QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
Title of Each Class |
Trading Symbol(s) |
Name of each Exchange on Which Registered | ||
|
“ “ |
|
Large accelerated filer | ☐ | ☒ | ||||
Non-accelerated filer |
☐ | Smaller reporting company | ||||
Emerging growth company |
1 |
||||
1 |
||||
1 |
||||
2 |
||||
3 |
||||
4 |
||||
5 |
||||
6 |
||||
15 |
||||
25 |
||||
25 |
||||
26 |
||||
26 |
||||
26 |
||||
26 |
||||
26 |
||||
26 |
||||
26 |
||||
27 |
||||
28 |
June 30, 2021 |
December 31, 2020 |
|||||||
Assets |
||||||||
Real estate properties |
||||||||
Land |
$ | $ | ||||||
Building and improvement |
||||||||
Tenant improvement |
||||||||
Furniture, fixtures and equipment |
||||||||
|
|
|
|
|||||
Accumulated depreciation |
( |
) | ( |
) | ||||
|
|
|
|
|||||
|
|
|
|
|||||
Cash and cash equivalents |
||||||||
Restricted cash |
||||||||
Rents receivable, net |
||||||||
Deferred leasing costs, net |
||||||||
Acquired lease intangible assets, net |
||||||||
Other assets |
||||||||
Assets held for sale |
||||||||
|
|
|
|
|||||
Total Assets |
$ | $ | ||||||
|
|
|
|
|||||
Liabilities and Equity |
||||||||
Liabilities: |
||||||||
Debt |
$ | $ | ||||||
Accounts payable and accrued liabilities |
||||||||
Deferred rent |
||||||||
Tenant rent deposits |
||||||||
Acquired lease intangible liabilities, net |
||||||||
Other liabilities |
||||||||
Liabilities related to assets held for sale |
||||||||
|
|
|
|
|||||
Total Liabilities |
||||||||
|
|
|
|
|||||
Commitments and Contingencies (Note 9) |
||||||||
Equity: |
||||||||
shares issued and outstanding as of June 30, 2021 and December 31, 2020 |
||||||||
Common stock, $ par value per share, 2020, respectively |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
Accumulated other comprehensive loss |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total Stockholders’ Equity |
||||||||
Non-controlling interests in properties |
||||||||
|
|
|
|
|||||
Total Equity |
||||||||
|
|
|
|
|||||
Total Liabilities and Equity |
$ | $ | ||||||
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Rental and other revenues |
$ | $ | $ | $ | ||||||||||||
Operating expenses: |
||||||||||||||||
Property operating expenses |
||||||||||||||||
General and administrative |
||||||||||||||||
Depreciation and amortization |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating income |
||||||||||||||||
Interest expense: |
||||||||||||||||
Contractual interest expense |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Amortization of deferred financing costs and debt fair value |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
( |
) | ( |
) | ( |
) | ( |
) | |||||||||
Net gain on sale of real estate property |
— |
— | — | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income |
||||||||||||||||
Less: |
||||||||||||||||
Net income attributable to non-controlling interests in properties |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income attributable to the Company |
||||||||||||||||
Preferred stock distributions |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss)/income attributable to common stockholders |
$ | ( |
) | $ | ( |
) | $ | $ | ( |
) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss)/income per common share: |
||||||||||||||||
Basic |
$ | $ | ( |
) | $ | $ | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | $ | ( |
) | $ | $ | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares outstanding: |
||||||||||||||||
Basic |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Dividend distributions declared per common share |
$ | $ | $ | $ | ||||||||||||
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Net income |
$ | $ | $ | $ | ||||||||||||
Other comprehensive income/(loss): |
||||||||||||||||
Unrealized cash flow hedge (loss)/gain |
( |
) | ( |
) | ( |
) | ||||||||||
Amounts reclassified to interest expense |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income/(loss) |
( |
) | ( |
) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income/(loss) |
( |
) | ||||||||||||||
Less: |
||||||||||||||||
Comprehensive income attributable to non-controlling interests in properties |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income/(loss) attributable to the Company |
$ | $ | $ | $ | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
Number of shares of preferred stock |
Preferred stock |
Number of shares of common stock |
Common stock |
Additional paid-in capital |
Accumulated deficit |
Accumulated other comprehensive loss |
Total stockholders’ equity |
Non-controlling interests in properties |
Total equity |
|||||||||||||||||||||||||||||||
Balance—December 31, 2020 |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | $ | $ |
||||||||||||||||||||||||||||
Restricted stock award grants and vesting |
— | — | — | — | ( |
) | — | — | ||||||||||||||||||||||||||||||||
Common stock dividend distribution declared |
— | — | — | — | — | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
Preferred stock dividend distribution declared |
— | — | — | — | — | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
Distributions |
— | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Other comprehensive income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance—March 31, 2021 |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock award grants and vesting |
— | — | ( |
) | — | — | ||||||||||||||||||||||||||||||||||
Common stock dividend distribution declared |
— | — | — | — | — | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
Preferred stock dividend distribution declared |
— | — | — | — | — | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
Contributions |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Distributions |
— | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Other comprehensive income |
— | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance—June 30, 2021 |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Number of shares of preferred stock |
Preferred stock |
Number of shares of common stock |
Common stock |
Additional paid-in capital |
Accumulated deficit |
Accumulated other comprehensive loss |
Total stockholders’ equity |
Non-controlling interests in properties |
Total equity |
|||||||||||||||||||||||||||||||
Balance—December 31, 2019 |
$ | $ | $ | $ | ( |
) | $ | $ | $ | $ | ||||||||||||||||||||||||||||||
Restricted stock award grants and vesting |
— | — | ( |
) | — | — | ||||||||||||||||||||||||||||||||||
Common stock repurchased |
— | — | ( |
) | ( |
) | ( |
) | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||
Common stock dividend distribution declared |
— | — | — | — | — | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
Preferred stock dividend distribution declared |
— | — | — | — | — | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
Contributions |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||
Distributions |
— | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | — | — | ( |
) | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance—March 31, 2020 |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted stock award grants and vesting |
— | — | ( |
) | — | — | ||||||||||||||||||||||||||||||||||
Common stock repurchased |
— | — | ( |
) | ( |
) | ( |
) | — | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||
Common stock dividend distribution declared |
— | — | — | — | — | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
Preferred stock dividend distribution declared |
— | — | — | — | — | ( |
) | — | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
Distributions |
— | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | — | — | ( |
) | ( |
) | — | ( |
) | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Balance—June 30, 2020 |
$ | $ | $ | $ | ( |
) | $ | ( |
) | $ | $ | $ | ||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Cash Flows from Operating Activities: |
||||||||
Net income |
$ | $ | ||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
||||||||
Amortization of deferred financing costs and debt fair value |
||||||||
Amortization of above and below market leases |
( |
) | ||||||
Straight-line rent/expense |
( |
) | ||||||
Non-cash stock compensation |
||||||||
Net gain on sale of real estate property |
( |
) | — | |||||
Changes in non-cash working capital: |
||||||||
Rents receivable, net |
||||||||
Other assets |
( |
) | ( |
) | ||||
Accounts payable and accrued liabilities |
( |
) | ( |
) | ||||
Deferred rent |
||||||||
Tenant rent deposits |
( |
) | ||||||
|
|
|
|
|||||
Net Cash Provided By Operating Activities |
||||||||
|
|
|
|
|||||
Cash Flows from/(to) Investing Activities: |
||||||||
Additions to real estate properties |
( |
) | ( |
) | ||||
Acquisition of real estate. |
( |
) | — | |||||
Net proceeds from sale of real estate. |
— | |||||||
Deferred leasing costs |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net Cash Provided By/(Used In) Investing Activities |
( |
) | ||||||
|
|
|
|
|||||
Cash Flows to Financing Activities: |
||||||||
Proceeds from borrowings |
||||||||
Repayment of borrowings |
( |
) | ( |
) | ||||
Dividend distributions paid to stockholder s |
|
|
( |
) |
|
|
( |
) |
Distributions to non-controlling interests in properties |
( |
) | ( |
) | ||||
Shares withheld for payment of taxes on restricted stock unit vesting |
( |
) | ( |
) | ||||
Contributions from non-controlling interests in properties . |
||||||||
Repurchases of common stoc k |
|
|
— |
|
|
|
( |
) |
Net Cash Used In Financing Activities |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net Decrease in Cash, Cash Equivalents and Restricted Cash |
( |
) | ( |
) | ||||
Cash, Cash Equivalents and Restricted Cash, Beginning of Period |
||||||||
|
|
|
|
|||||
Cash, Cash Equivalents and Restricted Cash, End of Period |
$ | $ | ||||||
|
|
|
|
|
|
|
|
|
Reconciliation of Cash, Cash Equivalents and Restricted Cash: |
||||||||
Cash and Cash Equivalents, End of Period |
||||||||
Restricted Cash, End of Period |
||||||||
|
|
|
|
|||||
Cash, Cash Equivalents and Restricted Cash, End of Period |
$ | $ | ||||||
|
|
|
|
|
|
|
|
|
Supplemental Disclosures of Cash Flow Information: |
||||||||
Cash paid for interest |
$ | $ | ||||||
Purchase of additions in real estate properties included in accounts payable |
$ | $ | ||||||
Purchase of deferred leasing costs included in accounts payable |
$ | $ |
Property |
Date Acquired |
Percentage Owned |
||||||
5910 Pacific Center and 9985 Pacific Heights (1) |
% |
|
(1) |
5910 Pacific Center and 9985 Pacific Heights have been added to the existing Sorrento Mesa portfolio of properties (collectively “Sorrento Mesa”). |
5910 Pacific Center and 9985 Pacific Heights |
||||
Land |
$ | |||
Building and improvement |
||||
Tenant improvement |
||||
Lease intangible assets |
||||
Other assets |
||||
Accounts payable and other liabilities |
( |
) | ||
Lease intangible liabilities |
( |
) | ||
|
|
|||
Net assets acquired |
$ | |||
|
|
Cherry Creek |
December 31, 2020 |
|||
Real estate properties, net |
$ | |||
Deferred leasing costs, net |
||||
Acquired lease intangible assets, net |
||||
Rents receivable, prepaid expenses and other assets |
||||
|
|
|||
Assets held for sale |
$ | |||
|
|
|||
Accounts payable, accrued expenses, deferred rent and tenant rent deposits |
$ | ( |
||
|
|
|||
Liabilities related to assets held for sale |
$ | ( |
||
|
|
Lease Intangible Assets |
Lease Intangible Liabilities |
|||||||||||||||||||||||||||
June 30, 2021 |
Above Market Leases |
In Place Leases |
Leasing Commissions |
Total |
Below Market Leases |
Below Market Ground Lease |
Total |
|||||||||||||||||||||
Cost |
$ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||||||||||||||
Accumulated amortization |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||
$ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||||||||||
Lease Intangible Assets |
Lease Intangible Liabilities |
|||||||||||||||||||||||||||
December 31, 2020 |
Above Market Leases |
In Place Leases |
Leasing Commissions |
Total |
Below Market Leases |
Below Market Ground Lease |
Total |
|||||||||||||||||||||
Cost |
$ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | |||||||||||||||
Accumulated amortization |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||||||||||||||
$ | $ | $ | $ | $ | ( |
) | $ | ( |
) | $ | ( |
) | ||||||||||||||||
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
$ |
||||
Property |
June 30, 2021 |
December 31, 2020 |
Interest Rate as of June 30, 2021 (1) |
Maturity |
||||||||||||
Unsecured Credit Facility (2)(3) |
$ | $ | % (4) |
|||||||||||||
Term Loan (3) |
% (4) |
|||||||||||||||
Mission City |
% | |||||||||||||||
Canyon Park (5) |
% | |||||||||||||||
190 Office Center |
% | |||||||||||||||
Circle Point |
% | |||||||||||||||
SanTan |
% | |||||||||||||||
Intellicenter |
% | |||||||||||||||
The Quad |
% | |||||||||||||||
FRP Collection |
% | |||||||||||||||
2525 McKinnon |
% |
|||||||||||||||
Greenwood Blvd |
% |
|||||||||||||||
Cascade Station |
% |
|||||||||||||||
5090 N. 40th St |
% |
|||||||||||||||
AmberGlen |
% |
|||||||||||||||
Lake Vista Pointe |
% |
|||||||||||||||
Central Fairwinds |
% |
|||||||||||||||
FRP Ingenuity Drive |
% |
|||||||||||||||
Carillon Point |
% |
|||||||||||||||
Midland Life Insurance (6) |
— |
— |
— |
|||||||||||||
Total Principal |
||||||||||||||||
Deferred financing costs, net |
( |
) |
( |
) |
||||||||||||
Unamortized fair value adjustments |
||||||||||||||||
Total |
$ |
$ |
||||||||||||||
(1) |
All interest rates are fixed interest rates with the exception of the Unsecured Credit Facility (the “Unsecured Credit Facility”) and the Term Loan (the “Term Loan”), as explained in footnotes 2 and 3 below. |
(2) |
In March 2018, the Company entered into the Credit Agreement for the Unsecured Credit Facility that provides for commitments of up to $ |
(3) |
In September 2019, the Company entered into a five-year $ 30-day LIBOR payments. |
(4) |
As of June 30, 2021, the one-month LIBOR rate was |
(5) |
The mortgage loan anticipated repayment date (“ARD”) is March 1, 2027. The final scheduled maturity date can be extended up to 5 years beyond the ARD. If the loan is not paid off at ARD, loan’s interest rate shall be adjusted to the greater of (i) the initial interest rate plus |
(6) |
The mortgage loan was cross-collateralized by Cherry Creek, City Center and 7595 Tech (formerly “DTC Crossroads”). In February 2021, the loan balance of $ |
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
$ | ||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Fixed payments |
$ |
$ |
$ |
$ |
||||||||||||
Variable payments |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ |
$ |
$ |
$ |
|||||||||||||
|
|
|
|
|
|
|
|
2021 |
$ | |||
2022 |
||||
2023 |
||||
2024 |
||||
2025 |
||||
Thereafter |
||||
|
|
|||
$ | ||||
|
|
June 30, 2021 |
December 31, 2020 |
|||||||
Right-of-use |
$ | $ | ||||||
Lease liability – operating leases |
$ | $ | ||||||
Right-of-use |
$ | $ | ||||||
Lease liability – financing leases |
$ | $ |
Operating Leases |
Financing Leases |
|||||||
2021 |
$ | $ | ||||||
2022 |
||||||||
2023 |
||||||||
2024 |
||||||||
2025 |
||||||||
Thereafter |
||||||||
|
|
|
|
|||||
Total future minimum lease payments |
||||||||
Discount |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total |
$ | $ | ||||||
|
|
|
|
• | adverse economic or real estate developments in the office sector or the markets in which we operate; |
• | changes in local, regional, national and international economic conditions, including as a result of the ongoing coronavirus disease 2019 (“COVID-19”) pandemic; |
• | requests from tenants for rent deferrals, rent abatement or relief from other contractual obligations, or a failure to pay rent, as a result of changes in business behavior stemming from the ongoing COVID-19 pandemic or the availability of government assistance programs; |
• | our inability to compete effectively; |
• | our inability to collect rent from tenants or renew tenants’ leases on attractive terms if at all; |
• | demand for and market acceptance of our properties for rental purposes, including as a result of near-term market fluctuations or long-term trends that result in an overall decrease in the demand for office space; |
• | defaults on or non-renewal of leases by tenants, including as a result of the ongoing COVID-19 pandemic; |
• | increased interest rates and any resulting increase in financing or operating costs; |
• | decreased rental rates or increased vacancy rates, including as a result of the ongoing COVID-19 pandemic; |
• | our failure to obtain necessary financing or access the capital markets on favorable terms or at all; |
• | changes in the availability of acquisition opportunities; |
• | availability of qualified personnel; |
• | our inability to successfully complete real estate acquisitions or dispositions on the terms and timing we expect, or at all; |
• | our failure to successfully operate acquired properties and operations; |
• | changes in our business, financing or investment strategy or the markets in which we operate; |
• | our failure to generate sufficient cash flows to service our outstanding indebtedness; |
• | environmental uncertainties and risks related to adverse weather conditions and natural disasters; |
• | our failure to qualify and maintain our status as a real estate investment trust (“REIT”); |
• | government approvals, actions and initiatives, including the need for compliance with environmental requirements or actions in response to the COVID-19 pandemic; |
• | outcome of claims and litigation involving or affecting us; |
• | financial market fluctuations; |
• | changes in real estate, taxation and zoning laws and other legislation and government activity and changes to real property tax rates and the taxation of REITs in general; and |
• | other factors described in our news releases and filings with the SEC, including but not limited to those described in our Annual Report on Form 10-K for the year ended December 31, 2020 under the sections captioned “Risk Factors,” “Management’s Discussion and Analysis of Financial Condition and Results of Operations” and “Business” and in our subsequent reports filed with the SEC. |
Metropolitan Area |
Property |
Economic Interest |
NRA (000s Square Feet) |
In Place Occupancy |
Annualized Base Rent per Square Foot |
Annualized Gross Rent per Square Foot (1) |
Annualized Base Rent (2) ($000s) |
|||||||||||||||||||
Phoenix, AZ (21.8% of NRA) |
Pima Center | 100.0 | % | 272 | 67.9 | % | $ | 27.87 | $ | 27.87 | $ | 5,145 | ||||||||||||||
SanTan |
100.0 | % | 267 | 97.5 | % | $ | 29.68 | $ | 29.68 | $ | 7,713 | |||||||||||||||
5090 N 40 th St |
100.0 | % | 175 | 90.5 | % | $ | 30.27 | $ | 30.27 | $ | 4,799 | |||||||||||||||
Camelback Square |
100.0 | % | 174 | 77.3 | % | $ | 32.19 | $ | 32.19 | $ | 4,332 | |||||||||||||||
The Quad |
100.0 | % | 163 | 100.0 | % | $ | 30.37 | $ | 30.68 | $ | 4,950 | |||||||||||||||
Papago Tech |
100.0 | % | 163 | 96.3 | % | $ | 23.29 | $ | 23.29 | $ | 3,650 | |||||||||||||||
Tampa, FL |
Park Tower | 94.8 | % | 470 | 87.4 | % | $ | 27.16 | $ | 27.16 | $ | 11,155 | ||||||||||||||
City Center |
95.0 | % | 243 | 93.0 | % | $ | 27.03 | $ | 27.03 | $ | 6,102 | |||||||||||||||
Intellicenter |
100.0 | % | 204 | 100.0 | % | $ | 25.09 | $ | 25.09 | $ | 5,105 | |||||||||||||||
Carillon Point |
100.0 | % | 124 | 100.0 | % | $ | 29.39 | $ | 29.39 | $ | 3,650 | |||||||||||||||
Denver, CO |
Denver Tech (3) |
100.0 | % | 383 | 93.8 | % | $ | 23.41 | $ | 27.52 | $ | 8,349 | ||||||||||||||
Circle Point |
100.0 | % | 272 | 81.6 | % | $ | 18.75 | $ | 32.62 | $ | 4,162 | |||||||||||||||
Superior Pointe |
100.0 | % | 152 | 94.0 | % | $ | 18.18 | $ | 31.18 | $ | 2,592 | |||||||||||||||
Orlando, FL |
Florida Research Park (4) |
96.6 | % | 397 | 95.2 | % | $ | 23.96 | $ | 27.45 | $ | 9,026 | ||||||||||||||
Central Fairwinds |
97.0 | % | 168 | 90.5 | % | $ | 26.36 | $ | 26.36 | $ | 4,012 | |||||||||||||||
Greenwood Blvd |
100.0 | % | 155 | 100.0 | % | $ | 23.75 | $ | 23.75 | $ | 3,682 | |||||||||||||||
San Diego, CA |
Sorrento Mesa (5) |
100.0 | % | 400 | 83.5 | % | $ | 33.30 | $ | 38.60 | $ | 11,112 | ||||||||||||||
Mission City |
100.0 | % | 281 | 75.8 | % | $ | 37.28 | $ | 37.28 | $ | 7,951 | |||||||||||||||
Dallas, TX |
190 Office Center | 100.0 | % | 303 | 76.1 | % | $ | 26.63 | $ | 26.63 | $ | 6,146 | ||||||||||||||
Lake Vista Pointe |
100.0 | % | 163 | 100.0 | % | $ | 17.00 | $ | 26.00 | $ | 2,777 | |||||||||||||||
2525 McKinnon |
100.0 | % | 111 | 91.6 | % | $ | 29.28 | $ | 48.28 | $ | 2,987 | |||||||||||||||
Portland, OR |
AmberGlen | 76.0 | % | 203 | 98.4 | % | $ | 22.66 | $ | 25.20 | $ | 4,517 | ||||||||||||||
Cascade Station |
100.0 | % | 128 | 95.5 | % | $ | 27.80 | $ | 29.81 | $ | 3,385 | |||||||||||||||
Seattle, WA |
Canyon Park | 100.0 | % | 207 | 100.0 | % | $ | 22.49 | $ | 27.49 | $ | 4,650 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total / Weighted Average – June 30, 2021 (6) |
|
5,578 |
89.7 |
% |
$ |
26.40 |
$ |
29.35 |
$ |
131,949 |
||||||||||||||||
|
|
|
|
(1) | Annualized gross rent per square foot includes adjustment for estimated expense reimbursements of triple net leases. |
(2) | Annualized base rent is calculated by multiplying (i) rental payments (defined as cash rents before abatements) for the month ended June 30, 2021 by (ii) 12. |
(3) | Denver Tech is comprised of 7601 Tech and 7595 Tech (formerly “DTC Crossroads”). |
(4) | Florida Research Park is comprised of FRP Collection and FRP Ingenuity Drive. |
(5) | Sorrento Mesa includes 5910 Pacific Center and 9985 Pacific Heights, which were acquired during the second quarter of 2021. |
(6) | Averages weighted based on the property’s NRA, adjusted for occupancy. |
Payments Due by Period (in thousands) |
||||||||||||||||||||
Contractual Obligations |
Total |
2021 |
2022-2023 |
2024-2025 |
More than 5 years |
|||||||||||||||
Principal payments on mortgage loans |
$ | 615,617 | $ | 2,967 | $ | 151,078 | $ | 216,733 | $ | 244,839 | ||||||||||
Interest payments (1) |
100,122 | 11,011 | 40,538 | 30,751 | 17,822 | |||||||||||||||
Tenant-related commitments |
20,196 | 19,984 | 212 | — | — | |||||||||||||||
Lease obligations |
31,568 | 315 | 1,838 | 1,540 | 27,875 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total |
$ | 767,503 | $ | 34,277 | $ | 193,666 | $ | 249,024 | $ | 290,536 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Contracted interest on the floating rate borrowings under our Unsecured Credit Facility was calculated based on the balance and interest rate at June 30, 2021. Contracted interest on the Term Loan was calculated based on the Interest Rate Swap rate fixing the LIBOR component of the borrowing rate to approximately 1.27%. |
By: | /s/ James Farrar | |
James Farrar | ||
Chief Executive Officer and Director (Principal Executive Officer) |
By: | /s/ Anthony Maretic | |
Anthony Maretic | ||
Chief Financial Officer, Secretary and Treasurer (Principal Financial Officer and Principal Accounting Officer) |