10-Q 1 dpfq210q2019.htm 10-Q Document
 


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
_______________________________________
FORM 10-Q
_______________________________________
(Mark One)
ý
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2019
Or
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the transition period from                     to                     .
Commission File No. 000-52596
_______________________________________
BLACK CREEK DIVERSIFIED PROPERTY FUND INC.
(Exact name of registrant as specified in its charter)
_______________________________________
Maryland
30-0309068
(State or other jurisdiction of
incorporation or organization)
(I.R.S. Employer
Identification No.)
 
 
518 Seventeenth Street, 17th Floor
Denver, CO
80202
(Address of principal executive offices)
(Zip Code)
Registrant’s telephone number, including area code: (303) 228-2200
_______________________________________
Securities registered pursuant to Section 12(b) of the Act: 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 such filing requirements for the past 90 days.    Yes  ý    No  ☐ 
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted 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 such files).    Yes  ý    No  ☐ 
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See 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
Smaller reporting company
Non-accelerated filer
ý
 
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   ý 
As of August 6, 2019, there were 4,598,800 shares of the registrant’s Class T common stock, 18,864,283 shares of the registrant’s Class S common stock, 3,249,296 shares of the registrant’s Class D common stock, 41,321,371 shares of the registrant’s Class I common stock and 70,070,337 shares of the registrant’s Class E common stock outstanding.

 


BLACK CREEK DIVERSIFIED PROPERTY FUND INC.
TABLE OF CONTENTS

 
 
Page
 
Item 1.
 
 
 
 
 
 
 
Item 2.
Item 3.
Item 4.
 
Item 1A.
Item 2.
Item 5.
Item 6.

2


PART I. FINANCIAL INFORMATION
ITEM 1. FINANCIAL STATEMENTS
BLACK CREEK DIVERSIFIED PROPERTY FUND INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
໿
 
 
As of
(in thousands, except per share data)
 
June 30,
2019
 
December 31,
2018
 
 
(Unaudited)
 
 
ASSETS
 
 
 
 
Net investment in real estate properties
 
$
1,403,183

 
$
1,507,112

Debt-related investments, net
 
2,656

 
10,680

Cash and cash equivalents
 
117,976

 
10,008

Restricted cash
 
7,755

 
7,030

Other assets
 
50,273

 
46,272

Total assets
 
$
1,581,843

 
$
1,581,102

LIABILITIES AND EQUITY
 
 
 
 
Liabilities
 
 
 
 
Accounts payable and accrued expenses
 
$
28,248

 
$
31,580

Debt, net
 
834,962

 
1,001,298

Intangible lease liabilities, net
 
45,020

 
47,196

Financing obligations, net
 
141,509

 
52,336

Other liabilities
 
38,773

 
37,679

Total liabilities
 
1,088,512

 
1,170,089

Commitments and contingencies (Note 9)
 

 

Equity
 
 
 
 
Stockholders’ equity:
 
 
 
 
Preferred stock, $0.01 par value—200,000 shares authorized, none issued and outstanding
 

 

Class E common stock, $0.01 par value—500,000 shares authorized, 71,923 shares and 77,390 shares issued and outstanding, respectively
 
719

 
774

Class T common stock, $0.01 par value—500,000 shares authorized, 3,902 shares and 2,783 shares issued and outstanding, respectively
 
39

 
28

Class S common stock, $0.01 par value—500,000 shares authorized, 17,590 shares and 10,516 shares issued and outstanding, respectively
 
176

 
105

Class D common stock, $0.01 par value—500,000 shares authorized, 3,080 shares and 2,778 shares issued and outstanding, respectively
 
31

 
28

Class I common stock, $0.01 par value—500,000 shares authorized, 40,498 shares and 37,385 shares issued and outstanding, respectively
 
405

 
374

Additional paid-in capital
 
1,237,758

 
1,199,736

Distributions in excess of earnings
 
(811,530
)
 
(867,849
)
Accumulated other comprehensive (loss) income
 
(13,849
)
 
522

Total stockholders’ equity
 
413,749

 
333,718

Noncontrolling interests
 
79,582

 
77,295

Total equity
 
493,331

 
411,013

Total liabilities and equity
 
$
1,581,843

 
$
1,581,102

See accompanying Notes to Condensed Consolidated Financial Statements.

3


BLACK CREEK DIVERSIFIED PROPERTY FUND INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
(in thousands, except per share data)
 
2019
 
2018
 
2019
 
2018
Revenues:
 
 
 
 
 
 
 
 
Rental revenues
 
$
44,885

 
$
46,462

 
$
95,456

 
$
90,916

Debt-related income
 
35

 
171

 
158

 
344

Total revenues
 
44,920

 
46,633

 
95,614

 
91,260

Operating expenses:
 
 
 
 
 
 
 
 
Rental expenses
 
14,216

 
15,293

 
30,285

 
31,123

Real estate-related depreciation and amortization
 
14,745

 
14,428

 
28,988

 
28,241

General and administrative expenses
 
2,100

 
2,278

 
4,144

 
4,812

Advisory fees, related party
 
3,236

 
3,576

 
6,364

 
7,255

Impairment of real estate property
 

 

 

 
6,800

Total operating expenses 
 
34,297

 
35,575

 
69,781

 
78,231

Other (expenses) income:
 
 
 
 
 
 
 
 
Interest expense
 
(11,936
)
 
(12,298
)
 
(25,310
)
 
(23,538
)
Gain on sale of real estate property
 
84,449

 
12,434

 
85,640

 
12,434

Gain on extinguishment of debt and financing commitments, net
 

 

 
1,002

 

Other income (expenses)
 
168

 
(192
)
 
25

 
(314
)
Total other income (expenses)
 
72,681

 
(56
)
 
61,357

 
(11,418
)
Net income
 
83,304

 
11,002

 
87,190

 
1,611

Net income attributable to noncontrolling interests
 
(5,905
)
 
(887
)
 
(6,189
)
 
(131
)
Net income attributable to common stockholders
 
$
77,399

 
$
10,115

 
$
81,001

 
$
1,480

Weighted-average shares outstanding—basic
 
136,661

 
127,362

 
134,765

 
128,149

Weighted-average shares outstanding—diluted
 
147,087

 
138,485

 
145,219

 
139,337

Net income attributable to common stockholders per common share—basic and diluted
 
$
0.57

 
$
0.08

 
$
0.60

 
$
0.01

See accompanying Notes to Condensed Consolidated Financial Statements.

4


BLACK CREEK DIVERSIFIED PROPERTY FUND INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited)
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
(in thousands)
 
2019
 
2018
 
2019
 
2018
Net income
 
$
83,304

 
$
11,002

 
$
87,190

 
$
1,611

Change from cash flow hedging derivatives
 
(8,995
)
 
3,569

 
(15,488
)
 
8,244

Comprehensive income
 
74,309

 
14,571

 
71,702

 
9,855

Comprehensive income attributable to noncontrolling interests
 
(5,264
)
 
(1,137
)
 
(5,072
)
 
(743
)
Comprehensive income attributable to common stockholders
 
$
69,045

 
$
13,434

 
$
66,630

 
$
9,112

See accompanying Notes to Condensed Consolidated Financial Statements.


5


BLACK CREEK DIVERSIFIED PROPERTY FUND INC.
CONDENSED CONSOLIDATED STATEMENTS OF EQUITY
(Unaudited)
 
 
Stockholders’ Equity
 
 
 
 
 
 
 
 
 
 
Additional
Paid-in
Capital
 
Distributions
in Excess of
Earnings
 
Accumulated
Other
Comprehensive
(Loss) Income
 
Noncontrolling
Interests
 
Total
Equity
 
 
 
 
 
 
 
 
 
 
 
 
Common Stock
 
 
 
 
 
(in thousands)
 
Shares
 
Amount
 
 
 
 
 
FOR THE THREE MONTHS ENDED JUNE 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of March 31, 2018
 
128,460

 
$
1,285

 
$
1,192,262

 
$
(839,497
)
 
$
3,617

 
$
84,880

 
$
442,547

Net income
 

 

 

 
10,115

 

 
887

 
11,002

Unrealized gain from derivative instruments
 

 

 

 

 
3,319

 
250

 
3,569

Issuance of common stock, net of offering costs
 
5,874

 
59

 
41,036

 

 

 

 
41,095

Share-based compensation, net of forfeitures
 

 

 
(398
)
 

 

 

 
(398
)
Redemptions of common stock
 
(6,355
)
 
(64
)
 
(47,411
)
 

 

 

 
(47,475
)
Amortization of share-based compensation
 

 

 
582

 

 

 

 
582

Distributions declared on common stock and noncontrolling interests
 

 

 

 
(11,851
)
 

 
(1,123
)
 
(12,974
)
Redemptions of noncontrolling interests
 

 

 
(196
)
 

 

 
(757
)
 
(953
)
Balance as of June 30, 2018
 
127,979

 
$
1,280

 
$
1,185,875

 
$
(841,233
)
 
$
6,936

 
$
84,137

 
$
436,995

FOR THE THREE MONTHS ENDED JUNE 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of March 31, 2019
 
133,754

 
$
1,338

 
$
1,217,952

 
$
(876,446
)
 
$
(5,495
)
 
$
76,121

 
$
413,470

Net income
 

 

 

 
77,399

 

 
5,905

 
83,304

Unrealized loss from derivative instruments
 

 

 

 

 
(8,354
)
 
(641
)
 
(8,995
)
Issuance of common stock, net of offering costs
 
7,825

 
77

 
53,504

 

 

 

 
53,581

Share-based compensation, net of forfeitures
 
56

 
1

 
416

 

 

 

 
417

Redemptions of common stock
 
(4,642
)
 
(46
)
 
(33,921
)
 

 

 

 
(33,967
)
Amortization of share-based compensation
 

 

 
(345
)
 

 

 

 
(345
)
Distributions declared on common stock and noncontrolling interests
 

 

 

 
(12,483
)
 

 
(985
)
 
(13,468
)
Redemptions of noncontrolling interests
 

 

 
152

 

 

 
(818
)
 
(666
)
Balance as of June 30, 2019
 
136,993

 
$
1,370

 
$
1,237,758

 
$
(811,530
)
 
$
(13,849
)
 
$
79,582

 
$
493,331

FOR THE SIX MONTHS ENDED JUNE 30, 2018
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of December 31, 2017
 
132,466

 
$
1,325

 
$
1,224,061

 
$
(818,608
)
 
$
(909
)
 
$
86,857

 
$
492,726

Adoption of ASU 2017-12
 

 

 

 
(213
)
 
213

 

 

Adjusted balance as of January 1, 2018
 
132,466

 
1,325

 
1,224,061

 
(818,821
)
 
(696
)
 
86,857

 
492,726

Net income
 

 

 

 
1,480

 

 
131

 
1,611

Unrealized gain from derivative instruments
 

 

 

 

 
7,632

 
612

 
8,244

Issuance of common stock, net of offering costs
 
9,145

 
92

 
63,321

 

 

 

 
63,413

Share-based compensation, net of forfeitures
 
38

 

 
(117
)
 

 

 

 
(117
)
Redemptions of common stock
 
(13,670
)
 
(137
)
 
(101,704
)
 

 

 

 
(101,841
)
Amortization of share-based compensation
 

 

 
600

 

 

 

 
600

Distributions declared on common stock and noncontrolling interests
 

 

 

 
(23,892
)
 

 
(2,183
)
 
(26,075
)
Redemptions of noncontrolling interests
 

 

 
(286
)
 

 

 
(1,280
)
 
(1,566
)
Balance as of June 30, 2018
 
127,979

 
$
1,280

 
$
1,185,875

 
$
(841,233
)
 
$
6,936

 
$
84,137

 
$
436,995

FOR THE SIX MONTHS ENDED JUNE 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
Balance as of December 31, 2018
 
130,852

 
$
1,309

 
$
1,199,736

 
$
(867,849
)
 
$
522

 
$
77,295

 
$
411,013

Net income
 

 

 

 
81,001

 

 
6,189

 
87,190

Unrealized loss from derivative instruments
 

 

 

 

 
(14,371
)
 
(1,117
)
 
(15,488
)
Issuance of common stock, net of offering costs
 
13,652

 
136

 
93,504

 

 

 

 
93,640

Share-based compensation, net of forfeitures
 
82

 
1

 
604

 

 

 

 
605

Redemptions of common stock
 
(7,593
)
 
(76
)
 
(55,874
)
 

 

 

 
(55,950
)
Amortization of share-based compensation
 

 

 
(364
)
 

 

 

 
(364
)
Distributions declared on common stock and noncontrolling interests
 

 

 

 
(24,682
)
 

 
(1,967
)
 
(26,649
)
Redemptions of noncontrolling interests
 

 

 
152

 

 

 
(818
)
 
(666
)
Balance as of June 30, 2019
 
136,993

 
$
1,370

 
$
1,237,758

 
$
(811,530
)
 
$
(13,849
)
 
$
79,582

 
$
493,331

See accompanying Notes to Condensed Consolidated Financial Statements.

6


BLACK CREEK DIVERSIFIED PROPERTY FUND INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
 
For the Six Months Ended June 30,
(in thousands)
 
2019
 
2018
Operating activities:
 
 
 
 
Net income
 
$
87,190

 
$
1,611

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
Real estate-related depreciation and amortization
 
28,988

 
28,241

Gain on sale of real estate property
 
(85,640
)
 
(12,434
)
Lease termination fee
 

 
14,000

Impairment of real estate property
 

 
6,800

Gain on extinguishment of debt and financing commitments, net
 
(1,002
)
 

Other
 
(4,074
)
 
(2,217
)
Changes in operating assets and liabilities
 
(5,019
)
 
2,015

Net cash provided by operating activities
 
20,443

 
38,016

Investing activities:
 
 
 
 
Real estate acquisitions
 
(38,843
)
 
(36,853
)
Capital expenditures
 
(28,197
)
 
(14,788
)
Proceeds from disposition of real estate property
 
129,011

 
64,075

Principal collections on debt-related investments
 
8,020

 
216

Other
 
(4,206
)
 
(1,527
)
Net cash provided by investing activities
 
65,785

 
11,123

Financing activities:
 
 
 
 
Repayments of mortgage notes
 
(33,740
)
 
(928
)
Net (repayments of) proceeds from line of credit
 
(81,000
)
 
10,000

Proceeds from term loan
 
50,000

 

Redemptions of common stock
 
(55,950
)
 
(101,841
)
Distributions on common stock
 
(14,456
)
 
(14,394
)
Proceeds from issuance of common stock
 
91,704

 
59,167

Proceeds from financing obligations
 
82,056

 
8,738

Offering costs for issuance of common stock and private placements
 
(5,683
)
 
(3,831
)
Distributions to noncontrolling interest holders
 
(1,967
)
 
(2,178
)
Redemption of OP Unit holder interests
 
(666
)
 
(1,567
)
Other
 
(7,833
)
 
(1,282
)
Net cash provided by (used in) financing activities
 
22,465

 
(48,116
)
Net increase in cash, cash equivalents and restricted cash
 
108,693

 
1,023

Cash, cash equivalents and restricted cash, at beginning of period
 
17,038

 
19,016

Cash, cash equivalents and restricted cash, at end of period
 
$
125,731

 
$
20,039

See accompanying Notes to Condensed Consolidated Financial Statements.

7


BLACK CREEK DIVERSIFIED PROPERTY FUND INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
1. BASIS OF PRESENTATION
Unless the context otherwise requires, the “Company,” “we,” “our,” or “us” refers to Black Creek Diversified Property Fund Inc. and its consolidated subsidiaries.
The accompanying unaudited condensed consolidated financial statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Accordingly, certain disclosures normally included in the annual audited financial statements prepared in accordance with accounting principles generally accepted in the U.S. (“GAAP”) have been omitted. As such, the accompanying unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes contained in our Annual Report on Form 10-K for the year ended December 31, 2018, filed with the SEC on March 6, 2019 (“2018 Form 10-K”).
Recently Adopted Accounting Standards
In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, “Leases (Subtopic 842)” (“ASU 2016-02”), which provides guidance for greater transparency in financial reporting by organizations that lease assets such as real estate, airplanes and manufacturing equipment by requiring such organizations to recognize lease assets and lease liabilities on the balance sheet and disclosing key information about leasing arrangements. The standard also requires new disclosures within the notes accompanying the consolidated financial statements. Additional guidance and targeted improvements to ASU 2016-02 were made through the issuance of supplemental ASUs. In January 2018, the FASB issued ASU No. 2018-01, “Leases (Subtopic 842): Land Easement Practical Expedient for Transition to Topic 842” (“ASU 2018-01”), which updated ASU 2016-02 to include land easements under the updated guidance, including the option to elect the practical expedient discussed above. In December 2018, the FASB issued ASU No. 2018-20, “Narrow—Scope Improvements for Lessors” (“ASU 2018-20”), which updated 2016-02 by providing the option to elect a practical expedient for lessors to exclude sales and other similar taxes from the transaction price of the contract, allows lessors to exclude from revenue and expense lessor costs paid directly to a third party by lessees, and clarifies lessors’ accounting for variable payments related to both lease and non-lease components. In March 2019, the FASB issued ASU No. 2019-01, “Leases (Topic 842): Codification Improvements” (“ASU 2019-01”), which updates ASU 2016-02 to clarify that entities are not required to provide interim disclosures related to their adoption of ASU 2016-02 as required for other accounting changes and error corrections.
We adopted ASU 2016-02 and its supplemental ASUs when they became effective for us, as of the reporting period beginning January 1, 2019, and we elected the practical expedients available for implementation under the standards. Under the practical expedients election, we were not required to reassess: (i) whether an expired or existing contract met the definition of a lease; (ii) the lease classification at January 1, 2019 for existing leases; and (iii) whether costs previously capitalized as initial direct costs would continue to be amortized. We also adopted the practical expedient that allowed us to not separate tenant reimbursement revenue from rental revenue if certain criteria were met. We assessed the criteria and concluded that the timing and pattern of transfer for rental revenue and the related tenant reimbursement revenue are the same and the lease component, if accounted for separately, would be classified as an operating lease. As such, we account for and presented rental revenue and tenant reimbursement revenue as a single component in the condensed consolidated statements of operations. The adoption of these standards did not have a material effect on our condensed consolidated financial statements.

8


2. INVESTMENTS IN REAL ESTATE PROPERTIES
The following table summarizes our consolidated investments in real estate properties:
 
 
As of
(in thousands)
 
June 30, 2019
 
December 31, 2018
Land
 
$
386,243

 
$
421,531

Buildings and improvements
 
1,215,158

 
1,271,773

Intangible lease assets
 
302,495

 
315,429

Investment in real estate properties
 
1,903,896

 
2,008,733

Accumulated depreciation and amortization
 
(500,713
)
 
(501,621
)
Net investment in real estate properties
 
$
1,403,183

 
$
1,507,112

Dispositions
During the six months ended June 30, 2019, we sold two office properties and two outparcels for net proceeds of approximately $129.0 million, which is net of the secured debt repayment described in “Note 3.” We recorded a net gain on sale of approximately $85.6 million.
During the six months ended June 30, 2018, we sold one office property and one building from a two-building office property for net proceeds of approximately $64.1 million. We recorded a net gain on sale of approximately $12.4 million.
Intangible Lease Assets and Liabilities
Intangible lease assets and liabilities as of June 30, 2019 and December 31, 2018 include the following:
 
 
As of June 30, 2019
 
As of December 31, 2018
(in thousands)
 
Gross
 
Accumulated Amortization
 
Net
 
Gross
 
Accumulated Amortization
 
Net
Intangible lease assets
 
$
270,149

 
$
(233,079
)
 
$
37,070

 
$
282,961

 
$
(238,768
)
 
$
44,193

Above-market lease assets
 
32,346

 
(31,791
)
 
555

 
32,468

 
(31,382
)
 
1,086

Below-market lease liabilities
 
(80,257
)
 
35,237

 
(45,020
)
 
(82,060
)
 
34,864

 
(47,196
)
Rental Revenue and Depreciation and Amortization Expense
The following table summarizes straight-line rent adjustments, amortization recognized as an increase (decrease) to rental revenues from above- and below-market lease assets and liabilities, and real estate-related depreciation and amortization expense:
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
(in thousands)
 
2019
 
2018
 
2019
 
2018
Increase (decrease) to rental revenue:
 
 
 
 
 
 
 
 
Straight-line rent adjustments
 
$
2,726

 
$
3,086

 
$
6,908

 
$
5,448

Above-market lease amortization
 
(196
)
 
(235
)
 
(532
)
 
(419
)
Below-market lease amortization
 
1,113

 
1,167

 
2,160

 
2,418

Real estate-related depreciation and amortization:
 
 
 
 
 
 
 
 
Depreciation expense
 
$
11,059

 
$
9,405

 
$
20,620

 
$
18,685

Intangible lease asset amortization
 
3,686

 
5,023

 
8,368

 
9,556


9


Future Minimum Rentals
Future minimum base rental payments, which equal the cash basis of monthly contractual rent, owed to us from our tenants under the terms of non-cancelable operating and ground leases in effect as of June 30, 2019 and December 31, 2018, excluding rental revenues from the potential renewal or replacement of existing leases, were as follows for the next five years and thereafter:
 
 
As of
(in thousands)
 
June 30, 2019
 
December 31, 2018
2019
 
$
61,182

 
$
133,999

2020
 
118,680

 
116,145

2021
 
109,890

 
104,997

2022
 
96,353

 
88,136

2023
 
82,737

 
74,661

Thereafter
 
319,070

 
323,040

Total
 
$
787,912

 
$
840,978

Real Estate Property Impairment
We did not record an impairment related to any of our real estate properties during the six months ended June 30, 2019. During the six months ended June 30, 2018, we recorded a $6.8 million non-cash impairment charge related to a retail property located in the Jacksonville, Florida market, which was disposed of in October 2018. The impairment was a result of a shortened hold period based on the consideration of potential disposition options for the property, which ultimately resulted in the reduction of our estimated future cash flows below our net book value.
3. DEBT
A summary of our debt is as follows:
 
 
 Weighted-Average
Effective Interest Rate as of
 
 
 
Balance as of
($ in thousands)
 
June 30,
2019
 
December 31,
2018
 
Maturity Date
 
June 30,
2019
 
December 31,
2018
Line of credit (1)
 
3.90
%
 
4.05
%
 
January 2023
 
$
50,000

 
$
131,000

Term loan (2)
 
3.48

 
3.52

 
January 2024
 
325,000

 
275,000

Term loan (3)
 
3.39

 
3.79

 
February 2022
 
200,000

 
200,000

Fixed-rate mortgage notes (4)
 
3.67

 
3.57

 
September 2021 - December 2029
 
140,192

 
173,932

Floating-rate mortgage notes (5)
 
4.65

 
4.97

 
January 2020
 
127,000

 
225,600

Total principal amount / weighted-average (6)
 
3.69
%
 
3.98
%
 
 
 
$
842,192

 
$
1,005,532

Less: unamortized debt issuance costs
 
 
 
 
 
 
 
$
(7,550
)
 
$
(4,627
)
Add: mark-to-market adjustment on assumed debt
 
 
 
 
 
320

 
393

Total debt, net
 
 
 
 
 
$
834,962

 
$
1,001,298

Gross book value of properties encumbered by debt
 
 
 
 
 
$
436,787

 
$
598,978

 
(1)
The effective interest rate is calculated based on the London Interbank Offered Rate (“LIBOR”), plus a margin ranging from 1.30% to 2.10%, depending on our consolidated leverage ratio. As of June 30, 2019, the unused and available portions under the line of credit were approximately $400.0 million and $252.3 million, respectively. The line of credit is available for general business purposes including, but not limited to, refinancing of existing indebtedness and financing the acquisition of permitted investments, including commercial properties.
(2)
The effective interest rate is calculated based on LIBOR, plus a margin ranging from 1.25% to 2.05%, depending on our consolidated leverage ratio. Total commitments for this term loan are $325.0 million. There are no amounts unused or available under this term loan as of June 30, 2019. The weighted-average interest rate is the all-in interest rate, including the effects of interest rate swap agreements relating to $150.0 million in borrowings under this term loan.
(3)
The effective interest rate is calculated based on LIBOR, plus a margin ranging from 1.25% to 2.05%, depending on our consolidated leverage ratio. Total commitments for this term loan are $200.0 million. There are no amounts unused or available under this term loans as of June 30, 2019. The weighted-average interest rate is the all-in interest rate and is fixed through interest swap agreements.

10


(4)
The amount outstanding as of June 30, 2019 includes a $51.6 million floating-rate mortgage note that was subject to an interest rate spread of 1.65% over one-month LIBOR, which we have effectively fixed using an interest rate swap at 2.85% until the designated cash flow hedge expires in July 2021. This mortgage note matures in August 2023.
(5)
The effective interest rate is calculated based on LIBOR plus a margin. In conjunction with the disposition of 655 Montgomery in May 2019, we repaid approximately $83.1 million of floating-rate secured debt that would have matured in September 2020. As of June 30, 2019 and December 31, 2018, our floating-rate mortgage notes were subject to a weighted-average interest rate spread of 2.25% and 2.47%, respectively.
(6)
The weighted-average remaining term of our borrowings was approximately 3.6 years as of June 30, 2019, excluding the impact of certain extension options.
As of June 30, 2019, the principal payments due on our debt during each of the next five years and thereafter were as follows:
(in thousands)
 
Line of Credit
 
Term Loans
 
Mortgage Notes (1)
 
Total
Remainder of 2019
 
$

 
$

 
$
1,335

 
$
1,335

2020
 

 

 
129,766

 
129,766

2021
 

 

 
11,627

 
11,627

2022 (2)
 

 
200,000

 
2,478

 
202,478

2023 (3)
 
50,000

 

 
47,967

 
97,967

Thereafter
 

 
325,000

 
74,019

 
399,019

Total principal payments
 
$
50,000

 
$
525,000

 
$
267,192

 
$
842,192

 
(1)
Includes a $127.0 million floating-rate mortgage note expiring in January 2020, which may be extended pursuant to two one-year extension options, subject to certain conditions.
(2)
The term of this term loan may be extended pursuant to two one-year extension options, subject to certain conditions.
(3)
The term of the line of credit may be extended pursuant to two six-month extension options, subject to certain conditions.
LIBOR is expected to be discontinued after 2021. As of June 30, 2019, our line of credit, term loans and a $51.6 million mortgage note are our only indebtedness with maturity dates beyond 2021 that has exposure to LIBOR. The agreements governing the line of credit and term loans provide procedures for determining a replacement or alternative base rate in the event that LIBOR is discontinued. However, there can be no assurances as to whether such replacement or alternative base rate will be more or less favorable than LIBOR. We intend to monitor the developments with respect to the potential phasing out of LIBOR after 2021 and work with our lenders to seek to ensure any transition away from LIBOR will have minimal impact on our financial condition, but can provide no assurances regarding the impact of the discontinuation of LIBOR.
Debt Covenants
Our line of credit, term loans and mortgage note agreements contain various property-level covenants, including customary affirmative and negative covenants. In addition, the line of credit and term loan agreements contain certain corporate-level financial covenants, including leverage ratio, fixed charge coverage ratio, and tangible net worth thresholds. We were in compliance with our debt covenants as of June 30, 2019.
Derivative Instruments
To manage interest rate risk for certain of our variable-rate debt, we use interest rate derivative instruments as part of our risk management strategy. These derivatives are designed to mitigate the risk of future interest rate increases by either providing a fixed interest rate or capping the variable interest rate for a limited, pre-determined period of time. Interest rate swaps designated as cash flow hedges involve the receipt of variable-rate amounts from a counterparty in exchange for us making fixed-rate payments over the life of the interest rate swap agreements without exchange of the underlying notional amount. Interest rate caps involve the receipt of variable amounts from a counterparty at the end of each period in which the interest rate exceeds the agreed fixed price. Interest rate caps are not designated as hedges. Certain of our variable-rate borrowings are not hedged, and therefore, to an extent, we have ongoing exposure to interest rate movements.
During the next 12 months, we estimate that approximately $0.6 million will be reclassified as an increase to interest expense related to active effective hedges of existing floating-rate debt, and we estimate that approximately $0.1 million will be reclassified as an increase to interest expense related to terminated hedges where the likelihood of the originally hedged interest payments remains probable.

11


The following table summarizes the location and fair value of our derivative instruments on our condensed consolidated balance sheets:
 
 
 
 
 
 
Fair Value
($ in thousands)
 
Number of Contracts
 
Notional Amount
 
Other Assets
 
Other Liabilities
As of June 30, 2019
 
 
 
 
 
 
 
 
Interest rate swaps (1)
 
14
 
$
601,571

 
$
716

 
$
12,881

Interest rate caps
 
3
 
257,200

 

 

Total derivative instruments
 
17
 
$
858,771

 
$
716

 
$
12,881

As of December 31, 2018
 
 
 
 
 
 
 
 
Interest rate swaps
 
15
 
$
634,565

 
$
6,692

 
$
3,220

Interest rate caps
 
4
 
338,450

 
25

 

Total derivative instruments
 
19
 
$
973,015

 
$
6,717

 
$
3,220

 
(1)
Includes four interest rate swaps with a combined notional amount of $200.0 million that will become effective in January 2020.
The following table presents the effect of our derivative instruments on our condensed consolidated financial statements:
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
(in thousands)
 
2019
 
2018
 
2019
 
2018
Derivative instruments designated as cash flow hedges:
 
 
 
 
 
 
 
 
(Loss) gain recognized in AOCI
 
$
(8,316
)
 
$
3,176

 
$
(13,023
)
 
$
7,148

(Gain) loss reclassified from AOCI into interest expense
 
(679
)
 
393

 
(1,091
)
 
1,096

Gain reclassified from AOCI due to hedged transactions becoming probable of not occurring
 

 

 
(1,374
)
 

Total interest expense presented in the condensed consolidated statements of operations in which the effects of cash flow hedges are recorded
 
11,936

 
12,298

 
25,310

 
23,538

Derivative instruments not designated as cash flow hedges:
 
 
 
 
 
 
 
 
(Loss) gain recognized in income
 
$
(1
)
 
$
(43
)
 
$
(25
)
 
$
9


12


4. FAIR VALUE
We estimate the fair value of our financial instruments using available market information and valuation methodologies we believe to be appropriate for these purposes. Considerable judgment and a high degree of subjectivity are involved in developing these estimates and, accordingly, they are not necessarily indicative of the amounts that we would realize upon disposition.
Fair Value Measurements on a Recurring Basis
The following table presents our financial instruments measured at fair value on a recurring basis:
(in thousands)
 
Level 1
 
Level 2
 
Level 3
 
Total
Fair Value
As of June 30, 2019
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Derivative instruments
 
$

 
$
716

 
$

 
$
716

Total assets measured at fair value
 
$

 
$
716

 
$

 
$
716

Liabilities:
 
 
 
 
 
 
 
 
Derivative instruments
 
$

 
$
12,881

 
$

 
$
12,881

Total liabilities measured at fair value
 
$

 
$
12,881

 
$

 
$
12,881

As of December 31, 2018
 
 
 
 
 
 
 
 
Assets:
 
 
 
 
 
 
 
 
Derivative instruments
 
$

 
$
6,717

 
$

 
$
6,717

Total assets measured at fair value
 
$

 
$
6,717

 
$

 
$
6,717

Liabilities:
 
 
 
 
 
 
 
 
Derivative instruments
 
$

 
$
3,220

 
$

 
$
3,220

Total liabilities measured at fair value
 
$

 
$
3,220

 
$

 
$
3,220

The following methods and assumptions were used to estimate the fair value of each class of financial instrument:
Derivative Instruments. The derivative instruments are interest rate swaps and interest rate caps whose fair value is estimated using market-standard valuation models. Such models involve using market-based observable inputs, including interest rate curves. We incorporate credit valuation adjustments to appropriately reflect both our nonperformance risk and respective counterparty’s nonperformance risk in the fair value measurements, which we have concluded are not material to the valuation. Due to these derivative instruments being unique and not actively traded, the fair value is classified as Level 2. See “Note 3” above for further discussion of our derivative instruments.
Nonrecurring Fair Value Measurements
As of June 30, 2019 and December 31, 2018, the fair values of cash and cash equivalents, tenant receivables, due from/to affiliates, accounts payable and accrued liabilities, and distributions payable approximate their carrying values because of the short-term nature of these instruments. The table below includes fair values for certain of our financial instruments for which it is practicable to estimate fair value. The carrying values and fair values of these financial instruments were as follows:
໿
 
 
As of June 30, 2019
 
As of December 31, 2018
(in thousands)
 
Carrying
Value (1)
 
Fair
Value
 
Carrying
Value (1)
 
Fair
Value
Assets:
 
 
 
 
 
 
 
 
Debt-related investments
 
$
2,661

 
$
2,689

 
$
10,682

 
$
10,709

Liabilities:
 
 
 
 
 
 
 
 
Line of credit
 
$
50,000

 
$
50,000

 
$
131,000

 
$
131,000

Term loans
 
525,000

 
525,000

 
475,000

 
475,000

Mortgage notes
 
267,192

 
265,723

 
399,532

 
398,117

 
(1)
The carrying amount reflects the principal amount outstanding.

13


5. STOCKHOLDERS' EQUITY
Public Offering
A summary of our public offerings (including shares sold through the primary offering and distribution reinvestment plan (“DRIP”)) for the six months ended June 30, 2019, is as follows:
(in thousands)
 
Class T
 
Class S
 
Class D
 
Class I
 
Class E
 
Total
Amount of gross proceeds raised:
 
 
 
 
 
 
 
 
 
 
 
 
Primary offering
 
$
10,365

 
$
51,981

 
$
3,785

 
$
25,573

 
$

 
$
91,704

DRIP
 
293

 
1,114

 
288

 
3,784

 
4,575

 
10,054

Total offering
 
$
10,658

 
$
53,095

 
$
4,073

 
$
29,357

 
$
4,575

 
$
101,758

Number of shares sold:
 
 
 
 
 
 
 
 
 
 
 
 
Primary offering
 
1,364

 
6,938

 
514

 
3,474

 

 
12,290

DRIP
 
40

 
151

 
39

 
512

 
620

 
1,362

Total offering
 
1,404

 
7,089

 
553

 
3,986

 
620

 
13,652

Common Stock
The following table describes the changes in each class of common shares during the periods presented below:
(in thousands)
 
Class T
Shares
 
Class S
Shares
 
Class D
Shares
 
Class I
Shares
 
Class E
Shares
 
Total
Shares
FOR THE THREE MONTHS ENDED JUNE 30, 2018
 
 
 
 
 
 
 
 
 
 
Balance as of March 31, 2018
 
2,108

 
1,590

 
2,493

 
33,817

 
88,452

 
128,460

Issuance of common stock:
 
 
 
 
 
 
 
 
 
 
 
 
Primary shares
 
304

 
2,513

 
74

 
2,350

 

 
5,241

Distribution reinvestment plan
 
16

 
12

 
16

 
234

 
355

 
633

Share-based compensation
 

 

 

 

 

 

Redemptions of common stock
 
(120
)
 

 
(126
)
 
(1,407
)
 
(4,702
)
 
(6,355
)
Balance as of June 30, 2018
 
2,308

 
4,115

 
2,457

 
34,994

 
84,105

 
127,979

FOR THE THREE MONTHS ENDED JUNE 30, 2019
 
 
 
 
 
 
 
 
 
 
Balance as of March 31, 2019
 
3,261

 
13,815

 
2,986

 
38,501

 
75,191

 
133,754

Issuance of common stock:
 
 
 
 
 
 
 
 
 
 
 
 
Primary shares
 
890

 
3,699

 
270

 
2,266

 

 
7,125

Distribution reinvestment plan
 
22

 
87

 
20

 
263

 
308

 
700

Share-based compensation
 

 

 

 
56

 

 
56

Redemptions of common stock
 
(271
)
 
(11
)
 
(196
)
 
(588
)
 
(3,576
)
 
(4,642
)
Balance as of June 30, 2019
 
3,902

 
17,590

 
3,080

 
40,498

 
71,923

 
136,993

FOR THE SIX MONTHS ENDED JUNE 30, 2018
 
 
 
 
 
 
 
 
 
 
Balance as of December 31, 2017
 
2,062

 
64

 
2,510

 
34,135

 
93,695

 
132,466

Issuance of common stock:
 
 
 
 
 
 
 
 
 
 
 
 
Primary shares
 
371

 
4,037

 
97

 
3,366

 

 
7,871

Distribution reinvestment plan
 
32

 
14

 
32

 
469

 
727

 
1,274

Share-based compensation
 

 

 

 
38

 

 
38

Redemptions of common stock
 
(157
)
 

 
(182
)
 
(3,014
)
 
(10,317
)
 
(13,670
)
Balance as of June 30, 2018
 
2,308

 
4,115

 
2,457

 
34,994

 
84,105

 
127,979

FOR THE SIX MONTHS ENDED JUNE 30, 2019
 
 
 
 
 
 
 
 
 
 
Balance as of December 31, 2018
 
2,783

 
10,516

 
2,778

 
37,385

 
77,390

 
130,852

Issuance of common stock:
 
 
 
 
 
 
 
 
 
 
 
 
Primary shares
 
1,364

 
6,938

 
514

 
3,474

 

 
12,290

Distribution reinvestment plan
 
40

 
151

 
39

 
512

 
620

 
1,362

Share-based compensation
 

 

 

 
82

 

 
82

Redemptions of common stock
 
(285
)
 
(15
)
 
(251
)
 
(955
)
 
(6,087
)
 
(7,593
)
Balance as of June 30, 2019
 
3,902

 
17,590

 
3,080

 
40,498

 
71,923

 
136,993


14


Distributions 
The following table summarizes our distribution activity (including distributions to noncontrolling interests and distributions reinvested in shares of our common stock) for the quarters ended below:
 
 
Amount
(in thousands, except per share data)
 
Declared per Common Share (1)
 
Common Stock Distributions Paid in Cash
 
Other Cash Distributions (2)
 
Reinvested in Shares
 
Total Distributions
2019
 
 
 
 
 
 
 
 
 
 
March 31
 
$
0.09375

 
$
7,198

 
$
1,244

 
$
4,997

 
$
13,439

June 30
 
0.09375

 
7,303

 
1,312

 
5,180

 
13,795

Total
 
$
0.18750

 
$
14,501

 
$
2,556

 
$
10,177

 
$
27,234

2018
 
 
 
 
 
 
 
 
 
 
March 31
 
$
0.09375

 
$
7,240

 
$
1,127

 
$
4,789

 
$
13,156

June 30
 
0.09375

 
7,137

 
1,221

 
4,710

 
13,068

September 30
 
0.09375

 
7,157

 
1,174

 
4,738

 
13,069

December 31
 
0.09375

 
7,180

 
1,202

 
4,814

 
13,196

Total
 
$
0.37500

 
$
28,714

 
$
4,724

 
$
19,051

 
$
52,489

 
(1)
Amount reflects the total quarterly distribution rate, subject to adjustment for class-specific fees.
(2)
Includes other cash distributions consisting of: (i) distributions paid to holders of partnership units (“OP Units”) in Black Creek Diversified Property Operating Partnership LP (the “Operating Partnership”); (ii) regular distributions made to our former joint venture partners; and (iii) ongoing distribution fees paid to Black Creek Capital Markets, LLC (the “Dealer Manager”) with respect to certain classes of our shares. See “Note 6” for further detail regarding the current and historical ongoing distribution fees.
Redemptions and Repurchases 
Below is a summary of redemptions and repurchases pursuant to our share redemption program for the six months ended June 30, 2019 and 2018. Our board of directors may modify, suspend or terminate our current share redemption programs if it deems such action to be in the best interest of our stockholders.
 
 
For the Six Months Ended June 30,
(in thousands, except for per share data)
 
2019
 
2018
Number of shares requested for redemption or repurchase
 
7,593

 
13,670

Number of shares redeemed or repurchased
 
7,593

 
13,670

% of shares requested that were redeemed or repurchased
 
100.0
%
 
100.0
%
Average redemption or repurchase price per share
 
$
7.37

 
$
7.45


15


6. RELATED PARTY TRANSACTIONS
Summary of Fees and Expenses
The following table summarizes the fees and expenses incurred by us for services provided by Black Creek Diversified Property Advisors LLC (the “Advisor”) and its affiliates, and by the Dealer Manager, and any related amounts payable:
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
 
Payable as of
(in thousands)
 
2019
 
2018
 
2019
 
2018
 
June 30, 2019
 
December 31, 2018
Upfront selling commissions (1)
 
$
622

 
$
287

 
$
1,107

 
$
423

 
$

 
$

Ongoing distribution fees (1)
 
329

 
93

 
585

 
148

 
114

 
76

Advisory fees
 
2,895

 
3,524

 
5,800

 
7,164

 
1,092

 
3,225

Other expense reimbursements—Advisor
 
2,418

 
1,989

 
4,763

 
4,390

 
855

 
1,411

Other expense reimbursements—Dealer Manager
 
114

 
360

 
361

 
432

 

 

DST Program advisory fees
 
341

 
52

 
564

 
91

 

 

DST Program selling commissions (1)
 
887

 
329

 
1,381

 
437

 

 

DST Program dealer manager fees (1)
 
118

 
99

 
233

 
131

 

 

DST Program other reimbursements—Dealer Manager
 
171

 
28

 
372

 
37

 

 

DST Program facilitation and loan origination fees
 
886

 

 
1,307

 

 

 

Total
 
$
8,781

 
$
6,761

 
$
16,473

 
$
13,253

 
$
2,061

 
$
4,712

 
(1)
All or a portion of these amounts will be retained by, or reallowed (paid) to, participating broker-dealers and servicing broker-dealers.
Company Restricted Stock Units (“Company RSUs”)
All Company RSUs have vested as of June 30, 2019.
7. NET INCOME (LOSS) PER COMMON SHARE 
The computation of our basic and diluted net income (loss) per share attributable to common stockholders is as follows:
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
(in thousands, except per share data)
 
2019
 
2018
 
2019
 
2018
Net income attributable to common stockholders—basic
 
$
77,399

 
$
10,115

 
$
81,001

 
$
1,480

Net income attributable to OP Units
 
5,905

 
887

 
6,189

 
131

Net income attributable to common stockholders—diluted
 
$
83,304

 
$
11,002

 
$
87,190

 
$
1,611

Weighted-average shares outstanding—basic
 
136,661

 
127,362

 
134,765

 
128,149

Incremental weighted-average shares effect of conversion of OP Units
 
10,426

 
11,123

 
10,454

 
11,188

Weighted-average shares outstanding—diluted
 
147,087

 
138,485

 
145,219

 
139,337

Net income per share attributable to common stockholders:
 
 
 
 
 
 
 
 
Basic
 
$
0.57

 
$
0.08

 
$
0.60

 
$
0.01

Diluted
 
$
0.57

 
$
0.08

 
$
0.60

 
$
0.01

໿
8. SUPPLEMENTAL CASH FLOW INFORMATION
Supplemental cash flow information and disclosure of non-cash investing and financing activities is as follows:
 
 
For the Six Months Ended June 30,
(in thousands)
 
2019
 
2018
Distributions reinvested in common stock
 
$
10,054

 
$
9,493

Change in accrued future ongoing distribution fees
 
3,997

 
2,354

Repayment of mortgage notes upon disposition of real estate property
 
83,140

 


16


Restricted Cash
Restricted cash consists of lender and property-related escrow accounts. The following table presents the components of the beginning of period and end of period cash, cash equivalents and restricted cash reported within the condensed consolidated statements of cash flows:
 
 
For the Six Months Ended June 30,
(in thousands)
 
2019
 
2018
Beginning of period:
 
 
 
 
Cash and cash equivalents
 
$
10,008

 
$
10,475

Restricted cash
 
7,030

 
8,541

Cash, cash equivalents and restricted cash
 
$
17,038

 
$
19,016

End of period:
 
 
 
 
Cash and cash equivalents
 
$
117,976

 
$
12,603

Restricted cash
 
7,755

 
7,436

Cash, cash equivalents and restricted cash
 
$
125,731

 
$
20,039

9. COMMITMENTS AND CONTINGENCIES
We and the Operating Partnership are not presently involved in any material litigation nor, to our knowledge, is any material litigation threatened against us or our investments.
Environmental Matters
A majority of the properties we acquire are subject to environmental reviews either by us or the previous owners. In addition, we may incur environmental remediation costs associated with certain land parcels we may acquire in connection with the development of the land. We have acquired certain properties in urban and industrial areas that may have been leased to or previously owned by commercial and industrial companies that discharged hazardous materials. We may purchase various environmental insurance policies to mitigate our exposure to environmental liabilities. We are not aware of any environmental liabilities that we believe would have a material adverse effect on our business, financial condition, or results of operations as of June 30, 2019.
10. SEGMENT FINANCIAL INFORMATION
Our three reportable segments are office, retail and industrial. Factors used to determine our reportable segments include the physical and economic characteristics of our properties and the related operating activities. Our chief operating decision makers rely primarily on net operating income to make decisions about allocating resources and assessing segment performance. Net operating income is the key performance metric that captures the unique operating characteristics of each segment. Items that are not directly assignable to a segment, such as certain corporate items, are not allocated but reflected as reconciling items.
The following table reflects our total assets by business segment as of June 30, 2019 and December 31, 2018:
 
 
As of
(in thousands)
 
June 30, 2019
 
December 31, 2018
Assets:
 
 

 
 

Office
 
$
588,723

 
$
724,875

Retail
 
665,474

 
671,007

Industrial
 
148,985

 
111,230

Corporate
 
178,661

 
73,990

Total assets
 
$
1,581,843

 
$
1,581,102


17


The following table sets forth the financial results by segment for the three and six months ended June 30, 2019 and 2018:  
໿
(in thousands)
 
Office
 
Retail
 
Industrial
 
Consolidated
For the Three Months Ended June 30, 2019
 
 
 
 
 
 
 
 
Rental revenues
 
$
24,190

 
$
17,468

 
$
3,227

 
$
44,885

Rental expenses
 
(9,398
)
 
(4,105
)
 
(713
)
 
(14,216
)
Net operating income
 
$
14,792

 
$
13,363

 
$
2,514

 
$
30,669

Real estate-related depreciation and amortization
 
$
6,813

 
$
6,336

 
$
1,596

 
$
14,745

For the Three Months Ended June 30, 2018
 
 
 
 
 
 
 
 
Rental revenues
 
$
26,261

 
$
18,291

 
$
1,910

 
$
46,462

Rental expenses
 
(10,718
)
 
(4,212
)
 
(363
)
 
(15,293
)
Net operating income
 
$
15,543

 
$
14,079

 
$
1,547

 
$
31,169

Real estate-related depreciation and amortization
 
$
8,109

 
$
5,384

 
$
935

 
$
14,428

For the Six Months Ended June 30, 2019
 
 
 
 
 
 
 
 
Rental revenues
 
$
53,914

 
$
35,515

 
$
6,027

 
$
95,456

Rental expenses
 
(20,258
)
 
(8,663
)
 
(1,364
)
 
(30,285
)
Net operating income
 
$
33,656

 
$
26,852

 
$
4,663

 
$
65,171

Real estate-related depreciation and amortization
 
$
14,988

 
$
11,059

 
$
2,941

 
$
28,988

For the Six Months Ended June 30, 2018
 
 
 
 
 
 
 
 
Rental revenues
 
$
50,685

 
$
36,890

 
$
3,341

 
$
90,916

Rental expenses
 
(21,725
)
 
(8,810
)
 
(588
)
 
(31,123
)
Net operating income
 
$
28,960

 
$
28,080


$
2,753

 
$
59,793

Real estate-related depreciation and amortization
 
$
15,994

 
$
10,674

 
$
1,573

 
$
28,241

We consider net operating income to be an appropriate supplemental performance measure and believe net operating income provides useful information to our investors regarding our financial condition and results of operations because net operating income reflects the operating performance of our properties and excludes certain items that are not considered to be controllable in connection with the management of the properties, such as real estate-related depreciation and amortization, general and administrative expenses, advisory fees, impairment charges, interest expense, gains on sale of properties, other income and expense, gains and losses on the extinguishment of debt and noncontrolling interests. However, net operating income should not be viewed as an alternative measure of our financial performance since it excludes such items, which could materially impact our results of operations. Further, our net operating income may not be comparable to that of other real estate companies, as they may use different methodologies for calculating net operating income. Therefore, we believe net income, as defined by GAAP, to be the most appropriate measure to evaluate our overall financial performance.

18


The following table is a reconciliation of our reported net income (loss) attributable to common stockholders to our net operating income for the three and six months ended June 30, 2019 and 2018:
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
(in thousands)
 
2019
 
2018
 
2019
 
2018
Net income attributable to common stockholders
 
$
77,399

 
$
10,115

 
$
81,001

 
$
1,480

Debt-related income
 
(35
)
 
(171
)
 
(158
)
 
(344
)
Real estate-related depreciation and amortization
 
14,745

 
14,428

 
28,988

 
28,241

General and administrative expenses
 
2,100

 
2,278

 
4,144

 
4,812

Advisory fees, related party
 
3,236

 
3,576

 
6,364

 
7,255

Impairment of real estate property
 

 

 

 
6,800

Interest expense
 
11,936

 
12,298

 
25,310

 
23,538

Gain on sale of real estate property
 
(84,449
)
 
(12,434
)
 
(85,640
)
 
(12,434
)
Gain on extinguishment of debt and financing commitments, net
 

 

 
(1,002
)
 

Other (income) expenses
 
(168
)
 
192

 
(25
)
 
314

Net income attributable to noncontrolling interests
 
5,905

 
887

 
6,189

 
131

Net operating income
 
$
30,669

 
$
31,169

 
$
65,171

 
$
59,793

11. SUBSEQUENT EVENTS
Acquisition of Property
On July 2, 2019, we acquired our first multi-family property (“The Daley”) located in Rockville, Maryland for a purchase price of approximately $93.5 million, and on July 9, 2019, we acquired our second multi-family property (“Broadstone Winter Park”) located in Winter Park, Florida for a purchase price of approximately $84.5 million.

19


ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
References to the terms “we,” “our,” or “us” refer to Black Creek Diversified Property Fund Inc. and its consolidated subsidiaries. The following discussion and analysis should be read together with our unaudited condensed consolidated financial statements and notes thereto included in this Quarterly Report on Form 10-Q.
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q includes certain statements that may be deemed to be “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the “Securities Act,” and Section 21E of the Securities Exchange Act of 1934, as amended, or the “Exchange Act.” Such forward-looking statements relate to, without limitation, our future capital expenditures, distributions, acquisitions and dispositions (including the amount and nature thereof), other developments and trends of the real estate industry, business strategies, and the expansion and growth of our operations. These statements are based on certain assumptions and analyses made by us in light of our experience and our perception of historical trends, current conditions, expected future developments and other factors we believe are appropriate. We intend such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act and Section 21E of the Exchange Act. Such statements are subject to a number of assumptions, risks and uncertainties which may cause our actual results, performance or achievements to be materially different from future results, performance or achievements expressed or implied by these forward-looking statements. Forward-looking statements are generally identifiable by the use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,” “believe,” “intend,” “project,” “continue,” or the negative of these words, or other similar words or terms. Readers are cautioned not to place undue reliance on these forward-looking statements.
Some of the risks and uncertainties that may cause our actual results, performance or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:
the impact of macroeconomic trends, such as the unemployment rate and availability of credit, which may have a negative effect on the following, among other things:
the fundamentals of our business, including overall market occupancy, tenant space utilization, and rental rates;
the financial condition of our tenants, some of which are financial, legal and other professional firms, our lenders, and institutions that hold our cash balances and short-term investments, which may expose us to increased risks of breach or default by these parties; and
the value of our real estate assets, which may limit our ability to dispose of assets at attractive prices or obtain or maintain debt financing secured by our properties or on an unsecured basis;
general risks affecting the real estate industry (including, without limitation, the inability to enter into or renew leases, dependence on tenants’ financial condition, and competition from other developers, owners and operators of real estate);
our ability to effectively raise and deploy proceeds from our ongoing public offerings;
risks associated with the demand for liquidity under our share redemption program and our ability to meet such demand;
risks associated with the availability and terms of debt and equity financing and the use of debt to fund acquisitions and developments, including the risk associated with interest rates impacting the cost and/or availability of financing;
the business opportunities that may be presented to and pursued by us, changes in laws or regulations (including changes to laws governing the taxation of real estate investment trusts (“REITs”));
conflicts of interest arising out of our relationships with Black Creek Diversified Property Advisors Group LLC (the “Sponsor”), the Advisor, and their affiliates;
changes in accounting principles, policies and guidelines applicable to REITs;
environmental, regulatory and/or safety requirements; and
the availability and cost of comprehensive insurance, including coverage for terrorist acts.
For further discussion of these and other factors, see Item 1A, “Risk Factors” in our 2018 Form 10-K. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of future events, new information or otherwise.


20


OVERVIEW
General
Black Creek Diversified Property Fund Inc. is a NAV-based perpetual life REIT that was formed on April 11, 2005, as a Maryland corporation. We are primarily focused on investing in and operating a diverse portfolio of real property. As of June 30, 2019, our real estate portfolio consisted of 47 properties, which includes six properties that are part of the DST Program (as defined below), totaling approximately 7.7 million square feet located in 18 markets throughout the U.S., with 445 tenants.
We have operated and elected to be treated as a REIT for U.S. federal income tax purposes, commencing with the taxable year ended December 31, 2006, and we intend to continue to operate in accordance with the requirements for qualification as a REIT. We utilize an Umbrella Partnership Real Estate Investment Trust (“UPREIT”) organizational structure to hold all or substantially all of our assets through the Operating Partnership.
As a NAV-based perpetual life REIT, we intend to conduct ongoing public primary offerings of our common stock on a perpetual basis. We also intend to conduct an ongoing distribution reinvestment plan offering for our stockholders to reinvest distributions in our shares. From time to time, we intend to file new registration statements on Form S-11 with the SEC to register additional shares of common stock so that we may continuously offer shares of common stock pursuant to Rule 415 under the Securities Act. During the six months ended June 30, 2019, we raised $91.7 million of gross proceeds from the sale of common stock in our ongoing public primary offerings and $10.1 million from the sale of common stock under our distribution reinvestment plan. See “Note 5 to the Condensed Consolidated Financial Statements” for more information about our public offerings.
Additionally, we have a program to raise capital through private placement offerings by selling beneficial interests in specific Delaware statutory trusts holding real properties (the “DST Program”). These private placement offerings are exempt from registration requirements pursuant to Section 4(a)(2) of the Securities Act. We anticipate that these interests may serve as replacement properties for investors seeking to complete like-kind exchange transactions under Section 1031 of the Code. Similar to our prior private placement offerings, we expect that the DST Program will give us the opportunity to expand and diversify our capital raise strategies by offering what we believe to be an attractive and unique investment product for investors that may be seeking replacement properties to complete like-kind exchange transactions under Section 1031 of the Code. During the six months ended June 30, 2019, we sold $90.7 million of interests related to the DST Program.
We have operated in three reportable segments: office, retail and industrial. Subsequent to June 30, 2019, we entered into the multi-family segment. Refer to “Subsequent Events” below for further detail regarding our multi-family acquisitions. The following table summarizes our real estate portfolio by segment as of June 30, 2019:
($ and square feet in thousands)
 
Number of Markets (1)
 
Number of Properties
 
Rentable
Square Feet
 
% Leased
 
Aggregate
Fair Value
 
% of Aggregate
Fair Value
Office properties
 
10
 
12
 
2,581

 
86.8
%
 
$
897,650

 
46.3
%
Retail properties
 
7
 
28
 
3,071

 
92.1

 
870,400

 
44.9

Industrial properties
 
7
 
7
 
2,057

 
99.6

 
169,550

 
8.8

Total real estate portfolio
 
18
 
47
 
7,709

 
92.3
%
 
$
1,937,600

 
100.0
%
 
(1)
Reflects the number of unique markets by segment and in total. As such, the total number of markets does not equal the sum of the number of markets by segment as certain segments are located in the same market.
We will continue to focus our investment activities on expanding a high-quality, diversified real estate portfolio throughout the U.S. Although we generally target investments in four primary property categories (office, retail, industrial and multifamily), our charter and bylaws do not preclude us from investing in other types of commercial property, real estate debt, or real estate-related equity securities. Our near-term investment strategy is likely to prioritize new investments in the industrial and multifamily sectors due to attractive fundamental conditions. We have been focused on selling certain office and retail assets. The disposition of these properties has helped us to increase our current allocation to industrial real estate assets and liquidity to pursue new investment opportunities. However, there can be no assurance that we will be successful in this investment strategy, including with respect to any particular asset class. To a lesser extent we may invest in other types of real estate including, but not limited to, hospitality, medical offices, student housing and unimproved land. We currently do not intend to invest in these other types of real estate. Additionally, to provide diversification to our portfolio, we may continue to invest in real estate-related debt, which will generally include mortgage loans secured by real estate, mezzanine debt and other related investments. Any investments in real estate-related securities generally will focus on equity issued by public and private real estate companies and certain other securities, with the primary goal of such investments being the preservation of liquidity in support of our share redemption program.

21


Net Asset Value
Our board of directors, including a majority of our independent directors, has adopted valuation procedures that contain a comprehensive set of methodologies to be used in connection with the calculation of our NAV. One fundamental element of the valuation process, the valuation of our real property portfolio, is managed by Altus Group U.S., Inc., an independent valuation firm (the “Independent Valuation Firm”) approved by our board of directors, including a majority of our independent directors. All parties engaged by us in the calculation of our NAV, including the Advisor, are subject to the oversight of our board of directors. As part of this process, our Advisor reviews the estimates of the values of our real property portfolio and real estate-related assets for consistency with our valuation guidelines and the overall reasonableness of the valuation conclusions, and informs our board of directors of its conclusions (as needed, but at least once per year as part of their annual review, described below). Although our Independent Valuation Firm or other pricing sources may consider any comments received from us or our Advisor to their individual valuations, the final estimated values of our real properties or certain other assets and liabilities are determined by the Independent Valuation Firm or other pricing source. Our Independent Valuation Firm is available to meet with our board of directors to review valuation information as well as our valuation guidelines and the operation and results of the valuation process generally. Our board of directors has the right to engage additional valuation firms and pricing sources to review the valuation process or valuations, if deemed appropriate. Every month our senior management team and Altus hold an NAV committee meeting to review the prior month’s adjustments to NAV and discuss any possible changes to the NAV policies and procedures which may be recommended to the board of directors. The information reviewed by this committee is summarized for the audit committee. At least once each calendar year, our board of directors, including a majority of our independent directors, reviews the appropriateness of our valuation procedures. With respect to the valuation of our properties, the Independent Valuation Firm provides the board of directors with periodic valuation reports. From time to time our board of directors, including a majority of our independent directors, may adopt changes to the valuation procedures if it (i) determines that such changes are likely to result in a more accurate reflection of NAV or a more efficient or less costly procedure for the determination of NAV without having a material adverse effect on the accuracy of such determination or (ii) otherwise reasonably believes a change is appropriate for the determination of NAV. We will publicly announce material changes to our valuation procedures or the identity or role of the Independent Valuation Firm. See Exhibit 4.4 of this Quarterly Report on Form 10-Q for a more detailed description of our valuation procedures, including important disclosure regarding real property valuations provided by the Independent Valuation Firm.
As used below, “Fund Interests” means our outstanding shares of common stock, along with the OP Units held by third parties, and “Aggregate Fund NAV” means the NAV of all of the Fund Interests.
The following table sets forth the components of total NAV as of June 30, 2019 and December 31, 2018:
 
 
As of
(in thousands)
 
June 30, 2019
 
December 31, 2018
Office properties
 
$
897,650

 
$
1,107,500

Retail properties
 
870,400

 
862,000

Industrial properties
 
169,550

 
128,400

Total real property investments
 
$
1,937,600

 
$
2,097,900

Cash and other assets, net of other liabilities
 
(21,315
)
 
(42,576
)
Debt obligations
 
(840,723
)
 
(1,004,117
)
Aggregate Fund NAV
 
$
1,075,562

 
$
1,051,207

Total Fund Interests outstanding
 
147,384

 
141,334

The following table shows the NAV per Fund Interest as of June 30, 2019:
(in thousands, except per Fund Interest data)
 
Total
 
Class T
Shares
 
Class S
Shares
 
Class D
Shares
 
Class I
Shares
 
Class E
Shares
 
Class E OP Units
As of June 30, 2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Monthly NAV
 
$
1,075,562

 
$
28,476

 
$
128,367

 
$
22,473

 
$
295,543

 
$
524,871

 
$
75,832

Fund Interests outstanding
 
147,384

 
3,902

 
17,590

 
3,080

 
40,498

 
71,923

 
10,391

NAV Per Fund Interest
 
$
7.30

 
$
7.30

 
$
7.30

 
$
7.30

 
$
7.30

 
$
7.30

 
$
7.30

When the fair value of our real estate assets is calculated for the purposes of determining our NAV per share, the calculation is done using widely accepted methodologies and, as appropriate, the GAAP principles within the FASB Accounting Standards Codification under Topic 820, Fair Value Measurements and Disclosures (“ASC Topic 820”). However, our valuation procedures and our NAV are not subject to GAAP and will not be subject to independent audit.

22


Our valuation procedures, which address specifically each category of our assets and liabilities and are applied separately from the preparation of our financial statements in accordance with GAAP, involve adjustments from historical cost. There are certain factors which cause NAV to be different from net book value on a GAAP basis. Most significantly, the valuation of our real estate assets, which is the largest component of our NAV calculation, is provided to us by the Independent Valuation Firm on a monthly basis. For GAAP purposes, these assets are generally recorded at depreciated or amortized cost. In addition, we value our debt-related investments and real estate-related liabilities generally in accordance with fair value standards under GAAP. Other examples that will cause our NAV to differ from our GAAP net book value include the straight-lining of rent, which results in a receivable for GAAP purposes that is not included in the determination of our NAV. Third party appraisers may value our individual real estate assets using appraisal standards that deviate from fair value standards under GAAP. The use of such appraisal standards may cause our NAV to deviate from GAAP fair value principles. We did not develop our valuation procedures with the intention of complying with fair value concepts under GAAP and, therefore, there could be differences between our fair values and the fair values derived from the principal market or most advantageous market concepts of establishing fair value under GAAP.
Under GAAP, we record liabilities for ongoing distribution fees (i) that we currently owe the Dealer Manager under the terms of our Dealer Manager agreement and (ii) for an estimate that we may pay to the Dealer Manager in future periods for shares of our common stock. As of June 30, 2019, we estimated approximately $11.9 million of ongoing distribution fees were potentially payable to the Dealer Manager. We do not deduct the liability for estimated future distribution fees in our calculation of NAV since we intend for our NAV to reflect our estimated value on the date that we determine our NAV. Accordingly, our estimated NAV at any given time does not include consideration of any estimated future distribution fees that may become payable after such date.
We include no discounts to our NAV for the illiquid nature of our shares, including the limitations on our stockholders’ ability to redeem shares under our share redemption program, our ability to redeem shares under our share redemption program and our ability to suspend or terminate our share redemption program at any time. Our NAV generally does not consider exit costs (e.g. selling costs and commissions related to the sale of a property) that would likely be incurred if our assets and liabilities were liquidated or sold today. While we may use market pricing concepts to value individual components of our NAV, our per share NAV is not derived from the market pricing information of open-end real estate funds listed on stock exchanges.
Our NAV is not a representation, warranty or guarantee that: (i) we would fully realize our NAV upon a sale of our assets; (ii) shares of our common stock would trade at our per share NAV on a national securities exchange; and (iii) a stockholder would be able to realize the per share NAV if such stockholder attempted to sell his or her shares to a third party.
The valuation for our real properties as of June 30, 2019 was provided by the Independent Valuation Firm in accordance with our valuation procedures and determined starting with the appraised value. The aggregate real property valuation of $1.94 billion compares to a GAAP basis of real properties (net of intangible lease liabilities and before accumulated amortization and depreciation) of $1.82 billion, representing an increase of approximately $120.0 million, or 6.6%. Certain key assumptions that were used by the Independent Valuation Firm in the discounted cash flow analysis are set forth in the following table based on weighted-averages by property type. 
 
 
Office
 
Retail
 
Industrial
 
Weighted-Average Basis
Exit capitalization rate
 
6.45
%
 
6.41
%
 
6.11
%
 
6.41
%
Discount rate / internal rate of return (“IRR”)
 
7.15
%
 
6.93
%
 
6.94
%
 
7.05
%
Annual market rent growth rate
 
3.03
%
 
2.96
%
 
3.00
%
 
2.99
%
Average holding period (years)
 
10.0

 
10.0

 
10.0

 
10.0

A change in the rates used would impact the calculation of the value of our real properties. For example, assuming all other factors remain constant, the changes listed below would result in the following effects on the value of our real properties:
Input
 
Hypothetical
Change
 
Office
 
Retail
 
Industrial
 
Weighted-Average Values
Exit capitalization rate (weighted-average)
 
0.25% decrease
 
2.84
 %
 
2.44
 %
 
2.83
 %
 
2.66
 %
 
 
0.25% increase
 
(2.63
)%
 
(2.26
)%
 
(2.60
)%
 
(2.46
)%
Discount rate (weighted-average)
 
0.25% decrease
 
2.07
 %
 
1.92
 %
 
1.95
 %
 
2.00
 %
 
 
0.25% increase
 
(2.02
)%
 
(1.88
)%
 
(1.91
)%
 
(1.95
)%
The valuation of our debt obligations as of June 30, 2019 was in accordance with fair value standards under GAAP. The key assumption used in the discounted cash flow analysis was the market interest rate. Market interest rates relating to the

23


underlying debt obligations are based on unobservable Level 3 inputs, which we have determined to be our best estimate of current market interest rates of similar instruments. The weighted-average market interest rate used in the June 30, 2019 valuation was 4.03%.
A change in the market interest rates used would impact the calculation of the fair value of our debt obligations. For example, assuming all other factors remain constant, a decrease in the weighted-average market interest rate of 0.25% would increase the fair value of our debt obligations by approximately 0.19%. Alternatively, assuming all other factors remain constant, an increase in the weighted-average market interest rate of 0.25% would decrease the fair value of our debt obligations by approximately 0.66%.
Our hedge instruments are valued based on market expectations of future interest rates (the “forward interest rate curve”). All else equal, an upward shift in the forward interest rate curve would increase the value of our current hedge positions, resulting in a positive impact to our NAV, and a downward shift in the forward interest rate curve would decrease the value of our current hedge positions, resulting in a negative impact to our NAV.
RESULTS OF OPERATIONS
Summary of 2019 Activities
During the six months ended June 30, 2019, we completed the following activities:
Our NAV decreased from $7.44 per share as of December 31, 2018 to $7.30 per share as of June 30, 2019, primarily due to the interest rate yield curve shifting since year-end, lowering the market value of our interest rate derivative instruments, as well the disposition of 655 Montgomery, whereby the contracted sales price, net of selling costs and customary closing credits and provisions, was lower than the fair value at which we were carrying the asset in accordance with our NAV calculation and valuation procedures. Consistent with our valuation procedures, certain purchase price adjustments and one-time transaction costs related to this disposition were recognized in our NAV calculation upon the transaction becoming probable. The gross sales price of 655 Montgomery was approximately $191.5 million, before selling costs and customary closing credits and provisions. As of the date of closing, our aggregate cost basis (before accumulated amortization and depreciation) in 655 Montgomery was approximately $135.2 million. The timing of valuation changes recorded in our NAV will not necessarily correlate with the changes recorded on our condensed consolidated financial statements prepared pursuant to GAAP.
We acquired two industrial properties comprising 0.5 million square feet for an aggregate purchase price of approximately $39.1 million. Additionally, subsequent to June 30, 2019, we acquired our first two multi-family properties. Refer to “Subsequent Events” below for additional information.
We sold two office properties and two outparcels for net proceeds of approximately $129.0 million, which is net of the secured debt repayment described below. We recorded a net gain on sale of approximately $85.6 million.
In conjunction with the disposition of 655 Montgomery, we repaid approximately $83.1 million of floating-rate secured debt that would have matured in September 2020.
In January 2019, we amended and restated our existing senior unsecured credit agreements, aggregating $875.0 million, by entering into a $450.0 million line of credit and $525.0 million under our two term loans, for an aggregate $975.0 million of commitments.
We decreased our leverage ratio from 47.7% as of December 31, 2018, to 43.4% as of June 30, 2019. Our leverage ratio for reporting purposes is calculated as the outstanding principal balance of our property-level and corporate-level debt divided by the fair value of our real property and debt-related investments (determined in accordance with our valuation procedures). 
We leased approximately 719,000 square feet, which included 233,000 square feet of new leases and 486,000 square feet of renewals. This leasing activity contributed to the increase in our real estate portfolio’s leased percentage from 90.6% as of December 31, 2018 to 92.3% as of June 30, 2019.
We redeemed 7.6 million shares of common stock at a weighted-average purchase price of $7.37 per share for an aggregate amount of $56.0 million.

24


Results for the Three and Six Months Ended June 30, 2019 Compared to the Same Periods in 2018
The following table summarizes our results of operations for the three and six months ended June 30, 2019, as compared to the same periods in 2018. We evaluate the performance of consolidated operating properties we own and manage using a same store analysis because the population of properties in this analysis is consistent from period to period, thereby eliminating the effects of any material changes in the composition of the aggregate portfolio on performance measures. We have defined the same store portfolio to include consolidated operating properties owned for the entirety of both the current and prior reporting periods for which the operations had been stabilized. Other operating properties not meeting the same store criteria are reflected in the non-same store portfolio. The same store operating portfolio for the three month periods presented below reflect properties owned as of April 1, 2018 and for the six month periods presented below reflect properties owned as of January 1, 2018. Both same store operating portfolios for the three and six month periods presented below include 43 properties totaling approximately 6.7 million square feet, which represented 87.2% of total rentable square feet as of June 30, 2019.
 
 
For the Three Months Ended June 30,
 
Change
 
For the Six Months Ended June 30,
 
Change
($ in thousands, except per square foot data)
 
2019
 
2018
 
$
 
%
 
2019
 
2018
 
$
 
%
Rental revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same store properties
 
$
41,469

 
$
41,079

 
$
390

 
0.9
 %
 
$
86,062

 
$
80,659

 
$
5,403

 
6.7
 %
Non-same store properties
 
3,416

 
5,383

 
(1,967
)
 
(36.5
)
 
9,394

 
10,257

 
(863
)
 
(8.4
)
Total rental revenues
 
44,885

 
46,462

 
(1,577
)
 
(3.4
)
 
95,456

 
90,916

 
4,540

 
5.0

Rental expenses:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same store properties
 
(12,928
)
 
(12,586
)
 
(342
)
 
(2.7
)
 
(26,393
)
 
(25,919
)
 
(474
)
 
(1.8
)
Non-same store properties
 
(1,288
)
 
(2,707
)
 
1,419

 
52.4

 
(3,892
)
 
(5,204
)
 
1,312

 
25.2

Total rental expenses
 
(14,216
)
 
(15,293
)
 
1,077

 
7.0

 
(30,285
)
 
(31,123
)
 
838

 
2.7

Net operating income:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same store properties
 
28,541

 
28,493

 
48

 
0.2

 
59,669

 
54,740

 
4,929

 
9.0

Non-same store properties
 
2,128

 
2,676

 
(548
)
 
(20.5
)
 
5,502

 
5,053

 
449

 
8.9

Total net operating income
 
30,669

 
31,169

 
(500
)
 
(1.6
)
 
65,171

 
59,793

 
5,378

 
9.0

Other income and (expenses):
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Debt-related income
 
35

 
171

 
(136
)
 
(79.5
)
 
158

 
344

 
(186
)
 
(54.1
)
Real estate-related depreciation and amortization
 
(14,745
)
 
(14,428
)
 
(317
)
 
(2.2
)
 
(28,988
)
 
(28,241
)
 
(747
)
 
(2.6
)
General and administrative expenses
 
(2,100
)
 
(2,278
)
 
178

 
7.8

 
(4,144
)
 
(4,812
)
 
668

 
13.9

Advisory fees, related party
 
(3,236
)
 
(3,576
)
 
340

 
9.5

 
(6,364
)
 
(7,255
)
 
891

 
12.3

Impairment of real estate property
 

 

 

 

 

 
(6,800
)
 
6,800

 
100.0

Interest expense
 
(11,936
)
 
(12,298
)
 
362

 
2.9

 
(25,310
)
 
(23,538
)
 
(1,772
)
 
(7.5
)
Gain on sale of real estate property
 
84,449

 
12,434

 
72,015

 
NM

 
85,640

 
12,434

 
73,206

 
NM

Gain on extinguishment of debt and financing commitments, net
 

 

 

 

 
1,002

 

 
1,002

 

Other incomes (expenses)
 
168

 
(192
)
 
360

 
NM

 
25

 
(314
)
 
339

 
NM

Total other income and (expenses)
 
52,635

 
(20,167
)
 
72,802

 
NM

 
22,019

 
(58,182
)
 
80,201

 
NM

Net income
 
83,304

 
11,002

 
72,302

 
NM

 
87,190

 
1,611

 
85,579

 
NM

Net income attributable to noncontrolling interests
 
(5,905
)
 
(887
)
 
(5,018
)
 
NM

 
(6,189
)
 
(131
)
 
(6,058
)
 
NM

Net income attributable to common stockholders
 
$
77,399

 
$
10,115

 
$
67,284

 
NM

 
$
81,001

 
$
1,480

 
$
79,521

 
NM

Same store supplemental data:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Same store average percentage leased
 
91.0
%
 
90.9
%
 
 
 
 
 
90.6
%
 
90.7
%
 
 
 
 
Same store average annualized base rent per square foot
 
$
19.73

 
$
18.87

 
 
 
 
 
$
19.94

 
$
18.63

 
 
 
 
 
NM = Not meaningful
Rental Revenues. Rental revenues are comprised of rental income, straight-line rent, and amortization of above- and below-market lease assets and liabilities. Total rental revenues decreased by $1.6 million for the three months ended June 30, 2019, as

25


compared to the same period in 2018, primarily due to a decrease in non-same store portfolio rental revenues as a result of nine dispositions since January 1, 2018, which was partially offset by four acquisitions since that same date.
Total rental revenues grew by $4.5 million for the six months ended June 30, 2019, as compared to the same period in 2018, primarily due to an increase in same store portfolio rental revenues that was driven by two lease terminations that resulted in a $4.8 million increase in rental revenues for the six months ended June 30, 2019. The lease terminations were comprised of: (i) $14.0 million of consideration received in June 2018 at our Campus Road Office Center property, which was amortized into rental revenues on a straight-line basis through April 2019; and (ii) $1.2 million of consideration received in November 2018 at our Venture Corporate Center office property, which was amortized in to rental revenues on a straight-line basis through May 2019. The growth in total rental revenues was partially offset by a decrease in non-same store portfolio rental revenues as a result of our disposition activity, partially offset by our acquisition activity, as described above.
The following table presents the components of our consolidated rental revenues:
 
 
For the Three Months Ended June 30,
 
Change
 
For the Six Months Ended June 30,
 
Change
(in thousands)
 
2019
 
2018
 
$
 
%
 
2019
 
2018
 
$
 
%
Rental income
 
$
40,185

 
$
41,359

 
$
(1,174
)
 
(2.8
)%
 
$
84,771

 
$
81,074

 
$
3,697

 
4.6
 %
Straight-line rent
 
2,726

 
3,086

 
(360
)
 
(11.7
)
 
6,908

 
5,448

 
1,460

 
26.8

Amortization of above- and below-market intangibles
 
917

 
932

 
(15
)
 
(1.6
)
 
1,628

 
1,999

 
(371
)
 
(18.6
)
Other
 
1,057

 
1,085

 
(28
)
 
(2.6
)
 
2,149

 
2,395

 
(246
)
 
(10.3
)
Total rental revenues
 
$
44,885

 
$
46,462

 
$
(1,577
)
 
(3.4
)%
 
$
95,456

 
$
90,916

 
$
4,540

 
5.0
 %
Rental Expenses. Rental expenses include certain property operating expenses typically reimbursed by our tenants, such as real estate taxes, property insurance, property management fees, repair and maintenance, and include certain non-recoverable expenses, such as consulting services and roof repairs. Total rental expenses decreased by $1.1 million and $0.8 million for the three and six months ended June 30, 2019, as compared to the same periods in 2018, primarily due to a decrease in non-same store rental expenses as a result of our disposition activity since January 1, 2018, which was partially offset by our acquisition activity, as described above.
The following table presents the various components of our rental expenses:
 
 
For the Three Months Ended June 30,
 
Change
 
For the Six Months Ended June 30,
 
Change
(in thousands)
 
2019
 
2018
 
$
 
%
 
2019
 
2018
 
$
 
%
Real estate taxes
 
$
5,756

 
$
6,360

 
$
(604
)
 
(9.5
)%
 
$
11,843

 
$
12,489

 
$
(646
)
 
(5.2
)%
Repairs and maintenance
 
4,490

 
4,629

 
(139
)
 
(3.0
)
 
9,634

 
9,794

 
(160
)
 
(1.6
)
Utilities
 
1,349

 
1,562

 
(213
)
 
(13.6
)
 
3,198

 
3,318

 
(120
)
 
(3.6
)
Property management fees
 
1,059

 
1,118

 
(59
)
 
(5.3
)
 
2,131

 
2,127

 
4

 
0.2

Insurance
 
321

 
331

 
(10
)
 
(3.0
)
 
672

 
661

 
11

 
1.7

Other
 
1,241

 
1,293

 
(52
)
 
(4.0
)
 
2,807

 
2,734

 
73

 
2.7

Total rental expenses
 
$
14,216

 
$
15,293

 
$
(1,077
)
 
(7.0
)%
 
$
30,285

 
$
31,123

 
$
(838
)
 
(2.7
)%
Other Income and Expenses. The net amount of other income increased by $72.8 million for the three months ended June 30, 2019, as compared to the same period in 2018, primarily as a result of an increase in gain recorded on the sale of real estate property of $72.0 million due to the sale of 655 Montgomery and Rialto office properties in 2019.
The net amount of other income increased by $80.2 million for the six months ended June 30, 2019, as compared to the same period in 2018, primarily due to: (i) an increase in gain recorded on the sale of real estate property of $73.2 million due to the sale of 655 Montgomery and Rialto office properties in 2019; (ii) no impairments recorded in 2019 as compared to $6.8 million recorded in 2018; and (iii) a net gain on extinguishment of debt and financing commitments of $1.0 million recorded in 2019. These drivers were partially offset by an increase in interest expense of $1.8 million that was primarily attributable to higher interest rates associated with our variable-rate debt and higher interest expense on financing obligations associated with an increase in the sale of interests related to our DST Program.

26


Segment Summary for the Three and Six Months Ended June 30, 2019 Compared to the Same Periods in 2018
Our segments are based on our internal reporting of operating results used to assess performance based on the type of our properties. Our markets are aggregated into three reportable segments: office, retail and industrial. These segments are comprised of the markets by which management and its operating teams conduct and monitor business. See “Note 10 to the Condensed Consolidated Financial Statements” for further information on our segments. Management considers rental revenues and net operating income (“NOI”) aggregated by segment to be the appropriate way to analyze performance. See “Additional Measures of Performance” below for detail regarding the use of NOI. The following table summarizes certain operating trends in our consolidated properties by segment:
 
 
For the Three Months Ended June 30,
 
Change
 
For the Six Months Ended June 30,
 
Change
($ in thousands, except per square foot data)
 
2019
 
2018
 
$
 
%
 
2019
 
2018
 
$
 
%
Rental revenues:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Office
 
$
22,561

 
$
21,761

 
$
800

 
3.7
 %
 
$
47,690

 
$
41,722

 
$
5,968

 
14.3
 %
Retail
 
17,465

 
17,836

 
(371
)
 
(2.1
)
 
35,462

 
36,024

 
(562
)
 
(1.6
)
Industrial
 
1,443

 
1,482

 
(39
)
 
(2.6
)
 
2,910

 
2,913

 
(3
)
 
(0.1
)
Total same store rental revenues
 
41,469

 
41,079

 
390

 
0.9

 
86,062

 
80,659

 
5,403

 
6.7

Non-same store properties
 
3,416

 
5,383

 
(1,967
)
 
(36.5
)
 
9,394

 
10,257

 
(863
)
 
(8.4
)
Total rental revenues
 
$
44,885

 
$
46,462

 
$
(1,577
)
 
(3.4
)%
 
$
95,456

 
$
90,916

 
$
4,540

 
5.0
 %
NOI:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Office
 
$
13,942

 
$
13,321

 
$
621

 
4.7
 %
 
$
30,313

 
$
24,572

 
$
5,741

 
23.4
 %
Retail
 
13,332

 
13,905

 
(573
)
 
(4.1
)
 
26,780

 
27,685

 
(905
)
 
(3.3
)
Industrial
 
1,267

 
1,267

 

 

 
2,576

 
2,483

 
93

 
3.7

Total same store NOI
 
28,541

 
28,493

 
48

 
0.2

 
59,669

 
54,740

 
4,929

 
9.0

Non-same store properties
 
2,128

 
2,676

 
(548
)
 
(20.5
)
 
5,502

 
5,053

 
449

 
8.9

Total NOI
 
$
30,669

 
$
31,169

 
$
(500
)
 
(1.6
)%
 
$
65,171

 
$
59,793

 
$
5,378

 
9.0
 %
Same store average percentage leased:
 
 
 
 
 
 
 
 
 
 
 
 
Office
 
85.9
%
 
81.7
%
 
 
 
 
 
84.6
%
 
81.6
%
 
 
 
 
Retail
 
92.1

 
95.5

 
 
 
 
 
92.4

 
95.0

 
 
 
 
Industrial
 
100.0

 
100.0

 
 
 
 
 
100.0

 
100.0

 
 
 
 
Same store average annualized base rent per square foot:
 
 
 
 
 
 
 
 
 
 
 
 
Office
 
$
29.03

 
$
27.00

 
 
 
 
 
$
29.34

 
$
26.57

 
 
 
 
Retail
 
18.38

 
18.27

 
 
 
 
 
18.49

 
18.08

 
 
 
 
Industrial
 
4.63

 
4.51

 
 
 
 
 
4.62

 
4.50

 
 
 
 
Office Segment. For the three months ended June 30, 2019, our office segment same store NOI increased $0.6 million as compared to the same period in 2018. This growth was driven by an increase in percentage leased primarily at our Park Place and 3 Second Street properties, which was partially offset by an increase in operating expenses at Park Place. For the six months ended June 30, 2019, our office segment same store NOI increased $5.7 million as compared to the same period in 2018, primarily as a result of the lease terminations described above at our Campus Road Office Center property and our Venture Corporate Center property; an increase in average percentage leased at our Park Place and 3 Second Street properties; and a reduction in real estate tax and operating expense at one of our office properties, which was partially offset by an increase in real estate tax at certain of our properties.
Retail Segment. For the three months ended June 30, 2019, our retail segment same store NOI decreased $0.6 million as compared to the same period in 2018, primarily due to a decrease in average percentage leased in our retail segment same store portfolio that was driven by vacancy at our Durgin Square and Braintree properties. For the six months ended June 30, 2019, our retail segment same store NOI decreased $0.9 million as compared to the same period in 2018, primarily due to a decrease in average percentage leased in our retail segment same store portfolio that was driven by vacancy at our Durgin Square and Braintree properties; an early termination fee received at our Manomet property during the first quarter of 2018; and an increase in real estate tax and utilities at certain of our retail properties.
Industrial Segment. Our industrial segment same store NOI remained relatively constant between the periods under comparison.

27


ADDITIONAL MEASURES OF PERFORMANCE
Net Income and NOI
We define NOI as GAAP rental revenues less GAAP rental expenses. We consider NOI to be an appropriate supplemental performance measure and believe NOI provides useful information to our investors regarding our financial condition and results of operations because NOI reflects the operating performance of our properties and excludes certain items that are not considered to be controllable in connection with the management of the properties, such as real estate-related depreciation and amortization, general and administrative expenses, advisory fees, impairment charges, interest expense, gains on sale of properties, other income and expense, gains and losses on the extinguishment of debt and noncontrolling interests. However, NOI should not be viewed as an alternative measure of our financial performance since it excludes such items, which could materially impact our results of operations. Further, our NOI may not be comparable to that of other real estate companies, as they may use different methodologies for calculating NOI. Therefore, we believe net income, as defined by GAAP, to be the most appropriate measure to evaluate our overall financial performance. Refer to “Results of Operations—Results for the Three and Six Months Ended June 30, 2019 Compared to the Same Periods in 2018” above for a reconciliation of our GAAP net (loss) income to NOI for the three and six months ended June 30, 2019 and 2018.
Funds From Operations (“FFO”)
We believe that FFO, in addition to net income (loss) and cash flows from operating activities as defined by GAAP, are useful supplemental performance measures that our management uses to evaluate our consolidated operating performance. However, this supplemental, non-GAAP measure should not be considered as an alternative to net income (loss) or to cash flows from operating activities as an indication of our performance and is not intended to be used as a liquidity measure indicative of cash flow available to fund our cash needs, including our ability to make distributions to our stockholders. No single measure can provide users of financial information with sufficient information and only our disclosures read as a whole can be relied upon to adequately portray our financial position, liquidity, and results of operations. In addition, other REITs may define FFO and similar measures differently and choose to treat potentially other accounting line items in a manner different from us due to specific differences in investment and operating strategy or for other reasons.
FFO. As defined by the National Association of Real Estate Investment Trusts (“NAREIT”), FFO is a non-GAAP measure that excludes certain items such as real estate-related depreciation and amortization. We believe FFO is a meaningful supplemental measure of our operating performance that is useful to investors because depreciation and amortization in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. By excluding gains or losses on the sale of assets, we believe FFO provides a helpful additional measure of our consolidated operating performance on a comparative basis. We use FFO as an indication of our consolidated operating performance and as a guide to making decisions about future investments.
The following unaudited table presents a reconciliation of GAAP net income to NAREIT FFO:
 
 
For the Three Months Ended June 30,
 
For the Six Months Ended June 30,
(in thousands, except per share data)
 
2019
 
2018
 
2019
 
2018
GAAP net income attributable to common stockholders
 
$
77,399

 
$
10,115

 
$
81,001

 
$
1,480

GAAP net income per common share—basic and diluted
 
$
0.57

 
$
0.08

 
$
0.60

 
$
0.01

Reconciliation of GAAP net income to NAREIT FFO:
 
 
 
 
 
 
 
 
GAAP net income attributable to common stockholders
 
$
77,399

 
$
10,115

 
$
81,001

 
$
1,480

Real estate-related depreciation and amortization
 
14,745

 
14,428

 
28,988

 
28,241

Impairment of real estate property
 

 

 

 
6,800

Gain on sale of real estate property
 
(84,449
)
 
(12,434
)
 
(85,640
)
 
(12,434
)
Noncontrolling interests’ share of net income
 
5,905

 
887

 
6,189

 
131

Noncontrolling interests’ share of NAREIT FFO
 
(964
)
 
(1,047
)
 
(2,203
)
 
(1,953
)
NAREIT FFO attributable to common stockholders—basic
 
12,636

 
11,949

 
28,335

 
22,265

NAREIT FFO attributable to OP Units
 
964

 
1,044

 
2,203

 
1,948

NAREIT FFO
 
$
13,600

 
$
12,993

 
$
30,538

 
$
24,213

Weighted-average shares outstanding—basic
 
136,661

 
127,362

 
134,765

 
128,149

Weighted-average shares outstanding—diluted
 
147,087

 
138,485

 
145,219

 
139,337

NAREIT FFO per common share—basic and diluted
 
$
0.09

 
$
0.09

 
$
0.21

 
$
0.17


28


LIQUIDITY AND CAPITAL RESOURCES
Liquidity
Our primary sources of capital for meeting our cash requirements include debt financings, cash generated from operating activities, net proceeds from our public offerings, and asset sales. Our principal uses of funds are distributions to our stockholders, payments under our debt obligations, redemption payments, acquisition of properties and other investments, and capital expenditures. Over time, we intend to fund a majority of our cash needs, including the repayment of debt and capital expenditures, from operating cash flows and refinancings. As of June 30, 2019, we had approximately $129.7 million of borrowings maturing in the next 12 months. Of this amount, $127.0 million relates to a mortgage note secured by our 3 Second Street office property, which may be extended pursuant to two one-year extension options, subject to certain conditions. We expect to be able to repay our principal obligations over the next 12 months from operating cash flows and through refinancings.
The Advisor, subject to the oversight of our board of directors and, under certain circumstances, the investment committee or other committees established by our board of directors, will evaluate potential acquisitions or dispositions and will engage in negotiations with buyers, sellers and lenders on our behalf. Pending investment in property, debt, or other investments, we may decide to temporarily invest any unused proceeds from our public offerings in certain investments that are expected to yield lower returns than those earned on real estate assets. These lower returns may affect our ability to make distributions to our stockholders. Potential future sources of capital include proceeds from secured or unsecured financings from banks or other lenders, proceeds from our public offerings, proceeds from the sale of assets, and undistributed funds from operations.
We believe that our cash on-hand, anticipated net offering proceeds, proceeds from our line of credit, and other financing and disposition activities should be sufficient to meet our anticipated future acquisition, operating, debt service, distribution and redemption requirements.
Cash Flows. The following table summarizes our cash flows for the following periods:
 
 
For the Six Months Ended June 30,
 
 
(in thousands)
 
2019
 
2018
 
$ Change
Total cash provided by (used in):
 
 
 
 
 
 
Operating activities
 
$
20,443

 
$
38,016

 
$
(17,573
)
Investing activities
 
65,785

 
11,123

 
54,662

Financing activities
 
22,465

 
(48,116
)
 
70,581

Net increase in cash, cash equivalents and restricted cash
 
$
108,693

 
$
1,023

 
$
107,670

Net cash provided by operating activities decreased by approximately $17.6 million for the six months ended June 30, 2019, compared to the same period in 2018, primarily as a result of a lease termination payment received at our Campus Road Office Center property during the six months ended June 30, 2018, as well as a decrease in working capital including payment to the Advisor of the 2018 performance-based fee in 2019. There was no performance-based fee earned in 2017 that would have been paid in 2018. This was partially offset by an increase in property operations.
Net cash provided by investing activities increased by approximately $54.7 million for the six months ended June 30, 2019, compared to the same period in 2018, primarily due to proceeds received from the sale of two office properties and two outparcels in 2019, which was partially offset by increased capital expenditures for leasing and building improvements.
Net cash used in financing activities for the six months ended June 30, 2018 of $48.1 million increased by approximately $70.6 million to net cash provided by financing activities for the six months ended June 30, 2019 of $22.5 million. The change was primarily attributable to an increase in net offering activity from our DST Program and public offering, as well as a decrease in redemptions. These drivers were partially offset by a decrease in our net borrowing activity. The decrease in our borrowing activity was driven by repayment of a portion of our line of credit and repayment in full of mortgage notes that was partially offset by proceeds from additional borrowing under our term loan.

29


Capital Resources and Uses of Liquidity
In addition to our cash and cash equivalents balances available, our capital resources and uses of liquidity are as follows:
Line of Credit and Term Loans. As of June 30, 2019, we had an aggregate of $975.0 million of commitments under our credit agreements, including $450.0 million under our line of credit and $525.0 million under our two term loans. As of that date, we had: (i) approximately $50.0 million outstanding under our line of credit with a weighted-average effective interest rate of 3.90%; and (ii) $525.0 million outstanding under our term loans with a weighted-average effective interest rate of 3.45%, which were effectively fixed through the use of interest rate swaps.
The unused and available portions under our line of credit were $400.0 million and $252.3 million, respectively. Our $450.0 million line of credit matures in January 2023, and may be extended pursuant to two six-month extension options, subject to certain conditions, including the payment of an extension fee. Our $325.0 million term loan matures in January 2024, with no extension option available. Our $200.0 million term loan matures in February 2022, and may be extended pursuant to two one-year extension options, subject to certain conditions, including the payment of an extension fee. Our line of credit borrowings are available for general corporate purposes, including but not limited to the refinancing of other debt, payment of redemptions, acquisition and operation of permitted investments. Refer to “Note 3 to the Condensed Consolidated Financial Statements” for additional information regarding our line of credit and term loans.
LIBOR is expected to be discontinued after 2021. As of June 30, 2019, our line of credit, term loans and a $51.6 million mortgage note are our only indebtedness with maturity dates beyond 2021 that has exposure to LIBOR. The agreements governing the line of credit and term loans provide procedures for determining a replacement or alternative base rate in the event that LIBOR is discontinued. However, there can be no assurances as to whether such replacement or alternative base rate will be more or less favorable than LIBOR. We intend to monitor the developments with respect to the potential phasing out of LIBOR after 2021 and work with our lenders to seek to ensure any transition away from LIBOR will have minimal impact on our financial condition, but can provide no assurances regarding the impact of the discontinuation of LIBOR.
Mortgage Notes. As of June 30, 2019, we had property-level borrowings of approximately $267.2 million outstanding with a weighted-average remaining term of approximately 3.1 years. These borrowings are secured by mortgages or deeds of trust and related assignments and security interests in the collateralized properties, and had a weighted-average interest rate of 4.14%, which includes the effects of interest rate swap agreements related to a $51.6 million variable-rate mortgage note. Refer to “Note 3 to the Condensed Consolidated Financial Statements” for additional information regarding the mortgage notes.
Debt Covenants. Our line of credit, term loan and mortgage note agreements contain various property-level covenants, including customary affirmative and negative covenants. In addition, our line of credit and term loan agreements contain certain corporate level financial covenants, including leverage ratio, fixed charge coverage ratio, and tangible net worth thresholds. These covenants may limit our ability to incur additional debt, or to pay distributions. We were in compliance with our debt covenants as of June 30, 2019.
Offering Proceeds. For the six months ended June 30, 2019, the amount of aggregate gross proceeds raised from our public offerings (including shares issued pursuant to the distribution reinvestment plan) was $101.8 million ($93.6 million net of direct selling costs).
Distributions. To obtain the favorable tax treatment accorded to REITs, we normally will be required each year to distribute to our stockholders at least 90% of our real estate investment trust taxable income, determined without regard to the deduction for distributions paid and by excluding net capital gains. The payment of distributions is determined by our board of directors and may be adjusted at its discretion at any time. Distribution levels are set by our board of directors at a level it believes to be appropriate and sustainable based upon a review of a variety of factors including the current and anticipated market conditions, current and anticipated future performance and make-up of our investments, our overall financial projections and expected future cash needs. We intend to continue to make distributions on a monthly basis.

30


 The following table outlines sources used, as determined on a GAAP basis, to pay total gross distributions (which are paid in cash or reinvested in shares of our common stock through our distribution reinvestment plan) for the periods indicated below:
 
 
Amount
 
Source of Distributions
 
Total Cash Flows from Operating Activities
(in thousands, except per
share data)
 
Declared per
Common Share (1)
 
Paid in Cash (2)
 
Reinvested
in Shares
 
Total
Distributions
 
Cash Flows from Operating Activities
 
Borrowings
 
2019
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31
 
$
0.09375

 
$
8,442

 
62.8
%
 
$
4,997

 
37.2
%
 
$
13,439

 
$
5,624

 
41.8
%
 
$
7,815

 
58.2
%
 
$
5,624

June 30
 
0.09375

 
8,615

 
62.5

 
5,180

 
37.5

 
13,795

 
13,795

 
100.0

 

 

 
14,819

Total
 
$
0.18750

 
$
17,057

 
62.6
%
 
$
10,177

 
37.4
%
 
$
27,234

 
$
19,419

 
71.3
%
 
$
7,815

 
28.7
%
 
$
20,443

2018
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
March 31
 
$
0.09375

 
$
8,367

 
63.6
%
 
$
4,789

 
36.4
%
 
$
13,156

 
$
9,282

 
70.6
%
 
$
3,874

 
29.4
%
 
$
9,282

June 30
 
0.09375

 
8,358

 
64.0

 
4,710

 
36.0

 
13,068

 
13,068

 
100.0

 

 

 
28,734

September 30
 
0.09375

 
8,331

 
63.7

 
4,738

 
36.3

 
13,069

 
13,069

 
100.0

 

 

 
14,563

December 31
 
0.09375

 
8,382

 
63.5

 
4,814

 
36.5

 
13,196

 
13,196

 
100.0

 

 

 
14,937

Total
 
$
0.37500

 
$
33,438

 
63.7
%
 
$
19,051

 
36.3
%
 
$
52,489

 
$
48,615

 
92.6
%
 
$
3,874

 
7.4
%
 
$
67,516

 
(1)
Amount reflects the total quarterly distribution rate, subject to adjustment for class-specific fees. Distributions were declared and paid as of monthly record dates. These monthly distributions have been aggregated and presented on a quarterly basis.
(2)
Includes other cash distributions consisting of: (i) distributions paid to OP Unit holders; (ii) regular distributions made to our former joint venture partners; and (iii) ongoing distribution fees paid to the Dealer Manager with respect to Class T, Class S and Class D shares.
For the three months ended June 30, 2019 and 2018, our FFO was $13.6 million, or 98.6% of our total distributions, and $13.0 million, or 99.4% of our total distributions, respectively. For the six months ended June 30, 2019 and 2018, our FFO was $30.5 million, or 112.1% of our total distributions, and $24.2 million, or 92.3% of our total distributions, respectively. FFO is a non-GAAP operating metric and should not be used as a liquidity measure. However, management believes the relationship between FFO and distributions may be meaningful for investors to better understand the sustainability of our operating performance compared to distributions made. Refer to “Additional Measures of Performance” above for the definition of FFO, as well as a detailed reconciliation of our GAAP net income to FFO.
Redemptions. Below is a summary of redemptions and repurchases pursuant to our share redemption program for the six months ended June 30, 2019 and 2018. Our board of directors may modify, suspend or terminate our current share redemption programs if it deems such action to be in the best interest of our stockholders. Refer to Part II, Item 2. “Unregistered Sales of Equity Securities and Use of Proceeds—Share Redemption Program” for detail regarding our share redemption program.
 
 
For the Six Months Ended June 30,
(in thousands, except for per share data)
 
2019
 
2018
Number of shares requested for redemption or repurchase
 
7,593

 
13,670

Number of shares redeemed or repurchased
 
7,593

 
13,670

% of shares requested that were redeemed or repurchased
 
100.0
%
 
100.0
%
Average redemption or repurchase price per share
 
$
7.37

 
$
7.45

We funded these redemptions from borrowings under our revolving line of credit. We generally repay funds borrowed from our revolving line of credit from a variety of sources including: operating cash flows in excess of our distributions, proceeds from our public offerings, proceeds from the disposition of properties, and other longer-term borrowings.
SUBSEQUENT EVENTS
Acquisition of Property
On July 2, 2019, we acquired our first multi-family property (“Daley”) located in Rockville, Maryland for a purchase price of approximately $93.5 million, and on July 9, 2019, we acquired another multi-family property (“Broadstone”) located in Winter Park, Florida for a purchase price of approximately $84.5 million.

31


CONTRACTUAL OBLIGATIONS
A summary of future obligations as of December 31, 2018 was disclosed in our 2018 Form 10-K. Except as otherwise disclosed in “Note 3 to the Condensed Consolidated Financial Statements” relating to our debt obligations, there were no material changes outside the ordinary course of business.
OFF-BALANCE SHEET ARRANGEMENTS
As of June 30, 2019, we had no material off-balance sheet arrangements that have or are reasonably likely to have a material effect on our financial condition, changes in our financial condition, revenues or expenses, results of operations, liquidity, capital expenditures, or capital resources.
CRITICAL ACCOUNTING ESTIMATES
Our unaudited condensed consolidated financial statements have been prepared in accordance with GAAP and in conjunction with the rules and regulations of the SEC. The preparation of our unaudited condensed consolidated financial statements requires significant management judgments, assumptions, and estimates about matters that are inherently uncertain. These judgments affect the reported amounts of assets and liabilities and our disclosure of contingent assets and liabilities at the dates of the condensed consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods. With different estimates or assumptions, materially different amounts could be reported in our condensed consolidated financial statements. Additionally, other companies may utilize different estimates that may impact the comparability of our results of operations to those of companies in similar businesses. For a detailed description of our critical accounting estimates, see Item 7, “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our 2018 Form 10-K. As of June 30, 2019, our critical accounting estimates have not changed from those described in our 2018 Form 10-K.
ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
Interest Rate Risk
We are exposed to the impact of interest rate changes. Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings and cash flows, and optimize overall borrowing costs. To achieve these objectives, we plan to borrow on a fixed interest rate basis for longer-term debt and utilize interest rate swap agreements on certain variable interest rate debt in order to limit the effects of changes in interest rates on our results of operations. As of June 30, 2019, our debt instruments consisted of borrowings under our line of credit, term loans, and mortgage notes.
Fixed Interest Rate Debt. As of June 30, 2019, our fixed interest rate debt consisted of $140.2 million under our mortgage notes, which included a $51.6 million variable-rate mortgage note that we effectively fixed through the use of an interest rate swap until the designated cash flow hedge expires in July 2021; and $350.0 million of borrowings under our term loans that were effectively fixed through the use of interest rate swaps. In total, our fixed interest rate debt represented 58.2% of our total consolidated debt as of June 30, 2019. Interest rate fluctuations will generally not affect our future earnings or cash flows on our fixed interest rate debt unless such instruments mature or are otherwise terminated. However, interest rate changes could affect the fair value of our fixed interest rate debt. As of June 30, 2019, the fair value and the carrying value of our fixed interest rate debt was $488.7 million and $490.2 million, respectively. The fair value estimate of our fixed interest rate debt was estimated using a discounted cash flow analysis utilizing rates we would expect to pay for debt of a similar type and remaining maturity if the loans were originated on June 30, 2019. Given we generally expect to hold our fixed interest rate debt instruments to maturity or when they otherwise open up for prepayment at par, and the amounts due under such debt instruments should be limited to the outstanding principal balance and any accrued and unpaid interest at such time, we do not expect that the resulting change in fair value of our fixed interest rate debt instruments due to market fluctuations in interest rates, would have a significant impact on our operating cash flows.
Variable Interest Rate Debt. As of June 30, 2019, our consolidated variable interest rate debt consisted of $50.0 million of borrowings under our line of credit, $175.0 million of borrowings under our term loans and $127.0 million under our mortgage notes, which represented 41.8% of our total consolidated debt. Interest rate changes on our variable-rate debt could impact our future earnings and cash flows, but would not necessarily affect the fair value of such debt. As of June 30, 2019, we were exposed to market risks related to fluctuations in interest rates on $352.0 million of consolidated borrowings. A hypothetical 10% change in the average interest rate on the outstanding balance of our variable interest rate debt as of June 30, 2019, would change our annual interest expense by approximately $0.8 million.
Derivative Instruments. As of June 30, 2019, we had 17 outstanding derivative instruments with a total notional amount of $858.8 million. These derivative instruments were comprised of interest rate swaps and interest rate caps that were designed to mitigate the risk of future interest rate increases by either providing a fixed interest rate or capping the variable interest rate for

32


a limited, pre-determined period of time. See “Note 3 to the Condensed Consolidated Financial Statements” for further detail on our derivative instruments. We are exposed to credit risk of the counterparty to our interest rate cap and swap agreements in the event of non-performance under the terms of the agreements. If we were not able to replace these caps or swaps in the event of non-performance by the counterparty, we would be subject to variability of the interest rate on the amount outstanding under our debt that is fixed or capped through the use of the swaps or caps, respectively.
ITEM 4. CONTROLS AND PROCEDURES
Evaluation of Disclosure Controls and Procedures
Under the direction of our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of our disclosure controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (the “Exchange Act”)) as of June 30, 2019. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of June 30, 2019, our disclosure controls and procedures were effective.
Internal Control Over Financial Reporting
There have not been any changes in our internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the three months ended June 30, 2019 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
PART II. OTHER INFORMATION
ITEM 1A. RISK FACTORS
In addition to the other information set forth in this report, you should carefully consider the risk factors discussed in Part I, Item 1A, “Risk Factors” of our 2018 Form 10-K, which could materially affect our business, financial condition, and/or future results. The risks described in our 2018 Form 10-K are not the only risks facing us. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition, and/or operating results.
With the exception of the risk factors set forth below, which updates the risk factors disclosed in our 2018 Form 10-K, there have been no material changes to the risk factors disclosed in our 2018 Form 10-K.
We will compete with entities sponsored or advised by affiliates of the Sponsor, for whom affiliates of the Sponsor provide certain advisory or management services, for opportunities to acquire, lease, finance or sell investments, and for customers, which may have an adverse impact on our operations.
We will compete with entities sponsored or advised by affiliates of the Sponsor, whether existing or created in the future, as well as entities for whom affiliates of the Sponsor provide certain advisory or management services, for opportunities to acquire, lease, finance or sell certain types of properties. We may also buy, lease, finance or sell properties at the same time as these entities are buying, leasing, financing or selling properties. In this regard, there is a risk that we will purchase a property that provides lower returns to us than a property purchased by entities sponsored or advised by affiliates of the Sponsor and entities for whom affiliates of the Sponsor provide certain advisory or management services.
Certain entities sponsored or advised by affiliates of the Sponsor own and/or manage properties in geographical areas in which we expect to own properties. Therefore, our properties may compete for customers with other properties owned and/or managed by these entities. The Advisor may face conflicts of interest when evaluating customer leasing opportunities for our properties and other properties owned and/or managed by these entities and these conflicts of interest may have a negative impact on our ability to attract and retain customers. The Sponsor and the Advisor have implemented lease allocation guidelines to assist with the process of the allocation of leases when we and certain other entities to which affiliates of the Advisor are providing certain advisory services have potentially competing properties with respect to a particular customer. Pursuant to the lease allocation guidelines, if we have an opportunity to bid on a lease with a prospective customer and one or more of these other entities has a potentially competing property, then, under certain circumstances, we may not be permitted to bid on the opportunity and in other circumstances, we and the other entities will be permitted to participate in the bidding process. The lease allocation guidelines are overseen by a joint management committee consisting of our management committee and certain other management representatives associated with other entities to which affiliates of the Advisor are providing similar services.
Because affiliates of the Sponsor and the Advisor currently sponsor and in the future may advise other investment vehicles (each, an “Investment Vehicle”) with overlapping investment objectives, strategies and criteria, potential conflicts of interest may arise with respect to industrial real estate investment opportunities (“Industrial Investments”). In order to manage this potential conflict of interest, in allocating Industrial Investments among the Investment Vehicles, the Sponsor follows an

33


allocation policy (the “Allocation Policy”) which currently provides that if the Sponsor or one of its affiliates is awarded and controls an Industrial Investment that is suitable for more than one Investment Vehicle, based upon various Allocation Factors (as defined below), including without limitation availability of capital, portfolio objectives, diversification goals, target investment markets, return requirements, investment timing and the Investment Vehicle’s applicable approval discretion and timing, then the Industrial Investment will be allocated to Investment Vehicles on a rotational basis and will be offered to the Investment Vehicle at the top of the rotation list (that is, the Investment Vehicle that has gone the longest without being allocated an Industrial Investment). If an Investment Vehicle on the list declines the Industrial Investment, it will be rotated to the bottom of the rotation list. Exceptions may be made to the Allocation Policy for (x) transactions necessary to accommodate an exchange pursuant to Section 1031 of the U.S. Internal Revenue Code of 1986, as amended (the “Code”), or (y) characteristics of a particular Industrial Investment or Investment Vehicle, such as adjacency to an existing asset, legal, regulatory or tax concerns or benefits, portfolio balancing or other Allocation Factors, which make the Industrial Investment more advantageous to one of the Investment Vehicles. In addition, the Sponsor may from time to time specify that it will not seek new allocations for more than one Investment Vehicle until certain minimum allocation levels are reached. “Allocation Factors” are those allocation factors that the Sponsor maintains and updates from time to time based on review by the Sponsor’s Head of Real Estate.
The Sponsor may from time to time grant to certain Investment Vehicles certain exclusivity, rotation or other priority (each, a “Special Priority”) with respect to Industrial Investments or other investment opportunities. Current existing Special Priorities has been granted to: (i) Build-to-Core Industrial Partnership III LLC (“BTC III”), pursuant to which BTC III will be presented one out of every three qualifying development Industrial Investments (subject to the terms and conditions of the BTC III partnership agreement) until such time as capital commitments thereunder have been fully committed; (ii) Black Creek Industrial Fund LP (“BCIF”) pursuant to which BCIF will be presented one out of every three potential development Industrial Investments, one out of every five potential value-add Industrial Investments, and one out of every three potential core Industrial Investments (subject to terms and conditions of the BCIF partnership agreement) until such time as capital commitments accepted by BCIF on or prior to March 31, 2020 have been called or committed; and (iii) the BTC II Partnership pursuant to which the BTC II Partnership will be presented one out of every three qualifying development Industrial Investments (subject to terms and conditions of the BTC II Partnership agreement) until such time as capital commitments thereunder have been fully committed. The Sponsor or its affiliates may grant additional Special Priorities in the future and from time to time. In addition, to the extent that a potential conflict of interest arises with respect to an investment opportunity other than an Industrial Investment, the Sponsor currently expects to manage the potential conflict of interest by allocating the investment in accordance with the principles of the Allocation Policy the Sponsor follows with respect to Industrial Investments.
The Sponsor may modify its overall allocation policies from time to time. Any changes to the Sponsor’s allocation policies will be timely reported to our Conflicts Resolution Committee. The Advisor will be required to provide information to our board of directors on a quarterly basis to enable our board of directors, including the independent directors, to determine whether such policies are being fairly applied.
Risks related to variable-rate indebtedness could increase the amount of our debt payments and therefore negatively impact our operating results.
Our debt may be subject to the fluctuation of market interest rates such as the London Interbank Offered Rate, or “LIBOR”, Prime rate, and other benchmark rates. Should such interest rates increase, our debt payments may also increase, reducing cash available for distributions. Furthermore, if we need to repay existing debt during periods of rising interest rates, we could be required to liquidate one or more of our investments at times which may not permit realization of the maximum return on such investments. Additionally, as it relates to any real estate assets that we may own, an increase in interest rates may negatively impact activity in the consumer market and reduce consumer purchases, which could adversely affect us.
Furthermore, U.S. and international regulators and law enforcement agencies have conducted investigations into a number of rates or indices which are deemed to be “reference rates.” Actions by such regulators and law enforcement agencies may result in changes to the manner in which certain reference rates are determined, their discontinuance, or the establishment of alternative reference rates. In particular, on July 27, 2017, the Chief Executive of the U.K. Financial Conduct Authority (the “FCA”), which regulates LIBOR, stated that it is the FCA’s intention that it will no longer be necessary to persuade or compel banks to submit rates for the calculation of LIBOR after 2021. Such statement indicates that the continuation of LIBOR on the current basis cannot and will not be guaranteed after 2021. As a result, it is possible that LIBOR will be discontinued or modified by 2021.
At this time, it is not possible to predict the effect that these developments, any discontinuance, modification or other reforms to LIBOR or any other reference rate, or the establishment of alternative reference rates may have on LIBOR or other

34


benchmarks. The use of alternative reference rates or other reforms could cause the interest rates for our floating rate indebtedness to be materially higher than expected.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Share Redemption Program
While stockholders may request on a monthly basis that we redeem all or any portion of their shares pursuant to our share redemption program, we are not obligated to redeem any shares and may choose to redeem only some, or even none, of the shares that have been requested to be redeemed in any particular month, in our discretion. In addition, our ability to fulfill redemption requests is subject to a number of limitations. As a result, share redemptions may not be available each month. Under our share redemption program, to the extent we choose to redeem shares in any particular month, we will only redeem shares as of the last calendar day of that month (each such date, a “Redemption Date”). Shares redeemed on the Redemption Date remain outstanding on the Redemption Date and are no longer outstanding on the day following the Redemption Date. Redemptions will be made at the transaction price in effect on the Redemption Date, except that shares that have not been outstanding for at least one year will be redeemed at 95% of the transaction price (an “Early Redemption Deduction”). The Early Redemption Deduction may be waived in certain circumstances including: (i) in the case of redemption requests arising from the death or qualified disability of the holder; (ii) in the event that a stockholder’s shares are redeemed because the stockholder has failed to maintain the $2,000 minimum account balance or (iii) with respect to shares purchased through our distribution reinvestment plan. To have his or her shares redeemed, a stockholder’s redemption request and required documentation must be received in good order by 4:00 p.m. (Eastern time) on the second to last business day of the applicable month. Settlements of share redemptions will be made within three business days of the Redemption Date. An investor may withdraw its redemption request by notifying the transfer agent before 4:00 p.m. (Eastern time) on the last business day of the applicable month.
The total amount of aggregate redemptions of Class T, Class S, Class D, Class I and Class E shares (based on the price at which the shares are redeemed) will be limited during each calendar month to 2% of the aggregate NAV of all classes as of the last calendar day of the previous quarter and in each calendar quarter will be limited to 5% of the aggregate NAV of all classes of shares as of the last calendar day of the previous calendar quarter; provided, however, that every month and quarter each class of our common stock will be allocated capacity within such aggregate limit to allow stockholders in such class to either (a) redeem shares (based on the price at which the shares are redeemed) equal to at least 2% of the aggregate NAV of such share class as of the last calendar day of the previous quarter, or, if more limiting, (b) redeem shares (based on the price at which the shares are redeemed) over the course of a given quarter equal to at least 5% of the aggregate NAV of such share class as of the last calendar day of the previous quarter (collectively referred to herein as the “2% and 5% limits”), which in the second and third months of a quarter could be less than 2% of the NAV of such share class. In the event that we determine to redeem some but not all of the shares submitted for redemption during any month, shares redeemed at the end of the month will be redeemed on a pro rata basis. Even if the class-specific allocations are exceeded for a class, the program may offer such class additional capacity under the aggregate program limits. Redemptions and pro rata treatment, if necessary, will first be applied within the class-specific allocated capacity and then applied on an aggregate basis to the extent there is remaining capacity. All unsatisfied redemption requests must be resubmitted after the start of the next month or quarter, or upon the recommencement of the share redemption program, as applicable.
For both the aggregate and class-specific allocations described above, (i) provided that the share redemption program has been operating and not suspended for the first month of a given quarter and that all properly submitted redemption requests were satisfied, any unused capacity for that month will carry over to the second month and (ii) provided that the share redemption program has been operating and not suspended for the first two months of a given quarter and that all properly submitted redemption requests were satisfied, any unused capacity for those two months will carry over to the third month. In no event will such carry-over capacity permit the redemption of shares with aggregate value (based on the redemption price per share for the month the redemption is effected) in excess of 5% of the combined NAV of all classes of shares as of the last calendar day of the previous calendar quarter (provided that for these purposes redemptions may be measured on a net basis as described in the paragraph below).

35


We currently measure the foregoing redemption allocations and limitations based on net redemptions during a month or quarter, as applicable. The term “net redemptions” means, during the applicable period, the excess of our share redemptions (capital outflows) over the proceeds from the sale of our shares (capital inflows). Net redemptions for the class-specific allocations will be based only on the capital inflows and outflows of that class, while net redemptions for the overall program limits would be based on capital inflows and outflows of all classes. Thus, for any given calendar quarter, the maximum amount of redemptions during that quarter will be equal to (i) 5% of the combined NAV of all classes of shares as of the last calendar day of the previous calendar quarter, plus (ii) proceeds from sales of new shares in this offering (including purchases pursuant to our distribution reinvestment plan) and the Class E distribution reinvestment plan offering since the beginning of the current calendar quarter. The same would apply for a given month, except that redemptions in a month would be subject to the 2% limit described above (subject to potential carry-over capacity), and netting would be measured on a monthly basis. With respect to future periods, our board of directors may choose whether the allocations and limitations will be applied to “gross redemptions,” i.e., without netting against capital inflows, rather than to net redemptions. If redemptions for a given month or quarter are measured on a gross basis rather than on a net basis, the redemption limitations could limit the amount of shares redeemed in a given month or quarter despite our receiving a net capital inflow for that month or quarter. In order for our board of directors to change the application of the allocations and limitations from net redemptions to gross redemptions or vice versa, we will provide notice to stockholders in a prospectus supplement or special or periodic report filed by us, as well as in a press release or on our website, at least 10 days before the first business day of the quarter for which the new test will apply. The determination to measure redemptions on a gross basis, or vice versa, will only be made for an entire quarter, and not particular months within a quarter.
Although the vast majority of our assets consist of properties that cannot generally be readily liquidated on short notice without impacting our ability to realize full value upon their disposition, we intend to maintain a number of sources of liquidity including (i) cash equivalents (e.g. money market funds), other short-term investments, U.S. government securities, agency securities and liquid real estate-related securities and (ii) one or more borrowing facilities. We may fund redemptions from any available source of funds, including operating cash flows, borrowings, proceeds from this offering and/or sales of our assets.
Should redemption requests, in our judgment, place an undue burden on our liquidity, adversely affect our operations or risk having an adverse impact on the company as a whole, or should we otherwise determine that investing our liquid assets in real properties or other illiquid investments rather than redeeming our shares is in the best interests of the company as a whole, then we may choose to redeem fewer shares than have been requested to be redeemed, or none at all. Further, our board of directors may modify, suspend or terminate our share redemption program if it deems such action to be in our best interest and the best interest of our stockholders. If the transaction price for the applicable month is not made available by the tenth business day prior to the last business day of the month (or is changed after such date), then no redemption requests will be accepted for such month and stockholders who wish to have their shares redeemed the following month must resubmit their redemption requests. The above description of the share redemption program is a summary of certain of the terms of the share redemption program. Please see the full text of the share redemption program, which is incorporated by reference as Exhibit 4.2 to this Quarterly Report on Form 10-Q, for all the terms and conditions.
The table below summarizes the redemption activity for the three months ended June 30, 2019:
(shares in thousands)
 
Total Number of
Shares Redeemed
 
Average Price
Paid Per Share
 (1)
 
Total Number of Shares
Redeemed as Part of
Publicly Announced
Plans or Programs
 
Maximum Number of
Shares That May Yet Be
Redeemed Pursuant
to the Program (2)
For the Month Ended:
 
 
 
 
 
 
 
 
April 30, 2019
 
1,175

 
$
7.31

 
1,175

 

May 31, 2019
 
1,523

 
7.24

 
1,523

 

June 30, 2019
 
1,944

 
7.32

 
1,944

 

Total
 
4,642

 
$
7.32

 
4,642

 

 
(1)
Amount represents the average price paid to investors upon redemption.
(2)
We limit the number of shares that may be redeemed under the share redemption program as described above.

36


ITEM 5. OTHER INFORMATION
Distribution Reinvestment Plan Suitability Requirement
Pursuant to the terms of our distribution reinvestment plan (“DRP”), participants in the DRP must promptly notify us if at any time they fail to meet the current suitability requirements for making an investment in us.
The current suitability standards require that Class E stockholders participating in the DRP other than investors in Arizona, California, Ohio and Oregon have either:
a net worth (exclusive of home, home furnishings and automobiles) of $150,000 or more; or
a net worth (exclusive of home, home furnishings and automobiles) of at least $45,000 and had during the last tax year, or estimate that such investor will have during the current tax year, a minimum of $45,000 annual gross income.
The current suitability standards require that Class E stockholders participating in the DRP in Arizona, California, Ohio and Oregon have either:
a net worth (exclusive of home, home furnishings and automobiles) of $250,000 or more; or  
a net worth (exclusive of home, home furnishings and automobiles) of at least $70,000 and had during the last tax year, or estimate that such investor will have during the current tax year, a minimum of $70,000 annual gross income.
In addition, Class E stockholders participating in the DRP in Ohio and Oregon must have a net worth of at least 10 times their investment in us and any of our affiliates. The current suitability standards for Class T, Class S, Class D and Class I stockholders participating in the DRP are listed in the section entitled “Suitability Standards” in our current Class T, Class S, Class D and Class I public offering prospectus on file at www.sec.gov and on our website at www.blackcreekdiversified.com.
Stockholders can notify us of any changes to their ability to meet the suitability requirements or change their DRP election by contacting us at Black Creek Diversified Property Fund Inc., Investor Relations, 518 17th Street, Suite 1700, Denver, Colorado 80202, Telephone: (303) 228-2200.
Net Asset Value Calculation and Valuation
Effective as of August 9, 2019, our board of directors amended our Net Asset Value Calculation and Valuation Procedures (the “Valuation Procedures”) in order to reflect that for purposes of calculating our NAV, organization and offering costs incurred as part of our corporate-level expenses related to: (i) our primary offering reduce NAV as incurred and (ii) our DST Program reduce NAV on a monthly basis over a two-year period following the completion of each DST offering. The new Valuation Procedures have been filed as an exhibit to this Quarterly Report on Form 10-Q.

37


ITEM 6. EXHIBITS
໿
Exhibit
Number
 
Description
3.1
 
 
 
 
3.2
 
 
 
 
3.3
 
 
 
 
3.4
 
 
 
 
3.5
 
 
 
 
3.6
 
 
 
 
3.7
 
 
 
 
3.8
 
 
 
 
3.9
 
 
 
 
3.10
 
 
 
 
4.1
 
 
 
 
4.2
 
 
 
 
4.3
 
 
 
 
4.4*
 
 
 
 
4.5*
 
 
 
 
10.1*
 
 
 
 
10.2
 
 
 
 
10.3
 
 
 
 
10.4
 
 
 
 
10.5
 
 
 
 
10.6
 
 
 
 
10.7*
 
 
 
 

38


Exhibit
Number
 
Description
31.1*
 
 
 
 
31.2*
 
 
 
 
32.1*
 
 
 
 
99.1*
 
 
 
 
101.1
 
The following materials from Black Creek Diversified Property Fund Inc.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2019, filed on August 12, 2019, formatted in XBRL (eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets; (ii) Condensed Consolidated Statements of Operations; (iii) Condensed Consolidated Statements of Comprehensive Income (Loss); (iv) Condensed Consolidated Statements of Equity; (v) Condensed Consolidated Statements of Cash Flows; and (vi) Notes to Condensed Consolidated Financial Statements.
_________________
*    Filed or furnished herewith. 

39


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.
 
 
BLACK CREEK DIVERSIFIED PROPERTY FUND INC.
 
 
 
August 12, 2019
By:
/s/ DWIGHT L. MERRIMAN III     
 
 
Dwight L. Merriman III
Managing Director, Chief Executive Officer
(Principal Executive Officer)
 
 
 
August 12, 2019
By:
/s/ LAINIE P. MINNICK
 
 
Lainie P. Minnick
Managing Director, Chief Financial Officer and Treasurer
(Principal Financial Officer and
Principal Accounting Officer)


40