ý | Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
☐ | Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 |
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) |
Large accelerated filer | ☐ | Accelerated filer | ☐ | Smaller reporting company | ☐ |
Non-accelerated filer | ý | Emerging growth company | ☐ |
Page | ||
Item 1. | ||
Item 2. | ||
Item 3. | ||
Item 4. | ||
Item 1A. | ||
Item 2. | ||
Item 5. | ||
Item 6. |
As of | ||||||||
(in thousands, except per share data) | September 30, 2019 | December 31, 2018 | ||||||
(Unaudited) | ||||||||
ASSETS | ||||||||
Net investment in real estate properties | $ | 1,492,071 | $ | 1,507,112 | ||||
Debt-related investments, net | 2,616 | 10,680 | ||||||
Cash and cash equivalents | 26,372 | 10,008 | ||||||
Restricted cash | 10,725 | 7,030 | ||||||
Other assets | 47,574 | 46,272 | ||||||
Assets held for sale | 93,761 | — | ||||||
Total assets | $ | 1,673,119 | $ | 1,581,102 | ||||
LIABILITIES AND EQUITY | ||||||||
Liabilities | ||||||||
Accounts payable and accrued expenses | $ | 32,641 | $ | 31,580 | ||||
Debt, net | 857,889 | 1,001,298 | ||||||
Intangible lease liabilities, net | 44,552 | 47,196 | ||||||
Financing obligations, net | 200,268 | 52,336 | ||||||
Other liabilities | 44,200 | 37,679 | ||||||
Liabilities related to assets held for sale | 1,831 | — | ||||||
Total liabilities | 1,181,381 | 1,170,089 | ||||||
Commitments and contingencies (Note 10) | ||||||||
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, 69,094 shares and 77,390 shares issued and outstanding, respectively | 691 | 774 | ||||||
Class T common stock, $0.01 par value—500,000 shares authorized, 4,564 shares and 2,783 shares issued and outstanding, respectively | 46 | 28 | ||||||
Class S common stock, $0.01 par value—500,000 shares authorized, 19,518 shares and 10,516 shares issued and outstanding, respectively | 195 | 105 | ||||||
Class D common stock, $0.01 par value—500,000 shares authorized, 3,330 shares and 2,778 shares issued and outstanding, respectively | 33 | 28 | ||||||
Class I common stock, $0.01 par value—500,000 shares authorized, 42,089 shares and 37,385 shares issued and outstanding, respectively | 421 | 374 | ||||||
Additional paid-in capital | 1,246,063 | 1,199,736 | ||||||
Distributions in excess of earnings | (816,811 | ) | (867,849 | ) | ||||
Accumulated other comprehensive (loss) income | (17,525 | ) | 522 | |||||
Total stockholders’ equity | 413,113 | 333,718 | ||||||
Noncontrolling interests | 78,625 | 77,295 | ||||||
Total equity | 491,738 | 411,013 | ||||||
Total liabilities and equity | $ | 1,673,119 | $ | 1,581,102 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
(in thousands, except per share data) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Revenues: | ||||||||||||||||
Rental revenues | $ | 44,195 | $ | 49,505 | $ | 139,651 | $ | 140,421 | ||||||||
Debt-related income | 35 | 170 | 193 | 514 | ||||||||||||
Total revenues | 44,230 | 49,675 | 139,844 | 140,935 | ||||||||||||
Operating expenses: | ||||||||||||||||
Rental expenses | 15,360 | 15,192 | 45,645 | 46,315 | ||||||||||||
Real estate-related depreciation and amortization | 14,473 | 14,961 | 43,461 | 43,202 | ||||||||||||
General and administrative expenses | 2,181 | 2,076 | 6,325 | 6,888 | ||||||||||||
Advisory fees, related party | 3,523 | 3,877 | 9,887 | 11,132 | ||||||||||||
Impairment of real estate property | 113 | 6,600 | 113 | 13,400 | ||||||||||||
Total operating expenses | 35,650 | 42,706 | 105,431 | 120,937 | ||||||||||||
Other (expenses) income: | ||||||||||||||||
Interest expense | (11,764 | ) | (12,166 | ) | (37,074 | ) | (35,704 | ) | ||||||||
Gain on sale of real estate property | 10,890 | 1,398 | 96,530 | 13,832 | ||||||||||||
Gain on extinguishment of debt and financing commitments, net | — | — | 1,002 | — | ||||||||||||
Other income (expenses) | 131 | 42 | 156 | (272 | ) | |||||||||||
Total other (expenses) income | (743 | ) | (10,726 | ) | 60,614 | (22,144 | ) | |||||||||
Net income (loss) | 7,837 | (3,757 | ) | 95,027 | (2,146 | ) | ||||||||||
Net (income) loss attributable to noncontrolling interests | (546 | ) | 292 | (6,735 | ) | 161 | ||||||||||
Net income (loss) attributable to common stockholders | $ | 7,291 | $ | (3,465 | ) | $ | 88,292 | $ | (1,985 | ) | ||||||
Weighted-average shares outstanding—basic | 138,063 | 128,506 | 135,877 | 128,269 | ||||||||||||
Weighted-average shares outstanding—diluted | 148,423 | 139,345 | 146,299 | 139,340 | ||||||||||||
Net income (loss) attributable to common stockholders per common share—basic and diluted | $ | 0.05 | $ | (0.03 | ) | $ | 0.65 | $ | (0.02 | ) |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
(in thousands) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income (loss) | $ | 7,837 | $ | (3,757 | ) | $ | 95,027 | $ | (2,146 | ) | ||||||
Net unrealized loss from available-for-sale securities | (100 | ) | — | (100 | ) | — | ||||||||||
Change from cash flow hedging derivatives | (3,900 | ) | 2,627 | (19,388 | ) | 10,871 | ||||||||||
Comprehensive income (loss) | 3,837 | (1,130 | ) | 75,539 | 8,725 | |||||||||||
Comprehensive (loss) income attributable to noncontrolling interests | (222 | ) | 120 | (5,294 | ) | (623 | ) | |||||||||
Comprehensive income (loss) attributable to common stockholders | $ | 3,615 | $ | (1,010 | ) | $ | 70,245 | $ | 8,102 |
Stockholders’ Equity | |||||||||||||||||||||||||||
Additional Paid-in Capital | Distributions in Excess of Earnings | Accumulated Other Comprehensive Income (Loss) | Noncontrolling Interests | Total Equity | |||||||||||||||||||||||
Common Stock | |||||||||||||||||||||||||||
(in thousands) | Shares | Amount | |||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2018 | |||||||||||||||||||||||||||
Balance as of June 30, 2018 | 127,979 | $ | 1,280 | $ | 1,185,875 | $ | (841,233 | ) | $ | 6,936 | $ | 84,137 | $ | 436,995 | |||||||||||||
Net loss | — | — | — | (3,465 | ) | — | (292 | ) | (3,757 | ) | |||||||||||||||||
Unrealized gain from derivative instruments | — | — | — | — | 2,455 | 172 | 2,627 | ||||||||||||||||||||
Issuance of common stock, net of offering costs | 5,742 | 57 | 39,766 | — | — | — | 39,823 | ||||||||||||||||||||
Share-based compensation, net of forfeitures | 4 | — | 32 | — | — | — | 32 | ||||||||||||||||||||
Redemptions of common stock | (4,778 | ) | (48 | ) | (35,696 | ) | — | — | — | (35,744 | ) | ||||||||||||||||
Amortization of share-based compensation | — | — | 144 | — | — | — | 144 | ||||||||||||||||||||
Distributions declared on common stock and noncontrolling interests | — | — | — | (11,900 | ) | — | (1,019 | ) | (12,919 | ) | |||||||||||||||||
Redemptions of noncontrolling interests | — | — | (118 | ) | — | — | (2,142 | ) | (2,260 | ) | |||||||||||||||||
Balance as of September 30, 2018 | 128,947 | $ | 1,289 | $ | 1,190,003 | $ | (856,598 | ) | $ | 9,391 | $ | 80,856 | $ | 424,941 | |||||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2019 | |||||||||||||||||||||||||||
Balance as of June 30, 2019 | 136,993 | $ | 1,370 | $ | 1,237,758 | $ | (811,530 | ) | $ | (13,849 | ) | $ | 79,582 | $ | 493,331 | ||||||||||||
Net income | — | — | — | 7,291 | — | 546 | 7,837 | ||||||||||||||||||||
Net unrealized loss from available-for-sale securities | — | — | — | — | (100 | ) | — | (100 | ) | ||||||||||||||||||
Unrealized loss from derivative instruments | — | — | — | — | (3,576 | ) | (324 | ) | (3,900 | ) | |||||||||||||||||
Issuance of common stock, net of offering costs | 5,268 | 53 | 35,306 | — | — | — | 35,359 | ||||||||||||||||||||
Share-based compensation, net of forfeitures | 4 | — | 32 | — | — | — | 32 | ||||||||||||||||||||
Redemptions of common stock | (3,670 | ) | (37 | ) | (26,779 | ) | — | — | — | (26,816 | ) | ||||||||||||||||
Amortization of share-based compensation | — | — | 116 | — | — | — | 116 | ||||||||||||||||||||
Distributions declared on common stock and noncontrolling interests | — | — | — | (12,572 | ) | — | (971 | ) | (13,543 | ) | |||||||||||||||||
Redemptions of noncontrolling interests | — | — | (370 | ) | — | — | (208 | ) | (578 | ) | |||||||||||||||||
Balance as of September 30, 2019 | 138,595 | $ | 1,386 | $ | 1,246,063 | $ | (816,811 | ) | $ | (17,525 | ) | $ | 78,625 | $ | 491,738 | ||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 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 loss | — | — | — | (1,985 | ) | — | (161 | ) | (2,146 | ) | |||||||||||||||||
Unrealized gain from derivative instruments | — | — | — | — | 10,087 | 784 | 10,871 | ||||||||||||||||||||
Issuance of common stock, net of offering costs | 14,887 | 149 | 103,087 | — | — | — | 103,236 | ||||||||||||||||||||
Share-based compensation, net of forfeitures | 42 | — | (85 | ) | — | — | — | (85 | ) | ||||||||||||||||||
Redemptions of common stock | (18,448 | ) | (185 | ) | (137,400 | ) | — | — | — | (137,585 | ) | ||||||||||||||||
Amortization of share-based compensation | — | — | 744 | — | — | — | 744 | ||||||||||||||||||||
Distributions declared on common stock and noncontrolling interests | — | — | — | (35,792 | ) | — | (3,202 | ) | (38,994 | ) | |||||||||||||||||
Redemptions of noncontrolling interests | — | — | (404 | ) | — | — | (3,422 | ) | (3,826 | ) | |||||||||||||||||
Balance as of September 30, 2018 | 128,947 | $ | 1,289 | $ | 1,190,003 | $ | (856,598 | ) | $ | 9,391 | $ | 80,856 | $ | 424,941 | |||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2019 | |||||||||||||||||||||||||||
Balance as of December 31, 2018 | 130,852 | $ | 1,309 | $ | 1,199,736 | $ | (867,849 | ) | $ | 522 | $ | 77,295 | $ | 411,013 | |||||||||||||
Net income | — | — | — | 88,292 | — | 6,735 | 95,027 | ||||||||||||||||||||
Net unrealized loss from available-for-sale securities | — | — | — | — | (100 | ) | — | (100 | ) | ||||||||||||||||||
Unrealized loss from derivative instruments | — | — | — | — | (17,947 | ) | (1,441 | ) | (19,388 | ) | |||||||||||||||||
Issuance of common stock, net of offering costs | 18,920 | 189 | 128,810 | — | — | — | 128,999 | ||||||||||||||||||||
Share-based compensation, net of forfeitures | 86 | 1 | 636 | — | — | — | 637 | ||||||||||||||||||||
Redemptions of common stock | (11,263 | ) | (113 | ) | (82,653 | ) | — | — | — | (82,766 | ) | ||||||||||||||||
Amortization of share-based compensation | — | — | (248 | ) | — | — | — | (248 | ) | ||||||||||||||||||
Distributions declared on common stock and noncontrolling interests | — | — | — | (37,254 | ) | — | (2,938 | ) | (40,192 | ) | |||||||||||||||||
Redemptions of noncontrolling interests | — | — | (218 | ) | — | — | (1,026 | ) | (1,244 | ) | |||||||||||||||||
Balance as of September 30, 2019 | 138,595 | $ | 1,386 | $ | 1,246,063 | $ | (816,811 | ) | $ | (17,525 | ) | $ | 78,625 | $ | 491,738 |
For the Nine Months Ended September 30, | ||||||||
(in thousands) | 2019 | 2018 | ||||||
Operating activities: | ||||||||
Net income (loss) | $ | 95,027 | $ | (2,146 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Real estate-related depreciation and amortization | 43,461 | 43,202 | ||||||
Straight-line rent and amortization of above- and below-market leases | (10,252 | ) | (13,255 | ) | ||||
Gain on sale of real estate property | (96,530 | ) | (13,832 | ) | ||||
Lease termination fee | — | 15,008 | ||||||
Impairment of real estate property | 113 | 13,400 | ||||||
Gain on extinguishment of debt and financing commitments, net | (1,002 | ) | — | |||||
Other | 6,321 | 5,787 | ||||||
Changes in operating assets and liabilities | (1,485 | ) | 4,415 | |||||
Net cash provided by operating activities | 35,653 | 52,579 | ||||||
Investing activities: | ||||||||
Real estate acquisitions | (257,506 | ) | (36,853 | ) | ||||
Capital expenditures | (34,963 | ) | (27,532 | ) | ||||
Proceeds from disposition of real estate property | 177,997 | 66,269 | ||||||
Principal collections on debt-related investments | 8,062 | 326 | ||||||
Other | (4,624 | ) | (1,565 | ) | ||||
Net cash (used in) provided by investing activities | (111,034 | ) | 645 | |||||
Financing activities: | ||||||||
Repayments of mortgage notes | (34,401 | ) | (1,547 | ) | ||||
Net repayments of line of credit | (58,000 | ) | (2,000 | ) | ||||
Proceeds from term loan | 50,000 | — | ||||||
Redemptions of common stock | (82,766 | ) | (137,585 | ) | ||||
Distributions on common stock | (21,737 | ) | (21,557 | ) | ||||
Proceeds from issuance of common stock | 125,375 | 97,816 | ||||||
Proceeds from financing obligations | 139,109 | 23,230 | ||||||
Offering costs for issuance of common stock and private placements | (8,524 | ) | (5,665 | ) | ||||
Distributions to noncontrolling interest holders | (2,938 | ) | (3,202 | ) | ||||
Redemption of OP Unit holder interests | (1,244 | ) | (3,826 | ) | ||||
Other | (9,434 | ) | (2,174 | ) | ||||
Net cash provided by (used in) financing activities | 95,440 | (56,510 | ) | |||||
Net increase (decrease) in cash, cash equivalents and restricted cash | 20,059 | (3,286 | ) | |||||
Cash, cash equivalents and restricted cash, at beginning of period | 17,038 | 19,016 | ||||||
Cash, cash equivalents and restricted cash, at end of period | $ | 37,097 | $ | 15,730 |
As of | ||||||||
(in thousands) | September 30, 2019 | December 31, 2018 | ||||||
Land | $ | 401,319 | $ | 421,531 | ||||
Buildings and improvements | 1,265,178 | 1,271,773 | ||||||
Intangible lease assets | 259,306 | 315,429 | ||||||
Investment in real estate properties | 1,925,803 | 2,008,733 | ||||||
Accumulated depreciation and amortization | (433,732 | ) | (501,621 | ) | ||||
Net investment in real estate properties | $ | 1,492,071 | $ | 1,507,112 |
($ in thousands) | Property Type | Acquisition Date | Total Purchase Price | |||||
Tri-County Distribution Center | Industrial | 2/13/2019 | $ | 20,729 | ||||
Florence Logistics Center | Industrial | 5/14/2019 | 18,629 | |||||
World Connect Logistics Center | Industrial | 9/27/2019 | 43,971 | |||||
The Daley | Multi-family | 7/2/2019 | 95,305 | |||||
Juno Winter Park | Multi-family | 7/9/2019 | 84,549 | |||||
Total acquisitions | $ | 263,183 |
(in thousands) | For the Nine Months Ended September 30, 2019 | |||
Land | $ | 33,388 | ||
Building | 219,825 | |||
Intangible lease assets | 10,370 | |||
Above-market lease assets | 265 | |||
Below-market lease liabilities | (665 | ) | ||
Total purchase price | $ | 263,183 |
As of September 30, 2019 | As of December 31, 2018 | |||||||||||||||||||||||
(in thousands) | Gross | Accumulated Amortization | Net | Gross | Accumulated Amortization | Net | ||||||||||||||||||
Intangible lease assets | $ | 237,888 | $ | (197,825 | ) | $ | 40,063 | $ | 282,961 | $ | (238,768 | ) | $ | 44,193 | ||||||||||
Above-market lease assets | 21,418 | (20,724 | ) | 694 | 32,468 | (31,382 | ) | 1,086 | ||||||||||||||||
Below-market lease liabilities | (80,474 | ) | 35,922 | (44,552 | ) | (82,060 | ) | 34,864 | (47,196 | ) |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
(in thousands) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Increase (decrease) to rental revenue: | ||||||||||||||||
Straight-line rent adjustments | $ | 855 | $ | 4,800 | $ | 7,763 | $ | 10,248 | ||||||||
Above-market lease amortization | (125 | ) | (338 | ) | (657 | ) | (757 | ) | ||||||||
Below-market lease amortization | 986 | 1,346 | 3,146 | 3,764 | ||||||||||||
Real estate-related depreciation and amortization: | ||||||||||||||||
Depreciation expense | $ | 10,416 | $ | 9,560 | $ | 31,036 | $ | 28,245 | ||||||||
Intangible lease asset amortization | 4,057 | 5,401 | 12,425 | 14,957 |
As of | ||||||||
(in thousands) | September 30, 2019 | December 31, 2018 | ||||||
2019 | $ | 31,688 | $ | 133,999 | ||||
2020 | 119,595 | 116,145 | ||||||
2021 | 111,244 | 104,997 | ||||||
2022 | 94,283 | 88,136 | ||||||
2023 | 79,795 | 74,661 | ||||||
Thereafter | 274,580 | 323,040 | ||||||
Total | $ | 711,185 | $ | 840,978 |
As of | ||||||||
(in thousands) | September 30, 2019 | December 31, 2018 | ||||||
Net investment in real estate properties | $ | 90,184 | $ | — | ||||
Other assets | 3,577 | — | ||||||
Assets held for sale | $ | 93,761 | $ | — | ||||
Accounts payable and accrued expenses | $ | 897 | $ | — | ||||
Other liabilities | 934 | — | ||||||
Liabilities related to assets held for sale | $ | 1,831 | $ | — |
Weighted-Average Effective Interest Rate as of | Balance as of | |||||||||||||||
($ in thousands) | September 30, 2019 | December 31, 2018 | Maturity Date | September 30, 2019 | December 31, 2018 | |||||||||||
Line of credit (1) | 3.42 | % | 4.05 | % | January 2023 | $ | 73,000 | $ | 131,000 | |||||||
Term loan (2) | 3.18 | 3.52 | January 2024 | 325,000 | 275,000 | |||||||||||
Term loan (3) | 3.29 | 3.79 | February 2022 | 200,000 | 200,000 | |||||||||||
Fixed-rate mortgage notes (4) | 3.67 | 3.57 | September 2021 - December 2029 | 139,531 | 173,932 | |||||||||||
Floating-rate mortgage notes (5) | 4.27 | 4.97 | January 2020 | 127,000 | 225,600 | |||||||||||
Total principal amount / weighted-average (6) | 3.46 | % | 3.98 | % | $ | 864,531 | $ | 1,005,532 | ||||||||
Less: unamortized debt issuance costs | $ | (6,924 | ) | $ | (4,627 | ) | ||||||||||
Add: mark-to-market adjustment on assumed debt | 282 | 393 | ||||||||||||||
Total debt, net | $ | 857,889 | $ | 1,001,298 | ||||||||||||
Gross book value of properties encumbered by debt | $ | 438,985 | $ | 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 September 30, 2019, the unused and available portions under the line of credit were approximately $377.0 million and $217.6 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 September 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 September 30, 2019. The weighted-average interest rate is the all-in interest rate and is fixed through interest swap agreements. |
(4) | The amount outstanding as of September 30, 2019 includes a $51.3 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 September 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 3.3 years as of September 30, 2019, excluding the impact of certain extension options. |
(in thousands) | Line of Credit | Term Loans | Mortgage Notes (1) | Total | ||||||||||||
Remainder of 2019 | $ | — | $ | — | $ | 674 | $ | 674 | ||||||||
2020 | — | — | 129,766 | 129,766 | ||||||||||||
2021 | — | — | 11,627 | 11,627 | ||||||||||||
2022 (2) | — | 200,000 | 2,478 | 202,478 | ||||||||||||
2023 (3) | 73,000 | — | 47,967 | 120,967 | ||||||||||||
Thereafter | — | 325,000 | 74,019 | 399,019 | ||||||||||||
Total principal payments | $ | 73,000 | $ | 525,000 | $ | 266,531 | $ | 864,531 |
(1) | Includes a $127.0 million floating-rate mortgage note expiring in January 2020, which may be extended pursuant to two one-year extension options, subject to certain conditions. |
(2) | The term of this term loan may be extended pursuant to two one-year extension options, subject to certain conditions. |
(3) | The term of the line of credit may be extended pursuant to two six-month extension options, subject to certain conditions. |
Fair Value | ||||||||||||||
($ in thousands) | Number of Contracts | Notional Amount | Other Assets | Other Liabilities | ||||||||||
As of September 30, 2019 | ||||||||||||||
Interest rate swaps (1) | 14 | $ | 601,291 | $ | 360 | $ | 16,439 | |||||||
Interest rate caps | 1 | 146,600 | — | — | ||||||||||
Total derivative instruments | 15 | $ | 747,891 | $ | 360 | $ | 16,439 | |||||||
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. |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
(in thousands) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Derivative instruments designated as cash flow hedges: | ||||||||||||||||
(Loss) gain recognized in AOCI | $ | (3,438 | ) | $ | 2,559 | $ | (16,461 | ) | $ | 9,707 | ||||||
(Gain) loss reclassified from AOCI into interest expense | (462 | ) | 68 | (1,553 | ) | 1,164 | ||||||||||
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 | 11,764 | 12,166 | 37,074 | 35,704 | ||||||||||||
Derivative instruments not designated as cash flow hedges: | ||||||||||||||||
(Loss) gain recognized in income | $ | — | $ | (3 | ) | $ | (25 | ) | $ | 6 |
(in thousands) | Level 1 | Level 2 | Level 3 | Total Fair Value | ||||||||||||
As of September 30, 2019 | ||||||||||||||||
Assets: | ||||||||||||||||
Derivative instruments | $ | — | $ | 360 | $ | — | $ | 360 | ||||||||
Total assets measured at fair value | $ | — | $ | 360 | $ | — | $ | 360 | ||||||||
Liabilities: | ||||||||||||||||
Derivative instruments | $ | — | $ | 16,439 | $ | — | $ | 16,439 | ||||||||
Total liabilities measured at fair value | $ | — | $ | 16,439 | $ | — | $ | 16,439 | ||||||||
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 |
As of September 30, 2019 | As of December 31, 2018 | |||||||||||||||
(in thousands) | Carrying Value (1) | Fair Value | Carrying Value (1) | Fair Value | ||||||||||||
Assets: | ||||||||||||||||
Debt-related investments | $ | 2,620 | $ | 2,646 | $ | 10,682 | $ | 10,709 | ||||||||
Liabilities: | ||||||||||||||||
Line of credit | $ | 73,000 | $ | 73,000 | $ | 131,000 | $ | 131,000 | ||||||||
Term loans | 525,000 | 525,000 | 475,000 | 475,000 | ||||||||||||
Mortgage notes | 266,531 | 265,314 | 399,532 | 398,117 |
(1) | The carrying amount reflects the principal amount outstanding. |
(in thousands) | Class T | Class S | Class D | Class I | Class E | Total | ||||||||||||||||||
Amount of gross proceeds raised: | ||||||||||||||||||||||||
Primary offering | $ | 18,204 | $ | 66,321 | $ | 5,907 | $ | 34,943 | $ | — | $ | 125,375 | ||||||||||||
DRIP | 440 | 1,874 | 437 | 5,824 | 6,735 | 15,310 | ||||||||||||||||||
Total offering | $ | 18,644 | $ | 68,195 | $ | 6,344 | $ | 40,767 | $ | 6,735 | $ | 140,685 | ||||||||||||
Number of shares sold: | ||||||||||||||||||||||||
Primary offering | 2,032 | 8,870 | 806 | 5,132 | — | 16,840 | ||||||||||||||||||
DRIP | 59 | 255 | 59 | 792 | 915 | 2,080 | ||||||||||||||||||
Total offering | 2,091 | 9,125 | 865 | 5,924 | 915 | 18,920 |
(in thousands) | Class T Shares | Class S Shares | Class D Shares | Class I Shares | Class E Shares | Total Shares | ||||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2018 | ||||||||||||||||||
Balance as of June 30, 2018 | 2,308 | 4,115 | 2,457 | 34,994 | 84,105 | 127,979 | ||||||||||||
Issuance of common stock: | ||||||||||||||||||
Primary shares | 333 | 3,277 | 275 | 1,225 | — | 5,110 | ||||||||||||
Distribution reinvestment plan | 15 | 27 | 17 | 234 | 339 | 632 | ||||||||||||
Share-based compensation | — | — | — | 4 | — | 4 | ||||||||||||
Redemptions of common stock | (36 | ) | — | (53 | ) | (899 | ) | (3,790 | ) | (4,778 | ) | |||||||
Balance as of September 30, 2018 | 2,620 | 7,419 | 2,696 | 35,558 | 80,654 | 128,947 | ||||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2019 | ||||||||||||||||||
Balance as of June 30, 2019 | 3,902 | 17,590 | 3,080 | 40,498 | 71,923 | 136,993 | ||||||||||||
Issuance of common stock: | ||||||||||||||||||
Primary shares | 668 | 1,932 | 292 | 1,658 | — | 4,550 | ||||||||||||
Distribution reinvestment plan | 19 | 104 | 20 | 280 | 295 | 718 | ||||||||||||
Share-based compensation | — | — | — | 4 | — | 4 | ||||||||||||
Redemptions of common stock | (25 | ) | (108 | ) | (62 | ) | (351 | ) | (3,124 | ) | (3,670 | ) | ||||||
Balance as of September 30, 2019 | 4,564 | 19,518 | 3,330 | 42,089 | 69,094 | 138,595 | ||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 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 | 704 | 7,314 | 372 | 4,591 | — | 12,981 | ||||||||||||
Distribution reinvestment plan | 47 | 41 | 49 | 703 | 1,066 | 1,906 | ||||||||||||
Share-based compensation | — | — | — | 42 | — | 42 | ||||||||||||
Redemptions of common stock | (193 | ) | — | (235 | ) | (3,913 | ) | (14,107 | ) | (18,448 | ) | |||||||
Balance as of September 30, 2018 | 2,620 | 7,419 | 2,696 | 35,558 | 80,654 | 128,947 | ||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 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 | 2,032 | 8,870 | 806 | 5,132 | — | 16,840 | ||||||||||||
Distribution reinvestment plan | 59 | 255 | 59 | 792 | 915 | 2,080 | ||||||||||||
Share-based compensation | — | — | — | 86 | — | 86 | ||||||||||||
Redemptions of common stock | (310 | ) | (123 | ) | (313 | ) | (1,306 | ) | (9,211 | ) | (11,263 | ) | ||||||
Balance as of September 30, 2019 | 4,564 | 19,518 | 3,330 | 42,089 | 69,094 | 138,595 |
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 | |||||||||||||||
September 30 | 0.09375 | 7,302 | 1,351 | 5,270 | 13,923 | |||||||||||||||
Total | $ | 0.28125 | $ | 21,803 | $ | 3,907 | $ | 15,447 | $ | 41,157 | ||||||||||
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 7” for further detail regarding the current and historical ongoing distribution fees. |
For the Nine Months Ended September 30, | ||||||||
(in thousands, except for per share data) | 2019 | 2018 | ||||||
Number of shares requested for redemption or repurchase | 11,263 | 18,448 | ||||||
Number of shares redeemed or repurchased | 11,263 | 18,448 | ||||||
% of shares requested that were redeemed or repurchased | 100.0 | % | 100.0 | % | ||||
Average redemption or repurchase price per share | $ | 7.35 | $ | 7.46 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | Payable as of | ||||||||||||||||||||||
(in thousands) | 2019 | 2018 | 2019 | 2018 | September 30, 2019 | December 31, 2018 | ||||||||||||||||||
Upfront selling commissions (1) | $ | 449 | $ | 411 | $ | 1,556 | $ | 834 | $ | — | $ | — | ||||||||||||
Ongoing distribution fees (1) | 379 | 150 | 964 | 298 | 128 | 76 | ||||||||||||||||||
Advisory fees | 3,008 | 3,795 | 8,808 | 10,959 | 1,160 | 3,225 | ||||||||||||||||||
Other expense reimbursements—Advisor | 2,636 | 2,194 | 7,399 | 6,584 | 1,465 | 1,411 | ||||||||||||||||||
Other expense reimbursements—Dealer Manager | 135 | 151 | 496 | 583 | — | — | ||||||||||||||||||
DST Program advisory fees | 515 | 82 | 1,079 | 173 | — | — | ||||||||||||||||||
DST Program selling commissions (1) | 588 | 395 | 1,969 | 832 | — | — | ||||||||||||||||||
DST Program dealer manager fees (1) | 78 | 111 | 311 | 242 | — | — | ||||||||||||||||||
DST Program other reimbursements—Dealer Manager | 237 | 27 | 609 | 65 | — | — | ||||||||||||||||||
DST Program facilitation and loan origination fees | 815 | 94 | 2,122 | 94 | — | — | ||||||||||||||||||
Total | $ | 8,840 | $ | 7,410 | $ | 25,313 | $ | 20,664 | $ | 2,753 | $ | 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. |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
(in thousands, except per share data) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income (loss) attributable to common stockholders—basic | $ | 7,291 | $ | (3,465 | ) | $ | 88,292 | $ | (1,985 | ) | ||||||
Net income (loss) attributable to OP Units | 546 | (292 | ) | 6,735 | (166 | ) | ||||||||||
Net income (loss) attributable to common stockholders—diluted | $ | 7,837 | $ | (3,757 | ) | $ | 95,027 | $ | (2,151 | ) | ||||||
Weighted-average shares outstanding—basic | 138,063 | 128,506 | 135,877 | 128,269 | ||||||||||||
Incremental weighted-average shares effect of conversion of OP Units | 10,360 | 10,839 | 10,422 | 11,071 | ||||||||||||
Weighted-average shares outstanding—diluted | 148,423 | 139,345 | 146,299 | 139,340 | ||||||||||||
Net income (loss) per share attributable to common stockholders: | ||||||||||||||||
Basic | $ | 0.05 | $ | (0.03 | ) | $ | 0.65 | $ | (0.02 | ) | ||||||
Diluted | $ | 0.05 | $ | (0.03 | ) | $ | 0.65 | $ | (0.02 | ) |
For the Nine Months Ended September 30, | ||||||||
(in thousands) | 2019 | 2018 | ||||||
Distributions reinvested in common stock | $ | 15,310 | $ | 14,214 | ||||
Change in accrued future ongoing distribution fees | 5,415 | 4,364 | ||||||
Repayment of mortgage notes upon disposition of real estate property | 83,140 | — |
For the Nine Months Ended September 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 | $ | 26,372 | $ | 8,914 | ||||
Restricted cash | 10,725 | 6,816 | ||||||
Cash, cash equivalents and restricted cash | $ | 37,097 | $ | 15,730 |
As of | ||||||||
(in thousands) | September 30, 2019 | December 31, 2018 | ||||||
Assets: | ||||||||
Office (1) | $ | 551,573 | $ | 724,875 | ||||
Retail | 660,838 | 671,007 | ||||||
Multi-family | 178,169 | — | ||||||
Industrial | 191,675 | 111,230 | ||||||
Corporate | 90,864 | 73,990 | ||||||
Total assets | $ | 1,673,119 | $ | 1,581,102 |
(1) | As of September 30, 2019. Amount includes properties classified as held for sale. Refer to “Note 3” for further detail. |
(in thousands) | Office | Retail | Multi-family | Industrial | Consolidated | |||||||||||||||
For the Three Months Ended September 30, 2019 | ||||||||||||||||||||
Rental revenues | $ | 20,470 | $ | 17,422 | $ | 2,945 | $ | 3,358 | $ | 44,195 | ||||||||||
Rental expenses | (8,916 | ) | (4,323 | ) | (1,441 | ) | (680 | ) | (15,360 | ) | ||||||||||
Net operating income | $ | 11,554 | $ | 13,099 | $ | 1,504 | $ | 2,678 | $ | 28,835 | ||||||||||
Real estate-related depreciation and amortization | $ | 6,281 | $ | 4,547 | $ | 2,008 | $ | 1,637 | $ | 14,473 | ||||||||||
For the Three Months Ended September 30, 2018 | ||||||||||||||||||||
Rental revenues | $ | 28,795 | $ | 18,497 | $ | — | $ | 2,213 | $ | 49,505 | ||||||||||
Rental expenses | (10,622 | ) | (4,124 | ) | — | (446 | ) | (15,192 | ) | |||||||||||
Net operating income | $ | 18,173 | $ | 14,373 | $ | — | $ | 1,767 | $ | 34,313 | ||||||||||
Real estate-related depreciation and amortization | $ | 8,714 | $ | 4,935 | $ | — | $ | 1,312 | $ | 14,961 | ||||||||||
For the Nine Months Ended September 30, 2019 | ||||||||||||||||||||
Rental revenues | $ | 74,383 | $ | 52,938 | $ | 2,945 | $ | 9,385 | $ | 139,651 | ||||||||||
Rental expenses | (29,174 | ) | (12,986 | ) | (1,441 | ) | (2,044 | ) | (45,645 | ) | ||||||||||
Net operating income | $ | 45,209 | $ | 39,952 | $ | 1,504 | $ | 7,341 | $ | 94,006 | ||||||||||
Real estate-related depreciation and amortization | $ | 21,268 | $ | 15,606 | $ | 2,008 | $ | 4,579 | $ | 43,461 | ||||||||||
For the Nine Months Ended September 30, 2018 | ||||||||||||||||||||
Rental revenues | $ | 79,480 | $ | 55,387 | $ | — | $ | 5,554 | $ | 140,421 | ||||||||||
Rental expenses | (32,347 | ) | (12,934 | ) | — | (1,034 | ) | (46,315 | ) | |||||||||||
Net operating income | $ | 47,133 | $ | 42,453 | $ | — | $ | 4,520 | $ | 94,106 | ||||||||||
Real estate-related depreciation and amortization | $ | 24,709 | $ | 15,608 | $ | — | $ | 2,885 | $ | 43,202 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
(in thousands) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
Net income (loss) attributable to common stockholders | $ | 7,291 | $ | (3,465 | ) | $ | 88,292 | $ | (1,985 | ) | ||||||
Debt-related income | (35 | ) | (170 | ) | (193 | ) | (514 | ) | ||||||||
Real estate-related depreciation and amortization | 14,473 | 14,961 | 43,461 | 43,202 | ||||||||||||
General and administrative expenses | 2,181 | 2,076 | 6,325 | 6,888 | ||||||||||||
Advisory fees, related party | 3,523 | 3,877 | 9,887 | 11,132 | ||||||||||||
Impairment of real estate property | 113 | 6,600 | 113 | 13,400 | ||||||||||||
Interest expense | 11,764 | 12,166 | 37,074 | 35,704 | ||||||||||||
Gain on sale of real estate property | (10,890 | ) | (1,398 | ) | (96,530 | ) | (13,832 | ) | ||||||||
Gain on extinguishment of debt and financing commitments, net | — | — | (1,002 | ) | — | |||||||||||
Other (income) expenses | (131 | ) | (42 | ) | (156 | ) | 272 | |||||||||
Net income (loss) attributable to noncontrolling interests | 546 | (292 | ) | 6,735 | (161 | ) | ||||||||||
Net operating income | $ | 28,835 | $ | 34,313 | $ | 94,006 | $ | 94,106 |
• | 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. |
($ and square feet in thousands, except for per square foot data) | Number of Markets (1) | Number of Properties | Rentable Square Feet | % of Total Rentable Square Feet | Average Effective Annual Base Rent per Square Foot (2) | % Leased | Aggregate Fair Value | % of Aggregate Fair Value | ||||||||||||||||
Office properties | 9 | 11 | 2,414 | 28.0 | % | $ | 32.99 | 85.6 | % | $ | 865,900 | 40.5 | % | |||||||||||
Retail properties | 7 | 27 | 3,009 | 34.9 | 18.96 | 94.1 | 873,050 | 40.9 | ||||||||||||||||
Multi-family properties | 2 | 2 | 530 | 6.1 | 25.10 | 88.1 | 182,750 | 8.6 | ||||||||||||||||
Industrial properties | 8 | 8 | 2,678 | 31.0 | 4.79 | 100.0 | 214,600 | 10.0 | ||||||||||||||||
Total real estate portfolio | 19 | 48 | 8,631 | 100.0 | % | $ | 18.21 | 93.2 | % | $ | 2,136,300 | 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. |
(2) | Amount calculated as total annualized base rent, which includes the impact of any contractual tenant concessions (cash basis) per the terms of the lease, divided by total lease square footage as of September 30, 2019. |
As of | ||||||||
(in thousands) | September 30, 2019 | December 31, 2018 | ||||||
Office properties | $ | 865,900 | $ | 1,107,500 | ||||
Retail properties | 873,050 | 862,000 | ||||||
Multi-family properties | 182,750 | — | ||||||
Industrial properties | 214,600 | 128,400 | ||||||
Total real property investments | $ | 2,136,300 | $ | 2,097,900 | ||||
Cash and other assets, net of other liabilities | (178,213 | ) | (42,576 | ) | ||||
Debt obligations | (863,314 | ) | (1,004,117 | ) | ||||
Aggregate Fund NAV | $ | 1,094,773 | $ | 1,051,207 | ||||
Total Fund Interests outstanding | 148,907 | 141,334 |
(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 | |||||||||||||||||||||
Monthly NAV | $ | 1,094,773 | $ | 33,552 | $ | 143,495 | $ | 24,479 | $ | 309,444 | $ | 507,986 | $ | 75,817 | ||||||||||||||
Fund Interests outstanding | 148,907 | 4,564 | 19,518 | 3,330 | 42,089 | 69,094 | 10,312 | |||||||||||||||||||||
NAV Per Fund Interest | $ | 7.35 | $ | 7.35 | $ | 7.35 | $ | 7.35 | $ | 7.35 | $ | 7.35 | $ | 7.35 |
Office | Retail | Multi-family | Industrial | Weighted-Average Basis | |||||||||||
Exit capitalization rate | 6.40 | % | 6.39 | % | 5.50 | % | 5.99 | % | 6.29 | % | |||||
Discount rate / internal rate of return (“IRR”) | 7.08 | % | 6.87 | % | 7.09 | % | 6.88 | % | 6.98 | % | |||||
Annual market rent growth rate | 3.01 | % | 2.96 | % | 3.00 | % | 2.90 | % | 2.99 | % | |||||
Average holding period (years) | 10.0 | 10.0 | 10.0 | 10.0 | 10.0 |
Input | Hypothetical Change | Office | Retail | Multi-family | Industrial | Weighted-Average Values | |||||||||||
Exit capitalization rate (weighted-average) | 0.25% decrease | 2.87 | % | 2.43 | % | 2.97 | % | 2.88 | % | 2.70 | % | ||||||
0.25% increase | (2.65 | )% | (2.24 | )% | (2.71 | )% | (2.64 | )% | (2.49 | )% | |||||||
Discount rate (weighted-average) | 0.25% decrease | 2.06 | % | 1.91 | % | 1.95 | % | 1.95 | % | 1.98 | % | ||||||
0.25% increase | (2.01 | )% | (1.87 | )% | (1.90 | )% | (1.91 | )% | (1.93 | )% |
(as of September 30, 2019) | Trailing Three-Months (1) | Year-to-Date (1) | One-Year (Trailing 12-Months) (1) | Three-Year Annualized (2) | Five-Year Annualized (2) | Since NAV Inception Annualized (2)(3) | ||||||||||||
Class I Share Return | 2.04 | % | 2.71 | % | 2.56 | % | 4.44 | % | 5.73 | % | 6.53 | % | ||||||
Class I Share Return (excluding hedge and debt instruments) (4) | 2.16 | % | 4.22 | % | 5.17 | % | 4.39 | % | 5.94 | % | 6.67 | % | ||||||
Difference | (0.12 | )% | (1.51 | )% | (2.61 | )% | 0.05 | % | (0.21 | )% | (0.14 | )% |
(1) | Performance is measured by total return, which includes income and appreciation (i.e., changes in NAV and distributions) and reinvestment of all distributions (“Total Return”) for the respective time period. Past performance is not a guarantee of future results. Performance data quoted above is historical for Class I shares only. Performance is different for other share classes. Current performance may be higher or lower than the performance data quoted. |
(2) | Represents the return, which if achieved each year during the respective time period and compounded annually, would produce the Total Return for the respective time period. |
(3) | NAV inception is September 30, 2012, which is when we first sold shares of our common stock after converting to an NAV-based REIT on July 12, 2012. Investors in our fixed price offerings prior to NAV inception on September 30, 2012 are likely to have a lower return. |
(4) | Amounts presented are based on adjusted NAVs calculated as if we had not ever marked our hedge or debt instruments to market. The adjusted NAVs include the incremental impacts to advisory fees and performance fees; however, the adjusted NAVs are not assumed to have impacted any share purchase or redemption. For purposes of calculating fund performance, transactions were assumed to occur at the adjusted NAVs. |
• | We acquired three industrial properties (Tri-County Distribution Center, Florence Logistics Center and World Connect Logistics Center) comprising 1.1 million square feet for an aggregate purchase price of approximately $83.3 million. Additionally, we acquired two multi-family properties (The Daley and Juno Winter Park) comprising 601 units for an aggregate purchase price of approximately $179.9 million. |
• | We sold three office properties (655 Montgomery, Rialto and Campus Road Office Center), one retail property (Holbrook) and two outparcels for net proceeds of approximately $178.0 million, which is net of the secured floating-rate debt repayment of approximately $83.1 million made in conjunction with the 655 Montgomery disposition. We recorded a net gain on sale of approximately $96.5 million. |
• | We leased approximately 801,000 square feet, which included 257,000 square feet of new leases and 544,000 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 93.2% as of September 30, 2019. |
• | 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 40.4% as of September 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 redeemed 11.3 million shares of common stock at a weighted-average purchase price of $7.35 per share for an aggregate amount of $82.8 million. |
For the Three Months Ended September 30, | Change | For the Nine Months Ended September 30, | Change | |||||||||||||||||||||||||||
($ in thousands, except per square foot data) | 2019 | 2018 | $ | % | 2019 | 2018 | $ | % | ||||||||||||||||||||||
Rental revenues: | ||||||||||||||||||||||||||||||
Same store properties | $ | 39,699 | $ | 39,774 | $ | (75 | ) | (0.2 | )% | $ | 118,310 | $ | 115,543 | $ | 2,767 | 2.4 | % | |||||||||||||
Non-same store properties | 4,496 | 9,731 | (5,235 | ) | (53.8 | ) | 21,341 | 24,878 | (3,537 | ) | (14.2 | ) | ||||||||||||||||||
Total rental revenues | 44,195 | 49,505 | (5,310 | ) | (10.7 | ) | 139,651 | 140,421 | (770 | ) | (0.5 | ) | ||||||||||||||||||
Rental expenses: | ||||||||||||||||||||||||||||||
Same store properties | (13,247 | ) | (12,912 | ) | (335 | ) | (2.6 | ) | (38,770 | ) | (37,504 | ) | (1,266 | ) | (3.4 | ) | ||||||||||||||
Non-same store properties | (2,113 | ) | (2,280 | ) | 167 | 7.3 | (6,875 | ) | (8,811 | ) | 1,936 | 22.0 | ||||||||||||||||||
Total rental expenses | (15,360 | ) | (15,192 | ) | (168 | ) | (1.1 | ) | (45,645 | ) | (46,315 | ) | 670 | 1.4 | ||||||||||||||||
Net operating income: | ||||||||||||||||||||||||||||||
Same store properties | 26,452 | 26,862 | (410 | ) | (1.5 | ) | 79,540 | 78,039 | 1,501 | 1.9 | ||||||||||||||||||||
Non-same store properties | 2,383 | 7,451 | (5,068 | ) | (68.0 | ) | 14,466 | 16,067 | (1,601 | ) | (10.0 | ) | ||||||||||||||||||
Total net operating income | 28,835 | 34,313 | (5,478 | ) | (16.0 | ) | 94,006 | 94,106 | (100 | ) | (0.1 | ) | ||||||||||||||||||
Other income and (expenses): | ||||||||||||||||||||||||||||||
Debt-related income | 35 | 170 | (135 | ) | (79.4 | ) | 193 | 514 | (321 | ) | (62.5 | ) | ||||||||||||||||||
Real estate-related depreciation and amortization | (14,473 | ) | (14,961 | ) | 488 | 3.3 | (43,461 | ) | (43,202 | ) | (259 | ) | (0.6 | ) | ||||||||||||||||
General and administrative expenses | (2,181 | ) | (2,076 | ) | (105 | ) | (5.1 | ) | (6,325 | ) | (6,888 | ) | 563 | 8.2 | ||||||||||||||||
Advisory fees, related party | (3,523 | ) | (3,877 | ) | 354 | 9.1 | (9,887 | ) | (11,132 | ) | 1,245 | 11.2 | ||||||||||||||||||
Impairment of real estate property | (113 | ) | (6,600 | ) | 6,487 | 98.3 | (113 | ) | (13,400 | ) | 13,287 | 99.2 | ||||||||||||||||||
Interest expense | (11,764 | ) | (12,166 | ) | 402 | 3.3 | (37,074 | ) | (35,704 | ) | (1,370 | ) | (3.8 | ) | ||||||||||||||||
Gain on sale of real estate property | 10,890 | 1,398 | 9,492 | NM | 96,530 | 13,832 | 82,698 | NM | ||||||||||||||||||||||
Gain on extinguishment of debt and financing commitments, net | — | — | — | — | 1,002 | — | 1,002 | 100.0 | ||||||||||||||||||||||
Other income (expenses) | 131 | 42 | 89 | NM | 156 | (272 | ) | 428 | NM | |||||||||||||||||||||
Total other income and (expenses) | (20,998 | ) | (38,070 | ) | 17,072 | 44.8 | 1,021 | (96,252 | ) | 97,273 | NM | |||||||||||||||||||
Net income | 7,837 | (3,757 | ) | 11,594 | NM | 95,027 | (2,146 | ) | 97,173 | NM | ||||||||||||||||||||
Net income attributable to noncontrolling interests | (546 | ) | 292 | (838 | ) | NM | (6,735 | ) | 161 | (6,896 | ) | NM | ||||||||||||||||||
Net income attributable to common stockholders | $ | 7,291 | $ | (3,465 | ) | $ | 10,756 | NM | $ | 88,292 | $ | (1,985 | ) | $ | 90,277 | NM | ||||||||||||||
Same store supplemental data: | ||||||||||||||||||||||||||||||
Same store average percentage leased | 92.4 | % | 91.8 | % | 91.4 | % | 91.5 | % | ||||||||||||||||||||||
Same store average annualized base rent per square foot | $ | 19.22 | $ | 19.49 | $ | 19.92 | $ | 18.57 |
For the Three Months Ended September 30, | Change | For the Nine Months Ended September 30, | Change | |||||||||||||||||||||||||||
(in thousands) | 2019 | 2018 | $ | % | 2019 | 2018 | $ | % | ||||||||||||||||||||||
Rental income | $ | 41,111 | $ | 42,339 | $ | (1,228 | ) | (2.9 | )% | $ | 125,882 | $ | 123,414 | $ | 2,468 | 2.0 | % | |||||||||||||
Straight-line rent | 855 | 4,800 | (3,945 | ) | (82.2 | ) | 7,763 | 10,248 | (2,485 | ) | (24.2 | ) | ||||||||||||||||||
Amortization of above- and below-market intangibles | 861 | 1,008 | (147 | ) | (14.6 | ) | 2,489 | 3,007 | (518 | ) | (17.2 | ) | ||||||||||||||||||
Other | 1,368 | 1,358 | 10 | 0.7 | 3,517 | 3,752 | (235 | ) | (6.3 | ) | ||||||||||||||||||||
Total rental revenues | $ | 44,195 | $ | 49,505 | $ | (5,310 | ) | (10.7 | )% | $ | 139,651 | $ | 140,421 | $ | (770 | ) | (0.5 | )% |
For the Three Months Ended September 30, | Change | For the Nine Months Ended September 30, | Change | |||||||||||||||||||||||||||
(in thousands) | 2019 | 2018 | $ | % | 2019 | 2018 | $ | % | ||||||||||||||||||||||
Real estate taxes | $ | 5,905 | $ | 5,721 | $ | 184 | 3.2 | % | $ | 17,748 | $ | 18,210 | $ | (462 | ) | (2.5 | )% | |||||||||||||
Repairs and maintenance | 4,259 | 4,811 | (552 | ) | (11.5 | ) | 13,893 | 14,605 | (712 | ) | (4.9 | ) | ||||||||||||||||||
Utilities | 1,616 | 2,070 | (454 | ) | (21.9 | ) | 4,814 | 5,388 | (574 | ) | (10.7 | ) | ||||||||||||||||||
Property management fees | 1,082 | 1,110 | (28 | ) | (2.5 | ) | 3,213 | 3,236 | (23 | ) | (0.7 | ) | ||||||||||||||||||
Insurance | 443 | 392 | 51 | 13.0 | 1,115 | 1,053 | 62 | 5.9 | ||||||||||||||||||||||
Other | 2,055 | 1,088 | 967 | 88.9 | 4,862 | 3,823 | 1,039 | 27.2 | ||||||||||||||||||||||
Total rental expenses | $ | 15,360 | $ | 15,192 | $ | 168 | 1.1 | % | $ | 45,645 | $ | 46,315 | $ | (670 | ) | (1.4 | )% |
For the Three Months Ended September 30, | Change | For the Nine Months Ended September 30, | Change | |||||||||||||||||||||||||||
($ in thousands, except per square foot data) | 2019 | 2018 | $ | % | 2019 | 2018 | $ | % | ||||||||||||||||||||||
Rental revenues: | ||||||||||||||||||||||||||||||
Office | $ | 20,142 | $ | 19,644 | $ | 498 | 2.5 | % | $ | 61,151 | $ | 57,165 | $ | 3,986 | 7.0 | % | ||||||||||||||
Retail | 17,400 | 17,917 | (517 | ) | (2.9 | ) | 52,771 | 53,873 | (1,102 | ) | (2.0 | ) | ||||||||||||||||||
Multi-family | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Industrial | 2,157 | 2,213 | (56 | ) | (2.5 | ) | 4,388 | 4,505 | (117 | ) | (2.6 | ) | ||||||||||||||||||
Total same store rental revenues | 39,699 | 39,774 | (75 | ) | (0.2 | ) | 118,310 | 115,543 | 2,767 | 2.4 | ||||||||||||||||||||
Non-same store properties | 4,496 | 9,731 | (5,235 | ) | (53.8 | ) | 21,341 | 24,878 | (3,537 | ) | (14.2 | ) | ||||||||||||||||||
Total rental revenues | $ | 44,195 | $ | 49,505 | $ | (5,310 | ) | (10.7 | )% | $ | 139,651 | $ | 140,421 | $ | (770 | ) | (0.5 | )% | ||||||||||||
NOI: | ||||||||||||||||||||||||||||||
Office | $ | 11,553 | $ | 11,075 | $ | 478 | 4.3 | % | $ | 35,681 | $ | 32,346 | $ | 3,335 | 10.3 | % | ||||||||||||||
Retail | 13,117 | 14,018 | (901 | ) | (6.4 | ) | 40,019 | 41,853 | (1,834 | ) | (4.4 | ) | ||||||||||||||||||
Multi-family | — | — | — | — | — | — | — | — | ||||||||||||||||||||||
Industrial | 1,782 | 1,769 | 13 | 0.7 | 3,840 | 3,840 | — | — | ||||||||||||||||||||||
Total same store NOI | 26,452 | 26,862 | (410 | ) | (1.5 | ) | 79,540 | 78,039 | 1,501 | 1.9 | ||||||||||||||||||||
Non-same store properties | 2,383 | 7,451 | (5,068 | ) | (68.0 | ) | 14,466 | 16,067 | (1,601 | ) | (10.0 | ) | ||||||||||||||||||
Total NOI | $ | 28,835 | $ | 34,313 | $ | (5,478 | ) | (16.0 | )% | $ | 94,006 | $ | 94,106 | $ | (100 | ) | (0.1 | )% | ||||||||||||
Same store average percentage leased: | ||||||||||||||||||||||||||||||
Office | 85.8 | % | 82.7 | % | 84.3 | % | 81.1 | % | ||||||||||||||||||||||
Retail | 94.1 | 96.5 | 94.1 | 96.7 | ||||||||||||||||||||||||||
Multi-family | — | — | — | — | ||||||||||||||||||||||||||
Industrial | 100.0 | 97.6 | 100.0 | 100.0 | ||||||||||||||||||||||||||
Same store average annualized base rent per square foot: | ||||||||||||||||||||||||||||||
Office | $ | 29.92 | $ | 28.01 | $ | 30.09 | $ | 26.96 | ||||||||||||||||||||||
Retail | 18.23 | 18.19 | 18.39 | 18.10 | ||||||||||||||||||||||||||
Multi-family | — | — | — | — | ||||||||||||||||||||||||||
Industrial | 4.88 | 4.68 | 4.65 | 4.52 |
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||
(in thousands, except per share data) | 2019 | 2018 | 2019 | 2018 | ||||||||||||
GAAP net income (loss) attributable to common stockholders | $ | 7,291 | $ | (3,465 | ) | $ | 88,292 | $ | (1,985 | ) | ||||||
GAAP net income (loss) per common share—basic and diluted | $ | 0.05 | $ | (0.03 | ) | $ | 0.65 | $ | (0.02 | ) | ||||||
Reconciliation of GAAP net income (loss) to NAREIT FFO: | ||||||||||||||||
GAAP net income (loss) attributable to common stockholders | $ | 7,291 | $ | (3,465 | ) | $ | 88,292 | $ | (1,985 | ) | ||||||
Real estate-related depreciation and amortization | 14,473 | 14,961 | 43,461 | 43,202 | ||||||||||||
Impairment of real estate property | 113 | 6,600 | 113 | 13,400 | ||||||||||||
Gain on sale of real estate property | (10,890 | ) | (1,398 | ) | (96,530 | ) | (13,832 | ) | ||||||||
Noncontrolling interests’ share of net income (loss) | 546 | (292 | ) | 6,735 | (161 | ) | ||||||||||
Noncontrolling interests’ share of NAREIT FFO | (805 | ) | (1,276 | ) | (3,008 | ) | (3,229 | ) | ||||||||
NAREIT FFO attributable to common stockholders—basic | 10,728 | 15,130 | 39,063 | 37,395 | ||||||||||||
NAREIT FFO attributable to OP Units | 804 | 1,276 | 3,007 | 3,225 | ||||||||||||
NAREIT FFO | $ | 11,532 | $ | 16,406 | $ | 42,070 | $ | 40,620 | ||||||||
Weighted-average shares outstanding—basic | 138,063 | 128,506 | 135,877 | 128,269 | ||||||||||||
Weighted-average shares outstanding—diluted | 148,423 | 139,345 | 146,299 | 139,340 | ||||||||||||
NAREIT FFO per common share—basic and diluted | $ | 0.08 | $ | 0.12 | $ | 0.29 | $ | 0.29 |
For the Nine Months Ended September 30, | ||||||||||||
(in thousands) | 2019 | 2018 | $ Change | |||||||||
Total cash provided by (used in): | ||||||||||||
Operating activities | $ | 35,653 | $ | 52,579 | $ | (16,926 | ) | |||||
Investing activities | (111,034 | ) | 645 | (111,679 | ) | |||||||
Financing activities | 95,440 | (56,510 | ) | 151,950 | ||||||||
Net increase (decrease) in cash, cash equivalents and restricted cash | $ | 20,059 | $ | (3,286 | ) | $ | 23,345 |
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 | |||||||||||||||||||||||||||||
September 30 | 0.09375 | 8,653 | 62.1 | 5,270 | 37.9 | 13,923 | 13,923 | 100.0 | — | — | 15,210 | |||||||||||||||||||||||||||||
Total | $ | 0.28125 | $ | 25,710 | 62.5 | % | $ | 15,447 | 37.5 | % | $ | 41,157 | $ | 33,342 | 81.0 | % | $ | 7,815 | 19.0 | % | $ | 35,653 | ||||||||||||||||||
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 Nine Months Ended September 30, | ||||||||
(in thousands, except for per share data) | 2019 | 2018 | ||||||
Number of shares requested for redemption or repurchase | 11,263 | 18,448 | ||||||
Number of shares redeemed or repurchased | 11,263 | 18,448 | ||||||
% of shares requested that were redeemed or repurchased | 100.0 | % | 100.0 | % | ||||
Average redemption or repurchase price per share | $ | 7.35 | $ | 7.46 |
(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: | |||||||||||||
July 31, 2019 | 1,278 | $ | 7.30 | 1,278 | — | ||||||||
August 31, 2019 | 1,203 | 7.30 | 1,203 | — | |||||||||
September 30, 2019 | 1,189 | 7.32 | 1,189 | — | |||||||||
Total | 3,670 | $ | 7.31 | 3,670 | — |
(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. |
• | 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. |
• | 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. |
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 | ||
Exhibit Number | Description | |
10.7 | ||
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 September 30, 2019, filed on November 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. |
BLACK CREEK DIVERSIFIED PROPERTY FUND INC. | ||
November 12, 2019 | By: | /s/ DWIGHT L. MERRIMAN III |
Dwight L. Merriman III Managing Director, Chief Executive Officer (Principal Executive Officer) | ||
November 12, 2019 | By: | /s/ LAINIE P. MINNICK |
Lainie P. Minnick Managing Director, Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer) |
1. | I have reviewed this Quarterly Report on Form 10-Q of Black Creek Diversified Property Fund Inc. (the “registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
November 12, 2019 | /s/ DWIGHT L. MERRIMAN III | |
Dwight L. Merriman III Managing Director, Chief Executive Officer (Principal Executive Officer) |
1. | I have reviewed this Quarterly Report on Form 10-Q of Black Creek Diversified Property Fund Inc. (the “registrant”); |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
(a) | Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared; |
(b) | Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles; |
(c) | Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and |
(d) | Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and |
5. | The registrant’s other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
(a) | All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and |
(b) | Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting. |
November 12, 2019 | /s/ LAINIE P. MINNICK | |
Lainie P. Minnick Managing Director, Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer) |
(1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
November 12, 2019 | /s/ DWIGHT L. MERRIMAN III | |
Dwight L. Merriman III Managing Director, Chief Executive Officer (Principal Executive Officer) |
(1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
November 12, 2019 | /s/ LAINIE P. MINNICK | |
Lainie P. Minnick Managing Director, Chief Financial Officer and Treasurer (Principal Financial Officer and Principal Accounting Officer) |
/s/ Altus Group U.S., Inc. | |
Altus Group U.S., Inc. |
COMMITMENTS AND CONTINGENCIES |
9 Months Ended |
---|---|
Sep. 30, 2019 | |
Commitments and Contingencies Disclosure [Abstract] | |
COMMITMENTS AND CONTINGENCIES | 10. 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 September 30, 2019. |
STOCKHOLDERS’ EQUITY |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Attributable to Parent [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
STOCKHOLDERS’ EQUITY | 6. STOCKHOLDERS' EQUITY Public Offering A summary of our public offerings (including shares sold through the primary offering and distribution reinvestment plan (“DRIP”)) for the nine months ended September 30, 2019, is as follows:
Common Stock The following table describes the changes in each class of common shares during the periods presented below:
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:
Redemptions and Repurchases Below is a summary of redemptions and repurchases pursuant to our share redemption program for the nine months ended September 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.
|
INVESTMENTS IN REAL ESTATE PROPERTIES (Intangible Leased Assets and Liabilities Excluding Properties Held for Sale) (Details) - USD ($) $ in Thousands |
Sep. 30, 2019 |
Dec. 31, 2018 |
---|---|---|
Intangible lease assets | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross, Assets | $ 237,888 | $ 282,961 |
Accumulated Amortization, Assets | (197,825) | (238,768) |
Net, Assets | 40,063 | 44,193 |
Above-market lease assets | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross, Assets | 21,418 | 32,468 |
Accumulated Amortization, Assets | (20,724) | (31,382) |
Net, Assets | 694 | 1,086 |
Below-market lease liabilities | ||
Finite-Lived Intangible Assets [Line Items] | ||
Gross, Liabilities | (80,474) | (82,060) |
Accumulated Amortization, Liabilities | 35,922 | 34,864 |
Net, Liabilities | $ (44,552) | $ (47,196) |
SUBSEQUENT EVENTS (Details) - Subsequent Event - USD ($) $ in Millions |
Oct. 25, 2019 |
Oct. 23, 2019 |
---|---|---|
Sandy Springs, Georgia | ||
Subsequent Event [Line Items] | ||
Purchase price | $ 117.0 | |
Dublin, California | ||
Subsequent Event [Line Items] | ||
Proceeds from sale of real estate held for sale | $ 78.3 | |
Real estate held-for-sale | $ 62.6 |
SUPPLEMENTAL CASH FLOW INFORMATION (Details) - USD ($) $ in Thousands |
9 Months Ended | |||
---|---|---|---|---|
Sep. 30, 2019 |
Sep. 30, 2018 |
Dec. 31, 2018 |
Dec. 31, 2017 |
|
Noncash Investing and Financing Items [Abstract] | ||||
Distributions reinvested in common stock | $ 15,310 | $ 14,214 | ||
Change in accrued future ongoing distribution fees | 5,415 | 4,364 | ||
Repayment of mortgage notes upon disposition of real estate property | 83,140 | 0 | ||
Supplemental Cash Flow Information [Abstract] | ||||
Cash and cash equivalents | 26,372 | 8,914 | $ 10,008 | $ 10,475 |
Restricted cash | 10,725 | 6,816 | 7,030 | 8,541 |
Cash, cash equivalents and restricted cash | $ 37,097 | $ 15,730 | $ 17,038 | $ 19,016 |
STOCKHOLDERS’ EQUITY (Redemptions and Repurchases Activity) (Details) - $ / shares shares in Thousands |
9 Months Ended | |
---|---|---|
Sep. 30, 2019 |
Sep. 30, 2018 |
|
Equity [Abstract] | ||
Number of shares requested for redemption or repurchase (in shares) | 11,263 | 18,448 |
Number of shares redeemed or repurchased (in shares) | 11,263 | 18,448 |
% of shares requested that were redeemed or repurchased | 100.00% | 100.00% |
Average redemption or repurchase price per share (usd per share) | $ 7.35 | $ 7.46 |
DEBT (Narrative) (Details) $ in Millions |
Sep. 30, 2019
USD ($)
|
---|---|
Derivative [Line Items] | |
Estimated increase to interest expense related to active effective hedges of floating rate debt | $ 2.1 |
Interest rate swaps | |
Derivative [Line Items] | |
Estimated increase to interest expense related to termination of hedging instrument | $ 0.1 |
FAIR VALUE (Measured on Nonrecurring Basis) (Details) - Level 3 - Nonrecurring - USD ($) $ in Thousands |
Sep. 30, 2019 |
Dec. 31, 2018 |
---|---|---|
Carrying Amount | ||
Fair Value Assets And Liabilities Measured On Recurring Basis Unobservable Input Reconciliation [Line Items] | ||
Debt-related investments | $ 2,620 | $ 10,682 |
Line of credit | 73,000 | 131,000 |
Term loans | 525,000 | 475,000 |
Mortgage notes | 266,531 | 399,532 |
Estimated Fair Value | ||
Fair Value Assets And Liabilities Measured On Recurring Basis Unobservable Input Reconciliation [Line Items] | ||
Debt-related investments | 2,646 | 10,709 |
Line of credit | 73,000 | 131,000 |
Term loans | 525,000 | 475,000 |
Mortgage notes | $ 265,314 | $ 398,117 |
STOCKHOLDERS’ EQUITY (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Stockholders' Equity Attributable to Parent [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Public Offerings | Public Offering A summary of our public offerings (including shares sold through the primary offering and distribution reinvestment plan (“DRIP”)) for the nine months ended September 30, 2019, is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Information of Share Transactions | The following table describes the changes in each class of common shares during the periods presented below:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Distribution Activity | 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:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Redemptions and Repurchases Activity | 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.
|
INVESTMENTS IN REAL ESTATE PROPERTIES (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real Estate [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Consolidated Investments in Real Estate Properties Excluding Properties Held for Sale | The following table summarizes our consolidated investments in real estate properties and excludes properties classified as held for sale. Refer to “Note 3” for detail relating to our real estate properties held for sale.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Asset Acquisitions | We acquired 100% of the following properties, all of which were determined to be asset acquisitions, during the nine months ended September 30, 2019:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Allocation of Purchase Price Allocations | During the nine months ended September 30, 2019, we allocated the purchase price of our acquisitions to land, building and intangible lease assets and liabilities as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Intangible Lease Assets and Liabilities Excluding Properties Held for Sale | Intangible lease assets and liabilities, excluding properties classified as held for sale, as of September 30, 2019 and December 31, 2018 include the following:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Adjustments to Rental Revenue Related to Amortization of Above-Market Lease Assets, Below-Market Lease Liabilities, and for Straight-Line Rental Adjustments | 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:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Future Minimum Base Rental Payments | Future minimum base rental payments, which equal the cash basis of monthly contractual rent, owed to us from our commercial tenants under the terms of non-cancelable operating and ground leases in effect as of September 30, 2019 and December 31, 2018, including properties classified as held for sale and excluding rental revenues from the potential renewal or replacement of existing leases, were as follows for the next five years and thereafter:
|
SEGMENT FINANCIAL INFORMATION (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Total Assets by Business Segment | The following table reflects our total assets by business segment as of September 30, 2019 and December 31, 2018:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Revenue and Components of Net Operating Income | The following table sets forth the financial results by segment for the three and nine months ended September 30, 2019 and 2018:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Reconciliation of Net Operating Income to Reported Net Income | 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 nine months ended September 30, 2019 and 2018:
|
SUPPLEMENTAL CASH FLOW INFORMATION (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Supplemental Cash Flow Information | Supplemental cash flow information and disclosure of non-cash investing and financing activities is as follows:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Restricted Cash and Cash Equivalents | 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:
|
FAIR VALUE (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial Instruments, Owned, at Fair Value [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Fair Value, Assets and Liabilities Measured on Recurring Basis | The following table presents our financial instruments measured at fair value on a recurring basis:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nonrecurring Fair Value Measurements | The carrying values and fair values of these financial instruments were as follows:
|
BASIS OF PRESENTATION (Policies) |
9 Months Ended |
---|---|
Sep. 30, 2019 | |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Interim Financial Statements | 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 | 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. In July 2019, the FASB issued ASU No. 2019-07, “Codification Updates to SEC Sections” (“ASU 2019-07”), which updates various codification topics by clarifying or improving the disclosure requirements to align with the SEC’s regulations. We adopted this standard immediately upon its issuance. The adoption did not have a material effect on our consolidated financial statements. |
SUPPLEMENTAL CASH FLOW INFORMATION |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Cash and Cash Equivalents [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SUPPLEMENTAL CASH FLOW INFORMATION | 9. SUPPLEMENTAL CASH FLOW INFORMATION Supplemental cash flow information and disclosure of non-cash investing and financing activities is as follows:
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:
|
FAIR VALUE |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Financial Instruments, Owned, at Fair Value [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
FAIR VALUE | 5. 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:
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 4” above for further discussion of our derivative instruments. Nonrecurring Fair Value Measurements As of September 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:
|
INVESTMENTS IN REAL ESTATE PROPERTIES (Schedule of Consolidated Investments in Real Estate Properties Excluding Properties Held for Sale) (Details) - USD ($) $ in Thousands |
Sep. 30, 2019 |
Dec. 31, 2018 |
---|---|---|
Real Estate Properties [Line Items] | ||
Investment in real estate properties | $ 1,925,803 | $ 2,008,733 |
Accumulated depreciation and amortization | (433,732) | (501,621) |
Net investment in real estate properties | 1,492,071 | 1,507,112 |
Land | ||
Real Estate Properties [Line Items] | ||
Investment in real estate properties | 401,319 | 421,531 |
Buildings and improvements | ||
Real Estate Properties [Line Items] | ||
Investment in real estate properties | 1,265,178 | 1,271,773 |
Intangible lease assets | ||
Real Estate Properties [Line Items] | ||
Investment in real estate properties | $ 259,306 | $ 315,429 |
INVESTMENTS IN REAL ESTATE PROPERTIES (Schedule of Adjustments to Rental Revenue Related to Amortization) (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2019 |
Sep. 30, 2018 |
Sep. 30, 2019 |
Sep. 30, 2018 |
|
Finite-Lived Intangible Assets [Line Items] | ||||
Straight-line rent adjustments | $ 855 | $ 4,800 | $ 7,763 | $ 10,248 |
Depreciation expense | 10,416 | 9,560 | 31,036 | 28,245 |
Intangible lease asset amortization | 4,057 | 5,401 | 12,425 | 14,957 |
Above-market lease assets | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Amortization of above and below Market Leases | (125) | (338) | (657) | (757) |
Below Market Lease [Member] | ||||
Finite-Lived Intangible Assets [Line Items] | ||||
Amortization of above and below Market Leases | $ 986 | $ 1,346 | $ 3,146 | $ 3,764 |
SEGMENT FINANCIAL INFORMATION (Reconciliation of Net Operating Income to Reported Net Income) (Details) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2019 |
Sep. 30, 2018 |
Sep. 30, 2019 |
Sep. 30, 2018 |
|
Reconciliation of net operating income attributable to common shareholders | ||||
Net income (loss) attributable to common stockholders | $ 7,291 | $ (3,465) | $ 88,292 | $ (1,985) |
Debt-related income | (35) | (170) | (193) | (514) |
Real estate-related depreciation and amortization | 14,473 | 14,961 | 43,461 | 43,202 |
General and administrative expenses | 2,181 | 2,076 | 6,325 | 6,888 |
Advisory fees, related party | 3,523 | 3,877 | 9,887 | 11,132 |
Impairment of real estate property | 113 | 6,600 | 113 | 13,400 |
Interest expense | 11,764 | 12,166 | 37,074 | 35,704 |
Gain on sale of real estate property | (10,890) | (1,398) | (96,530) | (13,832) |
Gain on extinguishment of debt and financing commitments, net | 0 | 0 | (1,002) | 0 |
Other (income) expenses | (131) | (42) | (156) | 272 |
Net income (loss) attributable to noncontrolling interests | 546 | (292) | 6,735 | (161) |
Net operating income | $ 28,835 | $ 34,313 | $ 94,006 | $ 94,106 |
NET INCOME (LOSS) PER COMMON SHARE (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2019 |
Sep. 30, 2018 |
Sep. 30, 2019 |
Sep. 30, 2018 |
|
Earnings Per Share [Abstract] | ||||
Net income (loss) attributable to common stockholders—basic | $ 7,291 | $ (3,465) | $ 88,292 | $ (1,985) |
Net income (loss) attributable to OP Units | 546 | (292) | 6,735 | (166) |
Net income (loss) attributable to common stockholders—diluted | $ 7,837 | $ (3,757) | $ 95,027 | $ (2,151) |
Weighted-average shares outstanding—basic (in shares) | 138,063 | 128,506 | 135,877 | 128,269 |
Incremental weighted-average shares effect of conversion of OP Units (in shares) | 10,360 | 10,839 | 10,422 | 11,071 |
Weighted-average shares outstanding—diluted (in shares) | 148,423 | 139,345 | 146,299 | 139,340 |
Basic (usd per share) | $ 0.05 | $ (0.03) | $ 0.65 | $ (0.02) |
Diluted (usd per share) | $ 0.05 | $ (0.03) | $ 0.65 | $ (0.02) |
FAIR VALUE (Measured on Recurring Basis) (Details) - Recurring - USD ($) $ in Thousands |
Sep. 30, 2019 |
Dec. 31, 2018 |
---|---|---|
Assets: | ||
Derivative instruments | $ 360 | $ 6,717 |
Total assets measured at fair value | 360 | 6,717 |
Liabilities: | ||
Derivative instruments | 16,439 | 3,220 |
Total liabilities measured at fair value | 16,439 | 3,220 |
Level 1 | ||
Assets: | ||
Derivative instruments | 0 | 0 |
Total assets measured at fair value | 0 | 0 |
Liabilities: | ||
Derivative instruments | 0 | 0 |
Total liabilities measured at fair value | 0 | 0 |
Level 2 | ||
Assets: | ||
Derivative instruments | 360 | 6,717 |
Total assets measured at fair value | 360 | 6,717 |
Liabilities: | ||
Derivative instruments | 16,439 | 3,220 |
Total liabilities measured at fair value | 16,439 | 3,220 |
Level 3 | ||
Assets: | ||
Derivative instruments | 0 | 0 |
Total assets measured at fair value | 0 | 0 |
Liabilities: | ||
Derivative instruments | 0 | 0 |
Total liabilities measured at fair value | $ 0 | $ 0 |
STOCKHOLDERS’ EQUITY (Total Distributions Declared and Portion of Each Contribution Paid in Cash and Reinvested) (Details) - USD ($) $ / shares in Units, $ in Thousands |
3 Months Ended | 9 Months Ended | 12 Months Ended | ||||||
---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 |
Jun. 30, 2019 |
Mar. 31, 2019 |
Dec. 31, 2018 |
Sep. 30, 2018 |
Jun. 30, 2018 |
Mar. 31, 2018 |
Sep. 30, 2019 |
Dec. 31, 2018 |
|
Equity [Abstract] | |||||||||
Declared per Common Share (usd per share) | $ 0.09375 | $ 0.09375 | $ 0.09375 | $ 0.09375 | $ 0.09375 | $ 0.09375 | $ 0.09375 | $ 0.28125 | $ 0.375 |
Common Stock Distributions Paid in Cash | $ 7,302 | $ 7,303 | $ 7,198 | $ 7,180 | $ 7,157 | $ 7,137 | $ 7,240 | $ 21,803 | $ 28,714 |
Other Cash Distributions | 1,351 | 1,312 | 1,244 | 1,202 | 1,174 | 1,221 | 1,127 | 3,907 | 4,724 |
Reinvested in Shares | 5,270 | 5,180 | 4,997 | 4,814 | 4,738 | 4,710 | 4,789 | 15,447 | 19,051 |
Total Distributions | $ 13,923 | $ 13,795 | $ 13,439 | $ 13,196 | $ 13,069 | $ 13,068 | $ 13,156 | $ 41,157 | $ 52,489 |
RELATED PARTY TRANSACTIONS (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Related Party Transactions [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Fees and Other Amounts Earned by Advisor | 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:
|
ASSETS HELD FOR SALE (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued Operations and Disposal Groups [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Assets Held for Sale | The following table summarizes the amounts held for sale as of September 30, 2019. We subsequently sold Park Place 1 in October 2019 and are expected to sell Austin-Mueller Health Center in December 2019, subject to certain extension options. See “Note 12” for additional information regarding the subsequent disposition of Park Place 1.
|
INVESTMENTS IN REAL ESTATE PROPERTIES (Purchase Price Allocation) (Details) $ in Thousands |
Sep. 30, 2019
USD ($)
|
---|---|
Real Estate [Abstract] | |
Land | $ 33,388 |
Building | 219,825 |
Intangible lease assets | 10,370 |
Above-market lease assets | 265 |
Below-market lease liabilities | (665) |
Total purchase price | $ 263,183 |
ASSETS HELD FOR SALE (Details) $ in Thousands |
Sep. 30, 2019
USD ($)
property
|
Dec. 31, 2018
USD ($)
|
---|---|---|
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Assets held for sale | $ 93,761 | $ 0 |
Liabilities related to assets held for sale | $ 1,831 | 0 |
Assets Held for Sale | ||
Income Statement, Balance Sheet and Additional Disclosures by Disposal Groups, Including Discontinued Operations [Line Items] | ||
Number of office properties | property | 2 | |
Net investment in real estate properties | $ 90,184 | 0 |
Other assets | 3,577 | 0 |
Assets held for sale | 93,761 | 0 |
Accounts payable and accrued expenses | 897 | 0 |
Other liabilities | 934 | 0 |
Liabilities related to assets held for sale | $ 1,831 | $ 0 |
RELATED PARTY TRANSACTIONS |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Related Party Transactions [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
RELATED PARTY TRANSACTIONS | 7. 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:
Company Restricted Stock Units (“Company RSUs”) All Company RSUs have vested as of September 30, 2019. |
ASSETS HELD FOR SALE |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Discontinued Operations and Disposal Groups [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
ASSETS HELD FOR SALE | 3. ASSETS HELD FOR SALE We classify a property as held for sale when certain criteria are met, in accordance with GAAP. Assets classified as held for sale are expected to be sold to a third party. At such time the property meets the held for sale criteria, the respective assets and liabilities are presented separately in the condensed consolidated balance sheets and depreciation is no longer recognized. Assets held for sale are reported at the lower of their carrying amount or their estimated fair value less the costs to sell the assets. As of September 30, 2019, we had two office properties (Park Place 1 and Austin-Mueller Health Center) that met the criteria to be classified as held for sale. The following table summarizes the amounts held for sale as of September 30, 2019. We subsequently sold Park Place 1 in October 2019 and are expected to sell Austin-Mueller Health Center in December 2019, subject to certain extension options. See “Note 12” for additional information regarding the subsequent disposition of Park Place 1.
|
SEGMENT FINANCIAL INFORMATION |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
SEGMENT FINANCIAL INFORMATION | 11. SEGMENT FINANCIAL INFORMATION Our four reportable segments are office, retail, multi-family 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 September 30, 2019 and December 31, 2018:
The following table sets forth the financial results by segment for the three and nine months ended September 30, 2019 and 2018:
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. 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 nine months ended September 30, 2019 and 2018:
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS) - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2019 |
Sep. 30, 2018 |
Sep. 30, 2019 |
Sep. 30, 2018 |
|
Statement of Comprehensive Income [Abstract] | ||||
Net income (loss) | $ 7,837 | $ (3,757) | $ 95,027 | $ (2,146) |
Net unrealized loss from available-for-sale securities | (100) | 0 | (100) | 0 |
Change from cash flow hedging derivatives | (3,900) | 2,627 | (19,388) | 10,871 |
Comprehensive income (loss) | 3,837 | (1,130) | 75,539 | 8,725 |
Comprehensive (loss) income attributable to noncontrolling interests | (222) | 120 | (5,294) | (623) |
Comprehensive income (loss) attributable to common stockholders | $ 3,615 | $ (1,010) | $ 70,245 | $ 8,102 |
SEGMENT FINANCIAL INFORMATION (Schedule of Total Assets by Business Segment) (Details) $ in Thousands |
9 Months Ended | |
---|---|---|
Sep. 30, 2019
USD ($)
segment
|
Dec. 31, 2018
USD ($)
|
|
Segment Reporting [Abstract] | ||
Number of operating segments | segment | 4 | |
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total assets | $ 1,673,119 | $ 1,581,102 |
Operating Segments | Office | ||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total assets | 551,573 | 724,875 |
Operating Segments | Retail | ||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total assets | 660,838 | 671,007 |
Operating Segments | Multi-family | ||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total assets | 178,169 | 0 |
Operating Segments | Industrial | ||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total assets | 191,675 | 111,230 |
Corporate | ||
Segment Reporting, Asset Reconciling Item [Line Items] | ||
Total assets | $ 90,864 | $ 73,990 |
INVESTMENTS IN REAL ESTATE PROPERTIES |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Real Estate [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
INVESTMENTS IN REAL ESTATE PROPERTIES | 2. INVESTMENTS IN REAL ESTATE PROPERTIES The following table summarizes our consolidated investments in real estate properties and excludes properties classified as held for sale. Refer to “Note 3” for detail relating to our real estate properties held for sale.
Acquisitions We acquired 100% of the following properties, all of which were determined to be asset acquisitions, during the nine months ended September 30, 2019:
During the nine months ended September 30, 2019, we allocated the purchase price of our acquisitions to land, building and intangible lease assets and liabilities as follows:
The weighted-average amortization period for the intangible lease assets and liabilities acquired in connection with our acquisitions during the nine months ended September 30, 2019, as of the respective date of each acquisition, was 5.5 years. Dispositions During the nine months ended September 30, 2019, we sold three office properties (655 Montgomery, Rialto and Campus Road Office Center), one retail property (Holbrook) and two outparcels for net proceeds of approximately $178.0 million, which is net of the secured debt repayment described in “Note 4.” We recorded a net gain on sale of approximately $96.5 million. During the nine months ended September 30, 2018, we sold one office property (Joyce Blvd.), one building from a two-building office property (Park Place 3) and one land parcel that was part of a retail property for net proceeds of approximately $66.3 million. We recorded a net gain on sale of approximately $13.8 million. Intangible Lease Assets and Liabilities Intangible lease assets and liabilities, excluding properties classified as held for sale, as of September 30, 2019 and December 31, 2018 include the following:
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:
Future Minimum Rentals Future minimum base rental payments, which equal the cash basis of monthly contractual rent, owed to us from our commercial tenants under the terms of non-cancelable operating and ground leases in effect as of September 30, 2019 and December 31, 2018, including properties classified as held for sale and excluding rental revenues from the potential renewal or replacement of existing leases, were as follows for the next five years and thereafter:
Leases for our multi-family tenants are generally 12 months or less and are therefore excluded from the table above. Real Estate Property Impairment During the nine months ended September 30, 2019, we recorded an incremental impairment of $0.1 million related to the retail property located in the Holbrook, Massachusetts market that had been previously impaired during 2018, which is described below. During the nine months ended September 30, 2018, we recorded a total of $13.4 million of non-cash impairment charges related to two retail properties, one located in the Jacksonville, Florida market, which was disposed of in October 2018, and one located in the Holbrook, Massachusetts market, which was disposed of in August 2019. The impairment was a result of shortened hold periods based on the consideration of potential disposition options for these properties, which ultimately resulted in the reduction of our estimated future cash flows below our net book value. |
INVESTMENTS IN REAL ESTATE PROPERTIES (Property Acquisitions) (Details) $ in Thousands |
Sep. 30, 2019
USD ($)
|
---|---|
Business Acquisition [Line Items] | |
Total acquisitions | $ 263,183 |
Tri-County Distribution Center | |
Business Acquisition [Line Items] | |
Total acquisitions | 20,729 |
Florence Logistics Center | |
Business Acquisition [Line Items] | |
Total acquisitions | 18,629 |
World Connect Logistics Center | |
Business Acquisition [Line Items] | |
Total acquisitions | 43,971 |
The Daley | |
Business Acquisition [Line Items] | |
Total acquisitions | 95,305 |
Juno Winter Park | |
Business Acquisition [Line Items] | |
Total acquisitions | $ 84,549 |
#RQ1(+,=IIEZ* M.-41_H)$:*7LY/,A^HL5ILTL.)S1._KE4VKA:%ZKEAJOEI:.XN[_(-_SM
C\K(<=%Z:M[8U2PZ'E1I0
M\^7Y1FU=F.76EWDAHO9H3IRFV=N5P#RLR S#7F*@ 6GG\]/SBY/M>1F
MME1CS,XOIZ>OY-NO[D-/3O3P=_EZ\EFG<6G'P).3A7S%WF4)-WY9N5&)>K.R
MY_K7_75Z=OINOI _ZBGT1LEVW [L.3:?)"DE66;,\Y> 92GUPBF9/O#\',U^:>TEK67^,?9E1\I$9$VT 5US24*J*R[H&YCL
MZMB7U_GU,YL?8S%_A(W9.&/U9&U-PJQMY%HX(/=J>M2A>!NFB/BP'[1Z=JMY
MYP,IO?[0MEW"36)WT"*4>#45UALF&.\&]P7E=]?A:2ST^ 21DX\Y:(^KW+2<
MQ9A\9?E0&)4H>1#];-V%6WS"MH7?@6U^"KOIE."G"]^LRK8IR\/?.8-H9
MW:3]@&VX]:GH3D?I*/27*K/ XH U]IX1!:N $6,=,C88C@@'5XT>BUE/GWYJ
M &\&SFS0GE/"%$D;23XJYD*T!@-%XMU.*/IE5@%F"*9B%K6;#&==>Z>P6!Z4
MS)M?XF*L/&4CDB@=Y81S\+$LD4QYS@"O(+ET+G.A@@]9P\X:)NV%L4U:874<
MIA(S1Q5+YY:Y!3>(6Q(U4S!(ZN:3:'=R9H,C*+J-?420!ZU&G.$4@90^ :
MTV#$_MB0PA"?A_-@A.G]SW0\2<+R?G![DCM1MIU'[XW'VE,<"7=@>*05GE$O
MN,+$.FXK^[E49XK]/&)4NZ%DG1.?-O\
+8X_U;+Q@3WU++S+EDJDS_?CRV_I(M,N
M/ ,NG"SD8TOWI@>O;+KDPFL>4;KVEC 654Q7R9LE+V\QFJUJXT4;F+;,[0L@
MN.C%
;Q#RF
MD&(&3*9FK*&1I$ZU06[#*91S>,NIVPLPSN$G_[ZZ!!5K0=L[^^2C6YW1"?8,
M1,/37T'L+]=U#HF@SA*:TCWXWM"#SE="9D$DR=;@_;"IP/CXU!'T<<[_LO-%
MT*8O BJ1&Y#5P0O@V%H3[(:SSKC>'?A)++.U#V$+!1V$T&Q%B0U44R?NS25/
M$EE'1.URP*>&GX]WN(BE8[2Y4A6*A
B]';U&-B7^+XE!E!MM0Q+'/Q8;J@Y7*Z
M_J9I5[U>LEQR<.PL>UQ5Y[!M+,@AUBS+.?!S'R"NQ?SOOWIOB;8.(,G)<(JM
M&..1B;0GKJF&
AWQ0)CDU;O[5+/Y
MHM0(8]%1)]VT!$WTZ$DG.L<2!G EMK*WGYYOE.F>"NRJ:5O-(DF^NU"1DC"/
MUH/>YG,PPGG'OM#[+<7=-?A:&/?;=+8J!=4P]_IL