ANNUAL 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 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) | |
(Address of principal executive offices) |
(Zip Code) |
Title of each class |
Trading Symbol(s) |
Name of each exchange on which registered | ||
☒ |
Accelerated filer |
☐ | ||||
Non-accelerated filer |
☐ |
Smaller reporting company |
||||
Emerging growth company |
Page |
||||||
3 |
||||||
PART I |
||||||
Item 1. |
5 |
|||||
Item 1A. |
24 |
|||||
Item 1B. |
55 |
|||||
Item 2. |
55 |
|||||
Item 3. |
55 |
|||||
Item 4. |
55 |
|||||
PART II |
||||||
Item 5. |
56 |
|||||
Item 6. |
57 |
|||||
Item 7. |
57 |
|||||
Item 7A. |
80 |
|||||
Item 8. |
81 |
|||||
Item 9. |
138 |
|||||
Item 9A. |
138 |
|||||
Item 9B. |
140 |
|||||
Item 9C. |
140 |
|||||
PART III |
||||||
Item 10. |
141 |
|||||
Item 11. |
141 |
|||||
Item 12. |
141 |
|||||
Item 13. |
141 |
|||||
Item 14. |
141 |
|||||
PART IV |
||||||
Item 15. |
142 |
|||||
Item 16. |
142 |
• | “annualized base rent” or “ABR” means the annualized contractual cash rent due for the last month of the reporting period, excluding the impacts of short-term rent deferrals, abatements, free rent, or discounted rent periods and adjusted to remove rent from properties sold during the month and to include a full month of contractual cash rent for properties acquired during the month; |
• | “cash capitalization rate” represents the estimated first year cash yield to be generated on a real estate investment property, which was estimated at the time of investment based on the contractually specified cash base rent for the first full year after the date of the investment, divided by the purchase price for the property excluding capitalized acquisitions costs; |
• | “CPI” means the Consumer Price Index for All Urban Consumers (CPI-U): U.S. City Average, All Items, as published by the U.S. Bureau of Labor Statistics, or other similar index which is a measure of |
the average change over time in the prices paid by urban consumers for a market basket of consumer goods and services; |
• | “occupancy” or a specified percentage of our portfolio that is “occupied” or “leased” means as of a specified date the quotient of (1) the total rentable square footage of our properties minus the square footage of our properties that are vacant and from which we are not receiving any rental payment, and (2) the total square footage of our properties; and |
• | “Revolving Credit Facility” means our $900 million unsecured revolving credit facility, dated September 21, 2020, with J.P. Morgan Chase Bank, N.A. and the other lenders party thereto. |
• | “Internalization” means the internalization of the external management functions on February 7, 2020. |
Item 1. |
Business |
• | Diversified Portfolio . e.g., |
• | Property Type |
• | Geographic Diversification |
• | Tenant and Industry Diversification |
• | Strong In-Place Leases with Significant Remaining Lease Term |
• | Standard Contractual Base Rent Escalation |
• | Extensive Tenant Financial Reporting |
• | Closed 35 real estate acquisitions totaling approximately $654.7 million, excluding capitalized acquisition costs, adding 116 new properties with a weighted average initial cash capitalization rate of 6.3%. The properties acquired had an ABR weighted average remaining lease term of 15.9 years at the time of acquisition and ABR weighted average rent increases of 1.5%. |
• | Sold 31 properties, at a weighted average cash capitalization rate of 6.7%, for net proceeds of $83.8 million, recognizing a gain of $13.5 million above net book value. |
• | Increased occupancy 60 basis points to 99.8%. |
• | Collected 100% of base rents due during the year. |
• | Generated net income of $109.5 million or $0.67 per diluted share for the year ended December 31, 2021. |
• | Generated funds from operations (“FFO”) of $256.2 million or $1.56 per diluted share for the year ended December 31, 2021. |
• | Generated adjusted funds from operations (“AFFO”) of $216.0 million or $1.31 per diluted share for the year ended December 31, 2021. |
• | Received initial credit rating of ‘BBB’ with stable outlook from S&P Global Ratings (“S&P”) in January 2021 and upgraded credit rating of ‘Baa2’ with stable outlook from Moody’s Investors Service (“Moody’s”) in September 2021. |
• | Completed our first public follow-on equity offering, issuing 11,500,000 common shares for net proceeds of $253.5 million. |
• | Established $400 million at-the-market |
• | Closed $375 million inaugural 10-year public bond offering at a fixed rate of 2.600%. |
• | Ended the fourth quarter with total outstanding debt and Net Debt of $1.7 billion and a Net Debt to Annualized Adjusted EBITDAre ratio of 5.13x. |
• | Internal Growth through Long-Term Net Leases with Strong Contractual Rent Escalations |
December 31, 2021, substantially all of our portfolio (based on ABR) was subject to net leases, our leases had an ABR weighted average remaining lease term of approximately 10.5 years, excluding renewal options, and approximately 97.3% of our leases had contractual rent escalations, with an ABR weighted average minimum increase of 2.0%. |
• | Disciplined and Targeted Acquisition Growth while Maintaining Our Diversified Portfolio in-depth market knowledge, and extensive network of established relationships in the net lease industry will continue to provide us access to potential attractive investment opportunities. |
• | Selectively Identify Attractive Adjacent Opportunities to Our Core Property Types |
• | Actively Manage Our Balance Sheet to Maximize Capital Efficiency |
• | Proactively Manage Our Portfolio COVID-19 pandemic), or otherwise, including determining to sell any of our properties where we believe the risk profile has changed and become misaligned with our then current risk-adjusted return objectives. |
Property Type |
# Properties |
ABR ($000s) |
ABR as a % of Total Portfolio |
Square Feet (000s) |
SF as a % of Total Portfolio |
|||||||||||||||
Industrial |
|
|
|
|
|
|||||||||||||||
Manufacturing |
64 | $ | 50,377 | 15.1 | % | 9,147 | 28.4 | % | ||||||||||||
Distribution & Warehouse |
45 | 48,665 | 14.6 | % | 9,221 | 28.6 | % | |||||||||||||
Food Processing |
16 | 21,495 | 6.4 | % | 2,405 | 7.5 | % | |||||||||||||
Flex and R&D |
7 | 17,132 | 5.1 | % | 1,457 | 4.5 | % | |||||||||||||
Cold Storage |
4 | 12,686 | 3.8 | % | 933 | 2.9 | % | |||||||||||||
Services |
20 | 8,168 | 2.4 | % | 454 | 1.4 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Industrial Total |
156 |
158,523 |
47.4 |
% |
23,617 |
73.3 |
% | |||||||||||||
Healthcare |
||||||||||||||||||||
Clinical |
51 | 25,596 | 7.6 | % | 1,049 | 3.3 | % | |||||||||||||
Healthcare Services |
28 | 12,444 | 3.7 | % | 463 | 1.4 | % | |||||||||||||
Animal Health Services |
27 | 10,297 | 3.1 | % | 405 | 1.3 | % | |||||||||||||
Surgical |
12 | 10,226 | 3.1 | % | 329 | 1.0 | % | |||||||||||||
Life Science |
9 | 7,655 | 2.3 | % | 549 | 1.7 | % | |||||||||||||
Untenanted |
1 | — | — | 18 | 0.1 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Healthcare Total |
128 |
66,218 |
19.8 |
% |
2,813 |
8.8 |
% | |||||||||||||
Restaurant |
||||||||||||||||||||
Quick Service Restaurants |
148 | 24,726 | 7.4 | % | 505 | 1.6 | % | |||||||||||||
Casual Dining |
87 | 21,269 | 6.4 | % | 559 | 1.7 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Restaurant Total |
235 |
45,995 |
13.8 |
% |
1,064 |
3.3 |
% | |||||||||||||
Retail |
||||||||||||||||||||
General Merchandise |
112 | 18,441 | 5.5 | % | 1,416 | 4.4 | % | |||||||||||||
Automotive |
65 | 11,932 | 3.6 | % | 762 | 2.4 | % | |||||||||||||
Home Furnishings |
13 | 7,030 | 2.1 | % | 797 | 2.5 | % | |||||||||||||
Untenanted |
1 | — | — | 34 | 0.1 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Retail Total |
191 |
37,403 |
11.2 |
% |
3,009 |
9.4 |
% | |||||||||||||
Office |
||||||||||||||||||||
Corporate Headquarters |
7 | 10,406 | 3.1 | % | 679 | 2.1 | % | |||||||||||||
Strategic Operations |
5 | 9,655 | 2.9 | % | 615 | 1.9 | % | |||||||||||||
Call Center |
4 | 5,887 | 1.8 | % | 391 | 1.2 | % | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Office Total |
16 |
25,948 |
7.8 |
% |
1,685 |
5.2 |
% | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
726 |
$ |
334,087 |
100.0 |
% |
32,188 |
100.0 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
Tenant |
Property Type |
# Properties |
ABR ($‘000s) |
ABR as a % of Total Portfolio |
Square Feet (‘000s) |
SF as a % of Total Portfolio |
||||||||||||||||
Jack’s Family Restaurants LP* |
Quick Service Restaurants | 43 | $ | 7,166 | 2.1 | % | 147 | 0.4 | % | |||||||||||||
Red Lobster Hospitality & Red Lobster Restaurants LLC* |
Casual Dining | 22 | 6,994 | 2.1 | % | 181 | 0.6 | % | ||||||||||||||
Joseph T. Ryerson & Son, Inc |
Distribution & Warehouse | 11 | 6,395 | 1.9 | % | 1,537 | 4.8 | % | ||||||||||||||
Axcelis Technologies, Inc. |
Flex and R&D | 1 | 5,859 | 1.8 | % | 417 | 1.3 | % | ||||||||||||||
Hensley & Company* |
Distribution & Warehouse | 3 | 5,756 | 1.7 | % | 577 | 1.8 | % | ||||||||||||||
BluePearl Holdings, LLC** |
Animal Health Services | 13 | 5,398 | 1.6 | % | 160 | 0.5 | % | ||||||||||||||
Outback Steakhouse of Florida LLC* 1 |
Casual Dining | 22 | 5,278 | 1.6 | % | 140 | 0.4 | % | ||||||||||||||
Tractor Supply Company |
General Merchandise | 21 | 5,246 | 1.6 | % | 417 | 1.3 | % | ||||||||||||||
Dollar General Corporation |
General Merchandise | 53 | 5,218 | 1.6 | % | 492 | 1.5 | % | ||||||||||||||
Krispy Kreme Doughnut Corporation |
Quick Service Restaurants/ Food Processing | 27 | 5,034 | 1.5 | % | 156 | 0.5 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Top 10 Tenants |
216 |
58,344 |
17.5 |
% |
4,224 |
13.1 |
% | |||||||||||||||
Siemens Medical Solutions USA, Inc. & Siemens Corporation |
Manufacturing/Flex and R&D | 2 | 4,936 | 1.5 | % | 545 | 1.7 | % | ||||||||||||||
Big Tex Trailer Manufacturing, Inc.* |
Automotive/Distribution & Warehouse/Manufacturing/ Corporate Headquarters | 17 | 4,859 | 1.4 | % | 1,302 | 4.0 | % | ||||||||||||||
Santa Cruz Valley Hospital |
Healthcare Facilities | 1 | 4,500 | 1.3 | % | 148 | 0.5 | % | ||||||||||||||
Nestle’ Dreyer’s Ice Cream Company |
Cold Storage | 1 | 4,476 | 1.3 | % | 310 | 1.0 | % | ||||||||||||||
Arkansas Surgical Hospital |
Surgical | 1 | 4,367 | 1.3 | % | 129 | 0.4 | % | ||||||||||||||
American Signature, Inc. |
Home Furnishings | 6 | 4,224 | 1.3 | % | 474 | 1.5 | % | ||||||||||||||
Cascade Aerospace Inc. |
Manufacturing | 1 | 4,087 | 1.2 | % | 231 | 0.7 | % | ||||||||||||||
Aventiv Technologies, LLC |
Corporate Headquarters | 1 | 3,896 | 1.2 | % | 154 | 0.5 | % | ||||||||||||||
Fresh Express Incorporated |
Food Processing | 1 | 3,869 | 1.2 | % | 335 | 1.0 | % | ||||||||||||||
Kith Kitchens* |
Manufacturing | 3 | 3,561 | 1.1 | % | 843 | 2.6 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Top 20 Tenants |
250 |
$ |
101,119 |
30.3 |
% |
8,695 |
27.0 |
% | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
1 |
Tenant’s properties include 20 Outback Steakhouse restaurants and two Carrabba’s Italian Grill restaurants. |
* |
Subject to a master lease. |
** |
Includes properties leased by multiple tenants, some, not all, of which are subject to master leases. |
Brand |
Property Type |
# Properties |
ABR ($‘000s) |
ABR as a % of Total Portfolio |
Square Feet (‘000s) |
SF as a % of Total Portfolio |
||||||||||||||||
Jack’s Family Restaurants * |
Quick Service Restaurants | 43 | $ | 7,166 | 2.1 | % | 147 | 0.4 | % | |||||||||||||
Red Lobster* |
Casual Dining | 22 | 6,994 | 2.1 | % | 181 | 0.6 | % | ||||||||||||||
Ryerson |
Distribution & Warehouse | 11 | 6,395 | 1.9 | % | 1,537 | 4.8 | % | ||||||||||||||
Axcelis |
Flex and R&D | 1 | 5,859 | 1.8 | % | 417 | 1.3 | % | ||||||||||||||
Hensley * |
Distribution & Warehouse | 3 | 5,756 | 1.7 | % | 577 | 1.8 | % | ||||||||||||||
BluePearl Veterinary Partners ** |
Animal Health Services | 13 | 5,398 | 1.6 | % | 160 | 0.5 | % | ||||||||||||||
Bob Evans Farms *1 |
Casual Dining/Food Processing | 21 | 5,285 | 1.6 | % | 281 | 0.9 | % | ||||||||||||||
Tractor Supply Co. |
General Merchandise | 21 | 5,246 | 1.6 | % | 417 | 1.3 | % | ||||||||||||||
Dollar General |
General Merchandise | 53 | 5,218 | 1.6 | % | 492 | 1.5 | % | ||||||||||||||
Krispy Kreme |
Quick Service Restaurants/ Food Processing | 27 | 5,034 | 1.5 | % | 156 | 0.5 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Top 10 Brands |
215 |
58,351 |
17.5 |
% |
4,365 |
13.6 |
% | |||||||||||||||
Siemens |
Manufacturing/Flex and R&D | 2 | 4,936 | 1.5 | % | 545 | 1.7 | % | ||||||||||||||
Big Tex Trailers * |
Automotive/Distribution & Warehouse/Manufacturing/ Corporate Headquarters | 17 | 4,859 | 1.4 | % | 1,302 | 4.0 | % | ||||||||||||||
Outback Steakhouse * |
Casual Dining | 20 | 4,566 | 1.4 | % | 126 | 0.4 | % | ||||||||||||||
Wendy’s ** |
Quick Service Restaurants | 31 | 4,549 | 1.4 | % | 89 | 0.2 | % | ||||||||||||||
Santa Cruz Valley Hospital |
Healthcare Facilities | 1 | 4,500 | 1.3 | % | 148 | 0.5 | % | ||||||||||||||
Nestle’ |
Cold Storage | 1 | 4,476 | 1.3 | % | 310 | 1.0 | % | ||||||||||||||
Arkansas Surgical Hospital |
Surgical | 1 | 4,367 | 1.3 | % | 129 | 0.4 | % | ||||||||||||||
Value City Furniture |
Home Furnishings | 6 | 4,224 | 1.3 | % | 474 | 1.5 | % | ||||||||||||||
Taco Bell ** |
Quick Service Restaurants | 31 | 4,136 | 1.3 | % | 80 | 0.2 | % | ||||||||||||||
Cascade Aerospace |
Manufacturing | 1 | 4,087 | 1.2 | % | 231 | 0.7 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total Top 20 Brands |
326 |
$ |
103,051 |
30.9 |
% |
7,799 |
24.2 |
% | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
1 |
Brand includes one BEF Foods, Inc. property and 20 Bob Evans Restaurants, LLC properties. |
* |
Subject to a master lease. |
** |
Includes properties leased by multiple tenants, some, not all, of which are subject to master leases. |
Industry |
# Properties |
ABR ($000s) |
ABR as a % of Total Portfolio |
Square Feet (‘000s) |
SF as a % of Total Portfolio |
|||||||||||||||
Healthcare Facilities |
102 | $ | 53,099 | 15.9 | % | 2,028 | 6.3 | % | ||||||||||||
Restaurants |
238 | 46,766 | 14.0 | % | 1,106 | 3.4 | % | |||||||||||||
Packaged Foods & Meats |
11 | 16,578 | 5.0 | % | 1,820 | 5.7 | % | |||||||||||||
Distributors |
25 | 14,311 | 4.3 | % | 2,528 | 7.9 | % | |||||||||||||
Food Distributors |
7 | 12,978 | 3.9 | % | 1,556 | 4.8 | % | |||||||||||||
Auto Parts & Equipment |
39 | 12,443 | 3.7 | % | 2,387 | 7.4 | % | |||||||||||||
Specialized Consumer Services |
47 | 12,078 | 3.6 | % | 720 | 2.2 | % | |||||||||||||
Metal & Glass Containers |
8 | 9,796 | 2.9 | % | 2,206 | 6.9 | % | |||||||||||||
Specialty Stores |
25 | 9,685 | 2.9 | % | 1,140 | 3.5 | % | |||||||||||||
Healthcare Services |
18 | 9,105 | 2.7 | % | 515 | 1.6 | % | |||||||||||||
Home Furnishings |
5 | 8,955 | 2.7 | % | 1,785 | 5.5 | % | |||||||||||||
Home Furnishing Retail |
16 | 8,845 | 2.6 | % | 1,149 | 3.6 | % | |||||||||||||
Aerospace & Defense |
7 | 8,693 | 2.6 | % | 952 | 3.0 | % | |||||||||||||
General Merchandise Stores |
83 | 8,269 | 2.5 | % | 747 | 2.3 | % | |||||||||||||
Electronic Components |
2 | 6,674 | 2.0 | % | 466 | 1.4 | % | |||||||||||||
Other (41 industries) |
91 | 95,812 | 28.7 | % | 11,031 | 34.3 | % | |||||||||||||
Untenanted properties |
2 | — | — | 52 | 0.2 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
726 |
$ |
334,087 |
100.0 |
% |
32,188 |
100.0 |
% | ||||||||||||
|
|
|
|
|
|
|
|
|
|
State |
# Properties |
ABR ($000s) |
ABR as a % of Total Portfolio |
Square Feet (000s) |
SF as a % of Total Portfolio |
State |
# Properties |
ABR ($000s) |
ABR as a % of Total Portfolio |
Square Feet (000s) |
SF as a % of Total Portfolio |
|||||||||||||||||||||||||||||||||||
TX |
67 | $ | 35,461 | 10.6 | % | 3,491 | 10.8 | % | NJ |
3 | 4,904 | 1.5 | % | 366 | 1.1 | % | ||||||||||||||||||||||||||||||
IL |
24 | 20,130 | 6.0 | % | 1,981 | 6.2 | % | MO |
10 | 4,822 | 1.5 | % | 959 | 3.0 | % | |||||||||||||||||||||||||||||||
WI |
35 | 19,687 | 5.9 | % | 2,069 | 6.4 | % | WA |
15 | 4,223 | 1.3 | % | 150 | 0.5 | % | |||||||||||||||||||||||||||||||
FL |
46 | 16,398 | 4.9 | % | 854 | 2.7 | % | LA |
4 | 3,394 | 1.0 | % | 194 | 0.6 | % | |||||||||||||||||||||||||||||||
MI |
47 | 16,230 | 4.9 | % | 1,537 | 4.8 | % | NE |
6 | 3,027 | 0.9 | % | 509 | 1.6 | % | |||||||||||||||||||||||||||||||
CA |
10 | 15,559 | 4.7 | % | 1,493 | 4.6 | % | MD |
4 | 2,917 | 0.9 | % | 293 | 0.9 | % | |||||||||||||||||||||||||||||||
OH |
36 | 14,925 | 4.5 | % | 1,400 | 4.3 | % | NM |
8 | 2,782 | 0.8 | % | 96 | 0.3 | % | |||||||||||||||||||||||||||||||
AZ |
9 | 13,098 | 3.9 | % | 909 | 2.8 | % | MS |
8 | 2,772 | 0.8 | % | 334 | 1.0 | % | |||||||||||||||||||||||||||||||
NC |
35 | 12,936 | 3.9 | % | 1,308 | 4.1 | % | IA |
4 | 2,718 | 0.8 | % | 622 | 1.9 | % | |||||||||||||||||||||||||||||||
IN |
29 | 12,763 | 3.8 | % | 1,759 | 5.5 | % | WV |
16 | 2,471 | 0.7 | % | 109 | 0.3 | % | |||||||||||||||||||||||||||||||
MN |
20 | 12,738 | 3.8 | % | 2,021 | 6.3 | % | SC |
13 | 2,469 | 0.7 | % | 308 | 1.0 | % | |||||||||||||||||||||||||||||||
AL |
51 | 11,445 | 3.4 | % | 855 | 2.7 | % | CO |
4 | 2,423 | 0.7 | % | 125 | 0.4 | % | |||||||||||||||||||||||||||||||
TN |
45 | 10,825 | 3.2 | % | 536 | 1.7 | % | UT |
3 | 2,379 | 0.7 | % | 280 | 0.9 | % | |||||||||||||||||||||||||||||||
NY |
26 | 10,660 | 3.2 | % | 680 | 2.1 | % | CT |
2 | 1,699 | 0.5 | % | 55 | 0.2 | % | |||||||||||||||||||||||||||||||
GA |
29 | 10,355 | 3.1 | % | 1,538 | 4.8 | % | MT |
7 | 1,544 | 0.5 | % | 43 | 0.1 | % | |||||||||||||||||||||||||||||||
MA |
5 | 10,291 | 3.1 | % | 1,026 | 3.2 | % | NV |
2 | 1,336 | 0.4 | % | 81 | 0.2 | % | |||||||||||||||||||||||||||||||
AR |
11 | 7,506 | 2.3 | % | 282 | 0.9 | % | DE |
4 | 1,154 | 0.4 | % | 133 | 0.4 | % | |||||||||||||||||||||||||||||||
OK |
20 | 7,126 | 2.1 | % | 944 | 2.9 | % | ND |
2 | 943 | 0.3 | % | 28 | 0.1 | % | |||||||||||||||||||||||||||||||
PA |
14 | 6,737 | 2.0 | % | 1,010 | 3.1 | % | VT |
2 | 414 | 0.1 | % | 24 | 0.1 | % | |||||||||||||||||||||||||||||||
KY |
21 | 6,036 | 1.8 | % | 691 | 2.1 | % | WY |
1 | 307 | 0.1 | % | 21 | 0.1 | % | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
VA |
17 | 5,388 | 1.6 | % | 204 | 0.6 | % | Total US |
725 |
$ |
330,000 |
98.8 |
% |
31,957 |
99.3 |
% | ||||||||||||||||||||||||||||||
KS |
10 | 5,008 | 1.5 | % | 639 | 2.0 | % | Total Canada |
1 | 4,087 | 1.2 | % | 231 | 0.7 | % | |||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||||||||
Grand Total |
726 |
$ |
334,087 |
100.0 |
% |
32,188 |
100.0 |
% | ||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
Expiration Year |
2022 |
2023 |
2024 |
2025 |
2026 |
2027 |
2028 |
2029 |
2030 |
2031 |
2032 |
2033 |
2034 |
2035 |
2036 |
2037 |
2038 |
2039 |
2040 |
2041+ |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of properties |
1 | 7 | 11 | 20 | 35 | 28 | 33 | 71 | 99 | 30 | 54 | 50 | 32 | 16 | 86 | 24 | 33 | 12 | 33 | 49 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Number of leases |
2 | 8 | 11 | 23 | 32 | 28 | 30 | 39 | 55 | 25 | 39 | 24 | 21 | 12 | 21 | 9 | 29 | 7 | 6 | 11 |
Year |
# Properties |
ABR ($000s) |
ABR as a % of Total Portfolio |
Square Feet (000s) |
SF as a % of Total Portfolio |
|||||||||||||||
2022 |
1 | $ | 1,566 | 0.5 | % | 46 | 0.1 | % | ||||||||||||
2023 |
7 | 5,375 | 1.6 | % | 538 | 1.7 | % | |||||||||||||
2024 |
11 | 13,996 | 4.2 | % | 1,689 | 5.2 | % | |||||||||||||
2025 |
20 | 8,403 | 2.5 | % | 698 | 2.2 | % | |||||||||||||
2026 |
35 | 19,055 | 5.7 | % | 1,414 | 4.4 | % | |||||||||||||
2027 |
28 | 23,296 | 7.0 | % | 2,019 | 6.3 | % | |||||||||||||
2028 |
33 | 22,765 | 6.8 | % | 2,282 | 7.1 | % | |||||||||||||
2029 |
71 | 21,807 | 6.5 | % | 2,711 | 8.4 | % | |||||||||||||
2030 |
99 | 52,934 | 15.8 | % | 5,089 | 15.8 | % | |||||||||||||
2031 |
30 | 7,897 | 2.4 | % | 700 | 2.2 | % | |||||||||||||
2032 |
54 | 28,534 | 8.5 | % | 3,248 | 10.1 | % | |||||||||||||
2033 |
50 | 18,754 | 5.6 | % | 1,950 | 6.0 | % | |||||||||||||
2034 |
32 | 5,850 | 1.8 | % | 376 | 1.2 | % | |||||||||||||
2035 |
16 | 11,694 | 3.5 | % | 1,552 | 4.8 | % | |||||||||||||
2036 |
86 | 25,693 | 7.7 | % | 2,854 | 8.9 | % | |||||||||||||
2037 |
24 | 17,256 | 5.2 | % | 1,367 | 4.2 | % | |||||||||||||
2038 |
33 | 6,839 | 2.0 | % | 306 | 0.9 | % | |||||||||||||
2039 |
12 | 9,145 | 2.7 | % | 933 | 2.9 | % | |||||||||||||
2040 |
33 | 5,906 | 1.8 | % | 317 | 1.0 | % | |||||||||||||
2041 |
24 | 12,789 | 3.8 | % | 1,506 | 4.7 | % | |||||||||||||
Thereafter |
25 | 14,533 | 4.4 | % | 541 | 1.7 | % | |||||||||||||
Untenanted properties |
2 | — | — | 52 | 0.2 | % | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
726 | $ | 334,087 | 100.0 | % | 32,188 | 100.0 | % | ||||||||||||
|
|
|
|
|
|
|
|
|
|
Lease Escalation Frequency |
% of ABR |
Weighted Average Annual Minimum Increase (1) |
||||||
Annually |
78.6 | % | 2.2 | % | ||||
Every 2 years |
0.1 | % | 1.8 | % | ||||
Every 3 years |
3.1 | % | 2.9 | % | ||||
Every 4 years |
1.2 | % | 2.4 | % | ||||
Every 5 years |
8.6 | % | 1.8 | % | ||||
Other escalation frequencies |
5.7 | % | 1.9 | % | ||||
Flat |
2.7 | % | — | |||||
|
|
|||||||
Total/Weighted Average (2) |
100.0 | % | 2.0 | % | ||||
|
|
(1) | Represents the ABR weighted average annual minimum increase of the entire portfolio as if all escalations occurred annually. For leases where rent escalates by the greater of a stated fixed percentage or the change in CPI, we have assumed an escalation equal to the stated fixed percentage in the lease. As of December 31, 2021, leases contributing 8.4% of our ABR provide for rent increases equal to the lesser of a stated fixed percentage or the change in CPI. As any future increase in CPI is unknowable at this time, we have not included an increase in the rent pursuant to these leases in the weighted average annual minimum increase presented. |
(2) | Weighted by ABR. |
• | Industrial |
has a strong credit profile and experienced management team. We look for industrial assets where the real estate is mission critical to the tenant’s operations, where the property sits on an essential or strategic location for the tenant, and where it would be difficult or more expensive for the tenant to relocate. We look for industrial properties that are located in close proximity to major transportation thoroughfares such as airports, ports, railways, major freeways or interstate highways. |
• | Healthcare off-campus clinics affiliated with major health systems, as well as laboratories, ambulatory surgical centers, service-type locations such as dental and dialysis centers, and animal health service clinics. We primarily focus on healthcare properties that have substantial tenant investments like special regulatory permits and buildouts that would make relocation difficult or costly. We look for healthcare properties that are mission critical to tenant operations, generally located adjacent to or near hospital campuses or other medical facilities, and where the tenant has a strong credit profile and is not easily displaced by regulatory changes. In certain instances, we will seek additional credit enhancements to augment the credit of the tenant. In states where a certificate of need statute exists, we ensure that our sites carry this designation to maintain long-term viability. |
• | Restaurant |
• | Retail. e-commerce resistant industries where the presence of a physical location is important to the end consumer and mission critical to the tenant. Our retail investments are primarily in single-tenant, net leased retail establishments in the general merchandise, automotive, and home furnishings industries, with an emphasis on market presence and necessity-based shopping. We underwrite retail properties primarily based on the fundamental value of the underlying real estate, site level performance, corporate owned location or experienced multi-unit franchise operators, and whether the property is subject to a master lease with multiple operating locations. |
• | Office |
• | Diversity, Equity, and Inclusion (“DE&I”)—We are committed to providing equal opportunity in all aspects of employment and cultivating a diverse, equitable, and inclusive workplace. We believe that diverse backgrounds and experiences help drive our performance and are important assets for our company. To that end, we value and advance the diversity, equity, and inclusion of the people with whom we work. Our cross-functional DE&I committee spearheads our ongoing efforts to deepen our commitment to this important initiative and drive our education, including diversity trainings on topics such as unconscious bias, employee engagement, policy reviews, recruitment, and monetary donations to external DE&I focused programs and organizations. DE&I is a critical business imperative that requires ongoing focus and commitment.; therefore, our efforts to promote greater diversity, equity and inclusion within and beyond our workplace have been instituted as a regular reporting item for our employees and our board of directors. |
• | Career Development—We strive to create an engaging work experience that allows for career development and related opportunities. We offer numerous opportunities for our employees to engage in personal and professional development, including educational support and opportunities for tuition assistance and reimbursement, participation in industry conferences and networking events, individual leadership and management training, access to an online learning library providing an extensive collection of learning and development opportunities, lunch and learn meetings with our CEO and senior management team, group trainings (e.g., underwriting, real estate fundamentals, cyber security, computer skills, safety, ethics, harassment prevention, and DE&I related content), peer mentorship opportunities, and reimbursement for continuing education. |
• | Employee Wellness—Our employees are our most valuable asset, and their individual and group contributions drive our performance and success. As a result, we are focused on and invest in our team’s overall health, wellness, and engagement. We employ numerous strategies and initiatives to nurture and nourish our employees’ physical, mental, and emotional well-being, including, among other things, competitive employee benefits (with 100% employer-paid healthcare options), generous paid time off programs, fringe benefits to make both the Broadstone and home office environments more comfortable, transparent and open communication and dialogue between our senior executives and our employee base, events and opportunities for social connectedness and fun family-friendly corporate events, wellness and fitness events, on-site flu vaccinations administered by a third-party |
health-services provider, flexibility in work location and schedules to meet specific employee needs, and access to an employee assistance program and other health and wellness resources. |
• | Community Engagement—We believe in our responsibility to help the communities around us by providing support to charitable organizations and encourage living philanthropically. We offer regular volunteer and giving opportunities throughout the year that provide our employees with meaningful civic involvement. Since our inception, we have facilitated opportunities for our employees to contribute time and resources to benefit local nonprofit organizations. Our community engagement efforts are led by our employees through a dedicated committee that is responsible for engaging with community organizations, planning and organizing various opportunities for employees to make a difference through volunteer giving and service, and civic involvement with non-profit organizations, and corporate donations. |
Item 1A. |
Risk Factors |
• | Single-tenant leases involve significant risks of tenant default and tenant vacancies, which could materially and adversely affect us. |
• | Actual or perceived threats associated with epidemics, pandemics or public health crises, including the ongoing COVID-19 pandemic, could have a material adverse effect on our results of operations and the businesses of our tenants. |
• | We have limited opportunities to increase rents under our long-term leases with tenants, which could impede our growth and materially and adversely affect us. |
• | We may not be able to achieve growth through acquisitions at a rate that is comparable to our historical results, which could materially and adversely affect us. |
• | We may not be able to effectively manage our growth and any failure to do so could materially and adversely affect us. |
• | The departure of any of our key personnel with long-standing business relationships could materially and adversely affect us. |
• | Our portfolio is concentrated in certain states, and any adverse developments and economic downturns in these geographic markets could materially and adversely affect us. |
• | The decrease in demand for restaurant, retail, and/or office space may materially and adversely affect us. |
• | We may be unable to renew leases, re-lease properties as leases expire, or lease vacant spaces on favorable terms or at all, which, in each case, could materially and adversely affect us. |
• | We could face potential material adverse effects from the bankruptcies or insolvencies of our tenants. |
• | Global and U.S. financial markets and economic conditions may materially and adversely affect us and the ability of our tenants to make rental payments to us pursuant to our leases. |
• | Inflation may materially and adversely affect us and our tenants. |
• | As of December 31, 2021, we had approximately $1.7 billion principal balance of indebtedness outstanding, which may expose us to the risk of default under our debt obligations. |
• | Market conditions could adversely affect our ability to refinance existing indebtedness on acceptable terms or at all, which could materially and adversely affect us. |
• | Our Revolving Credit Facility and term loan agreements contain various covenants which, if not complied with, could accelerate our repayment obligations, thereby materially and adversely affecting us. |
• | We are a holding company with no direct operations and rely on funds received from the OP to pay liabilities. |
• | Failure to qualify as a REIT would materially and adversely affect us and the value of our Common Stock. |
• | The market price and trading volume of shares of our Common Stock may be volatile. |
• | We may not be able to make distributions to our stockholders at the times or in the amounts we expect, or at all. |
• | an ongoing reduction in general economic activity, which may cause one or more of our tenants to be unable to maintain profitability and make timely rental payments to us pursuant to their leases, request rent relief requests, or declare bankruptcy; |
• | an increase in property vacancies, which could result in our obligation to pay the associated real estate taxes, insurance, and general property operating expenses; |
• | a continuing complete or partial closure of, or other operational issues at, one or more of our properties resulting from government or tenant action; |
• | delays in the supply of material products or services to us or our tenants from vendors; |
• | a reduction in our tenants’ available workforce as a result of local, state or federal “shelter in place” or “stay at home” rules and restrictions; |
• | indications of a tenant’s inability to continue as a going concern, changes in our view of strategy relative to a tenant’s business or industry, or changes in our long-term hold strategies, which could be indicative of an impairment triggering event with respect to a particular property or properties; |
• | a general decline in business activity and demand for real estate transactions, which could adversely affect our ability to grow our portfolio or sell properties upon desirable terms; |
• | difficulty accessing debt and equity capital on attractive terms, if at all; and |
• | an inability to maintain compliance with financial covenants of credit facility, senior notes, and other loan agreements, which may result in a default of such arrangements and potentially result in an acceleration of indebtedness, or increased interest expense should a waiver be required from the lending institutions. |
• | general market conditions, including the impact of the COVID-19 pandemic; |
• | the market’s perception of our growth potential; |
• | our current debt levels; |
• | our current and expected future earnings; |
• | the performance of our portfolio; |
• | our cash flow and cash distributions; and |
• | the market price per share of our Common Stock. |
• | invest in enhanced operational systems that can scale as our portfolio grows in size; |
• | attract, integrate, and retain operations personnel as our Company grows in complexity; and |
• | identify and supervise a number of suitable third-parties to provide services to us. |
• | changes the supply and demand for single-tenant space in the industrial, healthcare, restaurant, office, and retail sectors; |
• | increased competition for real property investments targeted by our investment strategy; |
• | changes in consumer trends and preferences that affect the demand for products and services offered by our tenants; |
• | inability to lease or sell properties upon expiration or termination of existing leases and renewal of leases at lower rental rates; |
• | the subjectivity of real estate valuations and changes in such valuations over time; |
• | the potential risk of functional obsolescence of properties over time; |
• | competition from other properties. |
• | our cash flow may be insufficient to meet our required principal and interest payments; |
• | cash interest expense and financial covenants relating to our indebtedness, including a covenant in our Revolving Credit Facility that restricts us from paying distributions if an event of default exists, other than distributions required to maintain our REIT status, may limit or eliminate our ability to make distributions to our common stockholders; |
• | we may be forced to dispose of properties, possibly on unfavorable terms or in violation of certain covenants to which we may be subject; |
• | we may default on our obligations and the lenders or mortgagees may foreclose on our properties or our interests in the entities that own the properties that secure their loans and receive an assignment of rents and leases; |
• | we may be restricted from accessing some of our excess cash flow after debt service if certain of our tenants fail to meet certain financial performance metric thresholds; |
• | our default under any loan with cross default provisions could result in a default on other indebtedness. |
• | actual receipt of an improper benefit or profit in money, property, or services; or |
• | active and deliberate dishonesty by the director or officer that was established by a final judgment as being material to the cause of action adjudicated. |
• | we would not be allowed a deduction for distributions to stockholders in computing our taxable income and would be subject to U.S. federal income tax at the corporate rate; |
• | we could be subject to increased state and local income taxes; |
• | unless we are entitled to relief under applicable statutory provisions of the Code, we could not elect to be taxed as a REIT for four taxable years following the year during which qualification was lost; and |
• | for the five years following re-election of REIT status, upon a taxable disposition of an asset owned as of such re-election, we would be subject to corporate level tax with respect to any built-in gain inherent in such asset at the time of re-election. |
• | In order to qualify as a REIT, we must distribute annually at least 90% of our REIT taxable income to our stockholders (computed without regard to the dividends paid deduction and our net capital gain), and to the extent that we satisfy the distribution requirement but distribute less than 100% of our REIT taxable income (computed without regard to the dividends paid deduction and including our net capital gain), we will be subject to U.S. federal corporate income tax on the undistributed income, as well as applicable state and local income taxes. |
• | If we should fail to distribute, or fail to be treated as having distributed, with respect to each calendar year at least the sum of (i) 85% of our REIT ordinary income for such year, (ii) 95% of our REIT capital gain net income for such year, and (iii) any undistributed taxable income from prior periods, we would be subject to a 4% nondeductible excise tax on the excess of such required distribution over the sum of (a) the amounts actually distributed and (b) the amounts we retained and upon which we paid U.S. federal income tax at the corporate level. |
• | If we have (i) net income from the sale or other disposition of “foreclosure property” that is held primarily for sale to customers in the ordinary course of business or (ii) other non-qualifying net income from foreclosure property, we will be subject to tax at the U.S. federal corporate income tax rate on such income. To the extent that income from “foreclosure property” is otherwise qualifying income for purposes of the 75% gross income test, this tax is not applicable. |
• | If we have net income from prohibited transactions (which are, in general, certain sales or other dispositions of property held primarily for sale to customers in the ordinary course of business, other than sales of foreclosure property and sales that qualify for certain statutory safe harbors), such income will be subject to a 100% tax. |
• | We may be subject to tax on gain recognized in a taxable disposition of assets acquired from a non-REIT C corporation by way of a carryover basis transaction, when such gain is recognized on a disposition of an asset during a 5-year period beginning on the date on which we acquired the asset. To the extent of any “built-in gain,” such gain will be subject to U.S. federal income tax at the federal |
corporate income tax rate. Built-in gain means the excess of (i) the fair market value of the asset as of the beginning of the applicable recognition period over (ii) our adjusted basis in such asset as of the beginning of such recognition period. |
• | If we should fail to satisfy the 75% gross income test or the 95% gross income test (which are discussed below), but have nonetheless maintained our qualification as a REIT because certain other requirements have been met, we will be subject to a 100% tax on the greater of the gross income amount by which we fail the 75% or the 95% test multiplied in either case by a fraction generally intended to reflect our profitability without regard to our long-term capital gain. |
• | Similarly, if we should fail to satisfy the asset tests or other requirements applicable to REITs, as described below, yet nonetheless qualify as a REIT because there is reasonable cause for the failure and other applicable requirements are met, we may be subject to a penalty. The amount of the penalty will be at least $50,000 per failure, and, in the case of certain asset test failures, will be equal to the amount of net income generated by the assets in question multiplied by the highest corporate tax rate if that amount exceeds $50,000 per failure. |
• | We may perform additional, non-customary services for tenants of our buildings through a taxable REIT subsidiary (“TRS”), including real estate or non-real estate related services; however, any earnings related to such services are subject to federal and state income taxes. |
• | We will be subject to a 100% tax on transactions with our TRSs if such transactions are not at arm’s length. |
• | actual or anticipated declines in our quarterly operating results or distributions; |
• | changes in government regulations; |
• | changes in laws affecting REITs and related tax matters; |
• | the announcement of new contracts by us or our competitors; |
• | reductions in our FFO, AFFO, or earnings estimates; |
• | publication of research reports about us or the real estate industry; |
• | increases in market interest rates that lead purchasers of shares of our Common Stock to demand a higher yield; |
• | future equity issuances, or the perception that they may occur, including issuances of Common Stock upon exercise or vesting of equity awards or redemption of OP Units; |
• | changes in market valuations of similar companies; |
• | adverse market reaction to any increased indebtedness we incur in the future; |
• | additions or departures of key management personnel; |
• | actions by institutional stockholders; |
• | differences between our actual financial and operating results and those expected by investors and analysts; |
• | changes in analysts’ recommendations or projections; |
• | speculation in the press or investment community; and |
• | the realization of any of the other risk factors presented herein. |
Item 1B. |
Unresolved Staff Comments. |
Item 2. |
Properties. |
Item 3. |
Legal Proceedings. |
Item 4. |
Mine Safety Disclosures. |
Item 5. |
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities |
December 31, |
||||||||||||||||||||||||
2016 |
2017 |
2018 |
2019 |
2020 |
2021 |
|||||||||||||||||||
Broadstone Net Lease |
100.00 | 112.10 | 126.74 | 133.39 | 128.21 | 170.09 | ||||||||||||||||||
Russell 2000 |
100.00 | 114.65 | 102.02 | 128.06 | 153.62 | 176.39 | ||||||||||||||||||
MSCI US REIT Index |
100.00 | 105.07 | 100.27 | 126.18 | 116.62 | 166.84 |
Item 6. |
[Reserved] |
Item 7. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
• | Diversified Portfolio e.g., |
• | Property Type |
• | Geographic Diversification |
• | Tenant and Industry Diversification |
• | Strong In-Place Leases with Significant Remaining Lease Term |
• | Standard Contractual Base Rent Escalation |
• | Extensive Tenant Financial Reporting |
Year Ended December 31, |
Increase/(Decrease) |
|||||||||||||||
(in thousands) |
2021 |
2020 |
$ |
% |
||||||||||||
Revenues: |
||||||||||||||||
Contractual rental amounts billed for operating leases |
$ | 308,624 | $ | 281,998 | $ | 26,626 | 9.4 | % | ||||||||
Adjustment to recognize contractual operating lease billings on a straight-line basis |
19,847 | 25,200 | (5,353 | ) | (21.2 | )% | ||||||||||
Write-off of accrued rental income |
(442 | ) | (4,235 | ) | 3,793 | (89.6 | )% | |||||||||
Variable rental amount earned |
768 | 743 | 25 | 3.4 | % | |||||||||||
Earned income from direct financing leases |
2,909 | 3,355 | (446 | ) | (13.3 | )% | ||||||||||
Interest income from sales-type leases |
58 | 5 | 53 | >100.0 | % | |||||||||||
Operating expenses billed to tenants |
17,462 | 15,845 | 1,617 | 10.2 | % | |||||||||||
Other income from real estate transactions |
33,549 | 799 | 32,750 | >100.0 | % | |||||||||||
Adjustment to revenue recognized for uncollectible rental amounts billed, net |
101 | (2,073 | ) | 2,174 | <(100.0 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total Lease revenues, net |
$ | 382,876 | $ | 321,637 | $ | 61,239 | 19.0 | % | ||||||||
|
|
|
|
|
|
Year Ended December 31, |
Increase/(Decrease) |
|||||||||||||||
(in thousands) |
2021 |
2020 |
$ |
% |
||||||||||||
Operating expenses: |
||||||||||||||||
Depreciation and amortization |
$ | 132,096 | $ | 132,685 | $ | (589 | ) | (0.4 | )% | |||||||
Property and operating expense |
18,459 | 17,478 | 981 | 5.6 | % | |||||||||||
General and administrative |
36,366 | 27,988 | 8,378 | 29.9 | % | |||||||||||
Provision for impairment of investment in rental properties |
28,208 | 19,077 | 9,131 | 47.9 | % | |||||||||||
Asset management fees |
— | 2,461 | (2,461 | ) | (100.0 | )% | ||||||||||
Property management fees |
— | 1,275 | (1,275 | ) | (100.0 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expenses |
$ | 215,129 | $ | 200,964 | $ | 14,165 | 7.0 | % | ||||||||
|
|
|
|
|
|
Year Ended December 31, |
||||||||
(in thousands, except number of properties) |
2021 |
2020 |
||||||
Number of properties |
7 | 7 | ||||||
Carrying value prior to impairment charge |
$ | 48,604 | $ | 55,674 | ||||
Fair value |
20,396 | 36,597 | ||||||
|
|
|
|
|||||
Impairment charge |
$ | 28,208 | $ | 19,077 | ||||
|
|
|
|
Year Ended December 31, |
Increase/(Decrease) |
|||||||||||||||
(in thousands) |
2021 |
2020 |
$ |
% |
||||||||||||
Other income (expenses) |
||||||||||||||||
Interest income |
$ | 17 | $ | 24 | $ | (7 | ) | (29.2 | )% | |||||||
Interest expense |
(64,146 | ) | (76,138 | ) | (11,992 | ) | (15.8 | )% | ||||||||
Cost of debt extinguishment |
(368 | ) | (417 | ) | (49 | ) | (11.8 | )% | ||||||||
Gain on sale of real estate |
13,523 | 14,985 | (1,462 | ) | (9.8 | )% | ||||||||||
Income taxes |
(1,644 | ) | (939 | ) | 705 | 75.1 | % | |||||||||
Internalization expenses |
— | (3,705 | ) | (3,705 | ) | (100.0 | )% | |||||||||
Change in fair value of earnout liability |
(5,539 | ) | 1,800 | (7,339 | ) | <(100.0 | )% | |||||||||
Other expenses |
(62 | ) | (7 | ) | 55 | >100.0 | % |
Year Ended December 31, |
Increase/(Decrease) |
|||||||||||||||
(in thousands, except per share data) |
2021 |
2020 |
$ |
% |
||||||||||||
Net income |
$ | 109,528 | $ | 56,276 | $ | 53,252 | 94.6 | % | ||||||||
Net earnings per diluted share |
0.67 | 0.44 | 0.23 | 52.3 | % |
(in thousands, except interest rates) |
Outstanding Balance |
Interest Rate |
Maturity Date |
|||||||||
Unsecured revolving credit facility |
$ | 102,000 | one-month LIBOR + 1.00% |
Sep. 2023 | ||||||||
|
|
|||||||||||
Unsecured term loans: |
||||||||||||
2022 Unsecured Term Loan |
60,000 | one-month LIBOR + 1.00% |
Feb. 2022 | |||||||||
2024 Unsecured Term Loan |
190,000 | one-month LIBOR + 1.00% |
Jun. 2024 | |||||||||
2026 Unsecured Term Loan |
400,000 | one-month LIBOR + 1.00% |
Feb. 2026 | |||||||||
|
|
|||||||||||
Total unsecured term loans |
650,000 | |||||||||||
|
|
|||||||||||
Senior unsecured notes: |
||||||||||||
2027 Senior Unsecured Notes - Series A |
150,000 | 4.84% | Apr. 2027 | |||||||||
2028 Senior Unsecured Notes - Series B |
225,000 | 5.09% | Jul. 2028 | |||||||||
2030 Senior Unsecured Notes - Series C |
100,000 | 5.19% | Jul. 2030 | |||||||||
2031 Senior Unsecured Public Notes |
375,000 | 2.60% | Sep. 2031 | |||||||||
|
|
|||||||||||
Total senior unsecured notes |
850,000 | |||||||||||
|
|
|||||||||||
Total unsecured debt |
$ | 1,602,000 | ||||||||||
|
|
Covenants |
Requirement | |
Leverage Ratio |
≤ 0.60 to 1.00 | |
Secured Indebtedness Ratio |
≤ 0.40 to 1.00 | |
Unencumbered Coverage Ratio |
≥ 1.75 to 1.00 | |
Fixed Charge Coverage Ratio |
≥ 1.50 to 1.00 | |
Total Unsecured Indebtedness to Total Unencumbered Eligible Property Value |
≤ 0.60 to 1.00 | |
Dividends and Other Restricted Payments |
Only applicable in case of default | |
Aggregate Debt Ratio |
≤ 0.60 to 1.00 | |
Consolidated Income Available for Debt to Annual Debt Service Charge |
≥ 1.50 to 1.00 | |
Total Unencumbered Assets to Total Unsecured Debt |
≥ 1.50 to 1.00 | |
Secured Debt Ratio |
≤ 0.40 to 1.00 |
Year of Maturity |
Term Loans |
Revolving Credit Facility (1) |
Senior Notes |
Mortgages |
Interest Expense (2) |
Tenant Improvement Allowances (3) |
Operating Leases |
Total |
||||||||||||||||||||||||
2022 |
$ | 60,000 | $ | — | $ | — | $ | 2,906 | $ | 60,542 | $ | 57 | $ | 723 | $ | 124,228 | ||||||||||||||||
2023 |
— | 102,000 | — | 7,582 | 59,432 | — | 539 | 169,553 | ||||||||||||||||||||||||
2024 |
190,000 | — | — | 9,760 | 55,578 | — | 153 | 255,491 | ||||||||||||||||||||||||
2025 |
— | — | — | 20,195 | 52,126 | — | 155 | 72,476 | ||||||||||||||||||||||||
2026 |
400,000 | — | — | 16,843 | 43,682 | — | 157 | 460,682 | ||||||||||||||||||||||||
Thereafter |
— | — | 850,000 | 39,874 | 94,113 | — | 3,620 | 987,607 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ | 650,000 | $ | 102,000 | $ | 850,000 | $ | 97,160 | $ | 365,473 | $ | 57 | $ | 5,347 | $ | 2,070,037 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
On January 28, 2022, we amended and restated the Revolving Credit Facility, extending its maturity date to March 2026. The amended agreement contains two six-month extension options subject to certain conditions, including the payment of an extension fee equal to 0.0625% of the revolving commitments. |
(2) |
Interest expense is projected based on the outstanding borrowings and interest rates in effect as of December 31, 2021. This amount includes the impact of interest rate swap agreements. |
(3) |
We expect to pay tenant improvement allowances out of cash flows from operations or from additional borrowings. |
For the Year Ended December 31, |
||||||||||||
(in thousands) |
2021 |
2020 |
2019 |
|||||||||
Net cash provided by operating activities |
$ | 244,937 | $ | 179,028 | $ | 147,358 | ||||||
Net cash used in investing activities |
(582,304 | ) | (60,236 | ) | (831,707 | ) | ||||||
Net cash provided by (used in) financing activities |
254,408 | (28,375 | ) | 685,671 | ||||||||
|
|
|
|
|
|
|||||||
(Decrease) increase in cash and cash equivalents and restricted cash |
$ | (82,959 | ) | $ | 90,417 | $ | 1,322 | |||||
|
|
|
|
|
|
For the Year Ended December 31, |
||||||||||||
(in thousands, except per share data) |
2021 |
2020 |
2019 |
|||||||||
Net income |
$ | 109,528 | $ | 56,276 | $ | 85,114 | ||||||
Real property depreciation and amortization |
131,999 | 132,613 | 108,818 | |||||||||
Gain on sale of real estate |
(13,523 | ) | (14,985 | ) | (29,914 | ) | ||||||
Provision for impairment on investment in rental properties |
28,208 | 19,077 | 3,452 | |||||||||
|
|
|
|
|
|
|||||||
FFO |
$ | 256,212 | $ | 192,981 | $ | 167,470 | ||||||
|
|
|
|
|
|
|||||||
Straight-line rent adjustment |
(20,304 | ) | (24,066 | ) | (21,986 | ) | ||||||
Write-off of accrued rental income |
1,938 | 4,235 | 43 | |||||||||
Lease termination fee |
(35,000 | ) | — | — | ||||||||
Adjustment to provision for credit losses |
(38 | ) | (148 | ) | — | |||||||
Cost of debt extinguishment |
368 | 417 | 1,176 | |||||||||
Amortization of debt issuance costs |
3,854 | 3,445 | 2,685 | |||||||||
Amortization of net mortgage premiums |
(132 | ) | (142 | ) | (143 | ) | ||||||
Loss (gain) on interest rate swaps and other non-cash interest expense |
698 | (166 | ) | (205 | ) | |||||||
Amortization of lease intangibles |
(3,208 | ) | (1,118 | ) | (3,410 | ) | ||||||
Stock-based compensation |
4,669 | 1,989 | — | |||||||||
Severance |
1,304 | 94 | — | |||||||||
Change in fair value of earnout liability |
5,539 | (1,800 | ) | — | ||||||||
Internalization expenses |
— | 3,705 | 3,658 | |||||||||
Capital improvements/reserves |
— | 1,662 | (97 | ) | ||||||||
Other expenses |
62 | 7 | 6 | |||||||||
|
|
|
|
|
|
|||||||
AFFO |
$ | 215,962 | $ | 181,095 | $ | 149,197 | ||||||
|
|
|
|
|
|
For the Three Months Ended December 31, |
||||||||||||
(in thousands) |
2021 |
2020 |
2019 |
|||||||||
Net income |
$ | 32,226 | $ | 17,619 | $ | 27,712 | ||||||
Depreciation and amortization |
33,476 | 30,182 | 30,829 | |||||||||
Interest expense |
16,997 | 17,123 | 21,509 | |||||||||
Income taxes |
457 | (141 | ) | 1,262 | ||||||||
|
|
|
|
|
|
|||||||
EBITDA |
$ | 83,156 | $ | 64,783 | $ | 81,312 | ||||||
Provision for impairment of investment in rental properties |
207 | 1,678 | — | |||||||||
Gain on sale of real estate |
(3,732 | ) | (5,260 | ) | (13,142 | ) | ||||||
|
|
|
|
|
|
|||||||
EBITDAre |
$ | 79,631 | $ | 61,201 | $ | 68,170 | ||||||
Adjustment for current quarter acquisition activity (1) |
2,002 | 1,703 | 346 | |||||||||
Adjustment for current quarter disposition activity (2) |
(180 | ) | (318 | ) | (1,015 | ) | ||||||
Adjustment to exclude non-recurring expenses (income) (3) |
— | 182 | 2,463 | |||||||||
Adjustment to exclude change in fair value of earnout liability |
— | 6,706 | — | |||||||||
Adjustment to exclude write-off of accrued rental income |
— | 242 | — | |||||||||
|
|
|
|
|
|
|||||||
Adjusted EBITDAre |
$ | 81,453 | $ | 69,716 | $ | 69,964 | ||||||
|
|
|
|
|
|
|||||||
Annualized EBITDAre |
$ | 318,526 | $ | 244,805 | $ | 272,680 | ||||||
|
|
|
|
|
|
|||||||
Annualized Adjusted EBITDAre |
$ | 325,812 | $ | 278,867 | $ | 279,856 | ||||||
|
|
|
|
|
|
(1) |
Reflects an adjustment to give effect to all acquisitions during the quarter as if they had been acquired as of the beginning of the quarter. |
(2) |
Reflects an adjustment to give effect to all dispositions during the quarter as if they had been sold as of the beginning of the quarter. |
(3) |
Amounts represent expense directly associated with the Internalization. |
As of December 31, |
||||||||
(in thousands) |
2021 |
2020 |
||||||
Debt |
||||||||
Unsecured revolving credit facility |
$ | 102,000 | $ | — | ||||
Unsecured term loans, net |
646,671 | 961,330 | ||||||
Senior unsecured notes, net |
843,801 | 472,466 | ||||||
Mortgages, net |
96,846 | 107,382 | ||||||
Debt issuance costs |
9,842 | 6,489 | ||||||
|
|
|
|
|||||
Gross Debt |
1,699,160 | 1,547,667 | ||||||
Cash and cash equivalents |
(21,669 | ) | (100,486 | ) | ||||
Restricted cash |
(6,100 | ) | (10,242 | ) | ||||
|
|
|
|
|||||
Net Debt |
$ | 1,671,391 | $ | 1,436,939 | ||||
|
|
|
|
|||||
Net Debt to Annualized EBITDAre |
5.25x | 5.87x | ||||||
|
|
|
|
|||||
Net Debt to Annualized Adjusted EBITDAre |
5.13x | 5.15x | ||||||
|
|
|
|
Year Ended December 31, |
||||||||||||
(in thousands, except number of properties) |
2021 |
2020 |
2019 |
|||||||||
Number of properties |
7 | 7 | 4 | |||||||||
Carrying value prior to impairment charge |
$ | 48,604 | $ | 55,674 | $ | 15,901 | ||||||
Fair value |
20,396 | 36,597 | 12,449 | |||||||||
|
|
|
|
|
|
|||||||
Impairment charge |
$ | 28,208 | $ | 19,077 | $ | 3,452 | ||||||
|
|
|
|
|
|
Item 7A. |
Quantitative and Qualitative Disclosures About Market Risk |
Item 8. |
Financial Statements and Supplementary Data |
82 | ||||
85 | ||||
86 | ||||
8 8 |
||||
89 | ||||
90 | ||||
136 |
• | We obtained an understanding and tested the design and operating effectiveness over the Company’s controls to allocate the purchase price of investments in real estate, including controls over management’s evaluation of inputs and assumptions used in the valuation estimates. |
• | For each acquisition, we obtained and evaluated the third-party purchase price allocation report, along with relevant supporting documentation, such as the executed purchase and sale agreement. |
• | For each real estate acquisition, we compared the purchase price allocated to identifiable tangible and intangible assets and liabilities as to the Company’s historical allocation percentages for similar types of properties, identifying outliers for further investigation. |
• | With the assistance of our fair value specialists, on a sample basis, we evaluated the reasonableness of the valuation methodology and significant assumptions used in the third-party purchase price allocation report, including comparing the key inputs used in the purchase price allocation to external market sources. |
• | We obtained an understanding and tested the design and operating effectiveness of the Company’s controls to monitor long-lived assets for events or changes in circumstances that indicate that their carrying amounts may not be recoverable, and, when applicable, the Company’s controls over the undiscounted cash flow recoverability estimates, including the estimated hold or sell strategy, projected rental rates, and estimated disposition proceeds. |
• | We evaluated the completeness and reasonableness of the Company’s criteria to identify long-lived assets with indicators of impairment, including assessing the methodologies applied and testing the completeness and accuracy of the underlying data utilized. |
• | We compared the Company’s undiscounted cash flow recoverability estimates and assumptions, including estimated hold or sell strategy, projected rental rates and estimated disposition proceeds to historical results and external market sources to evaluate the reasonableness. In addition, we performed procedures to evaluate the completeness and accuracy of the data utilized in management’s recoverability estimates. |
December 31, |
||||||||
2021 |
2020 |
|||||||
Assets |
||||||||
Accounted for using the operating method: |
||||||||
Land |
$ | $ | ||||||
Land improvements |
||||||||
Buildings and improvements |
||||||||
Equipment |
||||||||
|
|
|
|
|||||
Total accounted for using the operating method | ||||||||
Less accumulated depreciation |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Accounted for using the operating method, net | ||||||||
Accounted for using the direct financing method | ||||||||
Accounted for using the sales-type method | ||||||||
|
|
|
|
|||||
Investment in rental property, net | ||||||||
Cash and cash equivalents |
||||||||
Accrued rental income |
||||||||
Tenant and other receivables, net |
||||||||
Prepaid expenses and other assets |
||||||||
Goodwill |
||||||||
Intangible lease assets, net |
||||||||
Debt issuance costs—unsecured revolving credit facility, net |
||||||||
Leasing fees, net |
||||||||
|
|
|
|
|||||
Total assets |
$ | $ | ||||||
|
|
|
|
|||||
Liabilities and equity |
||||||||
Unsecured revolving credit facility | $ | $ | ||||||
Mortgages, net | ||||||||
Unsecured term loans, net | ||||||||
Senior unsecured notes, net | ||||||||
Interest rate swap, liabilities | ||||||||
Earnout liability | — | |||||||
Accounts payable and other liabilities | ||||||||
Dividends payable | ||||||||
Accrued interest payable | ||||||||
Intangible lease liabilities, net | ||||||||
|
|
|
|
|||||
Total liabilities |
||||||||
|
|
|
|
|||||
Commitments and contingencies (See Note 19) |
||||||||
Equity |
||||||||
Broadstone Net Lease, Inc. stockholders’ equity: | ||||||||
Preferred stock, $ |
||||||||
Common stock, $ |
||||||||
Class A common stock, $ |
||||||||
Additional paid-in capital |
||||||||
Cumulative distributions in excess of retained earnings | ( |
) | ( |
) | ||||
Accumulated other comprehensive loss | ( |
) | ( |
) | ||||
|
|
|
|
|||||
Total Broadstone Net Lease, Inc. stockholders’ equity |
||||||||
Non-controlling interests |
||||||||
|
|
|
|
|||||
Total equity |
||||||||
|
|
|
|
|||||
Total liabilities and equity |
$ | $ | ||||||
|
|
|
|
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Revenues |
||||||||||||
Lease revenues, net |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Operating expenses |
||||||||||||
Depreciation and amortization |
||||||||||||
Property and operating expense |
||||||||||||
General and administrative |
||||||||||||
Provision for impairment of investment in rental properties |
||||||||||||
Asset management fees |
||||||||||||
Property management fees |
||||||||||||
|
|
|
|
|
|
|||||||
Total operating expenses |
||||||||||||
|
|
|
|
|
|
|||||||
Other income (expenses) |
||||||||||||
Interest income |
||||||||||||
Interest expense |
( |
) | ( |
) | ( |
) | ||||||
Cost of debt extinguishment |
( |
) | ( |
) | ( |
) | ||||||
Gain on sale of real estate |
||||||||||||
Income taxes |
( |
) | ( |
) | ( |
) | ||||||
Internalization expenses |
( |
) | ( |
) | ||||||||
Change in fair value of earnout liability |
( |
) | ||||||||||
Other expenses |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Net income |
||||||||||||
Net income attributable to non-controlling interests |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Net income attributable to Broadstone Net Lease, Inc. |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Weighted average number of common shares outstanding |
||||||||||||
Basic |
||||||||||||
|
|
|
|
|
|
|||||||
Diluted |
||||||||||||
|
|
|
|
|
|
|||||||
Net earnings per share attributable to common stockholders |
||||||||||||
Basic and diluted |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Comprehensive income |
||||||||||||
Net income |
$ | $ | $ | |||||||||
Other comprehensive income |
||||||||||||
Change in fair value of interest rate swaps |
( |
) | ( |
) | ||||||||
Realized loss (gain) on interest rate swaps |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Comprehensive income |
||||||||||||
Comprehensive income attributable to non-controlling interests |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Comprehensive income attributable to Broadstone Net Lease, Inc. |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Common Stock |
Class A Common Stock |
Additional Paid-in Capital |
Cumulative Distributions in Excess of Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Non- controlling Interests |
Total Shareholders’ Equity |
||||||||||||||||||||||
Balance, January 1, 2021 | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | $ | |||||||||||||||||
Net income |
— | — | — | — | ||||||||||||||||||||||||
Issuance of |
— | — | — | — | ||||||||||||||||||||||||
Issuance of |
— | — | — | — | — | — | — | |||||||||||||||||||||
Offering costs, discounts, and commissions |
— | — | ( |
) | — | — | — | ( |
) | |||||||||||||||||||
Stock-based compensation |
— | — | — | — | — | |||||||||||||||||||||||
Retirement of |
— | — | ( |
) | — | — | — | ( |
) | |||||||||||||||||||
Forfeiture of seven shares of common stock |
— | — | ( |
) | — | — | — | ( |
) | |||||||||||||||||||
Conversion of |
( |
) | — | — | — | — | — | |||||||||||||||||||||
Conversion of |
— | — | — | — | ( |
) | — | |||||||||||||||||||||
Conversion of |
— | — | — | ( |
) | — | ||||||||||||||||||||||
Distributions declared ($ |
— | — | — | ( |
) | — | ( |
) | ( |
) | ||||||||||||||||||
Change in fair value of interest rate swap agreements |
— | — | — | — | ||||||||||||||||||||||||
Realized loss on interest rate swap agreements |
— | — | — | — | ||||||||||||||||||||||||
Adjustment to non-controlling interests |
— | — | ( |
) | — | — | ||||||||||||||||||||||
Balance, December 31, 2021 |
$ | $ | — | $ | $ | ( |
) | $ | ( |
) | $ | $ | ||||||||||||||||
Common Stock |
Class A Common Stock |
Additional Paid-in Capital |
Cumulative Distributions in Excess of Retained Earnings |
Accumulated Other Comprehensive Income (Loss) |
Non- controlling Interests |
Total Shareholders’ Equity |
Mezzanine Equity Common Stock |
Mezzanine Equity Non- controlling Interests |
Total Mezzanine Equity |
|||||||||||||||||||||||||||||||||||
Balance, January 1, 2019 |
$ | $ | — | $ | $ | ( |
) | $ | $ | $ | $ | — | $ | — | $ | — | ||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Issuance of stock |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Other offering costs |
— | — | ( |
) | — | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||||||||||
Distributions declared ($ and OP Unit) |
— | — | — | ( |
) | — | ( |
) | ( |
) | — | — | — | |||||||||||||||||||||||||||||||
Change in fair value of interest rate swap agreements |
— | — | — | — | ( |
) | ( |
) | ( |
) | — | — | — | |||||||||||||||||||||||||||||||
Realized gain on interest rate swap agreements |
— | — | — | — | ( |
) | ( |
) | ( |
) | — | — | — | |||||||||||||||||||||||||||||||
Redemption of |
( |
) | — | ( |
) | ( |
) | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||||||||
Redemption of |
— | — | ( |
) | ( |
) | — | — | ( |
) | — | — | — | |||||||||||||||||||||||||||||||
Adjustment of non-controlling interests |
— | — | ( |
) | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Balance, December 31, 2019 |
— | ( |
) | ( |
) | — | — | — | ||||||||||||||||||||||||||||||||||||
Cumulative effect of accounting change |
— | — | — | ( |
) | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||||||||||
Net income |
— | — | — | — | ||||||||||||||||||||||||||||||||||||||||
Issuance of |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||
Stock-based compensation |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Issuance of |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Issuance of non-controlling interests |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||
Offering costs, discounts, and commissions |
— | — | ( |
) | — | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||||||||||
Adjustments to carrying value of mezzanine equity non- controlling interests |
— | — | ( |
) | — | — | — | ( |
) | — | ||||||||||||||||||||||||||||||||||
Reclassification of portion of earnout liability |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||
Repurchase of two fractional shares of common stock |
— | — | ( |
) | — | — | — | ( |
) | — | — | — | ||||||||||||||||||||||||||||||||
Repurchase of five OP Units |
— | — | — | — | — | ( |
) | ( |
) | — | — | — | ||||||||||||||||||||||||||||||||
Conversion of of common stock with a related party |
— | — | — | — | ( |
) | — | — | — | — | ||||||||||||||||||||||||||||||||||
Distributions declared ($ |
— | — | — | ( |
) | — | ( |
) | ( |
) | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||
Change in fair value of interest rate swap agreements |
— | — | — | — | ( |
) | ( |
) | ( |
) | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||
Realized gain on interest rate swap agreements |
— | — | — | — | ( |
) | ( |
) | ( |
) | — | ( |
) | ( |
) | |||||||||||||||||||||||||||||
Reclassification of |
— | — | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||||||||||
Reclassification of non-controlling interests to non-controlling interests |
— | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||
Adjustment to non-controlling interests |
— | — | — | — | ( |
) | — | — | — | — | ||||||||||||||||||||||||||||||||||
Balance, December 31, 2020 |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | $ | $ | — | $ | — | $ | — | |||||||||||||||||||||||||||
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Operating activities |
||||||||||||
Net income |
$ | $ | $ | |||||||||
Adjustments to reconcile net income including non-controlling interest to net cash provided by operating activities: |
||||||||||||
Depreciation and amortization including intangibles associated with investment in rental property |
||||||||||||
Provision for impairment of investment in rental properties |
||||||||||||
Amortization of debt issuance costs and original issuance discounts charged to interest expense |
||||||||||||
Stock-based compensation expense |
— | |||||||||||
Straight-line rent, direct financing and sales-type lease adjustments |
( |
) | ( |
) | ( |
) | ||||||
Cost of debt extinguishment |
||||||||||||
Gain on sale of real estate |
( |
) | ( |
) | ( |
) | ||||||
Change in fair value of earnout liability |
( |
) | — | |||||||||
Cash paid for earnout liability |
( |
) | — | — | ||||||||
Settlement of interest rate swaps |
( |
) | — | — | ||||||||
Leasing fees paid |
( |
) | — | ( |
) | |||||||
Adjustment to provision for credit losses |
( |
) | ( |
) | — | |||||||
Other non-cash items |
||||||||||||
Changes in assets and liabilities, net of acquisition: |
||||||||||||
Tenant and other receivables |
( |
) | ||||||||||
Prepaid expenses and other assets |
( |
) | ( |
) | ||||||||
Accounts payable and other liabilities |
||||||||||||
Accrued interest payable |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Net cash provided by operating activities |
||||||||||||
|
|
|
|
|
|
|||||||
Investing activities |
||||||||||||
Acquisition of rental property accounted for using the operating method, net of mortgages assumed of $ |
( |
) | ( |
) | ( |
) | ||||||
Acquisition of rental property accounted for using the sales-type method |
— | ( |
) | — | ||||||||
Cash paid for Internalization |
— | ( |
) | — | ||||||||
Capital expenditures and improvements |
( |
) | ( |
) | ( |
) | ||||||
Proceeds from disposition of rental property, net |
||||||||||||
Change in deposits on investments in rental property |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Net cash used in investing activities |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Financing activities |
||||||||||||
Proceeds from issuance of common stock and Class A common stock, net of $ |
||||||||||||
Redemptions of common stock |
— | — | ( |
) | ||||||||
Redemptions of common stock with a related party |
— | — | ( |
) | ||||||||
Repurchase of fractional shares of common stock and OP Units |
— | ( |
) | — | ||||||||
Borrowings on mortgages, senior unsecured notes and unsecured term loans, net of mortgages assumed of $ |
||||||||||||
Principal payments on mortgages and unsecured term loans |
( |
) | ( |
) | ( |
) | ||||||
Borrowings on unsecured revolving credit facility |
||||||||||||
Repayments on unsecured revolving credit facility |
( |
) | ( |
) | ( |
) | ||||||
Cash distributions paid to stockholders |
( |
) | ( |
) | ( |
) | ||||||
Cash distributions paid to non-controlling interests |
( |
) | ( |
) | ( |
) | ||||||
Cash paid for earnout liability |
( |
) | — | — | ||||||||
Debt issuance and extinguishment costs paid |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Net cash provided by (used in) financing activities |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
Net (decrease) increase in cash and cash equivalents and restricted cash |
( |
) | ||||||||||
Cash and cash equivalents and restricted cash at beginning of period |
||||||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents and restricted cash at end of period |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Reconciliation of cash and cash equivalents and restricted cash |
||||||||||||
Cash and cash equivalents at beginning of period |
$ | $ | $ | |||||||||
Restricted cash at beginning of period |
||||||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents and restricted cash at beginning of period |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents at end of period |
$ | $ | $ | |||||||||
Restricted cash at end of period |
||||||||||||
|
|
|
|
|
|
|||||||
Cash and cash equivalents and restricted cash at end of period |
$ | $ | $ | |||||||||
|
|
|
|
|
|
December 31, 2021 |
December 31, 2020 |
December 31, 2019 |
||||||||||||||||||||||||||||||||||
(in thousands) |
Shares of Common Stock |
OP Units |
Total |
Shares of Common Stock |
OP Units |
Total |
Shares of Common Stock |
OP Units |
Total |
|||||||||||||||||||||||||||
Ownership interest |
||||||||||||||||||||||||||||||||||||
Percent Ownership of OP |
% | % | % | % | % | % | % | % | % |
For the Year Ended December 31, |
||||||||||||
(in thousands, except number of properties) |
2021 |
2020 |
2019 |
|||||||||
Number of properties |
||||||||||||
Impairment charge |
$ | $ | $ |
(in thousands) |
||||
Lease revenues, net |
||||
Lease termination fee |
$ | |||
Write-off of accrued rental income |
( |
) | ||
Accelerated amortization of above-market and below-market lease intangibles |
||||
Depreciation and amortization |
||||
Accelerated amortization of in-place lease intangible |
( |
) | ||
Provision for impairment of investment in rental properties |
||||
Loss on sale |
( |
) | ||
Total impact to net income |
$ | |||
Land improvements |
||||
Buildings and improvements |
||||
Equipment |
December 31, |
||||||||
(in thousands) |
2021 |
2020 |
||||||
Escrow funds and other |
$ | $ | ||||||
Undistributed 1031 proceeds |
||||||||
$ | $ | |||||||
December 31, | ||||
(in thousands) |
2021 |
2020 | ||
Rent received in advance |
$ |
$ |
For the Year Ended December 31, |
||||||||||||
(in thousands) |
2021 |
2020 |
2019 |
|||||||||
Beginning balance |
$ | $ | $ | |||||||||
Provision for uncollectible rent, net |
( |
) | ||||||||||
Write-offs |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Ending balance |
$ | $ | $ | |||||||||
|
|
|
|
|
|
December 31, |
||||||||
(in thousands) |
2021 |
2020 |
||||||
Tenant reserve |
$ | $ | ||||||
Capital reserve |
||||||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
Significant Unobservable Inputs |
Weighted Average Assumption Used |
Range |
||||||
Peer stock price volatility |
% |
Significant Unobservable Inputs |
Weighted Average Assumption Used |
Range | ||
Expected IPO date |
May 2020 | |||
Peer stock price volatility |
||||
Company’s net asset value per diluted share |
$ |
(a) |
(a) |
The Company’s net asset value per diluted share was primarily based on the fair value of its real estate investment portfolio, together with the fair value of its other assets and liabilities. The fair value of the Company’s real estate investment portfolio as of the measurement date was determined using market capitalization rates that ranged between |
For the Year Ended December 31, |
||||||||
(in thousands) |
2021 |
2020 |
||||||
Beginning balance |
$ | $ | ||||||
Allocation of Internalization purchase price at February 7, 2020 |
||||||||
Change in fair value subsequent to Internalization |
( |
) | ||||||
Reclassification as a component of additional paid-in capital and non-controlling interests |
( |
) | ||||||
Payout of tranches earned |
( |
) | ||||||
|
|
|
|
|||||
Ending balance |
$ | $ | ||||||
|
|
|
|
December 31, 2021 |
||||||||||||||||
(in thousands) |
Total |
Level 1 |
Level 2 |
Level 3 |
||||||||||||
Interest rate swap, liabilities |
$ | ( |
) | $ | $ | ( |
) | $ | — | |||||||
December 31, 2020 |
||||||||||||||||
Total |
Level 1 |
Level 2 |
Level 3 |
|||||||||||||
Interest rate swap, liabilities |
$ | ( |
) | $ | — | $ | ( |
) | $ | — | ||||||
Earnout liability |
( |
) | — | — | ( |
) |
December 31, |
||||||||
(in thousands) |
2021 |
2020 |
||||||
Carrying amount |
$ | $ | ||||||
Fair value |
December 31, |
||||||||||
(in thousands) |
Financial Statement Presentation |
2021 |
2020 |
|||||||
-of- |
Prepaid expenses and other assets | $ | $ | |||||||
s |
Accounts payable and other liabilities |
As originally reported |
||||
(in thousands) |
December 31, 2020 |
|||
Assets |
||||
Accounted for using the operating method, net of accumulated depreciation |
$ |
As revised |
||||
(in thousands) |
December 31, 2020 |
|||
Assets |
||||
Accounted for using the operating method: |
||||
Land |
$ | |||
Land improvements |
||||
Buildings and improvements |
||||
Equipment |
||||
|
|
|||
Total accounted for using the operating method |
||||
Less accumulated depreciation |
( |
) | ||
|
|
|||
Accounted for using the operating method, net |
$ | |||
|
|
(i) | property, which called for |
(ii) | Re-leasing fees for existing rental property equal to rent for a new lease with an existing tenant and ’ rent for a new lease with a new tenant. |
(i) | a quarterly asset management fee equal to |
(ii) | |
(iii) | |
(iv) | |
(v) | |
(vi) | |
(in thousands) |
For the Year Ended December 31, |
|||||||||||||
Type of Fee |
Financial Statement Presentation |
2021 |
2020 (a) |
2019 |
||||||||||
Asset management fee |
Asset management fees | $ |
$ |
$ |
||||||||||
Property management fee |
Property management fees | |||||||||||||
|
|
|
|
|
|
|||||||||
Total management fee expense |
||||||||||||||
Marketing fee (offering costs) |
Additional paid-in capital |
— | ||||||||||||
Acquisition fee |
Capitalized as a component of assets acquired | — | ||||||||||||
Leasing fee and re-leasing fees |
Leasing fees, net | — | ||||||||||||
Disposition fee |
Gain on sale of real estate | |||||||||||||
|
|
|
|
|
|
|||||||||
Total management fees |
$ |
$ |
$ |
|||||||||||
|
|
|
|
|
|
(a) |
Fees were payable under the Property Management Agreement and Asset Management Agreement from January 1, 2020 through February 6, 2020. The Internalization was effective February 7, 2020. |
(in thousands) |
||||
Issuance of |
$ | |||
Issuance of |
||||
Cash |
||||
|
|
|||
Base consideration |
||||
Initial estimate of fair value of earnout liability |
||||
|
|
|||
Total consideration |
$ | |||
|
|
(in thousands, except per share amounts) |
||||||||||||
Tranche |
Shares of Common Stock Issued |
OP Units Issued |
Cash Paid |
40-Day VWAP of a REIT Share |
Achievement Date |
|||||||
1 |
$ (a) |
$ |
||||||||||
2 |
(a) |
|||||||||||
3 |
||||||||||||
4 |
(a) |
Cash payments include amounts earned for dividends. |
(in thousands) |
||||
Prepaid expenses and other assets |
$ | |||
Right-of-use |
||||
Goodwill |
||||
Accounts payable and other liabilities |
( |
) | ||
Operating lease liabilities |
( |
) | ||
Debt |
( |
) | ||
|
|
|||
$ | ||||
|
|
For the Year Ended December 31, |
||||||||
(in thousands) |
2020 |
2019 |
||||||
Revenues |
$ | $ | ||||||
Net income |
(in thousands, except number of properties) |
Number of |
Real Estate |
||||||||||
Date |
Property Type |
Properties |
Acquisition Price |
|||||||||
February 5, 2021 |
$ | |||||||||||
February 26, 2021 |
(a |
) |
||||||||||
March 11, 2021 |
||||||||||||
March 30, 2021 |
||||||||||||
March 31, 2021 |
||||||||||||
June 4, 2021 |
||||||||||||
June 9, 2021 |
||||||||||||
June 9, 2021 |
||||||||||||
June 25, 2021 |
||||||||||||
June 28, 2021 |
||||||||||||
June 30, 2021 |
||||||||||||
June 30, 2021 |
||||||||||||
July 2, 2021 |
(b |
) |
||||||||||
July 21, 2021 |
||||||||||||
July 29, 2021 |
||||||||||||
July 29, 2021 |
||||||||||||
July 30, 2021 |
||||||||||||
August 23, 2021 |
||||||||||||
September 8, 2021 |
||||||||||||
September 17, 2021 |
||||||||||||
September 24, 2021 |
||||||||||||
September 24, 2021 |
||||||||||||
September 29, 2021 |
||||||||||||
September 30, 2021 |
||||||||||||
October 1, 2021 |
||||||||||||
October 22, 2021 |
||||||||||||
October 27, 2021 |
||||||||||||
December 10, 2021 |
||||||||||||
December 15, 2021 |
||||||||||||
December 15, 2021 |
||||||||||||
December 16, 2021 |
||||||||||||
December 17, 2021 |
||||||||||||
December 17, 2021 |
||||||||||||
December 22, 2021 |
||||||||||||
December 22, 2021 |
||||||||||||
|
|
|
|
|||||||||
$ | (c) | |||||||||||
|
|
|
|
(a) |
Acquisition of additional land adjacent to an existing property. |
(b) |
Acquisition of land related to an existing property. |
(c) |
Acquisition price does not include capitalized acquisition costs of $ |
(in thousands, except number of properties) |
Number of |
Real Estate |
||||||||||
Date |
Property Type |
Properties |
Acquisition Price |
|||||||||
November 13, 2020 |
$ | |||||||||||
December 7, 2020 |
||||||||||||
December 23, 2020 |
(d) | |||||||||||
December 28, 2020 |
||||||||||||
December 29, 2020 |
||||||||||||
December 30, 2020 |
||||||||||||
|
|
|
|
|||||||||
$ | (e) | |||||||||||
|
|
|
|
(d) |
Acquisition price excludes $ |
(e) |
Acquisition price does not include capitalized acquisition costs of $ |
(in thousands, except number of properties) |
Number of |
Real Estate |
||||||||
Date |
Property Type |
Properties |
Acquisition Price |
|||||||
January 31, 2019 |
$ | |||||||||
March 12, 2019 |
||||||||||
March 15, 2019 |
||||||||||
March 19, 2019 |
||||||||||
March 26, 2019 |
||||||||||
April 30, 2019 |
(f) | |||||||||
May 21, 2019 |
||||||||||
May 31, 2019 |
||||||||||
June 7, 2019 |
||||||||||
June 26, 2019 |
||||||||||
July 15, 2019 |
||||||||||
July 15, 2019 |
||||||||||
July 31, 2019 |
||||||||||
August 27, 2019 |
||||||||||
August 29, 2019 |
||||||||||
September 17, 2019 |
||||||||||
October 31, 2019 |
||||||||||
November 7, 2019 |
||||||||||
November 20, 2019 |
||||||||||
November 22, 2019 |
||||||||||
November 27, 2019 |
||||||||||
|
|
|
|
|||||||
$ | (g) | |||||||||
|
|
|
|
(f) |
In conjunction with this acquisition, the Company assumed a mortgage with a principal balance of $ |
(g) |
Acquisition price does not include capitalized acquisition costs of $ |
For the Year Ended December 31, |
||||||||||||
(in thousands) |
2021 |
2020 |
2019 |
|||||||||
Land |
$ | $ | $ | |||||||||
Land improvements |
||||||||||||
Buildings and improvements |
||||||||||||
Acquired in-place leases (h) |
||||||||||||
Acquired above-market leases (i) |
||||||||||||
Acquired below-market leases (j) |
( |
) | ( |
) | ||||||||
Right-of-use |
— | — | ||||||||||
Lease liability |
( |
) | — | — | ||||||||
Sales-type investments |
||||||||||||
Mortgage payable |
( |
) | ||||||||||
|
|
|
|
|
|
|||||||
$ | $ | $ | ||||||||||
|
|
|
|
|
|
(h) |
The weighted average amortization period for acquired in-place leases is |
(i) |
The weighted average amortization period for acquired above-market leases is |
(j) |
The weighted average amortization period for acquired below-market leases is |
(in thousands, except number of properties) |
||||||||||||
Date |
Property Type |
Number of Properties |
Acquisition Price |
|||||||||
January 7, 2022 |
$ |
|||||||||||
February 10, 2022 |
||||||||||||
February 15,202 |
||||||||||||
|
|
|
|
|
|
|||||||
$ |
||||||||||||
|
|
|
|
|
|
For the Year Ended December 31, |
||||||||||||
(in thousands, except number of properties) |
2021 |
2020 |
2019 |
|||||||||
Number of properties disposed |
||||||||||||
Aggregate sale price |
$ | $ | $ | |||||||||
Aggregate carrying value |
( |
) | ( |
) | ( |
) | ||||||
Additional sales expenses |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Gain on sale of real estate |
$ | $ | $ | |||||||||
|
|
|
|
|
|
For the Year Ended December 31, |
||||||||||||
(in thousands) |
2021 |
2020 |
2019 |
|||||||||
Depreciation |
$ | $ | $ |
(in thousands) |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
|
|
|||
$ | ||||
|
|
December 31, |
||||||||
(in thousands) |
2021 |
2020 |
||||||
Undiscounted estimated lease payments to be received |
$ | $ | ||||||
Estimated unguaranteed residual values |
||||||||
Unearned revenue |
( |
) | ( |
) | ||||
Reserve for credit losses |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net investment in direct financing leases |
$ | $ | ||||||
|
|
|
|
(in thousands) |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
|
|
|||
$ | ||||
|
|
For the Year Ended December 31, |
||||||||||||
(in thousands) |
2021 |
2020 |
2019 |
|||||||||
Contractual rental amounts billed for operating leases |
$ | $ | $ | |||||||||
Adjustment to recognize contractual operating lease billings on a straight-line basis |
||||||||||||
Write-off of accrued rental income |
( |
) | ( |
) | — | |||||||
Variable rental amounts earned |
||||||||||||
Earned income from direct financing leases |
||||||||||||
Interest income from sales-type leases |
— | |||||||||||
Operating expenses billed to tenants |
||||||||||||
Other income from real estate transactions (a) |
||||||||||||
Adjustment to revenue recognized for uncollectible rental amounts billed, net |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Total Lease revenues, net |
$ | $ | $ | |||||||||
|
|
|
|
|
|
(a) |
The December 31, 2021 amount includes the write-off of $Long-lived Asset Impairment |
December 31, |
||||||||
(in thousands) |
2021 |
2020 |
||||||
Lease intangibles: |
||||||||
Acquired above-market leases |
$ | $ | ||||||
Less accumulated amortization |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Acquired above-market leases, net |
||||||||
|
|
|
|
|||||
Acquired in-place leases |
||||||||
Less accumulated amortization |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Acquired in-place leases, net |
||||||||
|
|
|
|
|||||
Total Intangible lease assets, net |
$ | $ | ||||||
|
|
|
|
|||||
Acquired below-market leases |
$ | $ | ||||||
Less accumulated amortization |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Intangible lease liabilities, net |
$ | $ | ||||||
|
|
|
|
|||||
Leasing fees |
$ | $ | ||||||
Less accumulated amortization |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Leasing fees, net |
$ | $ | ||||||
|
|
|
|
(in thousands) |
For the Year Ended December 31, |
|||||||||||||
Intangible |
Financial Statement Presentation |
2021 |
2020 |
2019 |
||||||||||
Acquired in-place leases and leasing fees |
Depreciation and amortization | $ | $ | $ | ||||||||||
Above-market and below-market leases |
Lease revenues, net |
(in thousands) |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
|
|
|||
$ | ||||
|
|
Outstanding Balance |
||||||||||||||||
December 31, |
||||||||||||||||
(in thousands, except interest rates) |
2021 |
2020 |
Interest Rate (a) (b) |
Maturity Date |
||||||||||||
Unsecured revolving credit facility |
$ | $ | — | one-month LIBOR + (c) |
|
|||||||||||
Unsecured term loans: |
||||||||||||||||
2022 Unsecured Term Loan |
one-month LIBOR + (d) |
|
||||||||||||||
2023 Unsecured Term Loan |
— | one-month LIBOR + (e) |
|
(f) | ||||||||||||
2024 Unsecured Term Loan |
one-month LIBOR + (d) |
|
J | |||||||||||||
2026 Unsecured Term Loan |
one-month LIBOR + (g) |
|
||||||||||||||
Total unsecured term loans |
||||||||||||||||
Unamortized debt issuance costs, net |
( |
) | ( |
) | ||||||||||||
Total unsecured term loans, net |
||||||||||||||||
Senior unsecured notes: |
||||||||||||||||
2027 Senior Unsecured Notes - Series A |
||||||||||||||||
2028 Senior Unsecured Notes - Series B |
||||||||||||||||
2030 Senior Unsecured Notes - Series C |
||||||||||||||||
2031 Senior Unsecured Public Notes |
— | |||||||||||||||
Total senior unsecured notes |
||||||||||||||||
Unamortized debt issuance costs and original issuance discount, net |
( |
) | ( |
) | ||||||||||||
Total senior unsecured notes, net |
||||||||||||||||
Total unsecured debt, net |
$ | $ | ||||||||||||||
(a) |
At December 31, 2021 and 2020, one-month LIBOR was |
(b) |
In January 2021, the Company received a cr e dit rating of ‘BBB’ from S&P, changing the applicable margin on variable rate unsecured debt effective February 1, 2021. In September 2021, Moody’s upgraded our credit rating to ‘Baa2’. |
(c) |
At December 31, 2020, interest rate was one-month LIBOR plus |
(d) |
At December 31, 2020, interest rate was one-month LIBOR plus |
(e) |
At December 31, 2020, interest rate was one-month LIBOR plus |
(f) |
The 2023 Unsecured Term Loan was paid in full with proceeds from the 2031 Senior Unsecured Public Notes in September 2021. |
(g) |
At December 31, 2020, interest rate was one-month LIBOR plus |
For the Year Ended December 31, |
||||||||||||
(in thousands) |
2021 |
2020 |
2019 |
|||||||||
Debt issuance costs and original issuance discount amortization |
$ | $ | $ |
(in thousands, except interest rates) |
Origination Date (Month/Year) |
Maturity Date (Month/Year) |
Interest Rate |
December 31, |
||||||||||||||||
Lender |
2021 |
2020 |
||||||||||||||||||
Wilmington Trust National Association |
9 -1 |
8 |
$ | $ | (a) (b) (c) (j) | |||||||||||||||
Wilmington Trust National Association |
8 -1 |
5 |
(a) (b) (c) (i) | |||||||||||||||||
PNC Bank |
6 -1 |
6 |
(b) (c) | |||||||||||||||||
T2 Durham I, LLC |
-21 |
4 |
(b) (k) | |||||||||||||||||
Aegon |
-12 |
3 |
(b) (f) | |||||||||||||||||
Sun Life |
-12 |
1 |
(b) (e) | |||||||||||||||||
M&T Bank |
-17 |
1 |
LIBOR+ |
(b) (d) (g) (h) | ||||||||||||||||
Total mortgages |
||||||||||||||||||||
Debt issuance costs, net |
( |
) | ( |
) | ||||||||||||||||
Mortgages, net |
$ | $ | ||||||||||||||||||
(a) |
Non-recourse debt includes the indemnification/guaranty of the Corporation and/or OP pertaining to fraud, environmental claims, insolvency, and other matters. |
(b) |
Debt secured by related rental property and lease rents. |
(c) |
Debt secured by guaranty of the OP. |
(d) |
Debt secured by guaranty of the Corporation. |
(e) |
Mortgage was assumed in March 2012 as part of an UPREIT transaction. The debt was recorded at fair value at the time of the assumption. |
(f) |
Mortgage was assumed in April 2012 as part of the acquisition of the related property. The debt was recorded at fair value at the time of the assumption. |
(g) |
The Company entered into an interest rate swap agreement in connection with the mortgage, as further described in Note 11. |
(h) |
Mortgage was assumed in October 2017 as part of an UPREIT transaction. The debt was recorded at fair value at the time of the assumption. |
(i) |
Mortgage was assumed in June 2018 as part of the acquisition of the related property. The debt was recorded at fair value at the time of assumption. |
(j) |
Mortgage was assumed in April 2019 as part of the acquisition of the related property. The debt was recorded at fair value at the time of assumption. |
(k) |
Mortgage is subject to interest at a daily floating annual rate equal to the Prime Rate plus |
(in thousands) |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
|
|
|||
$ | ||||
|
|
(in thousands, except interest rates) |
December 31, 2021 |
December 31, 2020 |
||||||||||||||||||||
Counterparty |
Maturity Date |
Fixed Rate |
Notional Amount |
Fair Value |
Notional Amount |
Fair Value |
||||||||||||||||
Wells Fargo Bank, N.A. |
% | $ | — | $ | — | $ | $ | ( |
) | |||||||||||||
M&T Bank |
% | — | — | ( |
) (a) | |||||||||||||||||
Capital One, National Association |
% | — | — | (b) |
( |
) | ||||||||||||||||
M&T Bank |
% | — | — | (b) |
( |
) | ||||||||||||||||
Bank of America, N.A. |
% | — | — | (b) |
( |
) | ||||||||||||||||
M&T Bank |
% | — | — | (b) |
( |
) | ||||||||||||||||
Regions Bank |
% | — | — | (b) |
( |
) | ||||||||||||||||
Truist Financial Corporation |
% | — | — | (b) |
( |
) | ||||||||||||||||
Bank of Montreal |
% | — | — | (b) |
( |
) | ||||||||||||||||
Wells Fargo Bank, N.A. |
% | ( |
) | ( |
) | |||||||||||||||||
Capital One, National Association |
% | ( |
) | ( |
) | |||||||||||||||||
Bank of Montreal |
% | ( |
) | ( |
) | |||||||||||||||||
Truist Financial Corporation |
% | ( |
) | ( |
) | |||||||||||||||||
Bank of Montreal |
% | ( |
) | ( |
) | |||||||||||||||||
Truist Financial Corporation |
% | ( |
) | ( |
) | |||||||||||||||||
Truist Financial Corporation |
% | ( |
) | ( |
) | |||||||||||||||||
Bank of Montreal |
% | ( |
) | ( |
) | |||||||||||||||||
Bank of Montreal |
% | ( |
) | ( |
) | |||||||||||||||||
Capital One, National Association |
% | ( |
) | ( |
) | |||||||||||||||||
Truist Financial Corporation |
% | ( |
) | ( |
) | |||||||||||||||||
Capital One, National Association |
% | ( |
) | ( |
) | |||||||||||||||||
Capital One, National Association |
% | ( |
) | ( |
) | |||||||||||||||||
Bank of Montreal |
% | ( |
) | ( |
) | |||||||||||||||||
Bank of Montreal |
% | ( |
) | ( |
) | |||||||||||||||||
Wells Fargo Bank, N.A. |
% | ( |
) | ( |
) | |||||||||||||||||
Bank of Montreal |
% | ( |
) | ( |
) | |||||||||||||||||
Capital One, National Association |
% | ( |
) | ( |
) | |||||||||||||||||
Wells Fargo Bank, N.A. |
% | ( |
) | ( |
) | |||||||||||||||||
Bank of Montreal |
% | ( |
) | ( |
) | |||||||||||||||||
Regions Bank |
% | ( |
) | ( |
) | |||||||||||||||||
Regions Bank |
% | ( |
) | ( |
) | |||||||||||||||||
U.S. Bank National Association |
% | ( |
) | ( |
) | |||||||||||||||||
U.S. Bank National Association |
% | ( |
) | ( |
) | |||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||
$ | $ | ( |
) | $ | $ | ( |
) | |||||||||||||||
|
|
|
|
|
|
|
|
(a) |
Interest rate swap was assumed in |
(b) |
Interest rate swap was terminated in |
Amount of Gain (Loss) Recognized in Accumulated Other Comprehensive Loss |
Reclassification from Accumulated Other Comprehensive Loss |
Total Interest Expense Presented in the Consolidated Statements of Income and Comprehensive Income |
||||||||||||||
(in thousands) |
Amount of (Loss) Gain |
|||||||||||||||
For the years ended December 31, |
Location |
|||||||||||||||
2021 |
$ | $ | ( |
) | $ | |||||||||||
2020 |
( |
) | ( |
) | ||||||||||||
2019 |
( |
) |
For the Year Ended December 31, |
||||||||||||
(in thousands) |
2021 |
2020 |
2019 |
|||||||||
OP Units exchanged for shares of common stock |
||||||||||||
Value of units exchanged |
$ | $ | $ |
For the Year Ended December 31, |
||||||||
(in thousands, except number of redemptions) |
2020 |
2019 |
||||||
Number of redemptions requested |
||||||||
Number of shares |
||||||||
Aggregate redemption price |
$ | $ |
For the year ended December 31, |
||||||||
(in thousands) |
2021 |
2020 |
||||||
Compensation cost |
$ | $ | ||||||
Dividends declared on unvested RSAs |
||||||||
Grant date fair value of shares vested during the period |
(in thousands, except recognition period) |
December 31, 2021 |
December 31, 2020 |
||||||
Unamortized value of RSAs |
$ | $ | ||||||
Weighted average amortization period (in years) |
For the year ended December 31, |
||||||||||||||||
2021 |
2020 |
|||||||||||||||
(in thousands, except per share amounts) |
Number of Shares |
Weighted Average Grant Date Fair Value per Share |
Number of Shares |
Weighted Average Grant Date Fair Value per Share |
||||||||||||
Unvested at beginning of period |
$ | $ | ||||||||||||||
Granted |
||||||||||||||||
Vested |
( |
) | ||||||||||||||
Forfeited |
( |
) | ||||||||||||||
|
|
|
|
|||||||||||||
Unvested at end of period |
||||||||||||||||
|
|
|
|
For the Year Ended |
||||
(in thousands, except recognition period) |
December 31, 2021 |
|||
Compensation cost |
$ |
December 31, 2021 |
||||
Unamortized value of PRSUs |
$ | |||
Weighted average amortization period (in years) |
For the Year Ended |
||||||||
December 31, 2021 |
||||||||
(in thousands, except per share amounts) |
Number of Shares |
Weighted Average Grant Date Fair Value per Share |
||||||
Unvested at beginning of period |
$ | |||||||
Granted |
||||||||
Vested |
||||||||
Forfeited |
( |
) | ||||||
|
|
|||||||
Unvested at end of period |
||||||||
|
|
For the Year Ended December 31, |
||||||||||||
(in thousands, except per share amounts) |
2021 |
2020 |
2019 |
|||||||||
Basic earnings: |
||||||||||||
Net earnings attributable to Broadstone Net Lease, Inc. common shareholders |
$ | $ | $ | |||||||||
Less: earnings allocated to unvested restricted shares |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Net earnings used to compute basic earnings per common share |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Diluted earnings: |
||||||||||||
Net earnings used to compute basic earnings per share |
$ | $ | $ | |||||||||
Net earnings attributable to non-controlling interests |
||||||||||||
|
|
|
|
|
|
|||||||
Net earnings used to compute diluted earnings per common share |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Weighted average number of common shares outstanding |
||||||||||||
Less: weighted average unvested restricted shares (a) |
( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|||||||
Weighted average number of common shares outstanding used in basic earnings per common share |
||||||||||||
Effects of restricted stock units (b) |
||||||||||||
Effects of convertible membership units (c) |
||||||||||||
|
|
|
|
|
|
|||||||
Weighted average number of common shares outstanding used in diluted earnings per common share |
||||||||||||
|
|
|
|
|
|
|||||||
Basic earnings per share |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Diluted earnings per share |
$ | $ | $ | |||||||||
|
|
|
|
|
|
(a) |
Represents the weighted average effects of |
(b) |
Represents the weighted average effects of shares of common stock to be issued as though the end of the period were the end of the performance period (see Note 15). |
(c) |
Represents the weighted average effects of |
For the Year Ended December 31, |
||||||||||||
Character of Distributions |
2021 |
2020 |
2019 |
|||||||||
Ordinary dividends |
% | % | % | |||||||||
Capital gain distributions |
% | % | % | |||||||||
Return of capital distributions |
% | % | % | |||||||||
|
|
|
|
|
|
|||||||
% | % | % | ||||||||||
|
|
|
|
|
|
• | During the year ended December 31, 2021, the Company converted |
• | At December 31, 2021, 2020, and 2019, dividend amounts declared and accrued but not yet paid amounted to $ |
• | At December 31, 2021, 2020, and 2019, the Company adjusted the carrying value of Non-controlling interests to reflect their share of the book value of the OP by $paid-in capital (see Note 2). |
• | During the years ended December 31, 2020, and 2019, the Corporation issued |
• | During the year ended December 31, 2020, the Company issued shares of Common Stock and OP Units, with a total value of approximately $ |
• | During the year ended December 31, 2020, the Company adjusted the carrying value of mezzanine equity non-controlling interests by $paid-in capital, in accordance with our accounting policy (see Note 2). |
• | During the year ended December 31, 2020, the Company reclassified $ non-controlling interests to Non-controlling interests as a result of the IPO triggering permanent equity classification (see Note 2 and 4). |
• | During the year ended December 31, 2020, the Company reclassified $ paid-in capital as a result of the IPO triggering permanent equity classification (see Note 2 and 4). |
• | During the year ended December 31, 2020, the Company reclassified $ Non-controlling interests and $paid-in capital (see Note 2). |
• | During the year ended December 31, 2020, the Company executed lease modifications that resulted in the lease classification changing from direct financing lease to operating lease for |
• | Upon adoption of ASC 326 on January 1, 2020, the Company recorded a transition adjustment to record a provision for credit losses associated with its net investment in direct financing leases of $ |
• | Upon adoption of ASC 842 on January 1, 2019, the Company recorded right-of-use |
• | In connection with real estate transactions conducted during the year ended December 31, 2020, the Company accepted credits for rent in advance of $ |
For the Year Ended December 31, |
||||||||||||||
(in thousands) |
Financial Statement Presentation |
2021 |
2020 |
2019 |
||||||||||
Operating lease costs |
||||||||||||||
Office leases |
General and administrative | $ | $ | $ | ||||||||||
Ground leases |
Property and operating expense | |||||||||||||
Variable lease costs |
||||||||||||||
Ground leases |
Property and operating expense | |||||||||||||
|
|
|
|
|
|
|||||||||
Total lease costs |
$ | $ | $ | |||||||||||
|
|
|
|
|
|
For the Year Ended December 31, |
||||||||||||
(in thousands) |
2021 |
2020 |
2019 |
|||||||||
Operating lease payments |
$ | $ | $ |
(in thousands) |
||||
2022 |
$ | |||
2023 |
||||
2024 |
||||
2025 |
||||
2026 |
||||
Thereafter |
||||
|
|
|||
Total undiscounted cash flows |
||||
Less imputed interest |
( |
) | ||
|
|
|||
Lease liabilities |
$ | |||
|
|
Initial Costs to Company(A) |
Costs Capitalized Subsequent to Acquisition |
Gross Amount at Which Carried at Close of Period |
Accumulated Depreciation |
Date of Construction |
Date Acquired |
Life on Which Depreciation is Computed (Years) |
||||||||||||||||||||||||||||||||||||||||||
Property Type |
Encumbrance |
Land |
Buildings and Improvements |
Land |
Improvements |
Land |
Buildings and Improvements |
Total(B) |
||||||||||||||||||||||||||||||||||||||||
Industrial |
||||||||||||||||||||||||||||||||||||||||||||||||
Manufacturing |
$ |
— |
$ |
$ |
$ |
— |
$ |
$ |
$ |
$ |
$ |
|||||||||||||||||||||||||||||||||||||
Distribution & Warehouse |
||||||||||||||||||||||||||||||||||||||||||||||||
Food Processing |
— |
|||||||||||||||||||||||||||||||||||||||||||||||
Flex and R&D |
— |
|||||||||||||||||||||||||||||||||||||||||||||||
Cold Storage |
— |
|||||||||||||||||||||||||||||||||||||||||||||||
Services |
— |
— |
||||||||||||||||||||||||||||||||||||||||||||||
Healthcare |
||||||||||||||||||||||||||||||||||||||||||||||||
Clinical |
— |
|||||||||||||||||||||||||||||||||||||||||||||||
Healthcare Services |
— |
( |
) |
|||||||||||||||||||||||||||||||||||||||||||||
Animal Health Services |
— |
— |
( |
) |
||||||||||||||||||||||||||||||||||||||||||||
Surgical |
— |
|||||||||||||||||||||||||||||||||||||||||||||||
Life Science |
— |
— |
||||||||||||||||||||||||||||||||||||||||||||||
Untenanted |
— |
— |
||||||||||||||||||||||||||||||||||||||||||||||
Restaurant |
||||||||||||||||||||||||||||||||||||||||||||||||
Quick Service Restaurants |
— |
|||||||||||||||||||||||||||||||||||||||||||||||
Casual Dining |
— |
— |
||||||||||||||||||||||||||||||||||||||||||||||
Retail |
||||||||||||||||||||||||||||||||||||||||||||||||
General Merchandise |
— |
|||||||||||||||||||||||||||||||||||||||||||||||
Automotive |
— |
— |
||||||||||||||||||||||||||||||||||||||||||||||
Home Furnishings |
— |
— |
||||||||||||||||||||||||||||||||||||||||||||||
Untenanted |
— |
— |
— |
|||||||||||||||||||||||||||||||||||||||||||||
Office |
||||||||||||||||||||||||||||||||||||||||||||||||
Corporate Headquarters |
— |
— |
||||||||||||||||||||||||||||||||||||||||||||||
Strategic Operations |
— |
— |
||||||||||||||||||||||||||||||||||||||||||||||
Call Center |
— |
— |
||||||||||||||||||||||||||||||||||||||||||||||
Acquisitions in Process (C) |
— |
— |
— |
— |
— |
— |
||||||||||||||||||||||||||||||||||||||||||
Total (D) |
||||||||||||||||||||||||||||||||||||||||||||||||
(A) | The initial cost to the Company represents the original purchase price of the property (see Note 5). |
(B) | The aggregate cost of real estate owned as of December 31, 2021 for U.S. federal income tax purposes was approximately $ |
(C) | Acquisition costs in progress represents costs incurred during the year ended December 31, 2021 related to asset acquisitions expected to close during the year ended December 31, 2022. |
(D) | This schedule excludes properties subject to leases that are classified as direct financing leases, sales-type leases, as well as the value of right-of-use assets recorded on certain of the properties where the Company is lessee under a ground lease. |
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Balance, beginning of period |
$ | $ | $ | |||||||||
Acquisitions and building improvements |
||||||||||||
Dispositions |
( |
) | ( |
) | ( |
) | ||||||
Impairment |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Balance, end of period |
$ | $ | $ | |||||||||
|
|
|
|
|
|
For the Year Ended December 31, |
||||||||||||
2021 |
2020 |
2019 |
||||||||||
Balance, beginning of period |
$ | $ | $ | |||||||||
Acquisitions and building improvements |
||||||||||||
Dispositions |
( |
) | ( |
) | ( |
) | ||||||
Impairment |
( |
) | ( |
) | ( |
) | ||||||
|
|
|
|
|
|
|||||||
Balance, end of period |
$ | $ | $ | |||||||||
|
|
|
|
|
|
Item 9. |
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure. |
Item 9A. |
Controls and Procedures. |
Item 9B. |
Other Information. |
Item 9C. |
Disclosure Regarding Foreign Jurisdictions That Prevent Inspections. |
Item 10. |
Directors, Executive Officers, and Corporate Governance. |
Item 11. |
Executive Compensation. |
Item 12. |
Security Ownership of Certain Beneficial Owners and Management. |
Item 13. |
Certain Relationships and Related Transactions and Director Independence. |
Item 14. |
Principal Accountant Fees and Services. |
Item 15. |
Exhibits and Financial Statement Schedules. |
Item 16. |
Form 10-K Summary. |
Exhibit No. |
Description | |
3.1 | ||
3.2 | ||
3.3 | ||
3.4 | ||
3.5 | ||
4.1* | ||
4.2 | ||
4.3 | ||
10.1 | ||
10.2* | ||
10.3 | ||
10.4 | ||
10.5 | ||
10.6 |
* | Filed herewith. |
+ | Management contract or compensatory plan or arrangement. |
† | In accordance with Item 601(b)(32) of Regulation S-K, this Exhibit is not deemed “filed” for purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that section. Such certifications will not be deemed incorporated by reference into any filing under the Securities Act or the Exchange Act, except to the extent that the Registrant specifically incorporates it by reference. |
BROADSTONE NET LEASE, INC. | ||||||
Date: February 23, 2022 | /s/ Christopher J. Czarnecki | |||||
Christopher J. Czarnecki | ||||||
Chief Executive Officer and President |
Date: February 23, 2022 | /s/ Laurie A. Hawkes | |||||
Laurie A. Hawkes | ||||||
Chairman of the Board of Directors | ||||||
Date: February 23, 2022 | /s/ Christopher J. Czarnecki | |||||
Christopher J. Czarnecki | ||||||
Director, Chief Executive Officer and President (Principal Executive Officer) | ||||||
Date: February 23, 2022 | /s/ Denise Brooks-Williams | |||||
Denise Brooks-Williams | ||||||
Director | ||||||
Date: February 23, 2022 | /s/ Michael A. Coke | |||||
Michael A. Coke | ||||||
Director | ||||||
Date: February 23, 2022 | /s/ David M. Jacobstein | |||||
David M. Jacobstein | ||||||
Director | ||||||
Date: February 23, 2022 | /s/ Agha S. Khan | |||||
Agha S. Khan | ||||||
Director | ||||||
Date: February 23, 2022 | /s/ Shekar Narasimhan | |||||
Shekar Narasimhan | ||||||
Director | ||||||
Date: February 23, 2022 | /s/ Geoffrey H. Rosenberger | |||||
Geoffrey H. Rosenberger | ||||||
Director | ||||||
Date: February 23, 2022 | /s/ James H. Watters | |||||
James H. Watters | ||||||
Director |
Date: February 23, 2022 | /s/ Ryan M. Albano | |||||
Ryan M. Albano | ||||||
Executive Vice President and Chief Financial Officer (Principal Financial Officer) | ||||||
Date: February 23, 2022 | /s/ Timothy D. Dieffenbacher | |||||
Timothy D. Dieffenbacher | ||||||
Senior Vice President, Chief Accounting Officer and Treasurer (Principal Accounting Officer) |