UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

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

FOR THE QUARTERLY PERIOD ENDED SEPTEMBERJune 30, 20172021

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

FOR THE TRANSITION PERIOD FROM ____________ TO ____________

COMMISSION FILE NUMBER: 000-55146

Inland Real Estate Income Trust, Inc.

(Exact name of registrant as specified in its charter)

 

Maryland

45-3079597

(State or other jurisdiction of incorporation or organization)

(I.R.S. Employer Identification No.)

 

 

2901 Butterfield Road, Oak Brook, Illinois

60523

(Address of principal executive offices)

(Zip Code)

630-218-8000

(Registrant’s telephone number, including area code)code: 630-218-8000

 

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

Title of each class

Trading

Symbol(s)

Name of each exchange on which registered

None

None

None

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

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

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

 

Large accelerated filer

 

Accelerated filer

Non-accelerated filer

��

 

Smaller 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      No  

As of October 31, 2017,August 9, 2021, there were 88,720,64336,129,906 shares of the registrant’s common stock, $.001 par value, outstanding.

 

 

 


 

INLAND REAL ESTATE INCOME TRUST, INC.

TABLE OF CONTENTS

 

 

 

 

 

Page

 

 

Part I - Financial Information

 

Item 1.

 

Financial Statements

 

 

 

 

 

 

 

Consolidated Balance Sheets as of SeptemberJune 30, 20172021 (unaudited) and December 31, 2016

3

Consolidated Statements of Operations and Comprehensive Loss for the three and nine months ended September 30, 2017 and 2016 (unaudited)2020

4

 

 

 

 

 

 

Consolidated StatementStatements of EquityOperations and Comprehensive Income (Loss) for the ninethree and six months ended SeptemberJune 30, 20172021 and 2020 (unaudited)

5

 

 

 

 

 

 

Consolidated Statements of Cash FlowsEquity for the ninethree months ended SeptemberJune 30, 20172021 and 20162020 (unaudited)

6

 

 

 

 

 

 

Notes to Consolidated Financial Statements of Equity for the six months ended June 30, 2021 and 2020 (unaudited)

8

Item 2.

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

21

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

33

Item 4.

Controls and Procedures

347

 

 

 

 

 

 

Part II - Other InformationConsolidated Statements of Cash Flows for the six months ended June 30, 2021 and 2020 (unaudited)

8

 

Item 1.

 

Legal ProceedingsNotes to Consolidated Financial Statements (unaudited)

3410

 

 

 

 

Item 1A.2.

 

Risk FactorsManagement’s Discussion and Analysis of Financial Condition and Results of Operations

3422

 

 

 

 

Item 2.3.

 

Unregistered Sales of Equity SecuritiesQuantitative and Use of ProceedsQualitative Disclosures About Market Risk

36

 

 

 

 

Item 3.4.

 

Defaults Upon Senior SecuritiesControls and Procedures

37

Part II - Other Information

Item 1.

Legal Proceedings

37

 

 

 

 

Item 4.1A.

 

Mine Safety DisclosuresRisk Factors

37

 

 

 

 

Item 5.2.

 

Other InformationUnregistered Sales of Equity Securities and Use of Proceeds

3739

 

 

 

 

Item 6.3.

 

ExhibitsDefaults Upon Senior Securities

3740

 

 

 

 

SignaturesItem 4.

39

Mine Safety Disclosures

40

Item 5.

Other Information

40

Item 6.

Exhibits

41

Signatures

42

 


INLAND REAL ESTATE INCOME TRUST, INC.

CONSOLIDATED BALANCE SHEETS

(Dollar amounts in thousands, except per share amounts) 

 

 

June 30, 2021

(unaudited)

 

 

December 31,

2020

 

ASSETS

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

Investment properties held and used:

 

 

 

 

 

 

 

 

Land

 

$

267,946

 

 

$

267,946

 

Building and other improvements

 

 

989,630

 

 

 

987,181

 

Total

 

 

1,257,576

 

 

 

1,255,127

 

Less accumulated depreciation

 

 

(226,669

)

 

 

(207,764

)

Net investment properties held and used

 

 

1,030,907

 

 

 

1,047,363

 

Cash and cash equivalents

 

 

11,290

 

 

 

12,906

 

Restricted cash

 

 

4,270

 

 

 

1,079

 

Accounts and rent receivable, net

 

 

19,110

 

 

 

21,851

 

Acquired lease intangible assets, net

 

 

64,663

 

 

 

71,539

 

Operating lease right-of-use asset, net

 

 

14,789

 

 

 

15,013

 

Other assets

 

 

5,257

 

 

 

6,299

 

Total assets

 

$

1,150,286

 

 

$

1,176,050

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgages and credit facility payable, net

 

$

609,254

 

 

$

628,718

 

Accounts payable and accrued expenses

 

 

8,350

 

 

 

8,977

 

Operating lease liability

 

 

24,213

 

 

 

24,035

 

Distributions payable

 

 

4,886

 

 

 

 

Acquired intangible liabilities, net

 

 

39,850

 

 

 

41,658

 

Due to related parties

 

 

2,975

 

 

 

5,348

 

Other liabilities

 

 

18,817

 

 

 

23,355

 

Total liabilities

 

 

708,345

 

 

 

732,091

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $.001 par value, 40,000,000 shares authorized, NaN outstanding

 

 

 

 

 

 

Common stock, $.001 par value, 1,460,000,000 shares authorized, 36,025,578 and

   36,022,368 shares issued and outstanding as of June 30, 2021 and December

   31, 2020, respectively

 

 

36

 

 

 

36

 

Additional paid in capital

 

 

810,242

 

 

 

810,210

 

Accumulated distributions and net loss

 

 

(355,379

)

 

 

(348,719

)

Accumulated other comprehensive loss

 

 

(12,958

)

 

 

(17,568

)

Total stockholders’ equity

 

 

441,941

 

 

 

443,959

 

Total liabilities and stockholders’ equity

 

$

1,150,286

 

 

$

1,176,050

 

See accompanying notes to consolidated financial statements.


INLAND REAL ESTATE INCOME TRUST, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(Unaudited, dollar amounts in thousands, except per share amounts) 

 

 

 

 

September 30, 2017

(unaudited)

 

 

December 31,

2016

 

ASSETS

 

 

 

 

 

 

 

 

Assets:

 

 

 

 

 

 

 

 

Investment properties:

 

 

 

 

 

 

 

 

Land

 

$

279,723

 

 

$

262,210

 

Building and other improvements

 

 

1,016,190

 

 

 

971,021

 

Total

 

 

1,295,913

 

 

 

1,233,231

 

Less accumulated depreciation

 

 

(92,370

)

 

 

(62,631

)

Net investment properties

 

 

1,203,543

 

 

 

1,170,600

 

Cash and cash equivalents

 

 

10,874

 

 

 

10,861

 

Investment in unconsolidated entities

 

 

5,685

 

 

 

126

 

Accounts and rent receivable

 

 

12,934

 

 

 

11,671

 

Acquired lease intangible assets, net

 

 

145,680

 

 

 

150,108

 

Deferred costs, net

 

 

1,120

 

 

 

683

 

Other assets

 

 

11,068

 

 

 

13,511

 

Total assets

 

$

1,390,904

 

 

$

1,357,560

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

Mortgages and credit facility payable, net

 

$

681,164

 

 

$

606,025

 

Accounts payable and accrued expenses

 

 

11,539

 

 

 

7,270

 

Distributions payable

 

 

4,395

 

 

 

4,488

 

Acquired intangible liabilities, net

 

 

63,690

 

 

 

63,474

 

Deferred investment property acquisition obligations

 

 

1,553

 

 

 

6,856

 

Due to related parties

 

 

3,214

 

 

 

2,663

 

Other liabilities

 

 

11,449

 

 

 

12,330

 

Total liabilities

 

 

777,004

 

 

 

703,106

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

Preferred stock, $.001 par value, 40,000,000 shares authorized, none outstanding

 

 

 

 

 

 

Common stock, $.001 par value, 1,460,000,000 shares authorized, 88,919,975 and

  88,155,707 shares issued and outstanding as of September 30, 2017 and December

   31, 2016, respectively

 

 

89

 

 

 

88

 

Additional paid in capital (net of offering costs of $87,059 as of September 30, 2017

   and December 31, 2016)

 

 

799,829

 

 

 

792,478

 

Accumulated distributions and net loss

 

 

(188,604

)

 

 

(140,417

)

Accumulated other comprehensive income

 

 

2,586

 

 

 

2,305

 

Total stockholders’ equity

 

 

613,900

 

 

 

654,454

 

Total liabilities and stockholders’ equity

 

$

1,390,904

 

 

$

1,357,560

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

29,372

 

 

$

26,176

 

 

$

59,372

 

 

$

56,876

 

Other property income

 

 

62

 

 

 

53

 

 

 

110

 

 

 

114

 

Total income

 

 

29,434

 

 

 

26,229

 

 

 

59,482

 

 

 

56,990

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

 

5,058

 

 

 

4,037

 

 

 

10,777

 

 

 

9,534

 

Real estate tax expense

 

 

3,678

 

 

 

3,784

 

 

 

7,348

 

 

 

7,422

 

General and administrative expenses

 

 

918

 

 

 

1,447

 

 

 

2,231

 

 

 

2,687

 

Business management fee

 

 

2,236

 

 

 

2,231

 

 

 

4,470

 

 

 

4,460

 

Depreciation and amortization

 

 

12,218

 

 

 

12,833

 

 

 

24,673

 

 

 

26,137

 

Total expenses

 

 

24,108

 

 

 

24,332

 

 

 

49,499

 

 

 

50,240

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other Income (Expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(5,801

)

 

 

(6,279

)

 

 

(11,843

)

 

 

(12,777

)

Interest and other income

 

 

29

 

 

 

69

 

 

 

86

 

 

 

93

 

Net loss

 

$

(446

)

 

$

(4,313

)

 

$

(1,774

)

 

$

(5,934

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share, basic and diluted

 

$

(0.01

)

 

$

(0.12

)

 

$

(0.05

)

 

$

(0.16

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding, basic

   and diluted

 

 

36,022,933

 

 

 

36,020,150

 

 

 

36,022,652

 

 

 

36,019,771

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(446

)

 

$

(4,313

)

 

$

(1,774

)

 

$

(5,934

)

Unrealized (loss) gain on derivatives

 

 

(258

)

 

 

(1,930

)

 

 

903

 

 

 

(16,482

)

Reclassification adjustment for amounts included in net loss

 

 

1,843

 

 

 

1,570

 

 

 

3,707

 

 

 

1,973

 

Comprehensive income (loss)

 

$

1,139

 

 

$

(4,673

)

 

$

2,836

 

 

$

(20,443

)

See accompanying notes to consolidated financial statements.


INLAND REAL ESTATE INCOME TRUST, INC.

CONSOLIDATED STATEMENTS OF EQUITY

(Unaudited, dollar amounts in thousands) 

For the three months ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number

of

Shares

 

 

Common

Stock

 

 

Additional

Paid in

Capital

 

 

Accumulated

Distributions

and

Net Loss

 

 

Accumulated

Other

Comprehensive

Loss

 

 

Total

 

Balance at March 31, 2021

 

 

36,022,368

 

 

$

36

 

 

$

810,228

 

 

$

(350,047

)

 

$

(14,543

)

 

$

445,674

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared ($0.135600 per share)

 

 

 

 

 

 

 

 

 

 

 

(4,886

)

 

 

 

 

 

(4,886

)

Unrealized loss on derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(258

)

 

 

(258

)

Reclassification adjustment for amounts included in net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,843

 

 

 

1,843

 

Equity-based compensation

 

 

3,210

 

 

 

 

 

 

14

 

 

 

 

 

 

 

 

 

14

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(446

)

 

 

 

 

 

(446

)

Balance at June 30, 2021

 

 

36,025,578

 

 

$

36

 

 

$

810,242

 

 

$

(355,379

)

 

$

(12,958

)

 

$

441,941

 

For the three months ended June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number

of

Shares

 

 

Common

Stock

 

 

Additional

Paid in

Capital

 

 

Accumulated

Distributions

and

Net Loss

 

 

Accumulated

Other

Comprehensive

Loss

 

 

Total

 

Balance at March 31, 2020

 

 

36,020,341

 

 

$

36

 

 

$

810,182

 

 

$

(348,125

)

 

$

(21,057

)

 

$

441,036

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Recission of Q1 2020 distribution (See Note 8)

 

 

 

 

 

 

 

 

 

 

 

8,173

 

 

 

 

 

 

8,173

 

Shares repurchased

 

 

(1,743

)

 

 

 

 

 

(25

)

 

 

 

 

 

 

 

 

(25

)

Unrealized loss on derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,930

)

 

 

(1,930

)

Reclassification adjustment for amounts included in net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,570

 

 

 

1,570

 

Equity-based compensation

 

 

1,747

 

 

 

 

 

 

16

 

 

 

 

 

 

 

 

 

16

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(4,313

)

 

 

 

 

 

(4,313

)

Balance at June 30, 2020

 

 

36,020,345

 

 

$

36

 

 

$

810,173

 

 

$

(344,265

)

 

$

(21,417

)

 

$

444,527

 

See accompanying notes to consolidated financial statements.


INLAND REAL ESTATE INCOME TRUST, INC.

CONSOLIDATED STATEMENTS OF EQUITY

(Unaudited, dollar amounts in thousands) 

For the six months ended June 30, 2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number

of

Shares

 

 

Common

Stock

 

 

Additional

Paid in

Capital

 

 

Accumulated

Distributions

and

Net Loss

 

 

Accumulated

Other

Comprehensive

Loss

 

 

Total

 

Balance at December 31, 2020

 

 

36,022,368

 

 

$

36

 

 

$

810,210

 

 

$

(348,719

)

 

$

(17,568

)

 

$

443,959

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared ($0.135600 per share)

 

 

 

 

 

 

 

 

 

 

 

(4,886

)

 

 

 

 

 

(4,886

)

Unrealized gain on derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

903

 

 

 

903

 

Reclassification adjustment for amounts included in

   net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,707

 

 

 

3,707

 

Equity-based compensation

 

 

3,210

 

 

 

 

 

 

32

 

 

 

 

 

 

 

 

 

32

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(1,774

)

 

 

 

 

 

(1,774

)

Balance at June 30, 2021

 

 

36,025,578

 

 

$

36

 

 

$

810,242

 

 

$

(355,379

)

 

$

(12,958

)

 

$

441,941

 

For the six months ended June 30, 2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number

of

Shares

 

 

Common

Stock

 

 

Additional

Paid in

Capital

 

 

Accumulated

Distributions

and

Net Loss

 

 

Accumulated

Other

Comprehensive

Loss

 

 

Total

 

Balance at December 31, 2019

 

 

35,799,388

 

 

$

36

 

 

$

805,722

 

 

$

(338,331

)

 

$

(6,908

)

 

$

460,519

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared ($0.226875 per share)

 

 

 

 

 

 

 

 

 

 

 

(8,173

)

 

 

 

 

 

(8,173

)

Rescission of Q1 2020 distribution (See Note 8)

 

 

 

 

 

 

 

 

 

 

 

8,173

 

 

 

 

 

 

8,173

 

Proceeds from distribution reinvestment plan

 

 

225,940

 

 

 

 

 

 

4,547

 

 

 

 

 

 

 

 

 

4,547

 

Shares repurchased

 

 

(6,730

)

 

 

 

 

 

(127

)

 

 

 

 

 

 

 

 

(127

)

Unrealized loss on derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(16,482

)

 

 

(16,482

)

Reclassification adjustment for amounts included in

   net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,973

 

 

 

1,973

 

Equity-based compensation

 

 

1,747

 

 

 

 

 

 

31

 

 

 

 

 

 

 

 

 

31

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(5,934

)

 

 

 

 

 

(5,934

)

Balance at June 30, 2020

 

 

36,020,345

 

 

$

36

 

 

$

810,173

 

 

$

(344,265

)

 

$

(21,417

)

 

$

444,527

 

 

See accompanying notes to consolidated financial statements.

 

 


INLAND REAL ESTATE INCOME TRUST, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(Unaudited, dollar amounts in thousands, except per share amounts) 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

Income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

24,640

 

 

$

23,831

 

 

$

74,312

 

 

$

69,937

 

Tenant recovery income

 

 

7,291

 

 

 

6,336

 

 

 

21,964

 

 

 

19,731

 

Other property income

 

 

179

 

 

 

736

 

 

 

352

 

 

 

909

 

Total income

 

 

32,110

 

 

 

30,903

 

 

 

96,628

 

 

 

90,577

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

 

 

5,519

 

 

 

5,195

 

 

 

16,390

 

 

 

15,592

 

Real estate tax expense

 

 

4,386

 

 

 

3,576

 

 

 

12,384

 

 

 

10,893

 

General and administrative expenses

 

 

875

 

 

 

1,245

 

 

 

3,397

 

 

 

3,958

 

Acquisition related costs

 

 

62

 

 

 

(413

)

 

 

1,262

 

 

 

421

 

Business management fee

 

 

2,311

 

 

 

2,190

 

 

 

6,871

 

 

 

6,421

 

Depreciation and amortization

 

 

15,492

 

 

 

14,442

 

 

 

46,391

 

 

 

45,158

 

Total expenses

 

 

28,645

 

 

 

26,235

 

 

 

86,695

 

 

 

82,443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

3,465

 

 

 

4,668

 

 

 

9,933

 

 

 

8,134

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(6,361

)

 

 

(5,547

)

 

 

(18,316

)

 

 

(16,189

)

Interest and other income

 

 

20

 

 

 

18

 

 

 

72

 

 

 

360

 

Equity in earnings (losses) of unconsolidated entities

 

 

20

 

 

 

(100

)

 

 

20

 

 

 

193

 

Net loss

 

$

(2,856

)

 

$

(961

)

 

$

(8,291

)

 

$

(7,502

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per common share, basic and diluted

 

$

(0.03

)

 

$

(0.01

)

 

$

(0.09

)

 

$

(0.09

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding, basic

   and diluted

 

 

89,143,838

 

 

 

87,685,402

 

 

 

88,890,808

 

 

 

87,165,085

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss) income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(2,856

)

 

$

(961

)

 

$

(8,291

)

 

$

(7,502

)

Unrealized (loss) gain on derivatives

 

 

(268

)

 

 

519

 

 

 

(1,721

)

 

 

(10,384

)

Reclassification adjustment for amounts included in net loss

 

 

507

 

 

 

1,077

 

 

 

2,002

 

 

 

3,039

 

Comprehensive (loss) income

 

$

(2,617

)

 

$

635

 

 

$

(8,010

)

 

$

(14,847

)

See accompanying notes to consolidated financial statements.


INLAND REAL ESTATE INCOME TRUST, INC.

CONSOLIDATED STATEMENT OF EQUITY

(Unaudited, dollar amounts in thousands) 

 

 

Number

of

Shares

 

 

Common

Stock

 

 

Additional

Paid in

Capital

 

 

Accumulated

Distributions

and

Net Loss

 

 

Accumulated

Other

Comprehensive

Income

 

 

Total

 

Balance at December 31, 2016

 

 

88,155,707

 

 

$

88

 

 

$

792,478

 

 

$

(140,417

)

 

$

2,305

 

 

$

654,454

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions declared

 

 

 

 

 

 

 

 

 

 

 

(39,896

)

 

 

 

 

 

(39,896

)

Proceeds from distribution reinvestment plan

 

 

2,258,338

 

 

2

 

 

 

20,413

 

 

 

 

 

 

 

 

 

20,415

 

Shares repurchased

 

 

(1,495,179

)

 

 

(1

)

 

 

(13,084

)

 

 

 

 

 

 

 

 

(13,085

)

Unrealized loss on derivatives

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(1,721

)

 

 

(1,721

)

Reclassification adjustment for amounts included in

   net loss

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,002

 

 

 

2,002

 

Equity based compensation

 

 

1,109

 

 

 

 

 

 

22

 

 

 

 

 

 

 

 

 

22

 

Net loss

 

 

 

 

 

 

 

 

 

 

 

(8,291

)

 

 

 

 

 

(8,291

)

Balance at September 30, 2017

 

 

88,919,975

 

 

$

89

 

 

$

799,829

 

 

$

(188,604

)

 

$

2,586

 

 

$

613,900

 

See accompanying notes to consolidated financial statements.


INLAND REAL ESTATE INCOME TRUST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited, dollar amounts in thousands)

 

Nine Months Ended

September 30,

 

 

Six Months Ended

June 30,

 

 

2017

 

 

2016

 

 

2021

 

 

2020

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(8,291

)

 

$

(7,502

)

 

$

(1,774

)

 

$

(5,934

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

46,391

 

 

 

45,158

 

 

 

24,673

 

 

 

26,137

 

Amortization of debt issuance costs and mortgage premiums, net

 

 

267

 

 

 

303

 

 

 

342

 

 

 

290

 

Amortization of acquired market leases, net

 

 

(1,069

)

 

 

(537

)

 

 

(334

)

 

 

(828

)

Amortization of equity based compensation

 

 

22

 

 

 

8

 

Amortization of equity-based compensation

 

 

32

 

 

 

31

 

Reduction in the carrying amount of the right-of-use-asset

 

 

224

 

 

 

235

 

Straight-line income, net

 

 

(1,276

)

 

 

(1,703

)

 

 

(266

)

 

 

(659

)

Equity in earnings of unconsolidated entities

 

 

(20

)

 

 

(193

)

Distributions from unconsolidated entity

 

 

146

 

 

 

 

Payment of leasing fees

 

 

(570

)

 

 

(249

)

Adjustment of contingent earnout liability

 

 

1,084

 

 

 

(1,643

)

Other non-cash adjustments

 

 

(35

)

 

 

(218

)

 

 

49

 

 

 

7

 

Changes in assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

 

4,041

 

 

 

2,276

 

 

 

(317

)

 

 

1,383

 

Accounts and rent receivable

 

 

608

 

 

 

(193

)

 

 

3,006

 

 

 

(4,391

)

Due to related parties

 

 

446

 

 

 

(5,680

)

 

 

(2,373

)

 

 

(2,260

)

Operating lease liability

 

 

178

 

 

 

167

 

Other liabilities

 

 

(222

)

 

 

(609

)

 

 

(59

)

 

 

(1,105

)

Other assets

 

 

1,277

 

 

 

1,010

 

 

 

317

 

 

 

303

 

Net cash flows provided by operating activities

 

 

42,799

 

 

 

30,228

 

 

 

23,698

 

 

 

13,376

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of investment properties

 

 

(69,953

)

 

 

(79,034

)

Capital expenditures

 

 

(4,042

)

 

 

(7,696

)

 

 

(2,317

)

 

 

(2,479

)

Investment in unconsolidated joint ventures

 

 

(5,602

)

 

 

 

Other assets and restricted escrows

 

 

611

 

 

 

164

 

Net cash flows used in investing activities

 

 

(78,986

)

 

 

(86,566

)

Proceeds from sale of investment properties

 

 

 

 

 

37,255

 

Net cash flows (used in) provided by investing activities

 

 

(2,317

)

 

 

34,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Payment of credit facility

 

 

(43,000

)

 

 

(135,000

)

 

 

(8,097

)

 

 

(43,022

)

Proceeds from credit facility

 

 

79,300

 

 

 

70,000

 

 

 

52,097

 

 

 

31,000

 

Proceeds from mortgages payable

 

 

39,180

 

 

 

147,957

 

Payment of mortgages payable

 

 

(164

)

 

 

(58,470

)

 

 

(63,806

)

 

 

(267

)

Proceeds from the distribution reinvestment plan

 

 

20,415

 

 

 

20,920

 

 

 

 

 

 

4,547

 

Shares repurchased

 

 

(12,683

)

 

 

(6,689

)

 

 

 

 

 

(2,405

)

Payment of offering costs

 

 

 

 

 

(201

)

Distributions paid

 

 

(39,989

)

 

 

(39,235

)

 

 

 

 

 

(10,841

)

Payment of deferred investment property acquisition obligations

 

 

(6,415

)

 

 

(8,838

)

Payment of debt issuance costs

 

 

(444

)

 

 

(1,647

)

Net cash flows provided by (used in) financing activities

 

 

36,200

 

 

 

(11,203

)

Net cash flows used in financing activities

 

 

(19,806

)

 

 

(20,988

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

 

13

 

 

 

(67,541

)

Cash and cash equivalents at beginning of the period

 

 

10,861

 

 

 

83,843

 

Cash and cash equivalents, at end of period

 

$

10,874

 

 

$

16,302

 

Net increase in cash, cash equivalents and restricted cash

 

 

1,575

 

 

 

27,164

 

Cash, cash equivalents and restricted cash, at beginning of the period

 

 

13,985

 

 

 

5,533

 

Cash, cash equivalents and restricted cash, at end of period

 

$

15,560

 

 

$

32,697

 

 

See accompanying notes to consolidated financial statements.


INLAND REAL ESTATE INCOME TRUST, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (continued)

(Unaudited, dollar amounts in thousands) 

 

 

 

Nine Months Ended

September 30,

 

 

 

2017

 

 

2016

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

In conjunction with the purchase of investment property, the Company acquired assets

   and assumed liabilities as follows:

 

 

 

 

 

 

 

 

Land

 

$

17,513

 

 

$

15,128

 

Building and improvements

 

 

41,793

 

 

 

53,849

 

Acquired in place lease intangibles

 

 

6,740

 

 

 

12,768

 

Acquired above market lease intangibles

 

 

8,645

 

 

 

1,080

 

Acquired below market lease intangibles

 

 

(4,590

)

 

 

(3,432

)

Assumed liabilities, net

 

 

(148

)

 

 

(359

)

Purchase of investment properties

 

$

69,953

 

 

$

79,034

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

18,075

 

 

$

15,714

 

 

 

 

 

 

 

 

 

 

Supplemental schedule of non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Distributions payable

 

$

4,395

 

 

$

4,318

 

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

11,523

 

 

$

12,515

 

 

 

 

 

 

 

 

 

 

Supplemental schedule of non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued capital expenditures

 

$

132

 

 

$

72

 

 

See accompanying notes to consolidated financial statements.

 


7


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

SeptemberJune 30, 20172021

(Unaudited, dollar amounts in thousands, except per share amounts) 

The accompanying consolidated financial statements have been prepared in accordance with U.S.accounting principles generally accepted accounting principlesin the United States of America (“U.S. GAAP”) for interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. Readers of this Quarterly Report should refer to the audited consolidated financial statements of Inland Real Estate Income Trust, Inc. (which may be referred to herein as the “Company,” “we,” “us,” or “our”) for the year ended December 31, 2016,2020, which are included in the Company’s 20162020 Annual Report on Form 10-K, as certain footnote disclosures contained in such audited consolidated financial statements have been omitted from this Quarterly Report.

NOTE 1 – ORGANIZATION

The Company was formed on August 24, 2011 to acquire and manage a portfolio of commercial real estate investments located in the United States. The Company hasis primarily focused on acquiringowning retail properties.properties and targets a portfolio of 100% grocery-anchored properties. The Company has invested in joint ventures and may continue to invest in additional joint ventures or acquire other real estate assets such as office and medical office buildings, multi-family properties and industrial/distribution and warehouse facilities if its management believes the expected returns from those investments exceed that of retail properties. The Company also may invest in real estate-related equity securities of both publicly traded and private real estate companies, as well as commercial mortgage-backed securities.


The Company entered into a Business Management Agreement withhas no employees. The Company is managed by IREIT Business Manager & Advisor, Inc. (the “Business Manager”), an indirect wholly owned subsidiary of Inland Real Estate Investment Corporation (the “Sponsor”), pursuant to bea Business Management Agreement with the Business Manager.

On February 11, 2019, the Company’s board of directors approved a strategic plan (the “Strategic Plan”) with the goals of providing future liquidity to investors and creating long-term stockholder value. The Strategic Plan centers around owning a portfolio of 100% grocery-anchored properties with lower exposure to big box retailers. As part of this strategy, the Company’s management team and board have completed the sale of 15 properties, including the sale of 3 properties during January 2020, as further described in Note 4 – “Dispositions,” with the goal of redeploying capital into the acquisition of strategically located grocery-anchored centers. The Company plans to move toward a liquidity event in the future, market conditions permitting, most likely through a listing on a public securities exchange.

In connection with the Strategic Plan, the Company’s share repurchase program (as amended, the “SRP”) was amended and restated, effective March 21, 2019, and the Business Management Agreement with the Business Manager was amended and restated on February 11, 2019 to, among other things, eliminate all future acquisition and disposition fees. On March 3, 2020, the Company’s SRP was further amended and restated (the “Third A&R SRP”), which became effective on April 10, 2020, as further described below in Note 3 – “Equity”. The Strategic Plan may evolve or change over time. For example, the Company may decide to focus more on redeveloping existing properties relative to investing in new grocery-anchored centers, depending on such factors, including, but not limited to, market prices for its properties, availability of capital for redevelopment and construction costs. There is no assurance, particularly in light of the COVID-19 pandemic, that the Company will be able to successfully implement the Strategic Plan, including making strategic sales or purchases of properties or listing the Company’s common stock, within the timeframe we expected or would prefer or at all. We expect that no liquidity event will occur before the adverse effects of the COVID-19 pandemic on the economy and the retail commercial real estate market subside.

Due to the Company.uncertainty surrounding the COVID-19 pandemic and the need to preserve cash for the payment of operating and other expenses, such as debt payments, the Company stopped paying distributions in the second quarter of 2020 and suspended its DRP and SRP. The suspension of the DRP was effective on June 6, 2020 and the suspension of the SRP was effective on June 26, 2020.

On March 5, 2021, as reported in the Company’s Form 8-K filed with the Securities and Exchange Commission on the same date, the Company announced that the Company’s board of directors unanimously approved: (i) an estimated per share net asset value (the “Estimated Per Share NAV”) as of December 31, 2020; (ii) the same per share purchase price for shares issued under the Company’s distribution reinvestment plan (as amended, the “DRP”) beginning with the first distribution payment to stockholders upon resumption of distributions and the DRP until the Company announces a new Estimated Per Share NAV, and (iii) that, in accordance with the SRP, beginning with repurchases when the Company resumes the SRP and until the Company announces a new Estimated Per Share NAV, any shares accepted for ordinary repurchases and “exceptional repurchases” will be repurchased at 80% of the Estimated Per Share NAV.


On June 29, 2021, the Company announced the reinstatement, and lifting of the suspension, of its DRP. The effective date of the DRP reinstatement was July 22, 2021. The Company also announced the reinstatement and lifting of the suspension of its share repurchase program and its adoption of the fourth amendment and restatement of the program, with the first repurchase expected to occur on August 16, 2021. See Note 3 – “Equity” for additional details.

At SeptemberJune 30, 2017,2021, the Company owned 5944 retail properties, totaling 6,860,9236,470,962 square feet. The properties are located in 2421 states. At SeptemberJune 30, 2017,2021, the portfolio had a weighted average physical occupancy of 93.9%92.4% and economic occupancy of 94.9%93.0%. Economic occupancy excludes square footage associated with an earnout component.  

 

NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Disclosures discussing all significant accounting policies are set forth in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016,2020, as filed with the Securities and Exchange Commission on March 15, 2017,18, 2021, under the heading Note 2 – “Summary of Significant Accounting Policies.” There have been no changes to the Company’s significant accounting policies during the ninesix months ended SeptemberJune 30, 2017.2021, except as noted below. 

General

The accompanying consolidated financial statements have been prepared in accordance with U.S. GAAP and require management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting periods. In the opinion of management, all adjustments necessary for a fair statement, in all material respects, of the financial position and results of operations for the periods are presented. Actual results could differ from those estimates. The results of operations for the interim periods are not necessarily indicative of the results for the entire year.

RecentSignificant Risks and Uncertainties related to COVID-19 Pandemic

Currently, one of the most significant risks and uncertainties is the potential further adverse effect of the current pandemic of the novel coronavirus, or COVID-19. A number of our tenants had temporarily closed their stores and requested rent deferral or rent abatement during this pandemic. For amounts billed for the six months ended June 30, 2021, the Company collected over 98% of rent payments originally contracted for in the period as of August 1, 2021. Also, the Company’s deferred rent balance is $1,650 at June 30, 2021, which is significantly lower than the deferred rent balance of $4,457 at December 31, 2020 due primarily to collections during the six months ended June 30, 2021.

However, the extent to which the COVID-19 pandemic further impacts the Company’s operations and those of our tenants will depend on future developments, including the impact of the emergence of the Delta variant of COVID-19 in the U.S. The impact cannot be predicted with confidence, including the scope, severity and duration of the pandemic’s variants, the actions taken to contain the pandemic’s variants or mitigate their impact, and the direct and indirect economic effects of the pandemic’s variants and containment measures, among others.

Recently Adopted Accounting Pronouncements

In August 2017, the Financial Accounting Standards Board (the “FASB”) issued ASU No. 2017-12, Derivatives and Hedging (Topic 815), Targeted Improvements to Accounting for Hedging Activities. The update, among other things,

expands hedge accounting for nonfinancial and financial risk components and amends measurement methodologies to more closely align hedge accounting with a company’s risk management activities;

decreases the complexity of preparing hedge results through eliminating separate measurement and reporting of hedge ineffectiveness;

enhances disclosures and changes presentation of hedge results to align the effects of the hedging instrument and the hedged item;

simplifies the assessment of hedge effectiveness.

The amendment is effective for fiscal years beginning after December 15, 2018, and interim periods within those fiscal years. Early application is permitted in any interim period after issuance of the update. For cash flow and net investment hedges existing at the date

8


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

of adoption, an entity should apply a cumulative-effect adjustment related to eliminating the separate measurement of ineffectiveness to accumulated other comprehensive income with a corresponding adjustment to the opening balance of retained earnings as of the beginning of the fiscal year that an entity adopts the amendments in this update. The amended presentation and disclosure guidance is required only prospectively. The Company does not believe the adoption of ASU No. 2017-12 will have a material impact on its consolidated financial statements and related disclosures.

In November 2016,March 2020, the FASB issued ASU No. 2016-18, Statement2020-04, Reference Rate Reform (Topic 848). ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. During the first quarter of Cash Flows (Topic 230): 2020, the Company elected to apply the hedge accounting expedients related to probability and the assessments of the effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.

In April 2020, the FASB issued a question-and-answer document (the “Lease Modification Q&A”) focused on the application of lease accounting guidance to lease concessions provided as a result of COVID-19. Under existing lease guidance, the Company would have to determine, on a lease by lease basis, if a lease concession was the result of a new arrangement reached with the tenant (treated with the lease modification accounting framework) or if a lease concession was under the enforceable rights and obligations within the existing lease agreement (precluded from applying the lease modification accounting framework). The Lease Modification Q&A grants relief to entities, allowing them an election to not evaluate whether lease-related relief that lessors provide to mitigate the economic effects of COVID-19 on lessees is a lease modification under Topic 842, Leases. An entity that makes this election can then


elect whether to apply the modification guidance (i.e. assume the relief was always contemplated by the contract or assume the relief was not contemplated by the contract). Both lessees and lessors may make this election. The Company has elected to apply such relief and avail itself of the election to avoid performing a lease by lease analysis.

Restricted Cash. The new update will require thatCash

Amounts included in restricted cash represent those required to be set aside by lenders for real estate taxes, insurance, capital expenditures and tenant improvements on our existing properties. These amounts describedalso include post close escrows for tenant improvements, leasing commissions, master lease, general repairs and maintenance, and are classified as restricted cash on the Company’s consolidated balance sheets.

The following table provides a reconciliation of cash, cash equivalents and restricted cash equivalents be included in beginning and ending-of-period reconciliation of cash shown on the statement of cash flows. The amendment is effective for fiscal years beginning after December 15, 2017, and interim periods within those fiscal years. Early adoption is permitted. At September 30, 2017 and December 31, 2016, restricted cash of $5,118 and $5,996, respectively, was classified as other assetsreported on the Company’s consolidated balance sheets and the Company does not believe that the adoption of ASU No. 2016-18 will have a material impact on its consolidated financial statements and related disclosures.

In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows (Topic 230). The new guidance is intended to reduce diversity in practice in how certain transactions are classifiedsuch amounts shown in the statementCompany’s consolidated statements of cash flows. The issues addressed in the new guidance include the cash flow classification of: debt prepayment and debt extinguishment costs, settlement of zero-coupon debt instruments, contingent consideration payments made after a business combination, proceeds from the settlement of insurance claims, proceeds from the settlement of corporate-owned life insurance policies, distributions received from equity method investments, beneficial interests in securitization transactions and separately identifiable cash flows and application of the predominance principle. The standard will be effective for fiscal years beginning after December 15, 2017, for public companies. The Company intends to adopt the new accounting standard by making a policy election to classify distributions received from an equity method investee as operating cash inflows up to its cumulative equity in earnings and any excess as investing inflows. The Company does not believe that ASU No. 2016-15 will have a material impact on its consolidated financial statements and related disclosures.

In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842).The new standard establishes a right-of-use (ROU) model that requires a lessee to record a ROU asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating. This classification will determine whether lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. The new standard requires lessors to account for leases using an approach that is substantially equivalent to existing guidance for sales-type leases, direct financing leases and operating leases. ASU No. 2016-02 supersedes the previous leases standard, Leases (Topic 840). The Company anticipates that it will be required to bifurcate certain lease revenues between lease and non-lease components. Additionally, only incremental direct leasing costs may be capitalized under this new guidance, which is consistent with the Company’s existing policies. The new standard is effective for fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. A modified retrospective transition approach is required for lessees for capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements, with certain practical expedients available. The Company expects to adopt the guidance on a modified retrospective basis and upon adoption of the Leases guidance, non-lease components of new, extended or modified leases, including common area maintenance reimbursements, will be accounted for under the Revenue from Contracts with Customers guidance as described below. The Company is also the lessee under a ground lease, which it will be required to recognize right of use asset and a related lease liability on its consolidated balance sheets upon adoption.  flows:

 

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers, which requires an entity to recognize the amount of revenue to which it expects to be entitled for the transfer of promised goods or services to customers. The ASU will replace most existing revenue recognition guidance in U.S. GAAP when it becomes effective, although it will not affect the accounting for rental related revenues. The new standard may be applied retrospectively to each prior period presented or prospectively with the cumulative effect, if any, recognized as of the date of adoption.  The Company anticipates selecting the modified retrospective transition method with a cumulative effect recognized as of the date of adoption and will adopt the new standard effective January 1, 2018, when effective. While the Company anticipates additional disclosure, it does not expect the adoption of this pronouncement will have a material effect on its consolidated financial statements as it believes the majority of its revenue falls outside of the scope of this guidance; however, it will continue to evaluate this assessment until the guidance becomes effective. Our remaining implementation items include calculating the cumulative effect adjustment, if any, to be recorded upon adoption, drafting revised disclosures in accordance with the new standard and implementing changes to internal control policies and procedures, if any. Common area maintenance reimbursements to be impacted by ASU No. 2014-09 will not be addressed until the Company's adoption of ASU No. 2016-02, considering its revisions to accounting for common area maintenance described above.

 

 

June 30,

 

 

 

2021

 

 

2020

 

Cash and cash equivalents

 

$

11,290

 

 

$

31,624

 

Restricted cash

 

 

4,270

 

 

 

1,073

 

Total cash, cash equivalents, and restricted cash

 

$

15,560

 

 

$

32,697

 

 

9


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

NOTE 3 – EQUITY

The Company was authorized to sell up to 150,000,000 shares of common stock at $10 per share incommenced an initial public “best efforts” offering (the “Offering”) which commenced on October 18, 2012, andwhich concluded on October 16, 2015. The Company issued 83,835,055sold 33,534,022 shares of common stock generating gross proceeds of $834,399 from the Offering. As of SeptemberJune 30, 2017,2021, there were 88,919,97536,025,578 shares of common stock outstanding including 8,102,8605,574,215 shares issued through the distribution reinvestment plan (“DRP”),DRP, net of 3,019,0493,092,634 shares repurchased through the share repurchase program (“SRP”).    

On March 29, 2017 the Company’s board of directors determined an estimated per share net asset value (the “Estimated Per Share NAV”) of the Company’s common stock of $9.05 as reported in the Company’s Form 8-K filed with the Securities and Exchange Commission on March 30, 2017.  The Company’s previously estimated per share net asset value of $9.02 was established on April 7, 2016.SRP.

The Company provides the following programs to facilitate additional investment in the Company’s shares and to provide limited liquidity for stockholders.

Distribution Reinvestment Plan

 

TheThrough the DRP, the Company provides existing stockholders with the option to purchase additional shares from the Company by automatically reinvesting cash distributions, through the DRP, subject to certain share ownership restrictions. The Company does not pay any selling commissions or a marketing contribution and due diligence expense allowance in connection with the DRP. Pursuant to the DRP, the price per share for shares of common stock purchased under the DRP is equal to the estimated value of a share, as determined by the Company’s board of directors and reported by the Company from time to time, until the shares become listed for trading, if a listing occurs, assuming that the DRP has not been terminated or suspended in connection with such listing. Prior to April 7, 2016 shares

On June 29, 2021, the Company announced the reinstatement and lifting of the suspension of its DRP. The effective date of the DRP reinstatement was July 22, 2021.

There were sold0 distributions reinvested through the DRP at a priceduring the three months ended June 30, 2021 and 2020 due to the suspension of $9.50 per share.  Subsequently, shares were sold through the DRP at a price of $9.02 until March 30, 2017, when the Company reported a new Estimated Per Share NAV. Accordingly, under the DRP, beginning with reinvestments made on and after March 30, 2017, and until the Company announces a new Estimated Per Share NAV, distributions may be reinvested for shares of the Company’s common stock at a price equal to $9.05 per share. 

discussed in Note 1 – “Organization.” Distributions reinvested through the DRP were $20,415 and $20,920$4,547 for the ninesix months ended SeptemberJune 30, 2017 and 2016, respectively.2020. There were no distributions reinvested through the DRP during the six months ended June 30, 2021.

Share Repurchase Program

 

UnderThe Company adopted the SRP effective October 18, 2012, under which the Company is authorized to purchase shares from stockholders who purchased their shares from the Company or received their shares through a non-cash transfer and who have held their shares for at least one year. The SRP may be amended or terminated at the Company’s sole discretion. In the case of repurchases made upon the death of a stockholder or qualifying disability (“Exceptional Repurchases”), as defined in the SRP, the one year if requested,holding period does not apply. On February 11, 2019, the Company’s board of directors adopted a second amended and restated SRP, effective March 21, 2019, which reduced the price the Company was authorized to make ordinary repurchases from a range of 92.5% to 100% of the “share price” down to 80% of the “share price.” The “share price” is defined in the second amended and restated SRP as an amount equal to the lesser of: (A) $25, as adjusted under certain circumstances, including, among other things, if the Company chooses to purchase them. Subject to funds being available,applicable shares were purchased from the Company at a discounted price; or (B) the most recently disclosed estimated value per share. On March 3, 2020 the Company’s board of directors adopted the Third A&R SRP. Under the Third A&R SRP, the Company is authorized to make ordinary repurchases and Exceptional Repurchases at a price equal to 80.0% of the “share price,” which is defined in the


Third A&R SRP the same way as described above for the second amended and restated SRP. Prior to the amendment, the Company was authorized to make Exceptional Repurchases at a price equal to 100% of the “share price.”

The Third A&R SRP provides the Company’s board of directors with the discretion to set the funding limit for share repurchases. The Third A&R SRP limits the dollar amount for any repurchases made by the Company each calendar quarter to an amount equal to a percentage determined in the sole discretion of the board on a quarterly basis that will not be less than 50% of the net proceeds from the DRP during the applicable quarter. As the Company’s board of directors has not authorized distributions since December 2019, and there have been 0 distributions to reinvest through the DRP, there has been 0 net proceeds from the DRP available to fund the repurchase of shares by the Company through the SRP. See Note 1 – “Organization” for further discussion on the suspension of the SRP. The Company continues to limit the number of shares repurchased during any calendar year to 5% of the number of shares outstanding on December 31st31st of the previous calendar year. Fundingyear, as adjusted for any stock splits or other combinations.

On June 29, 2021, the Company announced the reinstatement and lifting of the suspension of its share repurchase program and its adoption of the fourth amendment and restatement of the program. The effective date of the SRP comes from proceedsreinstatement and the Company receives fromFourth Amended and Restated Share Repurchase Program (the “Fourth SRP”) is August 12, 2021.

Pursuant to the DRP. InFourth SRP, any written request for treatment as an Exceptional Repurchase due to the case of repurchases made upon the death of a stockholder or qualifying disability of an owner that occurred between June 1, 2019 and May 31, 2020 (inclusive) will be timely received by the Company no later than January 31, 2022, and any written request for treatment as definedan Exceptional Repurchase due to the death or qualifying disability of an owner that occurred between June 1, 2020 and July 31, 2021, (inclusive) will be timely received if received by the Company no later than July 31, 2022.

The first repurchase under the SRP following its reinstatement, subject to the funding limit and the other terms and conditions of the SRP, will be on August 16, 2021.

If either or both of the aforementioned funding or repurchase limitations prevent the Company from repurchasing all of the shares offered for repurchase during a calendar quarter, the Company will repurchase shares on a pro rata basis within each of the following categories up to the repurchase limitations in the SRP, neither the one year holding period, the limit regarding funds available from the DRP nor the 5% limit applies. following order: (a) first, all Exceptional Repurchases and (b) second, all ordinary repurchases. The SRP will immediately terminate if the Company’s shares become listed for trading on a national securities exchange. In addition, the Company’s board of directors, in its sole direction,discretion, may, at any time, amend, suspend or terminate the SRP.

Pursuant to the SRP, the Company may repurchase shares at prices ranging from 92.5% of the “share price,” as defined in the SRP, for stockholders who have owned shares for at least one year to 100% of the “share price” for stockholders who have owned shares for at least four years. For repurchases sought upon a stockholder’s death or qualifying disability, the Company may repurchase shares at a price equal to 100% of the “share price.” As used in the SRP, “share price” means the lesser of (1) the offering price of the Company’s shares in the Offering (unless the shares were purchased at a discount from that price, and then that purchase price), reduced by any distributions of net sale proceeds that the Company designates as constituting a return of capital; or (2) the most recently disclosed estimated value per share. Accordingly, under the SRP, beginning with repurchases on and after March 30, 2017, and until we announce a new Estimated Per Share NAV, the “share price” is equal to $9.05 per share.

 

Repurchases through the SRP were $13,0850 and $7,057$25 for the ninethree months ended SeptemberJune 30, 20172021 and 2016,2020, respectively. At SeptemberRepurchases through the SRP were 0 and $127 for the six months ended June 30, 20172021 and December 31, 2016, the Company’s2020, respectively. There was 0 liability related to the SRP was $1,850 and $1,448, respectively, recorded in other liabilitiesat June 30, 2021 or December 31, 2020 due to the suspension of the SRP. See Note 1 – “Organization” for further discussion on the Company’s consolidated balance sheets.suspension of the SRP.

10


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

NOTE 4 – ACQUISITIONSDISPOSITIONS

2017 Acquisitions

DuringIn connection with the nine months ended September 30, 2017,Strategic Plan, the Company throughsold 3 properties in January 2020. The Company collected proceeds of $37,255 net of selling costs upon completion of the three sales.

NOTE 5 – LEASES

The Company is lessor under approximately 700 retail operating leases. The remaining lease terms for the Company’s leases range from less than one year to 16 years. The Company considers the date on which it makes a leased space available to a lessee as the commencement date of the lease. At commencement, the Company determines the lease classification utilizing the classification tests under ASC 842. Options to extend a lease are included in the lease term when it is reasonably certain that the tenant will exercise its wholly owned subsidiaries, acquiredoption to extend. Termination penalties are included in income when there is a termination agreement, all the properties listed below from unaffiliated third parties.conditions of the agreement have been met and amounts due are considered collectible. Such termination fees are recognized on a straight-line basis over the remaining lease term in rental income. If an operating lease is modified and the modification is not accounted for as a separate contract, the Company accounts for the modification as if it were a termination of the existing lease and the creation of a new lease. The acquisitions were financed with proceedsCompany considers any prepaid or accrued rentals relating to the original lease as part of the lease payments for the modified lease.

Most of the revenue from the Company’s credit facility (the “Credit Facility”).properties consists of rents received under long-term operating leases. Most leases require the tenant to pay fixed base rent paid monthly in advance, and to reimburse the Company for the tenant’s pro rata share of certain operating expenses including real estate taxes, special assessments, insurance, utilities, common area maintenance, management fees, and certain building repairs paid by the Company and recoverable under the terms of the lease. Under these leases, the Company pays all expenses and is reimbursed by the tenant for the tenant’s pro rata share of recoverable expenses paid.


 

Date

Acquired

 

Property Name

 

Location

 

Property

Type

 

Square

Footage

 

 

Purchase

Price (a)

 

1st Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1/27/2017

 

Wilson Marketplace

 

Wilson, NC

 

Multi-Tenant Retail

 

 

311,030

 

 

$

40,783

 

2nd Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4/3/2017

 

Pentucket Shopping Center

 

Plaistow, NH

 

Multi-Tenant Retail

 

 

198,469

 

 

 

24,100

 

3rd Quarter

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7/14/2017

 

Coastal North Town Center - Phase II

 

Myrtle Beach, SC

 

Retail

 

 

6,588

 

 

 

3,716

 

 

 

 

 

 

 

 

 

 

516,087

 

 

$

68,599

 

 

 

(a)

Contractual purchase price excluding closing credits.

The above acquisitions were accountedCertain other tenants are subject to net leases which provide that the tenant is responsible for fixed base rent as asset acquisitions. For the three months ended September 30, 2017, the Company incurred $202 of total acquisitionwell as all costs and fees, $140 of whichexpenses associated with occupancy. Under net leases where all expenses are capitalized aspaid directly by the acquisition of net investment properties intenant rather than the accompanying consolidated balance sheets. For the three months ended September 30, 2017, $62 of acquisition and dead deal costslandlord, such expenses are not included in acquisition related costs in the accompanying consolidated statements of operations and comprehensive loss. For the nine months ended September 30, 2017, the Company incurred $2,721 of total acquisition costs and fees, $1,459 of which are capitalized as the acquisition of net investment properties in the accompanying consolidated balance sheets. An adjustment to the deferred investment property acquisition obligation of $1,084 and $178 of acquisition and dead deal costs are included in acquisition related costs in the accompanying consolidated statements of operations and comprehensive loss. The Company recorded a decrease of $413 and incurred $421 of acquisition, dead deal and transaction related costs, during the three and nine months ended September 30, 2016, respectively, including changes to initial assumptions related to deferred investment property acquisition obligations (See Note 10 – “Commitments and Contingencies”) that were recorded in acquisition related costs in the consolidated statements of operations and comprehensive loss related to both closed and potential transactions. These costs include third party due diligence costs such as appraisals, environmental studies, and legal fees as well as acquisition fees and time and travel expense reimbursements to the Sponsor and its affiliates.

The following table presents certain additional information regarding the Company’s acquisitions during the nine months ended September 30, 2017. The amounts recognized for major assets acquired and liabilities assumed as of the acquisition dateincome (loss). Under leases where all expenses are as follows:

 

 

Nine Months Ended

September 30,

 

 

 

2017

 

Land

 

$

17,513

 

Building and improvements

 

 

41,793

 

Acquired lease intangible assets

 

 

15,385

 

Acquired intangible liabilities

 

 

(4,590

)

Assumed liabilities, net

 

 

(148

)

Total

 

$

69,953

 

NOTE 5 – INVESTMENT IN UNCONSOLIDATED ENTITIES

The Company analyzes its joint venture agreements to determine whether the joint ventures are variable interest entities and, if so, whether the Company is the primary beneficiary by analyzing whether it has both the power to direct the joint ventures’ significant

11


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

economic activities and the obligation to absorb potentially significant losses or receive potentially significant benefits. Accordingly, the Company has determined that the joint venture partners have the ability to participate in major decisions, which equates to shared decision making but that the Company does not have a controlling financial interest. Therefore, these joint ventures are not consolidatedpaid by the Company, andsubject to reimbursement by the equity methodtenant, the expenses are included within property operating expenses. As of accounting is used to account for these investments. UnderJanuary 1, 2019, the equity method of accounting, the net equity investment ofdate on which the Company adopted the new leasing standard, reimbursements for common area maintenance are considered non-lease components that are permitted to be combined with rental income. The combined lease component and the Company's share of netreimbursements for insurance and taxes are reported as rental income or loss from the unconsolidated entity are reflected in the consolidated balance sheets andon the consolidated statements of operations and comprehensive loss. The following table summarizesincome (loss).

Rental income related to the Company’s joint ventures:Company's operating leases is comprised of the following:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investment in unconsolidated entities

 

Entity

 

Company's Profit/Loss Allocation at             September 30, 2017

 

 

Remaining Commitment

 

 

September 30,

2017

 

 

December 31,

2016

 

Mainstreet Texas Development Fund, LLC (“Mainstreet JV”) (a)

 

 

83

%

 

$

2,931

 

 

$

5,685

 

 

$

 

Oak Property Casualty, LLC ("Captive") (b)

 

n/a

 

 

$

 

 

 

 

 

 

126

 

 

 

 

 

 

 

 

 

 

 

$

5,685

 

 

$

126

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Rental income - fixed payments

 

$

23,432

 

 

$

20,938

 

 

$

47,321

 

 

$

44,968

 

Rental income - variable payments (a)

 

 

5,776

 

 

 

5,005

 

 

 

11,717

 

 

 

11,080

 

Amortization of acquired market leases, net

 

 

164

 

 

 

233

 

 

 

334

 

 

 

828

 

Rental income

 

$

29,372

 

 

$

26,176

 

 

$

59,372

 

 

$

56,876

 

 

(a)

(a)

In August 2017, the Company, through a wholly owned taxable REIT subsidiary, made an equity commitment to Mainstreet JV in order to develop, construct, lease, financePrimarily includes tenant recovery income for real estate taxes, common area maintenance and sell parcels of land and related building improvements including personal property which are to be operated as rapid recovery healthcare facilities located in Beaumont, Amarillo and Temple, Texas. The investment balance includes capitalized acquisition and legal costs of $116 incurred.insurance.

The Company continues to monitor the impact of the COVID-19 pandemic on the collectability of lease obligations. As of June 30, 2021, the Company’s accounts and rent receivable, net balance was $19,110, which is net of an allowance for bad debts of $2,723 and includes $1,650 of deferred rent receivable related to COVID-19 agreements negotiated with tenants. Such agreements generally allow tenants to defer the payment of a portion of rent with no substantive changes to the consideration in the original lease. Consistent with the guidance in the Lease Modification Q&A issued by the FASB, such deferrals affect the timing, but not the amount, of the lease obligations. The Company is accounting for these deferrals as if no changes to the lease were made. Under this accounting, the Company increases its rent receivable as tenant obligations accrue and continues to recognize rental income.

(b)

The Company is a member of a limited liability company formed as an insurance association captive, which is owned by the Company, IRC Retail Centers LLC, InvenTrust Properties Corp. and Retail Properties of America, Inc. See Note 13 – “Transactions with Related Parties.”

NOTE 6 – ACQUIRED INTANGIBLE ASSETS AND LIABILITIES

The following table summarizes the Company’s identified intangible assets and liabilities as of SeptemberJune 30, 20172021 and December 31, 2016:2020: 

 

 

September 30,

2017

 

 

December 31,

2016

 

 

June 30,

2021

 

 

December 31,

2020

 

Intangible assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired in place lease value

 

$

166,419

 

 

$

159,679

 

Acquired in-place lease value

 

$

156,918

 

 

$

156,918

 

Acquired above market lease value

 

 

45,824

 

 

 

37,179

 

 

 

45,742

 

 

 

45,742

 

Accumulated amortization

 

 

(66,563

)

 

 

(46,750

)

 

 

(137,997

)

 

 

(131,121

)

Acquired lease intangibles, net

 

$

145,680

 

 

$

150,108

 

 

$

64,663

 

 

$

71,539

 

Intangible liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired below market lease value

 

$

71,551

 

 

$

66,962

 

 

$

70,260

 

 

$

70,260

 

Above market ground lease

 

 

5,169

 

 

 

5,169

 

Accumulated amortization

 

 

(13,030

)

 

 

(8,657

)

 

 

(30,410

)

 

 

(28,602

)

Acquired intangible liabilities, net

 

$

63,690

 

 

$

63,474

 

Acquired below market lease intangibles, net

 

$

39,850

 

 

$

41,658

 

 

As of September 30, 2017, the weighted average amortization periods for acquired in place lease, above market lease intangibles, below market lease intangibles and above market ground leases are 10, 14, 19 and 55 years, respectively.

The portion of the purchase price allocated to acquired above market lease value and acquired below market lease value is amortized on a straight-line basis over the term of the related lease as an adjustment to rental income. For below market lease values, the amortization period includes any renewal periods with fixed rate renewals. The acquired above market ground lease is amortized on a straight-line basis as an adjustment to property operating expense over the term of the lease and includes renewal periods. The portion of the purchase price allocated to acquired in placein-place lease value is amortized on a straight-line basis over the acquired leases’ weighted average remaining term.


As of September 30, 2017, no amount has been allocated to customer relationship value.

12


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

Amortization pertaining to acquired in placein-place lease value, above market ground lease, above market lease value and below market lease value is summarized below:

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Amortization recorded as amortization expense:

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired in place lease value

 

$

5,640

 

 

$

5,455

 

 

$

16,508

 

 

$

18,430

 

Amortization recorded as a reduction to property operating expense:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Above market ground lease

 

$

(23

)

 

$

(23

)

 

$

(70

)

 

$

(70

)

Acquired in-place lease value

 

$

2,650

 

 

$

3,305

 

 

$

5,402

 

 

$

7,033

 

Amortization recorded as a (reduction) increase to rental income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquired above market leases

 

$

(1,212

)

 

$

(997

)

 

$

(3,304

)

 

$

(3,368

)

 

$

(736

)

 

$

(746

)

 

$

(1,474

)

 

$

(1,529

)

Acquired below market leases

 

 

1,187

 

 

 

1,322

 

 

 

4,303

 

 

 

3,835

 

 

 

900

 

 

 

979

 

 

 

1,808

 

 

 

2,357

 

Net rental income increase

 

$

(25

)

 

$

325

 

 

$

999

 

 

$

467

 

 

$

164

 

 

$

233

 

 

$

334

 

 

$

828

 

 

Estimated amortization of the respective intangible lease assets and liabilities as of SeptemberJune 30, 20172021 for each of the five succeeding years and thereafter is as follows:

 

 

 

Acquired

In-Place

Leases

 

 

Above Market Leases

 

 

Below

Market

Leases

 

 

Above Market Ground Lease

 

2017 (remainder of year)

 

$

5,028

 

 

$

1,075

 

 

$

(1,159

)

 

$

(23

)

2018

 

 

19,024

 

 

 

3,794

 

 

 

(4,489

)

 

 

(94

)

2019

 

 

17,050

 

 

 

3,430

 

 

 

(4,344

)

 

 

(94

)

2020

 

 

14,098

 

 

 

3,091

 

 

 

(4,123

)

 

 

(94

)

2021

 

 

11,559

 

 

 

3,021

 

 

 

(3,935

)

 

 

(94

)

Thereafter

 

 

43,487

 

 

 

21,023

 

 

 

(40,658

)

 

 

(4,583

)

Total

 

$

110,246

 

 

$

35,434

 

 

$

(58,708

)

 

$

(4,982

)

 

 

Acquired

In-Place

Leases

 

 

Above Market Leases

 

 

Below

Market

Leases

 

2021 (remainder of year)

 

$

4,826

 

 

$

1,465

 

 

$

1,779

 

2022

 

 

7,599

 

 

 

2,649

 

 

 

3,366

 

2023

 

 

6,397

 

 

 

2,463

 

 

 

3,108

 

2024

 

 

5,412

 

 

 

2,296

 

 

 

2,933

 

2025

 

 

3,620

 

 

 

2,030

 

 

 

2,741

 

Thereafter

 

 

14,455

 

 

 

11,451

 

 

 

25,923

 

Total

 

$

42,309

 

 

$

22,354

 

 

$

39,850

 

 

 

NOTE 7 – DEBT AND DERIVATIVE INSTRUMENTS

 

As of SeptemberJune 30, 20172021 and December 31, 2016,2020, the Company had the following mortgages and credit facility payable:

 

 

September 30,

2017

 

 

December 31,

2016

 

 

June 30,

2021

 

 

December 31,

2020

 

Type of Debt

 

Principal Amount

 

 

Weighted

Average

Interest Rate

 

 

Principal

Amount

 

 

Weighted

Average

Interest Rate

 

 

Principal Amount

 

 

Weighted

Average

Interest Rate

 

 

Principal

Amount

 

 

Weighted

Average

Interest Rate

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fixed rate mortgages payable

 

$

178,181

 

 

 

4.31

%

 

$

178,345

 

 

 

4.31

%

 

$

138,433

 

 

 

4.04

%

 

$

163,738

 

 

 

4.25

%

Variable rate mortgages payable with swap agreements

 

 

383,517

 

 

 

3.49

%

 

 

354,488

 

 

 

3.42

%

 

 

213,094

 

 

 

3.40

%

 

 

251,595

 

 

 

3.33

%

Variable rate mortgages payable

 

 

54,153

 

 

 

3.03

%

 

 

44,003

 

 

 

2.50

%

Variable rate mortgages payable without swap agreements

 

 

684

 

 

 

1.69

%

 

 

684

 

 

 

1.75

%

Mortgages payable

 

$

615,851

 

 

 

3.69

%

 

$

576,836

 

 

 

3.62

%

 

$

352,211

 

 

 

3.65

%

 

$

416,017

 

 

 

3.69

%

Credit facility payable

 

 

67,300

 

 

 

2.94

%

 

 

31,000

 

 

 

2.26

%

 

 

259,000

 

 

 

3.28

%

 

 

215,000

 

 

 

3.89

%

Total debt before unamortized mortgage premiums and debt issuance costs including impact of interest rate swaps

 

$

683,151

 

 

 

3.61

%

 

$

607,836

 

 

 

3.55

%

 

$

611,211

 

 

 

3.49

%

 

$

631,017

 

 

 

3.76

%

Add: Unamortized mortgage premiums

 

 

2,481

 

 

 

 

 

 

 

3,080

 

 

 

 

 

 

 

115

 

 

 

 

 

 

 

419

 

 

 

 

 

Less: Unamortized debt issuance costs

 

 

(4,468

)

 

 

 

 

 

 

(4,891

)

 

 

 

 

 

 

(2,072

)

 

 

 

 

 

 

(2,718

)

 

 

 

 

Total debt

 

$

681,164

 

 

 

 

 

 

$

606,025

 

 

 

 

 

 

$

609,254

 

 

 

 

 

 

$

628,718

 

 

 

 

 

 

The Company estimates the fair value of its total debt by discounting the future cash flows of each instrument at rates currently offered for similar debt instruments of comparable maturities by the Company’s lenders using Level 3 inputs. The carrying value of the Company’s debt excluding mortgage premium and unamortized debt issuance costs was $683,151$611,211 and $607,836$631,017 as of SeptemberJune 30, 20172021 and December 31, 2016,2020, respectively, and its estimated fair value was $672,788$605,041 and $595,404$625,751 as of SeptemberJune 30, 20172021 and December 31, 2016,2020, respectively.


13


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

As of SeptemberJune 30, 2017,2021, scheduled principal payments and maturities on the Company’s debt were as follows:

 

 

 

September 30,

2017

 

Scheduled Principal Payments and Maturities by Year:

 

Scheduled

Principal

Payments

 

 

Maturities of Mortgage Loans

 

 

Maturity of Credit Facility

 

 

Total

 

2017 (remainder of the year)

 

$

75

 

 

$

6,271

 

 

$

 

 

$

6,346

 

2018

 

 

205

 

 

 

15,260

 

 

 

 

 

 

15,465

 

2019

 

 

215

 

 

 

152,450

 

 

 

67,300

 

 

 

219,965

 

2020

 

 

897

 

 

 

 

 

 

 

 

 

897

 

2021

 

 

1,531

 

 

 

82,740

 

 

 

 

 

 

84,271

 

Thereafter

 

 

1,577

 

 

 

354,630

 

 

 

 

 

 

356,207

 

Total

 

$

4,500

 

 

$

611,351

 

 

$

67,300

 

 

$

683,151

 

 

 

June 30,

2021

 

Scheduled Principal Payments and Maturities by Year:

 

Scheduled

Principal

Payments

 

 

Maturities of Mortgage Loans

 

 

Maturity of Credit Facility

 

 

Total

 

2021 (remainder of the year)

 

$

784

 

 

$

19,700

 

 

$

 

 

$

20,484

 

2022

 

 

615

 

 

 

101,537

 

 

 

109,000

 

 

 

211,152

 

2023

 

 

326

 

 

 

91,230

 

 

 

150,000

 

 

 

241,556

 

2024

 

 

341

 

 

 

 

 

 

 

 

 

341

 

2025

 

 

295

 

 

 

92,656

 

 

 

 

 

 

92,951

 

Thereafter

 

 

 

 

 

44,727

 

 

 

 

 

 

44,727

 

Total

 

$

2,361

 

 

$

349,850

 

 

$

259,000

 

 

$

611,211

 

 

Credit Facility Payable

The Company’s credit facility (the “Credit Facility”) consists of a $200,000 revolving credit facility (the “Revolving Credit Facility in the amount of $110,000Facility”) and a $150,000 term loan (the “Term Loan”) and has an accordion feature that allows for an increase in available borrowings up to $400,000,$700,000, subject to certain conditions. The

At June 30, 2021, the Company had $109,000 outstanding under the Revolving Credit Facility matures on Septemberand $150,000 outstanding under the Term Loan. At June 30, 2019, and the Company has a one year extension option which it may exercise as long as certain conditions are met.  

At September 30, 2017,2021 the interest rate on the Revolving Credit Facility and the Term Loan was 2.94%.1.90% and 4.29%, respectively. The Revolving Credit Facility matures on August 1, 2022, and the Company has the option to extend the maturity date for one additional year subject to the payment of an extension fee and certain other conditions under the Company’s control. The Term Loan matures on August 1, 2023. As of SeptemberJune 30, 2017,2021, the Company had $42,700a maximum amount of $91,000 available for borrowing under the Revolving Credit Facility, subject to the terms and conditions, including compliance with the covenants which could further limit the amount available, of the Amended and Restated Credit Agreement that governs the Credit Facility.

The Company’s performance of the obligations under the Credit Facility, including the payment of any outstanding indebtedness under the Credit Facility, is guaranteed by certain subsidiaries of the Company, including each of the subsidiaries of the Company which owns or leases any of the properties included in the pool of unencumbered properties comprising the borrowing base. Additional properties will be added to and removed from the pool from time to time to support amounts borrowed under the Credit Facility. At June 30, 2021, there were 27 properties included in the pool of unencumbered properties.

 

The Credit Facility requires compliance with certain covenants, as amended, including a minimum tangible net worth requirement, a distribution limitation, restrictions on indebtedness and investment restrictions, as defined. It also contains customary default provisions including the failure to comply with the Company's covenants and the failure to pay when amounts outstanding under the Credit Facility become due. TheOn September 29, 2020, the Company entered into a first amendment to the Company’s Amended and Restated Credit Agreement dated as of August 1, 2018 with KeyBank National Association individually and as administrative agent, KeyBanc Capital Markets Inc., PNC Capital Markets LLC and Merrill Lynch Pierce, Fenner & Smith Incorporated (now BofA Securities, Inc.) as joint lead arrangers, and other lenders from time to time parties to the agreement. This amendment provided a waiver of the minimum tangible net worth requirement for three consecutive quarters beginning with the quarter ended September 30, 2020. In exchange, our leverage ratio may be increased only to 62.5% (formerly 65%) for two consecutive fiscal quarters two times prior to the facility termination date, the Company was restricted, during this waiver period, from making any share repurchases or distributions without lender approval, a LIBOR floor of 25 basis points will remain in effect for the remainder of the term, and the Company paid a set fee to the arranging bank and all the participating lenders. As of June 30, 2021, the Company is in compliance with all financial covenants related to the Credit Facility.Facility as amended.

Mortgages Payable

The mortgage loans require compliance with certain covenants, such as debt service ratios, investment restrictions and distribution limitations. As of SeptemberJune 30, 2017,2021, the Company was current on all of theits debt service payments and except for two mortgage loans with aggregate unpaid principal balances of $73,550 that have covenant violations which only required cash maintenance accounts be established for their two mortgaged properties, all other mortgage loans were in compliance with alltheir financial covenants. All of the Company’s mortgage loans are secured by first mortgages on the respective real estate assets. As of SeptemberJune 30, 2017,2021, the weighted average years to maturity for the Company’s mortgages payable was approximately 4.72.6 years. For mortgage loans maturing in the next twelve months, the Company intends to either refinance such mortgage loans or repay such mortgage loans with cash on hand or use proceeds available under the Revolving Credit Facility.


Interest Rate Swap Agreements

The Company entered into interest rate swaps to fix certain of its floating LIBOR based debt under variable rate loans to a fixed rate to manage its risk exposure to interest rate fluctuations. The Company will generally match the maturity of the underlying variable rate debt with the maturity date on the interest swap.

See Note 14


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts) – "Fair Value Measurements" for further information.

 

The following table summarizes the Company’s interest rate swap contracts outstanding as of SeptemberJune 30, 2017.2021.

 

Date

Entered

 

Effective

Date

 

Maturity

Date

 

Pay

Fixed

Rate (a)

 

 

Notional

Amount

 

 

Fair Value at

September 30,

2017

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 7, 2015

 

April 7, 2015

 

April 7, 2022

 

 

1.74

%

 

$

49,400

 

 

$

235

 

July 8, 2015

 

August 1, 2015

 

May 22, 2019

 

 

1.43

%

 

 

1,426

 

 

 

3

 

October 2, 2015

 

November 1, 2015

 

November 1, 2022

 

 

1.79

%

 

 

13,100

 

 

 

66

 

January 25, 2016

 

February 1, 2016

 

February 1, 2021

 

 

1.40

%

 

 

38,000

 

 

 

446

 

June 7, 2016

 

July 1, 2016

 

July 1, 2023

 

 

1.42

%

 

 

43,680

 

 

 

1,238

 

July 21, 2016

 

August 1, 2016

 

August 1, 2023

 

 

1.30

%

 

 

47,550

 

 

 

1,716

 

August 29, 2016

 

October 21, 2016

 

December 15, 2019

 

 

1.07

%

 

 

10,837

 

 

 

137

 

 

 

 

 

 

 

 

 

 

 

$

203,993

 

 

$

3,841

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

June 27, 2014

 

July 1, 2014

 

July 1, 2019

 

 

1.85

%

 

$

24,352

 

 

$

(109

)

July 31, 2014

 

July 31, 2014

 

July 31, 2019

 

 

1.94

%

 

 

9,561

 

 

 

(59

)

September 17, 2015

 

September 17, 2015

 

September 17, 2022

 

 

1.90

%

 

 

13,700

 

 

 

(7

)

March 28, 2014

 

March 1, 2015

 

March 28, 2019

 

 

2.22

%

 

 

5,525

 

 

 

(54

)

February 11, 2015

 

March 2, 2015

 

March 1, 2022

 

 

2.02

%

 

 

6,114

 

 

 

(45

)

May 23, 2014

 

May 1, 2015

 

May 22, 2019

 

 

2.00

%

 

 

8,484

 

 

 

(59

)

May 8, 2014

 

May 5, 2015

 

May 5, 2019

 

 

2.10

%

 

 

14,200

 

 

 

(119

)

June 6, 2014

 

June 1, 2015

 

May 8, 2019

 

 

2.15

%

 

 

11,684

 

 

 

(108

)

June 26, 2014

 

July 5, 2015

 

July 5, 2019

 

 

2.11

%

 

 

20,725

 

 

 

(188

)

April 27, 2017

 

April 26, 2017

 

April 26, 2022

 

 

1.91

%

 

 

24,479

 

 

 

(38

)

June 5, 2017

 

May 31, 2017

 

May 15, 2022

 

 

1.90

%

 

 

14,700

 

 

 

(27

)

December 23, 2015

 

December 23, 2015

 

January 2, 2026

 

 

2.30

%

 

 

26,000

 

 

 

(394

)

 

 

 

 

 

 

 

 

 

 

$

179,524

 

 

$

(1,207

)

Date

Entered

 

Effective

Date

 

Maturity

Date

 

Pay

Fixed

Rate (a)

 

 

Notional

Amount

 

 

Fair Value at

June 30, 2021

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

February 11, 2015

 

March 2, 2015

 

March 1, 2022

 

 

2.02

%

 

 

6,114

 

 

 

(78

)

April 7, 2015

 

April 7, 2015

 

April 7, 2022

 

 

1.74

%

 

 

48,250

 

 

 

(600

)

September 17, 2015

 

September 17, 2015

 

September 17, 2022

 

 

1.90

%

 

 

13,700

 

 

 

(294

)

October 2, 2015

 

November 1, 2015

 

November 1, 2022

 

 

1.79

%

 

 

13,100

 

 

 

(288

)

December 23, 2015

 

December 23, 2015

 

January 2, 2026

 

 

2.30

%

 

 

26,000

 

 

 

(1,762

)

June 7, 2016

 

July 1, 2016

 

July 1, 2023

 

 

1.42

%

 

 

43,680

 

 

 

(1,016

)

July 21, 2016

 

August 1, 2016

 

August 1, 2023

 

 

1.30

%

 

 

47,550

 

 

 

(1,009

)

June 5, 2017

 

May 31, 2017

 

May 15, 2022

 

 

1.90

%

 

 

14,700

 

 

 

(230

)

August 23, 2018

 

September 4, 2018

 

August 1, 2023

 

 

2.73

%

 

 

60,000

 

 

 

(3,071

)

August 23, 2018

 

September 4, 2018

 

August 1, 2023

 

 

2.74

%

 

 

25,000

 

 

 

(1,280

)

August 23, 2018

 

September 4, 2018

 

August 1, 2023

 

 

2.74

%

 

 

25,000

 

 

 

(1,282

)

August 23, 2018

 

September 4, 2018

 

August 1, 2023

 

 

2.73

%

 

 

40,000

 

 

 

(2,048

)

 

 

 

 

 

 

 

 

 

 

$

363,094

 

 

$

(12,958

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)   Receive floating rate index based upon 1 monthone-month LIBOR. At SeptemberJune 30, 2017,2021, the 1 monthone-month LIBOR was 1.23%0.10%.

 

The table below presents the fair value of the Company’s cash flow hedges as well as their classification on the consolidated balance sheets as of September 30, 2017 and December 31, 2016, respectively.

 

 

September 30,

2017

 

 

December 31,

2016

 

 

 

Balance Sheet

Location

 

Fair Value

 

 

Balance Sheet

Location

 

Fair Value

 

Derivatives designated as cash flow hedges:

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements

 

Other assets

 

$

3,841

 

 

Other assets

 

$

4,250

 

Interest rate swap agreements

 

Other liabilities

 

$

1,207

 

 

Other liabilities

 

$

1,909

 

For derivative instruments that are designated and qualify as a cash flow hedge, the effective portion of the unrealized gain or loss on the derivative is reported as a component of comprehensive (loss) income.  The ineffective portion of the change in fair value, if any, is recognized directly in earnings. The table below presents the effect of the Company’s derivative financial instruments on the consolidated statements of operations and comprehensive lossincome (loss) for the three and ninesix months ended SeptemberJune 30, 20172021 and 2016.2020.

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

Derivatives in Cash Flow Hedging Relationships

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Effective portion of derivatives

 

$

(268

)

 

$

519

 

 

$

(1,721

)

 

$

(10,384

)

 

$

(258

)

 

$

(1,930

)

 

$

903

 

 

$

(16,482

)

Reclassification adjustment for amounts included in net gain or loss (effective portion)

 

$

507

 

 

$

1,077

 

 

$

2,002

 

 

$

3,039

 

 

$

1,843

 

 

$

1,570

 

 

$

3,707

 

 

$

1,973

 

Ineffective portion of derivatives

 

$

(1

)

 

$

38

 

 

$

12

 

 

$

215

 

15


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

 

 

The total amount of interest expense presented on the consolidated statements of operations and comprehensive income (loss) was $5,801 and $6,279, for the three months ended June 30, 2021 and 2020, respectively. The total amount of interest expense presented on the consolidated statements of operations and comprehensive income (loss) was $11,843 and $12,777 for the six months ended June 30, 2021 and 2020, respectively. The location of the net gain or loss reclassified into income from accumulated other comprehensive income (loss) is reported in interest expense on the consolidated statements of operations and comprehensive income (loss). The amount that is expected to be reclassified from accumulated other comprehensive income (loss) into income in the next twelve months is approximately $1,053.$7,007.

 

 

NOTE 8 – DISTRIBUTIONS

TheIn 2020, due to the uncertainty surrounding the COVID-19 pandemic and the need to preserve cash for the payment of operating and other expenses, during the second quarter the Company’s board of directors rescinded the distribution that was declared in the first quarter of 2020, and the Company currently paysdid 0t declare any additional distributions based on dailyuntil June 29, 2021, when the Company declared a distribution to stockholders of record dates, payableas of June 30, 2021 in arrears the following month, equal to a daily amount of $0.001643836$0.135600 per share, which equates to $0.60 per share per year, based upon a 365-day year.  that will be paid on or about July 26, 2021.


The table below presents the distributions paid, declared and declaredrescinded during the three and ninesix months ended SeptemberJune 30, 20172021 and 2016.

2020.

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

Distributions paid(1)

 

$

13,482

 

 

$

13,207

 

 

$

39,989

 

 

$

39,235

 

 

$

 

 

$

 

 

$

 

 

 

$

10,841

 

Distributions declared(2)

 

$

13,484

 

 

$

13,227

 

 

$

39,896

 

 

$

39,156

 

 

$

4,886

 

 

$

 

 

$

4,886

 

 

$

8,173

 

Distributions rescinded (2)

 

$

 

 

$

(8,173

)

 

$

 

 

$

(8,173

)

 

(1)

The distribution paid in 2020 was authorized in the fourth quarter of 2019 and paid during the first quarter of 2020 to stockholders of record as of December 31, 2019.

(2)

The distribution declared during the first quarter of 2020 was rescinded during the second quarter.

NOTE 9 – EARNINGS (LOSS) PER SHARE

Basic earnings (loss) per share (“EPS”) areis computed by dividing net income (loss) by the weighted average number of common shares outstanding for the period (the “common shares”). Diluted EPS is computed by dividing net income (loss) by the common shares plus common share equivalents. The Company excludes antidilutive restricted shares and units from the calculation of weighted-average shares for diluted EPS. As a result of a net loss in the three and ninesix months ended SeptemberJune 30, 2017, 2,0872021, 4,791 shares and 2,7514,303 shares, respectively, were excluded from the computation of diluted EPS, because they would have been antidilutive. As a result of the Company also had a net loss in the three and ninesix months ended SeptemberJune 30, 2016, 5652020, 6,892 shares and 2,6696,667 shares, respectively, were excluded from the computation of diluted EPS, because they would have been antidilutive.

16


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

NOTE 10 – COMMITMENTS AND CONTINGENCIES

The acquisition of certain of the Company’s properties included an earnout component to the purchase price that was recorded as a deferred investment property acquisition obligation (“Earnout liability”). The maximum potential earnout payment was $7,536 at September 30, 2017.

The table below presents the change in the Company’s Earnout liability for the nine months ended September 30, 2017 and 2016.

 

 

Nine Months Ended

September 30,

 

 

 

2017

 

 

2016

 

Earnout liability-beginning of period

 

$

6,856

 

 

$

18,871

 

Increases:

 

 

 

 

 

 

 

 

Amortization expense

 

 

28

 

 

 

551

 

Decreases:

 

 

 

 

 

 

 

 

Earnout payments

 

 

(6,415

)

 

 

(9,067

)

Adjustments to acquisition related costs

 

 

1,084

 

 

 

(1,413

)

Earnout liability – end of period

 

$

1,553

 

 

$

8,942

 

The Company may be subject, from time to time, to various legal proceedings and claims that arise in the ordinary course of business. While the resolution of these matters cannot be predicted with certainty, management believes, based on currently available information, that the final outcome of such matters will not have a material adverse effect on the consolidated financial statements of the Company.

In conjunction with its equity investment in the Mainstreet JV, the Company also agreed to provide subsidiaries of the Mainstreet JV mezzanine loans, in the aggregate amount of approximately $5,400. The loan term is for 48 months. The Company will earn interest at a rate of 14.5% per annum and will receive monthly interest payments based on a 10% pay rate. The remaining unpaid interest will be due at maturity or upon certain defined events. The loan is guaranteed by one of the other members of the joint venture. The borrowers may draw on the mezzanine loans from time to time in connection with the construction of the rapid recovery healthcare facilities and are not expected to draw on the mezzanine loans until such time as the Company has fully funded its equity commitment to the Mainstreet JV. At September 30, 2017, the Company has not loaned any funds related to the mezzanine loans.

NOTE 11 – EQUITY-BASED COMPENSATION

Under the Company’s Employee and Director Restricted Share Plan (“RSP”), restricted shares and restricted share units generally vest over a one to three year vesting period from the date of the grant, subject to the specific terms of the grant. In accordance with the RSP, restricted shares and restricted share units wereare issued to non-employee directors as compensation. Each restricted share and restricted share unit entitleentitles the holder to receive one1 common share when it vests. Restricted shares and restricted share units are included in common stock outstanding on the date of vesting. Restricted share units are included in common stock outstanding on the date they are transferred to the non-employee director or their beneficiary. The grant-date value of the restricted shares and restricted share units is amortized over the vesting period representing the requisite service period. Compensation expense associated with the restricted shares and restricted share units issued to the non-employee directors was $9$14 and $22,$32, in the aggregate, for the three and ninesix months ended SeptemberJune 30, 2017, respectively. Compensation expense associated with the restricted shares and restricted share units issued to non-employee directors was $6 and $8, in the aggregate, for the three and nine months ended September 30, 2016,2021, respectively. As of SeptemberJune 30, 2017,2021, the Company had $44$35 of unrecognized compensation costexpense related to the unvested restricted shares and restricted share units, in the aggregate. The weighted average remaining period that compensation expense related to unvested restricted shares and restricted share units will be recognized is 1.61.4 years. The total fair value at the vesting date for restricted shares and restricted share units that vested during both the three and six months ended June 30, 2021 was $54. The total fair value at the vesting date for restricted shares and restricted share units that vested during both the three and six months ended June 30, 2020 was $46.

A summary table of the status of the restricted shares and restricted share units is presented below:

 

 

 

Restricted Shares

 

 

Restricted Share Units

 

Outstanding at December 31, 2020

 

 

6,457

 

 

 

683

 

Granted

 

 

 

 

 

3

 

Vested

 

 

(2,774

)

 

 

(436

)

Outstanding at June 30, 2021

 

 

3,683

 

 

 

250

 

17


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

 

 

 

Restricted Shares

 

 

Restricted Share Units

 

 

Weighted

Average

Grant Date

Fair Value

 

 

Aggregate

Intrinsic

Value

 

Outstanding at December 31, 2016

 

 

3,326

 

 

 

1,150

 

 

$

40

 

 

$

40

 

Granted

 

 

3,315

 

 

��

1,184

 

 

 

41

 

 

 

41

 

Vested

 

 

(1,109

)

 

 

(389

)

 

 

(13

)

 

 

(13

)

Converted

 

 

 

 

 

 

 

 

 

 

 

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

Outstanding at September 30, 2017

 

 

5,532

 

 

 

1,945

 

 

$

68

 

 

$

68

 


 

NOTE 12 – SEGMENT REPORTING

The Company has one1 reportable segment as defined by U.S. GAAP, retail real estate, for the ninesix months ended SeptemberJune 30, 20172021 and 2016.2020.

 

 

 

NOTE 13 – TRANSACTIONS WITH RELATED PARTIES

The Captive is owned by the Company, IRC Retail Centers LLC, InvenTrust Properties Corp. and Retail Properties of America, Inc.  The Company recorded its investment in investment in unconsolidated entities in the accompanying consolidated balance sheets. The Company’s share of net income from its investment is based on the ratio of each member’s premium contribution to the venture. For the nine months ended September 30, 2017, the Company received its original capital investment of $100 and earnings of $20 from the Captive. The Captive was in the final stages of winding up its affairs and terminated its operations in the fourth quarter of 2017 after all regulatory reports were filed. However, there can be no assurance the Company will not be liable for any additional proportional costs associated with the termination of the Captive which have not been previously identified.

 

The Company owns 1,000 shares of common stock in The Inland Real Estate Group of Companies, Inc. with a recorded value of $1 at September 30, 2017 and December 31, 2016. This amount is included in other assets in the accompanying consolidated balance sheets.

18


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

The following table summarizes the Company’s related party transactions for the three and ninesix months ended SeptemberJune 30, 2017 and 2016.2020. Certain compensation and fees payable to the Business Manager for services provided to the Company are limited to maximum amounts.

 

 

 

Three Months Ended

September 30,

 

 

Nine Months Ended

September 30,

 

 

Unpaid amounts as of

 

 

 

Three Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

Unpaid amounts as of

 

 

 

2017

 

 

2016

 

 

2017

 

 

2016

 

 

September 30,

2017

 

 

December 31,

2016

 

 

 

2021

 

 

2020

 

 

2021

 

 

2020

 

 

June 30,

2021

 

 

December 31,

2020

 

General and administrative reimbursements

(a)

 

$

345

 

 

$

633

 

 

$

1,319

 

 

$

1,406

 

 

$

553

 

 

$

274

 

(a)

 

$

403

 

 

$

461

 

 

$

712

 

 

$

790

 

 

$

232

 

 

$

237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition related costs

 

 

$

54

 

 

$

49

 

 

$

273

 

 

$

251

 

 

$

8

 

 

$

88

 

Acquisition fees

 

 

 

180

 

 

 

 

 

 

1,216

 

 

 

1,327

 

 

 

179

 

 

 

 

Total acquisition costs and fees

(b)

 

$

234

 

 

$

49

 

 

$

1,489

 

 

$

1,578

 

 

$

187

 

 

$

88

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Real estate management fees

 

 

$

1,178

 

 

$

1,179

 

 

$

3,638

 

 

$

3,355

 

 

$

 

 

$

 

 

 

$

1,153

 

 

$

784

 

 

$

2,389

 

 

$

1,869

 

 

$

431

 

 

$

387

 

Property operating expenses

 

 

 

322

 

 

 

423

 

 

 

672

 

 

 

766

 

 

 

 

 

 

178

 

Construction management fees

 

 

 

45

 

 

 

46

 

 

 

98

 

 

 

78

 

 

 

62

 

 

 

53

 

 

 

 

5

 

 

 

5

 

 

 

5

 

 

 

9

 

 

 

5

 

 

 

4

 

Leasing fees

 

 

 

51

 

 

 

65

 

 

 

143

 

 

 

144

 

 

 

101

 

 

 

89

 

 

 

 

68

 

 

 

23

 

 

 

129

 

 

 

106

 

 

 

71

 

 

 

77

 

Total real estate management related costs

(c)

 

$

1,274

 

 

$

1,290

 

 

$

3,879

 

 

$

3,577

 

 

$

163

 

 

$

142

 

(b)

 

$

1,548

 

 

$

1,235

 

 

$

3,195

 

 

$

2,750

 

 

$

507

 

 

$

646

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business management fees

(d)

 

$

2,311

 

 

$

2,190

 

 

$

6,871

 

 

$

6,421

 

 

$

2,311

 

 

$

2,159

 

(c)

 

$

2,236

 

 

$

2,231

 

 

$

4,470

 

 

$

4,460

 

 

$

2,236

 

 

$

4,465

 

 

(a)

The Business Manager and its related parties are entitled to reimbursement for certain general and administrative expenses incurred by the Business Manager or its related parties relating to the Company’s administration. Such costs are included in general and administrative expenses in the accompanying consolidated statements of operations and comprehensive loss.income (loss). Unpaid amounts are included in due to related parties in the accompanying consolidated balance sheets.

(b)

The Company pays the Business Manager or its affiliates a fee equal to 1.5% of the “contract purchase price,” as defined, of each asset acquired.  The Business Manager and its related parties are also reimbursed for acquisition and transaction related costs of the Business Manager and its related parties relating to the Company’s acquisition activities, regardless of whether the Company acquires the real estate assets. Of the $234 related party acquisition costs and fees incurred during the three months ended September 30, 2017, $98 are capitalized as the acquisition of net investment properties in the accompanying consolidated balance sheets. $84 are capitalized as investment in unconsolidated entities in the accompanying consolidated balance sheets and $52 of such costs are included in acquisition related costs in the accompanying consolidated statements of operations and comprehensive loss.  Of the $1,489 related party acquisition costs incurred during the nine months ended September 30, 2017, $1,260 are capitalized as the acquisition of net investment properties in the accompanying consolidated balance sheets, $84 are capitalized as investment in unconsolidated entities in the accompanying consolidated balance sheets, and $145 of such costs are included in acquisition related costs in the accompanying consolidated statements of operations and comprehensive loss. Unpaid amounts are included in due to related parties in the accompanying consolidated balance sheets.  

(c)

For each property that is managed by Inland Commercial Real Estate Services LLC (the “Real Estate Manager”) (and its predecessor), the Company pays a monthly real estate management fee of up to 1.9% of the gross income from any single-tenant, net-leased property, and up to 3.9% of the gross income from any other property type. The Real Estate Manager determines, in its sole discretion, the amount of the fee with respect to a particular property, subject to the limitations. For each property that is managed directly by the Real Estate Manager or its affiliates, the Company pays the Real Estate Manager a separate leasing fee. Further, in the event that the Company engages its Real Estate Manager to provide construction management services for a property, the Company pays a separate construction management fee. Leasing fees are included in deferred costs, net and construction management fees are included in building and other improvements in the accompanying consolidated balance sheets. The Company also reimburses the Real Estate Manager and its affiliates for property-level expenses that they pay or incur on the Company’s behalf, including the salaries, bonuses and benefits of persons performing services for the Real Estate Manager and its affiliates except for the salaries, bonuses and benefits of persons who also serve as an executive officer of the Real Estate Manager or the Company. Real estate management fees and reimbursable expenses are included in property operating expenses in the accompanying consolidated statements of operations and comprehensive loss. income (loss).

19


INLAND REAL ESTATE INCOME TRUST, INC.

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (continued)

(Unaudited, dollar amounts in thousands, except per share amounts)

  (d)(c)


The Company pays the Business Manager an annual business management fee equal to 0.65% of its “average invested assets.” The fee is payable quarterly in an amount equal to 0.1625% of its average invested assets as of the last day of the immediately preceding quarter. “Average invested assets” means, for any period, the average of the aggregate book value of the Company’s assets, including all intangibles and goodwill, invested, directly or indirectly, in equity interests in, and loans secured by, properties, as well as amounts invested in securities and consolidated and unconsolidated joint ventures or other partnerships, before reserves for amortization and depreciation or bad debts, impairments or other similar non-cash reserves, computed by taking the average of these values at the end of each month during the relevant calendar quarter. Unpaid amounts are included in due to related parties on the consolidated balance sheets.

NOTE 14 – OPERATING LEASESFAIR VALUE MEASUREMENTS

Minimum lease paymentsFair Value Hierarchy

The Company defines fair value based on the price that it believes would be received upon sale of an asset or the exit price that would be paid to transfer a liability in an orderly transaction between market participants at the measurement date. The Company establishes a fair value hierarchy that prioritizes observable and unobservable inputs used to measure fair value. The fair value hierarchy consists of three broad levels, which are described below:

Level 1 −

Quoted prices in active markets for identical assets or liabilities that the entity has the ability to access.

Level 2 −

Observable inputs, other than quoted prices included in Level 1, such as quoted prices for similar assets and liabilities in active markets; quoted prices for identical or similar assets and liabilities in markets that are not active; or other inputs that are observable or can be corroborated by observable market data.

Level 3 −

Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets and liabilities. This includes certain pricing models, discounted cash flow methodologies and similar techniques that use significant unobservable inputs.

The Company has estimated the fair value of its financial and non-financial instruments using available market information and valuation methodologies the Company believes to be received under operating leases, including ground leases,appropriate for these purposes.

Recurring Fair Value Measurements

For assets and liabilities measured at fair value on a recurring basis, the table below presents the fair value of the Company’s cash flow hedges as well as their classification on the consolidated balance sheets as of SeptemberJune 30, 2017 for the years indicated, assuming no expiring leases are renewed, are as follows:

2021 and December 31, 2020, respectively.

 

 

Minimum Lease

Payments

 

2017 (remainder of year)

 

$

23,284

 

2018

 

 

90,494

 

2019

 

 

83,513

 

2020

 

 

76,785

 

2021

 

 

71,135

 

Thereafter

 

 

294,128

 

Total

 

$

639,339

 

 

 

Fair Value

 

 

 

Level 1

 

 

Level 2

 

 

Level 3

 

 

Total

 

June 30,

2021

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements - Other assets

 

$

 

 

$

 

 

$

 

 

$

 

Interest rate swap agreements - Other liabilities

 

$

 

 

$

12,958

 

 

$

 

 

$

12,958

 

December 31,

2020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest rate swap agreements - Other assets

 

$

 

 

$

 

 

$

 

 

$

 

Interest rate swap agreements - Other liabilities

 

$

 

 

$

17,568

 

 

$

 

 

$

17,568

 

 

The remaining lease terms range from less than 1 yearfair value of derivative instruments was estimated based on data observed in the forward yield curve which is widely observed in the marketplace. The Company also incorporates credit valuation adjustments to 20 years. Mostappropriately reflect both its own nonperformance risk and the counterparty's nonperformance risk in the fair value measurements which utilize Level 3 inputs, such as estimates of current credit spreads. The Company has determined that the credit valuation adjustments are not significant to the overall valuation of its derivative interest rate swap agreements and therefore has classified these in Level 2 of the revenue from the Company’s properties consists of rents received under long-term operating leases. Most leases require the tenant to pay fixed base rent paid monthly in advance, and to reimburse the Company for the tenant’s pro rata share of certain operating expenses including real estate taxes, special assessments, insurance, utilities, common area maintenance, management fees, and certain building repairs paid by the Company and recoverable under the terms of the lease. Under these leases, the Company pays all expenses and is reimbursed by the tenant for the tenant’s pro rata share of recoverable expenses paid.hierarchy.

Certain other tenants are subject to net leases which provide that the tenant is responsible for fixed base rent as well as all costs and expenses associated with occupancy. Under net leases where all costs and expenses are paid directly by the tenant rather than the landlord, the costs and expenses are not included in the consolidated statements of operations and comprehensive loss. Under leases where all costs and expenses are paid by the Company, subject to reimbursement by the tenant, the costs and expenses are included within property operating expenses and reimbursements are included in tenant recovery income on the consolidated statements of operations and comprehensive loss.

NOTE 15 – SUBSEQUENT EVENTS

DistributionsIn connection with the preparation of its financial statements, the Company has evaluated events that occurred subsequent to June 30, 2021 through the date on which these financial statements were issued to determine whether any of these events required disclosure in the financial statements.

The Company’s boardRepayment of directors declared monthly distributions payable to stockholders of record each day beginningMortgage

On July 6, 2021, the Company drew $8,000 on the closeRevolving Credit Facility and used cash on hand to repay indebtedness secured by a mortgage on the Fairgrounds Crossing property with an outstanding principal balance of business$13,453.

Mortgage Paydown Requirements

NaN of the Company’s mortgage loans, on OctoberMarketplace at Tech Center and Coastal North Town Center, respectively, each have covenants that require the Company to calculate an assumed debt service coverage ratio (the “Assumed DSCR”) within 30 days of August 1, 2017 through2021 and to promptly thereafter make principal paydowns or deposit additional collateral to achieve a minimum Assumed DSCR of at least 0.975 to 1.00. The minimum assumed debt service coverage ratio is calculated by dividing (1) adjusted net cash flow


by (2) the closeaggregate principal and interest projected to be due and payable over the twelve month period subsequent to the date of business on December 31, 2017. Through that date, distributions were declared in a daily amountcalculation based upon an imputed interest rate equal to $0.001643836 per share, which equatesten percent (10%). The Company expects to $0.60 per share per year, based uponpay a 365-day year. Distributions were paid monthly in arrears as follows:

Distribution Month

 

Month

Distribution Paid

 

Gross Amount

of Distribution

Paid

 

 

Distribution Reinvested

through DRP

 

 

Shares

Issued

 

 

Net Cash Distribution

 

September 2017

 

October 2017

 

$

4,395

 

 

$

2,194

 

 

 

242,510

 

 

$

2,201

 

October 2017

 

November 2017

 

$

4,544

 

 

$

2,266

 

 

 

250,374

 

 

$

2,278

 

combined total of approximately $15,000 to achieve the minimum Assumed DSCR at the two properties. The Company intends to finance these principal paydowns by drawing on the Credit Facility.


Item 2.  Management’s Discussion and Analysis ofof Financial Condition and Results of Operations

Certain statements in this Quarterly Report on Form 10-Q constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Words such as “may,” “could,” “should,” “expect,” “intend,” “plan,” “goal,” “seek,” “anticipate,” “believe,” “estimate,” “predict,” “variables,” “potential,” “continue,” “expand,” “maintain,” “create,” “strategies,” “likely,” “will,” “would” and variations of these terms and similar expressions, or the negative of these terms or similar expressions, are intended to identify forward-looking statements.

These forward-looking statements are not historical facts but reflect the intent, belief or current expectations of the management of Inland Real Estate Income Trust, Inc. (which we refer to herein as the “Company,” “we,” “our” or “us”) based on their knowledge and understanding of the business and industry, the economy and other future conditions. These statements are not guarantees of future performance, and we caution stockholders not to place undue reliance on forward-looking statements. Actual results may differ materially from those expressed or forecasted in the forward-looking statements due to a variety of risks, uncertainties and other factors, including but not limited to the factors listed and described under “Risk Factors” in this Quarterly Report on Form 10-Q, our Quarterly Report on Form 10-Q for the quarter ended March 31, 2021, as filed with the Securities and Exchange Commission on May 11, 2021 and in our Annual Report on Form 10-K for the year ended December 31, 2016,2020, as filed with the Securities and Exchange Commission on March 15, 2017, and factors described18, 2021, some of which are summarized below:

Market disruptions may adversely impact many aspects of our operating results and operating condition;

We are subject to risks associated with a pandemic, epidemic or outbreak of a contagious disease, such as the ongoing global COVID-19 pandemic, including negative impacts on our tenants and their respective businesses, and we have agreed to defer a significant amount of rent owed to us, which tenants will be obligated to pay over time in addition to their regular rent but which they may not be able or willing to pay, particularly those whose results of operations or future prospects have been materially adversely affected by the COVID-19 pandemic or become so affected;

If we cannot generate sufficient cash flow from operations to fully fund distributions, some or all of our distributions may be paid from other sources, including from the proceeds of our distribution reinvestment plan (“DRP”), which will reduce the amount of cash we ultimately have to invest in assets;

Market disruptions resulting from the economic effects of the COVID-19 pandemic have adversely impacted many aspects of our operating results and financial condition, and ongoing or future disruptions from the pandemic or otherwise may again adversely impact our results and financial condition, including our ability to service our debt obligations, borrow additional monies or pay distributions;

We have incurred net losses on a U.S. generally accepted accounting principles (“U.S. GAAP”) basis for the three and nine months ended September 30, 2017 and 2016 and for the year ended December 31, 2016;

We have incurred net losses on a U.S. generally accepted accounting principles (“U.S. GAAP”) basis for the three and six months ended June 30, 2021 and 2020 and for the year ended December 31, 2020;

There is no established public trading market for our shares, our stockholders may not be able to sell their shares under our share repurchase program (“SRP”) and, if our stockholders are able to sell their shares under the SRP, or otherwise, they may not be able to recover the amount of their investment in our shares;

There is no established public trading market for our shares, our stockholders cannot currently sell their shares under our share repurchase program (as amended, “SRP”), which was suspended during the COVID-19 pandemic and may be suspended again, amended or terminated in our sole discretion, and even when repurchases are made pursuant to the SRP, the SRP is subject to limits, and stockholders may not be able to sell all of the shares they would like to sell;

Our charter generally limits the total amount we may borrow to 300% of our net assets, equivalent to 75% of the costs of our assets;

Even if our stockholders are able to sell their shares under the SRP, or otherwise, they may not be able to recover the amount of their investment in our shares;

Inland Real Estate Investment Corporation (our “Sponsor”) may face a conflict of interest in allocating personnel and resources between its affiliates, our Business Manager (as defined below) and Inland Commercial Real Estate Services LLC, referred to herein as our “Real Estate Manager”;

There is no assurance our board of directors will pursue a listing or other liquidity event at any time in the future, particularly in light of the COVID-19 pandemic;

We do not have arm’s-length agreements with our Business Manager, our Real Estate Manager or any other affiliates of our Sponsor;

Our charter generally limits the total amount we may borrow to 300% of our net assets, equivalent to 75% of the costs of our assets;

We pay fees, which may be significant, to our Business Manager, Real Estate Manager and other affiliates of our Sponsor;

Inland Real Estate Investment Corporation (our “Sponsor”) may face a conflict of interest in allocating personnel and resources between its affiliates, our Business Manager (as defined below) and Inland Commercial Real Estate Services LLC, referred to herein as our “Real Estate Manager”;

Our Business Manager and its affiliates face conflicts of interest caused by their compensation arrangements with us, which could result in actions that are not in the long-term best interests of our stockholders;

We do not have arm’s-length agreements with our Business Manager, our Real Estate Manager or any other affiliates of our Sponsor;

Our properties may compete with the properties owned by other programs sponsored by our Sponsor or Inland Private Capital Corporation for, among other things, tenants;

We pay fees, which may be significant, to our Business Manager, Real Estate Manager and other affiliates of our Sponsor;

Our Business Manager is under no obligation, and may not agree, to forgo or defer its business management fee or any acquisition fee; and

Our Business Manager and its affiliates face conflicts of interest caused by, among other things, their compensation arrangements with us, which could result in actions that are not in the long-term best interests of our stockholders;

Our properties may compete with the properties owned by other programs sponsored by our Sponsor or Inland Private Capital Corporation or other affiliates for, among other things, tenants;

If we fail to continue to qualify as a REIT, our operations and distributions to stockholders will be adversely affected.


Our Business Manager is under no obligation, and may not agree, to forgo or defer its business management fee;

If we fail to continue to qualify as a REIT, our operations and distributions to stockholders, if any, will be adversely affected; and

The strategic plan adopted by our board of directors on February 11, 2019, which is discussed further below, may evolve or change over time, and there is no assurance we will be able to successfully achieve our board’s objectives under the strategic plan, including making strategic sales or purchases of properties or listing our common stock, within the timeframe we expected or would prefer or at all;

The use of the internet by consumers to shop is expected to continue to expand, and this expansion has likely been accelerated by the effects of the COVID-19 pandemic, which would result in a further downturn in the business of our current tenants in their “brick and mortar” locations and could affect their ability to pay rent and their demand for space at our retail properties; and

We are subject to risks associated with any dislocations or liquidity disruptions that may exist or occur in credit markets of the United States from time to time, including disruptions and dislocations caused by the ongoing COVID-19 pandemic.

Forward-looking statements in this Quarterly Report on Form 10-Q reflect our management’s view only as of the date of this Quarterly Report, and may ultimately prove to be incorrect or false. 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 except as required by applicable law. We intend for these forward-looking statements to be covered by the applicable safe harbor provisions created by Section 27A of the Securities Act and Section 21E of the Exchange Act.


The following discussion and analysis relates to the three and ninesix months ended SeptemberJune 30, 20172021 and 20162020 and as of SeptemberJune 30, 20172021 and December 31, 2016.2020. You should read the following discussion and analysis along with our consolidated financial statements and the related notes included in this report.

Overview

We are principally engaged in owning retail properties throughout the United States. At September 30, 2017, we had total assets of approximately $1.4 billionroutinely post important information about us and owned 59 properties located in 24 states containing approximately 6.9 million square feet.  A majority of our properties are multi-tenant, necessity-based retail shopping centers primarily located in major regional marketsbusiness, including financial and growing secondary markets throughout the United States. The portfolio properties have staggered lease maturity datesother information for investors, on our website. We encourage investors to visit our website at inland-investments.com/inland-income-trust from time to time, as information is updated and anchor tenants generally with strong credit ratings.new information is posted.

Overview

We were formed as a Maryland corporation on August 24, 2011 and elected to be taxed as a real estate investment trust for U.S. federal income tax purposes (“REIT”) under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended, commencing with the year ended December 31, 2013. We have no employees. We are managed by our business manager, IREIT Business Manager & Advisor, Inc., referred to herein as our “Business Manager.”

We concluded our “best efforts” offering (the “Offering”) in October 2015. Using available resources, including the DRP and additional financing proceeds, our team is committed to identifying acquisition opportunities that meet our investment strategy and that offer growth potential for our stockholders. We haveare primarily focused on acquiringowning retail properties.properties and have targeted a portfolio of 100% grocery-anchored properties as described below. We have invested in joint ventures and may continue to invest in additional joint ventures or acquire other real estate assets such as office and medical office buildings, multi-family properties and industrial/distribution and warehouse facilities if management believes the expected returns from those investments exceed that of retail properties. We also may invest in real estate-related equity securities of both publicly traded and private real estate companies, as well as commercial mortgage-backed securities.

Company Highlights - 2017

Recent Acquisition - We acquired one investment propertyOn March 5, 2021, our board of directors determined an estimated per share net asset value of our common stock of $18.08 as of December 31, 2020. At June 30, 2021, we had total assets of $1.2 billion on our balance sheet and owned 44 properties located in July, 2017 for approximately $3.7 million. Coastal North Town Center – Phase II21 states containing 6.5 million square feet. A majority of our properties are multi-tenant, necessity-based retail shopping centers primarily located in major regional markets and growing secondary markets throughout the United States. As of June 30, 2021, 86% of our annualized base rental income was generated from grocery-anchored or grocery shadow-anchored shopping centers. A grocery shadow-anchored shopping center is a 6,588 square foot retail propertyshopping center which we own that is located near a grocery store that we do not own but that generates traffic for our shopping center. The portfolio properties have staggered lease maturity dates. Grocery tenants accounted for 15% of our annualized base rent (“ABR”) as of June 30, 2021.


COVID-19 Pandemic

We continue to monitor the impact of the novel coronavirus (“COVID-19”) pandemic on all aspects of our business and locations, including how it is impacting our tenants and vendors. The Company’s deferrals, modifications and rent abatements have proven effective helping our tenants endure the economic impacts of the pandemic. As of June 30, 2021, our deferred rent balance was $1.6 million, down from $4.5 million at December 31, 2020 due primarily to collections during the six months ended June 30, 2021. We recognized bad debt recoveries of $1.1 million in Myrtle Beach, South Carolina. We financed the acquisition with proceedssix months ended June 30, 2021, based on favorable trends in collections from our credit facility (the “Credit Facility”).tenants impacted by the pandemic. As of June 30, 2021, we are not aware of any of our tenants being in bankruptcy. See Note 5 – “Leases” for additional information.

Mainstreet JV - In August 2017,However, we entered into, through a wholly owned taxable REIT subsidiary, a joint venture agreementare unable to predict with a third party developercertainty the future impact that the COVID-19 pandemic will have on our financial condition, results of operations and cash flows due to numerous uncertainties, including the effects of the emergence and potential and actual spreading of the Delta variant of COVID-19 in the U.S.

We rely on the Business Manager to manage our day-to-day operations. Though many people have been able to work remotely effectively, the business and operations of our Business Manager and its affiliates may also be adversely impacted by further coronavirus outbreaks, including illness or quarantine of members of its workforce, which may negatively impact on its ability to developprovide us services to the same degree as it had prior to the outbreak.

For further information regarding the potential impact of COVID-19 on the Company, see Part II, Item 1A titled “Risk Factors.”

Company Update – Strategic Plan

On February 11, 2019, our board of directors approved a strategic plan with the goal of providing a future liquidity to investors and creating long-term stockholder value. The strategic plan has centered around owning a portfolio of 100% grocery-anchored properties with lower exposure to big box retailers. As part of this strategy, our management team continually evaluates possibilities for the opportunistic sale of certain assets with the goal of redeploying capital into the acquisition of strategically located grocery-anchored centers. Of the Company’s 841 leased spaces, there are 112 occupied non-grocery big box (anchor spaces of at least 10,000 square feet) and three transitional care/rapid recoveryvacant big box spaces in the portfolio as of July 31, 2021. We plan to move toward a liquidity event in the future, market conditions permitting, most likely through a listing on a public securities exchange. As part of the strategic plan, we preliminarily identified a select number of properties we would consider selling and marketed them. As further described in Note 4 – “Dispositions”, we completed the sale of three of the selected properties in the first quarter of 2020. We are not actively marketing any properties as of the date of this quarterly report on Form 10-Q. The strategic plan may evolve or change over time. For example, we may decide to focus more on redeveloping existing properties relative to investing in new grocery-anchored centers, in Texas whichdepending on such factors, including, but not limited to, market prices for our properties, availability of capital for redevelopment and construction costs. There is no assurance we will be licensed skilled nursing facilities.  Our aggregate equity commitment is approximately $8.5 million, excluding costsable to successfully implement the strategic plan, including making strategic sales or purchases of properties or listing our common stock, and legal fees incurred in connection with this investment. As of September 30, 2017, we have funded approximately $5.6 million of this commitment with cash on hand.

In conjunction with this equity investment, we also agreed to provide subsidiariesbelieve that no liquidity event or strategic sales will occur before the adverse effects of the joint venture mezzanine loans, in the aggregate amount of approximately $5.4 million. The loan term is for 48 months. We will earn interest at a rate of 14.5% per annum and will receive monthly interest payments based on a 10% pay rate. The remaining unpaid interest will be due at maturity or upon certain defined events. The loan is guaranteed by one of the other members of the joint venture. The borrowers may drawCOVID-19 pandemic on the mezzanine loans from time to time in connection witheconomy and the construction of the rapid recovery centers and are not expected to draw on the mezzanine loans until such time as we have fully funded our equity commitment to the joint venture. At September 30, 2017, we have not loaned any funds related to the mezzanine loans.

Leasing Activity - During the nine months ended September 30, 2017, we signed 33 new leases totaling 106,534 square feet with a weighted average base rent per square foot of $15.13, weighted average tenant improvements per square foot of $14.70 and a weighted average lease term of 7.5 years.  We also achieved a retention rate of 82%. We renewed 54 leases totaling 367,158 square feet with a weighted average base rent per square foot of $16.09, $0.79 in tenant improvement costs per square foot and a weighted average lease term of 5.3 years. retail commercial real estate market subside.


 

SELECT PROPERTY INFORMATION (All dollar amounts in thousands, except per square foot amounts)

Investment Properties

 

 

As of September 30, 2017

 

 

As of June 30, 2021

 

Number of properties

 

59

 

 

44

 

Purchase price

 

$

1,412,841

 

 

$

1,346,514

 

Total square footage

 

 

6,860,923

 

 

 

6,470,962

 

Weighted average physical occupancy

 

 

93.9

%

 

 

92.4

%

Weighted average economic occupancy

 

 

94.9

%

 

 

93.0

%

Weighted average remaining lease term (years)

 

 

6.5

 

 

 

4.7

 

 


The table below presents information for each of our investment properties as of SeptemberJune 30, 2017.2021.

 

Property

 

Location

 

Square

Footage

 

 

Physical

Occupancy

 

 

Economic

Occupancy

 

 

Mortgage

Balance

 

 

Interest

Rate (b)

 

 

Location

 

Square

Footage

 

 

Physical

Occupancy

 

 

Economic

Occupancy

 

 

Mortgage

Balance

 

 

Interest

Rate (b)

 

Dollar General (12 properties)

 

Various

 

 

111,890

 

 

 

100.0

%

 

 

100.0

%

 

$

7,447

 

 

 

4.33

%

Newington Fair (a)

 

Newington, CT

 

 

186,205

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

Newington, CT

 

 

186,205

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Wedgewood Commons

 

Olive Branch, MS

 

 

159,258

 

 

 

98.1

%

 

 

98.1

%

 

 

15,260

 

 

 

3.14

%

Park Avenue

 

Little Rock, AR

 

 

79,131

 

 

 

66.7

%

 

 

100.0

%

 

 

14,062

 

 

 

3.75

%

North Hills Square

 

Coral Springs, FL

 

 

63,829

 

 

 

98.1

%

 

 

98.1

%

 

 

5,525

 

 

 

4.02

%

Mansfield Shopping Center

 

Mansfield, TX

 

 

148,529

 

 

 

69.4

%

 

 

69.4

%

 

 

14,200

 

 

 

3.90

%

Lakeside Crossing

 

Lynchburg, VA

 

 

67,034

 

 

 

97.0

%

 

 

97.0

%

 

 

9,910

 

 

 

3.87

%

MidTowne Shopping Center

 

Little Rock, AR

 

 

126,288

 

 

 

88.6

%

 

 

88.6

%

 

 

20,725

 

 

 

4.06

%

Dogwood Festival

 

Flowood, MS

 

 

187,610

 

 

 

89.4

%

 

 

89.4

%

 

 

24,352

 

 

 

3.60

%

Pick N Save Center

 

West Bend, WI

 

 

86,900

 

 

 

92.8

%

 

 

92.8

%

 

 

9,561

 

 

 

3.54

%

Wedgewood Commons (a)

 

Olive Branch, MS

 

 

159,258

 

 

 

98.0

%

 

 

98.0

%

 

 

 

 

 

 

Park Avenue (a)

 

Little Rock, AR

 

 

79,131

 

 

 

66.7

%

 

 

89.9

%

 

 

 

 

 

 

North Hills Square (a)

 

Coral Springs, FL

 

 

63,829

 

 

 

97.5

%

 

 

97.5

%

 

 

 

 

 

 

Mansfield Shopping Center (a)

 

Mansfield, TX

 

 

148,529

 

 

 

95.0

%

 

 

95.0

%

 

 

 

 

 

 

Lakeside Crossing (a)

 

Lynchburg, VA

 

 

67,034

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

MidTowne Shopping Center (a)

 

Little Rock, AR

 

 

126,288

 

 

 

82.9

%

 

 

82.9

%

 

 

 

 

 

 

Dogwood Festival (a)

 

Flowood, MS

 

 

187,610

 

 

 

80.7

%

 

 

80.7

%

 

 

 

 

 

 

Pick N Save Center (a)

 

West Bend, WI

 

 

94,446

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Harris Plaza (a)

 

Layton, UT

 

 

123,890

 

 

 

81.6

%

 

 

81.6

%

 

 

 

 

 

 

 

Layton, UT

 

 

125,965

 

 

 

69.5

%

 

 

69.5

%

 

 

 

 

 

 

Dixie Valley

 

Louisville, KY

 

 

119,981

 

 

 

92.4

%

 

 

92.4

%

 

 

6,798

 

 

 

3.54

%

 

Louisville, KY

 

 

119,981

 

 

 

92.5

%

 

 

92.5

%

 

 

6,798

 

 

 

3.43

%

The Landings at Ocean Isle (a)

 

Ocean Isle, NC

 

 

53,203

 

 

 

92.2

%

 

 

92.2

%

 

 

 

 

 

 

 

Ocean Isle, NC

 

 

53,203

 

 

 

97.6

%

 

 

97.6

%

 

 

 

 

 

 

Shoppes at Prairie Ridge

 

Pleasant Prairie, WI

 

 

232,606

 

 

 

96.8

%

 

 

96.8

%

 

 

15,591

 

 

 

2.99

%

Shoppes at Prairie Ridge (a)

 

Pleasant Prairie, WI

 

 

232,606

 

 

 

97.9

%

 

 

97.9

%

 

 

 

 

 

 

Harvest Square

 

Harvest, AL

 

 

70,590

 

 

 

91.2

%

 

 

91.2

%

 

 

6,732

 

 

 

4.65

%

 

Harvest, AL

 

 

70,590

 

 

 

92.1

%

 

 

92.1

%

 

 

6,309

 

 

 

4.65

%

Heritage Square

 

Conyers, GA

 

 

22,385

 

 

 

93.4

%

 

 

93.4

%

 

 

4,460

 

 

 

5.10

%

 

Conyers, GA

 

 

22,510

 

 

 

95.8

%

 

 

95.8

%

 

 

 

 

 

 

The Shoppes at Branson Hills

 

Branson, MO

 

 

256,329

 

 

 

91.8

%

 

 

91.8

%

 

 

26,520

 

 

 

3.69

%

Branson Hills Plaza

 

Branson, MO

 

 

210,201

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

The Shoppes at Branson Hills (a)

 

Branson, MO

 

 

256,329

 

 

 

86.6

%

 

 

86.6

%

 

 

 

 

 

 

Branson Hills Plaza (a)

 

Branson, MO

 

 

210,201

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Copps Grocery Store (a)

 

Stevens Point, WI

 

 

69,911

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

Stevens Point, WI

 

 

69,911

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Fox Point Plaza

 

Neenah, WI

 

 

171,121

 

 

 

98.1

%

 

 

98.1

%

 

 

10,836

 

 

 

2.92

%

Fox Point Plaza (a)

 

Neenah, WI

 

 

171,121

 

 

 

87.6

%

 

 

87.6

%

 

 

 

 

 

 

Shoppes at Lake Park (a)

 

W. Valley City, UT

 

 

52,997

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

W. Valley City, UT

 

 

52,997

 

 

 

86.7

%

 

 

86.7

%

 

 

 

 

 

 

Plaza at Prairie Ridge (a)

 

Pleasant Prairie,WI

 

 

9,035

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

Pleasant Prairie,WI

 

 

9,035

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Green Tree Shopping Center

 

Katy, TX

 

 

147,621

 

 

 

97.5

%

 

 

97.5

%

 

 

13,100

 

 

 

3.24

%

 

Katy, TX

 

 

147,621

 

 

 

98.3

%

 

 

98.3

%

 

 

13,100

 

 

 

3.24

%

Eastside Junction

 

Athens, AL

 

 

79,700

 

 

 

85.7

%

 

 

85.7

%

 

 

6,247

 

 

 

4.60

%

 

Athens, AL

 

 

79,675

 

 

 

85.7

%

 

 

85.7

%

 

 

5,862

 

 

 

4.60

%

Fairgrounds Crossing

 

Hot Springs, AR

 

 

155,127

 

 

 

100.0

%

 

 

100.0

%

 

 

13,453

 

 

 

5.21

%

 

Hot Springs, AR

 

 

155,127

 

 

 

100.0

%

 

 

100.0

%

 

 

13,453

 

 

 

5.21

%

Prattville Town Center

 

Prattville, AL

 

 

168,842

 

 

 

100.0

%

 

 

100.0

%

 

 

15,930

 

 

 

5.48

%

Prattville Town Center (a)

 

Prattville, AL

 

 

168,842

 

 

 

10.0

%

 

 

100.0

%

 

 

 

 

 

 

Regal Court

 

Shreveport, LA

 

 

363,061

 

 

 

93.2

%

 

 

94.9

%

 

 

26,000

 

 

 

4.50

%

 

Shreveport, LA

 

 

363,061

 

 

 

96.2

%

 

 

96.2

%

 

 

26,000

 

 

 

4.50

%

Shops at Hawk Ridge (a)

 

St. Louis, MO

 

 

75,951

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

St. Louis, MO

 

 

75,951

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Walgreens Plaza

 

Jacksonville, NC

 

 

42,219

 

 

 

64.9

%

 

 

64.9

%

 

 

4,650

 

 

 

5.30

%

 

Jacksonville, NC

 

 

42,219

 

 

 

79.0

%

 

 

79.0

%

 

 

 

 

 

 

Whispering Ridge (a)

 

Omaha, NE

 

 

69,676

 

 

 

39.8

%

 

 

39.8

%

 

 

 

 

 

 

Frisco Marketplace (a)

 

Frisco, TX

 

 

112,024

 

 

 

94.0

%

 

 

94.0

%

 

 

 

 

 

 

 

Frisco, TX

 

 

112,024

 

 

 

89.7

%

 

 

93.6

%

 

 

 

 

 

 

White City

 

Shrewsbury, MA

 

 

257,121

 

 

 

95.8

%

 

 

97.1

%

 

 

49,400

 

 

 

3.24

%

 

Shrewsbury, MA

 

 

256,974

 

 

 

93.9

%

 

 

93.9

%

 

 

48,250

 

 

 

3.24

%

Treasure Valley (a)

 

Nampa, ID

 

 

133,292

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Yorkville Marketplace (a)

 

Yorkville, IL

 

 

111,591

 

 

 

75.2

%

 

 

91.3

%

 

 

 

 

 

 

 

Yorkville, IL

 

 

111,591

 

 

 

93.6

%

 

 

93.6

%

 

 

 

 

 

 

Shoppes at Market Pointe

 

Papillion, NE

 

 

253,903

 

 

 

98.2

%

 

 

98.2

%

 

 

13,700

 

 

 

3.30

%

 

Papillion, NE

 

 

253,903

 

 

 

98.2

%

 

 

98.2

%

 

 

13,700

 

 

 

3.30

%

2727 Iowa Street (a)

 

Lawrence, KS

 

 

85,044

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Marketplace at El Paseo (a)

 

Fresno, CA

 

 

224,683

 

 

 

94.5

%

 

 

95.3

%

 

 

 

 

 

 

The Village at Burlington Creek

 

Kansas City, MO

 

 

157,937

 

 

 

78.9

%

 

 

78.9

%

 

 

17,550

 

 

 

4.25

%

Milford Marketplace

 

Milford, CT

 

 

111,995

 

 

 

83.6

%

 

 

83.6

%

 

 

18,727

 

 

 

4.02

%

Settlers Ridge

 

Pittsburgh, PA

 

 

473,821

 

 

 

99.1

%

 

 

99.1

%

 

 

76,532

 

 

 

3.70

%

 

Pittsburgh, PA

 

 

473,763

 

 

 

91.2

%

 

 

91.2

%

 

 

76,532

 

 

 

3.70

%

Milford Marketplace

 

Milford, CT

 

 

111,720

 

 

 

94.9

%

 

 

94.9

%

 

 

18,727

 

 

 

4.02

%

Marketplace at El Paseo

 

Fresno, CA

 

 

224,683

 

 

 

95.4

%

 

 

96.1

%

 

 

38,000

 

 

 

2.95

%

Blossom Valley Plaza (a)

 

Turlock, CA

 

 

111,435

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

Turlock, CA

 

 

111,435

 

 

 

97.8

%

 

 

97.8

%

 

 

 

 

 

 

The Village at Burlington Creek

 

Kansas City, MO

 

 

158,023

 

 

 

89.1

%

 

 

89.1

%

 

 

17,723

 

 

 

4.25

%

Oquirrh Mountain Marketplace (a)

 

South Jordan, UT

 

 

75,950

 

 

 

94.5

%

 

 

94.5

%

 

 

 

 

 

 

 

South Jordan, UT

 

 

75,950

 

 

 

91.6

%

 

 

91.6

%

 

 

 

 

 

 

Marketplace at Tech Center

 

Newport News, VA

 

 

210,297

 

 

 

95.4

%

 

 

99.3

%

 

 

47,550

 

 

 

3.15

%

 

Newport News, VA

 

 

210,505

 

 

 

73.5

%

 

 

78.5

%

 

 

47,550

 

 

 

3.15

%

Coastal North Town Center

 

Myrtle Beach, SC

 

 

304,662

 

 

 

95.1

%

 

 

95.1

%

 

 

43,680

 

 

 

3.17

%

 

Myrtle Beach, SC

 

 

304,690

 

 

 

95.3

%

 

 

95.3

%

 

 

43,680

 

 

 

3.17

%

Oquirrh Mountain Marketplace II (a)

 

South Jordan, UT

 

 

10,150

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

South Jordan, UT

 

 

10,150

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Wilson Marketplace

 

Wilson, NC

 

 

311,030

 

 

 

96.8

%

 

 

97.6

%

 

 

24,480

 

 

 

4.06

%

Wilson Marketplace (a)

 

Wilson, NC

 

 

311,030

 

 

 

98.1

%

 

 

98.1

%

 

 

 

 

 

 

Pentucket Shopping Center

 

Plaistow, NH

 

 

198,469

 

 

 

98.0

%

 

 

98.0

%

 

 

14,700

 

 

 

3.65

%

 

Plaistow, NH

 

 

198,469

 

 

 

98.0

%

 

 

98.0

%

 

 

14,700

 

 

 

3.65

%

Coastal North Town Center - Phase II

 

Myrtle Beach, SC

 

 

6,588

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Hickory Tavern

 

Myrtle Beach, SC

 

 

6,588

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Portfolio total

 

 

 

 

6,860,923

 

 

 

93.9

%

 

 

94.9

%

 

$

615,851

 

 

 

3.69

%

 

 

 

 

6,470,962

 

 

 

92.4

%

 

 

93.0

%

 

$

352,211

 

 

 

3.65

%

 

 

(a)

Property is pledged as collateralincluded in the pool of unencumbered properties under our Credit Facility.

 

(b)

Portfolio total is equal to the weighted average interest rate.


 

Tenancy Highlights

The following table presents information regarding the top ten tenants in our portfolio based on annualized base rent for leases in placein-place as of SeptemberJune 30, 2017.2021.

 

Tenant Name

 

Number

of

Leases

 

 

Annualized

Base Rent

 

 

Percent of

Total

Portfolio

Annualized

Base Rent

 

 

Annualized

Base Rent

Per Square

Foot

 

 

Square

Footage

 

 

Percent of

Total

Portfolio

Square

Footage

 

 

Number

of

Leases

 

 

Annualized

Base Rent (a)

 

 

Percent of

Total

Portfolio

Annualized

Base Rent

 

 

Annualized

Base Rent

Per Square

Foot

 

 

Square

Footage

 

 

Percent of

Total

Portfolio

Square

Footage

 

Dicks Sporting Goods, Inc

 

 

6

 

 

$

3,511

 

 

 

3.7

%

 

$

12.72

 

 

 

276,038

 

 

 

4.0

%

The Kroger Co

 

 

4

 

 

 

3,307

 

 

 

3.4

%

 

 

13.25

 

 

 

249,493

 

 

 

3.6

%

 

 

4

 

 

$

3,374

 

 

 

3.7

%

 

$

13.52

 

 

 

249,493

 

 

 

3.9

%

TJ Maxx/HomeGoods/Marshalls

 

 

13

 

 

 

3,170

 

 

 

3.3

%

 

 

9.63

 

 

 

329,253

 

 

 

4.8

%

Petsmart

 

 

10

 

 

 

2,583

 

 

 

2.7

%

 

 

13.31

 

 

 

194,077

 

 

 

2.8

%

Ross Dress for Less, Inc

 

 

9

 

 

 

2,379

 

 

 

2.5

%

 

 

10.03

 

 

 

237,165

 

 

 

3.5

%

Albertsons/Jewel/Shaws

 

 

2

 

 

 

2,235

 

 

 

2.3

%

 

 

17.48

 

 

 

127,892

 

 

 

1.9

%

Ulta Salon, Cosmetics & Fragrance

 

 

10

 

 

 

2,196

 

 

 

2.3

%

 

 

21.06

 

 

 

104,276

 

 

 

1.5

%

The TJX Companies, Inc.

 

 

12

 

 

 

3,073

 

 

 

3.4

%

 

 

9.97

 

 

 

308,253

 

 

 

4.8

%

Ross Dress for Less, Inc.

 

 

10

 

 

 

2,673

 

 

 

2.9

%

 

 

10.20

 

 

 

262,080

 

 

 

4.1

%

Albertsons/Jewel/Shaw's

 

 

2

 

 

 

2,304

 

 

 

2.5

%

 

 

18.02

 

 

 

127,892

 

 

 

2.0

%

Ulta Salon, Cosmetics & Fragrance Inc.

 

 

9

 

 

 

2,177

 

 

 

2.4

%

 

 

23.00

 

 

 

94,658

 

 

 

1.5

%

PetSmart

 

 

7

 

 

 

2,032

 

 

 

2.2

%

 

 

14.67

 

 

 

138,578

 

 

 

2.1

%

Dicks Sporting Goods, Inc.

 

 

4

 

 

 

2,012

 

 

 

2.2

%

 

 

11.13

 

 

 

180,766

 

 

 

2.8

%

LA Fitness (Fitness International)

 

 

2

 

 

 

1,966

 

 

 

2.1

%

 

 

21.94

 

 

 

89,600

 

 

 

1.4

%

Kohl's Department Stores

 

 

4

 

 

 

1,888

 

 

 

2.0

%

 

 

5.68

 

 

 

332,461

 

 

 

4.9

%

 

 

4

 

 

 

1,888

 

 

 

2.1

%

 

 

5.68

 

 

 

332,461

 

 

 

5.1

%

LA Fitness (Fitness International)

 

 

2

 

 

 

1,810

 

 

 

1.9

%

 

 

20.20

 

 

 

89,600

 

 

 

1.3

%

Giant Eagle

 

 

1

 

 

 

1,805

 

 

 

1.9

%

 

 

13.96

 

 

 

129,340

 

 

 

1.9

%

 

 

1

 

 

 

1,805

 

 

 

2.0

%

 

 

13.96

 

 

 

129,340

 

 

 

2.0

%

Top ten tenants

 

 

61

 

 

$

24,884

 

 

 

26.0

%

 

$

12.02

 

 

 

2,069,595

 

 

 

30.2

%

 

 

55

 

 

$

23,304

 

 

 

25.5

%

 

$

12.18

 

 

 

1,913,121

 

 

 

29.7

%

(a)

We have entered into rent deferral agreements with the tenants above that have generally been heavily impacted by the effects of the COVID-19 pandemic, which is a majority of the top ten tenants. To the extent we have agreed with a tenant to defer rent due in the base year to a later period, that deferred rent is still reflected in the annualized base rent amount above.

 

The following table sets forth a summary of our tenant diversity for our entire portfolio and is based on leases in placein-place at SeptemberJune 30, 2017.2021.

 

Tenant Type

 

Gross Leasable

Area –

Square Footage

 

 

Percent of

Total Gross

Leasable Area

 

 

Percent of

Total Annualized

Base Rent

 

 

Gross Leasable

Area –

Square Footage

 

 

Percent of

Total Gross

Leasable Area

 

 

Percent of

Total Annualized

Base Rent

 

Discount and Department Stores

 

 

1,535,229

 

 

 

23.6

%

 

 

12.0

%

 

 

1,307,696

 

 

 

21.7

%

 

 

11.4

%

Grocery

 

 

1,084,647

 

 

 

18.0

%

 

 

15.4

%

Home Goods

 

 

1,016,961

 

 

 

15.7

%

 

 

9.7

%

 

 

954,002

 

 

 

15.9

%

 

 

9.1

%

Grocery

 

 

950,042

 

 

 

14.6

%

 

 

14.0

%

Lifestyle, Health Clubs, Books & Phones

 

 

786,503

 

 

 

12.1

%

 

 

15.0

%

 

 

733,505

 

 

 

12.2

%

 

 

16.2

%

Restaurant

 

 

552,888

 

 

 

8.5

%

 

 

16.0

%

 

 

527,900

 

 

 

8.8

%

 

 

17.0

%

Apparel & Accessories

 

 

468,181

 

 

 

7.2

%

 

 

10.6

%

 

 

387,217

 

 

 

6.4

%

 

 

8.7

%

Pet Supplies

 

 

247,039

 

 

 

4.1

%

 

 

4.3

%

Consumer Services, Salons, Cleaners, Banks

 

 

245,245

 

 

 

4.1

%

 

 

7.5

%

Sporting Goods

 

 

333,719

 

 

 

5.1

%

 

 

4.9

%

 

 

204,082

 

 

 

3.4

%

 

 

2.8

%

Consumer Services, Salons, Cleaners, Banks

 

 

273,663

 

 

 

4.2

%

 

 

7.2

%

Pet Supplies

 

 

269,270

 

 

 

4.1

%

 

 

4.0

%

Health, Doctors & Health Foods

 

 

145,558

 

 

 

2.3

%

 

 

4.2

%

 

 

163,937

 

 

 

2.7

%

 

 

5.1

%

Other

 

 

165,756

 

 

 

2.6

%

 

 

2.4

%

 

 

161,993

 

 

 

2.7

%

 

 

2.6

%

Total

 

 

6,497,770

 

 

 

100.0

%

 

 

100.0

%

 

 

6,017,263

 

 

 

100.0

%

 

 

100.0

%

 

The following table sets forth a summary, as of SeptemberJune 30, 2017,2021, of the percent of total annualized base rent and the weighted average lease expiration by size of tenant.

 

Size of Tenant

 

Description -

Square Footage

 

Percent of Total Annualized Base Rent

 

 

Weighted Average Lease Expiration – Years

 

 

Description -

Square Footage

 

Percent of Total Annualized Base Rent

 

 

Weighted Average Lease Expiration – Years

 

Anchor

 

10,000 and over

 

 

53

%

 

 

7.8

 

 

10,000 and over

 

 

52

%

 

 

5.5

 

Junior Box

 

5,000-9,999

 

 

15

%

 

 

6.0

 

 

5,000-9,999

 

 

14

%

 

 

4.6

 

Small Shop

 

Less than 5,000

 

 

32

%

 

 

4.5

 

 

Less than 5,000

 

 

35

%

 

 

3.6

 

Total

 

 

 

 

100

%

 

 

6.5

 

 

 

 

 

100

%

 

 

4.7

 


 

Lease Expirations

The following table sets forth a summary, as of SeptemberJune 30, 2017,2021, of lease expirations scheduled to occur during the remainder of 20172021 and each of the calendar years from 20182022 to 20262030 and thereafter, assuming no exercise of renewal options or early termination


rights for leases commenced on or prior to SeptemberJune 30, 2017.2021. Annualized base rent represents the rent in placein-place of the applicable property at SeptemberJune 30, 2017.2021. The table below includes ground leases. If ground leases are excluded, annualized base rent would equal $86,402,$82,490 or $17.09$17.64 per square foot for total expiring leases.

 

Lease Expiration Year

 

Number of

Expiring

Leases

 

 

Gross

Leasable

Area of

Expiring

Leases -

Square

Footage

 

 

Percent of

Total Gross

Leasable

Area of

Expiring

Leases

 

 

Total

Annualized

Base Rent

of Expiring

Leases

 

 

Percent of

Total

Annualized

Base Rent

of Expiring

Leases

 

 

Annualized Base Rent per Leased Square Foot

 

 

Number of

Expiring

Leases

 

 

Gross

Leasable

Area of

Expiring

Leases -

Square

Footage

 

 

Percent of

Total Gross

Leasable

Area of

Expiring

Leases

 

 

Total

Annualized

Base Rent

of Expiring

Leases

 

 

Percent of

Total

Annualized

Base Rent

of Expiring

Leases

 

 

Annualized Base Rent per Leased Square Foot

 

2017 (including month-to-month)

 

 

22

 

 

 

104,087

 

 

 

1.6

%

 

$

1,364

 

 

 

1.4

%

 

$

13.11

 

2018

 

 

74

 

 

 

249,555

 

 

 

3.8

%

 

 

5,248

 

 

 

5.5

%

 

21.03

 

2019

 

 

82

 

 

 

513,487

 

 

 

7.9

%

 

 

7,640

 

 

 

7.8

%

 

 

14.88

 

2020

 

 

97

 

 

 

526,947

 

 

 

8.1

%

 

 

8,593

 

 

 

9.0

%

 

16.31

 

2021

 

 

92

 

 

 

374,011

 

 

 

5.8

%

 

 

7,516

 

 

 

7.8

%

 

 

20.10

 

2021 (including month-to-month)

 

 

52

 

 

 

171,300

 

 

 

2.9

%

 

$

3,195

 

 

 

3.5

%

 

$

18.65

 

2022

 

 

87

 

 

 

563,118

 

 

 

8.7

%

 

 

10,558

 

 

 

11.0

%

 

18.75

 

 

 

98

 

 

 

523,608

 

 

 

8.7

%

 

 

9,128

 

 

 

10.0

%

 

 

17.43

 

2023

 

 

60

 

 

 

645,131

 

 

 

9.9

%

 

 

8,497

 

 

 

8.9

%

 

 

13.17

 

 

 

113

 

 

 

960,466

 

 

 

16.0

%

 

 

13,206

 

 

 

14.4

%

 

 

13.75

 

2024

 

 

51

 

 

 

471,823

 

 

 

7.3

%

 

 

9,059

 

 

 

9.5

%

 

 

19.20

 

 

 

110

 

 

 

786,461

 

 

 

13.1

%

 

 

14,760

 

 

 

16.1

%

 

 

18.77

 

2025

 

 

68

 

 

 

605,611

 

 

 

9.3

%

 

 

11,455

 

 

 

12.0

%

 

 

18.92

 

 

 

117

 

 

 

819,853

 

 

 

13.6

%

 

 

14,719

 

 

 

16.1

%

 

 

17.95

 

2026

 

 

37

 

 

 

430,476

 

 

 

6.6

%

 

 

5,848

 

 

 

6.1

%

 

 

13.58

 

 

 

78

 

 

 

493,929

 

 

 

8.2

%

 

 

8,126

 

 

 

8.9

%

 

 

16.45

 

2027

 

 

35

 

 

 

471,595

 

 

 

7.8

%

 

 

6,947

 

 

 

7.6

%

 

 

14.73

 

2028

 

 

32

 

 

 

601,697

 

 

 

10.0

%

 

 

6,270

 

 

 

6.9

%

 

 

10.42

 

2029

 

 

13

 

 

 

171,691

 

 

 

2.9

%

 

 

2,473

 

 

 

2.7

%

 

 

14.41

 

2030

 

 

14

 

 

 

135,368

 

 

 

2.3

%

 

 

2,183

 

 

 

2.4

%

 

 

16.12

 

Thereafter

 

 

72

 

 

 

2,013,524

 

 

 

31.0

%

 

 

20,093

 

 

 

21.0

%

 

9.98

 

 

 

33

 

 

 

881,295

 

 

 

14.7

%

 

 

10,456

 

 

 

11.4

%

 

 

11.86

 

Leased Total

 

 

742

 

 

 

6,497,770

 

 

 

100.0

%

 

$

95,871

 

 

 

100.0

%

 

$

14.75

 

 

 

695

 

 

 

6,017,263

 

 

 

100.0

%

 

$

91,463

 

 

 

100.0

%

 

$

15.20

 

LIQUIDITY AND CAPITAL RESOURCES


Liquidity and Capital Resources

General

Our primary uses and sources of cash are as follows:

Uses

 

Sources

Short-term liquidity

Interest and capital needs such as:principal payments on mortgage loans and

Credit Facility

 

Cash receipts from our tenants

Interest & principal payments on mortgage loans and

Credit FacilityProperty operating expenses

 

Sale of shares through the DRP (when distributions are paid and reinvested)

Property operatingGeneral and administrative expenses

 

Proceeds from new or refinanced mortgage loans

General and administrative expensesDistributions to stockholders

 

Borrowing on our Credit Facility

Distributions to stockholders

Interest on mezzanine loans

Fees payable to our Business Manager and Real Estate

Manager

Proceeds from sales of real estate

Repurchases of shares under the SRP (only if there are DRP proceeds)

Proceeds from sales of securities (if any) other than through the DRP

Acquisitions of real estate directly or through joint ventures

 

 

 

 

 

 

Repurchases of shares under the SRP

Payment of deferred investment property acquisition obligation

Commitments under joint venture agreementsCapital expenditures, tenant improvements and leasing commissions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Long-term liquidity and capital needs such as:

Acquisitions of real estate directly or through joint ventures

Payment of deferred investment property acquisition

obligation

Interest & principal payments on mortgage loans and

Credit Facility

Capital expenditures, tenant improvements and leasing commissions

Repurchases of shares under the SRP

During January 2020, we completed the sale of three properties generating net proceeds of $37.3 million. We are not currently actively marketing any properties and do not expect any strategic sales to occur until the effects of the COVID-19 pandemic on retail commercial real estate have subsided.

At June 30, 2021, we had $109 million outstanding under the Revolving Credit Facility and $150 million outstanding under the Term Loan. At June 30, 2021 the interest rate on the Revolving Credit Facility and the Term Loan was 1.90% and 4.29%, respectively. The Revolving Credit Facility matures on August 1, 2022, and we have the option to extend the maturity date for one additional year subject to the payment of an extension fee and certain other conditions under the Company’s control. We plan to refinance or extend the Revolving Credit Facility before August 1, 2022. The Term Loan matures on August 1, 2023. As of July 31, 2021, we had $83 million available for borrowing under the Revolving Credit Facility, subject to the terms and conditions, and assuming compliance with the covenants, of the Amended and Restated Credit Agreement that governs the Credit Facility.Our leverage ratio generally cannot exceed 60%, provided however that two times during the term of our Revolving Credit Facility our leverage ratio may be 62.5% for two consecutive quarters. Our leverage ratio was 51.6% as of June 30, 2021, as defined in the Revolving Credit Facility agreement.

As of SeptemberJune 30, 2017,2021, we had total debt outstanding of approximately $683.2$611.2 million, excluding mortgage premiums and unamortized debt issuance costs, which bore interest at a weighted average interest rate of 3.61%3.49% per annum. As of SeptemberJune 30, 20172021, the weighted average years to maturity for our debt was 2.2 years. As of June 30, 2021 and December 31, 2016,2020, our borrowings were 48%45% and 45%47%, respectively, of the purchase price of our investment properties. AsAt June 30, 2021 our cash and cash equivalents balance was $11.3 million.

In the next twelve months, we have six mortgage loans maturing with an aggregate principal balance of September$95.4 million, some of which we have the intent to refinance, and some of which we may repay by drawing on the line of credit. In addition, two of our mortgage loans, on Marketplace at Tech Center and Coastal North Town Center, respectively, each have covenants that require us to calculate an assumed debt service coverage ratio (the “Assumed DSCR”) within 30 2017, we had borrowed $67.3 milliondays of August 1, 2021 and to promptly thereafter make principal paydowns or deposit additional collateral to achieve a minimum Assumed DSCR of at least 0.975 to 1.00. The minimum assumed debt service coverage ratio is calculated by dividing (1) adjusted net cash flow by (2) the $110 million available under our Credit Facility.


The acquisition of certain ofaggregate principal and interest projected to be due and payable over the Company’s properties included an earnout componenttwelve month period subsequent to the purchase price that was recorded asdate of calculation based upon an imputed interest rate equal to ten percent (10%). We expect to pay a deferred investment property acquisition obligation. The maximum potential earnout payment was $7.5 millioncombined total of approximately $15,000 to achieve the minimum Assumed DSCR at September 30, 2017.

the two properties. We intend to finance these principal paydowns by drawing on the Credit Facility. For information related to our debt maturities reference is made to Note 7 – “Debt and Derivative Instruments” which is included in our SeptemberJune 30, 20172021 Notes to Consolidated Financial Statements in Item 1.

To preserve cash for the payment of operating and other expenses, such as debt payments, during the second quarter of 2020 our board of directors rescinded the distribution that was declared in the first quarter of 2020, and we did not declare another distribution until June 29, 2021. We also suspended our DRP and SRP. The suspension of the DRP was effective on June 6, 2020 and the suspension of the SRP was effective on June 26, 2020. On June 29, 2021, we reinstated the DRP and the SRP and declared a distribution on our common stock in the amount of $0.135600 per share to stockholders of record as of June 30, 2021,


that was paid on or about July 26, 2021. The effective date of the DRP reinstatement was July 22, 2021 and was available for this distribution. The first share repurchases following the reinstatement of the SRP will be on August 16, 2021.

We have delayed making non-essential capital improvements and other non-essential capital expenditures at our properties since the onset of the pandemic, where possible, to reduce expenses and preserve cash and expect to continue to delay non-essential capital expenditures until they become essential or until the adverse effects of the COVID-19 pandemic on our tenants subside or there is better clarity on our tenants’ ability and willingness to pay rent and meet other lease obligations and, ultimately, the performance of our shopping centers. As we have seen rent collections increasing during 2021, we have been gradually returning to capital expenditures at our properties, and we do not expect the delay in making these capital expenditures to have any material effect on our tenants or our ability to lease space. In the second quarter of 2021, we spent $162 less (7% less) on capital expenditures than we did in the second quarter of 2020. Because we intend to gradually increase capital expenditures as rent collections increase, we do not anticipate a material effect on our liquidity from returning to pre-pandemic levels of capital expenditures, assuming the businesses of our tenants negatively affected by the COVID-19 pandemic continue to improve or they otherwise pay their rent.

As of June 30, 2021, we have paid all interest and principal amounts when due, and are in compliance with all financial covenants related to the Credit Facility as amended.

Cash Flow Analysis

 

 

 

Nine Months Ended

September 30,

 

 

Change

 

 

 

2017

 

 

2016

 

 

2017 vs. 2016

 

 

 

(Dollar amounts in thousands)

 

Net cash flows provided by operating activities

 

$

42,799

 

 

$

30,228

 

 

$

12,571

 

Net cash flows used in investing activities

 

$

(78,986

)

 

$

(86,566

)

 

$

7,580

 

Net cash flows provided by (used in) financing activities

 

$

36,200

 

 

$

(11,203

)

 

$

47,403

 

 

 

Six Months Ended

June 30,

 

 

Change

 

 

 

2021

 

 

2020

 

 

2021 vs. 2020

 

 

 

(Dollar amounts in thousands)

 

Net cash flows provided by operating activities

 

$

23,698

 

 

$

13,376

 

 

$

10,322

 

Net cash flows (used in) provided by investing activities

 

$

(2,317

)

 

$

34,776

 

 

$

(37,093

)

Net cash flows used in financing activities

 

$

(19,806

)

 

$

(20,988

)

 

$

1,182

 

 

Operating activities

The increase in cash from operating activities during the ninesix months ended SeptemberJune 30, 20172021 compared to the ninesix months ended SeptemberJune 30, 20162020 was primarily due primarily to payments madean increase in 2016 related to 2015 acquisitions and cash generated by property operations from the acquisition of two properties in the second quarter of 2016 and three properties in 2017.tenant collections during 2021.

Investing activities

 

 

Nine Months Ended

September 30,

 

 

Change

 

 

 

2017

 

 

2016

 

 

2017 vs. 2016

 

 

 

(Dollar amounts in thousands)

 

Purchases of investment properties

 

$

(69,953

)

 

$

(79,034

)

 

$

9,081

 

Capital expenditures

 

 

(4,042

)

 

 

(7,696

)

 

 

3,654

 

Investment in unconsolidated joint ventures

 

 

(5,602

)

 

 

 

 

 

(5,602

)

Other assets and restricted escrows

 

 

611

 

 

 

164

 

 

 

447

 

Net cash used in investing activities

 

$

(78,986

)

 

$

(86,566

)

 

$

7,580

 

 

 

Six Months Ended

June 30,

 

 

Change

 

 

 

2021

 

 

2020

 

 

2021 vs. 2020

 

 

 

(Dollar amounts in thousands)

 

Capital expenditures

 

$

(2,317

)

 

$

(2,479

)

 

$

162

 

Proceeds from sale of investment properties

 

 

 

 

 

37,255

 

 

 

(37,255

)

Net cash (used in) provided by investing activities

 

$

(2,317

)

 

$

34,776

 

 

$

(37,093

)

WeCash was used more cash inby our investing activities in the ninesix months ended SeptemberJune 30, 20162020 compared to the ninecash provided in the six months ended SeptemberJune 30, 2017 primarily due to acquisition related activities and capital improvements at certain2021. The primary reason for the change from the prior year was our receipt of our properties. The decrease in cash used in investing activities in 2017 was partially offset with our investment in an unconsolidated joint venture.$37.3 million of proceeds from the sale of three properties during January 2020.

Financing activities

 

Nine Months Ended

September 30,

 

 

Change

 

 

Six Months Ended

June 30,

 

 

Change

 

 

2017

 

 

2016

 

 

2017 vs. 2016

 

 

2021

 

 

2020

 

 

2021 vs. 2020

 

 

(Dollar amounts in thousands)

 

 

(Dollar amounts in thousands)

 

Total changes related to debt

 

$

74,872

 

 

$

22,840

 

 

$

52,032

 

 

$

(19,806

)

 

$

(12,289

)

 

$

(7,517

)

Proceeds from the distribution reinvestment plan, net of shares repurchased

 

 

7,732

 

 

 

14,231

 

 

 

(6,499

)

 

 

 

 

 

2,142

 

 

 

(2,142

)

Distributions paid

 

 

(39,989

)

 

 

(39,235

)

 

 

(754

)

 

 

 

 

 

(10,841

)

 

 

10,841

 

Payment of offering costs

 

 

 

 

 

(201

)

 

 

201

 

Other

 

 

(6,415

)

 

 

(8,838

)

 

 

2,423

 

Net cash provided by (used in) financing activities

 

$

36,200

 

 

$

(11,203

)

 

$

47,403

 

Net cash used in financing activities

 

$

(19,806

)

 

$

(20,988

)

 

$

1,182

 


 

During the ninesix months ended SeptemberJune 30, 2017 and 2016, we generated approximately $118.52021, cash used to meet debt obligations increased $7.5 million and $218.0 million, respectively, from borrowings. We also paid off mortgagethe six months ended June 30, 2020 primarily due to higher net paydowns of debt reduced the amount outstanding on our Credit Facility and paid debt issuance costs in the amount of $43.6 million and $195.1 million for the ninesix months ended SeptemberJune 30, 2017 and 2016, respectively. During2021. During the ninesix months ended SeptemberJune 30, 2017 and 2016,2020, we generated proceeds from the sale of shares throughpursuant to the DRP net of $4.5 million. For the six months ended June 30, 2020, share repurchases of approximately $7.7 million and $14.2 million, respectively.were $2.4 million. During the ninesix months ended SeptemberJune 30, 2017 and 2016,2020, we paid approximately $40.0$10.8 million and $39.2 million, respectively, in distributions. The decreases in distributions paid, proceeds from DRP and share repurchases in 2021 compared to 2020 are due to the suspensions of the authorization and payment of distributions, the DRP and the SRP, respectively.

 


Distributions

Distributions when declared have typically been paid quarterly in arrears. A summary of the distributions declared, distributions paid and cash flows provided by operations for the ninesix months ended SeptemberJune 30, 20172021 and 20162020 follows (Dollar amounts in thousands except per share amounts):

 

 

 

 

 

 

 

 

 

 

 

Distributions Paid (2)

 

 

 

 

 

 

Nine Months Ended

September 30,

 

Distributions

Declared

 

 

Distributions

Declared Per

Share (1)

 

 

Cash

 

 

Reinvested

via DRP

 

 

Total

 

 

Cash Flows

From

Operations

 

 

2017

 

$

39,896

 

 

$

0.45

 

 

$

19,574

 

 

$

20,415

 

 

$

39,989

 

 

$

42,799

 

 

2016

 

$

39,156

 

 

$

0.45

 

 

$

18,315

 

 

$

20,920

 

 

$

39,235

 

 

$

30,228

 

 

 

 

 

 

 

 

 

 

 

 

Distributions Paid (1)

 

 

 

 

 

 

Six Months Ended

June 30,

 

Distributions

Declared

 

 

Distributions

Declared Per

Share

 

 

Cash

 

 

Reinvested

via DRP

 

 

Total

 

 

Cash Flows

From

Operations

 

 

2021

 

$

4,886

 

 

$

0.135600

 

 

$

 

 

$

 

 

$

 

 

$

23,698

 

 

2020

 

$

 

 

$

 

 

$

6,294

 

 

$

4,547

 

 

$

10,841

 

 

$

13,376

 

 

 

(1)

Per share amounts are based on weighted average number of common shares outstanding.

(2)(1)

For the nine months ended September 30, 2017, 100% of the distributionsDistributions were paid fromfunded by cash flow from operations. Foroperations and cash on hand during the ninesix months ended SeptemberJune 30, 2016, distributions2020. The distribution paid in 2020 was declared in the fourth quarter of $9,007 (or 23.0%) were paid from the proceeds of the DRP and the remaining distributions were paid from cash flow from operations.2019.

Due to the uncertainty surrounding the COVID-19 pandemic and the need to preserve cash for the payment of operating and other expenses, such as debt payments, we have not paid any distributions since the first quarter of 2020. On June 29, 2021, the board declared a distribution of $0.135600 per share to common stockholders of record as of June 30, 2021 that was be paid on or about July 26, 2021.

Results of Operations

The following discussions are based on our consolidated financial statements for the three and ninesix months ended SeptemberJune 30, 20172021 and 2016.2020. Dollar amounts are stated in thousands.

This section describes and compares our results of operations for the three and ninesix months ended SeptemberJune 30, 20172021 and 2016.2020. We generate almost all of our net operating income from property operations. In order to evaluate our overall portfolio, management analyzes the net operating income of properties that we have owned and operated for both periods presented, in their entirety, referred to herein as “same store” properties. By evaluating the property net operating income of our “same store” properties, management is able to monitor the operations of our existing properties for comparable periods to measure the performance of our current portfolio and determine the effects of our new acquisitions on net income.


Comparison of the three months ended September 30, 2017 and 2016

presented. A total of 5644 investment properties (which are all of the properties we currently own) that were acquired on or before JulyJanuary 1, 2016 and2020 represent our “same store” properties during the three and six months ended SeptemberJune 30, 20172021 and 2016.2020. “Non-same store,” as reflected in the table below, consists of properties acquiredsold after JulyJanuary 1, 2016.2020. For the three and six months ended SeptemberJune 30, 2017,2021 and 2020, three properties that were sold constituted non-same store properties.

Net operating income is a supplemental non-GAAP performance measure that we believe is useful to investors in measuring the operating performance of our property portfolio because our primary business is the ownership of real estate, and net operating income excludes various items included in GAAP net income that do not relate to, or are not indicative of, our property operating performance, such as depreciation and amortization and parent-level corporate expenses (including general and administrative expenses). Same store net operating income is useful because it eliminates differences in net operating income resulting from the acquisition or disposition of properties during the periods presented and fortherefore provides a better comparison of the three months ended September 30, 2016, nooperating performance of our properties constituted non-same store properties. between periods.

The following table presentstables present the property net operating income broken out between same store and non-same store, prior to straight-line income (expense), net, amortization of intangibles, interest, and depreciation and amortization for the three and six months ended SeptemberJune 30, 20172021 and 2016,2020, along with a reconciliation to net loss, calculated in accordance with U.S. GAAP.

 

 

Total

 

 

Same Store

 

 

Non-Same Store

 

 

Three Months Ended

September 30,

 

 

Three Months Ended

September 30,

 

 

Three Months Ended

September 30,

 

 

2017

 

 

2016

 

 

Change

 

 

2017

 

 

2016

 

 

Change

 

 

2017

 

 

2016

 

 

Change

 

Rental income

$

23,950

 

 

$

22,736

 

 

$

1,214

 

 

$

22,712

 

 

$

22,736

 

 

$

(24

)

 

$

1,238

 

 

 

 

 

$

1,238

 

Tenant recovery income

 

7,248

 

 

 

6,285

 

 

 

963

 

 

 

7,051

 

 

 

6,285

 

 

 

766

 

 

 

197

 

 

 

 

 

 

197

 

Other property income

 

179

 

 

 

736

 

 

 

(557

)

 

 

178

 

 

 

736

 

 

 

(558

)

 

 

1

 

 

 

 

 

 

1

 

Total income

$

31,377

 

 

$

29,757

 

 

$

1,620

 

 

$

29,941

 

 

$

29,757

 

 

$

184

 

 

$

1,436

 

 

 

 

 

$

1,436

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

$

5,354

 

 

$

5,027

 

 

$

327

 

 

$

5,077

 

 

$

5,027

 

 

$

50

 

 

$

277

 

 

 

 

 

$

277

 

Real estate tax expense

 

4,386

 

 

 

3,576

 

 

 

810

 

 

 

4,303

 

 

 

3,576

 

 

 

727

 

 

 

83

 

 

 

 

 

 

83

 

Total property operating expenses

$

9,740

 

 

$

8,603

 

 

$

1,137

 

 

$

9,380

 

 

$

8,603

 

 

$

777

 

 

$

360

 

 

 

 

 

$

360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property net operating income

$

21,637

 

 

$

21,154

 

 

$

483

 

 

$

20,561

 

 

$

21,154

 

 

$

(593

)

 

$

1,076

 

 

 

 

 

$

1,076

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line income, net

$

571

 

 

$

631

 

 

$

(60

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible amortization and inducement

 

(3

)

 

 

347

 

 

 

(350

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

(875

)

 

 

(1,245

)

 

 

370

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition related costs

 

(62

)

 

 

413

 

 

 

(475

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business management fee

 

(2,311

)

 

 

(2,190

)

 

 

(121

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(15,492

)

 

 

(14,442

)

 

 

(1,050

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(6,361

)

 

 

(5,547

)

 

 

(814

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

20

 

 

 

18

 

 

 

2

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings (loss) of unconsolidated entities

 

20

 

 

 

(100

)

 

 

120

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(2,856

)

 

$

(961

)

 

$

(1,895

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Comparison of the three months ended June 30, 2021 and June 30, 2020

 

Total

 

 

Same Store

 

 

Non-Same Store

 

 

Three Months Ended

June 30,

 

 

Three Months Ended

June 30,

 

 

Three Months Ended

June 30,

 

 

2021

 

 

2020

 

 

Change

 

 

2021

 

 

2020

 

 

Change

 

 

2021

 

 

2020

 

 

Change

 

Rental income

$

29,147

 

 

$

25,449

 

 

$

3,698

 

 

$

29,147

 

 

$

25,449

 

 

$

3,698

 

 

$

 

 

$

 

 

$

 

Other property income

 

62

 

 

 

53

 

 

 

9

 

 

 

62

 

 

 

53

 

 

 

9

 

 

 

 

 

 

 

 

 

 

Total income

$

29,209

 

 

$

25,502

 

 

$

3,707

 

 

$

29,209

 

 

$

25,502

 

 

$

3,707

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

$

4,857

 

 

$

3,836

 

 

$

1,021

 

 

$

4,857

 

 

$

3,836

 

 

$

1,021

 

 

$

 

 

$

 

 

$

 

Real estate tax expense

 

3,678

 

 

 

3,784

 

 

 

(106

)

 

 

3,678

 

 

 

3,784

 

 

 

(106

)

 

 

 

 

 

 

 

 

 

Total property operating expenses

$

8,535

 

 

$

7,620

 

 

$

915

 

 

$

8,535

 

 

$

7,620

 

 

$

915

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property net operating income

$

20,674

 

 

$

17,882

 

 

$

2,792

 

 

$

20,674

 

 

$

17,882

 

 

$

2,792

 

 

$

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line income (expense), net

$

(115

)

 

$

319

 

 

$

(434

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangibles and lease incentives

$

139

 

 

 

207

 

 

 

(68

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

(918

)

 

 

(1,447

)

 

 

529

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business management fee

 

(2,236

)

 

 

(2,231

)

 

 

(5

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(12,218

)

 

 

(12,833

)

 

 

615

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(5,801

)

 

 

(6,279

)

 

 

478

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

29

 

 

 

69

 

 

 

(40

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(446

)

 

$

(4,313

)

 

$

3,867

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss. Net loss was $2,856$446 and $961$4,313 for the three months ended SeptemberJune 30, 20172021 and 2016,2020, respectively.

 

Total property net operating income. On a “same store” basis, comparing the results of operations of investment properties owned during the three months ended SeptemberJune 30, 20172021 with the results of the same investment properties owned during the three months ended SeptemberJune 30, 2016,2020, property net operating income decreased $593,increased $2,792, total property income increased $184,$3,707, and total property operating expenses including real estate tax expense increased $777.$915.

The increase in “same store” total property income is primarily due to a decrease in bad debt expense and an increase in overall tenant recovery income offset by lower termination fee income.

The increase in “same store” total property operating expenses is due to a net increase in real estate tax expense.

“Non-same store” total property net operating income increased $1,076 during 2017 as compared to 2016. The increase is a result of acquiring three additional retail properties after July 1, 2016. On a “non-same store” basis, total property income increased $1,436 and total property operatinghigher expenses increased $360 during the three months ended SeptemberJune 30, 2017 as compared to 2016 as a result2021. See Note 5 – “Leases” for additional information regarding the effects of these acquisitions.deferred rent and bad debt on rental income.

None of our properties were considered “non-same store” during the three months ended June 30, 2021 and 2020.

Straight-line income (expense), net. Straight-line rent income (expense), net decreased $60$434 in 20172021 compared to 2016.2020. This decrease is primarily due to certain tenantlower rent abatements during the three months ended June 30, 2021.

Amortization of intangibles and lease incentives. Income from the amortization of intangibles and lease incentives decreased $68 in 2016 that increased straight-line rental income.


Intangible amortization.  Intangible amortization income decreased $350 in 20172021 compared to 2016.2020. The decrease is primarily attributable to changes in intangible assets and liabilities as a result of acquisitions in 2016 and 2017.below market intangibles being fully amortized during 2020.

General and Administrativeadministrative expenses. General and administrative expenses decreased $370$529 in 20172021 compared to 2016.2020. This decrease is primarily due to decreases in various administrative expenses.

Acquisition related costs.  Acquisition related expenses increased $475 in 2017 compared to 2016. The increase is attributed to adjustments in deferred investment property acquisition obligations.decreased legal and other professional costs for the three months ended June 30, 2021.

Business management fee. Business management fees increased $121$5 in 20172021 compared to 2016. The increase is due to the acquisition of real estate which increased assets under management.2020.

Depreciation and Amortization.amortization. Depreciation and amortization increased $1,050decreased $615 in 2017, as2021 compared to 2016.2020. The increasedecrease is primarily due to acquisitionsfully amortized assets in 2016 and 2017.2021 compared to 2020.

Interest Expense.expense. Interest expense increased $814decreased $478 in 20172021 compared to 2016.2020. The increasedecrease is primarily due to additional financing of properties after October 1, 2016, increased amounts drawn under the Credit Facility and higherlower average interest rates on our floating rate debt.and a decrease in average debt outstanding in 2021 compared to 2020. 


Interest and other income. Interest and other income decreased $40 in 2021 compared to 2020. 

Comparison of the ninesix months ended SeptemberJune 30, 20172021 and 2016

A total of 54 investment properties were acquired on or before January 1, 2016 and represent our “same store” properties during the nine months ended SeptemberJune 30, 2017 and 2016.  “Non-same store,” as reflected in the table below, consists of properties acquired after January 1, 2016. For the nine months ended September 30, 2017, five properties constituted non-same store properties and for the nine months ended September 30, 2016, two properties are considered non-same store properties. The following table presents the property net operating income broken out between same store and non-same store, prior to straight-line income, net, amortization of intangibles, interest, and depreciation and amortization for the nine months ended September 30, 2017 and 2016, along with a reconciliation to net loss, calculated in accordance with U.S. GAAP.

2020

Total

 

 

Same Store

 

 

Non-Same Store

 

Total

 

 

Same Store

 

 

Non-Same Store

 

Nine Months Ended                                                                     September 30,

 

 

Nine Months Ended                                                                     September 30,

 

 

Nine Months Ended                                                                     September 30,

 

Six Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

 

Six Months Ended

June 30,

 

2017

 

 

2016

 

 

Change

 

 

2017

 

 

2016

 

 

Change

 

 

2017

 

 

2016

 

 

Change

 

2021

 

 

2020

 

 

Change

 

 

2021

 

 

2020

 

 

Change

 

 

2021

 

 

2020

 

 

Change

 

Rental income

$

71,582

 

 

$

67,312

 

 

$

4,270

 

 

$

65,047

 

 

$

65,335

 

 

$

(288

)

 

$

6,535

 

 

$

1,977

 

 

$

4,558

 

$

58,821

 

 

$

55,438

 

 

$

3,383

 

 

$

58,822

 

 

$

55,254

 

 

$

3,568

 

 

$

 

 

$

184

 

 

$

(184

)

Tenant recovery income

 

21,836

 

 

 

19,582

 

 

 

2,254

 

 

 

20,146

 

 

 

19,073

 

 

 

1,073

 

 

 

1,690

 

 

 

509

 

 

 

1,181

 

Other property income

 

352

 

 

 

909

 

 

 

(557

)

 

 

349

 

 

 

908

 

 

 

(559

)

 

 

3

 

 

 

1

 

 

 

2

 

 

110

 

 

 

114

 

 

 

(4

)

 

 

110

 

 

 

114

 

 

 

(4

)

 

 

 

 

 

 

 

 

 

Total income

$

93,770

 

 

$

87,803

 

 

$

5,967

 

 

$

85,542

 

 

$

85,316

 

 

$

226

 

 

$

8,228

 

 

$

2,487

 

 

$

5,741

 

$

58,931

 

 

$

55,552

 

 

$

3,379

 

 

$

58,932

 

 

$

55,368

 

 

$

3,564

 

 

$

 

 

$

184

 

 

$

(184

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating expenses

$

15,866

 

 

$

15,056

 

 

$

810

 

 

$

14,661

 

 

$

14,682

 

 

$

(21

)

 

$

1,205

 

 

 

374

 

 

$

831

 

$

10,375

 

 

$

9,132

 

 

$

1,243

 

 

$

10,375

 

 

$

9,095

 

 

$

1,280

 

 

$

 

 

 

37

 

 

$

(37

)

Real estate tax expense

 

12,384

 

 

 

10,893

 

 

 

1,491

 

 

 

11,407

 

 

 

10,618

 

 

 

789

 

 

 

977

 

 

 

275

 

 

 

702

 

 

7,348

 

 

 

7,422

 

 

 

(74

)

 

 

7,348

 

 

 

7,384

 

 

 

(36

)

 

 

 

 

 

38

 

 

 

(38

)

Total property operating expenses

$

28,250

 

 

$

25,949

 

 

$

2,301

 

 

$

26,068

 

 

$

25,300

 

 

$

768

 

 

$

2,182

 

 

$

649

 

 

$

1,533

 

$

17,723

 

 

$

16,554

 

 

$

1,169

 

 

$

17,723

 

 

$

16,479

 

 

$

1,244

 

 

$

 

 

$

75

 

 

$

(75

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property net operating income

$

65,520

 

 

$

61,854

 

 

$

3,666

 

 

$

59,474

 

 

$

60,016

 

 

$

(542

)

 

$

6,046

 

 

$

1,838

 

 

$

4,208

 

$

41,208

 

 

$

38,998

 

 

$

2,210

 

 

$

41,209

 

 

$

38,889

 

 

$

2,320

 

 

$

 

 

$

109

 

 

$

(109

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line income, net

$

1,276

 

 

$

1,703

 

 

$

(427

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Straight-line income (expense), net

$

(136

)

 

$

257

 

 

$

(393

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intangible amortization and inducement

 

1,058

 

 

 

535

 

 

 

523

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

285

 

 

 

779

 

 

 

(494

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

(3,397

)

 

 

(3,958

)

 

 

561

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(2,231

)

 

 

(2,687

)

 

 

456

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition related costs

 

(1,262

)

 

 

(421

)

 

 

(841

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Business management fee

 

(6,871

)

 

 

(6,421

)

 

 

(450

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(4,470

)

 

 

(4,460

)

 

 

(10

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

(46,391

)

 

 

(45,158

)

 

 

(1,233

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(24,673

)

 

 

(26,137

)

 

 

1,464

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(18,316

)

 

 

(16,189

)

 

 

(2,127

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(11,843

)

 

 

(12,777

)

 

 

934

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest and other income

 

72

 

 

 

360

 

 

 

(288

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

��

 

 

 

 

 

 

86

 

 

 

93

 

 

 

(7

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings (loss) of unconsolidated entities

 

20

 

 

 

193

 

 

 

(173

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

$

(8,291

)

 

$

(7,502

)

 

$

(789

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1,774

)

 

$

(5,934

)

 

$

4,160

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss. Net loss was $8,291$1,774 and $7,502$5,934 for the ninesix months ended SeptemberJune 30, 20172021 and 2016,2020, respectively.

 

Total property net operating income. On a “same store” basis, comparing the results of operations of investment properties owned during the full ninesix months ended SeptemberJune 30, 20172021 with the results of the same investment properties owned during the full ninesix months ended SeptemberJune 30, 2016,2020, property net operating income decreased $542,increased $2,210, total property income increased $226,$3,379, and total property operating expenses including real estate tax expense increased $768.$1,169.

The increase in “same store” total property income is primarily due to an increasea decrease in tenant recovery income offset by lower termination fee income.

The increase in “same store” total property operating expenses is primarily due to an increase in current year real estate tax expense,bad debt partially offset by a decrease in property operating expenses.base rent due to lower average occupancy and lower average rents due to the effects of the COVID-19 pandemic that led to rent abatements and amendments to leases mostly with tenants receiving protection from bankruptcy laws and a decrease in termination income during the six months ended June 30, 2021. See Note 5 – “Leases” for additional information regarding the effects of deferred rent and bad debt on rental income.

 

“Non-same store” total property net operating income increased $4,208decreased $109 during 2017 as2021 compared to 2016.2020. The increase is a resultdecrease was due to three properties sold in the first quarter of acquiring five retail properties after January 1, 2016.2020. On a “non-same store” basis, total property income increased $5,741decreased $184 and total property operating expenses increased $1,533decreased $75 during the year to datesix months ended SeptemberJune 30, 2017 as compared to 2016 as a result of these acquisitions.2021.

Straight-line income (expense), net. Straight-line rent income (expense), net decreased $427$393 in 20172021 compared to 2016. This decrease is due to certain tenant rent abatements in 2016 that increased straight-line rental income.

Intangible amortization.  Intangible amortization income increased $523 in 2017 compared to 2016. The increase is primarily attributable to changes in intangible assets and liabilities as a result of recent acquisitions.

General and Administrative expenses.  General and administrative expenses decreased $561 in 2017 compared to 2016.2020. This decrease is primarily due to lower stock administration expenses.an increase in scheduled rental increases during the six months ended June 30, 2021.

Acquisition related costs.  Acquisition related expenses increased $841Amortization of intangibles and lease incentives. Income from the amortization of intangibles and lease incentives decreased $494 in 20172021 compared to 2016.2020. The increasedecrease is primarily attributable to an amendmentlower below market intangible write-offs during the six months ended June 30, 2021.

General and administrative expenses. General and administrative expenses decreased $456 in 2021 compared to our agreement at one of our properties that resulted in adjustments2020. This decrease is primarily due to deferred investment property acquisition obligations.decreased legal and other professional costs for the six months ended June 30, 2021.

Business management fee. Business management fees increased $450$10 in 20172021 compared to 2016. The increase is due to the acquisition of real estate which increased assets under management.2020.


Depreciation and Amortization.amortization. Depreciation and amortization increased $1,233decreased $1,464 in 2017, as2021 compared to 2016.2020. The increasedecrease is primarily due to acquisitionsfully amortized assets in 2016 and 2017.2021 compared to 2020.

Interest Expense.expense. Interest expense increased $2,127decreased $934 in 20172021 compared to 2016. The increase is primarily due to additional financing of properties after January 1, 2016, increased amounts drawn under the Credit Facility and higher interest rates on our floating debt.

Interest and other income.  Interest and other income decreased $288.2020. The decrease is primarily due to lower average interest earned asrates and a result of lower cash balancesdecrease in 2017average debt outstanding in 2021 compared to 2016.2020. 

Critical Accounting Policies

Disclosures discussing all critical accounting policies are set forthInterest and other income. Interest and other income decreased $7 in our Annual Report on Form 10-K for the year ended December 31, 2016, as filed with the Securities and Exchange Commission on March 15, 2017, under the heading “Critical Accounting Policies.” There have been no changes2021 compared to our critical accounting policies during the three months ended September 30, 2017.

2020. 

Off-Balance Sheet Arrangements

We currently have no off-balance sheet arrangements that are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.

Leasing Activity

The following table sets forth leasing activity during the six months ended June 30, 2021. Leases with terms of less than 12 months have been excluded from the table.

 


 

 

Number of Leases Signed

 

 

Gross Leasable Area

 

 

New Contractual Rent per Square Foot

 

 

Prior Contractual Rent per Square Foot

 

 

% Change over Prior Annualized Base Rent

 

 

Weighted Average Lease Term

 

 

Tenant Allowances per Square Foot

 

Comparable Renewal Leases

 

 

41

 

 

 

201,211

 

 

$

22.51

 

 

$

21.93

 

 

 

2.6

%

 

 

4.3

 

 

$

0.16

 

Comparable New Leases

 

 

7

 

 

 

12,686

 

 

$

30.38

 

 

$

30.17

 

 

 

0.7

%

 

 

7.3

 

 

$

25.93

 

Non-Comparable New and Renewal Leases (a)

 

 

22

 

 

 

118,947

 

 

$

14.46

 

 

N/A

 

 

N/A

 

 

 

3.4

 

 

$

4.74

 

Total

 

 

70

 

 

 

332,844

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Includes leases signed on units that were vacant for over 12 months, leases signed without fixed rent amounts and leases signed where the previous and current lease do not have similar lease structures.

Lease extensions are treated as renewals and included in the above table only if the lease extension period exceeds any abatement period. Seven leases comprising 33,373 square feet (14.0% of total renewal square footage) renewed during the six months ended June 30, 2021 were extended early in connection with COVID-19 related abatement or deferral agreements.

Non-GAAP Financial Measures

Accounting for real estate assets in accordance with U.S. GAAP assumes the value of real estate assets is reduced over time.time due primarily to non-cash depreciation and amortization expense. Because real estate values may rise and fall with market conditions, operating results from real estate companies that use U.S. GAAP accounting may not present a complete view of their performance. We use Funds from Operations, or FFO,“FFO”, a widely accepted metric to evaluate our performance. FFO provides a supplemental measure to compare our performance and operations to other REITs. Due to certain unique operating characteristics of real estate companies, the National Association of Real Estate Investment Trusts, or NAREIT,“NAREIT”, has promulgated a standard known as FFO, which it believes more accurately reflects the operating performance of a REIT. As definedOn November 7, 2018, NAREIT’s Executive Board approved the White Paper restatement, effective December 15, 2018. The purpose of the restatement was not to change the fundamental definition of FFO but to clarify existing guidance. The restated definition of FFO by NAREIT FFO meansis net income (loss) computed in accordance with U.S. GAAP, excluding depreciation and amortization related to real estate, excluding gains (or losses) from sales of operating property, plus depreciationcertain real estate assets, excluding impairment write-downs of certain real estate assets and amortization and after adjustments for unconsolidatedinvestments in entities when the impairment is directly attributable to decreases in which the REIT holds an interest. In addition, NAREIT has further clarified the FFO definition to add-back impairment write-downsvalue of depreciable real estate or of investmentsand excluding gains and losses from change in unconsolidated entities that are driven by measurable decreases in the fair value of depreciable real estate.control. We have adopted the restated NAREIT definition for computing FFO. Previously presented periods were not impacted.

Under U.S. GAAP, acquisition related costs are treated differently if the acquisition is a business combination or an asset acquisition. An acquisition of a single property will likely be treated as operating expenses reducing our income.an asset acquisition as opposed to a business combination and acquisition related costs will be capitalized rather than expensed when incurred. Publicly registered, non-listed REITs typically engage in a significant amount of acquisition activity in the early years of their operations, and thus incur significant acquisition related costs, during these initial years. Although other start up entities may engage in significant acquisition activity during their initial years, publicly registered, non-listed REITs such as us that are not listed on an exchange are unique in that they typically have a limited timeframe during which they acquire a significant number of properties and thus incur significant acquisition related costs. Due to the above factors and other unique features of publicly


registered, non-listed REITs, the Investment Program Association,Institute for Portfolio Alternatives, or “IPA,”“IPA”, an industry trade group, published a standardized measure known as Modified Funds from Operations, or “MFFO”, which the IPA has promulgated as a supplemental measure for publicly registered non-listed REITs and which may be another appropriate supplemental measure to reflect the operating performance of a non-listed REIT. We believe it is appropriate to use MFFO as a supplemental measure of operating performance because we believe that, when compared year-over-year, both before and after we have deployed all of our Offering proceeds and are no longer incurring a significant amount of acquisition fees or other related costs, it reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs, which may not be immediately apparent from net income.

MFFO excludes expensed costs associated with investing activities, some of which are acquisition related costs that affect our operations only in periods in which properties are acquired, and other non-operating items that are included in FFO.FFO, such as straight-lining of rents as required by U.S. GAAP. By excluding costs that we consider more reflective of acquisition related costs,activities and other non-operating items, the use of MFFO provides another measure of our operating performance.performance once our portfolio is stabilized. Because MFFO may be a recognized measure of operating performance within the non-listed REIT industry, MFFO and the adjustments used to calculate it may be useful in order to evaluate our performance against other non-listed REITs. Like FFO, MFFO is not equivalent to our net income or loss as determined under U.S. GAAP, as detailed in the table below, and MFFO may not be a useful measure of the impact of long-term operating performance on value if we continue to acquire a significant amount of properties. MFFO should only be used as a measurement of our operating performance while we are acquiring a significant amount of properties because it excludes, among other things, acquisition costs incurred during the periods in which properties were acquired.

We believe our definition of MFFO, a non-U.S. GAAP measure, is consistent with the IPA’sIPA's Guideline 2010-01, Supplemental Performance Measure for Publicly Registered, Non-Listed REITs: Modified Funds from Operations, or the “Practice Guideline,” issued by the IPA in November 2010. The Practice Guideline defines MFFO as FFO further adjusted for the following items, as applicable, included in the determination of U.S. GAAP net income: acquisition fees and expenses; amounts relating to straight-line rents and amortization of above and below market lease assets and liabilities, accretion of discounts and amortization of premiums on debt investments; mark-to-market adjustments included in net income; nonrecurring gains or losses included in net income from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan, unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting, and after adjustments for consolidated and unconsolidated partnerships and joint ventures, with such adjustments calculated to reflect MFFO on the same basis.

Our presentation of FFO and MFFO may not be comparable to other similarly titled measures presented by other REITs. We believe that the use of FFO and MFFO provides a more complete understanding of our operating performance to stockholders and to management, and when compared year over year, reflects the impact on our operations from trends in occupancy rates, rental rates, operating costs, general and administrative expenses, and interest costs. Neither FFO nor MFFO is intended to be an alternative to “net income” or to “cash flows from operating activities” as determined by U.S. GAAP as a measure of our capacity to pay distributions. Management uses FFO and MFFO to compare our operating performance to that of other REITs and to assess our operating performance.


Our FFO and MFFO for the ninesix months ended SeptemberJune 30, 20172021 and 20162020 are calculated as follows:

 

 

 

 

Nine Months Ended

September 30,

 

 

 

 

Six Months Ended

June 30,

 

 

 

 

2017

 

 

2016

 

 

 

 

2021

 

 

2020

 

 

 

 

(Dollar amounts in thousands)

 

 

 

 

(Dollar amounts in thousands)

 

 

Net loss

 

$

(8,291

)

 

$

(7,502

)

 

Net loss

 

$

(1,774

)

 

$

(5,934

)

Add:

 

Depreciation and amortization related to investment properties

 

 

46,391

 

 

 

45,158

 

 

Depreciation and amortization related to investment properties

 

 

24,673

 

 

 

26,137

 

 

Funds from operations (FFO)

 

$

38,100

 

 

$

37,656

 

 

Funds from operations (FFO)

 

 

22,899

 

 

 

20,203

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Add:

 

Acquisition related costs

 

 

1,262

 

 

 

421

 

Less:

 

Amortization of acquired market lease intangibles, net

 

 

(1,069

)

 

 

(537

)

 

Amortization of acquired market lease intangibles, net

 

 

(334

)

 

 

(828

)

 

Straight-line income, net

 

 

(1,276

)

 

 

(1,703

)

 

Straight-line income (expense), net

 

 

136

 

 

 

(257

)

 

Modified funds from operations (MFFO)

 

$

37,017

 

 

$

35,837

 

 

Modified funds from operations (MFFO)

 

$

22,701

 

 

$

19,118

 

Subsequent Events

For information related to subsequent events, reference is made to Note 15 – “Subsequent Events” which is included in our SeptemberJune 30, 20172021 Notes to Consolidated Financial Statements in Item 1.


Item 3.  Quantitative and Qualitative Disclosures About Market Risk

Market Risk

We are exposed to various market risks, including those caused by changes in interest rates and commodity prices. Market risk is the potential loss arising from adverse changes in market rates and prices, such as interest rates and commodity prices. We do not enter into derivatives or other financial instruments for trading or speculative purposes. We have entered into, and may continue to enter into, financial instruments to manage and reduce the impact of changes in interest rates. The counterparties are, and are expected to continue to be, major financial institutions.

Interest Rate Risk

We are exposed to interest rate changes primarily as a result of long-term debt used to purchase properties or other real estate assets and to fund capital expenditures.

As of SeptemberJune 30, 2017,2021, we had outstanding debt of approximately $683.2$611.2 million, excluding mortgage premium and unamortized debt issuance costs, bearing interest rates ranging from 2.84%1.69% to 5.95%5.21% per annum. The weighted average interest rate was 3.61%3.49%, which includes the effect of interest rate swaps. As of SeptemberJune 30, 2017,2021, the weighted average years to maturity for our mortgages and credit facility payable was approximately 4.72.2 years.

As of SeptemberJune 30, 2017,2021, our fixed-rate debt consisted of secured mortgage financings with a carrying value of $178.2$138.4 million and a fair value of $175.3$137.3 million. ChangesChanges in market interest rates do not affect interest expense incurred on our fixed-rate debtgenerally affect the fair value of debt and net asset value per share, but not our earnings or cash flows. Therefore, interest rate risk does not have a significant impact on our fixed rate debt obligations until their maturity or earlier prepayment. An increase inrepayment, but interest rates do affect the fair value of our fixed rate debt obligations. If market interest rates would result in a decrease inwere to increase by 1% (100 basis points), the fair market value of our fixed-rate debt. Adebt would decrease inby $4.5 million at June 30, 2021. If market interest rates would result in an increase inwere to decrease by 1% (100 basis points), the fair market value of our fixed-rate debt.debt would increase by $4.7 million at June 30, 2021.

As of SeptemberJune 30, 2017,2021, we had $121.5$109.7 million of debt or 17.78%17.9% of our total debt, excluding mortgage premium and unamortized debt issuance costs, bearing interest at variable rates with a weighted average interest rate equal to 2.98%3.27% per annum. We had variable rate debt subject to swap agreements of $383.5$363.1 million, or 56.14%59.4% of our total debt, excluding mortgage premium and unamortized debt issuance costs, at SeptemberJune 30, 2017.2021.

If interest rates on all debt which bears interest at variable rates as of SeptemberJune 30, 20172021 increased by 1% (100 basis points), the increase in interest expense on all debt would decrease earnings and cash flows by approximately $1.1$0.9 million annually. If interest rates on all debt which bears interest at variable rates as of SeptemberJune 30, 20172021 decreased by 1% (100 basis points), the decrease in interest expense would increasenot change earnings and cash flows byprimarily due to the same amount.impact of the LIBOR floor on the Revolving Credit Facility.

With regard to variable rate financing, our Business Manager assesses our interest rate cash flow risk by continually identifying and monitoring changes in interest rate exposures that may adversely impact expected future cash flows and by evaluating hedging opportunities. Our Business Manager maintains risk management control systems to monitor interest rate cash flow risk attributable to both of our outstanding or forecasted debt obligations as well as our potential offsetting hedge positions.

We use derivative financial instruments to hedge exposures to changes in interest rates on loans secured by our assets. Derivative instruments may include interest rate swap contracts, interest rate cap or floor contracts, futures or forward contracts, options or


repurchase agreements. Our actual hedging decisions are determined in light of the facts and circumstances existing at the time of the hedge. We have used derivative financial instruments, specifically interest rate swap contracts, to hedge against interest rate fluctuations on variable rate debt, which exposes us to both credit risk and market risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. If the fair value of a derivative contract is positive, the counterparty will owe us, which creates credit risk for us because the counterparty may not perform. Market risk is the adverse effect on the value of a financial instrument that results from a change in interest rates. We seek to manage the market risk associated with interest-rate contracts by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken. There is no assurance we will be successful.

In July 2017, the Financial Conduct Authority, the authority which regulates LIBOR, announced it intends to stop compelling banks to submit rates for the calculation of LIBOR after 2021. As a result, the Federal Reserve Board and the Federal Reserve Bank of New York organized the Alternative Reference Rates Committee, which identified the Secured Overnight Financing Rate (“SOFR”) as its preferred alternative to LIBOR in derivatives and other financial contracts. Subsequently, in November 2020, the Intercontinental Exchange (“ICE”) Benchmark Administration Limited (“IBA”), the administrator of LIBOR, announced that it would consult on its intention to cease the publication of the one-week and two-month USD LIBOR settings immediately following December 31, 2021 and the remaining USD LIBOR settings immediately following the LIBOR publication on June 30, 2023. We are not able to predict when LIBOR may be limited or discontinued or when there will be sufficient liquidity in the SOFR market. We are monitoring and evaluating the risks related to potential changes in LIBOR availability, which include potential changes in interest paid on debt and amounts received and paid on


interest rate swaps. In addition, the value of debt or derivative instruments tied to LIBOR could also be impacted when LIBOR is limited or discontinued, and contracts must be transitioned to a new alternative rate. In some instances, transitioning to an alternative rate may require negotiation with lenders and other counterparties and could present challenges. The consequences of these developments cannot be entirely predicted and could include an increase in the cost of our variable rate debt.

While we expect LIBOR to be available in substantially its current form until the end of 2021, it is possible that LIBOR will become unavailable prior to that time. This could occur, for example, if a sufficient number of banks decline to make submissions to the LIBOR administrator. In that case, the risks associated with the transition to an alternative reference rate would be accelerated or magnified. Any of these events, as well as the other uncertainty surrounding the transition to LIBOR, could adversely affect us.

Derivatives

For information related to our derivatives, reference is made to Note 7 – “Debt and Derivative Instruments” which is included in our SeptemberJune 30, 20172021 Notes to Consolidated Financial Statements in Item 1.

Item 4.  Controls and Procedures

Disclosure Controls and Procedures

Our management has evaluated, with the participation of our principal executive and principal financial officers, the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period covered by this report. Based on that evaluation, the principal executive and principal financial officers have concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report.

Changes in Internal Control over Financial Reporting

There were no changes to our internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) or Rule 15d-15(f)) during the three months ended SeptemberJune 30, 20172021 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

 

 

Part II - Other Information

We are not a party to, and none of our properties are subject to, any material pending legal proceedings.

Item 1A.  Risk Factors

The following risk factors supplement the risk factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2016.2020.

We have incurred a net lossThe spread of the novel coronavirus (COVID-19) at various times and in various locations throughout the U.S., and its future impacts are uncertain and hard to measure, but it has already had material adverse effects on a U.S. GAAP basis for the quarterly period ended September 30, 2017.

We have incurred a net loss on a U.S. GAAP basis for the threeour business, and nine months ended September 30, 2017 of $2.9these effects may recur and $8.3 million, respectively. Our loss cancould be attributed,more severe, depending in part on the effectiveness of vaccinations and treatments and the willingness and ability of people to property operating expenses, interest expense, acquisition related expensesbe vaccinated, the severity and depreciation and amortization. We may incur net lossesduration of the pandemic in the future, whichU.S. and its immediate and lingering economic effects.

The continued spread of the COVID-19 pandemic globally has had, and could have a further, material adverse effect on the global and U.S. economies as a whole, as well as the states and cities where we own properties in particular, leading to significant adverse impacts on economic activity as well as significant volatility and lack of liquidity in financial markets, including commercial lending markets.

A sustained downturn in the U.S. economy and reduced consumer spending, including reduced consumer activity at brick-and-mortar commercial establishments, due to the prolonged existence and threat of the COVID-19 pandemic caused an economic recession in the U.S. that has negatively impacted, and could further impact, onthe ability and willingness of many of our tenants to pay their rent when due. Our ability to lease space and negotiate and maintain favorable rents is also likely to be negatively impacted by a prolonged recession in the U.S. economy, which would result in a decline in our occupancy percentage and reduction in rental revenues as tenants default and leases expire over time. An increase in the number of co-tenancy claims at Harris Plaza or other properties could result if the occupancy at those properties falls below required thresholds or large spaces, such as the Bed Bath & Beyond at Harris Plaza vacated at the end of January 2021, otherwise go dark, which may provide remaining tenants at such a property with certain rights that may include the right to cease operations or stop paying or abate (reduce) rent owed.


Because substantially all of our income is derived from rentals of commercial real property, our business, income, cash flow, results of operations, financial condition, operations, cash flow,liquidity and ability to comply with the terms of, draw upon or increase the size of our Credit Facility, prospects and ability to service our debt obligations, our ability to consummate future property acquisitions and our ability to service our indebtedness and pay future distributions to our stockholders. We are subject to all of the business risks and uncertainties associated with any business. We cannot assure our stockholders that, in the future, we willwould be profitable or that we will realize growth in the value of our assets.

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

We have borrowed money, which bears interest at variable rates, and therefore are exposed to increases in costs in a rising interest rate environment. Increases in interest rates would increase our interest expense on any variable rate debt, as well as any debt that must be refinanced at higher interest rates at the time of maturity. Our future earnings and cash flows could bematerially adversely affected dueif a significant number of tenants become unable to the increased requirementmeet their obligations to service our debt and could reduce the amount we are able to distribute to our stockholders. As of September 30, 2017, we had $121.5 million of debt or 17.78% of our total debt that bore interest at variable rates with a weighted average interest rate of 2.98%. We had variable rate debt subject to swap agreements fixing the rate of $383.5 million or 56.14% of our total debt at September 30, 2017.


If we cannot generate sufficient cash flow from operations to fully fund distributions, some or all of our distributions may be paid from other sources, including from the proceeds of our DRP, which will reduce the amount of cash we ultimately have to invest in assets.

Historically, we had not consistently generated sufficient cash flow from operations to fund distribution payments. Our organizational documents permit us to pay distributions from sources other than cash flow from operations. Specifically, some or all of our distributions may be paid from retained cash flow (if any), from borrowings and from cash flow from investing activities, including the net proceeds from the sale of our assets, or from the net proceeds of our Offering and DRP. Accordingly, if we cannot continue to generate sufficient cash flow from operations to fully fund distributions, some or all of our distributions may be paid from other sources, including from the proceeds of our DRP. We have not established any limit on the extent to which we may use alternate sources, including borrowings or proceeds of the DRP, to pay distributions. Thereus. Also, there is no assurance we will continue to generate sufficient cash flow from operations to cover distributions. We began declaring distributions to stockholders of record during December 2012. Approximately 23% ($33.5 million) of the distributions paid to stockholders through September 30, 2017, have been paid from the net proceeds of our Offering and DRP, which reduced the proceeds available for other purposes. To the extent we pay cash distributions, or a portion thereof, from sources other than cash flow from operations, we will have less capital available to invest in properties and other real estate-related assets, the book value per share may decline, and there will be no assurance that we will be able to sustain distributions at that level.

refinance maturing debt on terms and conditions acceptable to us.

The financial covenants underimpact of the COVID-19 pandemic and the threats posed by new variants such as the Delta variant have been rapidly evolving and are ever-changing. The coronavirus outbreak has negatively impacted almost every industry directly or indirectly at various times since its onset, particularly the travel, hotel and retail industries, and businesses that rely on or require close personal contact, such as theaters, live entertainment venues, gyms and exercise facilities, health and wellness service providers and beauty salons, restaurants and bars. Many of our credit agreementtenants have been required for certain periods by the local, state or federal authorities to cease or limit operations thereby preventing them from generating revenue. Our tenants rely on retail customers and many of their businesses require close personal contact. Even if not prevented by the local, state or federal authorities, concern regarding the transmission of COVID-19 has impacted, and may restrictcontinue to impact, the willingness of persons to engage in in-person commerce which will likely further result in reductions in customer foot traffic and reduced demand for our tenants’ products and services and may diminish the demand for space and the corresponding amounts of rent we can obtain for our properties and harm our tenants’ ability or willingness to make distributionspay us rent.

As disclosed in our reports filed with the Securities and our operatingExchange Commission since the onset of the pandemic, there were periods during which we collected less than all rent billed, and acquisition activities. Ifrent billed did not include amounts that we breachagreed to defer. In addition, in 2020 following the financial covenants,onset of the pandemic we couldfinalized payment plans with tenants totaling $8.1 million in total rent, and future deferrals may be held in default underneeded if, for example, the credit agreement, which could accelerate our repayment dateDelta variant or a new variant of COVID-19 and materiallymeasures taken to combat it again adversely affect our liquiditytenants. Rent deferrals reduce our cash available to pay operating expenses and service our debt obligations, even if we are able to reflect the deferred amounts as income in our financial condition.statements. When the deferred rent becomes due, our tenants will be required to pay these deferred rent amounts in addition to the regular rent due, which may be difficult or impossible for tenants whose businesses have not recovered to pre-pandemic levels or are otherwise not performing well. Any rent forgiveness or additional deferrals would further reduce our available cash.

We entered into a credit agreement,Enforcing our rights as amended, for a $110 million revolving Credit Facility. The credit agreement provides uslandlord against tenants who fail to pay rent or otherwise do not comply with the terms of their leases may be costly and may consume valuable time and resources, and even if we obtain a judgment, tenants that have been severely impacted may not be able to pay us what we are owed. Our ability from time to time to increaserecover amounts under the sizeterms of our leases may further be restricted or delayed if moratoriums are imposed by governments in light of the Credit Facility, subject to certain conditions. Our performance of the obligations under the credit agreement, including the payment ofCOVID-19 pandemic on landlord-initiated commercial eviction and collection actions. When any outstanding indebtedness, is secured by a minimum pool of five unencumbered properties with an unencumbered pool value of $110 million or above and by a guaranty by certain of our subsidiaries. As of September 30, 2017, we have borrowed $67.3 million of the $110 million available.

The credit agreement requires compliance with certain financial covenants, including, among other conditions, a minimum tangible net worth requirement, restrictions on indebtedness, a distribution limitation and other material covenants. These covenants could inhibit our ability to make distributions to our stockholders and to pursue certain business initiatives or effect certain transactions that might otherwise be beneficial to us. For example, without lender consent, we may not declare and pay distributions or honor any redemption requests if any default under the agreement then exists or if distributions, excluding any distributions reinvested through our DRP, for the then-current quarter and the three immediately preceding quarters would exceed 95% of our adjusted FFO, which is FFO excluding acquisition expenses for that period. For the fiscal quarter ended September 30, 2017, distributions did not exceed 95% of our adjusted FFO.

The credit agreement also provides for several customary events of default, including, among other things, the failure to comply with our covenants and the failure to pay when amounts outstanding under the credit agreement become due. Declaration of a default by the lenders under the credit agreement could restrict our ability to borrow additional monies and could cause all amounts to become immediately due and payable, which would materially adversely affect our liquidity and financial condition.

If a tenant declares bankruptcy, we may be unable to collect balances due under relevant leases.

Any of our tenants, or any guarantor of a tenant’s lease obligations, files for bankruptcy, we could be further adversely affected due not only to loss of revenue but also because the bankruptcy may make it more difficult for us to lease the remainder of the property or properties in which the bankrupt tenant operates. Even if co-tenancy rights do not exist at centers affected by anchor store closings, we may nevertheless be negatively affected because other tenants may experience downturns in their businesses that could further threaten their ongoing ability to continue paying rent and remain solvent. Further, certain of our tenants may not be eligible for or may not be successful in securing stimulus funds under government aid programs, if any, and there is no assurance they will pay rent even if they qualify.

As referenced above, a decrease in demand for in-person retail businesses has made and could continue to make it difficult for us to renew or re-lease our properties at lease rates equal to or above historical rates, and we could incur significant re-leasing costs and the re-leasing process with respect to both anticipated and unanticipated vacancies could take longer. Leasing spreads for 2020 were only 2.0% for new leases and -1.8% for renewals. Leasing spreads for the first quarter of 2021 were -1.8% for renewals. Leasing spreads for the first six months of 2021 were 0.7% for new leases and 2.6% for renewals. Some tenants that have been or are forced to close or have had their operations severely limited by government order or some other government action or whose customers and potential customers change their habits in light of the coronavirus, e.g., by shopping more online, may go out of business, which could have a material impact on occupancy at our properties and may continue to materially impact our results. To the extent that unemployment is high and government assistance decreases significantly from recent levels, for example, if unemployment assistance provided by the U.S. government is decreased or discontinued, retail consumer spending may correspondingly decrease, and our tenants may be materially adversely affected and forced to close. Additionally, many manufacturers of goods and suppliers and processors of food in many countries experienced complete or partial shut downs and may not be able to function at full capacity in an attempt to curb the spread of the illness. If the spread of new variants of COVID-19 were to continue despite vaccines and other measures taken to contain it, this could lead to additional temporary or long-term disruptions in supply chains and may also impact the operations of our tenants, further impacting their revenues and ability to pay rent when due.

The business and operating results of our tenants may also be negatively impacted if the outbreak of the coronavirus occurs within their respective workforces or otherwise disrupts their management and other personnel, their supply chains or their ability to operate


their businesses. Many companies have implemented policies and procedures designed to protect against the introduction of the coronavirus to the workforce, including permitting or requiring personnel to work offsite, among others. New changes in the work processes of our tenants could lead to disruptions, such as a reduced ability to effectively transact with customers and colleagues and a loss of IT system functionality due to unusual or excess burdens on IT infrastructures.

We rely on the Business Manager to manage our day-to-day operations. Non-essential businesses were previously closed and have been and may in the future be subject to a bankruptcy proceedinglimited operations in pursuit of Title 11Illinois per the order of the bankruptcy lawsGovernor of Illinois, including our corporate headquarters in Oak Brook. Though many people are able to work remotely, the United States.  A bankruptcy filingbusiness and operations of our Business Manager and its affiliates may also be adversely impacted by the coronavirus outbreak, including illness or quarantine of members of its workforce, which may negatively impact its ability to provide us services to the same degree as it had prior to the outbreak and may adversely affect our financial reporting systems and internal controls and procedures and increase vulnerability to security breaches, information technology disruptions and other similar events.

The full extent to which the COVID-19 pandemic, or a future pandemic, impacts our operations and those of our tenants will depend on future developments, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others, which remain uncertain and cannot be predicted with confidence but could be material. The situation is ever-changing, and additional impacts to the business may arise that we are not aware of currently. The rapid development and fluidity of this situation precludes any guarantorreliable prediction as to the full adverse impact of the COVID-19 pandemic, but a tenant’s lease obligations would bar allprolonged outbreak (e.g., of new strains or variants of the virus) despite the discovery and availability of vaccines as well as continued efforts to collect pre-bankruptcy debts from these entities or their properties, unless we receive an enabling order frommitigate the bankruptcy court.  Post-bankruptcy debts would be paid currently.  If a lease is assumed, all pre-bankruptcy balances owing under it must be paid in full.  If a lease is rejected by a tenant in bankruptcy, we would onlyspread of the virus could again have a general unsecured claimmaterial impact on the cash rents that we are able to collect and would materially and adversely affect our business, results of operations and financial condition.

Many risk factors set forth in our Annual Report on Form 10-K for damages.  Ifthe year ended December 31, 2020 should be interpreted as heightened risks as a leaseresult of the impact of the COVID-19 pandemic, including but not limited to risk factors related to the economy, competition (including e-commerce and online sales), leasing, debt financing, tenant bankruptcies, distributions, share repurchases, and anchor tenants. We suspended distributions, distribution reinvestments under our DRP, and share repurchases under our share repurchase program in response to the effects of and uncertainties surrounding the pandemic, and we may do so again in the future.

The Strategic Plan may evolve or change over time, particularly in light of the COVID-19 pandemic, and there is rejected, it is unlikelyno assurance we would receive any payments from the tenant becausewill be able to successfully achieve our claim is capped at the rent reservedboard’s objectives under the lease, without acceleration, forStrategic Plan, including making strategic sales or purchases of properties or listing our common stock, within the greater of one yeartimeframe we expected or 15% of the remaining term of the lease, but not greater than three years, plus rent already due but unpaid.  This claim could be paid only if the funds were available, and then only in the same percentages as that realized on other unsecured claims.

A tenantwould prefer or lease guarantor bankruptcy could delay efforts to collect past due balances under the relevant leases, and could ultimately preclude full collection of these sums.  A tenant or lease guarantor bankruptcy could cause a decrease or cessation of rental payments that would mean a reduction in our cash flow and the amount available for distributions to our stockholders.  In the event of a


bankruptcy there can be no assurance that the tenant or its trustee will assume our lease.  If a given lease or guaranty of a lease is not assumed, our cash flow and the amounts available for distributions to our stockholders may be adversely affected.

Our portfolio included three stores leased to Sports Authority, which filed for bankruptcy in 2016. Two of our three Sports Authority leases were rejected on June 30, 2016, and the third one was rejected July 29, 2016. The annualized rent and reimbursements under these leases would have totaled approximately $2.2 million. We are currently finalizing lease negotiations with a national discount clothing retailer for our Omaha, NE asset. In addition, we have signed a letter of intent with a regional fitness operator for our Mansfield, TX location. Lastly, we have a temporary tenantoccupying space at our Lake St. Louis, MO asset while we continue to seek a quality replacement tenant for that space. all.

Investing in subordinated debt involves greater risks of loss than senior loans secured by the same properties.

We entered into mezzanine loan agreements pursuant to which we made a mezzanine financing commitment of approximately $5.4 million in the aggregate. We may continue to invest in mezzanine debt and other subordinated debt. These types of investments carry a higher degree of risk of loss than senior secured debt investments because in the event of default and foreclosure, holders of senior liens will be paid in full before subordinated investors and, depending on the value of the underlying collateral, there may not be sufficient assets to pay all or any part of amounts owed to subordinated investors. Moreover, mezzanine debt and other subordinated debt investments may have higher loan-to-value ratios than conventional senior lien financing, resulting in less equity in the collateral and increasing the risk of loss of principal. If a borrower defaults or declares bankruptcy, we may be subject to agreements restricting or eliminating our rights as a creditor, including rights to call a default, foreclose on collateral, accelerate maturity or control decisions made in bankruptcy proceedings. In addition, senior lenders may limit the amount or timing of interest and principal payments while the senior secured debt is outstanding.

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

Recent Sales of Unregistered Equity Securities

During the period covered by this quarterly report, we did not sell any equity securities that were not registered under the Securities Act.

Share Repurchase Program

Under the SRP, we are authorized to purchase shares from stockholders who purchased their shares from us or received their shares through a non-cash transfer and who have held their shares for at least one year, if requested, if we choose to repurchase them. Subject to funds being available, we will limit the number of shares repurchased during any calendar year to 5% of the number of shares outstanding at December 31st of the previous calendar year. Funding for the SRP comes from proceeds we receive from the DRP. In the case of repurchases made upon the death of a stockholder or qualifying disability, as defined in the SRP, neither the one year holding period, the limit regarding funds available from the DRP nor the 5% limit applies. The SRP will immediately terminate if our shares become listed for trading on a national securities exchange. In addition, ourOur board of directors, in its sole direction,discretion, may at any time,amend, suspend (in whole or in part), or terminate our SRP. In the event that we amend, suspend or terminate the SRP, however, we will send stockholders notice of the change at least thirty days prior to the change, and we will disclose the change in a report filed with the Securities and Exchange Commission on either Form 8-K, Form 10-Q or Form 10-K, as appropriate. Further, our board reserves the right in its sole discretion, at any time, and from time to time to reject any requests for repurchases.

Due to the uncertainty surrounding the COVID-19 pandemic and the need to preserve cash for the payment of operating and other expenses, such as debt payments, our board of directors suspended our SRP effective on June 26, 2020. No shares were repurchased during the period covered by this quarterly report. Any unfulfilled repurchase requests will automatically roll over for processing under the terms and conditions of the SRP when we restart the plan, unless a stockholder withdraws the request for repurchase.

On June 29, 2021, we announced the reinstatement and lifting of the suspension of our share repurchase program and adoption of the fourth amendment and restatement of the program. The effective date of the SRP reinstatement and the Fourth Amended and Restated Share Repurchase Program (the “Fourth SRP”) is August 12, 2021.

Our board of directors has amended and restated the SRP primarily to accommodate requests for Exceptional Repurchases the deadline for which overlapped with the aforementioned suspension of the SRP. Pursuant to the Fourth SRP, any written request for


treatment as an Exceptional Repurchase due to the death or qualifying disability of an owner that occurred between June 1, 2019 and May 31, 2020 (inclusive) will be timely received by us no later than January 31, 2022, and any written request for treatment as an Exceptional Repurchase due to the death or qualifying disability of an owner that occurred between June 1, 2020 and July 31, 2021, (inclusive) will be timely received if received by us no later than July 31, 2022.

The table below outlinesfirst repurchase under the SRP following its reinstatement, subject to the funding limit and the other terms and conditions of the SRP, will be on August 16, 2021.  Requests for repurchase received on or before July 30, 2021, that are in good order and submitted in accordance with the terms and conditions of the SRP will be eligible to be considered for repurchase in the aforementioned August 16, 2021, repurchase. Per our letter to stockholders dated May 27, 2020, any unfulfilled repurchase requests that were in good order and accepted for processing have automatically rolled over and remain as repurchase requests under the terms and conditions of the SRP following the reinstatement, unless the stockholder has withdrawn the request for repurchase. Repurchases of shares requested for Exceptional Repurchases have priority under the SRP over other repurchases and we repurchased pursuant to our SRP duringexpect that Exceptional Repurchases will consume all of the three months ended September 30, 2017.funds available for the August 16, 2021 repurchase.

(Dollar amounts in thousands, except per share amounts)

Period

 

Total Shares

Requested

to be

Repurchased

 

 

Total Number

of Shares

Repurchased

 

 

Average

Price Paid

per Share

 

 

Amount of Shares Repurchased

 

 

Total Number

of Shares

Repurchased

as Part of

Publicly

Announced

Plans or

Programs(1)

 

 

Maximum Number of Shares

that May Yet be

Purchased Under

the Plans

or Programs

 

July 2017

 

 

263,967

 

 

 

263,967

 

 

$

8.86

 

 

$

2,337

 

 

 

263,967

 

 

 

3,420,102

 

August 2017

 

 

297,425

 

 

 

297,425

 

 

$

8.73

 

 

 

2,598

 

 

 

297,425

 

 

 

3,122,677

 

September 2017

 

 

210,072

 

 

 

210,072

 

 

$

8.80

 

 

 

1,850

 

 

 

210,072

 

 

 

2,912,605

 

Total

 

 

771,464

 

 

 

771,464

 

 

$

8.80

 

 

$

6,785

 

 

 

771,464

 

 

 

 

 

(1)

Our SRP was announced on October 18, 2012


Item 3.  Defaults UponUpon Senior Securities

None.

Item 4.  Mine Safety Disclosures

Not Applicable.

Item 5.  Other Information

Not Applicable.


Item 6.  Exhibits

The representations, warranties and covenants made by us in any agreement filed as an exhibit to this Form 10-Q are made solely for the benefit of the parties to the agreement, including, in some cases, for the purpose of allocating risk among the parties to the agreement, and should not be deemed to be representations, warranties or covenants to, or with, you. Moreover, these representations, warranties and covenants should not be relied upon as accurately describing or reflecting the current state of our affairs.

The exhibits filed in response to Item 601 of Regulation S-K are listed on the Exhibit Index attached hereto and are incorporated herein by reference.


Exhibit Index

 

Exhibit

No.

 

Description

 

 

 

3.1

Second Articles of Amendment and Restatement of Inland Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 3.1 to Amendment No. 5 to the Registrant’s Form S-11 Registration Statement, as filed by the Registrant with the Securities and Exchange Commission on October 11, 2012 (file number 333-176775))

 

 

 

3.2

Inland Real Estate Income Trust, Inc. Articles of Amendment (Reverse Stock Split) (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the Securities and Exchange Commission on January 16, 2018 (file number 000-55146))

3.3

Inland Real Estate Income Trust, Inc. Articles of Amendment (Par Value Decrease) (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the Securities and Exchange Commission on January 16, 2018 (file number 000-55146))

3.4

Second Amended and Restated Bylaws of Inland Real Estate Income Trust, Inc. (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the Securities and Exchange Commission on August 13, 2015 (file number 000-55146))

4.1

Fourth Amended and Restated Share Repurchase Program effective August 12, 2021 (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K, as filed by the Registrant with the Securities and Exchange Commission on June 29, 2021 (file number 000-55146))

 

 

 

31.1

 

Certification by Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*

 

 

 

31.2

 

Certification by Co-PrincipalPrincipal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*

31.3

Certification by Co-Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002*

 

 

 

32.1

 

Certification by Principal Executive Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

 

 

 

32.2

 

Certification by Co-PrincipalPrincipal Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

 

 

 

32.3101.INS

 

Certification by Co-Principal Financial Officer pursuant to Section 906 ofInline XBRL Instance Document – the Sarbanes-Oxley Act of 2002*instance document does not appear in the Interactive Data File because XBRL tags are embedded within the Inline XBRL document.

 

 

 

101101.SCH

 

The following financial information from our Quarterly Report on Form 10-Q forInline XBRL Taxonomy Extension Schema Document

101.CAL

Inline XBRL Taxonomy Extension Calculation Linkbase Document

101.DEF

Inline XBRL Taxonomy Extension Definition Linkbase Document

101.LAB

Inline XBRL Taxonomy Extension Label Linkbase Document

101.PRE

Inline XBRL Taxonomy Extension Presentation Linkbase Document

104

Cover Page Interactive Data File (embedded within the period ended September 30, 2017, filed with the Securities and Exchange Commission on November 8, 2017 is formatted in Extensible Business Reporting Language (“XBRL”): (i) Consolidated Balance Sheets; (ii) Consolidated Statements of Operations and Comprehensive Loss; (iii) Consolidated Statement of Equity; (iv) Consolidated Statements of Cash Flows; and (v) Notes to Consolidated Financial Statements (tagged as blocks of text) Inline XBRL document)

 

*

Filed as part of this Quarterly Report on Form 10-Q.herewith.


SIGNATURES

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.

 

 

INLAND REAL ESTATE INCOME TRUST, INC.

 

 

 

 

 

/s/ Mitchell A. Sabshon

 

By:

Mitchell A. Sabshon

 

 

President and Chief Executive Officer

(principal executive officer)

 

Date:

November 8, 2017August 10, 2021

 

 

 

 

 

/s/ Catherine L. Lynch

 

By:

Catherine L. Lynch

 

 

Chief Financial Officer and Treasurer

(co-principalprincipal financial officer)

 

Date:

November 8, 2017August 10, 2021

 

 

 

 

 

/s/ David Z. Lichterman

By:

David Z. Lichterman

 

 

Vice President, Treasurer and

Chief Accounting Officer

(co-principal financial officer and

principal accounting officer)

 

Date:

November 8, 2017

 

 

3942