The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
1
Phillips Edison Grocery Center REIT I, Inc.
Year End 2016 Results
www.grocerycenterREITI.com
DST: 888-518-8073
Griffin Capital Securities: 866-788-8614
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
2
Agenda
• Portfolio & Results
• Financials
• Share Repurchase Program
R. Mark Addy - President and COO
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
3
Forward-Looking Statement Disclosure
This presentation and the corresponding call may contain forward-looking statements within the meaning of
Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. These
statements include, but are not limited to, statements related to the Company’s expectations regarding the
performance of its business, its financial results, its liquidity and capital resources, the quality of the Company’s
portfolio of grocery anchored shopping centers and other non-historical statements. You can identify these
forward-looking statements by the use of words such as “outlook,” “believes,” “expects,” “potential,” “continues,”
“may,” “will,” “should,” “seeks,” “approximately,” “projects,” “predicts,” “intends,” “plans,” “estimates,” “anticipates,”
or the negative version of these words or other comparable words. Such forward-looking statements are subject
to various risks and uncertainties, such as the risks that retail conditions may adversely affect our base rent and,
subsequently, our income, and that our properties consist primarily of retail properties and our performance,
therefore, is linked to the market for retail space generally, as well as other risks described under the section
entitled "Risk Factors" in the Company's Annual Report on Form 10-K for the year ended December 31, 2016, as
such factors may be updated from time to time in the Company’s periodic filings with the SEC, which are
accessible on the SEC’s website at www.sec.gov. Accordingly, there are or will be important factors that could
cause actual outcomes or results to differ materially from those indicated in these statements. These factors
should not be construed as exhaustive and should be read in conjunction with the other cautionary statements
that are included in this presentation, the corresponding call, and in the Company’s filings with the SEC. The
Company undertakes no obligation to publicly update or revise any forward-looking statement, whether as a result
of new information, future events, or otherwise.
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
4
Year End 2016 Portfolio Highlights
153 properties
28 states
24 leading grocery anchors
16.7 million square feet
95.6% leased occupancy
78.9% of rents from grocer,
national, and regional tenants
Information as of 12/31/2016.
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
5
Year End 2016 Portfolio Results
Grocer % of ABR # ofLocations
Kroger 8.5% 38
Publix 7.6% 31
Albertsons-Safeway 4.3% 14
Ahold Delhaize 4.2% 10
Giant Eagle 2.7% 7
Top 5 Grocers by % of Annualized Base Rent
Annualized Base Rent by Tenant Type Annualized Base Rent by Tenant Industry
We calculate annualized base rent as monthly contractual rent as of December 31, 2016, multiplied by 12 months.
Grocery
40.4%
Retail Stores
22.9%
Services
22.8%
Restaurant
13.9%
Grocery
40.4%
National and
Regional
38.5%
Local
21.1%
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
6
Q4 2016 Acquisition Highlights
Name Location Grocer GLA
Southern Palms Tempe, AZ Sprouts 257,979
Golden Eagle Village Clermont, FL Publix 64,050
Georgesville Square Columbus, OH Kroger 270,045
Southern Palms Golden Eagle Village Georgesville Square
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
7
2016 Financials
Year Ended December 31,
(in 000s) 2016 2015
Net Income Attributable to Stockholders $ 8,932 $ 13,360
Funds from Operations (FFO) 108,782 113,357
Modified Funds from Operations (MFFO) 106,256 112,671
Adjusting for the change in asset management fee structure, 2016 net
income would have increased by $9.2M over the same period in
2015, while FFO would have increased by $9.0M.
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
8
2016 Same-Center(1) Net Operating Income (NOI)
Year Ended December 31,
(in 000s) 2016 2015 $ Change % Change
Revenues:
Rental income(2) $ 164,622 $ 160,515 $ 4,107
Tenant recovery income 56,142 53,737 2,405
Other property income 773 1,111 (338)
Total revenues 221,537 215,363 6,174 2.9%
Operating Expenses:
Property operating expenses 36,784 35,049 1,735
Real estate taxes 31,679 31,945 (266)
Total operating expenses 68,463 66,994 1,469 2.2%
Total Same-Center NOI $ 153,074 $ 148,369 $ 4,705 3.2%
(1)Represents 132 properties that we owned and operated prior to January 1, 2015, and are not in redevelopment.
(2)Excludes straight-line rental income, net amortization of above-and below-market leases, and lease buyout income.
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
9
Year End Debt Profile
• Debt to Total Enterprise Value: 35.5%(1)
• Weighted-Average Interest Rate: 3.0%
• Weighted-Average Years to Maturity: 4.0
• Fixed-Rate Debt: 82.1%(2)
• Variable-Rate Debt: 17.9%
• Includes a $255 million variable-rate term loan subject to a forward starting interest rate swap
effective July 2017. Excluding this swap, 58% of the Company's debt was fixed-rate.
(1)Calculated as net debt (total debt, excluding below-market deb adjustments and deferred financing costs, less cash and cash equivalents) as a percentage of enterprise
value (equity value, calculated as total common shares and OP units outstanding multiplied by the estimated value per share of $10.20, plus net debt).
(2)Effective July 2017, an additional $255 million of variable-rate debt will be fixed through an interest rate swap agreement. Excluding this debt that is subject to the
forward interest rate swap, 58.0% of the Company's debt was fixed-rate debt.
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
10
Share Repurchase Program
Our Share Repurchase Program (SRP) states that the cash available for repurchases on any particular date will generally be limited to the proceeds from the DRIP during
the preceding four fiscal quarters, less any cash already used for repurchases since the beginning of the same period; however, subject to the limitation described above,
we may use other sources of cash at the discretion of the board of directors. In accordance with the SRP, shares will still be repurchased due to a stockholder’s death,
“qualifying disability,” or “determination of incompetence.”
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
11
Thank You
www.grocerycenterREITI.com
DST: 888-518-8073
Griffin Capital Securities: 866-788-8614
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
12
Appendix
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
13
Reconciliation of Non-GAAP Financials
We present Same-Center NOI as a supplemental measure of our performance. We define NOI as total operating revenues, adjusted to exclude lease buy-out income and non-cash
revenue items, less property operating expenses and real estate taxes. Same-Center NOI represents the NOI for the 132 properties that were owned and operational for the entire
portion of both comparable reporting periods, except for those properties we currently classify as redevelopment. A property is removed from the Same-Center pool and classified as
redevelopment when it is being repositioned in the market and such repositioning is expected to have a significant impact on property operating income. While there is judgment
surrounding changes in designations, once a redevelopment property has stabilized, it is typically moved to the Same-Center pool the following year. Currently, we have identified five
properties that we classify as redevelopment properties. We believe that NOI and Same-Center NOI provide useful information to our investors about our financial and operating
performance because each provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not
immediately apparent from net income. Because Same-Center NOI excludes the change in NOI from properties acquired after December 31, 2014, and those considered redevelopment
properties, it highlights operating trends such as occupancy levels, rental rates, and operating costs on properties that were operational for both comparable periods. Other REITs may use
different methodologies for calculating Same-Center NOI, and accordingly, our Same-Center NOI may not be comparable to other REITs.
Same-Center NOI should not be viewed as an alternative measure of our financial performance since it does not reflect the operations of our entire portfolio, nor does it reflect the
impact of general and administrative expenses, acquisition expenses, depreciation and amortization, interest expense, other income, or the level of capital expenditures and leasing costs
necessary to maintain the operating performance of our properties that could materially impact our results from operations.
The table below is a comparison of the Same-Center NOI for the year ended December 31, 2016, to the year ended December 31, 2015 (in thousands):
(in 000s) 2016 2015 $ Change % Change
Revenues:
Rental income(1) $ 164,622 $ 160,515 $ 4,107
Tenant recovery income 56,142 53,737 2,405
Other property income 773 1,111 (338)
221,537 215,363 6,174 2.9%
Operating expenses:
Property operating expenses 36,784 35,049 1,735
Real estate taxes 31,679 31,945 (266)
68,463 66,994 1,469 2.2%
Total Same-Center NOI $ 153,074 $ 148,369 $ 4,705 3.2%
(1)Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
14
Reconciliation of Non-GAAP Financials
Below is a reconciliation of net income to NOI and Same-Center NOI for the years ended December 31, 2016 and 2015 (in
thousands):
2016 2015(1)
Net income $ 9,043 $ 13,561
Adjusted to exclude:
Lease buyout income (583) (6)
General and administrative expenses 31,804 15,829
Acquisition expenses 5,803 5,404
Depreciation and amortization 106,095 101,479
Interest expense, net 32,458 32,390
Other income, net (5,990) (248)
Net amortization of above- and below-market leases (1,208) (821)
Straight-line rental income (3,512) (4,571)
NOI 173,910 163,017
Less: NOI from centers excluded from Same-Center (20,836) (14,648)
Total Same-Center NOI $ 153,074 $ 148,369
(1)Certain prior period amounts have been restated to conform with current year presentation.
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
15
Reconciliation of Non-GAAP Financials
Funds from Operations and Modified Funds from Operations
Funds from operations (“FFO”) is a non-GAAP performance financial measure that is widely recognized as a measure of REIT operating performance. We use
FFO as defined by the National Association of Real Estate Investment Trusts (“NAREIT”) to be net income (loss), computed in accordance with GAAP
excluding extraordinary items, as defined by GAAP, and gains (or losses) from sales of depreciable real estate property (including deemed sales and
settlements of pre-existing relationships), plus depreciation and amortization on real estate assets and impairment charges, and after related adjustments for
unconsolidated partnerships, joint ventures, and noncontrolling interests. We believe that FFO is helpful to our investors and our management as a measure
of operating performance because, when compared year to year, it reflects the impact on operations from trends in occupancy rates, rental rates, operating
costs, development activities, general and administrative expenses, and interest costs, which are not immediately apparent from net income.
Since the definition of FFO was promulgated by NAREIT, GAAP has expanded to include several new accounting
pronouncements, such that management and many investors and analysts have considered the presentation of FFO alone to be
insufficient. Accordingly, in addition to FFO, we use modified funds from operations (“MFFO”), which excludes from FFO the following items:
• acquisition fees and expenses;
• straight-line rent amounts, both income and expense;
• amortization of above- or below-market intangible lease assets and liabilities;
• amortization of discounts and premiums on debt investments;
• gains or losses from the early extinguishment of debt;
• gains or losses on the extinguishment of derivatives, except where the trading of such instruments is a fundamental attribute of our operations;
• gains or losses related to fair value adjustments for derivatives not qualifying for hedge accounting;
• losses related to the vesting of Class B units issued to PE-NTR and our previous advisor in connection with asset management services provided;
and
• adjustments related to the above items for joint ventures and noncontrolling interests and unconsolidated entities in the application of equity
accounting.
We believe that MFFO is helpful in assisting management and investors with the assessment of the sustainability of operating performance in future periods
and, in particular, after our acquisition stage is complete, because MFFO excludes acquisition expenses that affect operations only in the period in which the
property is acquired. Thus, MFFO provides helpful information relevant to evaluating our operating performance in periods in which there is no acquisition
activity.
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
16
Reconciliation of Non-GAAP Financials
Many of the adjustments in arriving at MFFO are not applicable to us. Nevertheless, as explained below, management’s evaluation of our operating performance may also
exclude items considered in the calculation of MFFO based on the following economic considerations.
• Adjustments for straight-line rents and amortization of discounts and premiums on debt investments—GAAP requires rental receipts and discounts and premiums on debt
investments to be recognized using various systematic methodologies. This may result in income recognition that could be significantly different than underlying
contract terms. By adjusting for these items, MFFO provides useful supplemental information on the realized economic impact of lease terms and debt investments
and aligns results with management’s analysis of operating performance. The adjustment to MFFO for straight-line rents, in particular, is made to reflect rent and
lease payments from a GAAP accrual basis to a cash basis.
• Adjustments for amortization of above- or below-market intangible lease assets—Similar to depreciation and amortization of other real estate-related assets that are
excluded from FFO, GAAP implicitly assumes that the value of intangibles diminishes ratably over the lease term and should be recognized in revenue. Since real
estate values and market lease rates in the aggregate have historically risen or fallen with market conditions, and the intangible value is not adjusted to reflect these
changes, management believes that by excluding these charges, MFFO provides useful supplemental information on the performance of the real estate.
• Gains or losses related to fair value adjustments for derivatives not qualifying for hedge accounting—This item relates to a fair value adjustment, which is based on the
impact of current market fluctuations and underlying assessments of general market conditions and specific performance of the holding, which may not be directly
attributable to current operating performance. As these gains or losses relate to underlying long-term assets and liabilities, management believes MFFO provides
useful supplemental information by focusing on the changes in core operating fundamentals rather than changes that may reflect anticipated, but unknown, gains or
losses.
• Adjustment for gains or losses related to early extinguishment of derivatives and debt instruments—These adjustments are not related to continuing operations. By
excluding these items, management believes that MFFO provides supplemental information related to sustainable operations that will be more comparable between
other reporting periods and to other real estate operators.
• Adjustment for losses related to the vesting of Class B units issued in connection with asset management services provided—Similar to extraordinary items excluded from
FFO, this adjustment is nonrecurring and contingent on several factors outside of our control. Furthermore, the expense recognized in 2014 is a cumulative amount
related to compensation for asset management services provided since October 1, 2012 and does not relate entirely to the current period in which such loss is
recognized. Finally, this expense is a non-cash expense and is not related to our ongoing operating performance.
Neither FFO nor MFFO should be considered as an alternative to net income (loss) or income (loss) from continuing operations under GAAP, nor as an indication of our
liquidity, nor is either of these measures indicative of funds available to fund our cash needs, including our ability to fund distributions. MFFO may not be a useful measure of
the impact of long-term operating performance on value if we do not continue to operate our business plan in the manner currently contemplated.
Accordingly, FFO and MFFO should be reviewed in connection with other GAAP measurements. FFO and MFFO should not be viewed as more prominent measures of
performance than our net income or cash flows from operations prepared in accordance with GAAP. Our FFO and MFFO, as presented, may not be comparable to amounts
calculated by other REITs.
The following section presents our calculation of FFO and MFFO and provides additional information related to our operations.
The Grocery REITPhillips Edison-ARC
Grocery Center REIT II
17
Reconciliation of Non-GAAP Financials
Year Ended December 31,
(in 000s except for per share amounts) 2016 2015(1) 2014
Calculation of FFO
Net income (loss) attributable to stockholders $ 8,932 $ 13,360 $ (22,635)
Adjustments:
Depreciation and amortization of real estate assets 106,095 101,479 79,160
Gain on sale of property (4,732) — (12)
Noncontrolling interest (1,513) (1,482) —
FFO attributable to common stockholders $ 108,782 $ 113,357 $ 56,513
Calculation of MFFO
FFO attributable to common stockholders $ 108,782 $ 113,357 $ 56,513
Adjustments:
Vesting of Class B units for asset management services — — 27,853
Acquisition expenses 5,803 5,404 17,430
Write-off of unamortized deferred financing fees (63) 2,095 —
Net amortization of above- and below-market leases (1,208) (821) 85
Straight-line rental income (3,512) (4,571) (4,303)
Amortization of market debt adjustment (2,054) (2,685) (2,480)
Change in fair value of derivatives (1,510) (118) (546)
Noncontrolling interest 18 10 —
MFFO attributable to common stockholders $ 106,256 $ 112,671 $ 94,552
Earnings per common share:
Weighted-average common shares outstanding - basic 183,876 183,678 179,280
Weighted-average common shares outstanding - diluted 186,665 186,394 179,280
Net income (loss) per share - basic and diluted $ 0.05 $ 0.07 $ (0.13)
FFO per share - basic 0.59 0.62 0.32
FFO per share - diluted 0.58 0.61 0.32
MFFO per share - basic 0.58 0.61 0.53
MFFO per share - diluted 0.57 0.60 0.53
(1)Certain prior period amounts have been restated to conform with current year presentation.