| | | | Sincerely, | |
| | | |
[ • ]
[President and Chief Executive Officer] Orion Office REIT Inc. |
|
| | |
Page
|
| |||
| | | | 7 | | | |
| | | | 28 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 64 | | | |
| | | | 66 | | | |
| | | | 77 | | | |
| | | | 78 | | | |
| | | | 91 | | | |
| | | | 104 | | | |
| | | | 126 | | | |
| | | | 130 | | | |
| | | | 137 | | | |
| | | | 142 | | | |
| | | | 144 | | | |
| | | | 146 | | | |
| | | | 147 | | | |
| | | | 159 | | | |
| | | | 188 | | | |
| | | | 190 | | | |
| | | | 198 | | | |
| | | | F-1 | | |
Region
|
| |
Total Square Feet (000s)
|
| |
% of December 31, 2020 ABR
|
| ||||||
Northeast
|
| | | | 2,487 | | | | | | 29.4% | | |
Midwest
|
| | | | 3,698 | | | | | | 28.7% | | |
Southwest
|
| | | | 2,760 | | | | | | 24.8% | | |
Southeast
|
| | | | 647 | | | | | | 6.9% | | |
Mid-Atlantic
|
| | | | 510 | | | | | | 5.8% | | |
West
|
| | | | 274 | | | | | | 3.0% | | |
Other
|
| | | | 56 | | | | | | 0.8% | | |
Northwest
|
| | | | 74 | | | | | | 0.6% | | |
Totals | | | | | 10,506 | | | | | | 100.0% | | |
As of
|
| |
Square Feet
Owned (000s) |
| |
Occupancy Rate
|
| |
Average Annual Base
Rent per Square Foot |
| |||||||||
December 31, 2020
|
| | | | 10,506 | | | | | | 94.4% | | | | | $ | 17.23 | | |
| | | | | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| | |||||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square Feet
(000s) |
| |
Rated?(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| | ||||||||||||||
1
|
| |
Financial Services
|
| |
Hopewell
|
| | | | NJ | | | | | | 482 | | | |
✓
|
| | | $ | 12,134 | | | | | $ | 25.18 | | | | ||
2
|
| |
Insurance
|
| |
Buffalo
|
| | | | NY | | | | | | 430 | | | |
✓
|
| | | $ | 8,090 | | | | | $ | 18.79 | | | | ||
3
|
| |
Telecommunications
|
| |
Bedford
|
| | | | MA | | | | | | 328 | | | | | | | | $ | 7,364 | | | | | $ | 22.43 | | | | | |
4
|
| |
Multi- Tenant
|
| |
Covington
|
| | | | KY | | | | | | 438 | | | | | | | | $ | 6,227 | | | | | $ | 14.73 | | | | | |
5
|
| |
Multi- Tenant
|
| |
Tulsa
|
| | | | OK | | | | | | 329 | | | | | | | | $ | 5,643 | | | | | $ | 18.06 | | | | | |
6
|
| |
Health Care
|
| |
Malvern
|
| | | | PA | | | | | | 188 | | | | | | | | $ | 5,378 | | | | | $ | 28.66 | | | | | |
7
|
| |
Health Care
|
| |
Parsippany
|
| | | | NJ | | | | | | 176 | | | |
✓
|
| | | $ | 4,995 | | | | | $ | 28.37 | | | | ||
8
|
| |
Insurance
|
| |
Plano
|
| | | | TX | | | | | | 209 | | | |
✓
|
| | | $ | 4,188 | | | | | $ | 20.07 | | | | ||
9
|
| |
Multi- Tenant
|
| |
Denver
|
| | | | CO | | | | | | 262 | | | | | | | | $ | 4,132 | | | | | $ | 28.68 | | | | | |
10
|
| |
Drug Stores
|
| |
Northbrook
|
| | | | IL | | | | | | 195 | | | |
✓
|
| | | $ | 3,907 | | | | | $ | 20.02 | | | | ||
11
|
| |
Health Care
|
| |
Berkeley
|
| | | | MO | | | | | | 227 | | | |
✓
|
| | | $ | 3,463 | | | | | $ | 15.22 | | | | ||
12
|
| |
Insurance
|
| |
Urbana
|
| | | | MD | | | | | | 116 | | | |
✓
|
| | | $ | 3,375 | | | | | $ | 29.15 | | | | ||
13
|
| |
Health Care
|
| |
Irving
|
| | | | TX | | | | | | 172 | | | | | | | | $ | 3,346 | | | | | $ | 19.43 | | | | | |
14
|
| |
Health Care US
|
| |
Bedford
|
| | | | TX | | | | | | 75 | | | | | | | | $ | 3,303 | | | | | $ | 44.04 | | | | | |
15
|
| |
Other
|
| |
Sterling
|
| | | | VA | | | | | | 207 | | | | | | | | $ | 3,166 | | | | | $ | 15.28 | | | | | |
16
|
| |
Other
|
| |
Schaumburg
|
| | | | IL | | | | | | 178 | | | |
✓
|
| | | $ | 2,844 | | | | | $ | 15.99 | | | | ||
17
|
| |
Insurance
|
| |
Oklahoma City
|
| | | | OK | | | | | | 147 | | | | | | | | $ | 2,791 | | | | | $ | 18.97 | | | | | |
18
|
| |
Telecommunications
|
| |
Richardson
|
| | | | TX | | | | | | 203 | | | |
✓
|
| | | $ | 2,735 | | | | | $ | 13.45 | | | | ||
19
|
| |
Transportation Services
|
| |
Uniontown
|
| | | | OH | | | | | | 267 | | | |
✓
|
| | | $ | 2,726 | | | | | $ | 10.23 | | | | ||
20
|
| |
Other Manufacturing
|
| |
Glen Burnie
|
| | | | MD | | | | | | 120 | | | |
✓
|
| | | $ | 2,661 | | | | | $ | 22.18 | | | |
| | | | | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| | |||||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square Feet
(000s) |
| |
Rated?(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| | ||||||||||||||
21
|
| |
Multi- Tenant
|
| |
The Woodlands
|
| | | | TX | | | | | | 154 | | | | | | | | $ | 2,413 | | | | | $ | 19.09 | | | | | |
22
|
| |
Multi- Tenant
|
| |
The Woodlands
|
| | | | TX | | | | | | 175 | | | | | | | | $ | 2,366 | | | | | $ | 17.99 | | | | | |
23
|
| |
Health Care US
|
| |
St. Louis
|
| | | | MO | | | | | | 181 | | | |
✓
|
| | | $ | 2,356 | | | | | $ | 13.01 | | | | ||
24
|
| |
General Merchandise
|
| |
Providence
|
| | | | RI | | | | | | 136 | | | |
✓
|
| | | $ | 2,242 | | | | | $ | 16.50 | | | | ||
25
|
| |
Telecommunications
|
| |
Lincoln
|
| | | | NE | | | | | | 150 | | | | | | | | $ | 2,237 | | | | | $ | 14.91 | | | | | |
26
|
| |
Telecommunications
|
| |
Amherst
|
| | | | NY | | | | | | 200 | | | | | | | | $ | 2,197 | | | | | $ | 10.98 | | | | | |
27
|
| |
Insurance
|
| |
Fresno
|
| | | | CA | | | | | | 127 | | | |
✓
|
| | | $ | 2,192 | | | | | $ | 17.26 | | | | ||
28
|
| |
Financial Services
|
| |
Mount Pleasant
|
| | | | SC | | | | | | 68 | | | |
✓
|
| | | $ | 2,186 | | | | | $ | 32.14 | | | | ||
29
|
| |
Telecommunications
|
| |
Milwaukee
|
| | | | WI | | | | | | 155 | | | |
✓
|
| | | $ | 2,134 | | | | | $ | 13.78 | | | | ||
30
|
| |
Insurance
|
| |
Phoenix
|
| | | | AZ | | | | | | 90 | | | |
✓
|
| | | $ | 2,089 | | | | | $ | 23.11 | | | | ||
31
|
| |
Food Processing
|
| |
St. Charles
|
| | | | MO | | | | | | 96 | | | |
✓
|
| | | $ | 2,022 | | | | | $ | 21.02 | | | | ||
32
|
| |
Financial Services
|
| |
Englewood
|
| | | | CO | | | | | | 95 | | | |
✓
|
| | | $ | 1,942 | | | | | $ | 20.39 | | | | ||
33
|
| |
Aerospace
|
| |
Columbus
|
| | | | OH | | | | | | 147 | | | |
✓
|
| | | $ | 1,917 | | | | | $ | 13.08 | | | | ||
34
|
| |
Home Improvement
|
| |
Santee
|
| | | | CA | | | | | | 73 | | | |
✓
|
| | | $ | 1,874 | | | | | $ | 25.72 | | | | ||
35
|
| |
Multi- Tenant
|
| |
San Antonio
|
| | | | TX | | | | | | 96 | | | | | | | | $ | 1,869 | | | | | $ | 19.49 | | | | | |
36
|
| |
Financial Services
|
| |
Dublin
|
| | | | OH | | | | | | 150 | | | |
✓
|
| | | $ | 1,800 | | | | | $ | 12.00 | | | | ||
37
|
| |
Other Manufacturing
|
| |
East Windsor
|
| | | | NJ | | | | | | 66 | | | | | | | | $ | 1,754 | | | | | $ | 26.62 | | | | | |
38
|
| |
Telecommunications
|
| |
Augusta
|
| | | | GA | | | | | | 78 | | | |
✓
|
| | | $ | 1,645 | | | | | $ | 20.83 | | | | ||
39
|
| |
Transportation Services
|
| |
Memphis
|
| | | | TN | | | | | | 90 | | | |
✓
|
| | | $ | 1,633 | | | | | $ | 18.06 | | | | ||
40
|
| |
Diversified Industrial
|
| |
Buffalo Grove
|
| | | | IL | | | | | | 105 | | | |
✓
|
| | | $ | 1,629 | | | | | $ | 15.50 | | | | ||
41
|
| |
Diversified Industrial
|
| |
Longmont
|
| | | | CO | | | | | | 152 | | | |
✓
|
| | | $ | 1,604 | | | | | $ | 10.54 | | | | ||
42
|
| |
Diversified Industrial
|
| |
Annandale
|
| | | | NJ | | | | | | 105 | | | |
✓
|
| | | $ | 1,602 | | | | | $ | 15.25 | | | | ||
43
|
| |
Health Care
|
| |
Waukegan
|
| | | | IL | | | | | | 131 | | | |
✓
|
| | | $ | 1,543 | | | | | $ | 11.75 | | | | ||
44
|
| |
Telecommunications
|
| |
Brownsville
|
| | | | TX | | | | | | 78 | | | |
✓
|
| | | $ | 1,539 | | | | | $ | 19.73 | | | | ||
45
|
| |
Equipment Services
|
| |
Duluth
|
| | | | GA | | | | | | 126 | | | |
✓
|
| | | $ | 1,461 | | | | | $ | 11.61 | | | | ||
46
|
| |
Telecommunications
|
| |
East Syracuse
|
| | | | NY | | | | | | 109 | | | |
✓
|
| | | $ | 1,446 | | | | | $ | 13.32 | | | | ||
47
|
| |
Telecommunications
|
| |
Schaumburg
|
| | | | IL | | | | | | 106 | | | |
✓
|
| | | $ | 1,394 | | | | | $ | 13.10 | | | | ||
48
|
| |
Diversified Industrial
|
| |
Cedar Rapids
|
| | | | IA | | | | | | 78 | | | |
✓
|
| | | $ | 1,356 | | | | | $ | 17.41 | | | | ||
49
|
| |
Government Services
|
| |
Ponce
|
| | | | PR | | | | | | 57 | | | |
✓
|
| | | $ | 1,326 | | | | | $ | 23.46 | | | | ||
50
|
| |
Other Manufacturing
|
| |
Malvern
|
| | | | PA | | | | | | 45 | | | | | | | | $ | 1,269 | | | | | $ | 27.95 | | | | ||
51
|
| |
Home Improvement
|
| |
Kennesaw
|
| | | | GA | | | | | | 80 | | | |
✓
|
| | | $ | 1,249 | | | | | $ | 15.61 | | | | ||
52
|
| |
Government Services
|
| |
Redding
|
| | | | CA | | | | | | 56 | | | |
✓
|
| | | $ | 1,233 | | | | | $ | 22.18 | | | | ||
53
|
| |
Financial Services
|
| |
Harleysville
|
| | | | PA | | | | | | 80 | | | |
✓
|
| | | $ | 1,181 | | | | | $ | 14.71 | | | | ||
54
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 110 | | | |
✓
|
| | | $ | 1,165 | | | | | $ | 10.61 | | | | ||
55
|
| |
Telecommunications
|
| |
Salem
|
| | | | OR | | | | | | 74 | | | |
✓
|
| | | $ | 1,120 | | | | | $ | 15.17 | | | | ||
56
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 105 | | | |
✓
|
| | | $ | 1,119 | | | | | $ | 10.61 | | | | ||
57
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 105 | | | |
✓
|
| | | $ | 1,118 | | | | | $ | 10.61 | | | | ||
58
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 105 | | | |
✓
|
| | | $ | 1,116 | | | | | $ | 10.61 | | | | ||
59
|
| |
Other
|
| |
Dublin
|
| | | | OH | | | | | | 69 | | | | | | | | $ | 1,108 | | | | | $ | 16.12 | | | | | |
60
|
| |
Government Services
|
| |
Parkersburg
|
| | | | WV | | | | | | 67 | | | |
✓
|
| | | $ | 1,071 | | | | | $ | 15.94 | | | | ||
61
|
| |
Telecommunications
|
| |
Nashville
|
| | | | TN | | | | | | 69 | | | |
✓
|
| | | $ | 1,037 | | | | | $ | 14.97 | | | |
| | | | | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| | |||||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square Feet
(000s) |
| |
Rated?(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| | ||||||||||||||
62
|
| |
Government Contractor
|
| |
Lawrence
|
| | | | KS | | | | | | 97 | | | | | | | | $ | 1,010 | | | | | $ | 10.38 | | | | | |
63
|
| |
Government Services
|
| |
Malone
|
| | | | NY | | | | | | 31 | | | |
✓
|
| | | $ | 998 | | | | | $ | 32.44 | | | | ||
64
|
| |
Health Care
|
| |
Nashville
|
| | | | TN | | | | | | 55 | | | |
✓
|
| | | $ | 969 | | | | | $ | 17.77 | | | | ||
65
|
| |
Other
|
| |
Tulsa
|
| | | | OK | | | | | | 108 | | | | | | | | $ | 966 | | | | | $ | 8.98 | | | | | |
66
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 82 | | | |
✓
|
| | | $ | 870 | | | | | $ | 10.61 | | | | ||
67
|
| |
Government Services
|
| |
New Port Richey
|
| | | | FL | | | | | | 49 | | | |
✓
|
| | | $ | 866 | | | | | $ | 17.76 | | | | ||
68
|
| |
Government Contractor
|
| |
Lawrence
|
| | | | KS | | | | | | 97 | | | | | | | | $ | 866 | | | | | $ | 8.89 | | | | | |
69
|
| |
Government Services
|
| |
Knoxville
|
| | | | TN | | | | | | 25 | | | |
✓
|
| | | $ | 820 | | | | | $ | 32.26 | | | | ||
70
|
| |
Financial Services
|
| |
Warwick
|
| | | | RI | | | | | | 70 | | | |
✓
|
| | | $ | 762 | | | | | $ | 10.93 | | | | ||
71
|
| |
Government Services
|
| |
Dallas
|
| | | | TX | | | | | | 18 | | | |
✓
|
| | | $ | 761 | | | | | $ | 43.16 | | | | ||
72
|
| |
Insurance
|
| |
Cedar Falls
|
| | | | IA | | | | | | 45 | | | |
✓
|
| | | $ | 753 | | | | | $ | 16.56 | | | | ||
73
|
| |
Government Services
|
| |
Grangeville
|
| | | | ID | | | | | | 35 | | | |
✓
|
| | | $ | 742 | | | | | $ | 21.00 | | | | ||
74
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 67 | | | |
✓
|
| | | $ | 707 | | | | | $ | 10.61 | | | | ||
75
|
| |
Health Care
|
| |
Indianapolis
|
| | | | IN | | | | | | 83 | | | | | | | | $ | 587 | | | | | $ | 7.09 | | | | | |
76
|
| |
Government Services
|
| |
Minneapolis
|
| | | | MN | | | | | | 39 | | | |
✓
|
| | | $ | 493 | | | | | $ | 12.55 | | | | ||
77
|
| |
Food Processing
|
| |
Blair
|
| | | | NE | | | | | | 30 | | | |
✓
|
| | | $ | 486 | | | | | $ | 16.21 | | | | ||
78
|
| |
Government Services
|
| |
Sioux City
|
| | | | IA | | | | | | 11 | | | |
✓
|
| | | $ | 484 | | | | | $ | 43.29 | | | | ||
79
|
| |
Government Services
|
| |
Eagle Pass
|
| | | | TX | | | | | | 22 | | | |
✓
|
| | | $ | 449 | | | | | $ | 20.51 | | | | ||
80
|
| |
Government Services
|
| |
Paris
|
| | | | TX | | | | | | 11 | | | |
✓
|
| | | $ | 435 | | | | | $ | 40.26 | | | | ||
81
|
| |
Government Services
|
| |
Fort Worth
|
| | | | TX | | | | | | 16 | | | |
✓
|
| | | $ | 405 | | | | | $ | 25.59 | | | | ||
82
|
| |
Government Services
|
| |
Plattsburgh
|
| | | | NY | | | | | | 19 | | | |
✓
|
| | | $ | 338 | | | | | $ | 18.16 | | | | ||
83
|
| |
Government Services
|
| |
Brownsville
|
| | | | TX | | | | | | 11 | | | |
✓
|
| | | $ | 322 | | | | | $ | 30.51 | | | | ||
84
|
| |
Government Services
|
| |
Caldwell
|
| | | | ID | | | | | | 11 | | | |
✓
|
| | | $ | 259 | | | | | $ | 24.08 | | | | ||
85
|
| |
Government Services
|
| |
Eagle Pass
|
| | | | TX | | | | | | 12 | | | |
✓
|
| | | $ | 202 | | | | | $ | 17.33 | | | | ||
86
|
| |
Government Services
|
| |
Cocoa
|
| | | | FL | | | | | | 6 | | | |
✓
|
| | | $ | 176 | | | | | $ | 28.84 | | | | ||
87
|
| |
Vacant
|
| |
Tucson
|
| | | | AZ | | | | | | 125 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
88
|
| |
Vacant
|
| |
Sierra Vista
|
| | | | AZ | | | | | | 24 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
89
|
| |
Vacant
|
| |
El Centro
|
| | | | CA | | | | | | 18 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
90
|
| |
Vacant
|
| |
Ridley Park
|
| | | | PA | | | | | | 23 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
91
|
| |
Vacant
|
| |
Englewood
|
| | | | CO | | | | | | 61 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
92
|
| |
Vacant
|
| |
Richardson
|
| | | | TX | | | | | | 116 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
Total | | | | | | | | | | | | | | | | | 10,506 | | | | | | | | $ | 175,748 | | | | | $ | 17.23 | | | | ||
|
| | |
Interest Rate
(as of December 31, 2020) |
| |
Fixed or Floating
Interest Rate |
| |
Contractual
Maturity Date |
| |
Mortgage Balance
($000s, as of December 31, 2020) |
| |||
| | |
5.55%
|
| |
Fixed
|
| |
4/1/2021
|
| | | $ | 39,611 | | |
| | |
5.02%
|
| |
Fixed
|
| |
7/1/2021
|
| | | $ | 19,187 | | |
| | |
5.40%
|
| |
Fixed
|
| |
7/1/2021
|
| | | $ | 14,040 | | |
| | |
L+325 bps
|
| |
Floating
|
| |
8/19/2021
|
| | | $ | 15,069 | | |
| | |
6.05%
|
| |
Fixed
|
| |
5/6/2022
|
| | | $ | 2,100 | | |
| | |
6.05%
|
| |
Fixed
|
| |
5/6/2022
|
| | | $ | 500 | | |
| | |
4.73%
|
| |
Fixed
|
| |
6/1/2022
|
| | | $ | 27,700 | | |
| | |
4.88%
|
| |
Fixed
|
| |
6/1/2022
|
| | | $ | 9,625 | | |
| | |
4.73%
|
| |
Fixed
|
| |
6/1/2022
|
| | | $ | 8,600 | | |
| | |
4.73%
|
| |
Fixed
|
| |
6/1/2022
|
| | | $ | 4,700 | | |
| | |
4.60%
|
| |
Fixed
|
| |
6/6/2022
|
| | | $ | 10,367 | | |
| | |
4.60%
|
| |
Fixed
|
| |
6/6/2022
|
| | | $ | 7,135 | | |
| | |
4.23%
|
| |
Fixed
|
| |
3/1/2023
|
| | | $ | 74,250 | | |
| | |
3.95%
|
| |
Fixed
|
| |
4/1/2023
|
| | | $ | 8,672 | | |
| | |
5.63%
|
| |
Fixed
|
| |
6/1/2032
|
| | | $ | 12,811 | | |
Totals | | |
4.71%
|
| | | | |
1.8 Years
|
| | | $ | 254,367 | | |
Client
|
| |
Square Feet
Leased (000s) |
| |
Annualized Base Rent for
the month ending December 31, 2020 ($000s) |
| |
Percentage of
December 31, 2020 ABR |
| |||||||||
Government Services
Administration |
| | | | 873 | | | | | $ | 17,061 | | | | | | 9.7% | | |
Merrill Lynch
|
| | | | 482 | | | | | $ | 12,134 | | | | | | 6.9% | | |
Cigna
|
| | | | 708 | | | | | $ | 12,095 | | | | | | 6.9% | | |
HealthNow Systems
|
| | | | 430 | | | | | $ | 8,090 | | | | | | 4.6% | | |
RSA Security
|
| | | | 328 | | | | | $ | 7,364 | | | | | | 4.2% | | |
Walgreens
|
| | | | 575 | | | | | $ | 6,094 | | | | | | 3.5% | | |
Cimarex Energy
|
| | | | 312 | | | | | $ | 5,643 | | | | | | 3.2% | | |
Teva Pharmaceuticals
|
| | | | 188 | | | | | $ | 5,378 | | | | | | 3.1% | | |
T-Mobile
|
| | | | 300 | | | | | $ | 5,341 | | | | | | 3.0% | | |
The Medicines Company
(Novartis) |
| | | | 176 | | | | | $ | 4,995 | | | | | | 2.8% | | |
Industry
|
| |
Square Feet
Leased (000s) |
| |
Annualized Base Rent for
the month ending December 31, 2020 ($000s) |
| |
Percentage of
December 31, 2020 ABR |
| |||||||||
Health Care
|
| | | | 1,425 | | | | | $ | 28,547 | | | | | | 16.2% | | |
Telecommunications
|
| | | | 1,551 | | | | | $ | 24,848 | | | | | | 14.1% | | |
Insurance
|
| | | | 1,165 | | | | | $ | 23,478 | | | | | | 13.4% | | |
Financial Services
|
| | | | 953 | | | | | $ | 20,191 | | | | | | 11.5% | | |
Government Services
|
| | | | 912 | | | | | $ | 17,547 | | | | | | 10.0% | | |
Diversified Industrial
|
| | | | 874 | | | | | $ | 14,053 | | | | | | 8.0% | | |
Drug Stores
|
| | | | 770 | | | | | $ | 10,001 | | | | | | 5.5% | | |
Other
|
| | | | 640 | | | | | $ | 9,601 | | | | | | 5.5% | | |
Home Improvement
|
| | | | 301 | | | | | $ | 7,323 | | | | | | 4.2% | | |
Other Manufacturing
|
| | | | 231 | | | | | $ | 5,684 | | | | | | 3.2% | | |
Year
|
| |
Square Feet
of Expiring Leases (000s) |
| |
Percentage of
Property Square Feet |
| |
Annualized Base Rent for
the month ending December 31, 2020 ($000s) |
| |
Percentage of
December 31, 2020 ABR |
| ||||||||||||
2021
|
| | | | 821 | | | | | | 7.8% | | | | | $ | 15,579 | | | | | | 8.9% | | |
2022
|
| | | | 1,323 | | | | | | 12.6% | | | | | $ | 23,272 | | | | | | 13.2% | | |
2023
|
| | | | 1,652 | | | | | | 15.7% | | | | | $ | 24,377 | | | | | | 13.9% | | |
2024
|
| | | | 2,675 | | | | | | 25.5% | | | | | $ | 50,102 | | | | | | 28.5% | | |
2025
|
| | | | 935 | | | | | | 8.9% | | | | | $ | 16,249 | | | | | | 9.2% | | |
2026
|
| | | | 773 | | | | | | 7.4% | | | | | $ | 15,693 | | | | | | 8.9% | | |
2027
|
| | | | 645 | | | | | | 6.1% | | | | | $ | 10,263 | | | | | | 5.8% | | |
2028
|
| | | | 453 | | | | | | 4.3% | | | | | $ | 7,461 | | | | | | 4.2% | | |
2029
|
| | | | 211 | | | | | | 2.0% | | | | | $ | 3,192 | | | | | | 1.8% | | |
2030
|
| | | | 75 | | | | | | 0.7% | | | | | $ | 3,303 | | | | | | 1.9% | | |
Thereafter
|
| | | | 944 | | | | | | 9.0% | | | | | $ | 6,257 | | | | | | 3.6% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(in millions)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Income Statement Data | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 53.5 | | | | | $ | 53.5 | | | | | $ | 54.7 | | |
Total expenses
|
| | | | 55.4 | | | | | | 38.2 | | | | | | 39.9 | | |
Total net (loss) income
|
| | | $ | (1.9) | | | | | $ | 15.3 | | | | | $ | 14.8 | | |
Cash Flow Provided By (Used In) | | | | | | | | | | | | | | | | | | | |
Operating Activities
|
| | | $ | 42.3 | | | | | $ | 40.0 | | | | | $ | 42.0 | | |
Investing Activities
|
| | | | (0.5) | | | | | | (0.5) | | | | | | (2.4) | | |
Financing Activities
|
| | | | (41.7) | | | | | | (38.6) | | | | | | (49.6) | | |
| | |
As of December 31,
|
| |||||||||
(in millions)
|
| |
2020
|
| |
2019
|
| ||||||
Balance Sheet Data | | | | | | | | | | | | | |
Total real estate, net
|
| | | $ | 497.9 | | | | | $ | 534.1 | | |
Total assets
|
| | | | 546.4 | | | | | | 592.2 | | |
Mortgage payable, net
|
| | | | 37.1 | | | | | | 70.1 | | |
Total liabilities
|
| | | | 49.3 | | | | | | 84.2 | | |
Total equity
|
| | | | 497.1 | | | | | | 508.0 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(in millions)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Funds from operations (FFO)
|
| | | $ | 42.8 | | | | | $ | 42.2 | | | | | $ | 42.8 | | |
Adjusted funds from operations (AFFO)
|
| | | $ | 42.0 | | | | | $ | 40.8 | | | | | $ | 40.2 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
(in millions)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Income Statement Data | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 166.3 | | | | | $ | 169.8 | | | | | $ | 167.8 | | |
Total expenses
|
| | | | 134.3 | | | | | | 132.8 | | | | | | 145.8 | | |
Total net income
|
| | | | 32.0 | | | | | | 37.0 | | | | | | 22.0 | | |
Total net (loss) income attributable to non-controlling interests
|
| | | | 0.1 | | | | | | 0.1 | | | | | | 0.2 | | |
Total net (loss) income attributable to VEREIT Office Assets
|
| | | $ | 32.1 | | | | | $ | 37.1 | | | | | $ | 22.2 | | |
Cash Flow Provided By (Used In) | | | | | | | | | | | | | | | | | | | |
Operating Activities
|
| | | $ | 104.9 | | | | | $ | 104.3 | | | | | $ | 99.1 | | |
Investing Activities
|
| | | | (8.7) | | | | | | (11.3) | | | | | | (12.7) | | |
Financing Activities
|
| | | | (95.7) | | | | | | (92.0) | | | | | | (89.5) | | |
| | |
As of December 31,
|
| |||||||||
(in millions)
|
| |
2020
|
| |
2019
|
| ||||||
Balance Sheet Data | | | | | | | | | | | | | |
Total real estate, net
|
| | | $ | 1,196.0 | | | | | $ | 1,261.1 | | |
Total assets
|
| | | | 1,387.3 | | | | | | 1,452.4 | | |
Mortgage payable, net
|
| | | | 217.6 | | | | | | 221.8 | | |
Total liabilities
|
| | | | 250.9 | | | | | | 255.7 | | |
Total equity
|
| | | | 1,136.4 | | | | | | 1,196.7 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Funds from operations (FFO)
|
| | | $ | 103.2 | | | | | $ | 106.1 | | | | | $ | 102.9 | | |
Adjusted funds from operations (AFFO)
|
| | | $ | 103.8 | | | | | $ | 105.4 | | | | | $ | 99.0 | | |
| | |
Realty Income
Office Assets Historical |
| |
VEREIT Office
Assets Historical, As Reclassified (Note 3) |
| |
Transaction
Accounting Adjustments |
| |
Item in
Note 4 |
| |
Autonomous
Entity Adjustments |
| |
Item in
Note 5 |
| |
Pro Forma
Combined |
| ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate held for investment, at
cost: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Land
|
| | | $ | | | | | $ | | | | | $ | | | | | | [1] | | | | | $ | | | |
|
| | | $ | | | |||||
Buildings and improvements
|
| | | | | | | | | | | | | | | | | | | | | | [1] | | | | | | | | | | | | | | | | | |
Total real estate held for investment, at cost
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Less accumulated depreciation and amortization
|
| | | | | | | | | | | | | | | | | | | | | | [2] | | | | | | | | | | | | | | | | | |
Real estate held for investment, net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | | | | | | | | | | | | | | | | [3] | | | | | | | | | | | | | | | | | |
Accounts receivable, net
|
| | | | | | | | | | | | | | | | | | | | | | [4] | | | | | | | | | | | | | | | | | |
Lease intangible assets, net
|
| | | | | | | | | | | | | | | | | | | | | | [5] | | | | | | | | | | | | | | | | | |
Other assets, net
|
| | | | | | | | | | | | | | | | | | | | | | [6] | | | | | | | | | | | | | | | | | |
Goodwill
|
| | | | | | | | | | | | | | | | | | | | | | [7] | | | | | | | | | | | | | | | | | |
Total assets
|
| | | $ | | | | | $ | | | | | $ | | | | | | | | | | | $ | | | | | | | | $ | | | |||||
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | | | | | $ | | | | | $ | | | | | | [8] | | | | | $ | | | | | | | | $ | | | |||||
Lease intangible liabilities, net
|
| | | | | | | | | | | | | | | | | | | | | | [9] | | | | | | | | | | | | | | | | | |
Other liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgages payable, net
|
| | | | | | | | | | | | | | | | | | | | | | [10] | | | | | | | | | | | | | | | | | |
Term loan, net
|
| | | | | | | | | | | | | | | | | | | | | | [11] | | | | | | | | | | | | | | | | | |
Total liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | | | | | | | | | | | | | | | | | | | [12] | | | | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | | | | | | | | | | | | | | | | | | | [12] | | | | | | | | | | | | | | | | | |
Retained earnings
|
| | | | | | | | | | | | | | | | | | | | | | [12] | | | | | | | | | | | | | | | | | |
Equity
|
| | | | | | | | | | | | | | | | | | | | | | [12] | | | | | | | | | | | | | | | | | |
Total stockholders’ equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Non-controlling interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total equity
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total liabilities and equity
|
| | | $ | | | | | $ | | | | | $ | | | | | | | | | | | $ | | | | | | | | $ | | | |
| | |
Realty Income
Office Assets Historical |
| |
VEREIT
Office Assets Historical |
| |
Transaction
Accounting Adjustments |
| |
Item in
Note 4 |
| |
Autonomous
Entity Adjustments |
| |
Item in
Note 5 |
| |
Pro Forma
Combined |
| |||||||||||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue (including reimbursable)
|
| | | $ | | | | | $ | | | | | $ | | | | | | [13] | | | | | $ | | | | | | | | | | | $ | | | |||||
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and
amortization |
| | | | | | | | | | | | | | | | | | | | | | [14] | | | | | | | | | | | | | | | | | | | | |
Property (including reimbursable)
|
| | | | | | | | | | | | | | | | | | | | | | [15] | | | | | | | | | | | | | | | | | | | | |
Interest
|
| | | | | | | | | | | | | | | | | | | | | | [16] | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | [1] | | | | | | | | |
Provisions for impairment
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Separation and Distribution related costs
|
| | | | | | | | | | | | | | | | | | | | | | [17] | | | | | | | | | | | | | | | | | | | | |
Total expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) income before taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for income taxes
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss attributable to non-controlling interests
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income attributable to
common stockholders |
| | | $ | | | | | $ | | | | | $ | | | | | | | | | | | $ | | | | | | | | | | | $ | | | |||||
Net (loss) income attributable to
common stockholders per share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | [18] | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | [18] | | |
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | [18] | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | [18] | | |
| | |
Realty Income
Office Assets Historical |
| |
VEREIT
Office Assets Historical |
| |
Transaction
Accounting Adjustments |
| |
Item in
Note 4 |
| |
Autonomous
Entity Adjustments |
| |
Item in
Note 5 |
| |
Pro Forma
Combined |
| |||||||||||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue (including reimbursable)
|
| | | $ | 53,474 | | | | | $ | 166,257 | | | | | $ | | | | | | [13] | | | | | $ | | | | | | | | | | | $ | | | |||
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 25,950 | | | | | | 61,917 | | | | | | | | | | | | [14] | | | | | | | | | | | | | | | | | | | | |
Property (including reimbursable)
|
| | | | 5,770 | | | | | | 45,378 | | | | | | | | | | | | [15] | | | | | | | | | | | | | | | | | | | | |
Interest
|
| | | | 2,931 | | | | | | 9,869 | | | | | | | | | | | | [16] | | | | | | | | | | | | | | | | | | | | |
General and administrative
|
| | | | 2,051 | | | | | | 7,157 | | | | | | | | | | | | | | | | | | | | | | | | [1] | | | | | | | | |
Provisions for impairment
|
| | | | 18,671 | | | | | | 9,306 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Separation and Distribution related costs
|
| | | | — | | | | | | — | | | | | | | | | | | | [17] | | | | | | | | | | | | | | | | | | | | |
Total expenses
|
| | | | 55,373 | | | | | | 133,627 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | | — | | | | | | 22 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) income before taxes
|
| | | | (1,899) | | | | | | 32,652 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Provision for income taxes
|
| | | | — | | | | | | 640 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | | (1,899) | | | | | | 32,012 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss attributable to non-controlling interests
|
| | | | — | | | | | | 60 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net (loss) income attributable to
common stockholders |
| | | $ | (1,899) | | | | | $ | 32,072 | | | | | $ | | | | | | | | | | | $ | | | | | $ | | | | | | | | | |||
Net (loss) income attributable to
common stockholders per share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | [18] | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | [18] | | |
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | [18] | | |
Diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | [18] | | |
| | |
Estimated fair
value |
| |
Less: Elimination
of historical carrying value |
| |
Total pro forma
adjustment |
| |||||||||
Land
|
| | | $ | | | | | $ | | | | | $ | | | |||
Buildings and improvements
|
| | | | | | | | | | | | | | | | | | |
| | |
Amount
|
| |||
Preliminary allocation of fair value:
|
| | | | | | |
In-place leases
|
| | | $ | | | |
Leasing commissions and marketing costs
|
| | | | | | |
Above-market lease assets
|
| | | | | | |
Less: Elimination of historical carrying value of VEREIT Office Assets lease
intangible assets, net |
| | | | | | |
Total pro forma adjustment
|
| | | $ | | | |
| | |
Equity
|
| |
Common
stock |
| |
Additional
paid-in capital |
| |
Retained
earnings |
| ||||||||||||
Distribution of proceeds from the Orion Term Loan to Realty Income
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | ||||
Elimination of historical equity of Realty Income Office Assets and VEREIT Office Assets
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjustments to net equity value of VEREIT Office Assets prior to the Distribution(a)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Recapitalization of Orion equity
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Separation and Distribution related costs
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Total pro forma adjustment
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | | |
| | |
Amount
|
| |||
Adjustment of Land and Buildings and improvements as discussed
in item 1 of Note 4 |
| | | $ | | | |
Adjustment of Accumulated depreciation and amortization as discussed
in item 2 of Note 4 |
| | | | | | |
Adjustment of Accounts receivable, net as discussed in item 4 of Note 4
|
| | | | | | |
Adjustment of Lease intangible assets, net as discussed in item 5 of Note 4
|
| | | | | | |
Adjustment of Other assets, net as discussed in item 6 of Note 4
|
| | | | | | |
Adjustment of Lease intangible liabilities, net as discussed in item 9 of Note 4
|
| | | | | | |
Adjustment of Mortgages payable, net as discussed in item 10 of Note 4
|
| | | | | | |
Total pro forma adjustment
|
| | | $ | | | |
| | |
Elimination of
historical amounts(a) |
| |
Recognition of
pro forma amounts |
| |
Total pro forma
adjustment |
| |||||||||
For the six months ended June 30, 2021 | | | | | | | | | | | | | | | | | | | |
Straight-line rents
|
| | | $ | | | | | $ | | | | | $ | | | |||
Amortization of above-market and below-market lease
intangibles |
| | | | | | | | | | | | | | | | | | |
Total pro forma adjustment
|
| | | $ | | | | | $ | | | | | $ | | | |||
For the year ended December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Straight-line rents
|
| | | $ | | | | | $ | | | | | $ | | | |||
Amortization of above-market and below-market lease
intangibles |
| | | | | | | | | | | | | | | | | | |
Total pro forma adjustment
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
For the six months
ended June 30, 2021 |
| |
For the year ended
December 31, 2020 |
| ||||||
Buildings and improvements
|
| | | $ | | | | | $ | | | ||
Tenant improvements
|
| | | | | | | | | | | | |
In-place leases and leasing commissions and
marketing costs |
| | | | | | | | | | | | |
Less: Elimination of historical depreciation and
amortization(a) |
| | | | | | | | | | | | |
Total pro forma adjustment
|
| | | $ | | | | | $ | | | |
| | |
For the six months
ended June 30, 2021 |
| |
For the year ended
December 31, 2020 |
| ||||||
Elimination of historical deferred financing costs amortization
|
| | | $ | | | | | $ | | | ||
Elimination of historical amortization of net (discounts)/premiums
|
| | | | | | | | | | | | |
Amortization of the fair value adjustment on mortgages payable
|
| | | | | | | | | | | | |
Interest expense on the Orion Term Loan
|
| | | | | | | | | | | | |
Amortization of deferred financing costs for the Orion Term
Loan and Orion Revolving Credit Facility |
| | | | | | | | | | | | |
Total pro forma adjustment
|
| | | $ | | | | | $ | | | |
| | |
For the six months
ended June 30, 2021 |
| |
For the year ended
December 31, 2020 |
| ||||||
Numerator | | | | | | | | | | | | | |
Pro forma net (loss) income attributable to common stockholders
|
| | | $ | | | | | $ | | | ||
Denominator | | | | | | | | | | | | | |
Pro forma weighted average shares of common stock
outstanding used in computing pro forma net (loss) income attributable to common stockholders per share – basic and diluted |
| | | | | | | | | | | | |
Pro forma net (loss) income attributable to common stockholders per share – basic
|
| | | $ | | | | | $ | | | ||
Pro forma net (loss) income attributable to common stockholders per share – diluted
|
| | | $ | | | | | $ | | | |
(in millions)
|
| |
2020
|
| |
2019
|
| |
Increase (Decrease)
|
| |||||||||||||||
| | | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue (including reimbursable)
|
| | | $ | 53.5 | | | | | $ | 53.5 | | | | | $ | — | | | | | | 0.0% | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 26.0 | | | | | | 27.0 | | | | | | (1.0) | | | | | | (3.7)% | | |
Property (including reimbursable)
|
| | | | 5.8 | | | | | | 5.9 | | | | | | (0.1) | | | | | | (1.7)% | | |
Interest
|
| | | | 2.9 | | | | | | 3.3 | | | | | | (0.4) | | | | | | (12.1)% | | |
General and administrative
|
| | | | 2.0 | | | | | | 2.0 | | | | | | — | | | | | | 0.0% | | |
Provisions for impairment
|
| | | | 18.7 | | | | | | — | | | | | | 18.7 | | | | | | 100.0% | | |
Total expenses
|
| | | $ | 55.4 | | | | | $ | 38.2 | | | | | $ | 17.2 | | | | | | | | |
NET INCOME
|
| | | $ | (1.9) | | | | | $ | 15.3 | | | | | $ | (17.2) | | | | | | (112.4)% | | |
(in millions)
|
| |
2019
|
| |
2018
|
| |
Increase (Decrease)
|
| |||||||||||||||
| | | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue (including reimbursable)
|
| | | $ | 53.5 | | | | | $ | 54.7 | | | | | $ | (1.2) | | | | | | (2.2)% | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 27.0 | | | | | | 28.0 | | | | | | (1.0) | | | | | | (3.6)% | | |
Property (including reimbursable)
|
| | | | 5.9 | | | | | | 5.4 | | | | | | 0.5 | | | | | | 9.3% | | |
Interest
|
| | | | 3.3 | | | | | | 3.4 | | | | | | (0.1) | | | | | | (2.9)% | | |
General and administrative
|
| | | | 2.0 | | | | | | 3.1 | | | | | | (1.1) | | | | | | (35.5)% | | |
Provisions for impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.0% | | |
Total expenses
|
| | | $ | 38.2 | | | | | $ | 39.9 | | | | | $ | (1.7) | | | | | | | | |
TOTAL NET INCOME
|
| | | $ | 15.3 | | | | | $ | 14.8 | | | | | $ | 0.5 | | | | | | 3.4% | | |
| | | | | | | | | | | | | | | | | | | | |
Increase (Decrease)
|
| |||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2020
versus 2019 |
| |
2019
versus 2018 |
| |||||||||||||||
Net cash provided (used) by operating activities
|
| | | $ | 42.3 | | | | | $ | 40.0 | | | | | $ | 42.0 | | | | | $ | 2.3 | | | | | $ | (2.0) | | |
Net cash provided (used) by investing activities
|
| | | | (0.5) | | | | | | (0.5) | | | | | | (2.4) | | | | | | — | | | | | | 1.9 | | |
Net cash provided (used) by financing activities
|
| | | | (41.7) | | | | | | (38.6) | | | | | | (49.6) | | | | | | (3.1) | | | | | | 11.0 | | |
| | | | | | | | | | | | | | |
December 31,
|
| |||||||||
Office Properties
|
| |
Fixed Rate
|
| |
Maturity Date
|
| |
2020
|
| |
2019
|
| ||||||||||||
Tucson, AZ(1)
|
| | | | 5.4% | | | | | | 7/1/2021 | | | | | $ | 14.0 | | | | | $ | 14.3 | | |
Columbus, OH
|
| | | | 5.6% | | | | | | 6/1/2032 | | | | | | 12.8 | | | | | | 13.3 | | |
East Windsor, NJ
|
| | | | 4.9% | | | | | | 6/1/2022 | | | | | | 9.6 | | | | | | 9.6 | | |
Mount Pleasant, SC
|
| | | | 5.6% | | | | | | 12/6/2020 | | | | | | — | | | | | | 13.8 | | |
Buffalo Grove, IL
|
| | | | 5.1% | | | | | | 10/1/2020 | | | | | | — | | | | | | 9.6 | | |
East Syracuse, NY
|
| | | | 5.2% | | | | | | 7/31/2020 | | | | | | — | | | | | | 8.6 | | |
Remaining principal balance
|
| | | | | | | | | | | | | | | | 36.4 | | | | | | 69.2 | | |
Unamortized premium, net
|
| | | | | | | | | | | | | | | | 0.6 | | | | | | 1.0 | | |
Total mortgages payable, net
|
| | | | | | | | | | | | | | | $ | 37.0 | | | | | $ | 70.2 | | |
| | |
Total
|
| |
Less than 1
Year |
| |
1 to 3 Years
|
| |
3 to 5 Years
|
| |
Greater than
5 Years |
| | |||||||||||||||||
Contractual Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage notes payable
|
| | | $ | 36.4 | | | | | $ | 14.0 | | | | | $ | 9.6 | | | | | $ | — | | | | | $ | 12.8 | | | | | |
Interest payments – mortgage notes
|
| | | | 7.0 | | | | | | 1.5 | | | | | | 1.5 | | | | | | 1.2 | | | | | | 2.8 | | | | | |
Operating Leases
|
| | | | 3.9 | | | | | | 0.1 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 3.4 | | | | | |
Total contractual obligations
|
| | | $ | 46.4 | | | | | $ | 15.7 | | | | | $ | 11.3 | | | | | $ | 1.3 | | | | | $ | 18.1 | | | | | |
| | | | | | | | |
Year Ended December 31,
|
| |||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Net income attributable to Realty Income Office Assets
|
| | | $ | (1.9) | | | | | $ | 15.3 | | | | | $ | 14.8 | | |
Depreciation and amortization of real estate assets
|
| | | | 26.0 | | | | | | 26.9 | | | | | | 28.0 | | |
Impairment of real estate
|
| | | | 18.7 | | | | | | — | | | | | | — | | |
FFO attributable to Realty Income Office Assets
|
| | | | 42.8 | | | | | | 42.2 | | | | | | 42.8 | | |
Amortization of premiums and discounts on debt and investments, net
|
| | | | (0.4) | | | | | | (0.4) | | | | | | (0.4) | | |
Leasing costs and commissions
|
| | | | — | | | | | | — | | | | | | (1.1) | | |
Recurring capital expenditures
|
| | | | — | | | | | | (0.2) | | | | | | (0.2) | | |
Straight-line rent
|
| | | | 0.4 | | | | | | 0.1 | | | | | | — | | |
Amortization of above-market lease assets and deferred lease incentives
|
| | | | (0.8) | | | | | | (0.9) | | | | | | (0.9) | | |
AFFO attributable to Realty Income Office Assets
|
| | | $ | 42.0 | | | | | $ | 40.8 | | | | | $ | 40.2 | | |
(in millions)
|
| |
2020
|
| |
2019
|
| |
Increase (Decrease)
|
| |||||||||||||||
| | | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue
|
| | | $ | 166.3 | | | | | $ | 169.3 | | | | | $ | (3.0) | | | | | | (1.8)% | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Property operating
|
| | | | 45.4 | | | | | | 45.0 | | | | | | 0.4 | | | | | | 0.9% | | |
General and administrative
|
| | | | 7.2 | | | | | | 7.2 | | | | | | — | | | | | | 0.0% | | |
Depreciation and amortization
|
| | | | 61.9 | | | | | | 65.5 | | | | | | (3.6) | | | | | | (5.5)% | | |
Impairments
|
| | | | 9.3 | | | | | | 3.5 | | | | | | 5.8 | | | | | | 165.7% | | |
Total operating expenses
|
| | | | 123.8 | | | | | | 121.2 | | | | | | 2.6 | | | | | | | | |
Interest expense
|
| | | | (9.9) | | | | | | (11.0) | | | | | | (1.1) | | | | | | (10.0)% | | |
Other income, net
|
| | | | — | | | | | | 0.5 | | | | | | (0.5) | | | | | | (100.0)% | | |
Total other (expenses) income, net
|
| | | | (9.9) | | | | | | (10.5) | | | | | | 0.6 | | | | | | | | |
Provision for income taxes
|
| | | | (0.6) | | | | | | (0.5) | | | | | | 0.1 | | | | | | 20.0% | | |
TOTAL NET INCOME
|
| | | $ | 32.0 | | | | | $ | 37.1 | | | | | $ | (5.1) | | | | | | (13.7)% | | |
(in millions)
|
| |
2019
|
| |
2018
|
| |
Increase (Decrease)
|
| |||||||||||||||
| | | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | $ | 169.3 | | | | | $ | 167.2 | | | | | $ | 2.1 | | | | | | 1.3% | | |
Rental revenue
|
| | | | | | | | | | | | | | | | | | | | | | | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Property operating
|
| | | | 45.0 | | | | | | 44.0 | | | | | | 1.0 | | | | | | 2.3% | | |
General and administrative
|
| | | | 7.2 | | | | | | 7.2 | | | | | | — | | | | | | 0.0% | | |
Depreciation and amortization
|
| | | | 65.5 | | | | | | 80.9 | | | | | | (15.4) | | | | | | (19.0)% | | |
Impairments
|
| | | | 3.5 | | | | | | — | | | | | | 3.5 | | | | | | 100.0% | | |
Total operating expenses
|
| | | | 121.2 | | | | | | 132.1 | | | | | | (10.9) | | | | | | | | |
Interest expense
|
| | | | (11.0) | | | | | | (13.1) | | | | | | (2.1) | | | | | | (16.0)% | | |
Other income, net
|
| | | | 0.5 | | | | | | 0.6 | | | | | | (0.1) | | | | | | (16.7)% | | |
Total other (expenses) income, net
|
| | | | (10.5) | | | | | | (12.5) | | | | | | 2.0 | | | | | | | | |
Provision for income taxes
|
| | | | (0.5) | | | | | | (0.6) | | | | | | (0.1) | | | | | | (16.7)% | | |
TOTAL NET INCOME
|
| | | $ | 37.1 | | | | | $ | 22.0 | | | | | $ | 15.1 | | | | | | 68.6% | | |
| | |
Year Ended December 31,
|
| |
2020 to 2019
Change |
| |
2019 to 2018
Change |
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 104.9 | | | | | $ | 104.3 | | | | | $ | 99.1 | | | | | $ | 0.6 | | | | | $ | 5.2 | | |
Net cash used in investing activities
|
| | | | (8.7) | | | | | | (11.3) | | | | | | (12.7) | | | | | | 2.6 | | | | | | 1.4 | | |
Net cash used in financing activities
|
| | | | (95.7) | | | | | | (92.0) | | | | | | (89.5) | | | | | | (3.7) | | | | | | (2.5) | | |
| | |
Total
|
| |
Less
than 1 Year |
| |
1 to 3
Years |
| |
3 to 5
Years |
| |
Greater
than 5 Years |
| |||||||||||||||
Contractual Obligations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgages notes payable
|
| | | $ | 218 | | | | | $ | 75 | | | | | $ | 143 | | | | | $ | — | | | | | $ | — | | |
Interest payments – mortgage notes(1)
|
| | | | 13 | | | | | | 8 | | | | | | 5 | | | | | | — | | | | | | — | | |
Operating Leases
|
| | | | 12 | | | | | | 0 | | | | | | 1 | | | | | | 1 | | | | | | 10 | | |
Total Contractual Obligations
|
| | | $ | 243 | | | | | $ | 83 | | | | | $ | 149 | | | | | $ | 1 | | | | | $ | 10 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Net income
|
| | | $ | 32.0 | | | | | $ | 37.1 | | | | | $ | 22.0 | | |
Depreciation and amortization of real estate assets
|
| | | | 61.9 | | | | | | 65.5 | | | | | | 80.9 | | |
Impairment of real estate
|
| | | | 9.3 | | | | | | 3.5 | | | | | | — | | |
FFO
|
| | | | 103.2 | | | | | | 106.1 | | | | | | 102.9 | | |
Gain (loss) on derivative instruments, net
|
| | | | — | | | | | | 0.1 | | | | | | (0.4) | | |
Amortization of premiums and discounts on debt and equity
investments, net |
| | | | (0.7) | | | | | | (0.7) | | | | | | (0.9) | | |
Amortization of above-market lease assets and deferred lease incentives
|
| | | | 0.1 | | | | | | (0.4) | | | | | | (0.5) | | |
Amortization and write-off of deferred financing costs
|
| | | | 0.2 | | | | | | 0.1 | | | | | | 0.2 | | |
Loss on extinguishment and foregiveness of debt, net
|
| | | | — | | | | | | — | | | | | | (0.1) | | |
Straight-line rent
|
| | | | 1.0 | | | | | | 0.2 | | | | | | (2.2) | | |
AFFO
|
| | | $ | 103.8 | | | | | $ | 105.4 | | | | | $ | 99.0 | | |
Region
|
| |
Total Square Feet
(000s) |
| |
% of December 31,
2020 ABR |
| ||||||
Northeast
|
| | | | 2,487 | | | | | | 29.4% | | |
Midwest
|
| | | | 3,698 | | | | | | 28.7% | | |
Southwest
|
| | | | 2,760 | | | | | | 24.8% | | |
Southeast
|
| | | | 647 | | | | | | 6.9% | | |
Mid-Atlantic
|
| | | | 510 | | | | | | 5.8% | | |
West
|
| | | | 274 | | | | | | 3.0% | | |
Other
|
| | | | 56 | | | | | | 0.8% | | |
Northwest
|
| | | | 74 | | | | | | 0.6% | | |
Totals | | | | | 10,506 | | | | | | 100.0% | | |
As of
|
| |
Square Feet
Owned (000s) |
| |
Occupancy
Rate |
| |
Average Annual
Base Rent per Square Foot |
| |||||||||
December 31, 2020
|
| | | | 10,506 | | | | | | 94.4% | | | | | $ | 17.23 | | |
| | | | | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| | |||||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square Feet
(000s) |
| |
Rated?(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| | ||||||||||||||
1
|
| |
Financial Services
|
| |
Hopewell
|
| | | | NJ | | | | | | 482 | | | |
✓
|
| | | $ | 12,134 | | | | | $ | 25.18 | | | | ||
2
|
| |
Insurance
|
| |
Buffalo
|
| | | | NY | | | | | | 430 | | | |
✓
|
| | | $ | 8,090 | | | | | $ | 18.79 | | | | ||
3
|
| |
Telecommunications
|
| |
Bedford
|
| | | | MA | | | | | | 328 | | | | | | | | $ | 7,364 | | | | | $ | 22.43 | | | | | |
4
|
| |
Multi- Tenant
|
| |
Covington
|
| | | | KY | | | | | | 438 | | | | | | | | $ | 6,227 | | | | | $ | 14.73 | | | | | |
5
|
| |
Multi- Tenant
|
| |
Tulsa
|
| | | | OK | | | | | | 329 | | | | | | | | $ | 5,643 | | | | | $ | 18.06 | | | | | |
6
|
| |
Health Care
|
| |
Malvern
|
| | | | PA | | | | | | 188 | | | | | | | | $ | 5,378 | | | | | $ | 28.66 | | | | | |
7
|
| |
Health Care
|
| |
Parsippany
|
| | | | NJ | | | | | | 176 | | | |
✓
|
| | | $ | 4,995 | | | | | $ | 28.37 | | | | ||
8
|
| |
Insurance
|
| |
Plano
|
| | | | TX | | | | | | 209 | | | |
✓
|
| | | $ | 4,188 | | | | | $ | 20.07 | | | | ||
9
|
| |
Multi- Tenant
|
| |
Denver
|
| | | | CO | | | | | | 262 | | | | | | | | $ | 4,132 | | | | | $ | 28.68 | | | | | |
10
|
| |
Drug Stores
|
| |
Northbrook
|
| | | | IL | | | | | | 195 | | | |
✓
|
| | | $ | 3,907 | | | | | $ | 20.02 | | | | ||
11
|
| |
Health Care
|
| |
Berkeley
|
| | | | MO | | | | | | 227 | | | |
✓
|
| | | $ | 3,463 | | | | | $ | 15.22 | | | | ||
12
|
| |
Insurance
|
| |
Urbana
|
| | | | MD | | | | | | 116 | | | |
✓
|
| | | $ | 3,375 | | | | | $ | 29.15 | | | | ||
13
|
| |
Health Care
|
| |
Irving
|
| | | | TX | | | | | | 172 | | | | | | | | $ | 3,346 | | | | | $ | 19.43 | | | | | |
14
|
| |
Health Care US
|
| |
Bedford
|
| | | | TX | | | | | | 75 | | | | | | | | $ | 3,303 | | | | | $ | 44.04 | | | | | |
15
|
| |
Other
|
| |
Sterling
|
| | | | VA | | | | | | 207 | | | | | | | | $ | 3,166 | | | | | $ | 15.28 | | | | | |
16
|
| |
Other
|
| |
Schaumburg
|
| | | | IL | | | | | | 178 | | | |
✓
|
| | | $ | 2,844 | | | | | $ | 15.99 | | | | ||
17
|
| |
Insurance
|
| |
Oklahoma City
|
| | | | OK | | | | | | 147 | | | | | | | | $ | 2,791 | | | | | $ | 18.97 | | | | | |
18
|
| |
Telecommunications
|
| |
Richardson
|
| | | | TX | | | | | | 203 | | | |
✓
|
| | | $ | 2,735 | | | | | $ | 13.45 | | | | ||
19
|
| |
Transportation Services
|
| |
Uniontown
|
| | | | OH | | | | | | 267 | | | |
✓
|
| | | $ | 2,726 | | | | | $ | 10.23 | | | |
| | | | | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| | |||||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square Feet
(000s) |
| |
Rated?(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| | ||||||||||||||
20
|
| |
Other Manufacturing
|
| |
Glen Burnie
|
| | | | MD | | | | | | 120 | | | |
✓
|
| | | $ | 2,661 | | | | | $ | 22.18 | | | | ||
21
|
| |
Multi- Tenant
|
| |
The Woodlands
|
| | | | TX | | | | | | 154 | | | | | | | | $ | 2,413 | | | | | $ | 19.09 | | | | | |
22
|
| |
Multi- Tenant
|
| |
The Woodlands
|
| | | | TX | | | | | | 175 | | | | | | | | $ | 2,366 | | | | | $ | 17.99 | | | | | |
23
|
| |
Health Care US
|
| |
St. Louis
|
| | | | MO | | | | | | 181 | | | |
✓
|
| | | $ | 2,356 | | | | | $ | 13.01 | | | | ||
24
|
| |
General Merchandise
|
| |
Providence
|
| | | | RI | | | | | | 136 | | | |
✓
|
| | | $ | 2,242 | | | | | $ | 16.50 | | | | ||
25
|
| |
Telecommunications
|
| |
Lincoln
|
| | | | NE | | | | | | 150 | | | | | | | | $ | 2,237 | | | | | $ | 14.91 | | | | | |
26
|
| |
Telecommunications
|
| |
Amherst
|
| | | | NY | | | | | | 200 | | | | | | | | $ | 2,197 | | | | | $ | 10.98 | | | | | |
27
|
| |
Insurance
|
| |
Fresno
|
| | | | CA | | | | | | 127 | | | |
✓
|
| | | $ | 2,192 | | | | | $ | 17.26 | | | | ||
28
|
| |
Financial Services
|
| |
Mount Pleasant
|
| | | | SC | | | | | | 68 | | | |
✓
|
| | | $ | 2,186 | | | | | $ | 32.14 | | | | ||
29
|
| |
Telecommunications
|
| |
Milwaukee
|
| | | | WI | | | | | | 155 | | | |
✓
|
| | | $ | 2,134 | | | | | $ | 13.78 | | | | ||
30
|
| |
Insurance
|
| |
Phoenix
|
| | | | AZ | | | | | | 90 | | | |
✓
|
| | | $ | 2,089 | | | | | $ | 23.11 | | | | ||
31
|
| |
Food Processing
|
| |
St. Charles
|
| | | | MO | | | | | | 96 | | | |
✓
|
| | | $ | 2,022 | | | | | $ | 21.02 | | | | ||
32
|
| |
Financial Services
|
| |
Englewood
|
| | | | CO | | | | | | 95 | | | |
✓
|
| | | $ | 1,942 | | | | | $ | 20.39 | | | | ||
33
|
| |
Aerospace
|
| |
Columbus
|
| | | | OH | | | | | | 147 | | | |
✓
|
| | | $ | 1,917 | | | | | $ | 13.08 | | | | ||
34
|
| |
Home Improvement
|
| |
Santee
|
| | | | CA | | | | | | 73 | | | |
✓
|
| | | $ | 1,874 | | | | | $ | 25.72 | | | | ||
35
|
| |
Multi- Tenant
|
| |
San Antonio
|
| | | | TX | | | | | | 96 | | | | | | | | $ | 1,869 | | | | | $ | 19.49 | | | | | |
36
|
| |
Financial Services
|
| |
Dublin
|
| | | | OH | | | | | | 150 | | | |
✓
|
| | | $ | 1,800 | | | | | $ | 12.00 | | | | ||
37
|
| |
Other Manufacturing
|
| |
East Windsor
|
| | | | NJ | | | | | | 66 | | | | | | | | $ | 1,754 | | | | | $ | 26.62 | | | | | |
38
|
| |
Telecommunications
|
| |
Augusta
|
| | | | GA | | | | | | 78 | | | |
✓
|
| | | $ | 1,645 | | | | | $ | 20.83 | | | | ||
39
|
| |
Transportation Services
|
| |
Memphis
|
| | | | TN | | | | | | 90 | | | |
✓
|
| | | $ | 1,633 | | | | | $ | 18.06 | | | | ||
40
|
| |
Diversified Industrial
|
| |
Buffalo Grove
|
| | | | IL | | | | | | 105 | | | |
✓
|
| | | $ | 1,629 | | | | | $ | 15.50 | | | | ||
41
|
| |
Diversified Industrial
|
| |
Longmont
|
| | | | CO | | | | | | 152 | | | |
✓
|
| | | $ | 1,604 | | | | | $ | 10.54 | | | | ||
42
|
| |
Diversified Industrial
|
| |
Annandale
|
| | | | NJ | | | | | | 105 | | | |
✓
|
| | | $ | 1,602 | | | | | $ | 15.25 | | | | ||
43
|
| |
Health Care
|
| |
Waukegan
|
| | | | IL | | | | | | 131 | | | |
✓
|
| | | $ | 1,543 | | | | | $ | 11.75 | | | | ||
44
|
| |
Telecommunications
|
| |
Brownsville
|
| | | | TX | | | | | | 78 | | | |
✓
|
| | | $ | 1,539 | | | | | $ | 19.73 | | | | ||
45
|
| |
Equipment Services
|
| |
Duluth
|
| | | | GA | | | | | | 126 | | | |
✓
|
| | | $ | 1,461 | | | | | $ | 11.61 | | | | ||
46
|
| |
Telecommunications
|
| |
East Syracuse
|
| | | | NY | | | | | | 109 | | | |
✓
|
| | | $ | 1,446 | | | | | $ | 13.32 | | | | ||
47
|
| |
Telecommunications
|
| |
Schaumburg
|
| | | | IL | | | | | | 106 | | | |
✓
|
| | | $ | 1,394 | | | | | $ | 13.10 | | | | ||
48
|
| |
Diversified Industrial
|
| |
Cedar Rapids
|
| | | | IA | | | | | | 78 | | | |
✓
|
| | | $ | 1,356 | | | | | $ | 17.41 | | | | ||
49
|
| |
Government Services
|
| |
Ponce
|
| | | | PR | | | | | | 57 | | | |
✓
|
| | | $ | 1,326 | | | | | $ | 23.46 | | | | ||
50
|
| |
Other Manufacturing
|
| |
Malvern
|
| | | | PA | | | | | | 45 | | | | | | | | $ | 1,269 | | | | | $ | 27.95 | | | | ||
51
|
| |
Home Improvement
|
| |
Kennesaw
|
| | | | GA | | | | | | 80 | | | |
✓
|
| | | $ | 1,249 | | | | | $ | 15.61 | | | | ||
52
|
| |
Government Services
|
| |
Redding
|
| | | | CA | | | | | | 56 | | | |
✓
|
| | | $ | 1,233 | | | | | $ | 22.18 | | | | ||
53
|
| |
Financial Services
|
| |
Harleysville
|
| | | | PA | | | | | | 80 | | | |
✓
|
| | | $ | 1,181 | | | | | $ | 14.71 | | | | ||
54
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 110 | | | |
✓
|
| | | $ | 1,165 | | | | | $ | 10.61 | | | | ||
55
|
| |
Telecommunications
|
| |
Salem
|
| | | | OR | | | | | | 74 | | | |
✓
|
| | | $ | 1,120 | | | | | $ | 15.17 | | | | ||
56
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 105 | | | |
✓
|
| | | $ | 1,119 | | | | | $ | 10.61 | | | | ||
57
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 105 | | | |
✓
|
| | | $ | 1,118 | | | | | $ | 10.61 | | | | ||
58
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 105 | | | |
✓
|
| | | $ | 1,116 | | | | | $ | 10.61 | | | | ||
59
|
| |
Other
|
| |
Dublin
|
| | | | OH | | | | | | 69 | | | | | | | | $ | 1,108 | | | | | $ | 16.12 | | | | | |
60
|
| |
Government Services
|
| |
Parkersburg
|
| | | | WV | | | | | | 67 | | | |
✓
|
| | | $ | 1,071 | | | | | $ | 15.94 | | | |
| | | | | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| | |||||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square Feet
(000s) |
| |
Rated?(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| | ||||||||||||||
61
|
| |
Telecommunications
|
| |
Nashville
|
| | | | TN | | | | | | 69 | | | |
✓
|
| | | $ | 1,037 | | | | | $ | 14.97 | | | | ||
62
|
| |
Government Contractor
|
| |
Lawrence
|
| | | | KS | | | | | | 97 | | | | | | | | $ | 1,010 | | | | | $ | 10.38 | | | | | |
63
|
| |
Government Services
|
| |
Malone
|
| | | | NY | | | | | | 31 | | | |
✓
|
| | | $ | 998 | | | | | $ | 32.44 | | | | ||
64
|
| |
Health Care
|
| |
Nashville
|
| | | | TN | | | | | | 55 | | | |
✓
|
| | | $ | 969 | | | | | $ | 17.77 | | | | ||
65
|
| |
Other
|
| |
Tulsa
|
| | | | OK | | | | | | 108 | | | | | | | | $ | 966 | | | | | $ | 8.98 | | | | | |
66
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 82 | | | |
✓
|
| | | $ | 870 | | | | | $ | 10.61 | | | | ||
67
|
| |
Government Services
|
| |
New Port Richey
|
| | | | FL | | | | | | 49 | | | |
✓
|
| | | $ | 866 | | | | | $ | 17.76 | | | | ||
68
|
| |
Government Contractor
|
| |
Lawrence
|
| | | | KS | | | | | | 97 | | | | | | | | $ | 866 | | | | | $ | 8.89 | | | | | |
69
|
| |
Government Services
|
| |
Knoxville
|
| | | | TN | | | | | | 25 | | | |
✓
|
| | | $ | 820 | | | | | $ | 32.26 | | | | ||
70
|
| |
Financial Services
|
| |
Warwick
|
| | | | RI | | | | | | 70 | | | |
✓
|
| | | $ | 762 | | | | | $ | 10.93 | | | | ||
71
|
| |
Government Services
|
| |
Dallas
|
| | | | TX | | | | | | 18 | | | |
✓
|
| | | $ | 761 | | | | | $ | 43.16 | | | | ||
72
|
| |
Insurance
|
| |
Cedar Falls
|
| | | | IA | | | | | | 45 | | | |
✓
|
| | | $ | 753 | | | | | $ | 16.56 | | | | ||
73
|
| |
Government Services
|
| |
Grangeville
|
| | | | ID | | | | | | 35 | | | |
✓
|
| | | $ | 742 | | | | | $ | 21.00 | | | | ||
74
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 67 | | | |
✓
|
| | | $ | 707 | | | | | $ | 10.61 | | | | ||
75
|
| |
Health Care
|
| |
Indianapolis
|
| | | | IN | | | | | | 83 | | | | | | | | $ | 587 | | | | | $ | 7.09 | | | | | |
76
|
| |
Government Services
|
| |
Minneapolis
|
| | | | MN | | | | | | 39 | | | |
✓
|
| | | $ | 493 | | | | | $ | 12.55 | | | | ||
77
|
| |
Food Processing
|
| |
Blair
|
| | | | NE | | | | | | 30 | | | |
✓
|
| | | $ | 486 | | | | | $ | 16.21 | | | | ||
78
|
| |
Government Services
|
| |
Sioux City
|
| | | | IA | | | | | | 11 | | | |
✓
|
| | | $ | 484 | | | | | $ | 43.29 | | | | ||
79
|
| |
Government Services
|
| |
Eagle Pass
|
| | | | TX | | | | | | 22 | | | |
✓
|
| | | $ | 449 | | | | | $ | 20.51 | | | | ||
80
|
| |
Government Services
|
| |
Paris
|
| | | | TX | | | | | | 11 | | | |
✓
|
| | | $ | 435 | | | | | $ | 40.26 | | | | ||
81
|
| |
Government Services
|
| |
Fort Worth
|
| | | | TX | | | | | | 16 | | | |
✓
|
| | | $ | 405 | | | | | $ | 25.59 | | | | ||
82
|
| |
Government Services
|
| |
Plattsburgh
|
| | | | NY | | | | | | 19 | | | |
✓
|
| | | $ | 338 | | | | | $ | 18.16 | | | | ||
83
|
| |
Government Services
|
| |
Brownsville
|
| | | | TX | | | | | | 11 | | | |
✓
|
| | | $ | 322 | | | | | $ | 30.51 | | | | ||
84
|
| |
Government Services
|
| |
Caldwell
|
| | | | ID | | | | | | 11 | | | |
✓
|
| | | $ | 259 | | | | | $ | 24.08 | | | | ||
85
|
| |
Government Services
|
| |
Eagle Pass
|
| | | | TX | | | | | | 12 | | | |
✓
|
| | | $ | 202 | | | | | $ | 17.33 | | | | ||
86
|
| |
Government Services
|
| |
Cocoa
|
| | | | FL | | | | | | 6 | | | |
✓
|
| | | $ | 176 | | | | | $ | 28.84 | | | | ||
87
|
| |
Vacant
|
| |
Tucson
|
| | | | AZ | | | | | | 125 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
88
|
| |
Vacant
|
| |
Sierra Vista
|
| | | | AZ | | | | | | 24 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
89
|
| |
Vacant
|
| |
El Centro
|
| | | | CA | | | | | | 18 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
90
|
| |
Vacant
|
| |
Ridley Park
|
| | | | PA | | | | | | 23 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
91
|
| |
Vacant
|
| |
Englewood
|
| | | | CO | | | | | | 61 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
92
|
| |
Vacant
|
| |
Richardson
|
| | | | TX | | | | | | 116 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | | | ||
Total | | | | | | | | | | | | | | | | | 10,506 | | | | | | | | $ | 175,748 | | | | | $ | 17.23 | | | | ||
|
| | |
Interest Rate
(as of December 31, 2020) |
| |
Fixed or Floating
Interest Rate |
| |
Contractual
Maturity Date |
| |
Mortgage Balance
($000s, as of December 31, 2020) |
| |||
| | |
5.55%
|
| |
Fixed
|
| |
4/1/2021
|
| | | $ | 39,611 | | |
| | |
5.02%
|
| |
Fixed
|
| |
7/1/2021
|
| | | $ | 19,187 | | |
| | |
5.40%
|
| |
Fixed
|
| |
7/1/2021
|
| | | $ | 14,040 | | |
| | |
L+325 bps
|
| |
Floating
|
| |
8/19/2021
|
| | | $ | 15,069 | | |
| | |
6.05%
|
| |
Fixed
|
| |
5/6/2022
|
| | | $ | 2,100 | | |
| | |
6.05%
|
| |
Fixed
|
| |
5/6/2022
|
| | | $ | 500 | | |
| | |
4.73%
|
| |
Fixed
|
| |
6/1/2022
|
| | | $ | 27,700 | | |
| | |
4.88%
|
| |
Fixed
|
| |
6/1/2022
|
| | | $ | 9,625 | | |
| | |
4.73%
|
| |
Fixed
|
| |
6/1/2022
|
| | | $ | 8,600 | | |
| | |
4.73%
|
| |
Fixed
|
| |
6/1/2022
|
| | | $ | 4,700 | | |
| | |
4.60%
|
| |
Fixed
|
| |
6/6/2022
|
| | | $ | 10,367 | | |
| | |
4.60%
|
| |
Fixed
|
| |
6/6/2022
|
| | | $ | 7,135 | | |
| | |
4.23%
|
| |
Fixed
|
| |
3/1/2023
|
| | | $ | 74,250 | | |
| | |
3.95%
|
| |
Fixed
|
| |
4/1/2023
|
| | | $ | 8,672 | | |
| | |
5.63%
|
| |
Fixed
|
| |
6/1/2032
|
| | | $ | 12,811 | | |
Totals | | |
4.71%
|
| | | | |
1.8 Years
|
| | | $ | 254,367 | | |
Client
|
| |
Square Feet
Leased (000s) |
| |
Annualized Base Rent for
the month ending December 31, 2020 ($000s) |
| |
Percentage of
December 31, 2020 ABR |
| |||||||||
Government Services Administration
|
| | | | 873 | | | | | $ | 17,061 | | | | | | 9.7% | | |
Merrill Lynch
|
| | | | 482 | | | | | $ | 12,134 | | | | | | 6.9% | | |
Cigna
|
| | | | 708 | | | | | $ | 12,095 | | | | | | 6.9% | | |
HealthNow Systems
|
| | | | 430 | | | | | $ | 8,090 | | | | | | 4.6% | | |
RSA Security
|
| | | | 328 | | | | | $ | 7,364 | | | | | | 4.2% | | |
Walgreens
|
| | | | 575 | | | | | $ | 6,094 | | | | | | 3.5% | | |
Cimarex Energy
|
| | | | 312 | | | | | $ | 5,643 | | | | | | 3.2% | | |
Teva Pharmaceuticals
|
| | | | 188 | | | | | $ | 5,378 | | | | | | 3.1% | | |
T-Mobile
|
| | | | 300 | | | | | $ | 5,341 | | | | | | 3.0% | | |
The Medicines Company (Novartis)
|
| | | | 176 | | | | | $ | 4,995 | | | | | | 2.8% | | |
Industry
|
| |
Square Feet
Leased (000s) |
| |
Annualized Base Rent for
the month ending December 31, 2020 ($000s) |
| |
Percentage of
December 31, 2020 ABR |
| |||||||||
Health Care
|
| | | | 1,425 | | | | | $ | 28,547 | | | | | | 16.2% | | |
Telecommunications
|
| | | | 1,551 | | | | | $ | 24,848 | | | | | | 14.1% | | |
Insurance
|
| | | | 1,165 | | | | | $ | 23,478 | | | | | | 13.4% | | |
Financial Services
|
| | | | 953 | | | | | $ | 20,191 | | | | | | 11.5% | | |
Government Services
|
| | | | 912 | | | | | $ | 17,547 | | | | | | 10.0% | | |
Diversified Industrial
|
| | | | 874 | | | | | $ | 14,053 | | | | | | 8.0% | | |
Drug Stores
|
| | | | 770 | | | | | $ | 10,001 | | | | | | 5.5% | | |
Other
|
| | | | 640 | | | | | $ | 9,601 | | | | | | 5.5% | | |
Home Improvement
|
| | | | 301 | | | | | $ | 7,323 | | | | | | 4.2% | | |
Other Manufacturing
|
| | | | 231 | | | | | $ | 5,684 | | | | | | 3.2% | | |
Year
|
| |
Square Feet of
Expiring Leases (000s) |
| |
Percentage of
Property Square Feet |
| |
Annualized Base
Rent for the month ending December 31, 2020 ($000s) |
| |
Percentage of
December 31, 2020 ABR |
| ||||||||||||
2021
|
| | | | 821 | | | | | | 7.8% | | | | | $ | 15,579 | | | | | | 8.9% | | |
2022
|
| | | | 1,323 | | | | | | 12.6% | | | | | $ | 23,272 | | | | | | 13.2% | | |
2023
|
| | | | 1,652 | | | | | | 15.7% | | | | | $ | 24,377 | | | | | | 13.9% | | |
2024
|
| | | | 2,675 | | | | | | 25.5% | | | | | $ | 50,102 | | | | | | 28.5% | | |
2025
|
| | | | 935 | | | | | | 8.9% | | | | | $ | 16,249 | | | | | | 9.2% | | |
2026
|
| | | | 773 | | | | | | 7.4% | | | | | $ | 15,693 | | | | | | 8.9% | | |
2027
|
| | | | 645 | | | | | | 6.1% | | | | | $ | 10,263 | | | | | | 5.8% | | |
2028
|
| | | | 453 | | | | | | 4.3% | | | | | $ | 7,461 | | | | | | 4.2% | | |
2029
|
| | | | 211 | | | | | | 2.0% | | | | | $ | 3,192 | | | | | | 1.8% | | |
2030
|
| | | | 75 | | | | | | 0.7% | | | | | $ | 3,303 | | | | | | 1.9% | | |
Thereafter
|
| | | | 944 | | | | | | 9.0% | | | | | $ | 6,257 | | | | | | 3.6% | | |
NAME AND CURRENT TITLE
|
| |
AGE
|
| |
BUSINESS EXPERIENCE
|
|
[ • ]
President and Chief Executive Officer |
| |
[•]
|
| | [•]’s business experience is set forth in this Information Statement under “Board of Directors Following the Distribution” on page [•]. | |
|
[Photo]
|
| |
Experience
|
|
|
Age: [•]
|
| | [•] | |
| Committees: [•] | | | Qualifications | |
| Independent: [•] | | |
[•]
|
|
| | |
Responsibilities
|
|
Members:
|
| |
•
Oversee compliance with legal and regulatory requirements;
|
|
[ • ] | | |
•
Oversee the integrity of our financial statements;
|
|
Independent: [ • ]
|
| |
•
Provide assistance to our board of directors in its oversight of cybersecurity, information technology, and other data privacy risks, and enterprise-level risks that may affect our financial statements, operations, business continuity and reputation;
|
|
| | |
•
Provide assistance to our board of directors in its oversight of our guidelines and policies with respect to enterprise risk management;
|
|
| | |
•
Appoint, retain, and oversee our independent registered public accounting firm, approve any special assignments given to the independent registered public accounting firm, and review:
|
|
| | |
•
The scope and results of the audit engagement with the independent registered public accounting firm, including the independent registered public accounting firm’s letters to the Audit Committee;
|
|
| | |
•
The independence and qualifications of the independent registered public accounting firm;
|
|
| | |
•
The compensation of the independent registered public accounting firm;
|
|
| | |
•
The performance of our internal audit function;
|
|
| | |
•
Critical audit matters of the company; and
|
|
| | |
•
Any significant proposed accounting changes.
|
|
| | |
Responsibilities
|
|
Members:
|
| |
•
Review and approve remuneration levels for our executive officers;
|
|
[•] | | |
•
Review significant employee benefits programs;
|
|
Independent: [ • ]
|
| |
•
Establish and administer executive compensation programs;
|
|
| | |
•
Conduct an annual review of our compensation philosophy and incentive programs to ensure they reflect the company’s risk management philosophies, policies and processes;
|
|
| | |
•
Conduct an annual review of and approve the goals and objectives relating to the compensation of the CEO, including a performance evaluation based on such goals and objectives to help determine and approve his compensation;
|
|
| | |
•
Review and approve all executive officers’ severance arrangements as applicable;
|
|
| | |
•
Manage and annually review executive officer short-term and long-term incentive compensation;
|
|
| | |
•
Set performance metrics under all short-term and long-term incentive compensation plans as appropriate; and
|
|
| | |
•
Review the compensation of members of our board of directors.
|
|
| | |
Responsibilities
|
|
Members:
[•] |
| |
•
Provide counsel to our board of directors on a broad range of issues concerning the composition and operation of the board of directors;
|
|
Independent: [ • ]
|
| |
•
Develop and review the qualifications and competencies required for membership on our board of directors;
|
|
| | |
•
Review and interview qualified candidates to serve on our board of directors;
|
|
| | |
•
Oversee the structure, membership, and rotation of the committees of our board of directors;
|
|
| | |
•
Oversee environmental, social, and governance issues;
|
|
| | |
•
Assess the effectiveness of the board of directors and executive management;
|
|
| | |
•
Oversee succession planning for our executive management;
|
|
| | |
•
Review and consider developments in corporate governance to ensure that best practices are being followed; and
|
|
| | |
•
Board refreshment.
|
|
|
Email:
Non-Executive Chairman of the Board of Directors c/o Corporate Secretary [•] |
| |
Mail:
Non-Executive Chairman of the Board of Directors c/o Corporate Secretary [•] |
|
POSITION HELD
|
| |
ANNUAL EQUITY
GRANT (IN SHARES)(1) |
| |
ANNUAL CASH
RETAINER(2) |
| ||||||
[Board of Directors – Member (including Non-Executive Chair)]
|
| | | | [•] | | | | | $ | [•] | | |
[Board of Directors – Non-Executive Chair]
|
| | | | [•] | | | | | | [•] | | |
[Audit Committee Chair]
|
| | | | [•] | | | | | | [•] | | |
[Compensation Committee Chair]
|
| | | | [•] | | | | | | [•] | | |
[Nominating/Corporate Governance Committee Chair]
|
| | | | [•] | | | | | | [•] | | |
YEARS OF SERVICE
|
| |
VESTING
|
|
< [•] years | | | [•]% increments on each of the first [•] anniversaries of the grant date | |
[•] years | | | [•]% increments on each of the first [•] anniversaries of the grant date | |
[•] years | | | [•]% vested on the first anniversary of the grant date | |
≥ [•] years | | | Immediately | |
NAME
|
| |
CURRENT TITLE
|
|
[•] | | | [President and Chief Executive Officer] | |
WHAT WE DO:
|
| |
WHAT WE DO NOT DO:
|
| ||||||
✓ | | | DO align pay to performance by linking a substantial portion of compensation to the achievement of predefined performance metrics that drive stockholder value creation | | |
X
|
| | Do NOT allow for uncapped award opportunities | |
✓ | | | DO cap payouts for awards under our [Short-Term Incentive Program (STIP)] and our [Long-Term Incentive Program (LTIP)] | | |
X
|
| | Do NOT provide any perquisites to our named executive officers | |
✓ | | | DO set meaningful and measurable performance goals at the beginning of the performance period and evaluate such performance over both an annual and multi-year period on a relative basis | | |
X
|
| | Do NOT permit executive officers or directors to pledge or hedge our securities | |
✓ | | | DO maintain stock ownership requirements for our directors, CEO, and other named executive officers | | |
X
|
| | Do NOT incentivize excessive risk taking | |
WHAT WE DO:
|
| |
WHAT WE DO NOT DO:
|
| ||||||
✓ | | | DO perform an annual compensation risk assessment to ensure our compensation programs and policies do not encourage excessive risk-taking behavior | | |
X
|
| | Do NOT pay accrued dividends on performance shares unless and until they vest | |
✓ | | | DO allow for the Board to “clawback” incentive compensation in the event of certain financial restatements or incentive miscalculations | | |
X
|
| | Do NOT provide our named executive officers with tax gross-ups on perquisites or other benefits | |
✓ | | | DO employ the services of an independent compensation consultant that reports to the Compensation Committee of the Board of Directors | | |
X
|
| | Do NOT provide for excise tax gross ups | |
✓ | | | DO grant performance-based equity, which is at-risk and not guaranteed | | |
X
|
| | Do NOT provide supplemental or other retirement plans, other than a 401(k) plan | |
✓ | | | DO align certain ESG initiatives to individual performance goals, rigorously reviewed by the Compensation Committee of the Board of Directors | | |
X
|
| | Do NOT have employment contracts with our NEOs | |
CEO ANNUAL CASH
|
| |
CEO ANNUAL EQUITY
|
| |
CEO TOTAL
|
| ||||||||||||||||||
ANNUAL SALARY
|
| |
TARGET STIP
CASH AWARD |
| |
TARGET LTIP
PERFORMANCE SHARES |
| |
TIME-BASED
LTIP RESTRICTED SHARES |
| |
TOTAL TARGET
DIRECT COMPENSATION |
| ||||||||||||
$[•]
|
| | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
| | | | | |
SALARIES FOR
FISCAL YEAR |
| |||||||||
NAMED EXECUTIVE OFFICER
|
| |
PRINCIPAL POSITION IN [•]
|
| |
[•]
|
| |
[•]
|
| ||||||
[•](1) | | |
[President, Chief Executive Officer]
|
| | | $ | [•] | | | | | $ | [•] | | |
NAME AND
PRINCIPAL POSITION IN [•] |
| |
YEAR
|
| |
SALARY(1)
|
| |
BONUS
|
| |
STOCK
AWARDS(2)(3) |
| |
NON-EQUITY
INCENTIVE PLAN COMPENSATION(4) |
| |
ALL OTHER
COMPENSATION(5) |
| |
TOTAL
|
| |||||||||||||||||||||
[•]
|
| | | | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | | | | $ | [•] | | |
[President, Chief Executive Officer]
|
| | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
| | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | | | | | [•] | | |
Name and Address
|
| |
Number of
Shares of Common Stock |
| |
Percent of
Common Stock |
|
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Name
|
| |
Total
Common Stock and Orion LP Units |
| |
Percent of
Common Stock |
| |
Percent of
Common Stock and Orion LP Units |
| |
[Non-Voting
Preferred Stock] |
| |
[Percent of
Non-Voting Preferred Stock] |
| | ||
| | | | | | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | ||
| | | | | | | | | | | | | | | | | |
Name
|
| |
Total
Common Stock and Orion LP Units |
| |
Percent of
Common Stock |
| |
Percent of
Common Stock and Orion LP Units |
| |
[Non-Voting
Preferred Stock] |
| |
[Percent of
Non-Voting Preferred Stock] |
|
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | |
| | |
Page
|
| |||
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | | |
| | | | F-20 | | |
| | |
Page
|
| |||
| | | | F-23 | | | |
| | | | F-24 | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | | |
| | | | F-37 | | |
| ASSETS | | | | | | | |
|
Cash
|
| | | $ | 1 | | |
|
Total Assets
|
| | | $ | 1 | | |
| LIABILITIES AND STOCKHOLDER’S EQUITY | | | | | | | |
| Stockholder’s equity: | | | | | | | |
|
Common Stock, $0.01 par value, 100,000 shares authorized; 100,000 shares issued and outstanding
|
| | | $ | 1 | | |
|
Additional paid-in capital
|
| | | | — | | |
|
Total stockholder’s equity
|
| | | $ | 1 | | |
| | |
2020
|
| |
2019
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Real estate held for investment, at cost | | | | | | | | | | | | | |
Land
|
| | | $ | 71,191 | | | | | $ | 71,191 | | |
Buildings and improvements
|
| | | | 562,828 | | | | | | 588,250 | | |
Total real estate held for investment, at cost
|
| | | | 634,019 | | | | | | 659,441 | | |
Less accumulated depreciation and amortization
|
| | | | (136,143) | | | | | | (125,311) | | |
Real estate held for investment, net
|
| | | | 497,876 | | | | | | 534,130 | | |
Accounts receivable
|
| | | | 8,078 | | | | | | 9,168 | | |
Lease intangible assets, net
|
| | | | 28,680 | | | | | | 37,381 | | |
Other assets, net
|
| | | | 11,797 | | | | | | 11,523 | | |
Total Assets
|
| | | $ | 546,431 | | | | | $ | 592,202 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 848 | | | | | $ | 921 | | |
Lease intangible liabilities, net
|
| | | | 7,221 | | | | | | 8,868 | | |
Other liabilities
|
| | | | 4,192 | | | | | | 4,266 | | |
Mortgages payable, net
|
| | | | 37,052 | | | | | | 70,141 | | |
Total liabilities
|
| | | $ | 49,313 | | | | | $ | 84,196 | | |
Equity
|
| | | $ | 497,118 | | | | | $ | 508,006 | | |
Total liabilities and equity
|
| | | $ | 546,431 | | | | | $ | 592,202 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
REVENUE | | | | | | | | | | | | | | | | | | | |
Rental revenue (including reimbursable)
|
| | | $ | 53,474 | | | | | $ | 53,465 | | | | | $ | 54,664 | | |
EXPENSES | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 25,950 | | | | | | 26,923 | | | | | | 28,034 | | |
Property (including reimbursable)
|
| | | | 5,770 | | | | | | 5,898 | | | | | | 5,385 | | |
Interest
|
| | | | 2,931 | | | | | | 3,316 | | | | | | 3,367 | | |
General and administrative
|
| | | | 2,051 | | | | | | 2,044 | | | | | | 3,115 | | |
Provisions for impairment
|
| | | | 18,671 | | | | | | — | | | | | | — | | |
TOTAL EXPENSES
|
| | | | 55,373 | | | | | | 38,181 | | | | | | 39,901 | | |
TOTAL NET (LOSS) INCOME
|
| | | $ | (1,899) | | | | | $ | 15,284 | | | | | $ | 14,763 | | |
| | |
Equity
|
| |||
Balance, December 31, 2017
|
| | | $ | 564,163 | | |
Net income
|
| | | | 14,763 | | |
Distributions to Realty Income Corporation, net
|
| | | | (48,469) | | |
Balance, December 31, 2018
|
| | | $ | 530,457 | | |
Net income
|
| | | | 15,284 | | |
Distributions to Realty Income Corporation, net
|
| | | | (37,735) | | |
Balance, December 31, 2019
|
| | | $ | 508,006 | | |
Net loss
|
| | | | (1,899) | | |
Distributions to Realty Income Corporation, net
|
| | | | (8,989) | | |
Balance, December 31, 2020
|
| | | $ | 497,118 | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Net (loss) income
|
| | | $ | (1,899) | | | | | $ | 15,284 | | | | | $ | 14,763 | | |
Adjustments to net (loss) income: | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 25,950 | | | | | | 26,923 | | | | | | 28,034 | | |
Non-cash revenue adjustments
|
| | | | (406) | | | | | | (792) | | | | | | (920) | | |
Amortization of net premiums on mortgages payable
|
| | | | (411) | | | | | | (435) | | | | | | (435) | | |
Provisions for impairment on real estate
|
| | | | 18,671 | | | | | | — | | | | | | — | | |
Change in assets and liabilities
|
| | | | | | | | | | | | | | | | | | |
Accounts receivable and other assets
|
| | | | 613 | | | | | | (280) | | | | | | (34) | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | (191) | | | | | | (706) | | | | | | 600 | | |
Net cash provided by operating activities
|
| | | | 42,327 | | | | | | 39,994 | | | | | | 42,008 | | |
Cash flows used in investing activities – additions to PP&E
|
| | | | (464) | | | | | | (536) | | | | | | (2,390) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | | | | | | | |
Distributions to Realty Income Corporation, net
|
| | | | (8,989) | | | | | | (37,621) | | | | | | (48,643) | | |
Principal payments on mortgages payable
|
| | | | (32,678) | | | | | | (968) | | | | | | (916) | | |
Net cash used in financing activities
|
| | | | (41,667) | | | | | | (38,589) | | | | | | (49,559) | | |
Net increase (decrease) in restricted cash
|
| | | | 196 | | | | | | 869 | | | | | | (9,941) | | |
Restricted cash, beginning of year
|
| | | | 3,719 | | | | | | 2,850 | | | | | | 12,791 | | |
Restricted cash, end of year
|
| | | $ | 3,915 | | | | | $ | 3,719 | | | | | $ | 2,850 | | |
| Buildings | | | 25 to 35 years | |
|
Building improvements
|
| | 4 to 35 years | |
| Equipment | | | 5 to 25 years | |
|
Lease commissions and property improvements to accommodate the client’s use
|
| | The shorter of the term of the related lease or useful life | |
|
Acquired in-place leases
|
| | Remaining terms of the respective leases | |
A. Accounts Receivable consist of the following at:
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Straight-line rent receivables
|
| | | $ | 7,043 | | | | | $ | 7,421 | | |
Rent receivables
|
| | | | 670 | | | | | | 844 | | |
Property tax receivables
|
| | | | 365 | | | | | | 903 | | |
| | | | $ | 8,078 | | | | | $ | 9,168 | | |
B. Lease intangible assets, net, consist of the following at:
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
In-place leases
|
| | | $ | 97,433 | | | | | $ | 103,559 | | |
Accumulated amortization of in-place leases
|
| | | | (71,633) | | | | | | (69,857) | | |
Above-market leases
|
| | | | 10,046 | | | | | | 10,046 | | |
Accumulated amortization of above-market leases
|
| | | | (7,166) | | | | | | (6,367) | | |
| | | | $ | 28,680 | | | | | $ | 37,381 | | |
C. Other assets, net, consist of the following at:
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Right of use asset – financing leases
|
| | | $ | 5,573 | | | | | $ | 5,573 | | |
Impounds and security deposits related to mortgages payable (restricted cash)
|
| | | | 3,915 | | | | | | 3,719 | | |
Right of use asset – operating leases, net
|
| | | | 2,057 | | | | | | 2,077 | | |
Prepaid expenses
|
| | | | 252 | | | | | | 154 | | |
| | | | $ | 11,797 | | | | | $ | 11,523 | | |
D. Lease intangible liabilities, net, consist of the following at:
|
| |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Below-market leases
|
| | | $ | 20,703 | | | | | $ | 20,839 | | |
Accumulated amortization of below-market leases
|
| | | | (13,482) | | | | | | (11,971) | | |
| | | | $ | 7,221 | | | | | $ | 8,868 | | |
| | |
Net
increase to rental revenue |
| |
Increase
to amortization expense |
| ||||||
2021
|
| | | $ | 1,005 | | | | | $ | 6,258 | | |
2022
|
| | | | 1,016 | | | | | | 5,470 | | |
2023
|
| | | | 851 | | | | | | 3,944 | | |
2024
|
| | | | 683 | | | | | | 2,604 | | |
2025
|
| | | | 107 | | | | | | 1,759 | | |
Thereafter
|
| | | | 679 | | | | | | 5,765 | | |
Totals
|
| | | $ | 4,341 | | | | | $ | 25,800 | | |
| | | | | | | | | | | | | | |
December 31,
|
| |||||||||
Office Properties
|
| |
Fixed Rate
|
| |
Maturity Date
|
| |
2020
|
| |
2019
|
| ||||||||||||
Tucson, AZ(1)
|
| | | | 5.4% | | | | | | 7/1/2021 | | | | | $ | 14,040 | | | | | $ | 14,273 | | |
Columbus, OH
|
| | | | 5.6% | | | | | | 6/1/2032 | | | | | | 12,811 | | | | | | 13,270 | | |
East Windsor, NJ(2)
|
| | | | 4.9% | | | | | | 6/1/2022 | | | | | | 9,625 | | | | | | 9,625 | | |
Mount Pleasant, SC
|
| | | | 5.6% | | | | | | 12/6/2020 | | | | | | — | | | | | | 13,800 | | |
Buffalo Grove, IL
|
| | | | 5.1% | | | | | | 10/1/2020 | | | | | | — | | | | | | 9,608 | | |
East Syracuse, NY
|
| | | | 5.2% | | | | | | 7/31/2020 | | | | | | — | | | | | | 8,578 | | |
Remaining principal balance
|
| | | | | | | | | | | | | | | | 36,476 | | | | | | 69,154 | | |
Unamortized premium, net
|
| | | | | | | | | | | | | | | | 576 | | | | | | 987 | | |
Total mortgages payable, net
|
| | | | | | | | | | | | | | | $ | 37,052 | | | | | $ | 70,141 | | |
Year of Maturity
|
| |
Amount
|
| |||
2021
|
| | | $ | 14,040 | | |
2022
|
| | | | 9,625 | | |
Thereafter
|
| | | | 12,811 | | |
Total principal maturities
|
| | | | 36,476 | | |
Unamortized premium, net
|
| | | | 576 | | |
Total mortgages payable, net
|
| | | $ | 37,052 | | |
At December 31, 2020
|
| |
Carrying value
|
| |
Estimated fair value
|
| ||||||
Mortgages payable assumed in connection with acquisitions(1)
|
| | | $ | 36,476 | | | | | $ | 37,095 | | |
At December 31, 2019
|
| |
Carrying value
|
| |
Estimated fair value
|
| ||||||
Mortgages payable assumed in connection with acquisitions (1)
|
| | | $ | 69,154 | | | | | $ | 72,135 | | |
|
2021
|
| | | $ | 45,582 | | |
|
2022
|
| | | | 40,042 | | |
|
2023
|
| | | | 30,546 | | |
|
2024
|
| | | | 21,438 | | |
|
2025
|
| | | | 16,236 | | |
|
Thereafter
|
| | | | 52,485 | | |
|
Totals
|
| | | $ | 206,329 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
Security deposits related to mortgages payable(1)
|
| | | $ | 531 | | | | | $ | 531 | | |
Impounds related to mortgages payable(1)
|
| | | | 3,384 | | | | | | 3,188 | | |
Total restricted cash shown in the combined statements of cash flows
|
| | | $ | 3,915 | | | | | $ | 3,719 | | |
Assets, as of December 31:
|
| |
2020
|
| |
2019
|
| ||||||
Segment net real estate: | | | | | | | | | | | | | |
Aerospace
|
| | | $ | 15,406 | | | | | $ | 15,967 | | |
Diversified Industrial
|
| | | | 28,465 | | | | | | 29,332 | | |
Drug Stores
|
| | | | 71,787 | | | | | | 73,578 | | |
Financial Services
|
| | | | 56,077 | | | | | | 58,152 | | |
Food Processing
|
| | | | 12,133 | | | | | | 12,686 | | |
General Merchandise
|
| | | | 19,999 | | | | | | 20,593 | | |
Government Services
|
| | | | 94,960 | | | | | | 98,230 | | |
Health Care
|
| | | | 75,795 | | | | | | 78,630 | | |
Insurance
|
| | | | 4,844 | | | | | | 5,098 | | |
Other Manufacturing
|
| | | | 21,337 | | | | | | 41,091 | | |
Telecommunications
|
| | | | 37,427 | | | | | | 39,197 | | |
Transportation Services
|
| | | | 59,646 | | | | | | 61,576 | | |
Total segment net real estate
|
| | | | 497,876 | | | | | | 534,130 | | |
Intangible assets: | | | | | | | | | | | | | |
Aerospace
|
| | | | 2,348 | | | | | | 2,556 | | |
Diversified Industrial
|
| | | | 2,344 | | | | | | 3,034 | | |
Financial Services
|
| | | | 2,166 | | | | | | 2,798 | | |
Food Processing
|
| | | | 1,658 | | | | | | 2,203 | | |
General Merchandise
|
| | | | 3,701 | | | | | | 4,692 | | |
Government Services
|
| | | | 5,452 | | | | | | 7,132 | | |
Health Care
|
| | | | 3,666 | | | | | | 4,037 | | |
Insurance
|
| | | | 199 | | | | | | 321 | | |
Other Manufacturing
|
| | | | 1,889 | | | | | | 2,919 | | |
Telecommunications
|
| | | | 1,794 | | | | | | 3,416 | | |
Transportation Services
|
| | | | 3,463 | | | | | | 4,273 | | |
Other corporate assets
|
| | | | 18,798 | | | | | | 19,659 | | |
Total assets
|
| | | $ | 545,354 | | | | | $ | 591,170 | | |
Revenue for the years ended December 31,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Segment rental revenue: | | | | | | | | | | | | | | | | | | | |
Aerospace
|
| | | $ | 2,161 | | | | | $ | 2,157 | | | | | $ | 2,148 | | |
Diversified Industrial
|
| | | | 2,800 | | | | | | 2,789 | | | | | | 2,748 | | |
Drug Stores
|
| | | | 5,842 | | | | | | 5,842 | | | | | | 5,842 | | |
Financial Services
|
| | | | 5,256 | | | | | | 5,292 | | | | | | 5,240 | | |
Food Processing
|
| | | | 1,773 | | | | | | 1,773 | | | | | | 1,771 | | |
General Merchandise
|
| | | | 2,858 | | | | | | 2,808 | | | | | | 2,903 | | |
Government Services
|
| | | | 9,618 | | | | | | 9,703 | | | | | | 10,509 | | |
Health Care
|
| | | | 7,304 | | | | | | 6,965 | | | | | | 7,407 | | |
Insurance
|
| | | | 712 | | | | | | 713 | | | | | | 710 | | |
Revenue for the years ended December 31,
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Other Manufacturing
|
| | | | 5,005 | | | | | | 5,284 | | | | | | 5,269 | | |
Telecommunications
|
| | | | 5,385 | | | | | | 5,379 | | | | | | 5,357 | | |
Transportation Services
|
| | | | 4,760 | | | | | | 4,760 | | | | | | 4,760 | | |
Total rental revenue (including reimbursable)
|
| | | $ | 53,474 | | | | | $ | 53,465 | | | | | $ | 54,664 | | |
|
| | |
Ground Leases
Paid by Realty Income Office Assets(1) |
| |||
2021
|
| | | $ | 107 | | |
2022
|
| | | | 111 | | |
2023
|
| | | | 113 | | |
2024
|
| | | | 113 | | |
2025
|
| | | | 113 | | |
Thereafter
|
| | | | 3,432 | | |
Total
|
| | | $ | 3,989 | | |
Present value adjustment for remaining lease payments(2)
|
| | | | (1,887) | | |
Lease liability – operating leases, net(3)
|
| | | $ | 2,102 | | |
| | | | | | | | | | | | | | |
Initial Cost to Company
|
| |
Cost Capitalized
Subsequent to Acquisition |
| |
Gross Amount at Which Carried
at Close of Period (Notes 4, 5, and 6) |
| | | | | | | | | | | | | | | | | | | |
Life on which
depreciation in latest Income Statement is Computed (in Months) |
| ||||||||||||||||||||||||||||||||||||
Description
(Note 1) |
| |
State
|
| |
Encumbrances
(Note 2) |
| |
Land
|
| |
Buildings,
Improvements and Acquisition Fees |
| |
Improvements
|
| |
Carrying
Costs |
| |
Land
|
| |
Buildings,
Improvements and Acquisition Fees |
| |
Total
|
| |
Accumulated
Depreciation (Note 5) |
| |
Date of
Construction |
| |
Date
Acquired |
| ||||||||||||||||||||||||||||||||||||||||||
Aerospace | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Columbus
|
| | | | OH | | | | | $ | 12,811,485 | | | | | $ | — | | | | | $ | 19,637,318 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 19,637,318 | | | | | $ | 19,637,318 | | | | | $ | 4,231,375 | | | | | | 2012 | | | | | | 06/19/2013 | | | | | | 420.00 | | |
Diversified Industrial | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cedar Rapids
|
| | | | IA | | | | | | — | | | | | | 1,000,000 | | | | | | 12,981,440 | | | | | | — | | | | | | — | | | | | | 1,000,000 | | | | | | 12,981,440 | | | | | | 13,981,440 | | | | | | 2,673,558 | | | | | | 2013 | | | | | | 10/10/2013 | | | | | | 420.00 | | |
Buffalo Grove
|
| | | | IL | | | | | | — | | | | | | 3,130,000 | | | | | | 17,353,386 | | | | | | — | | | | | | — | | | | | | 3,130,000 | | | | | | 17,353,386 | | | | | | 20,483,386 | | | | | | 3,326,066 | | | | | | 1989 | | | | | | 04/01/2014 | | | | | | 420.00 | | |
Drug Stores | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Deerfield
|
| | | | IL | | | | | | — | | | | | | 4,092,687 | | | | | | 11,511,770 | | | | | | — | | | | | | — | | | | | | 4,092,687 | | | | | | 11,511,770 | | | | | | 15,604,457 | | | | | | 2,425,694 | | | | | | 1984 | | | | | | 08/27/2013 | | | | | | 420.00 | | |
Deerfield
|
| | | | IL | | | | | | — | | | | | | 4,261,874 | | | | | | 11,987,653 | | | | | | — | | | | | | — | | | | | | 4,261,874 | | | | | | 11,987,653 | | | | | | 16,249,527 | | | | | | 2,525,970 | | | | | | 1984 | | | | | | 08/27/2013 | | | | | | 420.00 | | |
Deerfield
|
| | | | IL | | | | | | — | | | | | | 4,082,432 | | | | | | 11,482,923 | | | | | | — | | | | | | — | | | | | | 4,082,432 | | | | | | 11,482,923 | | | | | | 15,565,355 | | | | | | 2,419,616 | | | | | | 1984 | | | | | | 08/27/2013 | | | | | | 420.00 | | |
Deerfield
|
| | | | IL | | | | | | — | | | | | | 4,089,453 | | | | | | 11,502,673 | | | | | | — | | | | | | — | | | | | | 4,089,453 | | | | | | 11,502,673 | | | | | | 15,592,126 | | | | | | 2,423,778 | | | | | | 1984 | | | | | | 08/27/2013 | | | | | | 420.00 | | |
Deerfield
|
| | | | IL | | | | | | — | | | | | | 2,586,157 | | | | | | 7,274,253 | | | | | | — | | | | | | — | | | | | | 2,586,157 | | | | | | 7,274,253 | | | | | | 9,860,410 | | | | | | 1,532,789 | | | | | | 1976 | | | | | | 08/27/2013 | | | | | | 420.00 | | |
Deerfield
|
| | | | IL | | | | | | — | | | | | | 3,180,926 | | | | | | 8,947,200 | | | | | | — | | | | | | — | | | | | | 3,180,926 | | | | | | 8,947,200 | | | | | | 12,128,126 | | | | | | 1,885,303 | | | | | | 1976 | | | | | | 08/27/2013 | | | | | | 420.00 | | |
Food Processing | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
St. Charles
|
| | | | MO | | | | | | — | | | | | | 3,675,034 | | | | | | 13,827,581 | | | | | | — | | | | | | — | | | | | | 3,675,034 | | | | | | 13,827,581 | | | | | | 17,502,615 | | | | | | 5,369,711 | | | | | | 1993 | | | | | | 04/01/2011 | | | | | | 300.00 | | |
Financial Services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Dublin
|
| | | | OH | | | | | | — | | | | | | 2,399,969 | | | | | | 17,044,099 | | | | | | — | | | | | | — | | | | | | 2,399,969 | | | | | | 17,044,099 | | | | | | 19,444,068 | | | | | | 6,675,605 | | | | | | 1992 | | | | | | 03/31/2011 | | | | | | 300.00 | | |
Harleysville
|
| | | | PA | | | | | | — | | | | | | 1,486,141 | | | | | | 16,590,526 | | | | | | — | | | | | | — | | | | | | 1,486,141 | | | | | | 16,590,526 | | | | | | 18,076,667 | | | | | | 5,281,317 | | | | | | 1929 | | | | | | 01/22/2013 | | | | | | 300.00 | | |
Mount Pleasant
|
| | | | SC | | | | | | — | | | | | | 10,803,051 | | | | | | 25,511,279 | | | | | | — | | | | | | — | | | | | | 10,803,051 | | | | | | 25,511,279 | | | | | | 36,314,330 | | | | | | 5,800,779 | | | | | | 2003 | | | | | | 01/22/2013 | | | | | | 420.00 | | |
General Merchandise | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Providence
|
| | | | RI | | | | | | — | | | | | | 2,550,000 | | | | | | 21,717,123 | | | | | | 62,103 | | | | | | — | | | | | | 2,550,000 | | | | | | 21,779,226 | | | | | | 24,329,226 | | | | | | 4,329,781 | | | | | | 1985 | | | | | | 01/31/2014 | | | | | | 419.34 | | |
Government Services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Sierra Vista
|
| | | | AZ | | | | | | — | | | | | | 368,655 | | | | | | 9,028,151 | | | | | | 310,031 | | | | | | — | | | | | | 368,655 | | | | | | 9,338,182 | | | | | | 9,706,837 | | | | | | 2,203,567 | | | | | | 2001 | | | | | | 01/22/2013 | | | | | | 411.85 | | |
El Centro
|
| | | | CA | | | | | | — | | | | | | 520,000 | | | | | | 2,185,899 | | | | | | — | | | | | | — | | | | | | 520,000 | | | | | | 2,185,899 | | | | | | 2,705,899 | | | | | | 987,298 | | | | | | 2009 | | | | | | 09/17/2009 | | | | | | 300.00 | | |
Redding
|
| | | | CA | | | | | | — | | | | | | 675,805 | | | | | | 20,005,327 | | | | | | 547,639 | | | | | | — | | | | | | 675,805 | | | | | | 20,552,966 | | | | | | 21,228,771 | | | | | | 4,827,996 | | | | | | 2003 | | | | | | 01/22/2013 | | | | | | 415.40 | | |
New Port Richey
|
| | | | FL | | | | | | — | | | | | | 779,626 | | | | | | 9,708,313 | | | | | | 402,560 | | | | | | — | | | | | | 779,626 | | | | | | 10,110,873 | | | | | | 10,890,499 | | | | | | 2,441,511 | | | | | | 2000 | | | | | | 01/22/2013 | | | | | | 413.23 | | |
Sioux City
|
| | | | IA | | | | | | — | | | | | | 77,340 | | | | | | 4,538,558 | | | | | | 222,525 | | | | | | — | | | | | | 77,340 | | | | | | 4,761,083 | | | | | | 4,838,423 | | | | | | 1,093,978 | | | | | | 2011 | | | | | | 01/22/2013 | | | | | | 410.09 | | |
| | | | | | | | | | | | | | |
Initial Cost to Company
|
| |
Cost Capitalized
Subsequent to Acquisition |
| |
Gross Amount at Which Carried
at Close of Period (Notes 4, 5, and 6) |
| | | | | | | | | | | | | | | | | | | |
Life on which
depreciation in latest Income Statement is Computed (in Months) |
| ||||||||||||||||||||||||||||||||||||
Description
(Note 1) |
| |
State
|
| |
Encumbrances
(Note 2) |
| |
Land
|
| |
Buildings,
Improvements and Acquisition Fees |
| |
Improvements
|
| |
Carrying
Costs |
| |
Land
|
| |
Buildings,
Improvements and Acquisition Fees |
| |
Total
|
| |
Accumulated
Depreciation (Note 5) |
| |
Date of
Construction |
| |
Date
Acquired |
| ||||||||||||||||||||||||||||||||||||||||||
Caldwell
|
| | | | ID | | | | | | — | | | | | | 666,412 | | | | | | 2,891,593 | | | | | | 37,455 | | | | | | — | | | | | | 666,412 | | | | | | 2,929,048 | | | | | | 3,595,460 | | | | | | 686,287 | | | | | | 2011 | | | | | | 01/22/2013 | | | | | | 416.27 | | |
Minneapolis
|
| | | | MN | | | | | | — | | | | | | 1,045,866 | | | | | | 8,587,804 | | | | | | — | | | | | | — | | | | | | 1,045,866 | | | | | | 8,587,804 | | | | | | 9,633,670 | | | | | | 1,952,703 | | | | | | 2005 | | | | | | 01/22/2013 | | | | | | 420.00 | | |
Malone
|
| | | | NY | | | | | | — | | | | | | 823,630 | | | | | | 9,270,887 | | | | | | 214,826 | | | | | | — | | | | | | 823,630 | | | | | | 9,485,713 | | | | | | 10,309,343 | | | | | | 2,212,405 | | | | | | 2011 | | | | | | 01/22/2013 | | | | | | 413.08 | | |
Knoxville
|
| | | | TN | | | | | | — | | | | | | 760,745 | | | | | | 8,994,542 | | | | | | 47,114 | | | | | | — | | | | | | 760,745 | | | | | | 9,041,656 | | | | | | 9,802,401 | | | | | | 2,065,192 | | | | | | 2011 | | | | | | 01/22/2013 | | | | | | 418.76 | | |
Brownsville
|
| | | | TX | | | | | | — | | | | | | 320,661 | | | | | | 6,564,200 | | | | | | 238,991 | | | | | | — | | | | | | 320,661 | | | | | | 6,803,191 | | | | | | 7,123,852 | | | | | | 1,543,848 | | | | | | 2008 | | | | | | 01/22/2013 | | | | | | 408.86 | | |
Dallas
|
| | | | TX | | | | | | — | | | | | | 399,222 | | | | | | 9,540,572 | | | | | | 207,303 | | | | | | — | | | | | | 399,222 | | | | | | 9,747,875 | | | | | | 10,147,097 | | | | | | 2,216,436 | | | | | | 2011 | | | | | | 01/22/2013 | | | | | | 413.96 | | |
Eagle Pass
|
| | | | TX | | | | | | — | | | | | | 146,259 | | | | | | 1,880,445 | | | | | | 205,291 | | | | | | — | | | | | | 146,259 | | | | | | 2,085,735 | | | | | | 2,231,994 | | | | | | 578,090 | | | | | | 2002 | | | | | | 01/22/2013 | | | | | | 399.84 | | |
Eagle Pass
|
| | | | TX | | | | | | — | | | | | | 68,097 | | | | | | 708,427 | | | | | | 103,279 | | | | | | — | | | | | | 68,097 | | | | | | 811,706 | | | | | | 879,803 | | | | | | 238,481 | | | | | | 2002 | | | | | | 01/22/2013 | | | | | | 400.33 | | |
Paris
|
| | | | TX | | | | | | — | | | | | | 274,223 | | | | | | 5,385,490 | | | | | | 5,965 | | | | | | — | | | | | | 274,223 | | | | | | 5,391,455 | | | | | | 5,665,678 | | | | | | 1,227,761 | | | | | | 2010 | | | | | | 01/22/2013 | | | | | | 419.76 | | |
Parkersburg
|
| | | | WV | | | | | | — | | | | | | 494,436 | | | | | | 12,709,811 | | | | | | 191,033 | | | | | | — | | | | | | 494,436 | | | | | | 12,900,844 | | | | | | 13,395,280 | | | | | | 2,919,677 | | | | | | 2009 | | | | | | 01/22/2013 | | | | | | 416.29 | | |
Health Care | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
St. Louis
|
| | | | MO | | | | | | — | | | | | | — | | | | | | 38,694,147 | | | | | | 104,431 | | | | | | 1,008,831 | | | | | | — | | | | | | 39,807,409 | | | | | | 39,807,409 | | | | | | 9,056,066 | | | | | | 2009 | | | | | | 01/22/2013 | | | | | | 411.50 | | |
Bedford
|
| | | | TX | | | | | | — | | | | | | 1,607,524 | | | | | | 56,219,108 | | | | | | — | | | | | | — | | | | | | 1,607,524 | | | | | | 56,219,108 | | | | | | 57,826,632 | | | | | | 12,783,154 | | | | | | 2010 | | | | | | 01/22/2013 | | | | | | 420.00 | | |
Insurance | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cedar Falls
|
| | | | IA | | | | | | — | | | | | | 634,343 | | | | | | 6,331,030 | | | | | | — | | | | | | — | | | | | | 634,343 | | | | | | 6,331,030 | | | | | | 6,965,373 | | | | | | 2,120,895 | | | | | | 2012 | | | | | | 08/28/2012 | | | | | | 300.00 | | |
Other Manufacturing | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Tucson
|
| | | | AZ | | | | | | 14,039,607 | | | | | | 3,799,899 | | | | | | 6,341,660 | | | | | | 212,185 | | | | | | — | | | | | | 3,799,899 | | | | | | 6,553,845 | | | | | | 10,353,744 | | | | | | 123,609 | | | | | | 1999 | | | | | | 01/22/2013 | | | | | | 418.21 | | |
East Windsor
|
| | | | NJ | | | | | | 9,625,000 | | | | | | 240,000 | | | | | | 13,307,041 | | | | | | 139,433 | | | | | | — | | | | | | 240,000 | | | | | | 13,446,474 | | | | | | 13,686,474 | | | | | | 2,579,614 | | | | | | 2008 | | | | | | 04/30/2014 | | | | | | 417.91 | | |
Telecommunications | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Augusta
|
| | | | GA | | | | | | — | | | | | | — | | | | | | 11,128,077 | | | | | | — | | | | | | 148 | | | | | | — | | | | | | 11,128,225 | | | | | | 11,128,225 | | | | | | 4,321,551 | | | | | | 2007 | | | | | | 04/01/2011 | | | | | | 300.00 | | |
East Syracuse
|
| | | | NY | | | | | | — | | | | | | 880,000 | | | | | | 15,816,613 | | | | | | — | | | | | | — | | | | | | 880,000 | | | | | | 15,816,613 | | | | | | 16,696,613 | | | | | | 3,031,518 | | | | | | 2000 | | | | | | 04/30/2014 | | | | | | 420.00 | | |
Salem
|
| | | | OR | | | | | | — | | | | | | 1,721,686 | | | | | | 9,387,216 | | | | | | 687,054 | | | | | | 58 | | | | | | 1,721,686 | | | | | | 10,074,328 | | | | | | 11,796,014 | | | | | | 3,658,062 | | | | | | 2000 | | | | | | 06/22/2011 | | | | | | 295.88 | | |
Brownsville
|
| | | | TX | | | | | | — | | | | | | 1,740,479 | | | | | | 11,570,294 | | | | | | — | | | | | | 147 | | | | | | 1,740,479 | | | | | | 11,570,441 | | | | | | 13,310,920 | | | | | | 4,493,278 | | | | | | 2007 | | | | | | 04/01/2011 | | | | | | 300.00 | | |
Transportation Services | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Uniontown
|
| | | | OH | | | | | | — | | | | | | 2,237,958 | | | | | | 53,040,112 | | | | | | 74,271 | | | | | | — | | | | | | 2,237,958 | | | | | | 53,114,383 | | | | | | 55,352,341 | | | | | | 12,061,704 | | | | | | 2003 | | | | | | 01/22/2013 | | | | | | 419.75 | | |
Memphis
|
| | | | TN | | | | | | — | | | | | | 3,570,000 | | | | | | 16,398,303 | | | | | | 202,533 | | | | | | — | | | | | | 3,570,000 | | | | | | 16,600,836 | | | | | | 20,170,836 | | | | | | 3,816,483 | | | | | | 1999 | | | | | | 02/27/2013 | | | | | | 416.34 | | |
| | | | | Total | | | | | $ | 36,476,092 | | | | | $ | 71,190,590 | | | | | $ | 557,602,844 | | | | | $ | 4,216,022 | | | | | $ | 1,009,184 | | | | | $ | 71,190,590 | | | | | $ | 562,828,049 | | | | | $ | 634,018,639 | | | | | $ | 136,142,506 | | | | | | | | | | | | | | | | | | | | |
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Balance at Beginning of Period
|
| | | $ | 659,441,004 | | | | | $ | 664,548,037 | | | | | $ | 662,085,681 | | |
Additions During Period: | | | | | | | | | | | | | | | | | | | |
Improvements, etc.
|
| | | | 456,858 | | | | | | 466,229 | | | | | | 2,462,356 | | |
Total Additions
|
| | | | 456,858 | | | | | | 466,229 | | | | | | 2,462,356 | | |
Deductions During Period: | | | | | | | | | | | | | | | | | | | |
Cost of Real Estate sold or disposed of
|
| | | | 119,343 | | | | | | — | | | | | | — | | |
Other(1) | | | | | 25,759,880 | | | | | | 5,573,262 | | | | | | — | | |
Total Deductions
|
| | | | 25,879,223 | | | | | | 5,573,262 | | | | | | — | | |
Balance at Close of Period
|
| | | $ | 634,018,639 | | | | | $ | 659,441,004 | | | | | $ | 664,548,037 | | |
|
Balance at Beginning of Period
|
| | | $ | 125,310,604 | | | | | $ | 107,080,903 | | | | | $ | 89,141,177 | | |
|
Additions During Period – Provision for Depreciation
|
| | | | 18,040,122 | | | | | | 18,229,701 | | | | | | 17,939,725 | | |
| Deductions During Period: | | | | | | | | | | | | | | | | | | | |
|
Accumulated depreciation of real estate sold or disposed of
|
| | | | 119,343 | | | | | | — | | | | | | — | | |
| Other(1) | | | | | 7,088,877 | | | | | | — | | | | | | — | | |
|
Total Deductions
|
| | | | 7,208,220 | | | | | | — | | | | | | — | | |
|
Balance at Close of Period
|
| | | $ | 136,142,506 | | | | | $ | 125,310,604 | | | | | $ | 107,080,902 | | |
| | |
December 31,
2020 |
| |
December 31,
2019 |
| ||||||
ASSETS | | | | | | | | | | | | | |
Real estate investments, at cost: | | | | | | | | | | | | | |
Land
|
| | | $ | 167,658 | | | | | $ | 169,740 | | |
Buildings, fixtures and improvements
|
| | | | 1,340,258 | | | | | | 1,356,067 | | |
Intangible lease assets
|
| | | | 192,291 | | | | | | 199,224 | | |
Total real estate investments, at cost
|
| | | | 1,700,207 | | | | | | 1,725,031 | | |
Less: accumulated depreciation and amortization
|
| | | | 504,192 | | | | | | 463,931 | | |
Total real estate investments, net
|
| | | | 1,196,015 | | | | | | 1,261,100 | | |
Operating lease right-of-use assets
|
| | | | 5,403 | | | | | | 5,451 | | |
Cash and cash equivalents
|
| | | | 399 | | | | | | 191 | | |
Restricted cash
|
| | | | 3,014 | | | | | | 2,701 | | |
Rent and tenant receivables and other assets, net
|
| | | | 34,790 | | | | | | 35,245 | | |
Goodwill
|
| | | | 147,699 | | | | | | 147,699 | | |
Total assets
|
| | | $ | 1,387,320 | | | | | $ | 1,452,387 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | |
Mortgage notes payable, net
|
| | | $ | 217,588 | | | | | $ | 221,773 | | |
Below-market lease liabilities, net
|
| | | | 7,188 | | | | | | 9,389 | | |
Accounts payable and accrued expenses
|
| | | | 12,625 | | | | | | 9,752 | | |
Deferred rent and other liabilities
|
| | | | 8,116 | | | | | | 9,291 | | |
Operating lease liabilities
|
| | | | 5,403 | | | | | | 5,451 | | |
Total liabilities
|
| | | | 250,920 | | | | | | 255,656 | | |
Commitments and contingencies (Note 4)
|
| | | | | | | | | | | | |
Net parent investment
|
| | | | 1,135,212 | | | | | | 1,195,483 | | |
Non-controlling interest
|
| | | | 1,188 | | | | | | 1,248 | | |
Total equity
|
| | | | 1,136,400 | | | | | | 1,196,731 | | |
Total liabilities and equity
|
| | | $ | 1,387,320 | | | | | $ | 1,452,387 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Rental revenue
|
| | | $ | 166,257 | | | | | $ | 169,281 | | | | | $ | 167,210 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Property operating
|
| | | | 45,378 | | | | | | 44,973 | | | | | | 44,025 | | |
General and administrative
|
| | | | 7,157 | | | | | | 7,229 | | | | | | 7,162 | | |
Depreciation and amortization
|
| | | | 61,917 | | | | | | 65,499 | | | | | | 80,893 | | |
Impairments
|
| | | | 9,306 | | | | | | 3,511 | | | | | | — | | |
Total operating expenses
|
| | | | 123,758 | | | | | | 121,212 | | | | | | 132,080 | | |
Other (expenses) income: | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (9,869) | | | | | | (11,035) | | | | | | (13,159) | | |
Other income, net
|
| | | | 22 | | | | | | 507 | | | | | | 619 | | |
Total other (expenses) income, net
|
| | | | (9,847) | | | | | | (10,528) | | | | | | (12,540) | | |
Income before taxes
|
| | | | 32,652 | | | | | | 37,541 | | | | | | 22,590 | | |
Provision for income taxes
|
| | | | (640) | | | | | | (517) | | | | | | (587) | | |
Net income
|
| | | | 32,012 | | | | | | 37,024 | | | | | | 22,003 | | |
Net loss attributable to non-controlling interest
|
| | | | 60 | | | | | | 102 | | | | | | 151 | | |
Net income attributable to VEREIT Office Assets
|
| | | $ | 32,072 | | | | | $ | 37,126 | | | | | $ | 22,154 | | |
| | |
Total Equity
|
| |||
Balance, January 1, 2018
|
| | | $ | 1,210,813 | | |
Distributions, net
|
| | | | (33,471) | | |
Net income
|
| | | | 22,003 | | |
Other
|
| | | | (4) | | |
Balance, December 31, 2018
|
| | | $ | 1,199,341 | | |
Distributions, net
|
| | | | (39,697) | | |
Net income
|
| | | | 37,024 | | |
Other
|
| | | | 63 | | |
Balance, December 31, 2019
|
| | | $ | 1,196,731 | | |
Distributions, net
|
| | | | (92,343) | | |
Net income
|
| | | | 32,012 | | |
Balance, December 31, 2020
|
| | | $ | 1,136,400 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 32,012 | | | | | $ | 37,024 | | | | | $ | 22,003 | | |
Adjustments to reconcile net income to net cash from operating activities:
|
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 61,471 | | | | | | 64,526 | | | | | | 79,671 | | |
Impairments
|
| | | | 9,306 | | | | | | 3,511 | | | | | | — | | |
(Gain) loss on derivative instruments and other
|
| | | | (11) | | | | | | 99 | | | | | | (441) | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | | | | |
Rents and tenant receivables, operating lease right-of-use and other assets, net
|
| | | | 166 | | | | | | (1,887) | | | | | | (1,642) | | |
Accounts payable and accrued expenses
|
| | | | 3,220 | | | | | | 778 | | | | | | (219) | | |
Deferred rent, operating lease and other liabilities
|
| | | | (1,224) | | | | | | 210 | | | | | | (277) | | |
Net cash provided by operating activities
|
| | | | 104,940 | | | | | | 104,261 | | | | | | 99,095 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Capital expenditures and leasing costs
|
| | | | (7,426) | | | | | | (10,000) | | | | | | (7,287) | | |
Real estate developments
|
| | | | (1,327) | | | | | | (1,844) | | | | | | (5,555) | | |
Proceeds from the settlement of property-related insurance claims
|
| | | | 10 | | | | | | 588 | | | | | | 150 | | |
Net cash used in investing activities
|
| | | | (8,743) | | | | | | (11,256) | | | | | | (12,692) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from mortgage notes payable
|
| | | | 1,032 | | | | | | 705 | | | | | | 187 | | |
Payments on mortgage notes payable
|
| | | | (4,365) | | | | | | (52,950) | | | | | | (56,304) | | |
Payments of deferred financing costs
|
| | | | — | | | | | | (96) | | | | | | (43) | | |
Contributions from non-controlling interest holders
|
| | | | — | | | | | | 63 | | | | | | 120 | | |
Net distributions to parent
|
| | | | (92,343) | | | | | | (39,697) | | | | | | (33,471) | | |
Net cash used in financing activities
|
| | | | (95,676) | | | | | | (91,975) | | | | | | (89,511) | | |
Net change in cash and cash equivalents and restricted cash
|
| | | | 521 | | | | | | 1,030 | | | | | | (3,108) | | |
Cash and cash equivalents and restricted cash, beginning of period
|
| | | | 2,892 | | | | | | 1,862 | | | | | | 4,970 | | |
Cash and cash equivalents and restricted cash, end of period
|
| | | $ | 3,413 | | | | | $ | 2,892 | | | | | $ | 1,862 | | |
Supplemental disclosures: | | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 10,385 | | | | | $ | 12,054 | | | | | $ | 13,720 | | |
Non-cash investing and financing activities:
|
| | | | | | | | | | | | | | | | | | |
Accrued capital expenditures and real estate developments
|
| | | $ | (287) | | | | | $ | (2,358) | | | | | $ | 1,423 | | |
Establishment of right-of-use assets and lease liabilities
|
| | | $ | — | | | | | $ | 5,520 | | | | | $ | — | | |
| | |
Weighted-
Average Useful Life (Years) |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||
Intangible lease assets: | | | | | | | | | | | | | | | | | | | |
In-place leases, net of accumulated amortization of $118,093 and $111,834, respectively
|
| | | | 9.9 | | | | | $ | 40,622 | | | | | $ | 56,660 | | |
Leasing commissions, net of accumulated amortization of $4,211 and $3,030, respectively
|
| | | | 8.2 | | | | | | 7,974 | | | | | | 6,139 | | |
Above-market lease assets and deferred lease incentives, net of accumulated amortization of $12,974 and $10,882, respectively
|
| | | | 9.8 | | | | | | 8,417 | | | | | | 10,678 | | |
Total intangible lease assets, net
|
| | | | | | | | | $ | 57,013 | | | | | $ | 73,477 | | |
Intangible lease liabilities: | | | | | | | | | | | | | | | | | | | |
Below-market leases, net of accumulated amortization of $17,553 and $15,353, respectively
|
| | | | 10.2 | | | | | $ | 7,188 | | | | | $ | 9,389 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||||||||
In-place leases: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total projected to be included in amortization expense
|
| | | $ | 13,159 | | | | | $ | 10,516 | | | | | $ | 9,183 | | | | | $ | 5,524 | | | | | $ | 1,156 | | |
| | |
2021
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||||||||
Leasing commissions: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total projected to be included in amortization expense
|
| | | $ | 1,588 | | | | | $ | 1,536 | | | | | $ | 1,281 | | | | | $ | 1,213 | | | | | $ | 1,032 | | |
Above-market lease assets and deferred lease incentives: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total projected to be deducted from rental revenue
|
| | | $ | 2,238 | | | | | $ | 2,223 | | | | | $ | 2,186 | | | | | $ | 1,104 | | | | | $ | 354 | | |
Below-market lease liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total projected to be included in rental revenue
|
| | | $ | 2,084 | | | | | $ | 2,049 | | | | | $ | 1,923 | | | | | $ | 867 | | | | | $ | 208 | | |
| | |
Total
|
| |||
2021
|
| | | $ | 74,565 | | |
2022
|
| | | | 60,875 | | |
2023
|
| | | | 82,451 | | |
Total
|
| | | $ | 217,891 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Fixed: | | | | | | | | | | | | | | | | | | | |
Cash rent
|
| | | $ | 128,566 | | | | | $ | 129,325 | | | | | $ | 127,052 | | |
Straight-line rent
|
| | | | (968) | | | | | | (246) | | | | | | 2,221 | | |
Lease intangible amortization
|
| | | | (61) | | | | | | 367 | | | | | | 452 | | |
Property operating cost reimbursements
|
| | | | 3,794 | | | | | | 3,690 | | | | | | 3,622 | | |
Total fixed
|
| | | | 131,331 | | | | | | 133,136 | | | | | | 133,347 | | |
Variable(1) | | | | | 34,926 | | | | | | 36,145 | | | | | | 33,863 | | |
Total rental revenue
|
| | | $ | 166,257 | | | | | $ | 169,281 | | | | | $ | 167,210 | | |
| | |
Future Minimum
Operating Lease Payments |
| |||
2021
|
| | | $ | 122,839 | | |
2022
|
| | | | 107,206 | | |
2023
|
| | | | 92,842 | | |
2024
|
| | | | 68,243 | | |
2025
|
| | | | 32,601 | | |
Thereafter
|
| | | | 39,161 | | |
Total
|
| | | $ | 462,892 | | |
| | |
Future Minimum
Lease Payments |
| |||
2021
|
| | | $ | 329 | | |
2022
|
| | | | 329 | | |
2023
|
| | | | 329 | | |
2024
|
| | | | 329 | | |
2025
|
| | | | 329 | | |
Thereafter
|
| | | | 10,392 | | |
Total
|
| | | | 12,037 | | |
Less: imputed interest
|
| | | | 6,634 | | |
Total
|
| | | $ | 5,403 | | |
| | |
Future Minimum
Lease Payments |
| |||
2020
|
| | | $ | 329 | | |
2021
|
| | | | 329 | | |
2022
|
| | | | 329 | | |
2023
|
| | | | 329 | | |
2024
|
| | | | 329 | | |
Thereafter
|
| | | | 10,721 | | |
Total
|
| | | | 12,366 | | |
Less: imputed interest
|
| | | | 6,915 | | |
Total
|
| | | $ | 5,451 | | |
| | | | | | | | |
Initial Costs(1)
|
| |
Costs
Capitalized Subsequent to Acquisition(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Property
|
| |
Encumbrances at
December 31, 2020 |
| |
Land
|
| |
Buildings,
Fixtures and Improvements |
| |
Gross Amount
Carried at December 31, 2020(3) (4) |
| |
Accumulated
Depreciation(3) (5) |
| |
Date
Acquired |
| |
Date of
Construction |
| |||||||||||||||||||||||||||
Government Services – Cocoa, FL
|
| | | $ | 500 | | | | | $ | 253 | | | | | $ | 1,435 | | | | | $ | 15 | | | | | $ | 1,703 | | | | | $ | (604) | | | | | | 12/13/2011 | | | | | | 2009 | | |
Drug Stores – Berkeley, MO
|
| | | | — | | | | | | 5,706 | | | | | | 32,333 | | | | | | (22,474) | | | | | | 15,565 | | | | | | — | | | | | | 1/25/2012 | | | | | | 2011 | | |
Government Services – Grangeville, ID
|
| | | | 2,100 | | | | | | 317 | | | | | | 6,023 | | | | | | 27 | | | | | | 6,367 | | | | | | (2,460) | | | | | | 3/5/2012 | | | | | | 2007 | | |
Government Services – Fort Worth, TX
|
| | | | — | | | | | | 477 | | | | | | 4,294 | | | | | | (4) | | | | | | 4,767 | | | | | | (1,724) | | | | | | 5/9/2012 | | | | | | 2010 | | |
Government Services – Plattsburgh, NY
|
| | | | — | | | | | | 508 | | | | | | 4,572 | | | | | | — | | | | | | 5,080 | | | | | | (1,824) | | | | | | 6/19/2012 | | | | | | 2008 | | |
Financial Services – Warwick, RI
|
| | | | — | | | | | | 1,870 | | | | | | 8,828 | | | | | | 697 | | | | | | 11,395 | | | | | | (3,183) | | | | | | 9/24/2013 | | | | | | 1995 | | |
Health Care – Waukegan, IL
|
| | | | — | | | | | | 4,734 | | | | | | 21,319 | | | | | | 1,960 | | | | | | 28,013 | | | | | | (7,431) | | | | | | 11/5/2013 | | | | | | 1980 | | |
Insurance – Fresno, CA
|
| | | | — | | | | | | 3,405 | | | | | | 22,343 | | | | | | 2,937 | | | | | | 28,685 | | | | | | (5,338) | | | | | | 11/5/2013 | | | | | | 1984 | | |
Telecommunications – Richardson, TX
|
| | | | 10,367 | | | | | | 1,891 | | | | | | 31,118 | | | | | | 2,187 | | | | | | 35,196 | | | | | | (9,966) | | | | | | 11/5/2013 | | | | | | 1986 | | |
Multi-Tenant – San Antonio, TX
|
| | | | 8,672 | | | | | | 1,666 | | | | | | 19,092 | | | | | | 94 | | | | | | 20,852 | | | | | | (5,980) | | | | | | 11/5/2013 | | | | | | 2008 | | |
Government Services – Ponce, PR
|
| | | | — | | | | | | 1,780 | | | | | | 9,313 | | | | | | (5,394) | | | | | | 5,699 | | | | | | (421) | | | | | | 11/5/2013 | | | | | | 1995 | | |
Construction – Denver, CO
|
| | | | — | | | | | | 12,648 | | | | | | 66,398 | | | | | | 2,073 | | | | | | 81,119 | | | | | | (20,672) | | | | | | 11/5/2013 | | | | | | 2001 | | |
Professional Services – Lawrence, KS(6)
|
| | | | — | | | | | | 2,548 | | | | | | 18,057 | | | | | | (3,435) | | | | | | 17,170 | | | | | | (3,300) | | | | | | 11/5/2013 | | | | | | 1997 | | |
Financial Services – Englewood, CO
|
| | | | — | | | | | | 2,563 | | | | | | 22,026 | | | | | | 655 | | | | | | 25,244 | | | | | | (6,990) | | | | | | 11/5/2013 | | | | | | 2009 | | |
Telecommunications – Nashville, TN
|
| | | | — | | | | | | 1,190 | | | | | | 15,847 | | | | | | 1,082 | | | | | | 18,119 | | | | | | (5,345) | | | | | | 11/5/2013 | | | | | | 2002 | | |
Manufacturing – Malvern, PA
|
| | | | — | | | | | | 2,666 | | | | | | 40,981 | | | | | | (6,124) | | | | | | 37,523 | | | | | | (6,746) | | | | | | 11/5/2013 | | | | | | 1999 | | |
Professional Services – Milwaukee, WI
|
| | | | — | | | | | | 3,081 | | | | | | 22,512 | | | | | | 1,095 | | | | | | 26,688 | | | | | | (7,285) | | | | | | 11/5/2013 | | | | | | 2001 | | |
Multi-Tenant – Tulsa, OK
|
| | | | — | | | | | | 1,253 | | | | | | 70,274 | | | | | | 1,868 | | | | | | 73,395 | | | | | | (21,807) | | | | | | 11/5/2013 | | | | | | 1995 | | |
Vacant – Englewood, CO
|
| | | | — | | | | | | 1,490 | | | | | | 5,060 | | | | | | — | | | | | | 6,550 | | | | | | (1,738) | | | | | | 11/5/2013 | | | | | | 2011 | | |
Vacant – Ridley Park, PA
|
| | | | — | | | | | | — | | | | | | 6,114 | | | | | | (5,334) | | | | | | 780 | | | | | | (18) | | | | | | 11/5/2013 | | | | | | 1976 | | |
Vacant – Richardson, TX
|
| | | | 7,135 | | | | | | 1,292 | | | | | | 19,606 | | | | | | 769 | | | | | | 21,667 | | | | | | (6,246) | | | | | | 11/5/2013 | | | | | | 2008 | | |
Multi-Tenant – The Woodlands, TX
|
| | | | — | | | | | | 4,724 | | | | | | 40,332 | | | | | | 671 | | | | | | 45,727 | | | | | | (12,276) | | | | | | 11/5/2013 | | | | | | 2009 | | |
| | | | | | | | |
Initial Costs(1)
|
| |
Costs
Capitalized Subsequent to Acquisition(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Property
|
| |
Encumbrances at
December 31, 2020 |
| |
Land
|
| |
Buildings,
Fixtures and Improvements |
| |
Gross Amount
Carried at December 31, 2020(3) (4) |
| |
Accumulated
Depreciation(3) (5) |
| |
Date
Acquired |
| |
Date of
Construction |
| |||||||||||||||||||||||||||
Multi-Tenant – The Woodlands, TX
|
| | | $ | 15,069 | | | | | $ | 5,219 | | | | | $ | 19,196 | | | | | $ | 9,141 | | | | | $ | 33,556 | | | | | $ | (5,689) | | | | | | 11/5/2013 | | | | | | 2014 | | |
Manufacturing – Longmont, CO
|
| | | | — | | | | | | 1,402 | | | | | | 15,640 | | | | | | 1,364 | | | | | | 18,406 | | | | | | (6,285) | | | | | | 1/8/2014 | | | | | | 1993 | | |
Manufacturing – Duluth, GA
|
| | | | 8,600 | | | | | | 3,503 | | | | | | 14,842 | | | | | | 80 | | | | | | 18,425 | | | | | | (3,954) | | | | | | 2/7/2014 | | | | | | 1999 | | |
Insurance – Urbana, MD
|
| | | | 19,187 | | | | | | 2,733 | | | | | | 31,483 | | | | | | — | | | | | | 34,216 | | | | | | (9,015) | | | | | | 2/7/2014 | | | | | | 2011 | | |
Agricultural – Blair, NE
|
| | | | — | | | | | | 627 | | | | | | 4,989 | | | | | | — | | | | | | 5,616 | | | | | | (1,374) | | | | | | 2/7/2014 | | | | | | 2009 | | |
Professional Services – Nashville, TN
|
| | | | 4,700 | | | | | | 688 | | | | | | 10,417 | | | | | | — | | | | | | 11,105 | | | | | | (2,704) | | | | | | 2/7/2014 | | | | | | 2010 | | |
Insurance – Plano, TX
|
| | | | — | | | | | | 10,036 | | | | | | 42,676 | | | | | | 53 | | | | | | 52,765 | | | | | | (13,042) | | | | | | 2/7/2014 | | | | | | 2009 | | |
Insurance – Phoenix, AZ
|
| | | | — | | | | | | 6,194 | | | | | | 16,215 | | | | | | — | | | | | | 22,409 | | | | | | (4,862) | | | | | | 2/7/2014 | | | | | | 2012 | | |
Insurance – Oklahoma City, OK
|
| | | | — | | | | | | 3,639 | | | | | | 32,567 | | | | | | 588 | | | | | | 36,794 | | | | | | (10,018) | | | | | | 2/7/2014 | | | | | | 2009 | | |
Drug Stores – Northbrook, IL
|
| | | | — | | | | | | 3,471 | | | | | | 41,765 | | | | | | 2,148 | | | | | | 47,384 | | | | | | (12,066) | | | | | | 2/7/2014 | | | | | | 1980 | | |
Administration & Support Services – Schaumburg, IL
|
| | | | — | | | | | | 5,935 | | | | | | 26,003 | | | | | | (5,778) | | | | | | 26,160 | | | | | | (4,460) | | | | | | 2/7/2014 | | | | | | 1986 | | |
Insurance – Buffalo, NY
|
| | | | 39,611 | | | | | | 2,569 | | | | | | 89,399 | | | | | | 194 | | | | | | 92,162 | | | | | | (21,756) | | | | | | 2/7/2014 | | | | | | 2007 | | |
Home Improvement – Kennesaw, GA
|
| | | | — | | | | | | 1,809 | | | | | | 12,331 | | | | | | — | | | | | | 14,140 | | | | | | (3,575) | | | | | | 2/7/2014 | | | | | | 2012 | | |
Financial Services – Hopewell, NJ
|
| | | | 74,250 | | | | | | 17,619 | | | | | | 108,349 | | | | | | (11,513) | | | | | | 114,455 | | | | | $ | (23,429) | | | | | | 2/7/2014 | | | | | | 2001 | | |
Professional Services – Lincoln, NE
|
| | | | — | | | | | | 2,812 | | | | | | 25,566 | | | | | | (355) | | | | | | 28,023 | | | | | | (7,981) | | | | | | 2/7/2014 | | | | | | 2009 | | |
Professional Services – Bedford, MA
|
| | | | — | | | | | | 16,594 | | | | | | 75,137 | | | | | | 1,663 | | | | | | 93,394 | | | | | | (21,993) | | | | | | 2/7/2014 | | | | | | 2001 | | |
Manufacturing – Parsippany, NJ
|
| | | | 27,700 | | | | | | 5,150 | | | | | | 50,051 | | | | | | 748 | | | | | | 55,949 | | | | | | (14,383) | | | | | | 2/7/2014 | | | | | | 2009 | | |
Logistics – Santee, CA
|
| | | | — | | | | | | 2,400 | | | | | | 7,312 | | | | | | 36 | | | | | | 9,748 | | | | | | (3,415) | | | | | | 2/21/2014 | | | | | | 2003 | | |
Other Manufacturing – Glen Burnie, MD
|
| | | | — | | | | | | 2,127 | | | | | | 23,198 | | | | | | (3,894) | | | | | | 21,431 | | | | | | (4,306) | | | | | | 2/21/2014 | | | | | | 1984 | | |
Health Care – Irving, TX
|
| | | | — | | | | | | 3,237 | | | | | | 37,297 | | | | | | 341 | | | | | | 40,875 | | | | | | (11,744) | | | | | | 4/28/2014 | | | | | | 1997 | | |
Manufacturing – Annandale, NJ
|
| | | | — | | | | | | 1,367 | | | | | | 14,223 | | | | | | (90) | | | | | | 15,500 | | | | | | (3,827) | | | | | | 4/30/2014 | | | | | | 1999 | | |
Health Care – Indianapolis, IN
|
| | | | — | | | | | | 981 | | | | | | 3,922 | | | | | | 775 | | | | | | 5,678 | | | | | | (1,551) | | | | | | 5/19/2014 | | | | | | 1993 | | |
Multi-Tenant – Covington, KY
|
| | | | — | | | | | | 3,120 | | | | | | 80,689 | | | | | | 1,691 | | | | | | 85,500 | | | | | | (20,989) | | | | | | 6/5/2014 | | | | | | 2002 | | |
Logistics – Amherst, NY
|
| | | | — | | | | | | 4,107 | | | | | | 20,347 | | | | | | — | | | | | | 24,454 | | | | | | (7,215) | | | | | | 6/25/2014 | | | | | | 1986 | | |
| | | | | | | | |
Initial Costs(1)
|
| |
Costs
Capitalized Subsequent to Acquisition(2) |
| | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||||
Property
|
| |
Encumbrances at
December 31, 2020 |
| |
Land
|
| |
Buildings,
Fixtures and Improvements |
| |
Gross Amount
Carried at December 31, 2020(3) (4) |
| |
Accumulated
Depreciation(3) (5) |
| |
Date
Acquired |
| |
Date of
Construction |
| |||||||||||||||||||||||||||
Professional Services – Tulsa, OK
|
| | | $ | — | | | | | $ | 2,239 | | | | | $ | 6,375 | | | | | $ | — | | | | | $ | 8,614 | | | | | $ | (1,602) | | | | | | 6/25/2014 | | | | | | 1982 | | |
Professional Services – Dublin, OH
|
| | | | — | | | | | | 945 | | | | | | 8,520 | | | | | | — | | | | | | 9,465 | | | | | | (2,534) | | | | | | 6/26/2014 | | | | | | 1997 | | |
Professional Services – Sterling, VA
|
| | | | — | | | | | | 4,285 | | | | | | 29,802 | | | | | | 6,289 | | | | | | 40,376 | | | | | | (8,632) | | | | | | 6/30/2014 | | | | | | 2011 | | |
Other Manufacturing – Malvern, PA
|
| | | | — | | | | | | 1,816 | | | | | | — | | | | | | 9,747 | | | | | | 11,563 | | | | | | (1,808) | | | | | | 8/27/2014 | | | | | | 2014 | | |
Telecommunications – Schaumburg, IL
|
| | | | — | | | | | | 2,364 | | | | | | 9,305 | | | | | | 780 | | | | | | 12,449 | | | | | | (3,351) | | | | | | 9/24/2014 | | | | | | 1989 | | |
| | | | $ | 217,891 | | | | | $ | 175,050 | | | | | $ | 1,345,493 | | | | | $ | (12,627) | | | | | $ | 1,507,916 | | | | | $ | (368,914) | | | | | | | | | | | | | | |
|
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Balance, beginning of year
|
| | | $ | 1,525,807 | | | | | $ | 1,525,413 | | | | | $ | 1,512,371 | | |
Additions:
|
| | | | | | | | | | | | | | | | | | |
Improvements
|
| | | | 4,912 | | | | | | 7,122 | | | | | | 13,111 | | |
Deductions/Other:
|
| | | | | | | | | | | | | | | | | | |
Impairments
|
| | | | (22,715) | | | | | | (6,021) | | | | | | — | | |
Other
|
| | | | (88) | | | | | | (707) | | | | | | (69) | | |
Balance, end of year
|
| | | $ | 1,507,916 | | | | | $ | 1,525,807 | | | | | $ | 1,525,413 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Balance, beginning of year
|
| | | $ | 338,184 | | | | | $ | 293,907 | | | | | $ | 231,625 | | |
Additions:
|
| | | | | | | | | | | | | | | | | | |
Depreciation expense
|
| | | | 44,302 | | | | | | 47,472 | | | | | | 62,282 | | |
Deductions/Other:
|
| | | | | | | | | | | | | | | | | | |
Impairments
|
| | | | (13,572) | | | | | | (2,520) | | | | | | — | | |
Other
|
| | | | — | | | | | | (675) | | | | | | — | | |
Balance, end of year
|
| | | $ | 368,914 | | | | | $ | 338,184 | | | | | $ | 293,907 | | |