guidance notes that it would be acceptable for entities to make an election to account for lease concessions relating to the effects of the COVID-19 pandemic consistent with how those concessions would be accounted for under Topic 842 as though enforceable rights and obligations for those concessions existed, even if such enforceable rights and obligations are not explicitly contained in the lease contract. Thus, for concessions relating to the COVID-19 pandemic, an entity would not have to analyze each contract to determine whether enforceable rights and obligations for concessions exist in the contract, and would have the option to apply, or not to apply, the general lease modification guidance in Topic 842 as it stands. We have elected this option to account for lease concessions relating to the effects of the COVID-19 pandemic consistent with how those concessions would be accounted for under Topic 842 as though enforceable rights and obligations for those concessions existed. Therefore, such concessions are not accounted for as a lease liabilitymodification under Topic 842.

In March 2020, the FASB issued Accounting Standards Update No.2020-04, “Reference Rate Reform (Topic 848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”), which provides optional expedients and a right-of-use assetexceptions for all leases. Lessor accounting will remain largely unchanged withapplying GAAP to contracts, hedging relationships and other transactions affected by the exceptiondiscontinuation of changes relatedthe London Interbank Offered Rate (“LIBOR”) or by another reference rate expected to costsbe discontinued because of reference rate reform. In January 2021, the FASB issued Accounting Standards Update No.2021-01, “Reference Rate Reform (Topic 848): Scope” (“ASU 2021-01”), which qualify as initial direct costs. The guidance will also require new qualitativeclarified the scope and quantitative disclosures to help financial statement users better understandapplication of the timing, amountoriginal guidance. We have elected this option and uncertaintyadopted ASU 2020-04 and ASU 2021-01.  We evaluated the potential impact of cash flows arising from leases. This guidance will be effective for reporting periods beginning on or after December 15, 2018, with early adoption permitted. We are currently evaluating the impact ofadopting this guidance and itsdo not expect it to have a material impact on our consolidated financial statements.


In March 2016, the FASB issued guidance simplifying the accounting for share-based payment transactions, including the income tax consequences, balance sheet classification of awards and the classification on the statement of cash flows. We have adopted this guidance as of January 1, 2017. The main provision regarding excess tax benefits did not have an impact on our consolidated financial statements due to our status as a REIT for taxation purposes. We have elected to continue estimating the number of shares expected to vest in order to determine compensation cost, and we will continue to classify cash paid by us for employee taxes when common shares were repurchased to cover minimum statutory requirements as financing activity.

In November 2016, the FASB issued guidance requiring that the statement of cash flows explain the change during the period in the total cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. Therefore, amounts generally described as restricted cash and restricted cash equivalents should be included with cash and cash equivalents when reconciling the beginning-of-period and end-of-period total amounts shown on the statement of cash flows. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We are currently evaluating the impact of this guidance and its impact on our consolidated financial statements.

In January 2017, the FASB issued guidance clarifying the definition of a business with the objective of adding guidance to assist entities with evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We are currently evaluating the impact of this guidance and its impact on our consolidated financial statements.

In February 2017, the FASB issued guidance clarifying the scope of asset derecognition guidance, adds guidance for partial sales of nonfinancial assets and clarifies recognizing gains and losses from the transfer of nonfinancial assets in contracts with noncustomers. This guidance will become effective for the reporting periods beginning on or after December 15, 2017, and interim periods within those fiscal years. We are currently evaluating the impact of this guidance and its impact on our consolidated financial statements.

3. MARKETABLE SECURITIES

All of our marketable securities were classified as available-for-sale securities as of September 30, 2017 and December 31, 2016. Available-for-sale securities consisted of the following (in thousands):

13
  September 30, 2017
  Amortized Cost Gains in Accumulated Other Comprehensive Income Losses in Accumulated Other Comprehensive Income Estimated Fair Value
Real estate sector common stock $353
 $
 $(111) $242
Total available-for-sale securities $353
 $
 $(111) $242


11

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 20172022
(Unaudited)

  December 31, 2016
  Amortized Cost Gains in Accumulated Other Comprehensive Income Losses in Accumulated Other Comprehensive Income Estimated Fair Value
Real estate sector common stock $654
 $
 $(137) $517
Total available-for-sale securities $654
 $
 $(137) $517

During

3.LEASES

As a Lessor. All leases on our properties are classified as noncancelable operating leases, and the related rental income is recognized on a straight-line basis over the terms of the related leases. Differences between rental income earned and amounts due per the respective lease agreements are capitalized or charged, as applicable, to accrued rents and accounts receivable. Percentage rents are recognized as rental income when the thresholds upon which they are based have been met.  Recoveries from tenants for taxes, insurance, and other operating expenses are recognized as revenues in the period the corresponding costs are incurred. We combine lease and nonlease components in lease contracts, which includes combining base rent, recoveries, and percentage rents into a single line item, Rental, within the consolidated statements of operations and comprehensive income.

A summary of minimum future rents to be received (exclusive of renewals, tenant reimbursements, contingent rents, and collectability adjustments under Topic 842) under noncancelable operating leases in existence as of September 30, 2022 is as follows (in thousands):

Years Ended December 31,

 

Minimum Future Rents(1)

 

2022 (remaining)

 $24,444 

2023

  93,917 

2024

  80,285 

2025

  63,598 

2026

  48,308 

Thereafter

  139,948 

Total

 $450,500 

(1) These amounts do not reflect future rental revenues from the renewal or replacement of existing leases and exclude reimbursements of operating expenses and rental increases that are not fixed.

As a Lessee. We have office space, automobile, and office machine leases, which qualify as operating leases, with remaining lease terms of one to three years.

The following table summarizes the fixed, future minimum rental payments, excluding variable costs, which are discounted by our weighted average incremental borrowing rates to calculate the lease liabilities for our operating leases in which we are the lessee (in thousands):

Years Ended December 31,

 

September 30, 2022

 

2022 (remaining)

 $23 

2023

  65 

2024

  43 

2025

  27 

2026

  1 

Thereafter

   

Total undiscounted rental payments

  159 

Less imputed interest

  9 

Total lease liabilities

 $150 

For the three months ended September 30, 2017, available-for-sale securities2022 and 2021, the total lease costs were sold$ 122,000 and $ 253,000, respectively, and for total proceeds of $306,000. The gross realized gain on these sales during the threenine months ended September 30, 20172022 and 2021, the total lease costs were $ 552,000 and $ 778,000, respectively. The weighted average remaining lease term for our operating leases was $5,000. During the three and nine months ended 2.6 years at September 30, 2016, no available-for-sale securities were sold. For purposes of determining gross realized gains and losses, the cost of securities sold is based on specific identification. A net unrealized holding loss on available-for-sale securities2022. We do not include renewal options in the amount of $111,000 and $198,000lease term for calculating the nine months ended lease liability unless we are reasonably certain we will exercise the option or the lessor has the sole ability to exercise the option. The weighted average incremental borrowing rate was 4.5% at September 30, 2017 and 2016, respectively, has been included in accumulated other comprehensive income.2022.

14


WHITESTONE REIT AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022
(Unaudited)

4. ACCRUED RENTS AND ACCOUNTS RECEIVABLE, NET


Accrued rents and accounts receivable, net consists of amounts accrued, billed and due from tenants, allowance for doubtful accounts and other receivables as follows (in thousands):

  

September 30, 2022

  

December 31, 2021

 
         

Tenant receivables

 $18,867  $18,410 

Accrued rents and other recoveries

  21,341   18,681 

Allowance for doubtful accounts

  (15,627)  (14,896)

Other receivables

  602   200 

Total

 $25,183  $22,395 


  September 30, 2017 December 31, 2016
     
Tenant receivables $14,420
 $12,972
Accrued rents and other recoveries 15,996
 14,237
Allowance for doubtful accounts (8,204) (7,258)
Total $22,212
 $19,951

5. UNAMORTIZED LEASE COMMISSIONS, LEGAL FEES AND LOAN COSTS


Costs which have been deferred consist of the following (in thousands):

  

September 30, 2022

  

December 31, 2021

 
         

Leasing commissions

 $15,377  $13,341 

Deferred legal cost

  391   365 

Deferred financing cost

  4,149   3,898 

Total cost

  19,917   17,604 

Less: leasing commissions accumulated amortization

  (7,469)  (6,305)

Less: deferred legal cost accumulated amortization

  (273)  (248)

Less: deferred financing cost accumulated amortization

  (44)  (2,609)

Total cost, net of accumulated amortization

 $12,131  $8,442 

  September 30, 2017 December 31, 2016
     
Leasing commissions $10,263
 $8,720
Deferred legal cost 326
 
Deferred financing cost 4,071
 4,071
Total cost 14,660
 12,791
Less: leasing commissions accumulated amortization (4,394) (3,597)
Less: deferred legal cost accumulated amortization (45) 
Less: deferred financing cost accumulated amortization (1,824) (1,111)
Total cost, net of accumulated amortization $8,397
 $8,083


12

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2017
(Unaudited)

6. VARIABLE INTEREST ENTITIES


INVESTMENT IN REAL ESTATE PARTNERSHIP

On December 8, 2016, we, through our Operating Partnership, entered into a Contribution Agreement (the “Contribution Agreement”) with Pillarstone Capital REIT Operating Partnership LP (“Pillarstone,” “Pillarstone OP” or the “Consolidated Partnership”)OP and Pillarstone Capital REIT (“Pillarstone REIT”) pursuant to which we contributed all of the equity interests in four of our wholly-owned subsidiaries: Whitestone CP Woodland Ph. 2, LLC, a Delaware limited liability company (“CP Woodland”); Whitestone Industrial-Office, LLC, a Texas limited liability company (“Industrial-Office”); Whitestone Offices, LLC, a Texas limited liability company (“Whitestone Offices”); and Whitestone Uptown Tower, LLC, a Delaware limited liability company (“Uptown Tower,” and together with CP Woodland, Industrial-Office and Whitestone Offices,subsidiaries that, at the “Entities”) that owntime, owned 14 non-core properties that do did not fit our Community Centered Property®Property® strategy (the “Pillarstone Properties”), to Pillarstone OP for aggregate consideration of approximately $84 million, consisting of (1)(1) approximately 18.1$18.1 million of Class A units representing limited partnership interests in Pillarstone OP (“Pillarstone OP Units”), issued at a price of $1.331 per Pillarstone OP Unit; and (2)(2) the assumption of approximately $65.9 million of liabilities consisting of (a) approximately $15.5 million of our liability under the 2014 Facility (as defined in Note 7); (b) an approximately $16.3 million promissory note of Uptown Tower under the Loan Agreement, dated as of September 26, 2013, between Uptown Tower, as borrower, and U.S. Bank, National Association, as successor to Morgan Stanley Mortgage Capital Holdings LLC, as lender; and (c) an approximately $34.1 million promissory note (the “Industrial-Office Promissory Note”) of Industrial-Office issued under the Loan Agreement, dated as of November 26, 2013 (the “Industrial-Office Loan Agreement”), between Industrial-Office, as borrower, and Jackson National Life Insurance Company, as lender (collectively, the “Contribution”).

15


WHITESTONE REIT AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)

In connection with the Contribution, on December 8, 2016, the Operating Partnership entered into an OP Unit Purchase Agreement (the “OP Unit Purchase Agreement”) with Pillarstone REIT and Pillarstone OP pursuant to which the Operating Partnership agreed to purchase up to an aggregate of $3.0 million of Pillarstone OP Units at a price of $1.331 per Pillarstone OP Unit over the two-year term of the OP Unit Purchase Agreement on the terms set forth therein. The OP Unit Purchase Agreement contains customary closing conditions and the parties have made certain customary representations, warranties and indemnifications to each other in the OP Unit Purchase Agreement. In addition, pursuant to the OP Unit Purchase Agreement, in the event of a Change of Control (as defined therein) of the Company, Pillarstone OP shall have the right, but not the obligation, to repurchase the Pillarstone OP Units issued thereunder from the Operating Partnership at their initial issue price of $1.331 per Pillarstone OP Unit.


In connection with the Contribution, (1) with respect to each Pillarstone Property (other than Uptown Tower), Whitestone TRS, Inc., a subsidiary of the Company (“Whitestone TRS”), entered into a Management Agreementmanagement agreement with the Entityentities that owns suchown the contributed Pillarstone Property and (2) with respect to Uptown Tower, Whitestone TRS entered into a Management Agreement with Pillarstone OPProperties (collectively, the “Management Agreements”). Pursuant to the Management Agreements, with respect to each Pillarstone Property (other than Uptown Tower), Whitestone TRS agreed to provide certain property management, leasing and day-to-day advisory and administrative servicesservices. The management agreement was terminated on August 18, 2022.  Prior to such Pillarstone Propertythe termination of the Management Agreement, we reported approximately $144,000 in exchange for (x) a monthly  property management fee equal to 5.0% of the monthly revenues of such Pillarstone Property and (y)income on a monthly asset management fee equal to 0.125% of GAV (as defined in each Management Agreement as, generally, the purchase price of the respective Pillarstone Property based upon the purchase price allocations determined pursuant to the Contribution Agreement, excluding all indebtedness, liabilities or claims of any nature) of such Pillarstone Property. Pursuant to the Management Agreement with respect to Uptown Tower, Whitestone TRS agreed to provide certain property management, leasing and day-to-day advisory and administrative services to Pillarstone OP in exchange for (x) a monthly property management fee equal to 3.0% of the monthly revenues of Uptown Tower and (y) a monthly asset management fee equal to 0.125% of GAV of Uptown Tower.

quarterly basis. 

In connection with the Contribution, on December 8, 2016, the Operating Partnership entered into a Tax Protection Agreement with Pillarstone REIT and Pillarstone OP pursuant to which Pillarstone OP agreed to indemnify the Operating Partnership for certain tax liabilities resulting from its recognition of income or gain prior to December 8, 2021 if such liabilities result from a transaction involving a direct or indirect taxable disposition of all or a portion of the Pillarstone Properties or if Pillarstone OP fails to maintain and allocate to the Operating Partnership for taxation purposes minimum levels of liabilities as specified in the Tax Protection Agreement, the result of which causes such recognition of income or gain and the Company incurs taxes that must be paid to maintain its REIT status for federal income tax purposes.



The table below presents the real estate partnership investment in which the Company holds an ownership interest (in thousands):

      

Company’s Investment as of

 
      

September 30, 2022

  

December 31, 2021

 

Real estate partnership

 

Ownership Interest

         

Pillarstone OP(1)

  

81.4%

  $34,891  $34,588 

Total real estate partnership(2)(3)

     $34,891  $34,588 

(1)

Representing eight property interests and 926,798 square feet of GLA, as of September 30, 2022 and December 31, 2021.

(2)

On December 26, 2021, the Board of Trustees of Pillarstone REIT adopted a new rights agreement (the “Pillarstone Rights Agreement”), pursuant to which each holder of Pillarstone REIT common stock received one preferred share purchase right (a “Right”) per common share held as of the applicable record date. Each Right entitles the registered holder to purchase from Pillarstone REIT one one-thousandth (a “Unit”) of a series D preferred share of Pillarstone at a purchase price (“Purchase Price”) of $7.00 per Unit, subject to adjustment. The Rights are exercisable upon the occurrence of certain events as described in the Pillarstone Rights Agreement, including the acquisition by certain holders of 5% or more of the common shares of Pillarstone REIT (an “Acquiring Person”). Upon the acquisition of Pillarstone REIT common shares by an Acquiring Person, each holder of a Right (other than an Acquiring Person), will have the right to receive upon exercise a number of Pillarstone REIT common shares having a market value of two times the Purchase Price.As set forth in the Amended and Restated Limited Partnership Agreement of Pillarstone OP, dated as of December 8, 2016 (the “Pillarstone Partnership Agreement”), we have the contractual right to have our limited partnership interests in Pillarstone redeemed at our discretion. However, upon receipt of a redemption notice, Pillarstone OP has the option of the applicable redemption price in cash, based on the market value of Pillarstone REIT common shares, or in Pillarstone REIT common shares. To the extent we seek to have our partnership units in Pillarstone OP redeemed and Pillarstone OP elects to pay the applicable redemption price in Pillarstone REIT common shares (and such shares represent 5% or more of the outstanding common shares of Pillarstone REIT), the Rights could become exercisable. To the extent the Rights are exercised as a result of our Pillarstone OP units being redeemed for Pillarstone REIT common shares, our ownership interest in Pillarstone REIT would be significantly diluted, which could adversely impact the value of our investment in Pillarstone OP. Because the Pillarstone Rights Agreement seeks to prevent Whitestone OP from exercising its contractual Redemption Right, on July 12, 2022, Whitestone OP filed suit against Pillarstone REIT in the Court of Chancery of the State of Delaware challenging the Pillarstone Rights Agreement due to Pillarstone REIT’s breach of the Pillarstone OP partnership agreement, breach of its fiduciary duty as general partner of Pillarstone OP to Whitestone OP, and breach of the implied covenant of good faith and fair dealing under the Pillarstone OP partnership agreement. The lawsuit seeks rescission and voiding of the Pillarstone Rights Agreement; a declaration that the Pillarstone Rights Agreement is unenforceable, invalid, and of no force and effect; an order permanently enjoining enforcement of the Pillarstone Rights Agreement; an award of monetary damages; and broad restrictions on Pillarstone REIT’s ability to conduct its business, including buying properties, enforcing the Rights Agreement, incurring expenses, or engaging in transactions.On September 8, 2022, the Company’s Motion to Preserve the Status Quo was granted by the Court, limiting Pillarstone from engaging in any acts outside the ordinary course of business and otherwise imposing restrictions on Pillarstone to ensure that Whitestone’s right of redemption right is not impaired while the underlying dispute is being considered by the Court.While we do not believe the overall impact of the Pillarstone Rights Agreement on the carrying value of our investment in Pillarstone OP is material, we cannot reasonably estimate a range of possible loss at this time.

(3)

We rely on reporting provided to us by our third-party partners for financial information regarding the Company's investment in Pillarstone OP. Because Pillarstone OP financial statements as of September 30, 2022 have not been made available to us, we have estimated the value of the investment based on the information available to us at the time of this report.

13
16

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 20172022
(Unaudited)

The table below presents the Company’s share of net income (loss) from its investment in the real estate partnership which is included in equity in earnings of real estate partnership, net on the Company’s consolidated statements of operations and comprehensive income (in thousands):

  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 
  

2022

  

2021

  

2022

  

2021

 
                 

Pillarstone OP

 $65  $151  $304  $429 

Summarized financial information for the Company’s investment in real estate partnership is as follows (in thousands):

  

September 30, 2022

  

December 31, 2021

 
         

Assets:

        

Real estate, net

 $47,880  $48,273 

Other assets

  9,680   8,790 

Total assets(1)

  57,560   57,063 

Liabilities and equity:

        

Notes payable

  14,757   14,920 

Other liabilities

  3,653   3,200 

Equity

  39,150   38,943 

Total liabilities and equity(2)

  57,560   57,063 

Company’s share of equity

  31,888   31,718 

Cost of investment in excess of the Company’s share of underlying net book value

  3,003   2,870 

Carrying value of investment in real estate partnership(3)

 $34,891  $34,588 

(1)

We rely on reporting provided to us by our third-party partners for financial information regarding the Company's investment in Pillarstone OP. Because Pillarstone OP financial statements as of September 30, 2022 have not been made available to us, we have estimated total assets and its components based on the information available to us at the time of this report.

(2)

We rely on reporting provided to us by our third-party partners for financial information regarding the Company's investment in Pillarstone OP. Because Pillarstone OP financial statements as of September 30, 2022 have not been made available to us, we have estimated total liabilities and equity and its components based on the information available to us at the time of this report.

(3)

We rely on reporting provided to us by our third-party partners for financial information regarding the Company's investment in Pillarstone OP. Because Pillarstone OP financial statements as of September 30, 2022 have not been made available to us, we have estimated the value of the investment based on the information available to us at the time of this report.


17

As of
WHITESTONE REIT AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2017, we owned approximately 81.4%2022
(Unaudited)
 
  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 
  

2022

  

2021

  

2022

  

2021

 
                 

Revenues

 $2,288  $2,379  $6,892  $6,843 

Operating expenses

  (1,895)  (1,787)  (5,446)  (5,184)

Other expenses

  (281)  (351)  (974)  (1,033)

Net income(1)

 $112  $241  $472  $626 

(1)

We rely on reporting provided to us by our third-party partners for financial information regarding the Company's investment in Pillarstone OP. Because Pillarstone OP financial statements as of September 30, 2022 have not been made available to us, we have estimated net income and its components based on the information available to us at the time of this report.

The amortization of the total outstanding unitsbasis difference between the cost of investment and the Company's share of underlying net book value for the three months period ended September 30, 2022 and 2021 is $ 27,000 and $ 45,000, respectively, and for both of the nine months periods ended September 30, 2022 and 2021 is $ 81,000. The Company amortized the difference into equity in earnings of real estate partnership on the consolidated statements of operations and comprehensive income.

The Company has evaluated its guarantee to Pillarstone OP. Additionally, certainOP pursuant to ASC 460,Guarantees,” and has determined the guarantee to be a performance guarantee, for which ASC 460 contains initial recognition and measurement requirements, and related disclosure requirements. The Company is obligated in two respects: (i) a noncontingent liability, which represents the Company’s obligation to stand ready to perform under the terms of the guarantee in the event that the specified triggering event(s) occur; and (ii) the contingent liability, which represents the Company’s obligation to make future payments if those triggering events occur. The fair value of our officers and trustees serve as officers and trustees of Pillarstone REIT. We have determined that we are the primary beneficiary ofloan guarantee to Pillarstone OP through our power to direct the activities of Pillarstone OP, additional working capital requiredis estimated on a Level 3 basis (as provided by Pillarstone OP under the OP Unit Purchase Agreement and our obligation to absorb losses and receive benefitsASC 820), using a probability-weighted discounted cash flow analysis based on our ownership percentage. Accordingly, we account for Pillarstone OP as a VIE and fully consolidate in our consolidated financial statements.


discount rate, discounting the loan balance. The carrying amounts and classificationCompany recognized a noncontingent liability of certain assets and liabilities for Pillarstone OP in our$462,000 at the inception of the guarantee at fair value which is recorded on the Company’s consolidated balance sheets, asnet of accumulated amortization. The Company will amortize the guarantee liability into income over seven years. For the three months ended September 30, 2017 2022 and December 31, 2016 consists2021, the amortization of the following (in thousands):guarantee liability was approximately $ 9,000 and $ 18,000, respectively, and for both of the nine months ended September 30, 2022 and 2021, the amortization of the guarantee liability is $ 28,000.

18


WHITESTONE REIT AND SUBSIDIARIES
  September 30, 2017 December 31, 2016
Real estate assets, at cost    
  Property $93,505
 $92,338
  Accumulated depreciation (35,089) (32,533)
    Total real estate assets 58,416
 59,805
Cash and cash equivalents 2,246
 1,236
Escrows and acquisition deposits 2,087
 2,274
Accrued rents and accounts receivable, net of allowance for doubtful accounts(1)
 2,556
 2,313
Unamortized lease commissions and loan costs 1,180
 1,150
Prepaid expenses and other assets(2)
 130
 82
     Total assets $66,615
 $66,860
     
Liabilities    
  Notes payable(3)
 $49,137
 $50,001
  Accounts payable and accrued expenses(4)
 3,480
 3,481
  Tenants' security deposits 1,129
 996
  Distributions payable (5)
 112
 
     Total liabilities $53,858
 $54,478
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022
(1)
Excludes approximately $2.1 million and $0.5 million in accounts receivable due from Whitestone that were eliminated in consolidation as of September 30, 2017 and December 31, 2016, respectively.

(2)
Excludes approximately $0.9 million in prepaid expenses due from Whitestone that were eliminated in consolidation as of December 31, 2016.

(3)
Excludes approximately $15.5 million and $15.5 million in notes payable due to Whitestone that were eliminated in consolidation as of September 30, 2017 and December 31, 2016, respectively.

(4)
Excludes approximately $1.3 million and $0.3 million in accounts payable due to Whitestone that were eliminated in consolidation as of September 30, 2017 and December 31, 2016, respectively.

(5)
Excludes approximately $0.5 million in distributions payable to Whitestone that were eliminated in consolidation as of September 30, 2017.

(Unaudited)

7. DEBT


Certain subsidiaries of Whitestone are the borrowers under various financing arrangements. These subsidiaries are separate legal entities, and their respective assets and credit are not available to satisfy the debt of Whitestone or any of its other subsidiaries.


14

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2017
(Unaudited)


Debt consisted of the following as of the dates indicated (in thousands):

Description September 30, 2017 December 31, 2016
Fixed rate notes    
$10.5 million, LIBOR plus 2.00% Note, due September 24, 2018 (1)
 $9,800
 $9,980
$50.0 million, 0.84% plus 1.35% to 1.90% Note, due October 30, 2020 (2)
 50,000
 50,000
$50.0 million, 1.50% plus 1.35% to 1.90% Note, due January 29, 2021 (3)
 50,000
 50,000
$100.0 million, 1.73% plus 1.65% to 2.25% Note, due October 30, 2022 (4)
 100,000
 100,000
$80.0 million, 3.72% Note, due June 1, 2027 80,000
 
$37.0 million 3.76% Note, due December 1, 2020 (5)
 33,406
 34,166
$6.5 million 3.80% Note, due January 1, 2019 5,887
 6,019
$19.0 million 4.15% Note, due December 1, 2024 19,000
 19,000
$20.2 million 4.28% Note, due June 6, 2023 19,449
 19,708
$14.0 million 4.34% Note, due September 11, 2024 14,000
 14,000
$14.3 million 4.34% Note, due September 11, 2024 14,300
 14,300
$16.5 million 4.97% Note, due September 26, 2023 (5)
 16,119
 16,298
$15.1 million 4.99% Note, due January 6, 2024 14,919
 15,060
$9.2 million, Prime Rate less 2.00% Note, due December 29, 2017 (6)
 7,844
 7,869
$2.6 million 5.46% Note, due October 1, 2023 2,483
 2,512
$1.1 million 2.97% Note, due November 28, 2017 217
 
Floating rate notes    
Unsecured line of credit, LIBOR plus 1.40% to 1.95%, due October 30, 2019 (7)
 227,200
 186,600
Total notes payable principal 664,624
 545,512
Less deferred financing costs, net of accumulated amortization (1,949) (1,492)
Total notes payable $662,675
 $544,020

Description

 

September 30, 2022

  

December 31, 2021

 

Fixed rate notes

        

$100.0 million, 1.73% plus 1.35% to 1.90% Note (1)

 $  $100,000 

$165.0 million, 2.24% plus 1.35% to 1.90% Note (1)

     165,000 

$265.0 million, 3.18% plus 1.45% to 2.10% Note, due January 31, 2028 (2)

  265,000    

$80.0 million, 3.72% Note, due June 1, 2027

  80,000   80,000 

$19.0 million 4.15% Note, due December 1, 2024

  18,103   18,358 

$20.2 million 4.28% Note, due June 6, 2023

  17,485   17,808 

$14.0 million 4.34% Note, due September 11, 2024

  12,778   12,978 

$14.3 million 4.34% Note, due September 11, 2024

  13,585   13,773 

$15.1 million 4.99% Note, due January 6, 2024

  13,705   13,907 

$2.6 million 5.46% Note, due October 1, 2023

  2,250   2,289 

$50.0 million, 5.09% Note, due March 22, 2029

  50,000   50,000 

$50.0 million, 5.17% Note, due March 22, 2029

  50,000   50,000 

$1.8 million 3.15% Note, due November 28, 2022

  349    

Floating rate notes

        

Unsecured line of credit, SOFR plus 1.50% to 2.10%, due September 16, 2026

  114,500   119,500 

Total notes payable principal

  637,755   643,613 

Less deferred financing costs, net of accumulated amortization

  (617)  (771)

Total notes payable

 $637,138  $642,842 

(1)

Loan was fully paid off on September 16, 2022.

(1)(2)

Promissory note includes an interest rate swap that fixedfixes the interest rate at 3.55% for the durationSOFR portion of the term.


(2)
Promissory note includesterm loan at an interest rate swap that fixed the LIBOR portion of Term Loan2.16% through October 28, 2022, 2.76% from October 29, 2022 through January 31, 2024, and 3.32% beginning February 1, (as defined below) at 0.84% 2024 through February 3, 2017 and 1.75% beginning February 3, 2017 through October 30, 2020.

January 31, 2028.

(3)
Promissory note includes

A number of our current debt agreements have an interest rate swap that fixed the LIBOR portion of Term Loan 2 (as defined below) at 1.50%.


(4)
Promissory note includes an interest rate swap that fixed the LIBOR portion of Term Loan 3 (as defined below) at 1.73%,

(5)
Promissory notes were assumed by Pillarstone in December 2016.

(6)
Promissory note includes an interest rate swap that fixed the interest rate at 5.72% for the duration of the term. As part of our acquisition of Paradise Plaza in August 2012, we recorded a discount on the note of $1.3 million, which amortizes into interest expense over the life of the loan and results in an imputed interest rate of 4.13%.

(7)
Unsecured line of credit includes certain Pillarstone Properties (as defined and described in more detail below) in determining the amount of credit available under the Facility (as defined and described in more detail below).

On May 26, 2017, we, through our subsidiary, Whitestone Houston BLVD Place LLC, a Delaware limited liability company, issued a $80.0 million promissory note to American General Life Insurance Company (the “BLVD Note”). The BLVD Note has a fixed interest rate tied to LIBOR. Some of 3.72%these agreements provide procedures for determining an alternative base rate in the event that LIBOR is discontinued, but not all do so. Regardless, there can be no assurances as to what alternative base rates may be and a maturity date of June 1, 2027. Proceeds from the BLVD Note were used to fund a portionwhether such base rate will be more or less favorable than LIBOR and any other unforeseen impacts of the purchase pricediscontinuation of LIBOR. The Company is monitoring the developments with respect to the phasing out of LIBOR after 2021 and working with its lenders to ensure any transition away from LIBOR will have minimal impact on its financial condition, but can provide no assurances regarding the impact of the acquisitiondiscontinuation of BLVD Place (See Note 15 below).

LIBOR.

15
19

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 20172022
(Unaudited)

On March 22, 2019, we, through our Operating Partnership, entered into a Note Purchase and Guarantee Agreement (the “Note Agreement”) together with certain subsidiary guarantors as initial guarantor parties thereto (the “Subsidiary Guarantors”) and The Prudential Insurance Company of America and the various other purchasers named therein (collectively, the “Purchasers”) providing for the issuance and sale of $100 million of senior unsecured notes of the Operating Partnership, of which (i) $50 million are designated as 5.09% Series A Senior Notes due March 22, 2029 (the “Series A Notes”) and (ii) $50 million are designated as 5.17% Series B Senior Notes due March 22, 2029 (the “Series B Notes” and, together with the Series A Notes, the “Notes”) pursuant to a private placement that closed on March 22, 2019 (the “Private Placement”). Obligations under the Notes are unconditionally guaranteed by the Company and by the Subsidiary Guarantors.

The principal of the Series A Notes will begin to amortize on March 22, 2023 with annual principal payments of approximately $7.1 million. The principal of the Series B Notes will begin to amortize on March 22, 2025 with annual principal payments of $10.0 million. The Notes will pay interest quarterly on the 22nd day of March, June, September and December in each year until maturity.

The Operating Partnership may prepay at any time all, or from time to time part of, the Notes, in an amount not less than $1,000,000 in the case of a partial prepayment, at 100% of the principal amount so prepaid, plus a make-whole amount. The make-whole amount is equal to the excess, if any, of the discounted value of the remaining scheduled payments with respect to the Notes being prepaid over the aggregate principal amount of such Notes (as described in the Note Agreement). In addition, in connection with a Change of Control (as defined in the Note Purchase Agreement), the Operating Partnership is required to offer to prepay the Notes at 100% of the principal amount plus accrued and unpaid interest thereon.

The Note Agreement contains representations, warranties, covenants, terms and conditions customary for transactions of this type and substantially similar to the Operating Partnership’s existing senior revolving credit facility, including limitations on liens, incurrence of investments, acquisitions, loans and advances and restrictions on dividends and certain other restricted payments. In addition, the Note Agreement contains certain financial covenants substantially similar to the Operating Partnership’s existing senior revolving credit facility, including the following:

maximum total indebtedness to total asset value ratio of 0.60 to 1.00;

maximum secured debt to total asset value ratio of 0.40 to 1.00;

minimum EBITDA (earnings before interest, taxes, depreciation, amortization or extraordinary items) to fixed charges ratio of 1.50 to 1.00;

maximum other recourse debt to total asset value ratio of 0.15 to 1.00; and

maintenance of a minimum tangible net worth (adjusted for accumulated depreciation and amortization) of $372 million plus 75% of the net proceeds from additional equity offerings (as defined therein).

In addition, the Note Agreement contains a financial covenant requiring that maximum unsecured debt not exceed the lesser of (i) an amount equal to 60% of the aggregate unencumbered asset value and (ii) the debt service coverage amount (as described in the Note Agreement). That covenant is substantially similar to the borrowing base concept contained in the Operating Partnership’s existing senior revolving credit facility.

The Note Agreement also contains default provisions, including defaults for non-payment, breach of representations and warranties, insolvency, non-performance of covenants, cross-defaults with other indebtedness and guarantor defaults. The occurrence of an event of default under the Note Agreement could result in the Purchasers accelerating the payment of all obligations under the Notes. The financial and restrictive covenants and default provisions in the Note Agreement are substantially similar to those contained in the Operating Partnership’s existing credit facility.


20


WHITESTONE REIT AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)

Net proceeds from the Private Placement were used to refinance existing indebtedness. The Notes have not been and will not be registered under the Securities Act of 1933, as amended (the “Securities Act”), and may not be offered or sold in the United States absent registration or an applicable exemption from the registration requirements of the Securities Act. The Notes were sold in reliance on the exemption from registration provided by Section 4(a)(2) of the Securities Act.

On November 7, 2014,September 16,2022, we, through our Operating Partnership, entered into an unsecured revolving credit facility (the “2014“2022 Facility”) with the lenders party thereto, withBank of Montreal, as administrative agent (the “Administrative Agent”), Truist Bank, as syndication agent, and BMO Capital Markets Wells Fargo Securities, LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated,Corp., Truist Bank, Capital One, National Association, and U.S. Bank National Association, as co-lead arrangers and joint book runners, and Bank of Montreal, as administrative agent (the “Agent”).runners. The 20142022 Facility amended and restated ourthe Company's previous unsecured revolving credit facility. On October 30, 2015, we, through our Operating Partnership, entered into facility, dated January 31, 2019 (the First Amendment to the 2014"2019 Facility"). 

The 2022 Facility (the “First Amendment”) with the guarantors party thereto, the lenders party thereto and the Agent. We refer to the 2014 Facility, as amended by the First Amendment, as the “Facility.”


Pursuant to the First Amendment, the Company madeis comprised of the following amendments to the 2014 Facility:

extended the maturity date of the $300two tranches:

$250.0 million unsecured revolving credit facility with a maturity date of September 16,2026 (the “2022 Revolver”);

$265.0 million unsecured term loan with a maturity date of January 31, 2028 (“Term Loan”).

Borrowings under the 2014 Facility (the “Revolver”) to October 30, 2019 from November 7, 2018;


converted $100 million of outstanding borrowings under the Revolver to a new $100 million unsecured term loan under the 2014 Facility (“Term Loan 3”) with a maturity date of October 30, 2022;

extended the maturity date of the first $50 million unsecured term loan under the 2014 Facility (“Term Loan 1”) to October 30, 2020 from February 17, 2017; and

extended the maturity date of the second $50 million unsecured term loan under the 2014 Facility (“Term Loan 2” and together with Term Loan 1 and Term Loan 3, the “Term Loans”) to January 29, 2021 from November 7, 2019.
Borrowings under the2022 Facility accrue interest (at the Operating Partnership's option) at a Base Rate or an Adjusted LIBORTerm Secured Overnight Financing Rate ("SOFR") plus an applicable margin based upon our then existing leverage. As of September 30, 2022, the interest rate on the 2022 Revolver was 4.62%. Based on our current leverage ratio, the revolver has initial interest rate of SOFR plus 1.60% and a 10 basis point credit spread adjustment. In addition, we entered into interest rate swaps to fix the interest rates on the Term Loan. The Term Loan with the swaps has the following interest rates:

2.16% plus 1.55% through October 28, 2022

2.80% plus 1.55% from October 29, 2022 through January 31, 2024

3.42% plus 1.55% from February 1, 2024 through January 31, 2028

The 2022 Facility also has a pricing provision where the applicable margin for Adjusted LIBOR borrowings ranges from 1.40% to 1.95% forcan be adjusted by an aggregate 0.02% per annum based on the Revolver and 1.35% to 2.25% for the Term Loans.Company’s performance on certain sustainability performance targets. Base Rate means, for any day, the higher of: (a) the Agent'sAdministrative Agent’s prime commercial rate, (b) the sum of (i) the rate per annum equal to the weighted average rate quoted byof the Agent by two or morerates on overnight federal funds brokers selected by the Agent for sale to the Agent at face value of federal funds in the secondary market in an amount equal or comparable to the principal amount for which such rate is being determined, plus (ii) 1/2 of 1.00%, and (c) the LIBOR rate for such day plus 1.00%. Adjusted LIBOR means LIBOR divided by one minus the Eurodollar Reserve Percentage. The Eurodollar Reserve Percentage means the maximum reserve percentage at which reserves are imposed by the Board of Governorstransactions with members of the Federal Reserve System, as published by the Federal Reserve Bank of New York for such day, plus (ii) 0.50%, or (c) the sum of (i) Adjusted Term SOFR for a one-month tenor in effect on eurocurrency liabilities.such day plus (ii) 1.10%.  Adjusted Term SOFR means, for any such day, the sum of (i) the SOFR-based term rate for the day two (2) business days prior and (ii) 0.10%.

The 2022 Facility includes an accordion feature that will allow the Operating Partnership to increase the borrowing capacity by $200.0 million, upon the satisfaction of certain conditions. As of September 30, 2022, subject to any potential future paydowns or increases in the borrowing base, we have $126.4 million remaining availability under the 2022 Revolver. As of September 30, 2022, $379.5 million was drawn on the 2022 Facility and our unused borrowing capacity was $135.0 million, assuming that we use the proceeds of the 2022 Facility to acquire properties, or to repay debt on properties, that are eligible to be included in the unsecured borrowing base. The Company used $379.5 million of proceeds from the 2022 Facility to repay amounts outstanding under the 2019 Facility.

21


WHITESTONE REIT AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)

The Company, each direct and indirect material subsidiary of the Operating Partnership and any other subsidiary of the Operating Partnership that is a guarantor under any unsecured ratable debt will serve as a guarantor for funds borrowed by the Operating Partnership under the 2022 Facility. The 2022 Facility contains customary terms and conditions, including, without limitation, customary representations and warranties and affirmative and negative covenants including, without limitation, information reporting requirements, limitations on investments, acquisitions, loans and advances, mergers, consolidations and sales, incurrence of liens, dividends and restricted payments. In addition, the 2022 Facility contains certain financial covenants including the following:

maximum total indebtedness to total asset value ratio of 0.60 to 1.00;

maximum secured debt to total asset value ratio of 0.40 to 1.00;

minimum EBITDA (earnings before interest, taxes, depreciation, amortization or extraordinary items) to fixed charges ratio of 1.50 to 1.00;

maximum other recourse debt to total asset value ratio of 0.15 to 1.00; and

maintenance of a minimum tangible net worth (adjusted for accumulated depreciation and amortization) of $449 million plus 75% of the net proceeds from additional equity offerings (as defined therein).

We serve as the guarantor for funds borrowed by the Operating Partnership under the 2022Facility. The2022 Facility contains customary terms and conditions, including, without limitation, affirmative and negative covenants such as information reporting requirements, maximum secured indebtedness to total asset value, minimum EBITDA (earnings before interest, taxes, depreciation, amortization or extraordinary items) to fixed charges, and maintenance of a minimum net worth. The 2022Facility also contains customary events of default with customary notice and cure, including, without limitation, nonpayment, breach of covenant, misrepresentation of representations and warranties in a material respect, cross-default to other major indebtedness, change of control, bankruptcy and loss of REIT tax status.


The Facility includes an accordion feature that will allow the Operating Partnership to increase the borrowing capacity to $700 million, upon the satisfaction of certain conditions, including new commitments from lenders.

As of September 30, 2017, $427.2 million was drawn on the Facility, and2022, our remaining borrowing capacity was $72.8 million. Proceeds from the Facility were used for general corporate purposes, including property acquisitions, debt repayment, capital expenditures, the expansion, redevelopment and retenanting of properties in our portfolio and working capital. We intend to use the additional proceeds from the Facility for general corporate purposes, including property acquisitions, debt repayment, capital expenditure, the expansion, redevelopment and re-tenanting of properties in our portfolio and working capital.



16

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2017
(Unaudited)

On December 8, 2016, in connection with the Contribution, the Operating Partnership entered into the Second Amendment to the Facility and Reaffirmation of Guaranties (the “Second Amendment”) with Pillarstone, the Company and the other Guarantors party thereto, the lenders party thereto and the Agent. Pursuant to the Second Amendment, following the Contribution, Whitestone Offices, LLC and Whitestone CP Woodland Ph. 2, LLC were permitted to remain Material Subsidiaries (as defined in the Facility) and Guarantors under the Facility and their respective Pillarstone Properties were each permitted to remain an Eligible Property (as defined in the Facility) and be included in the Borrowing Base (as defined in the Facility) under the Facility. In addition, on December 8, 2016, Pillarstone entered into the Limited Guarantee (the “Limited Guarantee”) with the Agent, pursuant to which Pillarstone agreed to be joined as a party to the Facility to provide a limited guarantee up to the amount of availability generated by the Pillarstone Properties owned by Whitestone Offices, LLC and Whitestone CP Woodland Ph. 2, LLC. As of September 30, 2017, Pillarstone accounted for approximately $15.5 million of the total amount drawn on the Facility.

As of September 30, 2017, our $237.2$157.9 million in secured debt was collateralized by 20seven properties with a carrying value of $342.0$243.5 million.  Our loans contain restrictions that would require the payment of prepayment penalties for the acceleration of outstanding debt and are secured by deeds of trust on certain of our properties and by assignment of the rents and leases associated with those properties. As of September 30, 2017,2022, we were in compliance with all loan covenants.

Scheduled maturities of our outstanding debt as of September 30, 20172022 were as follows (in thousands):

Year

 

Amount Due

 

2022 (remaining)

 $1,104 

2023

  27,863 

2024

  63,573 

2025

  17,143 

2026

  131,643 

Thereafter

  396,429 

Total

 $637,755 

22

WHITESTONE REIT AND SUBSIDIARIES
Year Amount Due
   
2017 $8,767
2018 12,136
2019 235,249
2020 82,827
2021 51,918
Thereafter 273,727
Total $664,624
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)
 

8.DERIVATIVES AND HEDGING ACTIVITIES


The fair value of our interest rate swaps is as follows (in thousands):

  Balance Sheet Location Estimated Fair Value
Interest rate swaps:    
September 30, 2017 Accounts payable and accrued expenses $(1,050)
December 31, 2016 Accounts payable and accrued expenses $(662)

  

September 30, 2022

 

Balance Sheet Location

 

Estimated Fair Value

 

Prepaid expenses and other assets

 $7,764 

  

December 31, 2021

 

Balance Sheet Location

 

Estimated Fair Value

 

Accounts payable and accrued expenses

 $(6,860)

On November 19, 2015, January 31, 2019, we, through our Operating Partnership, entered into an interest rate swap of $165 million with Bank of Montreal that fixed the LIBOR portion of Term Loan 3our $165 million term loan under the 2019Facility at 1.725%2.43%. In the fourth quarter of 2015, pursuantPursuant to the terms of the agreement governing the interest rate swap, Bank of Montreal assigned $35.0$32.6 million of the swap to U.S. Bank, National Association, $29.4 million of the swap to Regions Bank, $40.0 million of the swap to SunTrust Bank, and $15.0 million of the swap to SunTrustAssociated Bank. Effective September 7, 2022, Regions Bank novated $29.4 million of the swap to Bank of Montreal.  See Note 7 (Debt) for additional information regarding the 2019Facility. The swap began on November 30, 2015 February 8, 2021 and will mature on October 28, 2022. January 31, 2024. We have designated the interest rate swap as a cash flow hedge with the effective portion of the changes in fair value to be recorded in comprehensive income and subsequently reclassified into earnings in the period that the hedged transaction affects earnings. The ineffective portion of the change in fair value, if any, will be recognized directly in earnings.



17

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2017
(Unaudited)

the existing gains or losses to be reclassified into earnings within the next 12 months.

On November 19, 2015, we, through our Operating Partnership, entered into ana $100 million interest rate swap with Bank of Montreal that fixed the LIBOR portion of Term Loan 1our $100 million term loan under the 2018Facility at 1.75%1.73%. In the fourth quarter of 2015, pursuant to the terms of the agreement governing the interest rate swap, Bank of Montreal assigned $3.8 million of the swap to Regions Bank, $6.5$35.0 million of the swap to U.S. Bank, National Association, $14.0 million of the swap to Wells Fargo Bank, National Association, $14.0 million of the swap to Bank of America, N.A., and $5.0$15.0 million of the swap to SunTrust Bank. See Note 7 (Debt) for additional information regarding the 2018Facility. The swap began on February 3, 2017 November 30, 2015 and will mature on October 30, 2020. 28, 2022. We have designated the interest rate swap as a cash flow hedge with the effective portion of the changes in fair value to be recorded in comprehensive income and subsequently reclassified into earnings in the period that the hedged transaction affects earnings. The ineffective portion of the change in fair value, if any, will be recognized directly in earnings.


The Company does not expect any amount of the existing gains or losses to be reclassified into earnings within the next 12 months.

On November 19, 2015, September 16, 2022, we, through our Operating Partnership, entered into an interest rate swap with Bank of Montreal that fixed the LIBORunhedged SOFR portion of Term Loan 2 under the 2022Facility at 1.50%3.32%. In The notional amount of the fourth quarter of 2015, pursuantswap begins at $100 million on October 29, 2022, and increases to $265 million on February 1, 2024, maturing on January 31, 2028.  Pursuant to the terms of the agreement governing the interest rate swap, Bank of Montreal assigned $3.8beginning and ending notionals of $20.7 million and $54.8 million of the swap, to Regions Bank, $6.5 million of the swaprespectively, to U.S. Bank, National Association, $14.0beginning and ending notionals of $25.4 million and $67.2 million of the swap, respectively, to Wells FargoTruist Bank, National Association, $14.0beginning and ending notionals of $20.7 million and $54.8 million of the swap, respectively, to BankCapital One, National Association, and beginning and ending notionals of America, N.A.,$5.9 million and $5.0$15.7 million of the swap, respectively,  to SunTrustAssociated Bank.  See Note 7 (Debt) for additional information regarding the 2022Facility. The swap began on December 7, 2015 and will mature on January 29, 2021. We have designated the interest rate swap as a cash flow hedge with the effective portion of the changes in fair value to be recorded in comprehensive income and subsequently reclassified into earnings in the period that the hedged transaction affects earnings. The ineffective portionCompany does not expect any amount of the change in fair value, if any, willexisting gains or losses to be recognized directly in earnings.reclassified into earnings within the next 12 months.

23


WHITESTONE REIT AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)

A summary of our interest rate swap activity is as follows (in thousands):

  Amount Recognized as Comprehensive Income Location of Loss Recognized in Earnings 
Amount of Loss Recognized in Earnings (1)
Three months ended September 30, 2017 $172
 Interest expense $(317)
Three months ended September 30, 2016 $1,529
 Interest expense $(602)
       
Nine months ended September 30, 2017 $124
 Interest expense $(1,266)
Nine months ended September 30, 2016 $(6,962) Interest expense $(1,810)

  Amount Recognized as Comprehensive income 

Location of Income (Loss) Recognized in Earnings

 

Amount of Income (Loss) Recognized in Earnings (1)

 

Three Months Ended September 30, 2022

 $5,962 

Interest expense

 $52 

Three Months Ended September 30, 2021

 $1,273 

Interest expense

 $(1,401)
          

Nine Months Ended September 30, 2022

 $14,623 

Interest expense

 $(2,276)

Nine Months Ended September 30, 2021

 $4,783 

Interest expense

 $(4,057)

(1)

(1)

There was no ineffective portion of our interest rate swaps to recognize in earnings for the three and nine months ended September 30, 20172022 and 20162021.


9.EARNINGS PER SHARE

Basic earnings per share for our common shareholders is calculated by dividing net income from continuing operations excluding the net income attributable to unvested restricted common shares and the net income attributable to noncontrolling interests, by our weighted average common shares outstanding during the period.  Diluted earnings per share is computed by dividing the net income attributable to common shareholders, excluding the net income attributable to unvested restricted common shares and the net income attributable to noncontrolling interests, by the weighted average number of common shares including any dilutive unvested restricted common shares.

Certain of our performance-based restricted common shares are considered participating securities that require the use of the two-classtwo-class method for the computation of basic and diluted earnings per share.  During the three months ended September 30, 2017 2022 and 2016, 1,083,6472021, 752,327 and 487,090772,775 OP units, respectively, were excluded from the calculation of diluted earnings per share because their effect would be anti-dilutive, and during the nine months ended September 30, 2017 2022 and 2016, 1,089,8762021, 752,634 and 487,510772,775 OP units, respectively, were excluded from the calculation of diluted earnings per share because their effect would be anti-dilutive.


  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 

(in thousands, except per share data)

 

2022

  

2021

  

2022

  

2021

 

Numerator:

                

Income from continuing operations

 $3,975  $2,946  $15,570  $7,772 

Less: Net income attributable to noncontrolling interests

  (60)  (47)  (239)  (132)

Income from continuing operations attributable to Whitestone REIT excluding amounts attributable to unvested restricted shares

  3,915   2,899   15,331   7,640 

Income from discontinued operations

           1,833 

Less: Net income attributable to noncontrolling interests

           (33)

Income from discontinued operations attributable to Whitestone REIT

           1,800 

Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares

 $3,915  $2,899  $15,331  $9,440 
                 

Denominator:

                

Weighted average number of common shares - basic

  49,274   46,883   49,211   44,268 

Effect of dilutive securities:

                

Unvested restricted shares

  855   942   705   840 

Weighted average number of common shares - dilutive

  50,129   47,825   49,916   45,108 
                 

Earnings Per Share:

                

Basic:

                

Income from continuing operations attributable to Whitestone REIT excluding amounts attributable to unvested restricted shares

 $0.08  $0.06  $0.31  $0.17 

Income from discontinued operations attributable to Whitestone REIT

           0.04 

Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares

 $0.08  $0.06  $0.31  $0.21 

Diluted:

                

Income from continuing operations attributable to Whitestone REIT excluding amounts attributable to unvested restricted shares

 $0.08  $0.06  $0.31  $0.17 

Income from discontinued operations attributable to Whitestone REIT

           0.04 

Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares

 $0.08  $0.06  $0.31  $0.21 

18
24

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 20172022
(Unaudited)

For the three months ended September 30, 2017 and 2016, distributions of $152,000 and $158,000, respectively, were made to holders of certain restricted common shares, $4,000 and $12,000, respectively, of which were charged against earnings, and for the nine months ended September 30, 2017 and 2016, distributions of $356,000 and $510,000, respectively, were made to holders of certain restricted common shares, $12,000 and $12,000, respectively, of which were charged against earnings See Note 12 for information related to restricted common shares under the 2008 Plan.

  Three Months Ended Nine Months Ended
  September 30, September 30,
(in thousands, except per share data) 2017 2016 2017 2016
Numerator:        
Net income $3,140
 $964
 $6,841
 $7,561
Less: Net income attributable to noncontrolling interests (147) (15) (429) (131)
Distributions paid on unvested restricted shares (148) (146) (344) (498)
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares $2,845
 $803
 $6,068
 $6,932
         
Denominator:        
Weighted average number of common shares - basic 37,992
 28,195
 34,406
 27,210
Effect of dilutive securities:        
Unvested restricted shares 597
 829
 805
 803
Weighted average number of common shares - dilutive 38,589
 29,024
 35,211
 28,013
         
Earnings Per Share:        
Basic:        
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares $0.07
 $0.03
 $0.18
 $0.25
Diluted:        
Net income attributable to common shareholders excluding amounts attributable to unvested restricted shares $0.07
 $0.03
 $0.17
 $0.25

10. INCOME TAXES

With the exception of our taxable REIT subsidiaries, federal income taxes are generally not provided because we intend to and believe we continue to qualify as a REIT under the provisions of the Internal Revenue Code of 1986, as amended (the “Code”), and because we have distributed and intend to continue to distribute all of our taxable income to our shareholders.  As a REIT, we must distribute at least 90% of our REIT taxable income to our shareholders and meet certain income sources and investment restriction requirements.  In addition, REITs are subject to a number of organizational and operational requirements.  If we fail to qualify as a REIT in any taxable year, we will be subject to federal income tax (including any applicable alternative minimum tax) on our taxable income at regular corporate tax rates.

Income earned by our taxable REIT subsidiary, Whitestone Davenport TRS LLC (“Davenport TRS”), is subject to federal income tax. For the nine months ended September 30, 2016, we recognized $45,000 in income tax expense related to Davenport TRS taxable year. Davenport TRS was dissolved in the fourth quarter of 2016.

We are subject to the Texas Margin Tax, which is computed by applying the applicable tax rate (0.75%(0.75% for us) to the profit margin, which generally will be determined for us as total revenue less a 30% standard deduction.  Although the Texas Margin Tax is not an income tax, FASB ASC 740,Income Taxes” applies to the Texas Margin Tax.  For the three months ended September 30, 2017 2022 and 2016,2021, we recognized approximately $122,000$ 114,000 and $75,000$ 99,000 in margin tax provision, respectively, and for the nine months ended September 30, 2017 2022 and 2016,2021, we recognized approximately $292,000$ 315,000 and $237,000 in margin tax provision,$ 273,000, respectively.



19

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2017
(Unaudited)

11.EQUITY


Common Shares


Under our declaration of trust, as amended, we have authority to issue up to 400,000,000 common shares of beneficial interest, $0.001$0.001 par value per share, and up to 50,000,000 preferred shares of beneficial interest, $0.001$0.001 par value per share.

Equity Offerings


On April 25, 2017, we completedMay 20, 2022, our universal shelf registration statement on Form S-3 was declared effective by the SEC, which registers the issuance and sale by us of 8,018,500up to $500 million in securities from time to time, including common shares, including 1,018,500 commonpreferred shares, purchased by the underwriters upon exercise of their option to purchase additional commondebt securities, depositary shares at a public offering price per share of $13.00 (the “April Offering”). Total net proceeds from the April Offering, after deducting offering expenses, were approximately $99.9 million, which we contributed to the Operating Partnership in exchange for OP units. The Operating Partnership used the net proceeds from the April Offering to repay a portion of the Facility and for general corporate purposes, including funding a portion of the purchase price of BLVD Place and Eldorado Plaza.


subscription rights.

On June 4, 2015, September 9, 2022, we entered into six amended and restatedeleven equity distribution agreements for an at-the-market equity distribution program (the “2015“2022 equity distribution agreements”). Pursuant to providing for the termsissuance and conditionssale of the 2015 equity distribution agreements, we can issue and sell up to an aggregate of $50$100 million of the Company’s common shares pursuant to our common shares.Registration Statement on Form S-3 (File No.333-264881). Actual sales will depend on a variety of factors to be determined by us from time to time, including (among others) market conditions, the trading price of our common shares, capital needs and our determinations of the appropriate sources of funding for us, and will bewere made in transactions that will be deemed to be “at-the-market” offerings as defined in Rule 415 under the Securities Act. We have no obligation to sell any of our common shares and can at any time suspend offers under the 20152022 equity distribution agreements or terminate the 20152022 equity distribution agreements.

We have in the past, and expect to in the future, enter into at-the-market equity distribution programs providing for the issuance and sale of common shares. Actual sales will depend on a variety of factors determined by us from time to time, including (among others) market conditions, the trading price of our common shares, capital needs and our determinations of the appropriate sources of funding for us, and were made in transactions that will be deemed to be “at-the-market” offerings as defined in Rule 415 under the Securities Act of 1933, as amended (the "Securities Act"). For the three and nine months ended September 30, 2022, we did not sell anyshares under the equity distribution agreements. During the three months ended September 30,2021, we sold 2,991,168 common shares under the 20152019 equity distribution agreements, duringwhich provided for the three months ended September 30, 2017. Duringissuance and sale of up to an aggregate of $100 million of the nine months ended September 30, 2017, we sold 567,302Company's common shares under the 2015 equity distribution agreements,pursuant to our Registration Statement on Form S-3 (File No.333-225007), with net proceeds to us of approximately $7.7$28.0 million. In connection with such sales, we paid compensation of approximately $139,000$426,000 to the sales agents. During the threenine months ended September 30, 2016,2021, we sold 1,083,9266,016,148 common shares under the 20152019 equity distribution agreements, with net proceeds to us of approximately $16.1$53.3 million. In connection with such sales, we paid compensation of approximately $246,000$812,000 to the sales agents. During the nine months ended September 30, 2016, we sold 1,819,681 common shares under the 2015 equity distribution agreements, with net proceeds to us of approximately $26.7 million. In connection with such sales, we paid compensation of approximately $408,000 to the sales agents.


Operating Partnership Units


Substantially all of our business is conducted through our Operating Partnership.  We are the sole general partner of the Operating Partnership.  As of September 30, 2017,2022, we owned a 97.3%98.6% interest in the Operating Partnership.

Limited partners in the Operating Partnership holding OP units have the right to redeem their OP units for cash or, at our option, common shares at a ratio of one OP unit for one common share.  Distributions to OP unit holders are paid at the same rate per unit as distributions per share to holders of Whitestone common shares.  As of September 30, 20172022 and December 31, 2016,2021, there were 39,487,30549,956,634  and 30,450,37749,793,803 OP units outstanding, respectively.  We owned 38,403,65849,261,969 and 29,347,74149,023,313 OP units as of September 30, 20172022 and December 31, 2016,2021, respectively. The balance of the OP units is owned by third parties, including certain members of our board of trustees.  Our weighted average share ownership in the Operating Partnership was approximately 97.3%98.5% and 98.4% for the three months ended September 30, 2022 and 2021, respectively, and approximately 98.5% and 98.3% for the threenine months ended September 30, 2017 2022 and 2016, respectively, and approximately 97.0% and 98.3% for2021, respectively.  During the ninethree months ended September 30, 2017 2022 and 2016. During the three months ended September 30, 20172021, 74,872 and 2016, 0 and 2,434 OP units, respectively, were redeemed for an equal number of common shares, and during the nine months ended September 30, 2017 and 2016, 18,989 and 15,450 OP units, respectively, were redeemed for an equal number of common shares, and during the nine months ended September 30, 2022 and 2021, 75,825 and 0 OP units, respectively, were redeemed for an equal number of common shares.


20
25

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 20172022
(Unaudited)


Distributions

The following table summarizes the cash distributions paid or payable to holders of common shares and to holders of noncontrolling OP units during each quarter during 2016of 2021 and the nine months ended September 30, 20172022 (in thousands, except per share/and per OP unit data):

  

Common Shares

  

Noncontrolling OP Unit Holders

  

Total

 

Quarter Paid

 

Distributions Per Common Share

  

Amount Paid

  

Distributions Per OP Unit

  

Amount Paid

  

Amount Paid

 

2022

                    

Third Quarter

 $0.1200  $5,901  $0.1200  $88  $5,989 

Second Quarter

  0.1200   5,880   0.1200   92   5,972 

First Quarter

  0.1075   5,268   0.1075   83   5,351 

Total

 $0.3475  $17,049  $0.3475  $263  $17,312 
                     

2021

                    

Fourth Quarter

 $0.1075  $5,257  $0.1075  $83  $5,340 

Third Quarter

  0.1075   4,981   0.1075   83   5,064 

Second Quarter

  0.1075   4,602   0.1075   83   4,685 

First Quarter

  0.1058   4,480   0.1058   82   4,562 

Total

 $0.4283  $19,320  $0.4283  $331  $19,651 

The Board will regularly reassess the dividend, particularly as there is more clarity on the duration and severity of the COVID-19 pandemic and as business conditions improve.

26


WHITESTONE REIT AND SUBSIDIARIES
  Common Shares Noncontrolling OP Unit Holders Total
Quarter Paid Distributions Per Common Share Amount Paid Distributions Per OP Unit Amount Paid  Amount Paid
2017          
Third Quarter $0.2850
 $10,948
 $0.2850
 $309
 $11,257
Second Quarter 0.2850
 10,093
 0.2850
 310
 10,403
First Quarter 0.2850
 8,453
 0.2850
 313
 8,766
Total $0.8550
 $29,494
 $0.8550
 $932

$30,426
           
2016          
Fourth Quarter $0.2850
 $8,305
 $0.2850
 $314
 $8,619
Third Quarter 0.2850
 8,109
 0.2850
 138
 8,247
Second Quarter 0.2850
 7,786
 0.2850
 138
 7,924
First Quarter 0.2850
 7,711
 0.2850
 139
 7,850
Total $1.1400
 $31,911
 $1.1400
 $729
 $32,640
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

September 30, 2022
(Unaudited)

12.INCENTIVE SHARE PLAN

On

The Company’s 2008 Long-Term Equity Incentive Ownership Plan (as amended, the “2008 Plan”) expired in July 29, 2008, 2018. At the Company’s annual meeting of shareholders on May 11, 2017, our shareholders approvedvoted to approve the 2008 Plan. On December 22, 2010, our board of trustees amended2018 Long-Term Equity Incentive Ownership Plan (the “2018 Plan”). The 2018 Plan provides for the 2008 Plan to allow for awards in or related to Class B common shares pursuant to the 2008 Plan. On June 27, 2012, our Class B common shares were redesignated as “common shares.” The 2008 Plan, as amended, provides that awards may be made with respect to common shares of Whitestone or OP units, which may be redeemed for cash or, at our option, common shares of Whitestone. The maximum aggregate number of common shares that may be issued under the 2008 Plan is increased upon each issuance of up to 3,433,831 common shares by Whitestone so that at any time the maximum number of common shares that may be issued under the 2008 Plan shall equal 12.5% of the aggregate number of common shares of Whitestone and OP units issued and outstanding (other than common shares and/or OP units issuedpursuant to or held by Whitestone).


awards under the 2018 Plan. The 2018 Plan became effective on July 30, 2018, which is the day after the 2008 Plan expired.

The Compensation Committee of our board of trusteesadministered the 2008 Plan and administers the 20082018 Plan except, in each case, with respect to awards to non-employee trustees, for which the 2008 Plan was and the 2018 Plan is administered by ourthe board of trustees. The Compensation Committee is authorized to grant share options, including both incentive share options and non-qualified share options, as well as share appreciation rights, either with or without a related option. The Compensation Committee is also authorized to grant restricted common shares, restricted common share units, performance awards and other share-based awards.


On April 2, 2014, the Compensation Committee approved the modification of the vesting provisions with respect to awards of an aggregate of 633,704 restricted common shares and restricted common share units for certain of our employees. The modified time-based shares will vest annually in three equal installments. The modified performance-based restricted common shares and restricted common share units were modified to include performance-based vesting based on achievement of certain absolute financial goals, as well as one to two years of time-based vesting post achievement of financial goals. Continued employment is required through the applicable vesting date. Additionally, 2,049,116 restricted performance-based common share units were granted with the same vesting conditions as the modified performance-based grants described above. If the performance targets are not met prior to December 31, 2018, any unvested performance-based restricted common shares and restricted common share units will be forfeited.


21

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2017
(Unaudited)

The Compensation Committee approved the grant of an aggregate of 320,000 and 143,000 time-based restricted common share units on June 30, 2016 and 2015, respectively, to James C. Mastandrea and David K. Holeman.

On September 6, 2017, the Compensation Committee approved the grant of an aggregate of 267,783 performance-based restricted common share units under the 2008 Plan with market-based vesting conditions (the “TSR Units”) to certain of our employees. Vesting is contingent upon achieving Total Shareholder Return relative to the peer group defined in the TSR Unit award agreements over a three-year performance period. At the end of the performance period, the number of common shares awarded for each vested TSR Unit will vary from 0% to 200% depending on the Company's ranking in the peer group (the “TSR Peer Group Ranking”). Continued employment is required through the vesting date. The grant date fair value for each TSR Unit of $12.37 was determined using the Monte Carlo simulation method and is being recognized as share-based compensation expense ratably from the September 30, 2017 grant date to the end of the performance period, December 31, 2019. The Monte Carlo simulation model utilizes multiple input variables that determine the probability of satisfying the market condition stipulated in the award grant and calculates the fair value of the award. Expected volatilities utilized in the model were estimated using a historical period consistent with the performance period of approximately three years. The risk-free interest rate was based on the United States Treasury rate for a term commensurate with the expected life of the grant.

On September 6, 2017, the Compensation Committee approved the grant of an aggregate of 965,000 performance-based restricted common share units under the 2008 Plan which only vest immediately prior to the consummation of a Change in Control (as defined in the 2008 Plan) that occurs on or before September 30, 2024 (the(the “CIC Units”) to certain of our employees. Continued employment is required through the vesting date. If a Change in Control does not occur on or before September 30, 2024, the CIC Units shall be immediately forfeited. The Company considers a Change in Control on or before September 30, 2024 to be improbable, and no expense has been recognized for the CIC Units. If a Change in Control occurs, any outstanding CIC Units would be expensed immediately on the date of the Change in Control using the grant date fair value. The grant date fair value for each CIC Unit of $13.05 was determined based on the Company'sCompany’s closing share price on the grant date.

On March 16, 2018, the Compensation Committee approved the grant of an aggregate of 387,499 time-based restricted common share units under the 2008 Plan, which vest annually in three equal installments, and 4,300 performance-based restricted common share units to certain of our employees.

On December 1, 2018, the Compensation Committee approved the grant of an aggregate of 229,684 performance-based restricted common share units with market-based vesting conditions (“TSR Units”) under the 2018 Plan to certain of our employees. Vesting is contingent upon achieving Total Shareholder Return relative to the peer group defined in the TSR Unit award agreements over a three-year performance period. At the end of the performance period, the number of common shares awarded for each vested TSR Unit will vary from 0% to 200% depending on the Company’s TSR Peer Group Ranking. Continued employment is required through the vesting date. The grant date fair value for each TSR Unit of $14.89 was determined using the Monte Carlo simulation method and was recognized as share-based compensation expense ratably from the December 1, 2018 grant date to the end of the performance period, December 31, 2020. The Monte Carlo simulation model utilizes multiple input variables that determine the probability of satisfying the market condition stipulated in the award grant and calculates the fair value of the award. Expected volatilities utilized in the model were estimated using a historical period consistent with the performance period of approximately three years. The risk-free interest rate was based on the United States Treasury rate for a term commensurate with the expected life of the grant. On January 1, 2021, the remaining unvested 208,210 TSR Units that were granted on December 1, 2018 vested at a 50% achievement into 104,105 common shares.

On June 30, 2019, the Compensation Committee approved the grant of an aggregate of 405,417 TSR Units and 317,184 time-based restricted common share units under the 2018 Plan to certain of our employees. On September 30, 2019, the Compensation Committee approved the grant of 17,069 time-based restricted common share units under the 2018 Plan to certain of our employees. Vesting of the TSR Units is contingent upon achieving Total Shareholder Return relative to the peer group defined in the TSR Unit award agreements over a three-year performance period. At the end of the performance period, the number of common shares awarded for each vested TSR Unit will vary from 0% to 200% depending on the Company’s TSR Peer Group Ranking. Continued employment is required through the vesting date. The grant date fair value for each TSR Unit of $8.22 was determined using the Monte Carlo simulation method and is being recognized as share-based compensation expense ratably from the June 30, 2019 grant date to the end of the performance period, December 31, 2021. The Monte Carlo simulation model utilizes multiple input variables that determine the probability of satisfying the market condition stipulated in the award grant and calculates the fair value of the award. Expected volatilities utilized in the model were estimated using a historical period consistent with the performance period of approximately three years. The risk-free interest rate was based on the United States Treasury rate for a term commensurate with the expected life of the grant. On December 31, 2021, the remaining unvested 385,648 TSR Units that were granted on June 30, 2019 and September 30, 2019 vested at 0% attainment into 0 common shares. The time-based restricted common share units have a grant date fair value of $10.63 and $11.69 and vest annually in three equal installments for the June 30, 2019 and September 30, 2019 grants, respectively.

On July 31, 2020, the Compensation Committee approved the grant of an aggregate of 545,000 TSR Units and 530,000 time-based restricted common share units under the 2018 Plan to certain of our employees. Vesting of the TSR Units is contingent upon achieving Total Shareholder Return relative to the peer group defined in the TSR Unit award agreements over a three-year performance period. At the end of the performance period, the number of common shares awarded for each vested TSR Unit will vary from 0% to 200% depending on the Company’s TSR Peer Group Ranking. Continued employment is required through the vesting date. The grant date fair value for each TSR Unit of $5.55 was determined using the Monte Carlo simulation method and is being recognized as share-based compensation expense ratably from the July 31, 2020 grant date to the end of the performance period, December 31, 2022. The Monte Carlo simulation model utilizes multiple input variables that determine the probability of satisfying the market condition stipulated in the award grant and calculates the fair value of the award. Expected volatilities utilized in the model were estimated using a historical period consistent with the performance period of approximately three years. The risk-free interest rate was based on the United States Treasury rate for a term commensurate with the expected life of the grant. The time-based restricted common share units have a grant date fair value of $5.83 and vest annually in three equal installments.

27


WHITESTONE REIT AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2022
(Unaudited)

On March 17, 2021, the Compensation Committee approved the grant of an aggregate of 2,490 common share units under the 2018 Plan to certain of our employees. The common share units had a grant date fair value of $10.04 each and vested immediately.

On June 30, 2021, the Compensation Committee approved the grant of an aggregate of 433,200 TSR Units and 433,200 time-based restricted common share units under the 2018 Plan to certain of our employees. Vesting of the TSR Units is contingent upon achieving Total Shareholder Return relative to the peer group defined in the TSR Unit award agreements over a three-year performance period. At the end of the performance period, the number of common shares awarded for each vested TSR Unit will vary from 0% to 200% depending on the Company’s TSR Peer Group Ranking. Continued employment is required through the vesting date. The grant date fair value for each TSR Unit of $4.17 was determined using the Monte Carlo simulation method and is being recognized as share-based compensation expense ratably from the June 30, 2021 grant date to the end of the performance period, December 31, 2023. The Monte Carlo simulation model utilizes multiple input variables that determine the probability of satisfying the market condition stipulated in the award grant and calculates the fair value of the award. Expected volatilities utilized in the model were estimated using a historical period consistent with the performance period of approximately three years. The risk-free interest rate was based on the United States Treasury rate for a term commensurate with the expected life of the grant. The time-based restricted common share units have a grant date fair value of $7.51 and vest annually in three equal installments. The 433,200 TSR Units granted on June 30, 2021 include 111,465 TSR Units that will be converted into the right to receive cash in the amount of the fair market value of the common shares to the extent that common shares are not available for issuance under the 2018 Plan.

On September 30, 2021, the Compensation Committee approved the grant of an aggregate of 5,500 time-based restricted common share units under the 2018 Plan to certain of our employees. The time-based common share units had a grant date fair value of $9.06 each and vest annually in three equal installments.

On March 28, 2022, the Compensation Committee approved the grant of an aggregate of 162,556 TSR Units and 162,556 time-based restricted common share units under the 2018 Plan to certain of our employees. Vesting of the TSR Units is contingent upon achieving Total Shareholder Return relative to the peer group defined in the TSR Unit award agreements over a three-year performance period. At the end of the performance period, the number of common shares awarded for each vested TSR Unit will vary from 0% to 200% depending on the Company’s TSR Peer Group Ranking. Continued employment is required through the vesting date. The grant date fair value for each TSR Unit of $13.74 was determined using the Monte Carlo simulation method and is being recognized as share-based compensation expense ratably from the June 30, 2022 grant date to the end of the performance period, December 31, 2024. The Monte Carlo simulation model utilizes multiple input variables that determine the probability of satisfying the market condition stipulated in the award grant and calculates the fair value of the award. Expected volatilities utilized in the model were estimated using a historical period consistent with the performance period of approximately three years. The risk-free interest rate was based on the United States Treasury rate for a term commensurate with the expected life of the grant. The time-based restricted common share units have a grant date fair value of $9.94 and vest annually in three equal installments.

A summary of the share-based incentive plan activity as of and for the nine months ended September 30, 20172022 is as follows:

  Shares 
Weighted Average
Grant Date
Fair Value
Non-vested at January 1, 2017 2,044,334
 $14.48
Granted 1,335,933
 12.90
Vested (399,005) 14.62
Forfeited (31,883) 14.43
Non-vested at September 30, 2017 2,949,379
 $13.74
Available for grant at September 30, 2017 775,050
  

      

Weighted Average

 
      

Grant Date

 
  

Shares

  

Fair Value

 

Non-vested at January 1, 2022

  2,716,132  $8.32 

Granted

  325,112   11.84 

Vested

  (205,281)  7.46 

Forfeited

  (1,336,518)  8.30 

Non-vested at September 30, 2022

  1,499,445   9.22 

Available for grant at September 30, 2022

  1,226,469     

A summary of our non-vested and vested shares activity for the nine months ended September 30, 20172022 and years ended December 31, 2016, 2015 2021 and 20142020 is presented below:

  

Shares Granted

  

Shares Vested

 
  

Non-Vested Shares Issued

  Weighted Average Grant-Date Fair Value  

Vested Shares

  

Total Vest-Date Fair Value

 
              

(in thousands)

 

Nine Months Ended September 30, 2022

  325,112  $11.84   (205,281) $1,531 

Year Ended December 31, 2021

  904,215  $5.99   (1,024,808) $9,757 

Year Ended December 31, 2020

  1,108,014  $5.76   (511,621) $5,566 

28
  Shares Granted Shares Vested
  Non-Vested Shares Issued Weighted Average Grant-Date Fair Value Vested Shares Total Vest-Date Fair Value
        (in thousands)
Nine Months Ended September 30, 2017 1,335,933
 $12.90
 (399,005) $5,832
Year Ended December 31, 2016 545,778
 $14.85
 (734,261) $10,577
Year Ended December 31, 2015 327,122
 $13.49
 (348,786) $4,969
Year Ended December 31, 2014 2,058,930
 $14.40
 (133,774) $1,721

22

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 20172022
(Unaudited)

Total compensation recognized in earnings for share-based payments was $2,704,000$943,000 and $3,042,000$1,563,000 for the three months ended September 30, 2017 2022 and 2016,2021, respectively, and $7,545,000$455,000 and $6,886,000$4,275,000 for the nine months ended September 30, 2017 2022 and 2016,2021, respectively.


Based on our current financial projections, we expect approximately 83%100% of the unvested awards, exclusive of 965,000455,000 CIC Units, to vest over the next 2733 months. As of September 30, 2017,2022, there was approximately $2.8 million in unrecognized compensation cost related to outstanding non-vested performance-based shares, which are expected to vest over a period of 18 months, $3.1$2.7 million in unrecognized compensation cost related to outstanding non-vested TSR Units, which are expected to vest over a period of 2733 months, and approximately $2.1$3.0 million in unrecognized compensation cost related to outstanding non-vested time-based shares, which are expected to be recognized over a period of approximately six33 months beginning on October 1, 2017.


2022.

We expect to record approximately $10.0$1.4 million in non-cash share-based compensation expense in 20172022 and $5.5$4.8 million subsequent to 2017.2022. The unrecognized share-based compensation cost is expected to vest over a weighted average period of 1827 months. The dilutive impact of the performance-based shares will be included in the denominator of the earnings per share calculation beginning in the period that the performance conditions are expected to be met. The dilutive impact of the TSR Units is based on the Company'sCompany’s TSR Peer Group Ranking as of the reporting date and weighted according to the number of days outstanding in the period. As of September 30, 2017,2022, the TSR Peer Group Ranking called for attainment of 0%, 50%, and 200% attainment.for the shares issued in 2020,2021, and 2022, respectively. The dilutive impact of the CIC Units is based on the probability of a Change in Control. Because the Company considers a Change in Control on or before September 30, 2024 to be improbable, no CIC Units are included in the Company'sCompany’s dilutive shares.


At our annual meeting of shareholders on May 11, 2017, our shareholders voted to approve the 2018 Long-Term Equity Incentive Ownership Plan (the “2018 Plan”). The 2018 Plan provides for the issuance of up to 3,433,831 common shares and OP units pursuant to awards under the 2018 Plan. The 2018 Plan will become effective on July 30, 2018, which is the day after the 2008 Plan expires.

13. GRANTS TO TRUSTEES


On December 21, 2016, each of our four13, 2021, five independent trustees and one trustee emeritus were granted 1,500a total of 29,825 common shares, which vested immediately.vest immediately and are prorated based on date appointed. The 7,50029,825 common shares granted to our trustees had a grant date fair value of $14.07$9.32 per share. On December 21, 2016, two of our independent trustees elected to receive a total of 3,128 common shares with a grant dateThe fair value of $14.07 in lieu of cash for board fees. The fair values of the shares granted wereduring the year ended December 31, 2021 was determined using quoted prices available on the date of grant.


14. SEGMENT INFORMATION


Historically, our management has not differentiated results of operations by property type or location and, therefore, does not present segment information.


15. REAL ESTATE


Property acquisitions. Acquisitions.On May 26, 2017, December 1, 2021 we acquired BLVD Place,Anderson Arbor, a property that meets our Community Centered Property®Property® strategy, for $158.0 million, including $80.0 million of asset level mortgage financing and $78.0$28.1 million in cash and net prorations using borrowings under our Facility andprorations. Anderson Arbor, a portion of the net proceeds from the April Offering. BLVD Place, a 216,94489,746 square foot property, was 99%89% leased at the time of purchase and is located in Houston,Austin, Texas. Included in the purchase of BLVD Place is approximately 1.43 acres of developable land.

On May 3, 2017, July 8, 2021, we acquired Eldorado Plaza,Lakeside Market, a property that meets our Community Centered Property®Property® strategy, for $46.6$53.2 million in cash and net prorations using borrowings under our Facility andprorations. Lakeside Market, a portion of the net proceeds from the April Offering. Eldorado Plaza, a 221,577162,649 square foot property, was 96%80.5% leased at the time of purchase and is located in McKinney, Texas, a suburb of Dallas,Plano, Texas.


On September 30, 2016, we acquired La Mirada and Seville, properties that meet our Community Centered Property® strategy, for 621,053 OP units and $60.7 million in cash and net prorations. The OP units are redeemable for cash or, at our option, Whitestone REIT common shares on a one-for-one basis, subject to certain restrictions. La Mirada, a 147,209 square foot property, was 90% leased at the time of purchase. Seville, a 90,042 square foot property, was 88% leased at the time of purchase. Both properties are located in Scottsdale, Arizona.

23
29

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 20172022
(Unaudited)

Unaudited pro forma financial information.

16.RELATED PARTY TRANSACTIONS

The Contribution. Prior to his employment termination, January 18, 2022, Mr. James C. Mastandrea, the former Chairman and Chief Executive Officer of Whitestone REIT, also served as the Chairman and Chief Executive Officer of Pillarstone REIT and beneficially owns approximately 66.7% of the outstanding equity in Pillarstone REIT (when calculated in accordance with Rule 13d-3(d)(1) under the Exchange Act of 1934, as amended (the “Exchange Act”)). He resigned as a member of the Board of Whitestone REIT on April 18, 2022. Prior to his employment termination, February 9, 2022, Mr. John J. Dee, the Company’s former Chief Operating Officer and Corporate Secretary, also served as the Senior Vice President and Chief Financial Officer of Pillarstone REIT and beneficially owns approximately 20.0% of the outstanding equity in Pillarstone REIT (when calculated in accordance with Rule 13d-3(d)(1) under the Exchange Act). In addition, Mr. Paul T. Lambert, a Trustee of the Company, also serves as a Trustee of Pillarstone REIT.

Pillarstone OP. The Company accounts for its investment in Pillarstone OP under the equity method.

During the ordinary course of business, we had transactions with Pillarstone OP that include, but are not limited to, rental income, interest expense, general and administrative costs, commissions, management and asset management fees, and property expenses. The management agreement was terminated on August 18, 2022.

The following unaudited pro formatable presents the revenue and expenses with Pillarstone OP included in our consolidated operating data is presentedstatements of operations and comprehensive income for the three and nine months ended September 30, 20172022 and 2016,2021 (in thousands):

    

Three Months Ended September 30,

  

Nine Months Ended September 30,

 
  

Location of Revenue (Expense)

 

2022

  

2021

  

2022

  

2021

 

Rent

 

Operating and maintenance

 $(105) $(225) $(471) $(672)

Property management fee income

 

Management, transaction, and other fees

 $75  $142  $359  $426 

17.COMMITMENTS AND CONTINGENCIES

Litigation between the Company and Pillarstone REIT

On September 16, 2022, Pillarstone Capital REIT and Pillarstone Capital REIT Operating Partnership, L.P. filed suit against the Company and certain of its subsidiaries (Whitestone TRS, Inc. and Whitestone REIT Operating Partnership, L.P.) along with certain of its executives (Peter Tropoli, Christine Mastandrea,  and David Holeman) in the District Court of Harris County, Texas, alleging claims relating to the limited partnership agreement between Pillarstone Capital REIT and Whitestone REIT Operating Partnership, as ifwell as the termination of Management Agreements between Pillarstone Capital REIT Operating Partnership, L.P. and Whitestone TRS, Inc. The claimants seeks monetary relief in excess of $1,000,000 million in damages and equitable relief. However, the Company denies the claims, has substantial legal and factual defenses against the claims, and intends to vigorously defend against the claims. The Company does not believe a probable loss will be incurred, nor does it anticipate a material adverse effect on its financial position, results of operations, cash flows or liquidity. Therefore, the Company has not recorded a charge as a result of this action.

Former CEO Litigation

On February 23, 2022, the Company’s former CEO, James Mastandrea, filed suit against the Company and certain of its trustees (Nandita Berry, Jeff Jones, Jack Mahaffey, and David Taylor) and officers (David Holeman, Christine Mastandrea, Peter Tropoli) in the District Court of Harris County, Texas, alleging claims relating to the termination of claimant’s employment. Claimant purports to assert claims for breach of contract, breach of fiduciary duties, tortious interference with contract, civil conspiracy, and declaratory judgment. The claimant seeks a maximum of $25 million in damages and equitable relief. However, the Company denies the claims, has substantial legal and factual defenses against the claims, and intends to vigorously defend against the claims. The Company does not believe a probable loss will be incurred, nor does it anticipate a material adverse effect on its financial position, results of operations, cash flows or liquidity. Therefore, the Company has not recorded a charge as a result of this action.

Pillarstone Rights Plan

On December 26, 2021, the Board of Trustees of Pillarstone REIT adopted a new rights agreement (the “Pillarstone Rights Agreement”), pursuant to which each holder of Pillarstone REIT common stock received one preferred share purchase right (a “Right”) per common share held as of the applicable record date. Each Right entitles the registered holder to purchase from Pillarstone REIT one one-thousandth (a “Unit”) of a series D preferred share of Pillarstone at a purchase price (“Purchase Price”) of $7.00 per Unit, subject to adjustment. The Rights are exercisable upon the occurrence of certain events as described in the Pillarstone Rights Agreement, including the acquisition by certain holders of 5% or more of the common shares of Pillarstone REIT (an “Acquiring Person”). Upon the acquisition of BLVD Place had occurredPillarstone REIT common shares by an Acquiring Person, each holder of a Right (other than an Acquiring Person), will have the right to receive upon exercise a number of Pillarstone REIT common shares having a market value of two times the Purchase Price.

As set forth in the Amended and Restated Limited Partnership Agreement of Pillarstone OP, dated as of December 8, 2016 (the “Pillarstone Partnership Agreement”), we have the contractual right to have our limited partnership interests in Pillarstone redeemed at our discretion. However, upon receipt of a redemption notice, Pillarstone OP has the option of the applicable redemption price in cash, based on January 1, 2016. Revenuethe market value of Pillarstone REIT common shares, or in Pillarstone REIT common shares. To the extent we seek to have our partnership units in Pillarstone OP redeemed and net income attributablePillarstone OP elects to BLVD Placepay the applicable redemption price in Pillarstone REIT common shares (and such shares represent 5% or more of $3.9 millionthe outstanding common shares of Pillarstone REIT), the Rights could become exercisable. To the extent the Rights are exercised as a result of our Pillarstone OP units being redeemed for Pillarstone REIT common shares, our ownership interest in Pillarstone REIT would be significantly diluted, which could adversely impact the value of our investment in Pillarstone OP.

Because the Pillarstone Rights Agreement seeks to prevent Whitestone OP from exercising its contractual Redemption Right, on July 12, 2022, Whitestone OP filed suit against Pillarstone REIT in the Court of Chancery of the State of Delaware challenging the Pillarstone Rights Agreement due to Pillarstone REIT’s breach of the Pillarstone OP partnership agreement, breach of its fiduciary duty as general partner of Pillarstone OP to Whitestone OP, and $2.1 million, respectively,breach of the implied covenant of good faith and fair dealing under the Pillarstone OP partnership agreement.  The lawsuit seeks rescission and voiding of the Pillarstone Rights Agreement; a declaration that the Pillarstone Rights Agreement is unenforceable, invalid, and of no force and effect; an order permanently enjoining enforcement of the Pillarstone Rights Agreement; an award of monetary damages; and broad restrictions on Pillarstone REIT’s ability to conduct its business, including buying properties, enforcing the Rights Agreement, incurring expenses, or engaging in transactions.

On September 8, 2022, the Company’s Motion to Preserve the Status Quo was granted by the Court, limiting Pillarstone from engaging in any acts outside the ordinary course of business and otherwise imposing restrictions on Pillarstone to ensure that Whitestone’s right of redemption right is not impaired while the underlying dispute is being considered by the Court.

While we do not believe the overall impact of the Pillarstone Rights Agreement on the carrying value of our investment in Pillarstone OP is material, we cannot reasonably estimate a range of possible loss at this time.

We are subject to various legal proceedings and claims that arise in the ordinary course of business.  These matters are generally covered by insurance.  While the resolution of these matters cannot be predicted with certainty, management believes the final outcome of such matters will not have been included ina material adverse effect on our financial position, results of operations, for the three months ended September 30, 2017, and revenue and net income attributable to BLVD Place of $5.4 million and $3.0 million, respectively, have been included in our results of operations for the nine months ended September 30, 2017. The related acquisition expenses of $0.4 million for the nine months ended September 30, 2017 have been reflected as a pro forma expense as of January 1, 2016. The unaudited pro forma consolidated operating data is not necessarily indicative of what the actual results of operations of the Company would have been, assuming the transaction had been completed as set forth above, nor do they purport to represent the Company's results of operations for future periods.cash flows or liquidity.


  Three Months Ended September 30, Nine Months Ended September 30,
(in thousands, except per share data) 2017 2016 2017 2016
Total property revenues $33,653
 $29,051
 $97,924
 $86,701
Net income $3,140
 $1,717
 $9,079
 $10,588
Net income attributable to Whitestone REIT (1)
 $2,993
 $1,689
 $8,582
 $10,405
         
Basic Earnings Per Share: $0.07
 $0.04
 $0.22
 $0.28
         
Diluted Earnings Per Share: $0.07
 $0.04
 $0.21
 $0.27
         
Weighted-average common shares outstanding:        
Basic (2)
 37,992
 36,214
 37,755
 35,229
Diluted (2)
 38,589
 37,043
 38,560
 36,032

(1)
Net income attributable to Whitestone REIT reflects historical ownership percentages and does not reflect the effects of the April Offering, assuming the sale of the common shares took place on January 1, 2016, as the related impact on ownership percentage is minimal.

(2)
Pro forma weighted averages reflect the April Offering, assuming the sale of the common shares took place on January 1, 2016.

Development properties. As of March

18.SUBSEQUENT EVENTS

On October 31, 2017, we had substantially completed construction at our Pinnacle of Scottsdale Phase II property. As of September 30, 2017, we had incurred approximately $5.2 million in construction costs, including approximately $0.5 million in previously capitalized interest and real estate taxes. The 27,063 square foot Community Centered Property® was 91% leased as of September 30, 2017 and is located in Scottsdale, Arizona, and adjacent to Pinnacle of Scottsdale.


On December 31, 2016, we had substantially completed construction at our Shops at Starwood Phase III property. As of September 30, 2017, we had incurred approximately $8.0 million in construction costs, including approximately $0.9 million in previously capitalized interest and real estate taxes. The 35,351 square foot Community Centered Property® was 63% leased as of September 30, 2017 and is located in Frisco, Texas, a northern suburb of Dallas, Texas, and adjacent to Shops at Starwood.

Property dispositions. On March 3, 2016, 2022, we completed the sale of Brookhill,Bissonnet/Beltway, located in Houston, Texas, for $3.1$5.4 million. This disposition was pursuant to our strategy of recycling capital by disposing of non-core properties, primarily properties that we owned at the time our current management team assumed the management of the Company, that do not fit our Community Centered Property® strategy. We recorded a gain on sale of $1.9 million. The sale was structured as a like-kind exchange within the meaning of Section 1031 of the Code and sales proceeds were deposited into a Section 1031 exchange escrow account with a qualified intermediary and subsequently distributed for general corporate purposes. We have not included BrookhillBissonnet/Beltway in discontinued operations as it did not meet the definition of discontinued operations.

On November 4, 2022, we had three properties and one pad site under the contract to sell. We expect to complete the sale of these properties by December 1, 2022.



24
30

WHITESTONE REIT AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2017
(Unaudited)


On February 17, 2016, we completed the sale of approximately 0.5 acres of our 4.5 acre Pinnacle Phase II development parcel, located in Scottsdale, Arizona, for $1.1 million. We recorded a gain on sale of $1.0 million.


Item 2.  Management'sManagements Discussion and Analysis of Financial Condition and Results of Operations.


You should read the following discussion of our financial condition and results of operations in conjunction with our unaudited consolidated financial statements and the notes thereto included in this Quarterly Report on Form 10-Q (the(this “Report”), and the consolidated financial statements and the notes thereto and “Management's“Management’s Discussion and Analysis of Financial Condition and Results of Operations” contained in our Annual Report on Form 10-K for the year ended December 31, 2016.2021.  For more detailed information regarding the basis of presentation for the following information, you should read the notes to the unaudited consolidated financial statements included in this Report.


Forward-Looking Statement

This Report contains forward-looking statements within the meaning of the federal securities laws, including discussion and analysis of our financial condition, pending acquisitions and the impact of such acquisitions on our financial condition and results of operations, anticipated capital expenditures required to complete projects, amounts of anticipated cash distributions to our shareholders in the future and other matters.  These forward-looking statements are not historical facts but are the intent, belief or current expectations of our management based on its knowledge and understanding of our business and industry.  Forward-looking statements are typically identified by the use of terms such as “may,” “will,” “should,” “potential,” “predicts,” “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,” “estimates” or the negative of such terms and variations of these words and similar expressions, although not all forward-looking statements include these words.  These statements are not guarantees of future performance and are subject to risks, uncertainties and other factors, some of which are beyond our control, are difficult to predict and could cause actual results to differ materially from those expressed or forecasted in the forward-looking statements.

Forward-looking statements that were true at the time made may ultimately prove to be incorrect or false.  You are cautioned not to place undue reliance on forward-looking statements, which reflect our management'smanagement’s view only as of the date of this Report.  We undertake no obligation to update or revise forward-looking statements to reflect changed assumptions, the occurrence of unanticipated events or changes to future operating results.

Factors that could cause actual results to differ materially from any forward-looking statements made in this Report include:


the imposition of federal income taxes if we fail to qualify as a real estate investment trust (“REIT”) in any taxable year or forego an opportunity to ensure REIT status;

uncertainties related to the national economy, the real estate industry in general and in our specific markets;

legislative or regulatory changes, including changes to laws governing REITs;

adverse economic or real estate developments or conditions in Texas or Arizona, Houston and Phoenix in particular, including the potential impact of COVID-19 on our tenants’ ability to pay their rent, which could result in bad debt allowances or straight-line rent reserve adjustments;

inflation and increases in interest rates, operating costs or general and administrative expenses;

availability and terms of capital and financing, both to fund our operations and to refinance our indebtedness as it matures;

decreases in rental rates or increases in vacancy rates;

litigation risks;

lease-up risks, including leasing risks arising from exclusivity and consent provisions in leases with significant tenants;

our inability to renew tenant leases or obtain new tenant leases upon the expiration of existing leases;

our inability to generate sufficient cash flows due to market conditions, competition, uninsured losses, changes in tax or other applicable laws;

geopolitical conflicts, such as the ongoing conflict between Russia and Ukraine;

the need to fund tenant improvements or other capital expenditures out of operating cash flow; and

the risk that we are unable to raise capital for working capital, acquisitions or other uses on attractive terms or at all.

31

uncertainties related to the national economy, the real estate industry in general and in our specific markets;
legislative or regulatory changes, including changes to laws governing REITs;
adverse economic or real estate developments or natural disasters in Texas, Arizona or Illinois;
increases in interest rates and operating costs;
availability and terms of capital and financing, both to fund our operations and to refinance our indebtedness as it matures;
decreases in rental rates or increases in vacancy rates;
litigation risks;
lease-up risks, including leasing risks arising from exclusivity and consent provisions in leases with significant tenants;
our ability to successfully finance and complete acquisitions and related development projects and, if completed, the ability of such newly acquired and new development properties to perform as we expect;
our inability to renew tenant leases or obtain new tenant leases upon the expiration of existing leases;
our inability to generate sufficient cash flows due to market conditions, competition, uninsured losses, changes in tax or other applicable laws; and
the need to fund tenant improvements or other capital expenditures out of operating cash flow.

The forward-looking statements should be read in light of these factors and the factors identified in the “Risk Factors” sectionssection of our Annual Report on Form 10-K for the year ended December 31, 2016,2021, as previously filed with the Securities and Exchange Commission (“SEC”) and of this Report below.

Overview


We are a fully-integrated real estate company that primarily owns manages, and redevelops high quality retailoperates commercial properties whichin culturally diverse markets in major metropolitan areas. Founded in 1998, we refer to as Community Centered Properties®. Ourare internally managed with a portfolio of commercial properties are located in attractiveTexas, Arizona and affluent neighborhoods within high growth markets located primarily in the Sunbelt, such as Austin, Dallas-Fort Worth, Houston, Phoenix and San Antonio. We believe that gaining critical mass within these target markets, combined with our local market intelligence, existing platform, access to capital and broad network of industry relationships, gives us a competitive advantage and allows us to generate long-term return opportunities and added value for our shareholders.



Illinois.

In October 2006, our current management team joined the Company andwe adopted a strategic plan to acquire, redevelop, own and operate Community Centered Properties®Properties®.  We define Community Centered Properties® as visibly located properties in established or developing culturally diverse neighborhoods in our target markets. We market, lease and manage our centers to match tenants with the shared needs of the surrounding neighborhood.  Those needs may include specialty retail, grocery, restaurants and medical, educational and financial services, and entertainment.services.  Our goal is for each property to become a Whitestone-branded business center or retail community that serves a neighboring five-mile radius around our property.  We employ and develop a diverse group of associates who understand the needs of our multiculturalmulti-cultural communities and tenants.


We serve as the general partner of Whitestone REIT Operating Partnership, L.P. (the “Operating Partnership”), which was formed on December 31, 1998 as a Delaware limited partnership. We currently conduct substantially all of our operations and activities through the Operating Partnership. As the general partner of the Operating Partnership, we have the exclusive power to manage and conduct the business of the Operating Partnership, subject to certain customary exceptions.


As of September 30, 2017,2022, we wholly owned or had a majority interest in 7260 commercial properties consisting of:


Consolidated Operating Portfolio


51 wholly-owned

55 wholly owned properties that meet our Community Centered Properties®Properties® strategy containing approximately 4.95.2 million square feet of gross leasable area (“GLA”) and having a total carrying amount (net of accumulated depreciation) of $901.7$974.1 million;


and

as a result of the Contribution (as defined below), a majority interest in 14 consolidated properties that do not meet our Community Centered Properties® strategy containing approximately 1.5 million square feet of GLA and having a total carrying amount (net of accumulated depreciation) of $60.0 million; plus

Redevelopment, New Acquisitions Portfolio


two retail properties

five parcels of land held for future development that meet our Community Centered Properties®Properties® strategy containing approximately 0.1 million square feet of GLA and having a total carrying value (net of accumulated depreciation) of $42.7 million; and

$20.4 million.


five parcels of land held for future development having a total carrying value of $15.9 million.

As of September 30, 2017,2022, we had an aggregate of 1,6491,555 tenants.  We have a diversified tenant base with our largest tenant comprising only 2.6%2.5% of our annualized rental revenues for the nine months ended September 30, 2017.2022.  Lease terms for our properties range from less than one year for smaller tenants to over 15 years for larger tenants.  Our leases include minimum monthly lease payments and generally provide for tenant reimbursements for payment of taxes, insurance and maintenance. We completed 272261 new and renewal leases during the nine months ended September 30, 2017,2022, totaling 727,223703,749 square feet and approximately $56.4$81.1 million in total lease value.  This compares to 336289 new and renewal leases totaling 863,936720,564 square feet and approximately $57.1$93.7 million in total lease value during the same period in 2016.


2021.

We employed 10981 full-time employees as of September 30, 2017.2022.  As an internally managed REIT, we bear our own expenses of operations, including the salaries, benefits and other compensation of our employees, office expenses, legal, accounting, and investor relations expenses and other overhead costs.

32


April Offering

On April 25, 2017,

Real Estate Partnership

As of September 30, 2022, we, completedthrough our investment in Pillarstone OP, owned a majority interest in eight properties that do not meet our Community Centered Property® strategy containing approximately 926,798 square feet of GLA (the “Pillarstone Properties”). We own 81.4% of the saletotal outstanding units of 8,018,500 common shares, including 1,018,500 common shares purchased by the underwriters upon exercise of their option to purchase additional common shares, at a public offering price per share of $13.00 (the “April Offering”). Total net proceeds from the April Offering, after deducting offering expenses, were approximately $99.9 million,Pillarstone OP, which we contributedaccount for using the equity method. We also managed the day to day operations of Pillarstone OP pursuant to a management agreement, which was terminated on August 18, 2022.

COVID-19

The global health crisis caused by COVID-19 and the Operating Partnershiprelated responses intended to control its spread may continue to adversely affect business activity, particularly relating to our retail tenants, across the markets in exchange for OP units. The Operating Partnership used the net proceeds from the April Offering to repay a portionwhich we operate. In light of the Facility and for general corporate purposes, including funding a portionchanging nature of the purchase priceCOVID-19 pandemic, we are unable to predict the extent that its impact will have on our financial condition, results of BLVD Placeoperations and Eldorado Plaza.


cash flows.

Inflation

We anticipate that the majority of our leases will continue to be triple-net leases or otherwise provide that tenants pay for increases in operating expenses and will contain provisions that we believe will mitigate the effect of inflation. In addition, many of our leases are for terms of less than five years, which allows us to adjust rental rates to reflect inflation and other changing market conditions when the leases expire. Consequently, increases due to inflation, as well as ad valorem tax rate increases, generally do not have a significant adverse effect upon our operating results.

Rising Interest Rates

As of September 30, 2022, $114.5 million, or approximately 18% of our outstanding debt, was subject to floating interest rates of SOFR plus 1.60% and a 10 basis point credit spread adjustment and not currently subject to a hedge. The impact of a 1% increase or decrease in interest rates on our non-hedged variable rate debt would result in a decrease or increase of annual net income of approximately $1.1 million, respectively.

How We Derive Our Revenue

Substantially all of our revenue is derived from rents received from leases at our properties. We had rental income and tenant reimbursementstotal revenues of approximately $33.7$35.4 million and $25.5$32.4 million for the three months ended September 30, 20172022 and 2016,2021, respectively, and $92.1 million$104.5 and $76.1$92.1 million for the nine months ended September 30, 20172022 and 2016,2021, respectively.



Known Trends in Our Operations; Outlook for Future Results

Rental Income

We expect our rental income to increase year-over-year due to the addition of properties and rent increases on renewal leases. The amount of net rental income generated by our properties depends principally on our ability to maintain the occupancy rates of currently leased space and to lease currently available space, newly acquired properties with vacant space, and space available from unscheduled lease terminations. The amount of rental income we generate also depends on our ability to maintain or increase rental rates in our submarkets. Over the past two years, we have seen modest improvement in the overall economyIncluded in our markets, which has allowed usadjustments to maintain overall occupancy rates, with slight increases in occupancy at certainrental revenue for the conversion of our properties,77 tenants to cash basis revenue was a straight-line rent reserve adjustment of $0.03 million and to recognize modest increases in rental rates. We expect this trend to continue in 2017.a bad debt adjustment of $0.2 million for the three months ending September 30, 2022, and a bad debt adjustment of $0.4 million and a straight-line rent reserve adjustment of $0.4 million for the nine months ended September 30, 2022.

33

Scheduled Lease Expirations

We tend to lease space to smaller businesses that desire shorter term leases. As of September 30, 2017,2022, approximately 21%18% of our GLA was subject to leases that expire prior to December 31, 2018.2023.  Over the last twothree calendar years, we have renewed expiring leases coveringwith respect to approximately 77%70% of the square footage subject to expiring leases.our GLA. We routinely seek to renew leases with our existing tenants prior to their expiration and typically begin discussions with tenants as early as 1824 months prior to the expiration date of the existing lease. WhileInasmuch as our early renewal program and other leasing and marketing efforts target these expiring leases, we hopework to re-lease most of that space prior to expiration of the leases. In the markets in which we operate, we obtain and analyze market rental rates through review of third-party publications, which provide market and submarket rental rate data and through inquiry of property owners and property management companies as to rental rates being quoted at properties that are located in close proximity to our properties and we believe display similar physical attributes as our nearby properties. We use this data to negotiate leases with new tenants and renew leases with our existing tenants at rates we believe to be competitive in the markets for our individual properties. Due to the short term nature of our leases, and based upon our analysis of market rental rates, we believe that, in the aggregate, our current leases are at market rates. Market conditions, including new supply of properties, and macroeconomic conditions in our markets and nationally affecting tenant income, such as employment levels, business conditions, interest rates, tax rates, fuel and energy costs and other matters, could adversely impact our renewal rate and/or the rental rates we are able to negotiate. We continue to monitor our tenants'tenants’ operating performances as well as overall economic trends to evaluate any future negative impact on our renewal rates and rental rates, which could adversely affect our cash flow and ability to make distributions to our shareholders.

Acquisitions

We have continuedseek to successfully grow our GLA through the acquisition of additional properties, and we expect to actively pursueare carefully evaluating development and consummate additional acquisitions in the foreseeable future. We believe that over the next few years we will continue to have excellent opportunities to acquire quality properties at historically attractive prices.redevelopment activities on a case-by-case basis. We have extensive relationships with community banks, attorneys, title companies, and others in the real estate industry, which we believe enables us to take advantage of these market opportunities and maintain an active acquisition pipeline.

Property Acquisitions, Dispositions and Development

We seek to acquire commercial properties in high-growth markets. Our acquisition targets are properties that fit our Community Centered Properties®Properties® strategy.  We define Community Centered Properties® as visibly located properties in established or developing, culturally diverse neighborhoods in our target markets, primarily in and around Austin, Dallas-Fort Worth, Houston, Phoenix and San Antonio.  We may acquire properties in other high-growth cities in the future. We market, lease and manage our centers to match tenants with the shared needs of the surrounding neighborhood.  Those needs may include specialty retail, grocery, restaurants, medical, educational and financial services and entertainment.  Our goal is for each property to become a Whitestone-branded business center or retail community that serves a neighboring five-mile radius around our property.


Property dispositions.

On December 8, 2016, we, through our Operating Partnership, entered into a Contribution Agreement (the “Contribution Agreement”) with Pillarstone Capital REIT Operating Partnership LP (“Pillarstone," "Pillarstone OP" or the "Consolidated Partnership") and Pillarstone Capital REIT (“Pillarstone REIT”) pursuant to which we contributed all of the equity interests in four of our wholly-owned subsidiaries: Whitestone CP Woodland Ph. 2, LLC, a Delaware limited liability company (“CP Woodland”); Whitestone Industrial-Office, LLC, a Texas limited liability company (“Industrial-Office”); Whitestone Offices, LLC, a Texas limited liability company (“Whitestone Offices”); and Whitestone Uptown Tower, LLC, a Delaware limited liability company (“Uptown Tower,” and together with CP Woodland, Industrial-Office and Whitestone Offices, the “Entities”) that own 14 non-core properties that do not fit our Community Centered Property® strategy (the “Pillarstone Properties”), to Pillarstone for aggregate consideration of approximately $84 million, consisting of (1) approximately $18.1 million Class A units representing limited partnership interests in Pillarstone (“Pillarstone OP Units”), issued at a price of $1.331 per Pillarstone OP Unit; and (2) the assumption of approximately $65.9 million of liabilities, consisting of (a) approximately $15.5 million of our liability under the 2014 Facility (See Note 7 (Debt) to the accompanying consolidated financial statements); (b) an approximately $16.3 million promissory note of Uptown Tower under the Loan Agreement, dated as of September 26, 2013, between Uptown Tower, as borrower, and U.S. Bank, National Association, as successor to Morgan Stanley Mortgage Capital Holdings LLC, as lender; and (c) an approximately $34.1 million promissory note (the “Industrial-Office Promissory Note”) of Industrial-Office issued under the Loan Agreement, dated as of November 26, 2013 (the “Industrial-Office Loan Agreement”), between Industrial-Office, as borrower, and Jackson National Life Insurance Company, as lender (collectively, the “Contribution”).


In connection with the Contribution, on December 8, 2016, the Operating Partnership entered into an OP Unit Purchase Agreement (the “OP Unit Purchase Agreement”) with Pillarstone REIT and Pillarstone pursuant to which the Operating Partnership agreed to purchase up to an aggregate of $3.0 million of Pillarstone OP Units at a price of $1.331 per Pillarstone OP Unit over the two-year term of the OP Unit Purchase Agreement on the terms set forth therein. The OP Unit Purchase Agreement contains customary closing conditions and the parties have made certain customary representations, warranties and indemnifications to each other in the OP Unit Purchase Agreement. In addition, pursuant to the OP Unit Purchase Agreement, in the event of a Change of Control (as defined therein) of the Company, Pillarstone shall have the right, but not the obligation, to repurchase the Pillarstone OP Units issued thereunder from the Operating Partnership at their initial issue price of $1.331 per Pillarstone OP Unit.

In connection with the Contribution, (1) with respect to each Pillarstone Property (other than Uptown Tower), Whitestone TRS, Inc., a subsidiary of the Company (“Whitestone TRS”), entered into a Management Agreement with the Entity that owns such Pillarstone Property and (2) with respect to Uptown Tower, Whitestone TRS entered into a Management Agreement with Pillarstone (collectively, the “Management Agreements”). Pursuant to the Management Agreements with respect to each Pillarstone Property (other than Uptown Tower), Whitestone TRS agreed to provide certain property management, leasing and day-to-day advisory and administrative services to such Pillarstone Property in exchange for (x) a monthly property management fee equal to 5.0% of the monthly revenues of such Pillarstone Property and (y) a monthly asset management fee equal to 0.125% of GAV (as defined in each Management Agreement as, generally, the purchase price of the respective Pillarstone Property based upon the purchase price allocations determined pursuant to the Contribution Agreement, excluding all indebtedness, liabilities or claims of any nature) of such Pillarstone Property. Pursuant to the Management Agreement with respect to Uptown Tower, Whitestone TRS agreed to provide certain property management, leasing and day-to-day advisory and administrative services to Pillarstone in exchange for (x) a monthly property management fee equal to 3.0% of the monthly revenues of Uptown Tower and (y) a monthly asset management fee equal to 0.125% of GAV of Uptown Tower.

In connection with the Contribution, on December 8, 2016, the Operating Partnership entered into a Tax Protection Agreement with Pillarstone REIT and Pillarstone pursuant to which Pillarstone agreed to indemnify the Operating Partnership for certain tax liabilities resulting from its recognition of income or gain prior to December 8,1, 2021 if such liabilities result from a transaction involving a direct or indirect taxable disposition of all or a portion of the Pillarstone Properties or if Pillarstone fails to maintain and allocate to the Operating Partnership for taxation purposes minimum levels of liabilities as specified in the Tax Protection Agreement, the result of which causes such recognition of income or gain and the Company incurs taxes that must be paid to maintain its REIT status for federal income tax purposes.

As of September 30, 2017, we owned approximately 81.4% of the total outstanding Pillarstone OP Units. Accordingly, we account for Pillarstone OP as a VIE and fully consolidate in our consolidated balance sheets and related consolidated statement of operations and comprehensive income.


Property acquisitions. On May 26, 2017, we acquired BLVD Place,Anderson Arbor, a property that meets our Community Centered Property®Property® strategy, for $158.0 million, including $80.0 million of asset level mortgage financing and $78.0$28.1 million in cash and net prorations using borrowings under our Facility andprorations. Anderson Arbor, a portion of the net proceeds from the April Offering. BLVD Place, a 216,94489,746 square foot property, was 99%89% leased at the time of purchase and is located in Houston,Austin, Texas. Included in the purchase of BLVD Place is approximately 1.43 acres of developable land.

On May 3, 2017,July 8, 2021, we acquired Eldorado Plaza,Lakeside Market, a property that meets our Community Centered Property®Property® strategy, for $46.6$53.2 million in cash and net prorations using borrowings under our Facility andprorations. Lakeside Market, a portion of the net proceeds from the April Offering. Eldorado Plaza, a 221,577162,649 square foot property, was 96%80.5% leased at the time of purchase and is located in McKinney, Texas, a suburbPlano, Texas.

34


On September 30, 2016, we acquired La Mirada and Seville, properties that meet our Community Centered Property® strategy, for 621,053 OP units and $60.7 million in cash and net prorations. The OP units are redeemable for cash or, at our option, Whitestone REIT common shares on a one-for-one basis, subject to certain restrictions. La Mirada, a 147,209 square foot property, was 90% leased at the time of purchase. Seville, a 90,042 square foot property, was 88% leased at the time of purchase. Both properties are located in Scottsdale, Arizona.

Development properties. As of March 31, 2017, we had substantially completed construction at our Pinnacle of Scottsdale Phase II property.

Leasing Activity

As of September 30, 2017, we had incurred approximately $5.2 million in construction costs, including approximately $0.5 million in previously capitalized interest and real estate taxes. The 27,063 square foot Community Centered Property® was 91% leased as of September 30, 2017 and is located in Scottsdale, Arizona, and adjacent to Pinnacle of Scottsdale.


On December 31, 2016, we had substantially completed construction at our Shops at Starwood Phase III property. As of September 30, 2017, we had incurred approximately $8.0 million in construction costs, including approximately $0.9 million in previously capitalized interest and real estate taxes. The 35,351 square foot Community Centered Property® was 63% leased as of September 30, 2017 and is located in Frisco, Texas, a northern suburb of Dallas, Texas, and adjacent to Shops at Starwood.

Leasing Activity
As of September 30, 2017,2022, we owned or held a majority interest in 7260 properties with 6,554,9525,205,242 square feet of GLA and our occupancy rate for all properties was approximately 87%92% and 90% occupied as of both September 30, 20172022 and September 30, 2016.2021, respectively. The following is a summary of the Company'sCompany’s leasing activity for the nine months ended September 30, 2017:

  Number of Leases Signed GLA Signed 
Weighted Average Lease Term (2)
 
TI and Incentives per Sq. Ft. (3)
 
Contractual Rent Per Sq. Ft (4)
 
Prior Contractual Rent Per Sq. Ft. (5)
 Straight-lined Basis Increase Over Prior Rent
Comparable (1)
              
   Renewal Leases 159
 415,175
 3.3
 $1.61
 $15.72
 $15.30
 7.9%
   New Leases 33
 100,437
 4.2
 3.85
 15.43
 16.44
 6.1%
   Total 192
 515,612
 3.5
 $2.05
 $15.66
 $15.52
 7.5%
               
  Number of Leases Signed GLA Signed 
Weighted Average Lease Term (2)
 
TI and Incentives per Sq. Ft. (3)
 
Contractual Rent Per Sq. Ft (4)
    
Non-Comparable              
   Renewal Leases 5
 18,865
 3.5
 $6.50
 $19.38
    
   New Leases 75
 200,173
 6.0
 10.37
 17.92
    
   Total 80
 219,038
 5.8
 $10.03
 $18.05
    

2022:

  

Number of Leases Signed

  

GLA Signed

  

Weighted Average Lease Term (2)

  

TI and Incentives per Sq. Ft. (3)

  

Contractual Rent Per Sq. Ft. (4)

  

Prior Contractual Rent Per Sq. Ft. (5)

  

Straight-lined Basis Increase (Decrease) Over Prior Rent

 

Comparable (1)

                            

Renewal Leases

  146   436,597   4.0  $1.95  $20.15  $18.83   15.3%

New Leases

  37   69,256   5.9   11.30   25.35   24.14   14.8%

Total

  183   505,853   4.2  $3.23  $20.86  $19.56   15.3%

  

Number of Leases Signed

  

GLA Signed

  

Weighted Average Lease Term (2)

  

TI and Incentives per Sq. Ft. (3)

  

Contractual Rent Per Sq. Ft. (4)

 

Non-Comparable

                    

Renewal Leases

  17   38,879   6.9  $8.89  $24.44 

New Leases

  61   159,017   8.5   17.51   20.82 

Total

  78   197,896   8.2  $15.81  $21.53 

(1)

Comparable leases represent leases signed on spaces for which there was a former tenant within the last twelve months and the new or renewal square footage was within 25% of the expired square footage.


(2)

Weighted average lease term is determined on the basis of square footage.


(3)

Estimated amount per signed leases. Actual cost of construction may vary. Does not include first generation costs for tenant improvements (“TI”) and leasing commission costs needed for new acquisitions or redevelopment of a property to bring to operating standards for its intended use.


(4)

Contractual minimum rent under the new lease for the first month, excluding concessions.


(5)

Contractual minimum rent under the prior lease for the final month.


Contractual Expenditures

The following is a summary of the Company's capital expenditures for the three and nine months ended September 30, 2017 and 2016 (in thousands):

  Three Months Ended Nine Months Ended
  September 30, September 30,
  2017 2016 2017 2016
Capital expenditures:        
    Tenant improvements and allowances $1,944
 $1,478
 $4,821
 $3,996
    Developments / redevelopments 2,608
 2,211
 5,548
 9,421
    Leasing commissions and costs 869
 1,004
 2,407
 2,015
    Maintenance capital expenditures 668
 756
 3,130
 1,945
      Total capital expenditures $6,089
 $5,449
 $15,906
 $17,377

Critical Accounting Policies


and Estimates

In preparing the consolidated financial statements, we have made estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities as of the date of the financial statements and the reported amounts of revenue and expenses during the reported periods. Actual results may differ from these estimates.  A summary of our critical accounting policies is included in our Annual Report on Form 10-K for the year ended December 31, 2016,2021, under “Management's“Management’s Discussion and Analysis of Financial Condition and Results of Operations.”There have been no significant changes to these policies during the nine months ended September 30, 2017.2022.  For disclosure regarding recent accounting pronouncements and the anticipated impact they will have on our operations, please refer to Note 2 to the consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2016.2021.

35


Results of Operations

Comparison of the Three Months EndedSeptember 30, 20172022 and 2016

2021

The following table provides a summarygeneral comparison of our results of operations and other metrics for the three months ended September 30, 20172022 and 20162021 (dollars in thousands, except per share and per OP unit amounts):


  Three Months Ended September 30,
  2017 2016
Number of properties wholly-owned and operated 58
 57
Aggregate GLA (sq. ft.)(1)
 5,023,215
 4,587,268
Ending occupancy rate - wholly-owned operating portfolio(1)
 90% 90%
Ending occupancy rate - all wholly-owned properties 90% 89%
     
Number of properties managed and consolidated 14
 14
Aggregate GLA (sq. ft.) 1,531,737
 1,531,737
Ending occupancy rate - managed and consolidated operating portfolio 80% 81%
     
Total property revenues $33,653
 $25,508
Total property expenses 11,285
 8,318
Total other expenses 19,062
 16,172
Provision for income taxes 126
 80
Gain on sale of properties 
 
(Gain) loss on disposal of assets 40
 (26)
Net income 3,140
 964
Less:  Net income attributable to noncontrolling interests 147
 15
Net income attributable to Whitestone REIT $2,993
 $949
     
Funds from operations (2)
 $10,129
 $6,343
Funds from operations core (3)
 13,097
 9,812
Property net operating income (4)
 22,368
 17,190
Distributions paid on common shares and OP units 11,257
 8,247
Distributions per common share and OP unit $0.2850
 $0.2850
Distributions paid as a percentage of funds from operations core 86% 84%

  

Three Months Ended September 30,

 
  

2022

  

2021

 

Number of properties owned and operated

  60   59 

Aggregate GLA (sq. ft.)(1)

  5,205,242   5,116,220 

Ending occupancy rate - operating portfolio (1)

  92%  90%

Ending occupancy rate

  92%  90%
         

Total revenues

 $35,383  $32,444 

Total operating expenses

  24,551   23,390 

Total other expense

  6,810   6,159 

Income before equity investment in real estate partnership and income tax

  4,022   2,895 

Equity (deficit) in earnings of real estate partnership

  65   151 

Provision for income tax

  (112)  (100)

Income from continuing operations

  3,975   2,946 

Gain on sale of property from discontinued operations

      

Net income

  3,975   2,946 

Less: Net income attributable to noncontrolling interests

  60   47 

Net income attributable to Whitestone REIT

 $3,915  $2,899 
         

Funds from operations(2)

 $12,231  $10,740 

Property net operating income(3)

  24,307   23,152 

Distributions paid on common shares and OP units

  5,989   5,064 

Distributions per common share and OP unit

 $0.1200  $0.1075 

Distributions paid as a percentage of funds from operations

  49%  47%

(1)

(1)

Excludes (i) new acquisitions, through the earlier of attainment of 90% occupancy or 18 months of ownership, and (ii) properties that are undergoing significant redevelopment or re-tenanting.


(2)

(2)

For aan explanation and reconciliation of funds from operations, a Non-GAAP metric, to net income, see “—Reconciliation of Non-GAAP Financial Measures—Funds From Operations (“FFO”)” below.


(3)

(3)

For a reconciliation of funds from operations core to net income, see “—Reconciliation of Non-GAAP Financial Measures—FFO Core” below.


(4)
For aan explanation and reconciliation of property net operating income, a non-GAAP metric, to net income, see “—Reconciliation of Non-GAAP Financial Measures—Property Net Operating Income (“NOI”)” below.


36


Property revenues.

We had rental income and tenant reimbursementsdefine “Same Store” as properties that have been owned for the entire period being compared. For purposes of approximately $33,653,000 forcomparing the three months ended September 30, 2017 as compared2022 to $25,508,000 for the three months ended September 30, 2016, an increase of $8,145,000, or 32%. The three months ended2021, Same Store includes properties owned during the entire period from July 1, 2021 to September 30, 2017 included $6,510,000 in increased revenues from Non-Same Store operations and $57,000 in increased revenues from our Consolidated Partnership.2022. We define “Non-Same Stores”Store” as properties acquired since the beginning of the period being compared and properties that have been sold, but not classified as discontinued operations. Same Store revenues increased $1,578,000 for the three months ended September 30, 2017 as compared to the same period in the prior year. We define “Same Stores” as properties that have been owned for the entire period being compared. For purposes of comparing the three months ended September 30, 2017 to the three months ended September 30, 2016, Same Stores include properties owned during the entire period from July 1, 2016 to September 30, 2017. Same Store revenue increased $156,000 for the three months ended September 30, 2017 as compared to the three months ended September 30, 2016 as the result of an increase in the average leased square feet to 3,870,000 from 3,842,000. The Same Store average revenue per leased square foot increased $1.47 for the three months ended September 30, 2017 to $23.85 per leased square foot as compared to the average revenue per leased square foot of $22.38 for the three months ended September 30, 2016, resulting in an increase of Same Store revenues of $1,422,000.


Property expenses.  Our property expenses were approximately $11,285,000 for the three months ended September 30, 2017 as compared to $8,318,000 for the three months ended September 30, 2016, an increase of $2,967,000, or 36%.  

Revenues. The primary components of property expensesrevenue are detailed in the table below (in thousands, except percentages):


  

Three Months Ended September 30,

         

Revenue

 

2022

  

2021

  

Change

  

% Change

 

Same Store

                

Rental revenues (1)

 $23,836  $22,423  $1,413   6%

Recoveries (2)

  9,550   8,450   1,100   13%

Bad debt (3)

  (327)  183   (510)  (279)%

Total rental

  33,059   31,056   2,003   6%

Other revenues

  278   231   47   20%

Same Store Total

  33,337   31,287   2,050   7%
                 

Non-Same Store and Management Fees

                

Rental revenues (4)

  1,408   754   654   87%

Recoveries (4)

  602   270   332   123%

Bad debt (4)

  (40)  (11)  (29)  264%

Total rental

  1,970   1,013   957   94%

Other revenues (4)

  2   1   1   100%

Management fees

  74   143   (69)  (48)%

Non-Same Store and Management Fees Total

  2,046   1,157   889   77%
                 

Total revenue

 $35,383  $32,444  $2,939   9%

(1)

The Same Store rental revenues increase of $1,413,000 resulted from an increase of $733,000 from higher average leased square feet from 4,459,582 to 4,558,628, and an increase of $680,000 from higher average rent per leased square foot from $20.32 to $20.92. Same Store rental revenues include straight-line rent write offs for tenants converted to cash basis accounting of an increase of $28,000 and a decrease of $254,000 for the three months ended September 30, 2022 and 2021, respectively.

(2)

The Same Store recoveries revenue increase of $1,100,000 is primarily attributable to increases in operating and maintenance expenses. Operating expenses generally decreased as a result of cost saving initiatives during the COVID-19 pandemic in 2021 and increased back to normal levels in 2022. Our recovery revenue from tenants generally increases as the related operating and real estate tax expenses increase.

(3)

During the three months ended September 30, 2022 and 2021, Same Store bad debt includes an adjustment of $247,000 and $24,000, respectively, from cash basis accounting.

(4)

Non-Same Store rental revenue includes Lakeside Market (acquired on July 8, 2021) and Anderson Arbor (acquired on December 1, 2021).

37
  Three Months Ended September 30,    
Overall Property Expenses 2017 2016 Change % Change
Real estate taxes $5,181
 $3,414
 $1,767
 52%
Utilities 1,594
 1,354
 240
 18%
Contract services 1,930
 1,513
 417
 28%
Repairs and maintenance 1,119
 713
 406
 57%
Bad debt 535
 535
 
 %
Labor and other 926
 789
 137
 17%
Total property expenses $11,285
 $8,318
 $2,967
 36%


  Three Months Ended September 30,    
Same Store Property Expenses 2017 2016 Change % Change
Real estate taxes $3,346
 $2,812
 $534
 19 %
Utilities 1,096
 963
 133
 14 %
Contract services 1,300
 1,247
 53
 4 %
Repairs and maintenance 833
 585
 248
 42 %
Bad debt 327
 436
 (109) (25)%
Labor and other 606
 580
 26
 4 %
Total property expenses $7,508
 $6,623
 $885
 13 %

  Three Months Ended September 30,    
Non-Same Store Property Expenses 2017 2016 Change % Change
Real estate taxes $934
 $12
 $922
 Not meaningful
Utilities 244
 11
 233
 Not meaningful
Contract services 347
 5
 342
 Not meaningful
Repairs and maintenance 108
 9
 99
 Not meaningful
Bad debt 148
 (2) 150
 Not meaningful
Labor and other 102
 16
 86
 Not meaningful
Total property expenses $1,883
 $51
 $1,832
 Not meaningful


Real estate taxes.  Real estate taxes increased approximately $1,767,000, or 52%, during the three months ended September 30, 2017 as compared to the same period in 2016.

Operating expenses. The real estate tax increase was comprisedprimary components of increases of $534,000, $311,000 and $922,000 in our Same Store, Consolidated Partnership and Non-Same Store properties, respectively. The increase in Same Store real estate tax expense was primarily attributable to increased assessments with tax authorities in our Texas markets resulting in largeroperating expenses for 2017 taxes. Many of the tax assessments on our properties are still under protest for 2016, and we expect to achieve further reductions through the litigation process. We actively work to keep our valuations and resulting taxes low because a majority of these taxes are charged to our tenants through triple net leases, and we strive to keep these charges to our tenants as low as possible.


Utilities. Utilities expenses increased approximately $240,000, or 18%, during the three months ended September 30, 2017 as compared to the same period in 2016. Utility expense increased $233,000 and $133,000 in our Non-Same Store and Same Store properties, respectively, and was offset by a $126,000 decrease in such expense from our Consolidated Partnership properties.

Contract services.  Contract services expenses increased approximately $417,000, or 28%, during the three months ended September 30, 2017 as compared to the same period in 2016. The contract services increase was comprised of $342,000, $53,000 and $22,000 increases in our Non-Same Store, Same Store and Consolidated Partnership properties, respectively.
Repairs and maintenance. Repairs and maintenance expenses increased approximately $406,000, or 57%, during the three months ended September 30, 2017 as compared to the same period in 2016. The repairs and maintenance increase was comprised of increases of $248,000 in Same Store properties, $99,000 in our Non-Same Store properties and $59,000 in our Consolidated Partnership properties.
Bad debt.  Bad debt expenses were $535,000 for the three months ended September 30, 20172022 and 2016. Bad debt expense increased $150,000 for Non-Same Store properties and decreased $109,000 and $41,000 for Same Store and Consolidated Partnership properties, respectively.

Labor and other.  Labor and other expenses increased approximately $137,000, or 17%, during the three months ended September 30, 2017 as compared to the same period in 2016. The increased labor and other expense was comprised of $86,000, $26,000 and $25,000 increases in our Non-Same Store, Same Store and Consolidated Partnership properties, respectively.

Same Store, Non-Same Store and Consolidated Partnership net operating income. The components of Same Store, Non-Same Store, Consolidated Partnership and total property net operating income and net income are detailed in the table below (in thousands):

  Three Months Ended September 30,   Percent
  2017 2016 Change Change
Same Store (49 properties, exclusive of land held for development)        
Property revenues        
Rental revenues $16,998
 $16,471
 $527
 3 %
Other revenues 6,076
 5,025
 1,051
 21 %
Total property revenues 23,074
 21,496
 1,578
 7 %
         
Property expenses        
Property operation and maintenance 4,162
 3,811
 351
 9 %
Real estate taxes 3,346
 2,812
 534
 19 %
Total property expenses 7,508
 6,623
 885
 13 %
         
Total Same Store net operating income 15,566
 14,873
 693
 5 %
         
Non-Same Store (4 Properties, exclusive of land held for development)        
Property revenues        
Rental revenues 4,677
 128
 4,549
 Not meaningful
Other revenues 1,996
 35
 1,961
 Not meaningful
Total property revenues 6,673
 163
 6,510
 Not meaningful
         
Property expenses        
Property operation and maintenance 949
 39
 910
 Not meaningful
Real estate taxes 934
 12
 922
 Not meaningful
Total property expenses 1,883
 51
 1,832
 Not meaningful
         
Total Non-Same Store net operating income 4,790
 112
 4,678
 Not meaningful
         
Consolidated Partnership properties (14 Properties)        
Property revenues        
Rental revenues 3,216
 3,245
 (29) (1)%
Other revenues 690
 604
 86
 14 %
Total property revenues 3,906
 3,849
 57
 1 %
         
Property expenses        
Property operation and maintenance 993
 1,054
 (61) (6)%
Real estate taxes 901
 590
 311
 53 %
Total property expenses 1,894
 1,644
 250
 15 %
         

  Three Months Ended September 30,   Percent
  2017 2016 Change Change
Total Consolidated Partnership properties net operating income 2,012
 2,205
 (193) (9)%
         
         
Total property net operating income 22,368
 17,190
 5,178
 30 %
         
Less total other expenses, provision for income taxes, gain on sale of properties and gain (loss) on disposal of assets 19,228
 16,226
 3,002
 19 %
         
         
Net income $3,140
 $964
 $2,176
 226 %


Other expenses.  Our other expenses were approximately $19,062,000 for the three months ended September 30, 2017, as compared to $16,172,000 for the three months ended September 30, 2016, an increase of $2,890,000, or 18%.  The primary components of other expenses2021 are detailed in the table below (in thousands, except percentages):

  

Three Months Ended September 30,

         

Operating Expenses

 

2022

  

2021

  

Change

  

% Change

 

Same Store

                

Operating and maintenance (1)

 $6,951  $5,460  $1,491   27%

Real estate taxes (2)

  4,111   4,408   (297)  (7)%

Same Store total

  11,062   9,868   1,194   12%
                 

Non-Same Store and affiliated company rents

                

Operating and maintenance (3)

  261   104   157   151%

Real estate taxes (3)

  402   181   221   122%

Affiliated company rents (4)

  105   225   (120)  (53)%

Non-Same Store and affiliated company rents total

  768   510   258   51%

Depreciation and amortization

  7,889   7,340   549   7%

General and administrative (5)

  4,832   5,672   (840)  (15)%

Total operating expenses

 $24,551  $23,390  $1,161   5%

(1)

The $1,491,000 Same Store operating and maintenance cost increase included $531,000 in increased labor, $443,000 in increased repair costs, $228,000 in increased utilities costs, $210,000 in increased contract services costs, $79,000 in other costs. Cost saving initiatives implemented by the Company in 2021 in response to the COVID-19 pandemic generally lowered operating and maintenance costs during three months ended September 30, 2021. Operating and maintenance costs were closer to normal levels during the three months ended September 30, 2022.

(2)

Same Store real estate taxes decrease includes $297,000 in real estate taxes decreases due to reduced property tax rates.

(3)

Non-Same Store rental expenses includes Lakeside Market (acquired on July 8, 2021) and Anderson Arbor (acquired on December 1, 2021).

(4)

Affiliated company rents are spaces that we lease from Pillarstone OP. Eight lease agreements were terminated on August 23, 2022, and the two remaining leases are scheduled to expire on January 31, 2023 and February 28, 2023.

(5)

 The general and administrative expense decrease is attributable to $389,000 in increased legal expenses and $98,000 in other costs, offset by decreases from $634,000 in payroll costs, $622,000 in share based compensation and $71,000 in professional fees. The increase in legal expenses, and the decrease in payroll and share based compensation during the three months ended September 30, 2022 compared to the prior year period primarily relate to leadership changes and associated litigations.

38

  Three Months Ended    
  September 30,    
  2017 2016 Change % Change
General and administrative $5,581
 $6,218
 $(637) (10)%
Depreciation and amortization 7,247
 5,449
 1,798
 33 %
Interest expense 6,376
 4,669
 1,707
 37 %
Interest, dividend and other investment income (142) (164) 22
 (13)%
Total other expenses $19,062
 $16,172
 $2,890
 18 %

General and administrative. General and administrative

Other expenses decreased approximately $637,000, or 10%,(income). The primary components of other expenses (income) for the three months ended September 30, 2017 as compared to2022 and 2021 are detailed in the same period in 2016. The decrease was comprised of $338,000 in decreased share-based compensation expense, $240,000 in decreased professional fees and $109,000 in decreased acquisition expenses, offset by $50,000 in increased other expenses.


Total compensation recognizedtable below (in thousands, except percentages):

  

Three Months Ended September 30,

         

Other Expenses (Income)

 

2022

  

2021

  

Change

  

% Change

 
                 

Interest expense (1)

 $6,816  $6,142  $674   11%

(Gain) loss on sale or disposal of assets, net

  7   48   (41)  (85)%

Interest, dividend and other investment income

  (13)  (31)  18   (58)%

Total other expense

 $6,810  $6,159  $651   11%

(1)

The interest expense increase is attributable to rising interest rates.  We expect interest expense to increase in the future due to rising interest rates.  $147,000 of the increase in interest is attributable to extinguishment of debt costs for the three months ended September 30, 2022

Equity in earnings for share-based payments was $2,704,000 and $3,042,000of real estate partnership. Our estimated equity in earnings of real estate partnership, which is generated from our 81.4% ownership of Pillarstone OP, decreased $86,000 from $151,000 for the three months ended September 30, 2017 and 2016, respectively.


We expect2021 to record approximately $10.0 million in non-cash share-based compensation expense in 2017 and $5.5 million subsequent to 2017. The unrecognized share-based compensation cost is expected to vest over a weighted average period of 18 months.

Depreciation and amortization. Depreciation and amortization increased $1,798,000, or 33%,$65,000 for the three months ended September 30, 2017 as compared2022. Please refer to Note 6 (Investment in Real Estate Partnership) to the same periodaccompanying consolidated financial statements for more information regarding our investment in 2016. Depreciation for improvements to Pillarstone OP.

Same Store properties increased $578,000 for the three months ended September 30, 2017 as compared to the same period in 2016. Depreciation for Non-Samenet operating income. The components of Same Store properties increased $1,085,000 and depreciation for Consolidated Partnership properties increased $64,000. Lease commission amortization and depreciation of corporate assets increased $71,000 for the three months ended September 30, 2017 as compared to the same period in 2016.


Interest expense. Interest expense increased approximately $1,707,000, or 37%, for the three months ended September 30, 2017 as compared to the same period in 2016. The increase in interest expensenet operating income is comprised of approximately $1,128,000 in increased interest expense resulting from a $136,365,000 increase in our average notes payable balance, a $564,000 increase in interest expense resulting from an increasedetailed in the average effective interest rate on our average notes payable from 3.31% to 3.65% and an increase in amortized loan fees included in interest expensetable below (in thousands):

  

Three Months Ended September 30,

  

Increase

  

% Increase

 
  

2022

  

2021

  

(Decrease)

  

(Decrease)

 

Same Store (53 properties, excluding development land)

                

Property revenues

                

Rental

 $33,059  $31,056  $2,003   6%

Management, transaction and other fees

  278   231   47   20%

Total property revenues

  33,337   31,287   2,050   7%
                 

Property expenses

                

Property operation and maintenance

  6,951   5,460   1,491   27%

Real estate taxes

  4,111   4,408   (297)  (7)%

Total property expenses

  11,062   9,868   1,194   12%
                 

Total property revenues less total property expenses

  22,275   21,419   856   4%
                 

Same Store straight-line rent adjustments

  (366)  (507)  141   (28)%

Same Store amortization of above/below market rents

  (224)  (177)  (47)  27%

Same Store lease termination fees

  (96)  (79)  (17)  22%
                 

Same Store NOI(1)

 $21,589  $20,656  $933   5%

(1)

See below for a reconciliation of property net operating income to net income.

  

Three Months Ended September 30,

 

PROPERTY NET OPERATING INCOME (“NOI”)

 

2022

  

2021

 

Net income attributable to Whitestone REIT

 $3,915  $2,899 

General and administrative expenses

  4,832   5,672 

Depreciation and amortization

  7,889   7,340 

Equity in earnings of real estate partnership(1)

  (65)  (151)

Interest expense

  6,816   6,142 

Interest, dividend and other investment income

  (13)  (31)

Provision for income taxes

  112   100 

Gain on sale of property from discontinued operations

      

Management fee, net of related expenses

  31   83 

Loss on sale or disposal of assets, net

  7   48 

NOI of real estate partnership (pro rata)(1)

  723   1,003 

Net income attributable to noncontrolling interests

  60   47 

NOI

 $24,307  $23,152 

Non-Same Store NOI (2)

  (1,309)  (730)

NOI of real estate partnership (pro rata)(1)

  (723)  (1,003)

NOI less Non-Same Store NOI and NOI of real estate partnership (pro rata)

  22,275   21,419 

Same Store straight-line rent adjustments

  (366)  (507)

Same Store amortization of above/below market rents

  (224)  (177)

Same Store lease termination fees

  (96)  (79)

Same Store NOI (3)

 $21,589  $20,656 

(1)

We rely on reporting provided to us by our third-party partners for financial information regarding the Company's investment in Pillarstone OP. Because Pillarstone OP financial statements as of September 30, 2022 have not been made available to us, we have estimated equity in earnings and pro rata share of NOI of real estate partnership based on the information available to us at the time of this report.

(2)

We define “Non-Same Store” as properties that have been acquired since the beginning of the period being compared and properties that have been sold, but not classified as discontinued operations. For purposes of comparing the three months ended September 30, 2022 to the three months ended September 30, 2021, Non-Same Store includes properties acquired between July 1, 2021 and September 30, 2022 and properties sold between July 1, 2021 and September 30, 2022, but not included in discontinued operations.

(3)

We define “Same Store” as properties that have been owned during the entire period being compared. For purposes of comparing the three months ended September 30, 2022 to the three months ended September 30, 2021, Same Store includes properties owned before July 1, 2021 and not sold before September 30, 2022. Straight-line rent adjustments, above/below market rents, and lease termination fees are excluded.


40

Interest, dividend and other investment income. Interest, dividend and other investment income decreased approximately $22,000, or 13%, for the three months ended September 30, 2017 as compared to the same period in 2016. The decrease in interest, dividend and other investment income for the three months ended September 30, 2017 as compared to the same period in 2016 is comprised


Results of Operations

Comparison of the Nine Months Ended September 30, 20172022 and 2016

2021

The following table provides a summarygeneral comparison of our results of operations and other metrics for the nine months ended September 30, 20172022 and 20162021 (dollars in thousands, except per share and per OP unit amounts):


  Nine Months Ended September 30,
  2017 2016
Number of properties wholly-owned and operated 58
 57
Aggregate GLA (sq. ft.)(1)
 5,023,215
 4,587,268
Ending occupancy rate - wholly-owned operating portfolio(1)
 90% 90%
Ending occupancy rate - all wholly-owned properties 90% 89%
     
Number of properties managed and consolidated 14
 14
Aggregate GLA (sq. ft.) 1,531,737
 1,531,737
Ending occupancy rate - managed and consolidated operating portfolio 80% 81%
     
Total property revenues $92,128
 $76,072
Total property expenses 30,561
 24,453
Total other expenses 54,311
 46,711
Provision for income taxes 296
 247
Gain on sale of properties (16) (2,890)
(Gain) loss on disposal of assets 135
 (10)
Net income 6,841
 7,561
Less:  Net income attributable to noncontrolling interests 429
 131
Net income attributable to Whitestone REIT $6,412
 $7,430
     
Funds from operations (2)
 $25,982
 $20,856
Funds from operations core (3)
 34,925
 28,732
Property net operating income (4)
 61,567
 51,619
Distributions paid on common shares and OP units 30,426
 24,021
Distributions per common share and OP unit $0.8550
 $0.8550
Distributions paid as a percentage of funds from operations core 87% 84%

  

Nine Months Ended September 30,

 
  

2022

  

2021

 

Number of properties owned and operated

  60   59 

Aggregate GLA (sq. ft.)(1)

  5,205,242   5,116,220 

Ending occupancy rate - operating portfolio (1)

  92%  90%

Ending occupancy rate

  92%  90%
         

Total revenues

 $104,503  $92,107 

Total operating expenses

  69,844   66,353 

Total other expense

  19,080   18,137 

Income before equity investment in real estate partnership and income tax

  15,579   7,617 

Equity in earnings of real estate partnership

  304   429 

Provision for income tax

  (313)  (274)

Income from continuing operations

  15,570   7,772 

Gain on sale of property from discontinued operations

     1,833 

Net income

  15,570   9,605 

Less: Net income attributable to noncontrolling interests

  239   165 

Net income attributable to Whitestone REIT

 $15,331  $9,440 
         

Funds from operations(2)

 $40,325  $30,183 

Property net operating income(3)

  73,924   66,340 

Distributions paid on common shares and OP units

  17,312   14,311 

Distributions per common share and OP unit

 $0.3475  $0.3209 

Distributions paid as a percentage of funds from operations

  43%  47%

(1)

(1)

Excludes (i) new acquisitions, through the earlier of attainment of 90% occupancy or 18 months of ownership, and (ii) properties that are undergoing significant redevelopment or re-tenanting.


(2)

(2)

For aan explanation and reconciliation of funds from operations, a Non-GAAP metric, to net income, see “—Reconciliation of Non-GAAP Financial Measures—Funds From Operations (“FFO”)” below.


(3)

(3)

For a reconciliation of funds from operations core to net income, see “—Reconciliation of Non-GAAP Financial Measures—FFO Core” below.


(4)
For aan explanation and reconciliation of property net operating income, a non-GAAP metric, to net income, see “—Reconciliation of Non-GAAP Financial Measures—Property Net Operating Income (“NOI”)” below.


41



Property revenues.

We had rental income and tenant reimbursementsdefine “Same Store” as properties that have been owned for the entire period being compared. For purposes of approximately $92,128,000 forcomparing the nine months ended September 30, 2017 as compared2022 to $76,072,000 for the nine months ended September 30, 2016, an increase of $16,056,000, or 21%. The nine months ended2021, Same Store includes properties owned during the entire period from January 1, 2021 to September 30, 2017 included $11,993,000 in increased revenues from Non-Same Store operations and $230,000 in increased revenues from our Consolidated Partnership.2022. We define “Non-Same Stores”Store” as properties acquired since the beginning of the period being compared and properties that have been sold, but not classified as discontinued operations. Same Store revenues increased $3,833,000 for the nine months ended September 30, 2017 as compared to the same period in the prior year. We define “Same Stores” as properties that have been owned for the entire period being compared. For purposes of comparing the nine months ended September 30, 2017 to the nine months ended September 30, 2016, Same Stores include properties owned during the entire period from January 1, 2016 to September 30, 2017. Same Store revenue increased $615,000 for the nine months ended September 30, 2017 as compared to the nine months ended September 30, 2016 as the result of an increase in the average leased square feet to 3,866,000 from 3,830,000. The Same Store average revenue per leased square foot increased $1.11 for the nine months ended September 30, 2017 to $23.46 per leased square foot as compared to the average revenue per leased square foot of $22.35 for the nine months ended September 30, 2016, resulting in an increase of Same Store revenues of $3,218,000.


Property expenses.  Our property expenses were approximately $30,561,000 for the nine months ended September 30, 2017 as compared to $24,453,000 for the nine months ended September 30, 2016, an increase of $6,108,000, or 25%.  

Revenues. The primary components of property expensesrevenue are detailed in the table below (in thousands, except percentages):


  

Nine Months Ended September 30,

         

Revenue

 

2022

  

2021

  

Change

  

% Change

 

Same Store

                

Rental revenues (1)

 $70,893  $66,287  $4,606   7%

Recoveries (2)

  27,327   24,105   3,222   13%

Bad debt (3)

  (594)  (489)  (105)  21%

Total rental

  97,626   89,903   7,723   9%

Other revenues

  635   764   (129)  (17)%

Same Store Total

  98,261   90,667   7,594   8%
                 

Non-Same Store and Management Fees

                

Rental revenues (4)

  4,130   754   3,376   448%

Recoveries (4)

  1,765   270   1,495   554%

Bad debt (4)

  (21)  (11)  (10)  91%

Total rental

  5,874   1,013   4,861   480%

Other revenues (4)

  3   1   2   200%

Management fees

  365   426   (61)  (14)%

Non-Same Store and Management Fees Total

  6,242   1,440   4,802   333%
                 

Total revenue

 $104,503  $92,107  $12,396   13%

(1)

The Same Store rental revenues increase of $4,606,000 resulted from an increase of $2,143,000 from higher average leased square feet from 4,417,754 to 4,560,769, and an increase of $2,463,000 from higher average rent per leased square foot from $20.01 to $20.73. Same Store rental revenues include straight-line rent write offs for tenants converted to cash basis accounting of $435,000 and $482,000 for the nine months ended September 30, 2022 and 2021, respectively.

(2)

The Same Store recoveries revenue increase of $3,599,000 is primarily attributable to increases in operating and maintenance expenses. Operating expenses generally decreased as a result of cost saving initiatives during the COVID-19 pandemic in 2021 and increased back to normal levels in 2022. Our recovery revenue from tenants generally increases as the related operating and real estate tax expenses increase.

(3)

During the nine months ended September 30, 2022 and 2021, Same Store bad debt includes an adjustment of $413,000 and $602,000, respectively, from cash basis accounting.

(4)

Non-Same Store rental revenue includes Lakeside Market (acquired on July 8, 2021) and Anderson Arbor (acquired on December 1, 2021).

42
  Nine Months Ended September 30,    
Overall Property Expenses 2017 2016 Change % Change
Real estate taxes $13,588
 $10,072
 $3,516
 35%
Utilities 4,091
 3,590
 501
 14%
Contract services 5,361
 4,507
 854
 19%
Repairs and maintenance 3,212
 2,445
 767
 31%
Bad debt 1,442
 1,298
 144
 11%
Labor and other 2,867
 2,541
 326
 13%
Total property expenses $30,561
 $24,453
 $6,108
 25%


  Nine Months Ended September 30,    
Same Store Property Expenses 2017 2016 Change % Change
Real estate taxes $9,883
 $8,382
 $1,501
 18 %
Utilities 2,800
 2,597
 203
 8 %
Contract services 3,799
 3,746
 53
 1 %
Repairs and maintenance 2,428
 1,946
 482
 25 %
Bad debt 1,107
 1,170
 (63) (5)%
Labor and other 1,941
 1,900
 41
 2 %
Total property expenses $21,958
 $19,741
 $2,217
 11 %

  Nine Months Ended September 30,    
Non-Same Store Property Expenses 2017 2016 Change % Change
Real estate taxes $1,537
 $56
 $1,481
 Not meaningful
Utilities 403
 38
 365
 Not meaningful
Contract services 678
 22
 656
 Not meaningful
Repairs and maintenance 237
 (2) 239
 Not meaningful
Bad debt 213
 (25) 238
 Not meaningful
Labor and other 231
 84
 147
 Not meaningful
Total property expenses $3,299
 $173
 $3,126
 Not meaningful


Real estate taxes.  Real estate taxes increased approximately $3,516,000, or 35%, during the nine months ended September 30, 2017 as compared to the same period in 2016.

Operating expenses. The real estate tax increase was comprised of increases of $1,501,000, $534,000 and $1,481,000 in our Same Store, Consolidated Partnership and Non-Same Store properties, respectively. The increase in Same Store real estate tax expense was primarily attributable to increased assessments with tax authorities in our Texas markets resulting in larger expenses for 2017 taxes. Many of the tax assessments on our properties are still under protest for 2016, and we expect to achieve further reductions through the litigation process. We actively work to keep our valuations and resulting taxes low because a majority of these taxes are charged to our tenants through triple net leases, and we strive to keep these charges to our tenants as low as possible.


Utilities. Utilities expenses increased approximately $501,000, or 14%, during the nine months ended September 30, 2017 as compared to the same period in 2016. The utility expense increase was comprised of $365,000 and $203,000 in our Non-Same Store and Same Store properties, respectively, offset by a decrease of $67,000 in our Consolidated Partnership properties.

Contract services.  Contract services expenses increased approximately $854,000, or 19%, during the nine months ended September 30, 2017 as compared to the same period in 2016. The contract services increase was comprised of $656,000, $145,000 and $53,000 in our Non-Same Store, Consolidated Partnership and Same Store properties, respectively.
Repairs and maintenance. Repairs and maintenance expenses increased approximately $767,000, or 31%, during the nine months ended September 30, 2017 as compared to the same period in 2016. The repairs and maintenance increase was comprised of increases of $482,000 in Same Store properties, $239,000 in our Non-Same Store properties and $46,000 in our Consolidated Partnership properties.
Bad debt.  Bad debt expenses increased approximately $144,000, or 11%, during the nine months ended September 30, 2017 as compared to the same period in 2016. The bad debt expense increase was comprised of a $238,000 increase in our Non-Same Store properties, offset by decreases of $63,000 and $31,000 in our Same Store and Consolidated Partnership properties, respectively.

Labor and other.  Labor and other expenses increased approximately $326,000, or 13%, during the nine months ended September 30, 2017 as compared to the same period in 2016. The labor and other expense increase was comprised of $138,000, $147,000 and $41,000 in our Consolidated Partnership, Non-Same Store and Same Store properties, respectively.

Same Store, Non-Same Store and Consolidated Partnership net operating income. Theprimary components of Same Store, Non-Same Store, Consolidated Partnership and total property net operating income and net income are detailed in the table below (in thousands):

  Nine Months Ended September 30,   Percent
  2017 2016 Change Change
Same Store (49 properties, exclusive of land held for development)        
Property revenues        
Rental revenues $50,486
 $48,869
 $1,617
 3 %
Other revenues 17,547
 15,331
 2,216
 14 %
Total property revenues 68,033
 64,200
 3,833
 6 %
         
Property expenses        
Property operation and maintenance 12,075
 11,359
 716
 6 %
Real estate taxes 9,883
 8,382
 1,501
 18 %
Total property expenses 21,958
 19,741
 2,217
 11 %
         
Total Same Store net operating income 46,075
 44,459
 1,616
 4 %
         
Non-Same Store (4 Properties, exclusive of land held for development)        
Property revenues        
Rental revenues 9,082
 387
 8,695
 Not meaningful
Other revenues 3,438
 140
 3,298
 Not meaningful
Total property revenues 12,520
 527
 11,993
 Not meaningful
         
Property expenses        
Property operation and maintenance 1,762
 117
 1,645
 Not meaningful
Real estate taxes 1,537
 56
 1,481
 Not meaningful
Total property expenses 3,299
 173
 3,126
 Not meaningful
         
Total Non-Same Store net operating income 9,221
 354
 8,867
 Not meaningful
         
Consolidated Partnership properties (14 Properties)        
Property revenues        
Rental revenues 9,629
 9,659
 (30) 0 %
Other revenues 1,946
 1,686
 260
 15 %
Total property revenues 11,575
 11,345
 230
 2 %
         
Property expenses        
Property operation and maintenance 3,136
 2,905
 231
 8 %
Real estate taxes 2,168
 1,634
 534
 33 %
Total property expenses 5,304
 4,539
 765
 17 %
         

  Nine Months Ended September 30,   Percent
  2017 2016 Change Change
Total Consolidated Partnership properties net operating income 6,271
 6,806
 (535) (8)%
         
         
Total property net operating income 61,567
 51,619
 9,948
 19 %
         
Less total other expenses, provision for income taxes, gain on sale of properties and gain (loss) on disposal of assets 54,726
 44,058
 10,668
 24 %
         
         
Net income $6,841
 $7,561
 $(720) (10)%


Other expenses.  Our other expenses were approximately $54,311,000 for the nine months ended September 30, 2017, as compared to $46,711,000 for the nine months ended September 30, 2016, an increase of $7,600,000, or 16%.  The primary components of other expenses2022 and 2021 are detailed in the table below (in thousands, except percentages):

  

Nine Months Ended September 30,

         

Operating Expenses

 

2022

  

2021

  

Change

  

% Change

 

Same Store

                

Operating and maintenance (1)

 $18,031  $15,297  $2,734   18%

Real estate taxes

  12,837   12,606   231   2%

Same Store total

  30,868   27,903   2,965   11%
                 

Non-Same Store and affiliated company rents

                

Operating and maintenance (2)

  751   103   648   629%

Real estate taxes (2)

  1,030   181   849   469%

Affiliated company rents (3)

  471   672   (201)  (30)%

Non-Same Store and affiliated company rents total

  2,252   956   1,296   136%

Depreciation and amortization

  23,661   21,458   2,203   10%

General and administrative (4)

  13,063   16,036   (2,973)  (19)%

Total operating expenses

 $69,844  $66,353  $3,491   5%

(1)

The $2,734,000 Same Store operating and maintenance cost increase included $907,000 in increased repair costs, $741,000 in increased labor costs, $516,000 in increased contract services costs, $430,000 in increased utilities costs, and $140,000 in increased other costs. Cost saving initiatives implemented by the Company in 2021 in response to the COVID-19 pandemic generally lowered operating and maintenance costs during nine months ended September 30, 2021. Operating and maintenance costs were closer to normal levels during the nine months ended September 30, 2022.

(2)

Non-Same Store rental expenses includes Lakeside Market (acquired on July 8, 2021) and Anderson Arbor (acquired on December 1, 2021).

(3)

Affiliated company rents are spaces that we lease from Pillarstone OP. Eight lease agreements were terminated on August 23, 2022, and the two remaining leases are scheduled to expire on January 31, 2023 and February 28, 2023.

(4)

The general and administrative expense decrease is attributable to decreases in share based compensation of $3,826,000 and $2,007,000 in payroll costs, offset by increased legal expenses of $2,303,000 and other G&A expenses of $557,000. The increases in legal and G&A expenses, and the decrease in payroll and share based compensation during the nine months ended September 30, 2022 compared to the prior year period primarily relate to previously disclosed leadership changes and associated litigations

43

  Nine Months Ended    
  September 30,    
  2017 2016 Change % Change
General and administrative $17,598
 $16,467
 $1,131
 7%
Depreciation and amortization 19,936
 16,362
 3,574
 22%
Interest expense 17,158
 14,221
 2,937
 21%
Interest, dividend and other investment income (381) (339) (42) 12%
Total other expenses $54,311
 $46,711
 $7,600
 16%

General and administrative. General and administrative

Other expenses increased approximately $1,131,000, or 7%,(income). The primary components of other expenses (income) for the nine months ended September 30, 2017 as compared to2022 and 2021 are detailed in the same period in 2016. The increase was comprised of $659,000 in increased share-based compensation expense, $357,000 in increased salaries and benefits, $103,000 in increased acquisition costs, and $12,000 in increased other expenses.


Total compensation recognizedtable below (in thousands, except percentages):

  

Nine Months Ended September 30,

         

Other Expenses (Income)

 

2022

  

2021

  

Change

  

% Change

 
                 

Interest expense (1)

 $19,111  $18,417  $694   4%

(Gain) loss on sale or disposal of assets, net

  12   (177)  189   (107)%

Interest, dividend and other investment income

  (43)  (103)  60   (58)%

Total other expense

 $19,080  $18,137  $943   5%

(1)

The interest expense increase is attributable to rising interest rates.  We expect interest expense to increase in the future due to rising interest rates.  $147,000 of the increase in interest is attributable to extinguishment of debt costs for the nine months ended September 30, 2022.

Equity in earnings for share-based payments was $7,545,000 and $6,886,000of real estate partnership. Our estimated equity in earnings of real estate partnership, which is generated from our 81.4% ownership of Pillarstone OP, decreased $125,000 from $429,000 for the nine months ended September 30, 2017 and 2016, respectively.


We expect2021 to record approximately $10.0 million in non-cash share-based compensation expense in 2017 and $5.5 million subsequent to 2017. The unrecognized share-based compensation cost is expected to vest over a weighted average period of 18 months.

Depreciation and amortization. Depreciation and amortization increased $3,574,000, or 22%,$304,000 for the nine months ended September 30, 2017 as compared2022. Please refer to Note 6 (Investment in Real Estate Partnership) to the same periodaccompanying consolidated financial statements for more information regarding our investment in 2016. Depreciation for improvements to Pillarstone OP.

Same Store properties increased $1,364,000 for the nine months ended September 30, 2017 as compared to the same period in 2016. Depreciation for Non-Samenet operating income. The components of Same Store properties increased $1,885,000 and depreciation for Consolidated Partnership properties increased $194,000. Lease commission amortization and depreciation of corporate assets increased $131,000 for the nine months ended September 30, 2017 as compared to the same period in 2016.


Interest expense. Interest expense increased approximately $2,937,000, or 21%, for the nine months ended September 30, 2017 as compared to the same period in 2016. The increase in interest expensenet operating income is comprised of approximately $2,373,000 in increased interest expense resulting from a $92,065,000 increase in our average notes payable balance, a $555,000 increase in interest expense resulting from an increasedetailed in the average effective interest rate on our average notes payable from 3.44% to 3.56% and an increase in amortized loan fees included in interest expensetable below (in thousands):

  

Nine Months Ended September 30,

  

Increase

  

% Increase

 
  

2022

  

2021

  

(Decrease)

  

(Decrease)

 

Same Store (53 properties, excluding development land)

                

Property revenues

                

Rental

 $97,626  $89,903  $7,723   9%

Management, transaction and other fees

  635   764   (129)  (17)%

Total property revenues

  98,261   90,667   7,594   8%
                 

Property expenses

                

Property operation and maintenance

  18,031   15,297   2,734   18%

Real estate taxes

  12,837   12,606   231   2%

Total property expenses

  30,868   27,903   2,965   11%
                 

Total property revenues less total property expenses

  67,393   62,764   4,629   7%
                 

Same Store straight-line rent adjustments

  (845)  (1,201)  356   (30)%

Same Store amortization of above/below market rents

  (686)  (618)  (68)  11%

Same Store lease termination fees

  (118)  (306)  188   (61)%
                 

Same Store NOI(1)

 $65,744  $60,639  $5,105   8%

(1)

See below for a reconciliation of property net operating income to net income.

  

Nine Months Ended September 30,

 

PROPERTY NET OPERATING INCOME (“NOI”)

 

2022

  

2021

 

Net income attributable to Whitestone REIT

 $15,331  $9,440 

General and administrative expenses

  13,063   16,036 

Depreciation and amortization

  23,661   21,458 

Equity in earnings of real estate partnership(1)

  (304)  (429)

Interest expense

  19,111   18,417 

Interest, dividend and other investment income

  (43)  (103)

Provision for income taxes

  313   274 

Gain on sale of property from discontinued operations

     (1,833)

Management fee, net of related expenses

  112   246 

(Gain) loss on sale or disposal of assets, net

  12   (177)

NOI of real estate partnership (pro rata)(1)

  2,429   2,846 

Net income attributable to noncontrolling interests

  239   165 

NOI

 $73,924  $66,340 

Non-Same Store NOI (2)

  (4,102)  (730)

NOI of real estate partnership (pro rata)(1)

  (2,429)  (2,846)

NOI less Non-Same Store NOI and NOI of real estate partnership (pro rata)

  67,393   62,764 

Same Store straight-line rent adjustments

  (845)  (1,201)

Same Store amortization of above/below market rents

  (686)  (618)

Same Store lease termination fees

  (118)  (306)

Same Store NOI (3)

 $65,744  $60,639 

(1)

We rely on reporting provided to us by our third-party partners for financial information regarding the Company's investment in Pillarstone OP. Because Pillarstone OP financial statements as of September 30, 2022 have not been made available to us, we have estimated equity in earnings and pro rata share of NOI of real estate partnership based on the information available to us at the time of this report.

(2)

We define “Non-Same Store” as properties that have been acquired since the beginning of the period being compared and properties that have been sold, but not classified as discontinued operations. For purposes of comparing the nine months ended September 30, 2022 to the nine months ended September 30, 2021, Non-Same Store includes properties acquired between January 1, 2021 and September 30, 2022 and properties sold between January 1, 2021 and September 30, 2022, but not included in discontinued operations.

(3)

We define “Same Store” as properties that have been owned during the entire period being compared. For purposes of comparing the nine months ended September 30, 2022 to the nine months ended September 30, 2021, Same Store includes properties owned before January 1, 2021 and not sold before September 30, 2022. Straight-line rent adjustments, above/below market rents, and lease termination fees are excluded.


45

Interest, dividend and other investment income. Interest, dividend and other investment income increased approximately $42,000, or 12%, for the nine months ended September 30, 2017 as compared to the same period in 2016. The increase in interest, dividend and other investment income for the nine months ended September 30, 2017 as compared to the same period in 2016 is comprised

Funds From Operations (“FFO”(NAREIT) (FFO)

and Normalized FFO

The National Association of Real Estate Investment Trusts (“NAREIT”) defines FFO as net income (loss) available to common shareholders computedWhitestone REIT (calculated in accordance with U.S. GAAP,GAAP), excluding depreciation and amortization related to real estate, gains or losses from salesthe sale of operatingcertain real estate assets, gains and losses from change in control, and impairment charges on properties held for investment and extraordinary items, plus depreciation and amortizationwrite-downs of operating properties, including our share of unconsolidatedcertain real estate joint venturesassets and partnerships.investments in entities when the impairment is directly attributable to decreases in the value of depreciable real estate held by the entity. We calculate FFO in a manner consistent with the NAREIT definition.

definition and also include adjustments for our unconsolidated real estate partnership.

Normalized Funds from Operations (“Normalized FFO”) is a non-GAAP measure. We define Normalized FFO as FFO excluding extinguishment of debt costs.

Management uses FFO and Normalized FFO as a supplemental measure to conduct and evaluate our business because there are certain limitations associated with using U.S. GAAP net income (loss) alone as the primary measure of our operating performance.

Historical cost accounting for real estate assets in accordance with U.S. GAAP implicitly assumes that the value of real estate assets diminishes predictably over time.  Because real estate values instead have historically risen or fallen with market conditions, management believes that the presentation of operating results for real estate companies that use historical cost accounting is insufficient by itself.  In addition, securities analysts, investors and other interested parties use FFO and Normalized FFO as the primary metric for comparing the relative performance of equity REITs.  


FFO and Normalized FFO should not be considered as an alternative to net income or other measurements under U.S. GAAP, as an indicator of our operating performance or to cash flows from operating, investing or financing activities as a measure of liquidity.  FFO and Normalized FFO does not reflect working capital changes, cash expenditures for capital improvements or principal payments on indebtedness. Although our calculation of FFO is consistent with that of NAREIT, there can be no assurance that FFO and Normalized FFO presented by us is comparable to similarly titled measures of other REITs.


Funds From Operations Core (“FFO Core”)

Management believes that the computation of FFO in accordance with NAREIT's definition includes certain items
that are not indicative of the results provided by our operating portfolio and affect the comparability of our period-over-period performance. These items include, but are not limited to, non-cash share-based compensation expense and acquisition costs. Therefore, in addition to FFO, management uses FFO Core, which we define to exclude such items. Management believes that these adjustments are appropriate in determining FFO Core as they are not indicative of the operating performance of our assets. In addition, we believe that FFO Core is a useful supplemental measure for the investing community to use in comparing us to other REITs as many REITs provide some form of adjusted or modified FFO. However, there can be no assurance that FFO Core presented by us is comparable to the adjusted or modified FFO of other REITs.

Below are the calculations of FFO and Normalized FFO Core and the reconciliations to net income, which we believe is the most comparable U.S. GAAP financial measure (in thousands):

  Three Months Ended Nine Months Ended
  September 30, September 30,
FFO and FFO CORE 2017 2016 2017 2016
Net income attributable to Whitestone REIT $2,993
 $949
 $6,412
 $7,430
  Adjustments to reconcile to FFO:(1)
        
Depreciation and amortization of real estate assets 7,015
 5,405
 19,255
 16,195
(Gain) loss on sale or disposal of assets and properties 37
 (26) 114
 (2,900)
Net income attributable to redeemable operating partnership units 84
 15
 201
 131
FFO 10,129
 6,343
 25,982
 20,856
         
  Adjustments to reconcile to FFO Core:        
Share-based compensation expense 2,704
 3,042
 7,545
 6,886
Acquisition costs 264
 427
 1,398
 990
FFO Core $13,097
 $9,812
 $34,925
 $28,732

  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 

FFO (NAREIT) AND NORMALIZED FFO

 

2022

  

2021

  

2022

  

2021

 

Net income attributable to Whitestone REIT

 $3,915  $2,899  $15,331  $9,440 

Adjustments to reconcile to FFO:(1)

                

Depreciation and amortization of real estate

  7,846   7,305   23,534   21,353 

Depreciation and amortization of real estate assets of real estate partnership (pro rata)(2)

  403   440   1,209   1,254 

(Gain) loss on sale or disposal of assets, net

  7   48   12   (177)

Gain on sale of property from discontinued operations

           (1,833)

(Gain) loss on sale or disposal of properties or assets of real estate partnership (pro rata)

     1      (19)

Net income attributable to noncontrolling interests

  60   47   239   165 

FFO (NAREIT)

  12,231   10,740   40,325   30,183 

Adjustments to reconcile to Normalized FFO:

                

Extinguishment of debt costs

  147      147    

Normalized FFO

 $12,378  $10,740  $40,472  $30,183 

(1)

Includes pro-rata share attributable to Pillarstone.real estate partnership.

(2)

We rely on reporting provided to us by our third-party partners for financial information regarding the Company's investment in Pillarstone OP. Because Pillarstone OP financial statements as of September 30, 2022 have not been made available to us, we have estimated depreciation and amortization of real estate assets based on the information available to us at the time of this report.


46

Property Net Operating Income (“NOI”(NOI)


Management believes that NOI is a useful measure of our property operating performance and is useful to securities analysts in estimating the relative net asset values of REITs.performance. We define NOI as operating revenues (rental and other revenues) less property and related expenses (property operation and maintenance and real estate taxes). Other REITs may use different methodologies for calculating NOI and, accordingly, our NOI may not be comparable to other REITs. Because NOI excludes general and administrative expenses, depreciation and amortization, involuntary conversion,equity or deficit in earnings of real estate partnership, interest expense, interest, dividend and other investment income, provision for income taxes, gain on sale of property from discontinued operations, management fee (net of related expenses) and gain or loss on sale or disposition of assets, and includes NOI of real estate partnership (pro rata) and net income attributable to noncontrolling interest, it provides a performance measure that, when compared year over year,year-over-year, reflects the revenues and expenses directly associated with owning and operating commercial real estate properties and the impact to operations from trends in occupancy rates, rental rates and operating costs, providing perspective not immediately apparent from net income. We use NOI to evaluate our operating performance since NOI allows us to evaluate the impact that factors such as occupancy levels, lease structure, lease rates and tenant base have on our results, margins and returns. In addition, management believes that NOI provides useful information to the investment community about our property and operating performance when compared to other REITs since NOI is generally recognized as a standard measure of property performance in the real estate industry. However, NOI should not be viewed as a measure of our overall financial performance since it does not reflect general and administrative expenses, depreciation and amortization, involuntary conversion, interest expense, interest income, provision for income taxes and gain or loss on sale or disposition of assets, the level of capital expendituresexpenditure and leasing costs necessary to maintain the operating performance of our properties.


properties, including general and administrative expenses, depreciation and amortization, equity or deficit in earnings of real estate partnership, interest expense, interest, dividend and other investment income, provision for income taxes, gain on sale of property from discontinued operations, management fee (net of related expenses) and gain or loss on sale or disposition of assets.

Below is the calculation of NOI and the reconciliations to net income, which we believe is the most comparable U.S. GAAP financial measure (in thousands):


  Three Months Ended Nine Months Ended
  September 30, September 30,
PROPERTY NET OPERATING INCOME 2017 2016 2017 2016
Net income attributable to Whitestone REIT $2,993
 $949
 $6,412
 $7,430
General and administrative expenses 5,581
 6,218
 17,598
 16,467
Depreciation and amortization 7,247
 5,449
 19,936
 16,362
Interest expense 6,376
 4,669
 17,158
 14,221
Interest, dividend and other investment income (142) (164) (381) (339)
Provision for income taxes 126
 80
 296
 247
Gain on sale of properties 
 
 (16) (2,890)
(Gain) loss on disposal of assets 40
 (26) 135
 (10)
Net income attributable to noncontrolling interests 147
 15
 429
 131
NOI $22,368
 $17,190
 $61,567
 $51,619

  

Three Months Ended

  

Nine Months Ended

 
  

September 30,

  

September 30,

 

PROPERTY NET OPERATING INCOME

 

2022

  

2021

  

2022

  

2021

 

Net income attributable to Whitestone REIT

 $3,915  $2,899  $15,331  $9,440 

General and administrative expenses

  4,832   5,672   13,063   16,036 

Depreciation and amortization

  7,889   7,340   23,661   21,458 

Equity in earnings of real estate partnership(1)

  (65)  (151)  (304)  (429)

Interest expense

  6,816   6,142   19,111   18,417 

Interest, dividend and other investment income

  (13)  (31)  (43)  (103)

Provision for income taxes

  112   100   313   274 

Gain on sale of property from discontinued operations

           (1,833)

Management fee, net of related expenses

  31   83   112   246 

(Gain) loss on sale or disposal of assets, net

  7   48   12   (177)

NOI of real estate partnership (pro rata)(1)

  723   1,003   2,429   2,846 

Net income attributable to noncontrolling interests

  60   47   239   165 

NOI

 $24,307  $23,152  $73,924  $66,340 

(1)

We rely on reporting provided to us by our third-party partners for financial information regarding the Company's investment in Pillarstone OP. Because Pillarstone OP financial statements as of September 30, 2022 have not been made available to us, we have estimated equity in earnings and pro rata share of NOI of real estate partnership based on the information available to us at the time of this report.

Liquidity and Capital Resources

Our short-term liquidity requirements consist primarily of distributions to holders of our common shares and OP units, including those required to maintain our REIT status and satisfy our current quarterly distribution target of $0.2850$0.1200 per common share and OP unit, recurring expenditures, such as repairs and maintenance of our properties, non-recurring expenditures, such as capital improvements and tenant improvements, debt service requirements, and, potentially, acquisitions of additional properties.

47

During the nine months ended September 30, 2017,2022, our cash provided fromby operating activities was $27,999,000$33,459,000 and our total distributions were $30,805,000.$17,312,000.  Therefore, we had distributions in excess of cash flow from operations in excess of distributions of approximately $2,806,000.$16,147,000. We anticipate that cash flows from operating activities and our borrowing capacity under our unsecured revolving credit facility will provide adequate capital for our working capital requirements, anticipated capital expenditures and scheduled debt payments in the short term. We also believe that cash flows from operating activities and our borrowing capacity will allow us to make all distributions required for us to continue to qualify to be taxed as a REIT for federal income tax purposes.



Our long-term capital requirements consist primarily of maturities under our longer-term debt agreements, development and redevelopment costs, and potential acquisitions. We expect to meet our long-term liquidity requirements with net cash from operations, long-term indebtedness, sales of common shares, issuance of OP units, sales of underperforming properties and non-core properties and other financing opportunities, including debt financing. We believe we have access to multiple sources of capital to fund our long-term liquidity requirements, including the incurrence of additional debt and the issuance of additional equity. However, our abilityOn February 22, 2022, the Company announced an increase to incur additional debtits quarterly distribution to $0.12 per common share and OP unit, equal to a monthly distribution of $0.04, beginning with the April 2022 distribution. The Board will be dependent on a numberregularly reassess the dividend in light of factors, including our degreeeconomic conditions. As of leverage,September 30, 2022, subject to any potential future paydowns in the value of our unencumbered assets and borrowing restrictions that may be imposed by lenders. base, we have $126.4 million remaining availability under the revolving credit facility.

Our ability to access the equitycapital markets will be dependent on a number of factors as well, including general market conditions for REITs and market perceptions about our Company.


We expect In light of the dynamics in the capital markets impacted by the COVID-19 pandemic and the economic slowdown, our access to capital may be diminished. Despite these potential challenges, we believe we have sufficient access to capital for the foreseeable future, but we can provide no assurance that our rental incomesuch capital will increase as we continuebe available to acquire additional properties, subsequently increasing our cash flows generated from operating activities. We intend to continue acquiring such additional properties that meet our Community Centered Property® strategy through equity issuances and debt financing. For example,us on April 25, 2017, we completed the April Offering. attractive terms or at all.

On May 3, 2017, we acquired Eldorado Plaza. 20, 2022, our universal shelf registration statement on Form S-3 was declared effective by the SEC, which registers the issuance and sale by us of up to $500 million in securities from time to time, including common shares, preferred shares, debt securities, depositary shares and subscription rights.

We funded the purchase price of Eldorado Plaza and related transaction expenses with borrowings under our Facility and a portion of the net proceeds from the April Offering. On May 26, 2017, we acquired BLVD Place. We funded the purchase price of BLVD Place and related transaction expenses through a combination of borrowings under our Facility and the BLVD Note (as defined below) and a portion of the net proceeds from the April Offering. Includedhave in the purchase of Eldorado Plaza was approximately 1.86 acres of developable land that will give us the abilitypast, and expect to build an estimated 24,000 square feet of additional leasable space for an estimated cost to acquire and develop the land parcel of approximately $4.0 million, based on current plans. Further, included in the purchase of BLVD Place was approximately 1.43 acres of developable land. We currently intend to develop a six-story, 137,000 square foot mixed-use building, which we refer to as the BLVD Phase II-B development, on the developable land at BLVD Place, for an estimated cost to acquire and develop the land parcel of $55 million, including the $10.5 million of the aggregate purchase price of BLVD Place allocated to the acquisition of the land parcel.


As discussed in Note 11 (Equity) to the accompanying consolidated financial statements, on June 4, 2015, we enteredfuture, enter into the 2015at-the-market equity distribution agreements.  Pursuantprograms providing for the issuance and sale of common shares. Actual sales will depend on a variety of factors determined by us from time to time, including (among others) market conditions, the terms and conditions of the 2015 equity distribution agreements, we can issue and sell up to an aggregate of $50 milliontrading price of our common shares, intocapital needs and our determinations of the existing trading market at current market prices or at negotiated prices throughappropriate sources of funding for us, and were made in transactions that will be deemed to be “at-the-market” offerings as defined in Rule 415 under the placement agents over a periodSecurities Act of time1933, as amended (the "Securities Act"). For the three and from time to time. Wenine months ended September 30, 2022, we did not sell any common shares under the 2015 equity distribution agreements duringagreements. During the three months ended September 30, 2017. During the nine months ended September 30, 2017,2021, we sold 567,3022,991,168 common shares under the 20152019 equity distribution agreements, which provided for the issuance and sale of up to an aggregate of $100 million of the Company's common shares pursuant to our Registration Statement on Form S-3 (File No. 333-225007), with net proceeds to us of approximately $7.7$28.0 million. In connection with such sales, we paid compensation of approximately $139,000$426,000 to the sales agents. During the nine months ended September 30, 2021, we sold 6,016,148 common shares under the 2019 equity distribution agreements, with net proceeds to us of approximately $53.3 million. In connection with such sales, we paid compensation of approximately $812,000 to the sales agents. 

We have used and anticipate using net proceeds from common shares issued pursuant to the 2015 equity distribution agreements for general corporate purposes, which may include acquisitions of additional properties, the repayment of outstanding indebtedness, capital expenditures, the expansion, redevelopment and/or re-tenanting of properties in our portfolio, working capital and other general purposes.

48

Our capital structure includes non-recourse mortgage debt that we have assumed or originated on certain properties. We may hedge the future cash flows of certain variable rate debt transactions principally through interest rate swaps with major financial institutions. See Note 8 (Derivatives and Hedging Activities) to the accompanying consolidated financial statements for a description of our current cash flow hedges.


As discussed in Note 7 (Debt) to the accompanying consolidated financial statements, on May 26, 2017, we, through our subsidiary, Whitestone Houston BLVD Place LLC, a Delaware limited liability company, issued a $80.0 million promissory note to American General Life Insurance Company (the “BLVD Note”). The BLVD Note has a fixed interest rate of 3.72% and a maturity date of June 1, 2027. The BLVD Notes requires interest only payments with all principal repayable upon maturity. The BLVD Note is a non-recourse loan secured by the real property located at BLVD Place, including the related equipment, fixtures, personal property and other assets, with a limited carve-out guarantee by the Operating Partnership. Proceeds from the BLVD Note were used to fund a portion of the BLVD Place acquisition.

As discussed in Note 2 (Summary of Significant Accounting Policies) to the accompanying consolidated financial statements, pursuant to the terms of our $15.1 million 4.99% Note, due January 6, 2024 (see Note 7 (Debt) to the accompanying consolidated financial statements), which is collateralized by our Anthem Marketplace property, we were required by the lenders thereunder to establish a cash management account controlled by the lenders to collect all amounts generated by our Anthem Marketplace property in order to collateralize such promissory note. Amounts in the cash management account are classified as restricted cash.


Cash, and Cash Equivalents

and Restricted Cash

We had cash, and cash equivalents and restricted cash of approximately $6,338,000$9,567,000 as of September 30, 2017,2022, as compared to $4,168,000$15,914,000 on December 31, 2016.2021.  The increasedecrease of $2,170,000$6,347,000 during the nine months ended September 30, 2022 was primarily the result of the following:

Sources of Cash

Cash flow from operations of $27,999,000 for the nine months ended September 30, 2017;

Net proceeds of $40,600,000 from the Facility;

Net proceeds of $107,619,000 from issuance of common shares;

Proceeds of $26,000 from sale of property;

Proceeds of $306,000 from sale of marketable securities;

Cash flow from operations of $33,459,000 for the nine months ended September 30, 2022, compared to $31,703,000 for the nine months ended September 30, 2021;

Uses of Cash


Payment of distributions to common shareholders, OP unit holders and noncontrolling interests in Consolidated Partnership of $30,805,000;

Acquisitions of real estate of $124,557,000;

Additions to real estate of $13,499,000;

Change in restricted cash of $49,000;

Payments of loan origination costs of $695,000;

Repurchase of common shares of $1,987,000; and

Payments of notes payable of $2,788,000.

Payment of distributions to common shareholders and OP unit holders of $17,312,000 for the nine months ended September 30, 2022, compared to $14,311,000 for the nine months ended September 30, 2021;

Additions to real estate of $10,118,000 for the nine months ended September 30, 2022, compared to $6,058,000 for the nine months ended September 30, 2021;

Repurchase of common shares of $527,000 for the nine months ended September 30, 2022, compared to $678,000 for the nine months ended September 30, 2021;

Payments of notes payable of $2,705,000 for the nine months ended September 30, 2022, compared to $2,403,000 for the nine months ended September 30, 2021;

Net payments of credit facility $5,000,000 for the nine months ended September 30, 2022, compared to $25,000,000 for the nine months ended September 30, 2021; and 

Payment of loan origination costs of $4,144,000 for the nine months ended September 30, 2022, compared to $0 for the nine months ended September 30, 2021.

We place all cash in short-term, highly liquid investments that we believe provide appropriate safety of principal.

49


Debt consisted of the following as of the dates indicated (in thousands):

Description September 30, 2017 December 31, 2016
Fixed rate notes    
$10.5 million, LIBOR plus 2.00% Note, due September 24, 2018 (1)
 $9,800
 $9,980
$50.0 million, 0.84% plus 1.35% to 1.90% Note, due October 30, 2020 (2)
 50,000
 50,000
$50.0 million, 1.50% plus 1.35% to 1.90% Note, due January 29, 2021 (3)
 50,000
 50,000
$100.0 million, 1.73% plus 1.65% to 2.25% Note, due October 30, 2022 (4)
 100,000
 100,000
$80.0 million, 3.72% Note, due June 1, 2027 80,000
 
$37.0 million 3.76% Note, due December 1, 2020 (5)
 33,406
 34,166
$6.5 million 3.80% Note, due January 1, 2019 5,887
 6,019
$19.0 million 4.15% Note, due December 1, 2024 19,000
 19,000
$20.2 million 4.28% Note, due June 6, 2023 19,449
 19,708
$14.0 million 4.34% Note, due September 11, 2024 14,000
 14,000
$14.3 million 4.34% Note, due September 11, 2024 14,300
 14,300
$16.5 million 4.97% Note, due September 26, 2023 (5)
 16,119
 16,298
$15.1 million 4.99% Note, due January 6, 2024 14,919
 15,060
$9.2 million, Prime Rate less 2.00% Note, due December 29, 2017 (6)
 7,844
 7,869
$2.6 million 5.46% Note, due October 1, 2023 2,483
 2,512
$1.1 million 2.97% Note, due November 28, 2017 217
 
Floating rate notes    
Unsecured line of credit, LIBOR plus 1.40% to 1.95%, due October 30, 2019 (7)
 227,200
 186,600
Total notes payable principal 664,624
 545,512
Less deferred financing costs, net of accumulated amortization (1,949) (1,492)
  $662,675
 $544,020

Description

 

September 30, 2022

  

December 31, 2021

 

Fixed rate notes

        

$100.0 million, 1.73% plus 1.35% to 1.90% Note (1)

 $  $100,000 

$165.0 million, 2.24% plus 1.35% to 1.90% Note (1)

     165,000 

$265.0 million, 3.18% plus 1.45% to 2.10% Note, due January 31, 2028 (2)

  265,000    

$80.0 million, 3.72% Note, due June 1, 2027

  80,000   80,000 

$19.0 million 4.15% Note, due December 1, 2024

  18,103   18,358 

$20.2 million 4.28% Note, due June 6, 2023

  17,485   17,808 

$14.0 million 4.34% Note, due September 11, 2024

  12,778   12,978 

$14.3 million 4.34% Note, due September 11, 2024

  13,585   13,773 

$15.1 million 4.99% Note, due January 6, 2024

  13,705   13,907 

$2.6 million 5.46% Note, due October 1, 2023

  2,250   2,289 

$50.0 million, 5.09% Note, due March 22, 2029

  50,000   50,000 

$50.0 million, 5.17% Note, due March 22, 2029

  50,000   50,000 

$1.8 million 3.15% Note, due November 28, 2022

  349    

Floating rate notes

        

Unsecured line of credit, SOFR plus 1.50% to 2.10%, due September 16, 2026

  114,500   119,500 

Total notes payable principal

  637,755   643,613 

Less deferred financing costs, net of accumulated amortization

  (617)  (771)

Total notes payable

 $637,138  $642,842 

(1)

Loan was fully paid off on September 16, 2022.

(2)

Promissory note includes an interest rate swap that fixedfixes the interest rate at 3.55% for the durationSOFR portion of the term.


(2)
Promissory note includesterm loan at an interest rate swap that fixed the LIBOR portion of Term Loan 1 (as defined below) at 0.84%2.16% through February 3, 2017October 28, 2028, 2.76% from October 29, 2022 through January 31, 2024, and 1.75%3.32% beginning February 3, 20171, 2024 through October 30, 2020.

January 31, 2028.

(3)
Promissory note includes an interest rate swap that fixed the LIBOR portion of Term Loan 2 (as defined below) at 1.50%.

Scheduled maturities of our outstanding debt as of September 30, 2022 were as follows (in thousands):

Year

 

Amount Due

 

2022 (remaining)

 $1,104 

2023

  27,863 

2024

  63,573 

2025

  17,143 

2026

  131,643 

Thereafter

  396,429 

Total

 $637,755 


50
(4)
Promissory note includes an interest rate swap that fixed the LIBOR portion of Term Loan 3 (as defined below) at 1.73%,


(5)
Promissory notes were assumed by Pillarstone in December 2016.

(6)
Promissory note includes an interest rate swap that fixed the interest rate at 5.72% for the duration of the term. As part of our acquisition of Paradise Plaza in August 2012, we recorded a discount on the note of $1.3 million, which amortizes into interest expense over the life of the loan and results in an imputed interest rate of 4.13%.

(7)
Unsecured line of credit includes certain Pillarstone Properties described in more detail below in determining the amount of credit available under the Facility.

On May 26, 2017, we, through our subsidiary, Whitestone Houston BLVD Place LLC, a Delaware limited liability company, issued a $80.0 million promissory note to American General Life Insurance Company (the “BLVD Note”). The BLVD Note has a fixed interest rate of 3.72% and a maturity date of June 1, 2027. Proceeds from the BLVD Note were used to fund a portion of the purchase price of the acquisition of BLVD Place.


On November 7, 2014,September 16, 2022 we, through our Operating Partnership, entered into an unsecured revolving credit facility (the “2014“2022 Facility”) with the lenders party thereto, withBank of Montreal, as administrative agent (the “Administrative Agent”), Truist Bank, as syndication agent, and BMO Capital Markets Wells Fargo Securities, LLC, Merrill Lynch, Pierce, Fenner & Smith Incorporated,Corp., Truist Bank, Capital One, National Association, and U.S. Bank National Association, as co-lead arrangers and joint book runners, and Bank of Montreal, as administrative agent (the “Agent”).runners. The 20142022 Facility amended and restated ourthe Company's previous unsecured revolving credit facility. On October 30, 2015, we, through our Operating Partnership, entered into the First Amendment to the 2014facility, dated January 31, 2019 (the "2019 Facility").

The 2022 Facility (the “First Amendment”) with the guarantors party thereto, the lenders party thereto and the Agent. We refer to the 2014 Facility, as amended by the First Amendment, as the “Facility.”


Pursuant to the First Amendment, the Company madeis comprised of the following amendments to the 2014 Facility:

extended the maturity date of the $300three tranches:

$250.0 million unsecured revolving credit facility with a maturity date of September 16, 2026 (the “2022 Revolver”);

$265.0 million unsecured term loan with a maturity date of January 31, 2028 (“Term Loan”).

Borrowings under the 2014 Facility (the “Revolver”) to October 30, 2019 from November 7, 2018;


converted $100 million of outstanding borrowings under the Revolver to a new $100 million unsecured term loan under the 2014 Facility (“Term Loan 3”) with a maturity date of October 30, 2022;

extended the maturity date of the first $50 million unsecured term loan under the 2014 Facility (“Term Loan 1”) to October 30, 2020 from February 17, 2017; and

extended the maturity date of the second $50 million unsecured term loan under the 2014 Facility (“Term Loan 2” and together with Term Loan 1 and Term Loan 3, the “Term Loans”) to January 29, 2021 from November 7, 2019.
Borrowings under the2022 Facility accrue interest (at the Operating Partnership's option) at a Base Rate or an Adjusted LIBORTerm SOFR plus an applicable margin based upon our then existing leverage. As of September 30, 2022, the interest rate on the 2022 Revolver was 4.62%. Based on our current leverage ratio, the revolver has initial interest rate of SOFR plus 1.60% and a 10 basis point credit spread adjustment. In addition, we entered into interest rate swaps to fix the interest rates on the Term Loan. The Term Loan with the swaps has the following interest rates:

• 

2.16% plus 1.55% through October 28, 2022

2.80% plus 1.55% from October 29, 2022 through January 31, 2024

3.42% plus 1.55% from February 1, 2024 through January 31, 2028

The 2022 Facility also has a pricing provision where the applicable margin for Adjusted LIBOR borrowings ranges from 1.40% to 1.95% forcan be adjusted by an aggregate 0.02% per annum based on the Revolver and 1.35% to 2.25% for the Term Loans.Company’s performance on certain sustainability performance targets. Base Rate means, for any day, the higher of: (a) the Agent'sAdministrative Agent’s prime commercial rate, (b) the sum of (i) the rate per annum equal to the weighted average rate quoted byof the Agent by two or morerates on overnight federal funds brokers selected by the Agent for sale to the Agent at face value of federal funds in the secondary market in an amount equal or comparable to the principal amount for which such rate is being determined, plus (ii) 1/2 of 1.00%, and (c) the LIBOR rate for such day plus 1.00%. Adjusted LIBOR means LIBOR divided by one minus the Eurodollar Reserve Percentage. The Eurodollar Reserve Percentage means the maximum reserve percentage at which reserves are imposed by the Board of Governorstransactions with members of the Federal Reserve System, as published by the Federal Reserve Bank of New York for such day, plus (ii) 0.50%, or (c) the sum of (i) Adjusted Term SOFR for a one-month tenor in effect on eurocurrency liabilities.such day plus (ii) 1.10%.  Adjusted Term SOFR means, for any such day, the sum of (i) the SOFR-based term rate for the day two (2) business days prior and (ii) 0.10%.

The 2022 Facility includes an accordion feature that will allow the Operating Partnership to increase the borrowing capacity by $200.0 million, upon the satisfaction of certain conditions. As of September 30, 2022, subject to any potential future paydowns or increases in the borrowing base, we have $126.4 millionremaining availability under the 2022 Revolver. As of September 30, 2022, $379.5 million was drawn on the 2022 Facility and our unused borrowing capacity was $135.0 million, assuming that we use the proceeds of the 2022 Facility to acquire properties, or to repay debt on properties, that are eligible to be included in the unsecured borrowing base. The Company used $379.5 million of proceeds from the 2022 Facility to repay amounts outstanding under the 2019 Facility.

51

The Company, each direct and indirect material subsidiary of the Operating Partnership and any other subsidiary of the Operating Partnership that is a guarantor under any unsecured ratable debt will serve as a guarantor for funds borrowed by the Operating Partnership under the 2022 Facility. The 2022 Facility contains customary terms and conditions, including, without limitation, customary representations and warranties and affirmative and negative covenants including, without limitation, information reporting requirements, limitations on investments, acquisitions, loans and advances, mergers, consolidations and sales, incurrence of liens, dividends and restricted payments. In addition, the 2022 Facility contains certain financial covenants including the following:

maximum total indebtedness to total asset value ratio of 0.60 to 1.00;

maximum secured debt to total asset value ratio of 0.40 to 1.00;

minimum EBITDA (earnings before interest, taxes, depreciation, amortization or extraordinary items) to fixed charges ratio of 1.50 to 1.00;

maximum other recourse debt to total asset value ratio of 0.15 to 1.00; and

maintenance of a minimum tangible net worth (adjusted for accumulated depreciation and amortization) of $449 million plus 75% of the net proceeds from additional equity offerings (as defined therein).

We serve as the guarantor for funds borrowed by the Operating Partnership under the 2022 Facility. The 2022 Facility contains customary terms and conditions, including, without limitation, affirmative and negative covenants such as information reporting requirements, maximum secured indebtedness to total asset value, minimum EBITDA (earnings before interest, taxes, depreciation, amortization or extraordinary items) to fixed charges, and maintenance of a minimum net worth. The 2022 Facility also contains customary events of default with customary notice and cure, including, without limitation, nonpayment, breach of covenant, misrepresentation of representations and warranties in a material respect, cross-default to other major indebtedness, change of control, bankruptcy and loss of REIT tax status.


On March 22, 2019, we, through our Operating Partnership, entered into a Note Purchase and Guarantee Agreement (the “Note Agreement”) together with certain subsidiary guarantors as initial guarantor parties thereto (the “Subsidiary Guarantors”) and The Facility includes an accordion feature that will allowPrudential Insurance Company of America and the various other purchasers named therein (collectively, the “Purchasers”) providing for the issuance and sale of $100 million of senior unsecured notes of the Operating Partnership, of which (i) $50 million are designated as 5.09% Series A Senior Notes due March 22, 2029 (the “Series A Notes”) and (ii) $50 million are designated as 5.17% Series B Senior Notes due March 22, 2029 (the “Series B Notes” and, together with the Series A Notes, the “Notes”) pursuant to increasea private placement that closed on March 22, 2019 (the “Private Placement”). Obligations under the Notes are unconditionally guaranteed by the Company and by the Subsidiary Guarantors.

The principal of the Series A Notes will begin to amortize on March 22, 2023 with annual principal payments of approximately $7.1 million. The principal of the Series B Notes will begin to amortize on March 22, 2025 with annual principal payments of $10.0 million. The Notes will pay interest quarterly on the 22nd day of March, June, September and December in each year until maturity.

The Operating Partnership may prepay at any time all, or from time to time part of, the Notes, in an amount not less than $1,000,000 in the case of a partial prepayment, at 100% of the principal amount so prepaid, plus a make-whole amount. The make-whole amount is equal to the excess, if any, of the discounted value of the remaining scheduled payments with respect to the Notes being prepaid over the aggregate principal amount of such Notes (as described in the Note Agreement). In addition, in connection with a Change of Control (as defined in the Note Purchase Agreement), the Operating Partnership is required to offer to prepay the Notes at 100% of the principal amount plus accrued and unpaid interest thereon.

The Note Agreement contains representations, warranties, covenants, terms and conditions customary for transactions of this type and substantially similar to the Operating Partnership’s existing senior revolving credit facility, including limitations on liens, incurrence of investments, acquisitions, loans and advances and restrictions on dividends and certain other restricted payments. In addition, the Note Agreement contains certain financial covenants substantially similar to the Operating Partnership’s existing senior revolving credit facility, including the following:

maximum total indebtedness to total asset value ratio of 0.60 to 1.00;

maximum secured debt to total asset value ratio of 0.40 to 1.00;

minimum EBITDA (earnings before interest, taxes, depreciation, amortization or extraordinary items) to fixed charges ratio of 1.50 to 1.00;

maximum other recourse debt to total asset value ratio of 0.15 to 1.00; and

maintenance of a minimum tangible net worth (adjusted for accumulated depreciation and amortization) of $372 million plus 75% of the net proceeds from additional equity offerings (as defined therein).

In addition, the Note Agreement contains a financial covenant requiring that maximum unsecured debt not exceed the lesser of (i) an amount equal to 60% of the aggregate unencumbered asset value and (ii) the debt service coverage amount (as described in the Note Agreement). That covenant is substantially similar to the borrowing capacitybase concept contained in the Operating Partnership’s existing senior revolving credit facility.

The Note Agreement also contains default provisions, including defaults for non-payment, breach of representations and warranties, insolvency, non-performance of covenants, cross-defaults with other indebtedness and guarantor defaults. The occurrence of an event of default under the Note Agreement could result in the Purchasers accelerating the payment of all obligations under the Notes. The financial and restrictive covenants and default provisions in the Note Agreement are substantially similar to $700 million, uponthose contained in the satisfactionOperating Partnership’s existing credit facility.

Net proceeds from the Private Placement were used to refinance existing indebtedness. The Notes have not been and will not be registered under the Securities Act, and may not be offered or sold in the United States absent registration or an applicable exemption from the registration requirements of certain conditions, including new commitmentsthe Securities Act. The Notes were sold in reliance on the exemption from lenders. registration provided by Section 4(a)(2) of the Securities Act.

As of September 30, 2017, $427.2 million was drawn on the Facility, and2022, our remaining borrowing capacity was $72.8 million. Proceeds from the Facility were used for general corporate purposes, including property acquisitions, debt repayment, capital expenditures, the expansion, redevelopment and retenanting of properties in our portfolio and working capital. We intend to use the additional proceeds from the Facility for general corporate purposes, including property acquisitions, debt repayment, capital expenditure, the expansion, redevelopment and re-tenanting of properties in our portfolio and working capital.


On December 8, 2016, in connection with the Contribution, the Operating Partnership entered into the Second Amendment to the Facility and Reaffirmation of Guaranties (the “Second Amendment”) with Pillarstone, the Company and the other Guarantors party thereto, the lenders party thereto and the Agent. Pursuant to the Second Amendment, following the Contribution, Whitestone Offices, LLC and Whitestone CP Woodland Ph. 2, LLC were permitted to remain Material Subsidiaries (as defined in the Facility) and Guarantors under the Facility and their respective Pillarstone Properties were each permitted to remain an Eligible Property (as defined in the Facility) and be included in the Borrowing Base (as defined in the Facility) under the Facility. In addition, on December 8, 2016, Pillarstone entered into the Limited Guarantee (the “Limited Guarantee”) with the Agent, pursuant to which Pillarstone agreed to be joined as a party to the Facility to provide a limited guarantee up to the amount of availability generated by the Pillarstone Properties owned by Whitestone Offices, LLC and Whitestone CP Woodland Ph. 2, LLC. As of September 30, 2017, Pillarstone accounted for approximately $15.5 million of the total amount drawn on the Facility.

As of September 30, 2017, our $237.2$157.9 million in secured debt was collateralized by 20seven properties with a carrying value of $342.0$243.5 million.  Our loans contain restrictions that would require the payment of prepayment penalties for the acceleration of outstanding debt and are secured by deeds of trust on certain of our properties and by assignment of the rents and leases associated with those properties. As of September 30, 2017,2022, we were in compliance with all loan covenants.

Scheduled maturities of our outstanding debt as of September 30, 2017 were as follows (in thousands):
   
Year Amount Due
   
2017 $8,767
2018 12,136
2019 235,249
2020 82,827
2021 51,918
Thereafter 273,727
Total $664,624

Refer to Note 7 (Debt) to the accompanying consolidated financial statements for additional information regarding debt.

Capital Expenditures

We continually evaluate our properties’ performance and value. We may determine it is in our shareholders’ best interest to invest capital in properties that we believe have potential for increasing value. We also may have unexpected capital expenditures or improvements for our existing assets. Additionally, we intend to continue investing in similar properties outside of the markets on which we focus in cities with exceptional demographics to diversify market risk, and we may incur significant capital expenditures or make improvements in connection with any properties we may acquire.

The following is a summary of the Company's capital expenditures for the three and nine month periods ended September 30, 2022 and 2021 (in thousands):

  

Three Months Ended September 30,

  

Nine Months Ended September 30,

 
  

2022

  

2021

  

2022

  

2021

 

Capital expenditures:

                

Tenant improvements and allowances

 $2,266  $463  $6,880  $1,423 

Developments / redevelopments

  475   371   1,705   1,107 

Leasing commissions and costs

  831   632   2,127   2,360 

Maintenance capital expenditures

  1,206   1,725   2,558   3,528 

Total capital expenditures

 $4,778  $3,191  $13,270  $8,418 

Contractual Obligations
54

Distributions

U.S. federal income tax law generally requires that a REIT distribute annually to its shareholders at least 90% of its REIT taxable income, without regard to the deduction for dividends paid and excluding net capital gains, and that it pay tax at regular corporate rates on any taxable income that it does not distribute. We currently, and intend to continue to, accrue distributions quarterly and make distributions in three monthly installments following the end of each quarter. For a discussion of our cash flow as compared to dividends, see “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Liquidity and Capital Resources.”

The timing and frequency of our distributions are authorized and declared by our board of trustees in exercise of its business judgment based upon a number of factors, including:

our funds from operations;

our debt service requirements;

our capital expenditure requirements for our properties;

our taxable income, combined with the annual distribution requirements necessary to maintain REIT qualification;

requirements of Maryland law;

our overall financial condition; and

other factors deemed relevant by our board of trustees.

Any distributions we make will be at the discretion of our board of trustees and we cannot provide assurance that our distributions will be made or sustained in the future.

On February 12, 2021, the Company announced an increase to its quarterly distribution to $0.1075 per common share and OP unit, equal to a monthly distribution of $0.035833, beginning with the March 2021 distribution.

On February 22, 2022, the Company announced an increase to its quarterly distribution to $0.12 per common share and OP unit, equal to a monthly distribution of $0.04, beginning with the April 2022 distribution. The Board will continue to regularly reassess the dividend level.

During the nine months ended September 30, 2017, there were no material changes outside2022, we paid distributions to our common shareholders and OP unit holders of $17.3 million, compared to $14.3 million in the ordinary coursenine months ended September 30, 2021.  Common shareholders and OP unit holders receive monthly distributions.  Payments of business to the information regarding specified contractual obligations contained in our Annual Report on Form 10-K for the year ended December 31, 2016.



Distributions
distributions are declared quarterly and paid monthly. The following table summarizes the cash distributions paid or payable to holders of our common shares and noncontrolling OP units during each quarter during 2016of 2021 and the nine months ended September 30, 20172022 (in thousands, except per share data):

  Common Shares Noncontrolling OP Unit Holders Total
Quarter Paid Distributions Per Common Share  Amount Paid Distributions Per OP Unit  Amount Paid Amount Paid
2017          
Third Quarter $0.2850
 $10,948
 $0.2850
 $309
 $11,257
Second Quarter 0.2850
 10,093
 0.2850
 310
 10,403
First Quarter 0.2850
 8,453
 0.2850
 313
 8,766
Total $0.8550
 $29,494
 $0.8550
 $932
 $30,426
           
2016          
Fourth Quarter $0.2850
 $8,305
 $0.2850
 $314
 $8,619
Third Quarter 0.2850
 8,109
 0.2850
 138
 8,247
Second Quarter 0.2850
 7,786
 0.2850
 138
 7,924
First Quarter 0.2850
 7,711
 0.2850
 139
 7,850
Total $1.1400
 $31,911
 $1.1400
 $729
 $32,640

  

Common Shares

  

Noncontrolling OP Unit Holders

  

Total

 

Quarter Paid

 

Distributions Per Common Share

  

Amount Paid

  

Distributions Per OP Unit

  

Amount Paid

  

Amount Paid

 

2022

                    

Third Quarter

 $0.1200  $5,901  $0.1200  $88  $5,989 

Second Quarter

  0.1200   5,880   0.1200   92   5,972 

First Quarter

  0.1075   5,268   0.1075   83   5,351 

Total

 $0.3475  $17,049  $0.3475  $263  $17,312 
                     

2021

                    

Fourth Quarter

 $0.1075  $5,257  $0.1075  $83  $5,340 

Third Quarter

  0.1075   4,981   0.1075   83   5,064 

Second Quarter

  0.1075   4,602   0.1075   83   4,685 

First Quarter

  0.1058   4,480   0.1058   82   4,562 

Total

 $0.4283  $19,320  $0.4283  $331  $19,651 

Taxes

We elected to be taxed as a REIT under the Code beginning with our taxable year ended December 31, 1999.  As a REIT, we generally are not subject to federal income tax on income that we distribute to our shareholders.  If we fail to qualify as a REIT in any taxable year, we will be subject to federal income tax on our taxable income at regular corporate rates.  We believe that we are organized and operate in a manner to qualify and be taxed as a REIT, and we intend to operate so as to remain qualified as a REIT for federal income tax purposes.


Income earned by our taxable REIT subsidiary, Whitestone Davenport TRS LLC (“Davenport TRS”), is subject to federal income tax. For the nine months ended September 30, 2016, we recognized $45,000 in income tax expense related to Davenport TRS taxable year. Davenport TRS was dissolved in the fourth quarter of 2016.

Environmental Matters


Our properties are subject to environmental laws and regulations adopted by various governmental authorities in the jurisdictions in which our operations are conducted. From our inception, we have incurred no significant environmental costs, accrued liabilities or expenditures to mitigate or eliminate future environmental contamination.


Off-Balance Sheet Arrangements

Guarantees. We had no significant off-balance sheet arrangements asmay guarantee the debt of September 30, 2017a real estate partnership primarily because it allows the real estate partnership to obtain funding at a lower cost than could be obtained otherwise. This results in a higher return for the real estate partnership on its investment, and December 31, 2016.a higher return on our investment in the real estate partnership. We may receive a fee from the real estate partnership for providing the guarantee. Additionally, when we issue a guarantee, the terms of the real estate partnership’s partnership agreement typically provide that we may receive indemnification from the real estate partnership or have the ability to increase our ownership interest. See Note 6 (Investment in Real Estate Partnership) to the accompanying consolidated financial statements for information related to our guarantee of our real estate partnership’s debt.

56


Item 3.Quantitative and Qualitative Disclosures About Market Risk.


Our future income, cash flows and fair value relevant to our financial instruments depend upon prevailing market interest rates. Market risk refers to the risk of loss from adverse changes in market prices and interest rates. Based upon the nature of our operations, we are not subject to foreign exchange rate or commodity price risk. The principal market risk to which we are exposed is the risk related to interest rate fluctuations. Many factors, including governmental monetary and tax policies, domestic and international economic and political considerations, and other factors that are beyond our control contribute to interest rate risk. Our interest rate risk objective is to limit the impact of interest rate fluctuations on earnings and cash flows and to lower our overall borrowing costs. To achieve this objective, we manage our exposure to fluctuations in market interest rates for our borrowings through the use of fixed rate debt instruments to the extent that reasonably favorable rates are obtainable.


All of our financial instruments were entered into for other than trading purposes.


Fixed Interest Rate Debt


As of September 30, 2017, $437.42022, $523.3 million, or approximately 66%82% of our total outstanding debt, was subject to fixed interest rates, which limit the risk of fluctuating interest rates. ThoughAlthough a change in the market interest rates affects the fair market value of our fixed interest rate debt, it does not impact net income to shareholders or cash flows. Our total outstanding fixed interest rate debt had an average effective interest rate as of September 30, 20172022 of approximately 3.82%4.53% per annum with scheduled maturities ranging from 20172022 to 2027 (see2029. See Note 7 (Debt) to the accompanying consolidated financial statements for further detail).detail. Holding other variables constant, a 1% increase or decrease in interest rates would cause a $17.7$18.9 million decline or increase, respectively, in the fair value for our fixed rate debt.


Variable Interest Rate Debt


As of September 30, 2017, $227.22022, $114.5 million, or approximately 34%18% of our outstanding debt, was subject to floating interest rates of LIBOR plus 1.40% to 1.95%1.90% and not currently subject to a hedge. The impact of a 1% increase or decrease in interest rates on our non-hedged variable rate debt would result in a decrease or increase of annual net income of approximately $2.3$1.1 million, respectively.



Credit Risk

Credit risk may be increased as a result of the COVID-19 pandemic. We expect that the actions taken by the U.S. and international governments to decrease the impact of the COVID-19 pandemic and inflation, including rising interest rates, will result in a continued decline in global economic activity generally, and may adversely affect the financial condition of our tenants in particular. Although the full extent of the adverse impacts on our tenants cannot be predicted, in future periods we may experience reductions in on-time payments or closures of tenants’ businesses, which could have a material adverse effect on our results of operations, cash flows and financial condition.

Item 4.Controls and Procedures.


Evaluation of Disclosure Controls and Procedures

The Company’s management of Whitestone REIT, under the supervisionis responsible for establishing and with the participation of our principal executive and financial officers, has evaluated the effectiveness of ourmaintaining adequate disclosure controls and procedures as defined in ensuring that the information required to be disclosed in our filingsRules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Disclosure controls and procedures means controls and other procedures of the Company that are designed to ensure that information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act, is recorded, processed, summarized, and reported, within the time periods specified in the SEC'sSEC’s rules and forms, including ensuringforms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that such information required to be disclosed by the Company in the reports that it files or submits under the Exchange Act is accumulated and communicated to Whitestone REIT'sthe Company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. Based on suchthe evaluation of our disclosure controls and procedures as of September 30, 2022, our principal executive and financial officers have concluded that such disclosure controls and procedures were effective as of September 30, 2017 (the end of the period covered by this Report).


effective.

Changes in Internal Control Over Financial Reporting


During the three months ended September 30, 2017, there were

There have been no significant changes in our internal control over financial reporting during the nine months ended September 30, 2022 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

57


PART II. OTHER INFORMATION


Item 1. Legal Proceedings.

We are subject to various legal proceedings and claims that arise in the ordinary course of business.  These matters are generally covered by insurance.  While the resolution of these matters cannot be predicted with certainty, management believes the final outcome of such matters will not have a material adverse effect on our financial position, results of operations or liquidity.


Litigation between the Company and Pillarstone REIT

On September 16, 2022, Pillarstone Capital REIT and Pillarstone Capital REIT Operating Partnership, L.P. filed suit against the Company and certain of its subsidiaries (Whitestone TRS, Inc. and Whitestone REIT Operating Partnership, L.P.) along with certain of its executives (Peter Tropoli, Christine Mastandrea,  and David Holeman) in the District Court of Harris County, Texas, alleging claims relating to the limited partnership agreement between Pillarstone Capital REIT and Whitestone REIT Operating Partnership, as well as the termination of Management Agreements between Pillarstone Capital REIT Operating Partnership, L.P. and Whitestone TRS, Inc. The claimants seeks monetary relief in excess of $1,000,000 million in damages and equitable relief. However, the Company denies the claims, has substantial legal and factual defenses against the claims, and intends to vigorously defend against the claims. The Company does not believe a probable loss will be incurred, nor does it anticipate a material adverse effect on its financial position, results of operations, cash flows or liquidity. Therefore, the Company has not recorded a charge as a result of this action.

Former CEO Litigation

On February 23, 2022, the Company’s former CEO, James Mastandrea, filed suit against the Company and certain of its trustees (Nandita Berry, Jeff Jones, Jack Mahaffey, and David Taylor) and officers (David Holeman, Christine Mastandrea, Peter Tropoli) in the District Court of Harris County, Texas, alleging claims relating to the termination of claimant’s employment. Claimant purports to assert claims for breach of contract, breach of fiduciary duties, tortious interference with contract, civil conspiracy, and declaratory judgment. The claimant seeks a maximum of $25 million in damages and equitable relief. However, the Company denies the claims, has substantial legal and factual defenses against the claims, and intends to vigorously defend against the claims. The Company does not believe a probable loss will be incurred, nor does it anticipate a material adverse effect on its financial position, results of operations, cash flows or liquidity. Therefore, the Company has not recorded a charge as a result of this action.

Pillarstone Rights Plan

On December 26, 2021, the Board of Trustees of Pillarstone REIT adopted a new rights agreement (the “Pillarstone Rights Agreement”), pursuant to which each holder of Pillarstone REIT common stock received one preferred share purchase right (a “Right”) per common share held as of the applicable record date. Each Right entitles the registered holder to purchase from Pillarstone REIT one one-thousandth (a “Unit”) of a series D preferred share of Pillarstone at a purchase price (“Purchase Price”) of $7.00 per Unit, subject to adjustment. The Rights are exercisable upon the occurrence of certain events as described in the Pillarstone Rights Agreement, including the acquisition by certain holders of 5% or more of the common shares of Pillarstone REIT (an “Acquiring Person”). Upon the acquisition of Pillarstone REIT common shares by an Acquiring Person, each holder of a Right (other than an Acquiring Person), will have the right to receive upon exercise a number of Pillarstone REIT common shares having a market value of two times the Purchase Price.

As set forth in the Amended and Restated Limited Partnership Agreement of Pillarstone OP, dated as of December 8, 2016 (the “Pillarstone Partnership Agreement”), we have the contractual right to have our limited partnership interests in Pillarstone redeemed at our discretion. However, upon receipt of a redemption notice, Pillarstone OP has the option of the applicable redemption price in cash, based on the market value of Pillarstone REIT common shares, or in Pillarstone REIT common shares. To the extent we seek to have our partnership units in Pillarstone OP redeemed and Pillarstone OP elects to pay the applicable redemption price in Pillarstone REIT common shares (and such shares represent 5% or more of the outstanding common shares of Pillarstone REIT), the Rights could become exercisable. To the extent the Rights are exercised as a result of our Pillarstone OP units being redeemed for Pillarstone REIT common shares, our ownership interest in Pillarstone REIT would be significantly diluted, which could adversely impact the value of our investment in Pillarstone OP.

Because the Pillarstone Rights Agreement seeks to prevent Whitestone OP from exercising its contractual Redemption Right, on July 12, 2022, Whitestone OP filed suit against Pillarstone REIT in the Court of Chancery of the State of Delaware challenging the Pillarstone Rights Agreement due to Pillarstone REIT’s breach of the Pillarstone OP partnership agreement, breach of its fiduciary duty as general partner of Pillarstone OP to Whitestone OP, and breach of the implied covenant of good faith and fair dealing under the Pillarstone OP partnership agreement.  The lawsuit seeks rescission and voiding of the Pillarstone Rights Agreement; a declaration that the Pillarstone Rights Agreement is unenforceable, invalid, and of no force and effect; an order permanently enjoining enforcement of the Pillarstone Rights Agreement; an award of monetary damages; and broad restrictions on Pillarstone REIT’s ability to conduct its business, including buying properties, enforcing the Rights Agreement, incurring expenses, or engaging in transactions.

On September 8, 2022, the Company’s Motion to Preserve the Status Quo was granted by the Court, limiting Pillarstone from engaging in any acts outside the ordinary course of business and otherwise imposing restrictions on Pillarstone to ensure that Whitestone’s right of redemption right is not impaired while the underlying dispute is being considered by the Court.

While we do not believe the overall impact of the Pillarstone Rights Agreement on the carrying value of our investment in Pillarstone OP is material, we cannot reasonably estimate a range of possible loss at this time.

Item 1A. Risk Factors.
Other than the addition of the risk factor below, there have

There has been no material changes from thechange in our risk factors from those previously disclosed in the “Risk Factors” sectionsPart I, Item 1A of Whitestone’sour Annual Report on Form 10-K for the year ended December 31, 2016 and Quarterly Report on Form 10-Q for the period ended March 31, 2017.2021.

58


Because a majority
A majority of our assets and revenues are currently derived from properties located in the Houston and Phoenix metropolitan areas. As of December 31, 2016, on a pro forma basis giving effect to the acquisition of Eldorado Plaza and BLVD Place, approximately 29% of our wholly-owned GLA and 29% of our retail NOI would have been located in Houston, approximately 46% of our wholly-owned GLA and 42% of our retail NOI would have been located in Phoenix and approximately 11% of our wholly-owned GLA and 13% of our retail NOI would have been located in Dallas. Our results of operations are directly affected by our ability to attract financially sound commercial tenants. A significant economic downturn in Houston, including as a result of the recent or future significant decline in oil prices, or as a result of Hurricane Harvey or other natural disasters which may significantly impact our tenants, their customers and suppliers and, as a result, their businesses, Dallas or the Phoenix metropolitan area may adversely impact our ability to locate and retain financially sound tenants, could have an adverse impact on our existing tenants' revenues, costs and results of operations and may adversely affect their ability to meet their obligations to us. Likewise, we may be required to lower our rental rates to attract desirable tenants in such an environment. Consequently, because of the geographic concentration among our current assets, if the Houston, Dallas or Phoenix metropolitan area experiences an economic downturn, our operations and ability to make distributions to our shareholders could be adversely impacted. In addition, a substantial component of the Houston and Dallas economy is the oil and gas industry, and the current low prices of oil and natural gas could adversely affect companies in that industry and their employees, which could adversely affect the businesses of our Houston and Dallas tenants.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

(a)

During the period covered by this Quarterly Report on Form 10-Q, we did not sell any equity securities that were not registered under the Securities Act of 1933, as amended.


(b)

Not applicable.


(c)

During the three months ended September 30, 2022, certain of our employees tendered owned common shares to satisfy the tax withholding on the lapse of certain restrictions on restricted common shares issued under the 2018 Plan. The following table summarizes all of these repurchases during the three months ended September 30, 2022.

Period

 

Total Number of Shares Purchased (1)

  

Average Price Paid Per Share

  

Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs

  

Maximum Number of Shares that May Yet be Purchased Under the Plans or Programs

 

July 1, 2022 - July 31, 2022

  22,418  $11.23   N/A   N/A 

August 1, 2022 - August 31, 2022

        N/A   N/A 

September 1, 2022 - September 30, 2022

        N/A   N/A 

Total

  22,418  $11.23         

(c)

(1)

Not applicable.

The number of shares purchased represents common shares held by employees who tendered owned common shares to satisfy the tax withholding on the lapse of certain restrictions on restricted common shares issued under the 2018 Plan. With respect to these shares, the price paid per share is based on the fair market value at the time of tender.


Item 3. Defaults Upon Senior Securities.

None.


Item 4. Mine Safety Disclosures.

Not applicable.


Item 5. Other Information.

None.



Item 6. Exhibits.


The exhibits listed on the accompanying Exhibit Index are filed, furnished and incorporated by reference (as stated therein) as part of this Report.



EXHIBIT INDEX

Exhibit No.

Description

32.2**

101

The following financial information of the Registrant for the quarter ended September 30, 2022, formatted in Inline XBRL (eXtensible Business Reporting Language): (i) the Consolidated Balance Sheets as of September 30, 2022 (unaudited) and December 31, 2021, (ii) the Consolidated Statements of Operations and Comprehensive Income for the three and nine month periods ended September 30, 2022 and 2021 (unaudited), (iii) the Consolidated Statements of Changes in Equity for the three months ended March 31, June 30 and September 30, 2022 and 2021 (unaudited), (iv) the Consolidated Statement of Cash Flows for the nine months ended September 30, 2022 and 2021 (unaudited) and (v) the Notes to the Consolidated Financial Statements (unaudited).

104

Cover Page Interactive Data File - the cover page XBRL tags are embedded within the Inline XBRL document and in Exhibit 101.

________________________

*

Filed herewith.

**

Furnished herewith.

+

Denotes management contract or compensatory plan or arrangement.

60

101.INS***XBRL Instance Document
101.SCH***XBRL Taxonomy Extension Schema Document
101.CAL***XBRL Taxonomy Extension Calculation Linkbase Document
101.LAB***XBRL Taxonomy Extension Label Linkbase Document
101.PRE***XBRL Taxonomy Extension Presentation Linkbase Document
101.DEF***XBRL Taxonomy Extension Definition Linkbase Document
 ________________________
*       Filed herewith.
**     Furnished herewith.
Pursuant to Rule 406T of Regulation S-T, the Interactive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.

SIGNATURES

Pursuant to the requirements of 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.



WHITESTONE REIT

Date:

November 4, 2022

/s/ David K. Holeman

    
WHITESTONE REIT
Date:November 3, 2017
/s/ James C. Mastandrea

David K. Holeman

    James C. Mastandrea

Chief Executive Officer

    Chief

(Principal Executive OfficerOfficer)

Date:

November 4, 2022

/s/ John S. Hogan

    (Principal Executive Officer)
Date:November 3, 2017/s/ David K. Holeman

John S. Hogan

    David K. Holeman

Chief Financial Officer

    Chief Financial Officer

(Principal Financial and Principal Accounting Officer)



57
61