| | | | Sincerely, | |
| | | |
Paul H. McDowell
Chief Executive Officer Orion Office REIT Inc. |
|
| | |
Page
|
| |||
| | | | 7 | | | |
| | | | 28 | | | |
| | | | 39 | | | |
| | | | 41 | | | |
| | | | 43 | | | |
| | | | 65 | | | |
| | | | 67 | | | |
| | | | 78 | | | |
| | | | 79 | | | |
| | | | 93 | | | |
| | | | 111 | | | |
| | | | 136 | | | |
| | | | 140 | | | |
| | | | 150 | | | |
| | | | 158 | | | |
| | | | 160 | | | |
| | | | 161 | | | |
| | | | 162 | | | |
| | | | 174 | | | |
| | | | 203 | | | |
| | | | 204 | | | |
| | | | 212 | | | |
| | | | F-1 | | |
Region
|
| |
Total Square Feet (000s)
|
| |
% of June 30, 2021 ABR
|
| ||||||
Northeast
|
| | | | 2,487 | | | | | | 29.1% | | |
Midwest
|
| | | | 3,698 | | | | | | 28.7% | | |
Southwest
|
| | | | 2,760 | | | | | | 24.7% | | |
Southeast
|
| | | | 647 | | | | | | 6.9% | | |
Mid-Atlantic
|
| | | | 510 | | | | | | 5.9% | | |
West
|
| | | | 274 | | | | | | 2.9% | | |
Other
|
| | | | 56 | | | | | | 1.2% | | |
Northwest
|
| | | | 74 | | | | | | 0.6% | | |
Totals | | | | | 10,506 | | | | | | 100.0% | | |
As of
|
| |
Square Feet
Owned (000s) |
| |
Occupancy Rate
|
| |
Average Annual Base
Rent per Square Foot |
| |||||||||
June 30, 2021
|
| | | | 10,506 | | | | | | 94.4% | | | | | $ | 16.72 | | |
| | | | | | | | | | | | | | |
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 | | | |
✓
|
| | | $ | 11,564 | | | | | $ | 24.00 | | |
2
|
| |
Insurance
|
| |
Buffalo
|
| | | | NY | | | | | | 430 | | | | | | | | $ | 8,090 | | | | | $ | 18.79 | | |
3
|
| |
Telecommunications
|
| |
Bedford
|
| | | | MA | | | | | | 328 | | | | | | | | $ | 7,221 | | | | | $ | 22.00 | | |
4
|
| |
Multi-Tenant
|
| |
Covington
|
| | | | KY | | | | | | 438 | | | |
✓
|
| | | $ | 6,227 | | | | | $ | 14.21 | | |
5
|
| |
Multi-Tenant
|
| |
Tulsa
|
| | | | OK | | | | | | 329 | | | | | | | | $ | 5,578 | | | | | $ | 16.98 | | |
6
|
| |
Health Care
|
| |
Malvern
|
| | | | PA | | | | | | 188 | | | | | | | | $ | 5,254 | | | | | $ | 28.00 | | |
7
|
| |
Health Care
|
| |
Parsippany
|
| | | | NJ | | | | | | 176 | | | | | | | | $ | 5,107 | | | | | $ | 29.00 | | |
| | | | | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| |||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square
Feet (000s) |
| |
Rated(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| ||||||||||||
8
|
| |
Insurance
|
| |
Plano
|
| | | | TX | | | | | | 209 | | | |
✓
|
| | | $ | 4,188 | | | | | $ | 20.07 | | |
9
|
| |
Multi-Tenant
|
| |
Denver
|
| | | | CO | | | | | | 262 | | | |
✓
|
| | | $ | 4,132 | | | | | $ | 15.75 | | |
10
|
| |
Drug Stores
|
| |
Northbrook
|
| | | | IL | | | | | | 195 | | | |
✓
|
| | | $ | 3,722 | | | | | $ | 19.08 | | |
11
|
| |
Health Care
|
| |
Berkeley
|
| | | | MO | | | | | | 227 | | | |
✓
|
| | | $ | 3,498 | | | | | $ | 15.38 | | |
12
|
| |
Health Care
|
| |
Irving
|
| | | | TX | | | | | | 172 | | | | | | | | $ | 3,413 | | | | | $ | 19.81 | | |
13
|
| |
Insurance
|
| |
Urbana
|
| | | | MD | | | | | | 116 | | | |
✓
|
| | | $ | 3,325 | | | | | $ | 28.72 | | |
14
|
| |
Health Care US
|
| |
Bedford
|
| | | | TX | | | | | | 75 | | | | | | | | $ | 3,303 | | | | | $ | 44.04 | | |
15
|
| |
Other
|
| |
Sterling
|
| | | | VA | | | | | | 207 | | | | | | | | $ | 3,232 | | | | | $ | 15.60 | | |
16
|
| |
Other
|
| |
Schaumburg
|
| | | | IL | | | | | | 178 | | | |
✓
|
| | | $ | 2,844 | | | | | $ | 15.99 | | |
17
|
| |
Insurance
|
| |
Oklahoma City
|
| | | | OK | | | | | | 147 | | | | | | | | $ | 2,791 | | | | | $ | 18.97 | | |
18
|
| |
Other Manufacturing
|
| |
Glen Burnie
|
| | | | MD | | | | | | 120 | | | | | | | | $ | 2,728 | | | | | $ | 22.73 | | |
19
|
| |
Transportation Services
|
| |
Uniontown
|
| | | | OH | | | | | | 267 | | | |
✓
|
| | | $ | 2,726 | | | | | $ | 10.23 | | |
20
|
| |
Telecommunications
|
| |
Richardson
|
| | | | TX | | | | | | 203 | | | |
✓
|
| | | $ | 2,642 | | | | | $ | 13.00 | | |
21
|
| |
Multi-Tenant
|
| |
The Woodlands
|
| | | | TX | | | | | | 154 | | | | | | | | $ | 2,433 | | | | | $ | 15.82 | | |
22
|
| |
Health Care US
|
| |
St. Louis
|
| | | | MO | | | | | | 181 | | | |
✓
|
| | | $ | 2,403 | | | | | $ | 13.27 | | |
23
|
| |
Multi-Tenant
|
| |
The Woodlands
|
| | | | TX | | | | | | 175 | | | | | | | | $ | 2,346 | | | | | $ | 13.40 | | |
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
|
| |
Telecommunications
|
| |
Milwaukee
|
| | | | WI | | | | | | 155 | | | |
✓
|
| | | $ | 2,188 | | | | | $ | 14.13 | | |
28
|
| |
Financial Services
|
| |
Mount Pleasant
|
| | | | SC | | | | | | 68 | | | |
✓
|
| | | $ | 2,186 | | | | | $ | 32.14 | | |
29
|
| |
Insurance
|
| |
Fresno
|
| | | | CA | | | | | | 127 | | | |
✓
|
| | | $ | 2,130 | | | | | $ | 16.77 | | |
30
|
| |
Insurance
|
| |
Phoenix
|
| | | | AZ | | | | | | 90 | | | |
✓
|
| | | $ | 2,089 | | | | | $ | 23.11 | | |
31
|
| |
Government Services
|
| |
Ponce
|
| | | | PR | | | | | | 57 | | | |
✓
|
| | | $ | 2,023 | | | | | $ | 35.81 | | |
32
|
| |
Food Processing
|
| |
St. Charles
|
| | | | MO | | | | | | 96 | | | |
✓
|
| | | $ | 2,022 | | | | | $ | 21.02 | | |
33
|
| |
Aerospace
|
| |
Columbus
|
| | | | OH | | | | | | 147 | | | |
✓
|
| | | $ | 1,941 | | | | | $ | 13.24 | | |
34
|
| |
Financial Services
|
| |
Englewood
|
| | | | CO | | | | | | 95 | | | | | | | | $ | 1,858 | | | | | $ | 19.50 | | |
35
|
| |
Other
|
| |
Dublin
|
| | | | OH | | | | | | 150 | | | |
✓
|
| | | $ | 1,800 | | | | | $ | 12.00 | | |
36
|
| |
Home Improvement
|
| |
Santee
|
| | | | CA | | | | | | 73 | | | | | | | | $ | 1,797 | | | | | $ | 24.66 | | |
37
|
| |
Multi-Tenant
|
| |
San Antonio
|
| | | | TX | | | | | | 96 | | | |
✓
|
| | | $ | 1,779 | | | | | $ | 18.56 | | |
38
|
| |
Other Manufacturing
|
| |
East Windsor
|
| | | | NJ | | | | | | 66 | | | | | | | | $ | 1,754 | | | | | $ | 26.62 | | |
39
|
| |
Transportation Services
|
| |
Memphis
|
| | | | TN | | | | | | 90 | | | |
✓
|
| | | $ | 1,744 | | | | | $ | 19.28 | | |
40
|
| |
Diversified Industrial
|
| |
Annandale
|
| | | | NJ | | | | | | 105 | | | |
✓
|
| | | $ | 1,707 | | | | | $ | 16.25 | | |
41
|
| |
Telecommunications
|
| |
Augusta
|
| | | | GA | | | | | | 79 | | | |
✓
|
| | | $ | 1,645 | | | | | $ | 20.83 | | |
42
|
| |
Diversified Industrial
|
| |
Buffalo Grove
|
| | | | IL | | | | | | 105 | | | |
✓
|
| | | $ | 1,629 | | | | | $ | 15.50 | | |
43
|
| |
Health Care
|
| |
Waukegan
|
| | | | IL | | | | | | 131 | | | |
✓
|
| | | $ | 1,576 | | | | | $ | 12.00 | | |
44
|
| |
Telecommunications
|
| |
Brownsville
|
| | | | TX | | | | | | 78 | | | |
✓
|
| | | $ | 1,570 | | | | | $ | 20.12 | | |
45
|
| |
Diversified Industrial
|
| |
Longmont
|
| | | | CO | | | | | | 152 | | | |
✓
|
| | | $ | 1,568 | | | | | $ | 10.30 | | |
46
|
| |
Equipment Services
|
| |
Duluth
|
| | | | GA | | | | | | 126 | | | |
✓
|
| | | $ | 1,461 | | | | | $ | 11.61 | | |
47
|
| |
Telecommunications
|
| |
East Syracuse
|
| | | | NY | | | | | | 109 | | | |
✓
|
| | | $ | 1,446 | | | | | $ | 13.32 | | |
48
|
| |
Telecommunications
|
| |
Schaumburg
|
| | | | IL | | | | | | 106 | | | |
✓
|
| | | $ | 1,383 | | | | | $ | 13.00 | | |
49
|
| |
Diversified Industrial
|
| |
Cedar Rapids
|
| | | | IA | | | | | | 78 | | | |
✓
|
| | | $ | 1,375 | | | | | $ | 17.64 | | |
50
|
| |
Government Services
|
| |
Redding
|
| | | | CA | | | | | | 56 | | | |
✓
|
| | | $ | 1,233 | | | | | $ | 22.18 | | |
51
|
| |
Other Manufacturing
|
| |
Malvern
|
| | | | PA | | | | | | 45 | | | | | | | | $ | 1,231 | | | | | $ | 27.10 | | |
52
|
| |
Home Improvement
|
| |
Kennesaw
|
| | | | GA | | | | | | 80 | | | |
✓
|
| | | $ | 1,209 | | | | | $ | 15.11 | | |
53
|
| |
Financial Services
|
| |
Harleysville
|
| | | | PA | | | | | | 80 | | | |
✓
|
| | | $ | 1,197 | | | | | $ | 14.91 | | |
| | | | | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| |||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square
Feet (000s) |
| |
Rated(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| ||||||||||||
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
|
| |
Government Services
|
| |
Parkersburg
|
| | | | WV | | | | | | 67 | | | |
✓
|
| | | $ | 1,071 | | | | | $ | 15.94 | | |
60
|
| |
Other
|
| |
Dublin
|
| | | | OH | | | | | | 69 | | | | | | | | $ | 1,044 | | | | | $ | 15.19 | | |
61
|
| |
Other
|
| |
Lawrence
|
| | | | KS | | | | | | 106 | | | | | | | | $ | 1,035 | | | | | $ | 9.80 | | |
62
|
| |
Telecommunications
|
| |
Nashville
|
| | | | TN | | | | | | 69 | | | | | | | | $ | 1,032 | | | | | $ | 14.90 | | |
63
|
| |
Government Services
|
| |
Malone
|
| | | | NY | | | | | | 31 | | | |
✓
|
| | | $ | 999 | | | | | $ | 32.47 | | |
64
|
| |
Health Care
|
| |
Nashville
|
| | | | TN | | | | | | 55 | | | | | | | | $ | 969 | | | | | $ | 17.77 | | |
65
|
| |
Other
|
| |
Tulsa
|
| | | | OK | | | | | | 108 | | | | | | | | $ | 966 | | | | | $ | 8.98 | | |
66
|
| |
Other
|
| |
Lawrence
|
| | | | KS | | | | | | 90 | | | | | | | | $ | 887 | | | | | $ | 9.91 | | |
67
|
| |
Drug Stores
|
| |
Deerfield
|
| | | | IL | | | | | | 82 | | | |
✓
|
| | | $ | 870 | | | | | $ | 10.61 | | |
68
|
| |
Government Services
|
| |
New Port Richey
|
| | | | FL | | | | | | 49 | | | |
✓
|
| | | $ | 866 | | | | | $ | 17.76 | | |
69
|
| |
Government Services
|
| |
Knoxville
|
| | | | TN | | | | | | 25 | | | |
✓
|
| | | $ | 821 | | | | | $ | 32.31 | | |
70
|
| |
Government Services
|
| |
Dallas
|
| | | | TX | | | | | | 18 | | | |
✓
|
| | | $ | 763 | | | | | $ | 43.27 | | |
71
|
| |
Financial Services
|
| |
Warwick
|
| | | | RI | | | | | | 70 | | | |
✓
|
| | | $ | 762 | | | | | $ | 10.93 | | |
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 | | | | | | | | $ | 538 | | | | | $ | 6.50 | | |
76
|
| |
Government Services
|
| |
Fort Worth
|
| | | | TX | | | | | | 16 | | | |
✓
|
| | | $ | 501 | | | | | $ | 31.65 | | |
77
|
| |
Government Services
|
| |
Minneapolis
|
| | | | MN | | | | | | 39 | | | |
✓
|
| | | $ | 493 | | | | | $ | 12.55 | | |
78
|
| |
Food Processing
|
| |
Blair
|
| | | | NE | | | | | | 30 | | | |
✓
|
| | | $ | 493 | | | | | $ | 16.43 | | |
79
|
| |
Government Services
|
| |
Sioux City
|
| | | | IA | | | | | | 11 | | | |
✓
|
| | | $ | 485 | | | | | $ | 43.35 | | |
80
|
| |
Government Services
|
| |
Eagle Pass
|
| | | | TX | | | | | | 22 | | | |
✓
|
| | | $ | 454 | | | | | $ | 20.72 | | |
81
|
| |
Government Services
|
| |
Paris
|
| | | | TX | | | | | | 11 | | | |
✓
|
| | | $ | 425 | | | | | $ | 39.35 | | |
82
|
| |
Government Services
|
| |
Plattsburgh
|
| | | | NY | | | | | | 19 | | | |
✓
|
| | | $ | 397 | | | | | $ | 21.29 | | |
83
|
| |
Government Services
|
| |
Brownsville
|
| | | | TX | | | | | | 11 | | | |
✓
|
| | | $ | 323 | | | | | $ | 30.68 | | |
84
|
| |
Government Services
|
| |
Caldwell
|
| | | | ID | | | | | | 11 | | | |
✓
|
| | | $ | 277 | | | | | $ | 25.72 | | |
85
|
| |
Government Services
|
| |
Eagle Pass
|
| | | | TX | | | | | | 12 | | | |
✓
|
| | | $ | 203 | | | | | $ | 17.42 | | |
86
|
| |
Government Services
|
| |
Cocoa
|
| | | | FL | | | | | | 6 | | | |
✓
|
| | | $ | 176 | | | | | $ | 28.84 | | |
87
|
| |
Vacant
|
| |
El Centro
|
| | | | CA | | | | | | 18 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
88
|
| |
Vacant
|
| |
Englewood
|
| | | | CO | | | | | | 61 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
89
|
| |
Vacant
|
| |
Ridley Park
|
| | | | PA | | | | | | 23 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
90
|
| |
Vacant
|
| |
Richardson
|
| | | | TX | | | | | | 116 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
91
|
| |
Vacant
|
| |
Sierra Vista
|
| | | | AZ | | | | | | 24 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
92
|
| |
Vacant
|
| |
Tucson
|
| | | | AZ | | | | | | 125 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
Total | | | | | | | | | | | | | | | | | 10,506 | | | | | | | | $ | 175,676 | | | | | $ | 16.72 | | |
|
| | |
Interest Rate
(as of June 30, 2021) |
| |
Fixed or Floating
Interest Rate |
| |
Contractual
or Anticipated Maturity Date |
| |
Mortgage Balance
($000s, as of June 30, 2021) |
| |||
| | |
L+325 bps
|
| |
Floating
|
| |
8/19/2021
|
| | | $ | 14,914 | | |
| | |
6.05%
|
| |
Fixed
|
| |
5/6/2022
|
| | | $ | 2,990 | | |
| | |
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
|
| | | $ | 17,270 | | |
| | |
4.23%
|
| |
Fixed
|
| |
3/1/2023
|
| | | $ | 74,250 | | |
| | |
3.95%
|
| |
Fixed
|
| |
4/1/2023
|
| | | $ | 8,558 | | |
| | |
5.63%
|
| |
Fixed
|
| |
6/1/2032
|
| | | $ | 12,572 | | |
Totals | | |
4.71%
|
| | | | | | | | | $ | 181,179 | | |
Client
|
| |
Square Feet
Leased (000s) |
| |
Annualized Base Rent for
the month ending June 30, 2021 ($000s) |
| |
Percentage of
June 30, 2021 ABR |
| |||||||||
Cigna
|
| | | | 708 | | | | | $ | 12,177 | | | | | | 6.9% | | |
Merrill Lynch
|
| | | | 482 | | | | | $ | 11,564 | | | | | | 6.6% | | |
Government Services Administration
|
| | | | 455 | | | | | $ | 11,760 | | | | | | 6.7% | | |
HealthNow Systems
|
| | | | 430 | | | | | $ | 8,090 | | | | | | 4.6% | | |
RSA Security
|
| | | | 328 | | | | | $ | 7,221 | | | | | | 4.1% | | |
Walgreens
|
| | | | 575 | | | | | $ | 6,094 | | | | | | 3.5% | | |
T-Mobile
|
| | | | 300 | | | | | $ | 5,367 | | | | | | 3.1% | | |
Teva Pharmacueticals
|
| | | | 188 | | | | | $ | 5,254 | | | | | | 3.0% | | |
The Medicines Company (Novartis)
|
| | | | 176 | | | | | $ | 5,107 | | | | | | 2.9% | | |
FedEx Corporation
|
| | | | 357 | | | | | $ | 4,469 | | | | | | 2.5% | | |
Industry
|
| |
Square Feet
Leased (000s) |
| |
Annualized Base Rent for
the month ending June 30, 2021 ($000s) |
| |
Percentage of
June 30, 2021 ABR |
| |||||||||
Health Care
|
| | | | 1,480 | | | | | $ | 25,483 | | | | | | 14.5% | | |
Telecommunications
|
| | | | 1,551 | | | | | $ | 24,682 | | | | | | 14.0% | | |
Insurance
|
| | | | 1,165 | | | | | $ | 23,365 | | | | | | 13.3% | | |
Financial Services
|
| | | | 945 | | | | | $ | 19,367 | | | | | | 11.0% | | |
Government Services
|
| | | | 494 | | | | | $ | 12,254 | | | | | | 7.0% | | |
Drug Stores
|
| | | | 770 | | | | | $ | 9,817 | | | | | | 5.6% | | |
Other
|
| | | | 561 | | | | | $ | 8,086 | | | | | | 4.6% | | |
Home Improvement
|
| | | | 153 | | | | | $ | 3,006 | | | | | | 1.7% | | |
Diversified Industrial
|
| | | | 440 | | | | | $ | 6,279 | | | | | | 3.6% | | |
Other Manufacturing
|
| | | | 231 | | | | | $ | 5,712 | | | | | | 3.3% | | |
Year
|
| |
Square Feet
of Expiring Leases (000s) |
| |
Percentage of
Property Square Feet |
| |
Annualized Base Rent for
the month ending June 30, 2021 ($000s) |
| |
Percentage of
June 30, 2021 ABR |
| ||||||||||||
2021
|
| | | | 808 | | | | | | 9.3% | | | | | $ | 15,029 | | | | | | 9.8% | | |
2022
|
| | | | 1,486 | | | | | | 17.1% | | | | | $ | 25,547 | | | | | | 16.7% | | |
2023
|
| | | | 1,644 | | | | | | 18.9% | | | | | $ | 25,098 | | | | | | 16.4% | | |
2024
|
| | | | 2,098 | | | | | | 24.2% | | | | | $ | 40,969 | | | | | | 26.7% | | |
2025
|
| | | | 615 | | | | | | 7.1% | | | | | $ | 10,337 | | | | | | 6.7% | | |
2026
|
| | | | 340 | | | | | | 3.9% | | | | | $ | 5,825 | | | | | | 3.8% | | |
2027
|
| | | | 620 | | | | | | 7.1% | | | | | $ | 9,746 | | | | | | 6.4% | | |
2028
|
| | | | 384 | | | | | | 4.4% | | | | | $ | 6,217 | | | | | | 4.1% | | |
2029
|
| | | | 207 | | | | | | 2.4% | | | | | $ | 3,232 | | | | | | 2.1% | | |
2030
|
| | | | 75 | | | | | | 0.9% | | | | | $ | 3,303 | | | | | | 2.2% | | |
Thereafter
|
| | | | 407 | | | | | | 4.7% | | | | | $ | 7,877 | | | | | | 5.1% | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
(in millions)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Income Statement Data | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 25.6 | | | | | $ | 26.9 | | | | | $ | 53.5 | | | | | $ | 53.5 | | | | | $ | 54.7 | | |
Total expenses
|
| | | | 16.8 | | | | | | 18.8 | | | | | | 55.4 | | | | | | 38.2 | | | | | | 39.9 | | |
Total net income (loss)
|
| | | $ | 8.8 | | | | | $ | 8.1 | | | | | $ | (1.9) | | | | | $ | 15.3 | | | | | $ | 14.8 | | |
Cash Flow Provided By (Used In) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating Activities
|
| | | $ | 21.3 | | | | | $ | 22.0 | | | | | $ | 42.3 | | | | | $ | 40.0 | | | | | $ | 42.0 | | |
Investing Activities
|
| | | | (0.1) | | | | | | (0.3) | | | | | | (0.5) | | | | | | (0.5) | | | | | | (2.4) | | |
Financing Activities
|
| | | | (24.7) | | | | | | (21.2) | | | | | | (41.7) | | | | | | (38.6) | | | | | | (49.6) | | |
(in millions)
|
| |
As of June 30,
2021 |
| |
As of December 31,
|
| ||||||||||||
|
2020
|
| |
2019
|
| ||||||||||||||
Balance Sheet Data | | | | | | | | | | | | | | | | | | | |
Total real estate, net
|
| | | $ | 489.2 | | | | | $ | 497.9 | | | | | $ | 534.1 | | |
Total assets
|
| | | | 531.0 | | | | | | 546.4 | | | | | | 592.2 | | |
Mortgage payable, net
|
| | | | 22.7 | | | | | | 37.1 | | | | | | 70.1 | | |
Total liabilities
|
| | | | 35.4 | | | | | | 49.3 | | | | | | 84.2 | | |
Total equity
|
| | | | 495.6 | | | | | | 497.1 | | | | | | 508.0 | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
(in millions)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Funds from operations (FFO)
|
| | | $ | 20.7 | | | | | $ | 21.2 | | | | | $ | 42.8 | | | | | $ | 42.2 | | | | | $ | 42.8 | | |
Adjusted funds from operations (AFFO)
|
| | | $ | 20.2 | | | | | $ | 20.8 | | | | | $ | 42.0 | | | | | $ | 40.8 | | | | | $ | 40.2 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
(in millions)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Income Statement Data: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenues
|
| | | $ | 81.3 | | | | | $ | 86.6 | | | | | $ | 170.9 | | | | | $ | 182.1 | | | | | $ | 180.0 | | |
Total expenses, net of other income and gains(1)
|
| | | | 79.2 | | | | | | 54.0 | | | | | | 127.4 | | | | | | 141.5 | | | | | | 154.4 | | |
Total net income
|
| | | | 2.1 | | | | | | 32.6 | | | | | | 43.5 | | | | | | 40.6 | | | | | | 25.6 | | |
Total net loss attributable to non-controlling interest
|
| | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | 0.1 | | | | | | 0.2 | | |
Total net income attributable to VEREIT Office Assets
|
| | | $ | 2.2 | | | | | $ | 32.6 | | | | | $ | 43.6 | | | | | $ | 40.7 | | | | | $ | 25.8 | | |
Cash Flow Provided By (Used In): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 50.8 | | | | | $ | 56.1 | | | | | $ | 108.5 | | | | | $ | 112.6 | | | | | $ | 103.9 | | |
Investing activities
|
| | | | (5.4) | | | | | | 70.8 | | | | | | 111.4 | | | | | | (17.1) | | | | | | (16.5) | | |
Financing activities
|
| | | | (44.7) | | | | | | (127.0) | | | | | | (219.4) | | | | | | (94.5) | | | | | | (90.5) | | |
| | |
As of June 30,
|
| |
As of December 31,
|
| ||||||||||||
Balance Sheet Data:
|
| |
2021
|
| |
2020
|
| |
2019
|
| |||||||||
Total real estate, net
|
| | | $ | 1,147.4 | | | | | $ | 1,196.0 | | | | | $ | 1,375.1 | | |
Total assets
|
| | | | 1,364.5 | | | | | | 1,412.4 | | | | | | 1,589.0 | | |
Mortgages payable, net
|
| | | | 158.3 | | | | | | 217.6 | | | | | | 243.9 | | |
Total liabilities
|
| | | | 186.4 | | | | | | 250.9 | | | | | | 278.9 | | |
Total equity
|
| | | | 1,178.1 | | | | | | 1,161.4 | | | | | | 1,310.1 | | |
| | |
Six Months Ended
June 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
(in millions)
|
| |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Funds from operations (FFO)
|
| | | $ | 53.8 | | | | | $ | 54.1 | | | | | $ | 106.8 | | | | | $ | 115.0 | | | | | $ | 111.9 | | |
Adjusted funds from operations (AFFO)
|
| | | | 55.4 | | | | | | 55.5 | | | | | | 109.0 | | | | | | 114.4 | | | | | | 103.6 | | |
| | |
Realty Income
Office Assets Historical |
| |
VEREIT Office
Assets Historical, As Reclassified (Note 3) |
| |
Transaction
Accounting Adjustments |
| |
Item in
Note 4 |
| |
Pro Forma
Combined |
| |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Real estate held for investment, at cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Land
|
| | | $ | 71,191 | | | | | $ | 164,966 | | | | | $ | 216,949 | | | | | | [1] | | | | | $ | 453,106 | | |
Buildings and improvements
|
| | | | 562,904 | | | | | | 1,309,833 | | | | | | (128,994) | | | | | | [1] | | | | | | 1,743,743 | | |
Total real estate held for investment, at cost
|
| | | | 634,095 | | | | | | 1,474,799 | | | | | | 87,955 | | | | | | | | | | | | 2,196,849 | | |
Less accumulated depreciation and amortization
|
| | | | (144,865) | | | | | | (378,001) | | | | | | 378,001 | | | | | | [2] | | | | | | (144,865) | | |
Real estate held for investment, net
|
| | | | 489,230 | | | | | | 1,096,798 | | | | | | 465,956 | | | | | | | | | | | | 2,051,984 | | |
Cash and cash equivalents
|
| | | | — | | | | | | 1,300 | | | | | | 9,991 | | | | | | [3] | | | | | | 11,291 | | |
Investment in unconsolidated joint venture
|
| | | | — | | | | | | 14,964 | | | | | | — | | | | | | | | | | | | 14,964 | | |
Accounts receivable, net
|
| | | | 7,948 | | | | | | 32,558 | | | | | | (24,888) | | | | | | [4] | | | | | | 15,618 | | |
Lease intangible assets, net
|
| | | | 25,147 | | | | | | 50,587 | | | | | | 230,037 | | | | | | [5] | | | | | | 305,771 | | |
Other assets, net
|
| | | | 8,702 | | | | | | 9,180 | | | | | | 11,038 | | | | | | [6] | | | | | | 28,920 | | |
Goodwill
|
| | | | — | | | | | | 159,129 | | | | | | (31,019) | | | | | | [7] | | | | | | 128,110 | | |
Total assets
|
| | | $ | 531,027 | | | | | $ | 1,364,516 | | | | | $ | 661,115 | | | | | | | | | | | $ | 2,556,658 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 1,594 | | | | | $ | 7,978 | | | | | $ | 14,196 | | | | | | [8] | | | | | $ | 23,768 | | |
Lease intangible liabilities, net
|
| | | | 6,406 | | | | | | 6,111 | | | | | | 28,967 | | | | | | [9] | | | | | | 41,484 | | |
Other liabilities
|
| | | | 4,706 | | | | | | 14,001 | | | | | | — | | | | | | | | | | | | 18,707 | | |
Mortgages payable, net
|
| | | | 22,732 | | | | | | 158,330 | | | | | | (165,241) | | | | | | [10] | | | | | | 15,821 | | |
Line of credit payable
|
| | | | — | | | | | | — | | | | | | 14,700 | | | | | | [11] | | | | | | 14,700 | | |
Term loans, net
|
| | | | — | | | | | | — | | | | | | 599,738 | | | | | | [11] | | | | | | 599,738 | | |
Total liabilities
|
| | | | 35,438 | | | | | | 186,420 | | | | | | 492,360 | | | | | | | | | | | | 714,218 | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock
|
| | | | — | | | | | | — | | | | | | 542 | | | | | | [12] | | | | | | 542 | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | | | | | 1,859,885 | | | | | | [12] | | | | | | 1,859,885 | | |
Retained earnings
|
| | | | — | | | | | | — | | | | | | (19,144) | | | | | | [12] | | | | | | (19,144) | | |
Equity
|
| | | | 495,589 | | | | | | 1,176,939 | | | | | | (1,672,528) | | | | | | [12] | | | | | | — | | |
Total stockholders’ equity
|
| | | | 495,589 | | | | | | 1,176,939 | | | | | | 168,755 | | | | | | | | | | | | 1,841,283 | | |
Non-controlling interests
|
| | | | — | | | | | | 1,157 | | | | | | — | | | | | | | | | | | | 1,157 | | |
Total equity
|
| | | | 495,589 | | | | | | 1,178,096 | | | | | | 168,755 | | | | | | | | | | | | 1,842,440 | | |
Total liabilities and equity
|
| | | $ | 531,027 | | | | | $ | 1,364,516 | | | | | $ | 661,115 | | | | | | | | | | | $ | 2,556,658 | | |
| | |
Realty Income
Office Assets Historical |
| |
VEREIT Office
Assets Historical |
| |
Transaction
Accounting Adjustments |
| |
Item in
Note 4 |
| |
Pro Forma
Combined |
| |
Item in
Note 4 |
| ||||||||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue (including
reimbursable) |
| | | $ | 25,615 | | | | | $ | 80,894 | | | | | $ | 6,179 | | | | | | [13] | | | | | $ | 112,688 | | | | | | | | |
Fee income from unconsolidated joint venture
|
| | | | — | | | | | | 440 | | | | | | — | | | | | | | | | | | | 440 | | | | | | | | |
Total revenues
|
| | | | 25,615 | | | | | | 81,334 | | | | | | 6,179 | | | | | | | | | | | | 113,128 | | | | | | | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 11,943 | | | | | | 29,444 | | | | | | 43,761 | | | | | | [14] | | | | | | 85,148 | | | | | | | | |
Property (including reimbursable)
|
| | | | 2,951 | | | | | | 20,814 | | | | | | 42 | | | | | | [15] | | | | | | 23,807 | | | | | | | | |
Interest
|
| | | | 803 | | | | | | 3,816 | | | | | | 6,508 | | | | | | [16] | | | | | | 11,127 | | | | | | | | |
General and administrative
|
| | | | 1,071 | | | | | | 3,575 | | | | | | — | | | | | | | | | | | | 4,646 | | | | | | | | |
Provisions for impairment
|
| | | | — | | | | | | 21,624 | | | | | | — | | | | | | | | | | | | 21,624 | | | | | | | | |
Separation and Distribution related
costs |
| | | | — | | | | | | — | | | | | | — | | | | | | [17] | | | | | | — | | | | | | | | |
Total expenses
|
| | | | 16,768 | | | | | | 79,273 | | | | | | 50,311 | | | | | | | | | | | | 146,352 | | | | | | | | |
Other income, net
|
| | | | — | | | | | | 52 | | | | | | — | | | | | | | | | | | | 52 | | | | | | | | |
Equity in income of unconsolidated joint venture
|
| | | | — | | | | | | 410 | | | | | | — | | | | | | | | | | | | 410 | | | | | | | | |
Loss on extinguishment of debt, net
|
| | | | — | | | | | | (80) | | | | | | — | | | | | | | | | | | | (80) | | | | | | | | |
Income (loss) before taxes
|
| | | | 8,847 | | | | | | 2,443 | | | | | | (44,132) | | | | | | | | | | | | (32,842) | | | | | | | | |
Provision for income taxes
|
| | | | — | | | | | | (313) | | | | | | — | | | | | | | | | | | | (313) | | | | | | | | |
Net income (loss)
|
| | | | 8,847 | | | | | | 2,130 | | | | | | (44,132) | | | | | | | | | | | | (33,155) | | | | | | | | |
Net loss attributable to non-controlling interests
|
| | | | — | | | | | | 31 | | | | | | — | | | | | | | | | | | | 31 | | | | | | | | |
Net income (loss) attributable to common stockholders
|
| | | $ | 8,847 | | | | | $ | 2,161 | | | | | $ | (44,132) | | | | | | | | | | | $ | (33,124) | | | | | | | | |
Net loss attributable to common stockholders per share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (0.61) | | | | | | [19] | | |
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 54,172,452 | | | | | | [19] | | |
| | |
Realty Income
Office Assets Historical |
| |
VEREIT
Office Assets Historical |
| |
Transaction
Accounting Adjustments |
| |
Item in
Note 4 |
| |
Pro Forma
Combined |
| |
Item in
Note 4 |
| ||||||||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue (including reimbursable)
|
| | | $ | 53,474 | | | | | $ | 170,304 | | | | | $ | 10,227 | | | | | | [13] | | | | | $ | 234,005 | | | | | | | | |
Fee income from unconsolidated joint venture
|
| | | | — | | | | | | 596 | | | | | | — | | | | | | | | | | | | 596 | | | | | | | | |
Total revenues
|
| | | | 53,474 | | | | | | 170,900 | | | | | | 10,227 | | | | | | | | | | | | 234,601 | | | | | | | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 25,950 | | | | | | 62,662 | | | | | | 83,749 | | | | | | [14] | | | | | | 172,361 | | | | | | | | |
Property (including reimbursable)
|
| | | | 5,770 | | | | | | 46,597 | | | | | | 84 | | | | | | [15] | | | | | | 52,451 | | | | | | | | |
Interest
|
| | | | 2,931 | | | | | | 9,905 | | | | | | 10,717 | | | | | | [16] | | | | | | 23,553 | | | | | | | | |
General and administrative
|
| | | | 2,051 | | | | | | 7,029 | | | | | | — | | | | | | | | | | | | 9,080 | | | | | | | | |
Provisions for impairment
|
| | | | 18,671 | | | | | | 9,306 | | | | | | — | | | | | | | | | | | | 27,977 | | | | | | | | |
Separation and Distribution related
costs |
| | | | — | | | | | | — | | | | | | 14,196 | | | | | | [17] | | | | | | 14,196 | | | | | | | | |
Total expenses
|
| | | | 55,373 | | | | | | 135,499 | | | | | | 108,746 | | | | | | | | | | | | 299,618 | | | | | | | | |
Other income, net
|
| | | | — | | | | | | 158 | | | | | | — | | | | | | | | | | | | 158 | | | | | | | | |
Equity in income of unconsolidated joint venture
|
| | | | — | | | | | | 535 | | | | | | — | | | | | | | | | | | | 535 | | | | | | | | |
Gain on disposition of real estate assets,
net |
| | | | — | | | | | | 9,765 | | | | | | — | | | | | | | | | | | | 9,765 | | | | | | | | |
Loss on extinguishment of debt, net
|
| | | | — | | | | | | (1,686) | | | | | | (4,948) | | | | | | [18] | | | | | | (6,634) | | | | | | | | |
(Loss) income before taxes
|
| | | | (1,899) | | | | | | 44,173 | | | | | | (103,467) | | | | | | | | | | | | (61,193) | | | | | | | | |
Provision for income taxes
|
| | | | — | | | | | | (640) | | | | | | — | | | | | | | | | | | | (640) | | | | | | | | |
Net (loss) income
|
| | | | (1,899) | | | | | | 43,533 | | | | | | (103,467) | | | | | | | | | | | | (61,833) | | | | | | | | |
Net loss attributable to non-controlling interests
|
| | | | — | | | | | | 60 | | | | | | — | | | | | | | | | | | | 60 | | | | | | | | |
Net (loss) income attributable to common stockholders
|
| | | $ | (1,899) | | | | | $ | 43,593 | | | | | $ | (103,467) | | | | | | | | | | | $ | (61,773) | | | | | | | | |
Net loss attributable to common stockholders
per share: |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1.14) | | | | | | [19] | | |
Weighted average common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | 54,172,452 | | | | | | [19] | | |
| | |
June 30, 2021
|
| |||
Rent and tenant receivables and other assets, net
|
| | | $ | 33,602 | | |
Less: Straight-line rent receivable, net
|
| | | | (24,888) | | |
Less: Accounts receivable, net
|
| | | | (7,670) | | |
Operating lease right-of-use assets
|
| | | | 5,378 | | |
Restricted cash
|
| | | | 2,758 | | |
Other assets, net, as presented
|
| | | $ | 9,180 | | |
| | |
June 30, 2021
|
| |||
Straight-line rent receivable, net
|
| | | $ | 24,888 | | |
Accounts receivable, net
|
| | | | 7,670 | | |
Accounts receivable, net, as presented
|
| | | $ | 32,558 | | |
| | |
June 30, 2021
|
| |||
Intangible lease assets
|
| | | $ | 188,204 | | |
Less: Accumulated amortization
|
| | | | (137,617) | | |
Lease intangible assets, net, as presented
|
| | | $ | 50,587 | | |
| | |
Estimated
fair value |
| |
Less:
Elimination of historical carrying value |
| |
Total
pro forma adjustment |
| |||||||||
Land
|
| | | $ | 381,915 | | | | | $ | (164,966) | | | | | $ | 216,949 | | |
Buildings and improvements
|
| | | | 1,180,839 | | | | | | (1,309,833) | | | | | | (128,994) | | |
| | |
Amount
|
| |||
Gross proceeds from the Orion Term Loan, the CMBS Bridge Loan and the Orion Revolving Credit Facility, as described in item 11 of Note 4
|
| | | $ | 619,700 | | |
Less: Payment of financing fees associated with the Orion Term Loan, the CMBS Bridge Loan and the Orion Revolving Credit Facility
|
| | | | (13,900) | | |
Less: Use of proceeds to repay existing mortgages payable, including prepayment costs
|
| | | | (177,033) | | |
Plus: Deemed contribution from Realty Income to pay for a portion of mortgage prepayment costs
|
| | | | 6,224 | | |
Less: Proceeds retained by Realty Income
|
| | | | (425,000) | | |
Total pro forma adjustment
|
| | | $ | 9,991 | | |
| | |
Amount
|
| |||
Preliminary allocation of fair value: | | | | | | | |
In-place leases
|
| | | $ | 219,237 | | |
Leasing commissions and marketing costs
|
| | | | 43,848 | | |
Above-market lease assets
|
| | | | 17,539 | | |
Less: Elimination of historical carrying value of VEREIT Office Assets lease intangible assets, net
|
| | | | (50,587) | | |
Total pro forma adjustment
|
| | | $ | 230,037 | | |
| | |
Common
stock |
| |
Additional
paid-in capital |
| |
Retained
earnings |
| |
Equity
|
| ||||||||||||
Distribution of proceeds from the Orion Term Loan and CMBS Bridge Loan to Realty Income
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | (425,000) | | |
Deemed contribution from Realty Income for payment of a portion of mortgage prepayment costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | 6,224 | | |
Adjustments to net equity value of VEREIT Office Assets prior to the Distribution (a)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 606,675 | | |
Recapitalization of Orion equity
|
| | | | 542 | | | | | | 1,859,885 | | | | | | — | | | | | | (1,860,427) | | |
Loss on debt extinguishment upon repayment of
certain existing mortgages payable |
| | | | — | | | | | | — | | | | | | (4,948) | | | | | | — | | |
Separation and Distribution related costs
|
| | | | — | | | | | | — | | | | | | (14,196) | | | | | | — | | |
Total pro forma adjustment
|
| | | $ | 542 | | | | | $ | 1,859,885 | | | | | $ | (19,144) | | | | | $ | (1,672,528) | | |
| | |
Amount
|
| |||
Adjustment of Land and Buildings and improvements as discussed in item 1 of Note 4
|
| | | $ | 87,955 | | |
Adjustment of Accumulated depreciation and amortization as discussed in item 2 of Note 4
|
| | | | 378,001 | | |
Adjustment of Accounts receivable, net as discussed in item 4 of Note 4
|
| | | | (24,888) | | |
Adjustment of Lease intangible assets, net as discussed in item 5 of Note 4
|
| | | | 230,037 | | |
Adjustment of Other assets, net for the fair value of acquired below-market ground leases as discussed in item 6 of Note 4
|
| | | | 2,400 | | |
Adjustment of Goodwill as discussed in item 7 of Note 4
|
| | | | (31,019) | | |
Adjustment of Lease intangible liabilities, net as discussed in item 9 of Note 4
|
| | | | (28,967) | | |
Adjustment of Mortgages payable, net as discussed in item 10 of Note 4(i)
|
| | | | (6,844) | | |
Total pro forma adjustment
|
| | | $ | 606,675 | | |
| | |
Elimination of
historical amounts |
| |
Recognition of
pro forma amounts |
| |
Total pro forma
adjustment |
| |||||||||
For the six months ended June 30, 2021 | | | | | | | | | | | | | | | | | | | |
Straight-line rents
|
| | | $ | 1,459 | | | | | $ | 2,574 | | | | | $ | 4,033 | | |
Amortization of above-market and below-market lease
intangibles and deferred lease incentives |
| | | | 82 | | | | | | 2,064 | | | | | | 2,146 | | |
Total pro forma adjustment
|
| | | $ | 1,541 | | | | | $ | 4,638 | | | | | $ | 6,179 | | |
For the year ended December 31, 2020 | | | | | | | | | | | | | | | | | | | |
Straight-line rents
|
| | | $ | 869 | | | | | $ | 5,164 | | | | | $ | 6,033 | | |
Amortization of above-market and below-market lease
intangibles and deferred lease incentives |
| | | | 67 | | | | | | 4,127 | | | | | | 4,194 | | |
Total pro forma adjustment
|
| | | $ | 936 | | | | | $ | 9,291 | | | | | $ | 10,227 | | |
| | |
For the six months
ended June 30, 2021 |
| |
For the year ended
December 31, 2020 |
| ||||||
Buildings and improvements
|
| | | $ | 17,965 | | | | | $ | 35,931 | | |
Tenant improvements
|
| | | | 15,783 | | | | | | 31,566 | | |
In-place leases and leasing commissions and marketing costs
|
| | | | 39,457 | | | | | | 78,914 | | |
Less: Elimination of historical depreciation and amortization
|
| | | | (29,444) | | | | | | (62,662) | | |
Total pro forma adjustment
|
| | | $ | 43,761 | | | | | $ | 83,749 | | |
| | |
For the six months ended
June 30, 2021 |
| |
For the year ended
December 31, 2020 |
| ||||||
Interest expense on the Orion Term Loan, the Orion Revolving Credit Facility and the CMBS Bridge Loan(a)
|
| | | $ | 7,893 | | | | | $ | 15,786 | | |
Amortization of deferred financing costs for the Orion Term Loan, the Orion Revolving Credit Facility and the CMBS Bridge Loan
|
| | | | 2,977 | | | | | | 5,954 | | |
Elimination of historical interest expense associated with
certain existing mortgages payable to be paid off with proceeds from the Orion Term Loan and the CMBS Bridge Loan |
| | | | (4,362) | | | | | | (11,023) | | |
Total pro forma adjustment
|
| | | $ | 6,508 | | | | | $ | 10,717 | | |
| | |
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
|
| | | $ | (33,124) | | | | | $ | (61,773) | | |
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(a) |
| | | | 54,172,452 | | | | | | 54,172,452 | | |
Pro forma net (loss) income attributable to common stockholders per share – basic and diluted
|
| | | $ | (0.61) | | | | | $ | (1.14) | | |
(in millions)
|
| |
2021
|
| |
2020
|
| |
Increase (Decrease)
|
| |||||||||||||||
| | | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue (including reimbursable)
|
| | | $ | 25.6 | | | | | $ | 26.9 | | | | | $ | (1.3) | | | | | | (4.8)% | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 11.9 | | | | | | 13.1 | | | | | | (1.2) | | | | | | (9.2)% | | |
Property (including reimbursable)
|
| | | | 3.0 | | | | | | 3.0 | | | | | | — | | | | | | 0.0% | | |
General and administrative
|
| | | | 1.1 | | | | | | 1.1 | | | | | | — | | | | | | 0.0% | | |
Interest
|
| | | | 0.8 | | | | | | 1.6 | | | | | | (0.8) | | | | | | (50.0)% | | |
Total expenses
|
| | | $ | 16.8 | | | | | $ | 18.8 | | | | | $ | (2.0) | | | | | | (10.6)% | | |
NET INCOME
|
| | | $ | 8.8 | | | | | $ | 8.1 | | | | | $ | 0.7 | | | | | | 8.6% | | |
(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 | | | | | | 45.0% | | |
NET (LOSS) 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) | | | | | | (4.3)% | | |
NET INCOME
|
| | | $ | 15.3 | | | | | $ | 14.8 | | | | | $ | 0.5 | | | | | | 3.4% | | |
| | |
Six
Months Ended June 30, 2021 |
| |
Six
Months Ended June 30, 2020 |
| |
Increase (Decrease)
|
| |||||||||
Net cash provided by operating activities
|
| | | $ | 21.4 | | | | | $ | 22.0 | | | | | $ | (0.6) | | |
Net cash used in investing activities
|
| | | | (0.1) | | | | | | (0.3) | | | | | | (0.2) | | |
Net cash used in financing activities
|
| | | | (24.7) | | | | | | (21.2) | | | | | | 3.5 | | |
| | | | | | | | | | | | | | | | | | | | |
Increase (Decrease)
|
| |||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |
2020
versus 2019 |
| |
2019
versus 2018 |
| |||||||||||||||
Net cash provided by operating activities
|
| | | $ | 42.3 | | | | | $ | 40.0 | | | | | $ | 42.0 | | | | | $ | 2.3 | | | | | $ | (2.0) | | |
Net cash used by investing activities
|
| | | | (0.5) | | | | | | (0.5) | | | | | | (2.4) | | | | | | — | | | | | | (1.9) | | |
Net cash used by financing activities
|
| | | | (41.7) | | | | | | (38.6) | | | | | | (49.6) | | | | | | 3.1 | | | | | | (11.0) | | |
Office Properties
|
| |
Fixed
Rate |
| |
Maturity
Date |
| |
June 30,
2021 |
| |
December 31,
2020 |
| |
December 31,
2019 |
| |||||||||||||||
Columbus, OH
|
| | | | 5.6% | | | | | | 6/1/2032 | | | | | $ | 12.6 | | | | | $ | 12.8 | | | | | $ | 13.3 | | |
East Windsor, NJ
|
| | | | 4.9% | | | | | | 6/1/2022 | | | | | | 9.6 | | | | | | 9.6 | | | | | | 9.6 | | |
Tucson, AZ
|
| | | | 5.4% | | | | | | 7/1/2021 | | | | | | — | | | | | | 14.0 | | | | | | 14.3 | | |
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
|
| | | | | | | | | | | | | | | | 22.2 | | | | | | 36.4 | | | | | | 69.2 | | |
Unamortized premium, net
|
| | | | | | | | | | | | | | | | 0.5 | | | | | | 0.6 | | | | | | 1.0 | | |
Total mortgages payable, net
|
| | | | | | | | | | | | | | | $ | 22.7 | | | | | $ | 37.0 | | | | | $ | 70.2 | | |
| | |
Total
|
| |
Less
than 1 Year(1) |
| |
1 to
3 Years |
| |
3 to
5 Years |
| |
Greater
than 5 Years |
| |||||||||||||||
Contractual Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage notes payable
|
| | | $ | 22.2 | | | | | $ | — | | | | | $ | 9.6 | | | | | $ | — | | | | | $ | 12.6 | | |
Interest payments – mortgage notes
|
| | | | 6.1 | | | | | | 0.6 | | | | | | 1.5 | | | | | | 1.2 | | | | | | 2.8 | | |
Operating Leases
|
| | | | 3.8 | | | | | | — | | | | | | 0.2 | | | | | | 0.2 | | | | | | 3.4 | | |
Total contractual obligations
|
| | | $ | 32.1 | | | | | $ | 0.6 | | | | | $ | 11.3 | | | | | $ | 1.4 | | | | | $ | 18.8 | | |
| | |
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
|
| | | $ | 47.3 | | | | | $ | 15.6 | | | | | $ | 11.3 | | | | | $ | 1.4 | | | | | $ | 19.0 | | |
| | |
Six Months
Ended June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Net income attributable to Realty Income Office Assets
|
| | | $ | 8.8 | | | | | $ | 8.1 | | | | | $ | (1.9) | | | | | $ | 15.3 | | | | | $ | 14.8 | | |
Depreciation and amortization of real estate assets
|
| | | | 11.9 | | | | | | 13.1 | | | | | | 26.0 | | | | | | 26.9 | | | | | | 28.0 | | |
Impairment of real estate
|
| | | | — | | | | | | — | | | | | | 18.7 | | | | | | — | | | | | | — | | |
FFO attributable to Realty Income Office Assets
|
| | | | 20.7 | | | | | | 21.2 | | | | | | 42.8 | | | | | | 42.2 | | | | | | 42.8 | | |
Amortization of premiums and discounts on debt and investments, net
|
| | | | — | | | | | | (0.2) | | | | | | (0.4) | | | | | | (0.4) | | | | | | (0.4) | | |
Leasing costs and commissions
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1.1) | | |
Recurring capital expenditures
|
| | | | — | | | | | | — | | | | | | — | | | | | | (0.2) | | | | | | (0.2) | | |
Straight-line rent
|
| | | | — | | | | | | 0.2 | | | | | | 0.4 | | | | | | 0.1 | | | | | | — | | |
Amortization of above-market lease assets and deferred lease incentives
|
| | | | (0.5) | | | | | | (0.4) | | | | | | (0.8) | | | | | | (0.9) | | | | | | (0.9) | | |
AFFO attributable to Realty Income Office Assets
|
| | | $ | 20.2 | | | | | $ | 20.8 | | | | | $ | 42.0 | | | | | $ | 40.8 | | | | | $ | 40.2 | | |
| | |
2021
|
| |
2020
|
| |
Increase (Decrease)
|
| |||||||||||||||
| | | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue
|
| | | $ | 80.9 | | | | | $ | 86.2 | | | | | $ | (5.3) | | | | | | (6.1)% | | |
Fee income from unconsolidated joint venture
|
| | | | 0.4 | | | | | | 0.4 | | | | | | — | | | | | | 0.0% | | |
Total revenues
|
| | | | 81.3 | | | | | | 86.6 | | | | | | (5.3) | | | | | | | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Property operating
|
| | | | 20.8 | | | | | | 22.6 | | | | | | (1.8) | | | | | | (8.0)% | | |
General and administrative
|
| | | | 3.6 | | | | | | 3.6 | | | | | | — | | | | | | —% | | |
Depreciation and amortization
|
| | | | 29.5 | | | | | | 32.3 | | | | | | (2.8) | | | | | | (9.0)% | | |
Impairments
|
| | | | 21.6 | | | | | | 0.2 | | | | | | 21.4 | | | | | | 10,700.0% | | |
Total operating expenses
|
| | | | 75.5 | | | | | | 58.7 | | | | | | 16.8 | | | | | | | | |
Other (expenses) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (3.8) | | | | | | (5.0) | | | | | | (1.2) | | | | | | (24.0)% | | |
Gain on disposition of real estate assets, net
|
| | | | — | | | | | | 11.4 | | | | | | (11.4) | | | | | | (100.0)% | | |
Loss on extinguishment of debt, net
|
| | | | (0.1) | | | | | | (1.7) | | | | | | (1.6) | | | | | | (94.1)% | | |
Equity in income of unconsolidated joint venture
|
| | | | 0.4 | | | | | | 0.2 | | | | | | 0.2 | | | | | | 100.0% | | |
Other income, net
|
| | | | 0.1 | | | | | | 0.1 | | | | | | — | | | | | | —% | | |
Total other (expenses) income, net
|
| | | | (3.4) | | | | | | 5.0 | | | | | | (8.4) | | | | | | | | |
Income before taxes
|
| | | | 2.4 | | | | | | 32.9 | | | | | | (30.5) | | | | | | (92.7)% | | |
Provision for income taxes
|
| | | | (0.3) | | | | | | (0.3) | | | | | | — | | | | | | 0.0% | | |
Net income
|
| | | $ | 2.1 | | | | | $ | 32.6 | | | | | $ | (30.5) | | | | | | (93.6)% | | |
| | |
2020
|
| |
2019
|
| |
Increase (Decrease)
|
| |||||||||||||||
| | | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue
|
| | | $ | 170.3 | | | | | $ | 182.1 | | | | | $ | (11.8) | | | | | | (6.5)% | | |
Fee income from unconsolidated joint venture
|
| | | | 0.6 | | | | | | — | | | | | | 0.6 | | | | | | 100.0% | | |
Total revenues
|
| | | | 170.9 | | | | | | 182.1 | | | | | | (11.2) | | | | | | (6.2)% | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Property operating
|
| | | | 46.6 | | | | | | 47.2 | | | | | | (0.6) | | | | | | (1.3)% | | |
General and administrative
|
| | | | 7.0 | | | | | | 7.8 | | | | | | (0.8) | | | | | | (10.3)% | | |
Depreciation and amortization
|
| | | | 62.7 | | | | | | 70.9 | | | | | | (8.2) | | | | | | (11.6)% | | |
Impairments
|
| | | | 9.3 | | | | | | 3.5 | | | | | | 5.8 | | | | | | 165.7% | | |
Total operating expenses
|
| | | | 125.6 | | | | | | 129.4 | | | | | | (3.8) | | | | | | (2.9)% | | |
Other (expenses) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (9.9) | | | | | | (12.1) | | | | | | (2.2) | | | | | | (18.2)% | | |
Gain on disposition of real estate assets, net
|
| | | | 9.8 | | | | | | — | | | | | | 9.8 | | | | | | 100.0% | | |
Loss on extinguishment of debt, net
|
| | | | (1.7) | | | | | | — | | | | | | 1.7 | | | | | | 100.0% | | |
Equity in income of unconsolidated joint venture
|
| | | | 0.5 | | | | | | — | | | | | | 0.5 | | | | | | 100.0% | | |
Other income, net
|
| | | | 0.2 | | | | | | 0.5 | | | | | | (0.3) | | | | | | (60.0)% | | |
Total other expenses, net
|
| | | | (1.1) | | | | | | 11.6 | | | | | | (10.5) | | | | | | (90.4)% | | |
Income before taxes
|
| | | | 44.2 | | | | | | 41.1 | | | | | | 3.1 | | | | | | 7.5% | | |
Provision for income taxes
|
| | | | (0.7) | | | | | | (0.5) | | | | | | 0.2 | | | | | | 20.0% | | |
Net income
|
| | | $ | 43.5 | | | | | $ | 40.6 | | | | | $ | 2.9 | | | | | | 7.1% | | |
| | |
2019
|
| |
2018
|
| |
Increase (Decrease)
|
| |||||||||||||||
| | | | | | | | | | | | | | |
$
|
| |
%
|
| ||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue
|
| | | $ | 182.1 | | | | | $ | 180.0 | | | | | $ | 2.1 | | | | | | 1.2% | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Property operating
|
| | | | 47.2 | | | | | | 46.2 | | | | | | 1.0 | | | | | | 2.2% | | |
General and administrative
|
| | | | 7.8 | | | | | | 7.7 | | | | | | 0.1 | | | | | | 1.3% | | |
Depreciation and amortization
|
| | | | 70.9 | | | | | | 86.3 | | | | | | (15.4) | | | | | | (17.8)% | | |
Impairments
|
| | | | 3.5 | | | | | | — | | | | | | 3.5 | | | | | | 100.0% | | |
Total operating expenses
|
| | | | 129.4 | | | | | | 140.2 | | | | | | (10.8) | | | | | | | | |
Other (expenses) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (12.1) | | | | | | (14.2) | | | | | | (2.1) | | | | | | (14.8)% | | |
Gain on extinguishment of debt, net
|
| | | | — | | | | | | 0.1 | | | | | | (0.1) | | | | | | (100.0)% | | |
Other income, net
|
| | | | 0.5 | | | | | | 0.5 | | | | | | — | | | | | | —% | | |
Total other (expenses) income, net
|
| | | | (11.6) | | | | | | (13.6) | | | | | | (2.0) | | | | | | | | |
Income before taxes
|
| | | | 41.1 | | | | | | 26.2 | | | | | | 14.9 | | | | | | 56.9% | | |
Provision for income taxes
|
| | | | (0.5) | | | | | | (0.6) | | | | | | (0.1) | | | | | | (16.7)% | | |
Net income
|
| | | $ | 40.6 | | | | | $ | 25.6 | | | | | $ | 15.0 | | | | | | 58.6% | | |
| | |
Six Months Ended June 30,
|
| |
6-months 2021
versus 2020 |
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
Net cash provided by operating activities
|
| | | $ | 50.8 | | | | | $ | 56.1 | | | | | $ | (5.3) | | |
Net cash (used in) provided by investing activities
|
| | | | (5.4) | | | | | | 70.8 | | | | | | (76.2) | | |
Net cash used in financing activities
|
| | | | (44.7) | | | | | | (127.0) | | | | | | 82.3 | | |
| | |
Year Ended December 31,
|
| |
2020 to 2019
Change |
| |
2019 to 2018
Change |
| |||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||||||||
Net cash provided by operating activities
|
| | | $ | 108.5 | | | | | $ | 112.6 | | | | | $ | 103.9 | | | | | $ | (4.1) | | | | | $ | 8.7 | | |
Net cash provided by (used in) investing activities
|
| | | | 111.4 | | | | | | (17.1) | | | | | | (16.5) | | | | | | 128.5 | | | | | | (0.6) | | |
Net cash used in financing activities
|
| | | | (219.4) | | | | | | (94.5) | | | | | | (90.5) | | | | | | (124.9) | | | | | | (4.0) | | |
| | |
Total
|
| |
Less than
1 Year(2) |
| |
1 to 3 Years
|
| |
3 to 5 Years
|
| |
Greater than
5 Years |
| |||||||||||||||
Contractual Obligations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgages notes payable
|
| | | $ | 159 | | | | | $ | 15 | | | | | $ | 143 | | | | | $ | — | | | | | $ | — | | |
Interest payments – mortgage notes(1)
|
| | | | 8 | | | | | | 3 | | | | | | 5 | | | | | | — | | | | | | — | | |
Operating Leases
|
| | | | 12 | | | | | | — | | | | | | 1 | | | | | | — | | | | | | 10 | | |
Total Contractual Obligations
|
| | | $ | 178 | | | | | $ | 19 | | | | | $ | 149 | | | | | $ | — | | | | | $ | 10 | | |
| | |
Total
|
| |
Less than 1 Year
|
| |
1 to 3
Years |
| |
3 to 5
Years |
| |
Greater than
5 Years |
| |||||||||||||||
Contractual Obligations | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Debt:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Mortgage notes payable
|
| | | $ | 218 | | | | | $ | 75 | | | | | $ | 143 | | | | | $ | — | | | | | $ | — | | |
Interest payments – mortgage notes(1)
|
| | | | 13 | | | | | | 8 | | | | | | 5 | | | | | | — | | | | | | — | | |
Operating Leases
|
| | | | 12 | | | | | | — | | | | | | 1 | | | | | | 1 | | | | | | 10 | | |
Total Contractual Obligations
|
| | | $ | 243 | | | | | $ | 83 | | | | | $ | 149 | | | | | $ | 1 | | | | | $ | 10 | | |
| | |
Six Months Ended June 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2020
|
| |
2019
|
| |
2018
|
| |||||||||||||||
Net income
|
| | | $ | 2.1 | | | | | $ | 32.6 | | | | | $ | 43.5 | | | | | $ | 40.6 | | | | | $ | 25.6 | | |
Gain on disposition of real estate assets, net
|
| | | | — | | | | | | (11.4) | | | | | | (9.8) | | | | | | — | | | | | | | | |
Depreciation and amortization of real estate assets
|
| | | | 29.4 | | | | | | 32.3 | | | | | | 62.7 | | | | | | 70.9 | | | | | | 86.3 | | |
Impairment of real estate
|
| | | | 21.6 | | | | | | 0.2 | | | | | | 9.3 | | | | | | 3.5 | | | | | | — | | |
Proportionate share of adjustments for unconsolidated
entities |
| | | | 0.7 | | | | | | 0.4 | | | | | | 1.1 | | | | | | | | | | | | | | |
FFO attributable to VEREIT Office Assets
|
| | | | 53.8 | | | | | | 54.1 | | | | | | 106.8 | | | | | | 115.0 | | | | | | 111.9 | | |
Gain (loss) on derivative instruments, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 0.1 | | | | | | 0.3 | | |
Amortization of premiums and discounts on debt and
equity investments, net |
| | | | (0.1) | | | | | | (0.4) | | | | | | (0.7) | | | | | | (0.6) | | | | | | (0.8) | | |
Amortization of above-market lease assets and deferred lease incentives
|
| | | | 0.1 | | | | | | — | | | | | | 0.1 | | | | | | (0.2) | | | | | | (0.3) | | |
Amortization and write-off of deferred financing costs
|
| | | | — | | | | | | 0.1 | | | | | | 0.2 | | | | | | 0.1 | | | | | | 0.2 | | |
Gain (loss) on extinguishment of debt, net
|
| | | | 0.1 | | | | | | 1.7 | | | | | | 1.7 | | | | | | — | | | | | | (0.1) | | |
Straight-line rent
|
| | | | 1.5 | | | | | | — | | | | | | 0.9 | | | | | | — | | | | | | (7.0) | | |
AFFO attributable to VEREIT Office Assets
|
| | | $ | 55.4 | | | | | $ | 55.5 | | | | | $ | 109.0 | | | | | $ | 114.4 | | | | | $ | 103.6 | | |
Region
|
| |
Total Square Feet
(000s) |
| |
% of June 30,
2021 ABR |
| ||||||
Northeast
|
| | | | 2,487 | | | | | | 29.1% | | |
Midwest
|
| | | | 3,698 | | | | | | 28.7% | | |
Southwest
|
| | | | 2,760 | | | | | | 24.7% | | |
Southeast
|
| | | | 647 | | | | | | 6.9% | | |
Mid-Atlantic
|
| | | | 510 | | | | | | 5.9% | | |
West
|
| | | | 274 | | | | | | 2.9% | | |
Other
|
| | | | 56 | | | | | | 1.2% | | |
Northwest
|
| | | | 74 | | | | | | 0.6% | | |
Totals | | | | | 10,506 | | | | | | 100.0% | | |
As of
|
| |
Square Feet
Owned (000s) |
| |
Occupancy
Rate |
| |
Average Annual
Base Rent per Square Foot |
| |||||||||
June 30, 2021
|
| | | | 10,506 | | | | | | 94.4% | | | | | $ | 16.72 | | |
| | | | | | | | | | | |
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 | | | |
✓
|
| | | $ | 11,564 | | | | | $ | 24.00 | | |
2
|
| |
Insurance
|
| |
Buffalo
|
| |
NY
|
| | | | 430 | | | | | | | | $ | 8,090 | | | | | $ | 18.79 | | |
3
|
| |
Telecommunications
|
| |
Bedford
|
| |
MA
|
| | | | 328 | | | | | | | | $ | 7,221 | | | | | $ | 22.00 | | |
4
|
| |
Multi-Tenant
|
| |
Covington
|
| |
KY
|
| | | | 438 | | | |
✓
|
| | | $ | 6,227 | | | | | $ | 14.21 | | |
5
|
| |
Multi-Tenant
|
| |
Tulsa
|
| |
OK
|
| | | | 329 | | | | | | | | $ | 5,578 | | | | | $ | 16.98 | | |
| | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| |||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square
Feet (000s) |
| |
Rated(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| |||||||||
6
|
| |
Health Care
|
| |
Malvern
|
| |
PA
|
| | | | 188 | | | | | | | | $ | 5,254 | | | | | $ | 28.00 | | |
7 | | |
Health Care
|
| |
Parsippany
|
| |
NJ
|
| | | | 176 | | | | | | | | $ | 5,107 | | | | | $ | 29.00 | | |
8 | | |
Insurance
|
| |
Plano
|
| |
TX
|
| | | | 209 | | | |
✓
|
| | | $ | 4,188 | | | | | $ | 20.07 | | |
9 | | |
Multi-Tenant
|
| |
Denver
|
| |
CO
|
| | | | 262 | | | |
✓
|
| | | $ | 4,132 | | | | | $ | 15.75 | | |
10 | | |
Drug Stores
|
| |
Northbrook
|
| |
IL
|
| | | | 195 | | | |
✓
|
| | | $ | 3,722 | | | | | $ | 19.08 | | |
11 | | |
Health Care
|
| |
Berkeley
|
| |
MO
|
| | | | 227 | | | |
✓
|
| | | $ | 3,498 | | | | | $ | 15.38 | | |
12 | | |
Health Care
|
| |
Irving
|
| |
TX
|
| | | | 172 | | | | | | | | $ | 3,413 | | | | | $ | 19.81 | | |
13 | | |
Insurance
|
| |
Urbana
|
| |
MD
|
| | | | 116 | | | |
✓
|
| | | $ | 3,325 | | | | | $ | 28.72 | | |
14 | | |
Health Care US
|
| |
Bedford
|
| |
TX
|
| | | | 75 | | | | | | | | $ | 3,303 | | | | | $ | 44.04 | | |
15 | | |
Other
|
| |
Sterling
|
| |
VA
|
| | | | 207 | | | | | | | | $ | 3,232 | | | | | $ | 15.60 | | |
16 | | |
Other
|
| |
Schaumburg
|
| |
IL
|
| | | | 178 | | | |
✓
|
| | | $ | 2,844 | | | | | $ | 15.99 | | |
17 | | |
Insurance
|
| |
Oklahoma City
|
| |
OK
|
| | | | 147 | | | | | | | | $ | 2,791 | | | | | $ | 18.97 | | |
18 | | |
Other Manufacturing
|
| |
Glen Burnie
|
| |
MD
|
| | | | 120 | | | | | | | | $ | 2,728 | | | | | $ | 22.73 | | |
19 | | |
Transportation Services
|
| |
Uniontown
|
| |
OH
|
| | | | 267 | | | |
✓
|
| | | $ | 2,726 | | | | | $ | 10.23 | | |
20 | | |
Telecommunications
|
| |
Richardson
|
| |
TX
|
| | | | 203 | | | |
✓
|
| | | $ | 2,642 | | | | | $ | 13.00 | | |
21 | | |
Multi-Tenant
|
| |
The Woodlands
|
| |
TX
|
| | | | 154 | | | | | | | | $ | 2,433 | | | | | $ | 15.82 | | |
22 | | |
Health Care US
|
| |
St. Louis
|
| |
MO
|
| | | | 181 | | | |
✓
|
| | | $ | 2,403 | | | | | $ | 13.27 | | |
23 | | |
Multi-Tenant
|
| |
The Woodlands
|
| |
TX
|
| | | | 175 | | | | | | | | $ | 2,346 | | | | | $ | 13.40 | | |
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 | | |
Telecommunications
|
| |
Milwaukee
|
| |
WI
|
| | | | 155 | | | |
✓
|
| | | $ | 2,188 | | | | | $ | 14.13 | | |
28 | | |
Financial Services
|
| |
Mount Pleasant
|
| |
SC
|
| | | | 68 | | | |
✓
|
| | | $ | 2,186 | | | | | $ | 32.14 | | |
29 | | |
Insurance
|
| |
Fresno
|
| |
CA
|
| | | | 127 | | | |
✓
|
| | | $ | 2,130 | | | | | $ | 16.77 | | |
30 | | |
Insurance
|
| |
Phoenix
|
| |
AZ
|
| | | | 90 | | | |
✓
|
| | | $ | 2,089 | | | | | $ | 23.11 | | |
31 | | |
Government Services
|
| |
Ponce
|
| |
PR
|
| | | | 57 | | | |
✓
|
| | | $ | 2,023 | | | | | $ | 35.81 | | |
32 | | |
Food Processing
|
| |
St. Charles
|
| |
MO
|
| | | | 96 | | | |
✓
|
| | | $ | 2,022 | | | | | $ | 21.02 | | |
33 | | |
Aerospace
|
| |
Columbus
|
| |
OH
|
| | | | 147 | | | |
✓
|
| | | $ | 1,941 | | | | | $ | 13.24 | | |
34 | | |
Financial Services
|
| |
Englewood
|
| |
CO
|
| | | | 95 | | | | | | | | $ | 1,858 | | | | | $ | 19.50 | | |
35 | | |
Financial Services
|
| |
Dublin
|
| |
OH
|
| | | | 150 | | | |
✓
|
| | | $ | 1,800 | | | | | $ | 12.00 | | |
36 | | |
Home Improvement
|
| |
Santee
|
| |
CA
|
| | | | 73 | | | | | | | | $ | 1,797 | | | | | $ | 24.66 | | |
37 | | |
Multi-Tenant
|
| |
San Antonio
|
| |
TX
|
| | | | 96 | | | |
✓
|
| | | $ | 1,779 | | | | | $ | 18.56 | | |
38 | | |
Other Manufacturing
|
| |
East Windsor
|
| |
NJ
|
| | | | 66 | | | | | | | | $ | 1,754 | | | | | $ | 26.62 | | |
39 | | |
Transportation Services
|
| |
Memphis
|
| |
TN
|
| | | | 90 | | | |
✓
|
| | | $ | 1,744 | | | | | $ | 19.28 | | |
40 | | |
Diversified Industrial
|
| |
Annandale
|
| |
NJ
|
| | | | 105 | | | |
✓
|
| | | $ | 1,707 | | | | | $ | 16.25 | | |
41 | | |
Telecommunications
|
| |
Augusta
|
| |
GA
|
| | | | 79 | | | |
✓
|
| | | $ | 1,645 | | | | | $ | 20.83 | | |
42 | | |
Diversified Industrial
|
| |
Buffalo Grove
|
| |
IL
|
| | | | 105 | | | |
✓
|
| | | $ | 1,629 | | | | | $ | 15.50 | | |
43 | | |
Health Care
|
| |
Waukegan
|
| |
IL
|
| | | | 131 | | | |
✓
|
| | | $ | 1,576 | | | | | $ | 12.00 | | |
44 | | |
Telecommunications
|
| |
Brownsville
|
| |
TX
|
| | | | 78 | | | |
✓
|
| | | $ | 1,570 | | | | | $ | 20.12 | | |
45 | | |
Diversified Industrial
|
| |
Longmont
|
| |
CO
|
| | | | 152 | | | |
✓
|
| | | $ | 1,568 | | | | | $ | 10.30 | | |
46 | | |
Equipment Services
|
| |
Duluth
|
| |
GA
|
| | | | 126 | | | |
✓
|
| | | $ | 1,461 | | | | | $ | 11.61 | | |
| | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| |||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square
Feet (000s) |
| |
Rated(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| |||||||||
47
|
| |
Telecommunications
|
| |
East Syracuse
|
| |
NY
|
| | | | 109 | | | |
✓
|
| | | $ | 1,446 | | | | | $ | 13.32 | | |
48
|
| |
Telecommunications
|
| |
Schaumburg
|
| |
IL
|
| | | | 106 | | | |
✓
|
| | | $ | 1,383 | | | | | $ | 13.00 | | |
49
|
| |
Diversified Industrial
|
| |
Cedar Rapids
|
| |
IA
|
| | | | 78 | | | |
✓
|
| | | $ | 1,375 | | | | | $ | 17.64 | | |
50
|
| |
Government Services
|
| |
Redding
|
| |
CA
|
| | | | 56 | | | |
✓
|
| | | $ | 1,233 | | | | | $ | 22.18 | | |
51
|
| |
Other Manufacturing
|
| |
Malvern
|
| |
PA
|
| | | | 45 | | | | | | | | $ | 1,231 | | | | | $ | 27.10 | | |
52
|
| |
Home Improvement
|
| |
Kennesaw
|
| |
GA
|
| | | | 80 | | | |
✓
|
| | | $ | 1,209 | | | | | $ | 15.11 | | |
53
|
| |
Financial Services
|
| |
Harleysville
|
| |
PA
|
| | | | 80 | | | |
✓
|
| | | $ | 1,197 | | | | | $ | 14.91 | | |
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
|
| |
Government Services
|
| |
Parkersburg
|
| |
WV
|
| | | | 67 | | | |
✓
|
| | | $ | 1,071 | | | | | $ | 15.94 | | |
60
|
| |
Other
|
| |
Dublin
|
| |
OH
|
| | | | 69 | | | | | | | | $ | 1,044 | | | | | $ | 15.19 | | |
61
|
| |
Other
|
| |
Lawrence
|
| |
KS
|
| | | | 106 | | | | | | | | $ | 1,035 | | | | | $ | 9.80 | | |
62
|
| |
Telecommunications
|
| |
Nashville
|
| |
TN
|
| | | | 69 | | | | | | | | $ | 1,032 | | | | | $ | 14.90 | | |
63
|
| |
Government Services
|
| |
Malone
|
| |
NY
|
| | | | 31 | | | |
✓
|
| | | $ | 999 | | | | | $ | 32.47 | | |
64
|
| |
Health Care
|
| |
Nashville
|
| |
TN
|
| | | | 55 | | | | | | | | $ | 969 | | | | | $ | 17.77 | | |
65
|
| |
Other
|
| |
Tulsa
|
| |
OK
|
| | | | 108 | | | | | | | | $ | 966 | | | | | $ | 8.98 | | |
66
|
| |
Other
|
| |
Lawrence
|
| |
KS
|
| | | | 90 | | | | | | | | $ | 887 | | | | | $ | 9.91 | | |
67
|
| |
Drug Stores
|
| |
Deerfield
|
| |
IL
|
| | | | 82 | | | |
✓
|
| | | $ | 870 | | | | | $ | 10.61 | | |
68
|
| |
Government Services
|
| |
New Port Richey
|
| |
FL
|
| | | | 49 | | | |
✓
|
| | | $ | 866 | | | | | $ | 17.76 | | |
69
|
| |
Government Services
|
| |
Knoxville
|
| |
TN
|
| | | | 25 | | | |
✓
|
| | | $ | 821 | | | | | $ | 32.31 | | |
70
|
| |
Government Services
|
| |
Dallas
|
| |
TX
|
| | | | 18 | | | |
✓
|
| | | $ | 763 | | | | | $ | 43.27 | | |
71
|
| |
Financial Services
|
| |
Warwick
|
| |
RI
|
| | | | 70 | | | |
✓
|
| | | $ | 762 | | | | | $ | 10.93 | | |
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 | | | | | | | | $ | 538 | | | | | $ | 6.50 | | |
76
|
| |
Government Services
|
| |
Fort Worth
|
| |
TX
|
| | | | 16 | | | |
✓
|
| | | $ | 501 | | | | | $ | 31.65 | | |
77
|
| |
Government Services
|
| |
Minneapolis
|
| |
MN
|
| | | | 39 | | | |
✓
|
| | | $ | 493 | | | | | $ | 12.55 | | |
78
|
| |
Food Processing
|
| |
Blair
|
| |
NE
|
| | | | 30 | | | |
✓
|
| | | $ | 493 | | | | | $ | 16.43 | | |
79
|
| |
Government Services
|
| |
Sioux City
|
| |
IA
|
| | | | 11 | | | |
✓
|
| | | $ | 485 | | | | | $ | 43.35 | | |
80
|
| |
Government Services
|
| |
Eagle Pass
|
| |
TX
|
| | | | 22 | | | |
✓
|
| | | $ | 454 | | | | | $ | 20.72 | | |
81
|
| |
Government Services
|
| |
Paris
|
| |
TX
|
| | | | 11 | | | |
✓
|
| | | $ | 425 | | | | | $ | 39.35 | | |
82
|
| |
Government Services
|
| |
Plattsburgh
|
| |
NY
|
| | | | 19 | | | |
✓
|
| | | $ | 397 | | | | | $ | 21.29 | | |
83
|
| |
Government Services
|
| |
Brownsville
|
| |
TX
|
| | | | 11 | | | |
✓
|
| | | $ | 323 | | | | | $ | 30.68 | | |
84
|
| |
Government Services
|
| |
Caldwell
|
| |
ID
|
| | | | 11 | | | |
✓
|
| | | $ | 277 | | | | | $ | 25.72 | | |
85
|
| |
Government Services
|
| |
Eagle Pass
|
| |
TX
|
| | | | 12 | | | |
✓
|
| | | $ | 203 | | | | | $ | 17.42 | | |
86
|
| |
Government Services
|
| |
Cocoa
|
| |
FL
|
| | | | 6 | | | |
✓
|
| | | $ | 176 | | | | | $ | 28.84 | | |
87
|
| |
Vacant
|
| |
El Centro
|
| |
CA
|
| | | | 18 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
| | | | | | | | | | | |
Property
|
| |
IG
|
| |
Annualized
|
| |
Annualized
|
| |||||||||
#
|
| |
Client Industry
|
| |
City
|
| |
State
|
| |
Square
Feet (000s) |
| |
Rated(1)
|
| |
Base Rent
(000s)(2) |
| |
Base Rent
per SF |
| |||||||||
88
|
| |
Vacant
|
| |
Englewood
|
| |
CO
|
| | | | 61 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
89
|
| |
Vacant
|
| |
Ridley Park
|
| |
PA
|
| | | | 23 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
90
|
| |
Vacant
|
| |
Richardson
|
| |
TX
|
| | | | 116 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
91
|
| |
Vacant
|
| |
Sierra Vista
|
| |
AZ
|
| | | | 24 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
92
|
| |
Vacant
|
| |
Tucson
|
| |
AZ
|
| | | | 125 | | | | | | | | $ | 0 | | | | | $ | 0.00 | | |
Total | | | | | | | | | | | | | | 10,506 | | | | | | | | $ | 175,676 | | | | | $ | 16.72 | | |
|
| | |
Interest Rate
(as of June 30, 2021) |
| |
Fixed or Floating
Interest Rate |
| |
Contractual
Maturity Date |
| |
Mortgage Balance
($000s, as of June 30, 2021) |
| |||
| | |
L+325 bps
|
| |
Floating
|
| |
8/19/2021
|
| | | $ | 14,914 | | |
| | |
6.05%
|
| |
Fixed
|
| |
5/6/2022
|
| | | $ | 2,990 | | |
| | |
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
|
| | | $ | 17,270 | | |
| | |
4.23%
|
| |
Fixed
|
| |
3/1/2023
|
| | | $ | 74,250 | | |
| | |
3.95%
|
| |
Fixed
|
| |
4/1/2023
|
| | | $ | 8,558 | | |
| | |
5.63%
|
| |
Fixed
|
| |
6/1/2032
|
| | | $ | 12,572 | | |
Totals | | |
4.71%
|
| | | | | | | | | $ | 181,179 | | |
Client
|
| |
Square Feet
Leased (000s) |
| |
Annualized Base Rent for
the month ending June 30, 2021 ($000s) |
| |
Percentage of
June 30, 2021 ABR |
| |||||||||
Cigna
|
| | | | 708 | | | | | $ | 12,177 | | | | | | 6.9% | | |
Merrill Lynch
|
| | | | 482 | | | | | $ | 11,564 | | | | | | 6.6% | | |
Government Services Administration
|
| | | | 455 | | | | | $ | 11,760 | | | | | | 6.7% | | |
HealthNow Systems
|
| | | | 430 | | | | | $ | 8,090 | | | | | | 4.6% | | |
RSA Security
|
| | | | 328 | | | | | $ | 7,221 | | | | | | 4.1% | | |
Walgreens
|
| | | | 575 | | | | | $ | 6,094 | | | | | | 3.5% | | |
T-Mobile
|
| | | | 300 | | | | | $ | 5,367 | | | | | | 3.1% | | |
Teva Pharmacueticals
|
| | | | 188 | | | | | $ | 5,254 | | | | | | 3.0% | | |
The Medicines Company (Novartis)
|
| | | | 176 | | | | | $ | 5,107 | | | | | | 2.9% | | |
FedEx Corporation
|
| | | | 357 | | | | | $ | 4,469 | | | | | | 2.5% | | |
Industry
|
| |
Square Feet
Leased (000s) |
| |
Annualized Base Rent for
the month ending June 30, 2021 ($000s) |
| |
Percentage of
June 30, 2021 ABR |
| |||||||||
Health Care
|
| | | | 1,480 | | | | | $ | 25,483 | | | | | | 14.5% | | |
Telecommunications
|
| | | | 1,551 | | | | | $ | 24,682 | | | | | | 14.0% | | |
Insurance
|
| | | | 1,165 | | | | | $ | 23,365 | | | | | | 13.3% | | |
Financial Services
|
| | | | 945 | | | | | $ | 19,367 | | | | | | 11.0% | | |
Government Services
|
| | | | 494 | | | | | $ | 12,254 | | | | | | 7.0% | | |
Drug Stores
|
| | | | 770 | | | | | $ | 9,817 | | | | | | 5.6% | | |
Other
|
| | | | 561 | | | | | $ | 8,086 | | | | | | 4.6% | | |
Home Improvement
|
| | | | 153 | | | | | $ | 3,006 | | | | | | 1.7% | | |
Diversified Industrial
|
| | | | 440 | | | | | $ | 6,279 | | | | | | 3.6% | | |
Other Manufacturing
|
| | | | 231 | | | | | $ | 5,712 | | | | | | 3.3% | | |
Year
|
| |
Square Feet
of Expiring Leases (000s) |
| |
Percentage of
Property Square Feet |
| |
Annualized Base Rent for
the month ending June 30, 2021 ($000s) |
| |
Percentage of
June 30, 2021 ABR |
| ||||||||||||
2021
|
| | | | 808 | | | | | | 9.3% | | | | | $ | 15,029 | | | | | | 9.8% | | |
2022
|
| | | | 1,486 | | | | | | 17.1% | | | | | $ | 25,547 | | | | | | 16.7% | | |
2023
|
| | | | 1,644 | | | | | | 18.9% | | | | | $ | 25,098 | | | | | | 16.4% | | |
2024
|
| | | | 2,098 | | | | | | 24.2% | | | | | $ | 40,969 | | | | | | 26.7% | | |
2025
|
| | | | 615 | | | | | | 7.1% | | | | | $ | 10,337 | | | | | | 6.7% | | |
2026
|
| | | | 340 | | | | | | 3.9% | | | | | $ | 5,825 | | | | | | 3.8% | | |
2027
|
| | | | 620 | | | | | | 7.1% | | | | | $ | 9,746 | | | | | | 6.4% | | |
2028
|
| | | | 384 | | | | | | 4.4% | | | | | $ | 6,217 | | | | | | 4.1% | | |
2029
|
| | | | 207 | | | | | | 2.4% | | | | | $ | 3,232 | | | | | | 2.1% | | |
2030
|
| | | | 75 | | | | | | 0.9% | | | | | $ | 3,303 | | | | | | 2.2% | | |
Thereafter
|
| | | | 407 | | | | | | 4.7% | | | | | $ | 7,877 | | | | | | 5.1% | | |
NAME
|
| |
AGE
|
| |
CURRENT TITLE
|
|
Paul H. McDowell | | | 61 | | | Chief Executive Officer, Director | |
Gavin Brandon | | | 45 | | |
Chief Financial Officer, Executive Vice President
|
|
Chris Day | | | 44 | | | Chief Operating Officer | |
Gary Landriau | | | 60 | | | Chief Investment Officer | |
|
Reginald H. Gilyard
Age:58
Committees:
|
| |
Experience:
Mr. Gilyard will be appointed as Chairman of the Orion Board of Directors prior to the Distribution. Mr. Gilyard has served on the Board of Directors of Realty Income Corporation (NYSE: O) since 2018, where he serves as the chair of the Nominating/Corporate Governance Committee Chair. Mr. Gilyard is also a Senior Advisor at the Boston Consulting Group, Inc. (BCG) where he is a recognized leader in strategy development and execution (2017-present). Prior to this role, Mr. Gilyard served as Dean of the Argyros School of Business and Economics at Chapman University (2012-2017). Under Mr. Gilyard’s leadership, the school significantly increased its national rankings at the undergraduate and graduate levels. Prior to joining Chapman University, Mr. Gilyard served as Partner and Managing Director at BCG where he led national and multi-national engagements with large corporations in strategy, M&A, and business transformation (1996-2012). Prior to BCG,
|
|
| | | |
Mr. Gilyard served nine years in the U.S. Air Force as a Program Manager, and was then promoted to Major in the U.S. Air Force Reserves where he served for an additional three years. Mr. Gilyard currently serves on the board of directors of First American Financial Corporation (NYSE:FAF) (2017-present), and CBRE Group Inc. (NYSE:CBRE) (2018-present), and is the Board Chair for Pacific Charter School Development, a 501(c)(3) real estate development company serving low income families in urban centers across the United States.
Mr. Gilyard offers valuable knowledge regarding strategy development and execution, having worked with management teams and boards to develop and implement successful strategies for over 20 years. His extensive consulting experience includes leading national and multi-national strategic engagements, pre and post M&A activity, and business transformation. Mr. Gilyard’s skill set and experience in a broad array of industries allow him to provide diverse and valuable perspectives to our Board of Directors.
|
|
|
Kathleen R. Allen, Ph.D.
Age:75
Committees:
|
| |
Experience:
Dr. Allen will be appointed to the Orion Board of Directors prior to the Distribution. Dr. Allen has served on the Board of Directors for Realty Income Corporation (NYSE:O) since 2000, where she serves on the Audit Committee. Dr. Allen is also Professor Emerita at the Marshall School of Business and the founding director of the Center for Technology Commercialization at the University of Southern California (1991-2016). She was the co-founder and chairwoman of Gentech Corporation (1994- 2004) and in 2006 co-founded and became the Chief Executive Officer and served on the board of directors of N2TEC Institute, a nonprofit company focused on technology commercialization in rural America, until it completed its mission in 2013. Dr. Allen has co-founded four private companies, is currently a principal and on the board of directors of a real estate investment and development company, and serves on the board of advisors for two life science companies. She was a Visiting Scholar at the Department of Homeland Security, where she advised on issues related to technology deployment, including cybersecurity. She is the author of 15 books in the field of entrepreneurship and technology commercialization, a field in which she is considered an expert.
As a distinguished businesswoman, entrepreneur, and consultant, Dr. Allen has helped our Board of Directors identify and assess the risks associated with new endeavors. She has also worked with many early growth and established companies to develop effective leadership and team building skills. With her years of experience in risk management in the areas of business models, investment opportunities, and technology, Dr. Allen brings to the Board of Directors achievement in strategic business planning, which is a key part of our growth strategy.
|
|
|
Gregory J. Whyte
Age:58
Committees:
|
| |
Experience:
Mr. Whyte will be appointed to the Orion Board of Directors prior to the Distribution. Mr. Whyte served as an independent director of TIER REIT, Inc. (NYSE: TIER) from 2017 to 2019. Mr. Whyte has been involved extensively in the REIT and publicly traded real estate securities industry since 1987, as both an equity research analyst and, more recently, in investment banking. From 2007 until 2016, Mr. Whyte was Senior Advisor in the Real Estate Leisure and Lodging Investment Banking group at UBS Securities. Prior to that, he was a Managing Director, Global Head of Real Estate Equity Research at Morgan Stanley (NYSE: MS) from 1991 to 2006 and was
|
|
| | | |
consistently named to the annual Institutional Investor All-America Research Team and Greenwich Associates Research Poll. From 1988 to 1990, Mr. Whyte was a senior research analyst at Lehman Brothers; and for UAL Merchant Bank in South Africa from 1984 to 1987. He received a Bachelor of Commerce, Business Finance from the University of Natal in 1982, and an Honours Degree, Advanced Business Finance from the University of Natal in 1983. He has been a member of NAREIT since 1988.
Our board believes that Mr. Whyte’s extensive REIT industry knowledge and experience make him well-suited to serve on our board.
|
|
|
Paul H. McDowell
Age:61
Committees: None
|
| |
Experience:
Mr. McDowell will be appointed to the Orion Board of Directors prior to the Distribution, and will serve as our Chief Executive Officer. Mr. McDowell has served as VEREIT, Inc.’s (NYSE:VER) Executive Vice President and Chief Operating Officer since October 2015. He previously served as VEREIT’s Co-Head, Real Estate from January 2015 to September 2015 and VEREIT’s President, Office and Industrial Group from November 2013 until December 2014. Prior to joining VEREIT, Mr. McDowell was a founder of CapLease Inc. (“CapLease”), a publicly traded net lease REIT, where he served as Chief Executive Officer from 2001 to 2014 and as Senior Vice President, General Counsel and Secretary from 1994 until 2001. Mr. McDowell served on the CapLease Board of Directors from 2003 to 2014 and was elected Chairman of the Board in December 2007. He served on the Board of Directors of CapLease’s predecessor from 2001 until 2004. From 1991 until 1994, Mr. McDowell was corporate counsel for Sumitomo Corporation of America, the principal U.S. subsidiary of one of the world’s largest integrated trading companies. From 1987 to 1990, Mr. McDowell was an associate in the corporate department at the Boston law firm of Nutter, McClennen & Fish LLP. He previously served as a member of the Dean’s Advisory Council for Tulane University School of Liberal Arts. He received his Juris Doctor with honors from Boston University School of Law in 1987, and received a Bachelor of Arts from Tulane University in 1982.
|
|
| | |
Responsibilities
|
|
Members:
Independent:
|
| |
•
Oversee compliance with legal and regulatory requirements;
•
Oversee the integrity of our financial statements;
•
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:
Independent:
|
| |
•
Review and approve remuneration levels for our executive officers;
•
Review significant employee benefits programs;
•
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;
|
|
| | |
Responsibilities
|
|
| | |
•
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:
Independent:
|
| |
•
Provide counsel to our board of directors on a broad range of issues concerning the composition and operation of the board of directors;
•
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 2325 E. Camelback Road, Floor 8 Phoenix, AZ 85016 |
| |
Mail:
Non-Executive Chairman of the Board of Directors c/o Corporate Secretary 2325 E. Camelback Road, Floor 8 Phoenix, AZ 85016 |
|
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 |
|
| | | | | | | | | | |
| | |
Page
|
| |||
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | |
| | |
Page
|
| |||
Audited Combined Financial Statements for the Years Ended December 31, 2020, 2019 and 2018 | | | | | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | | |
| | | | F-11 | | | |
| | | | F-21 | | | |
Unaudited Combined Financial Statements for the Three and Six Months Ended June 30, 2021 and 2020
|
| | | | | | |
| | | | F-24 | | | |
| | | | F-25 | | | |
| | | | F-26 | | | |
| | | | F-27 | | | |
| | | | F-28 | | |
| | |
Page
|
| |||
Audited Combined Financial Statements for the Years Ended December 31, 2020, 2019 and 2018 | | | |||||
| | | | F-35 | | | |
| | | | F-36 | | | |
| | | | F-37 | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
| | | | F-51 | | |
| | |
Page
|
| |||
Unaudited Combined Financial Statements for the Three and Six Months Ended June 30, 2021 and 2020
|
| | |||||
| | | | F-55 | | | |
| | | | F-56 | | | |
| | | | F-57 | | | |
| | | | F-58 | | | |
| | | | F-59 | | |
| 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 INCOME (LOSS)
|
| | | $ | (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 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
| | |
(unaudited)
|
| | | | | | | |||
ASSETS | | | | | | | | | | | | | |
Real estate held for investment, at cost | | | | | | | | | | | | | |
Land
|
| | | $ | 71,191 | | | | | $ | 71,191 | | |
Buildings and improvements
|
| | | | 562,904 | | | | | | 562,828 | | |
Total real estate held for investment, at cost
|
| | | | 634,095 | | | | | | 634,019 | | |
Less accumulated depreciation and amortization
|
| | | | (144,865) | | | | | | (136,143) | | |
Real estate held for investment, net
|
| | | | 489,230 | | | | | | 497,876 | | |
Accounts receivable, net
|
| | | | 7,948 | | | | | | 8,078 | | |
Lease intangible assets, net
|
| | | | 25,147 | | | | | | 28,680 | | |
Other assets, net
|
| | | | 8,702 | | | | | | 11,797 | | |
Total Assets
|
| | | $ | 531,027 | | | | | $ | 546,431 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | |
Accounts payable and accrued expenses
|
| | | $ | 1,594 | | | | | $ | 848 | | |
Lease intangible liabilities, net
|
| | | | 6,406 | | | | | | 7,221 | | |
Other liabilities
|
| | | | 4,706 | | | | | | 4,192 | | |
Mortgages payable, net
|
| | | | 22,732 | | | | | | 37,052 | | |
Total liabilities
|
| | | $ | 35,438 | | | | | $ | 49,313 | | |
Equity
|
| | | $ | 495,589 | | | | | $ | 497,118 | | |
Total liabilities and equity
|
| | | $ | 531,027 | | | | | $ | 546,431 | | |
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
REVENUE | | | | | | | | | | | | | | | | | | | | | | | | | |
Rental revenue (including reimbursable)
|
| | | $ | 12,587 | | | | | $ | 13,443 | | | | | $ | 25,615 | | | | | $ | 26,919 | | |
EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 5,955 | | | | | | 6,549 | | | | | | 11,943 | | | | | | 13,143 | | |
Property (including reimbursable)
|
| | | | 1,483 | | | | | | 1,418 | | | | | | 2,951 | | | | | | 2,967 | | |
General and administrative
|
| | | | 515 | | | | | | 470 | | | | | | 1,071 | | | | | | 1,094 | | |
Interest
|
| | | | 338 | | | | | | 815 | | | | | | 803 | | | | | | 1,634 | | |
TOTAL EXPENSES
|
| | | | 8,291 | | | | | | 9,252 | | | | | | 16,768 | | | | | | 18,838 | | |
TOTAL NET INCOME
|
| | | $ | 4,296 | | | | | $ | 4,191 | | | | | $ | 8,847 | | | | | $ | 8,081 | | |
| | |
Equity
|
| |||
Balance, March 31, 2021
|
| | | $ | 487,547 | | |
Net income
|
| | | | 4,296 | | |
Contributions from Realty Income Corporation, net
|
| | | | 3,746 | | |
Balance, June 30, 2021
|
| | | $ | 495,589 | | |
| | |
Equity
|
| |||
Balance, March 31, 2020
|
| | | $ | 500,339 | | |
Net income
|
| | | | 4,191 | | |
Distributions to Realty Income Corporation, net
|
| | | | (9,183) | | |
Balance, June 30, 2020
|
| | | $ | 495,347 | | |
| | |
Equity
|
| |||
Balance, December 31, 2020
|
| | | $ | 497,118 | | |
Net income
|
| | | | 8,847 | | |
Distributions to Realty Income Corporation, net
|
| | | | (10,376) | | |
Balance, June 30, 2021
|
| | | $ | 495,589 | | |
| | |
Equity
|
| |||
Balance, December 31, 2019
|
| | | $ | 508,006 | | |
Net income
|
| | | | 8,081 | | |
Distributions to Realty Income Corporation, net
|
| | | | (20,740) | | |
Balance, June 30, 2020
|
| | | $ | 495,347 | | |
| | |
Six months ended
June 30, 2021 |
| |
Six months ended
June 30, 2020 |
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net income
|
| | | $ | 8,847 | | | | | $ | 8,081 | | |
Adjustments to net income: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 11,943 | | | | | | 13,143 | | |
Non-cash revenue adjustments
|
| | | | (471) | | | | | | (230) | | |
Amortization of net premiums on mortgages payable
|
| | | | (41) | | | | | | (218) | | |
Change in assets and liabilities
|
| | | | | | | | | | | | |
Accounts receivable and other assets
|
| | | | (166) | | | | | | (124) | | |
Accounts payable, accrued expenses and other liabilities
|
| | | | 1,236 | | | | | | 1,304 | | |
Net cash provided by operating activities
|
| | | | 21,348 | | | | | | 21,956 | | |
Net cash used in investing activities – additions to PP&E
|
| | | | (77) | | | | | | (309) | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Distributions to Realty Income Corporation, net
|
| | | | (10,376) | | | | | | (20,740) | | |
Principal payments on mortgages payable
|
| | | | (14,279) | | | | | | (483) | | |
Net cash used in financing activities
|
| | | | (24,655) | | | | | | (21,223) | | |
Net increase (decrease) in restricted cash
|
| | | | (3,384) | | | | | | 424 | | |
Restricted cash, beginning of period
|
| | | | 3,915 | | | | | | 3,719 | | |
Restricted cash, end of period
|
| | | $ | 531 | | | | | $ | 4,143 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
A. Accounts Receivable consist of the following at: | | | | ||||||||||
Straight-line rent receivables
|
| | | $ | 7,045 | | | | | $ | 7,043 | | |
Rent receivables
|
| | | | 504 | | | | | | 670 | | |
Property tax receivables
|
| | | | 399 | | | | | | 365 | | |
| | | | $ | 7,948 | | | | | $ | 8,078 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
B. Lease intangible assets, net, consist of the following at: | | | | ||||||||||
In-place leases
|
| | | $ | 76,904 | | | | | $ | 97,433 | | |
Accumulated amortization of in-place leases
|
| | | | (54,325) | | | | | | (71,633) | | |
Above-market leases
|
| | | | 8,337 | | | | | | 10,046 | | |
Accumulated amortization of above-market leases
|
| | | | (5,769) | | | | | | (7,166) | | |
| | | | $ | 25,147 | | | | | $ | 28,680 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
C. Other assets, net, consist of the following at: | | | | ||||||||||
Right of use asset – financing leases
|
| | | $ | 5,573 | | | | | $ | 5,573 | | |
Right of use asset – operating leases, net
|
| | | | 2,048 | | | | | | 2,057 | | |
Impounds and security deposits related to mortgages payable (restricted cash)
|
| | | | 531 | | | | | | 3,915 | | |
Prepaid expenses
|
| | | | 550 | | | | | | 252 | | |
| | | | $ | 8,702 | | | | | $ | 11,797 | | |
| | |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
D. Lease intangible liabilities, net, consist of the following at: | | | | ||||||||||
Below-market leases
|
| | | $ | 19,616 | | | | | $ | 20,703 | | |
Accumulated amortization of below-market leases
|
| | | | (13,210) | | | | | | (13,482) | | |
| | | | $ | 6,406 | | | | | $ | 7,221 | | |
| | |
Net
increase to rental revenue |
| |
Increase to
amortization expense |
| ||||||
2021
|
| | | $ | 502 | | | | | $ | 3,037 | | |
2022
|
| | | | 1,016 | | | | | | 5,470 | | |
2023
|
| | | | 851 | | | | | | 3,944 | | |
2024
|
| | | | 683 | | | | | | 2,604 | | |
2025
|
| | | | 107 | | | | | | 1,759 | | |
Thereafter
|
| | | | 679 | | | | | | 5,765 | | |
Totals
|
| | | $ | 3,838 | | | | | $ | 22,579 | | |
Office Properties
|
| |
Fixed Rate
|
| |
Maturity Date
|
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||||||||
Columbus, OH
|
| | | | 5.6% | | | | | | 6/1/2032 | | | | | $ | 12,572 | | | | | $ | 12,811 | | |
East Windsor, NJ(1)
|
| | | | 4.9% | | | | | | 6/1/2022 | | | | | | 9,625 | | | | | | 9,625 | | |
Tucson, AZ(2)
|
| | | | 5.4% | | | | | | 7/1/2021 | | | | | | — | | | | | | 14,040 | | |
Remaining principal balance
|
| | | | | | | | | | | | | | | | 22,197 | | | | | | 36,476 | | |
Unamortized premium, net
|
| | | | | | | | | | | | | | | | 535 | | | | | | 576 | | |
Total mortgages payable, net
|
| | | | | | | | | | | | | | | $ | 22,732 | | | | | $ | 37,052 | | |
Year of Maturity
|
| |
Amount
|
| |||
2021
|
| | | $ | 246 | | |
2022
|
| | | | 10,138 | | |
2023
|
| | | | 543 | | |
2024
|
| | | | 574 | | |
2025
|
| | | | 607 | | |
Thereafter
|
| | | | 10,089 | | |
Total principal maturities
|
| | | | 22,197 | | |
Unamortized premium, net
|
| | | | 535 | | |
Total mortgages payable, net
|
| | | $ | 22,732 | | |
At June 30, 2021
|
| |
Carrying
value |
| |
Estimated
fair value |
| ||||||
Mortgages payable assumed in connection with acquisitions(1)
|
| | | $ | 22,197 | | | | | $ | 23,304 | | |
At December 31, 2020
|
| |
Carrying
value |
| |
Estimated
fair value |
| ||||||
Mortgages payable assumed in connection with acquisitions(1)
|
| | | $ | 36,476 | | | | | $ | 37,095 | | |
| | |
June 30,
2021 |
| |
June 30,
2020 |
| ||||||
Security deposits related to mortgages payable(1)
|
| | | $ | 531 | | | | | $ | 531 | | |
Impounds related to mortgages payable(1)
|
| | | | — | | | | | | 3,612 | | |
Total restricted cash shown in the combined statements of cash flows
|
| | | $ | 531 | | | | | $ | 4,143 | | |
Assets, as of:
|
| |
June 30,
2021 |
| |
December 31,
2020 |
| ||||||
Segment net real estate: | | | | | | | | | | | | | |
Aerospace
|
| | | $ | 15,125 | | | | | $ | 15,406 | | |
Diversified Industrial
|
| | | | 28,032 | | | | | | 28,465 | | |
Drug Stores
|
| | | | 70,891 | | | | | | 71,787 | | |
Financial Services
|
| | | | 55,040 | | | | | | 56,077 | | |
Food Processing
|
| | | | 11,856 | | | | | | 12,133 | | |
General Merchandise
|
| | | | 19,687 | | | | | | 19,999 | | |
Government Services
|
| | | | 93,279 | | | | | | 94,960 | | |
Health Care
|
| | | | 74,377 | | | | | | 75,795 | | |
Insurance
|
| | | | 4,718 | | | | | | 4,844 | | |
Other Manufacturing
|
| | | | 21,036 | | | | | | 21,337 | | |
Telecommunications
|
| | | | 36,542 | | | | | | 37,427 | | |
Transportation Services
|
| | | | 58,646 | | | | | | 59,646 | | |
Total segment net real estate
|
| | | | 489,230 | | | | | | 497,876 | | |
Intangible assets: | | | | | | | | | | | | | |
Aerospace
|
| | | | 2,244 | | | | | | 2,348 | | |
Diversified Industrial
|
| | | | 2,000 | | | | | | 2,344 | | |
Financial Services
|
| | | | 1,850 | | | | | | 2,166 | | |
Food Processing
|
| | | | 1,385 | | | | | | 1,658 | | |
General Merchandise
|
| | | | 3,205 | | | | | | 3,701 | | |
Government Services
|
| | | | 4,761 | | | | | | 5,452 | | |
Health Care
|
| | | | 3,480 | | | | | | 3,666 | | |
Insurance
|
| | | | 138 | | | | | | 199 | | |
Other Manufacturing
|
| | | | 1,743 | | | | | | 1,889 | | |
Telecommunications
|
| | | | 1,282 | | | | | | 1,794 | | |
Transportation Services
|
| | | | 3,058 | | | | | | 3,463 | | |
Other corporate assets
|
| | | | 16,650 | | | | | | 19,875 | | |
Total assets
|
| | | $ | 531,027 | | | | | $ | 546,431 | | |
| | |
Three months
ended June 30, |
| |
Six months
ended June 30, |
| ||||||||||||||||||
Revenue
|
| |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Segment rental revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Aerospace
|
| | | $ | 547 | | | | | $ | 543 | | | | | $ | 1,090 | | | | | $ | 1,083 | | |
Diversified Industrial
|
| | | | 708 | | | | | | 704 | | | | | | 1,410 | | | | | | 1,405 | | |
Drug Stores
|
| | | | 1,461 | | | | | | 1,461 | | | | | | 2,921 | | | | | | 2,921 | | |
Financial Services
|
| | | | 1,326 | | | | | | 1,313 | | | | | | 2,649 | | | | | | 2,624 | | |
Food Processing
|
| | | | 438 | | | | | | 438 | | | | | | 876 | | | | | | 876 | | |
General Merchandise
|
| | | | 714 | | | | | | 714 | | | | | | 1,429 | | | | | | 1,430 | | |
Government Services
|
| | | | 2,329 | | | | | | 2,422 | | | | | | 5,080 | | | | | | 4,838 | | |
Health Care
|
| | | | 1,818 | | | | | | 1,843 | | | | | | 3,645 | | | | | | 3,706 | | |
Insurance
|
| | | | 178 | | | | | | 178 | | | | | | 356 | | | | | | 356 | | |
Other Manufacturing
|
| | | | 494 | | | | | | 1,288 | | | | | | 1,009 | | | | | | 2,609 | | |
Telecommunications
|
| | | | 1,383 | | | | | | 1,349 | | | | | | 2,769 | | | | | | 2,690 | | |
Transportation Services
|
| | | | 1,191 | | | | | | 1,190 | | | | | | 2,381 | | | | | | 2,381 | | |
Total rental revenue (including reimbursable)
|
| | | $ | 12,587 | | | | | $ | 13,443 | | | | | $ | 25,615 | | | | | $ | 26,919 | | |
| | |
December 31, 2020
|
| |
December 31, 2019
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Real estate investments, at cost: | | | | | | | | | | | | | |
Land
|
| | | $ | 167,658 | | | | | $ | 179,448 | | |
Buildings, fixtures and improvements
|
| | | | 1,340,258 | | | | | | 1,469,988 | | |
Intangible lease assets
|
| | | | 192,291 | | | | | | 213,919 | | |
Total real estate investments, at cost
|
| | | | 1,700,207 | | | | | | 1,863,355 | | |
Less: accumulated depreciation and amortization
|
| | | | 504,192 | | | | | | 488,215 | | |
Total real estate investments, net
|
| | | | 1,196,015 | | | | | | 1,375,140 | | |
Operating lease right-of-use assets
|
| | | | 5,403 | | | | | | 5,451 | | |
Investment in unconsolidated joint venture
|
| | | | 13,434 | | | | | | — | | |
Cash and cash equivalents
|
| | | | 400 | | | | | | 190 | | |
Restricted cash
|
| | | | 3,014 | | | | | | 2,701 | | |
Rent and tenant receivables and other assets, net
|
| | | | 34,964 | | | | | | 46,412 | | |
Goodwill
|
| | | | 159,129 | | | | | | 159,129 | | |
Total assets
|
| | | $ | 1,412,359 | | | | | $ | 1,589,023 | | |
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | |
Mortgage notes payable, net
|
| | | $ | 217,588 | | | | | $ | 243,939 | | |
Below-market lease liabilities, net
|
| | | | 7,188 | | | | | | 9,389 | | |
Accounts payable and accrued expenses
|
| | | | 12,632 | | | | | | 10,455 | | |
Deferred rent and other liabilities
|
| | | | 8,114 | | | | | | 9,660 | | |
Operating lease liabilities
|
| | | | 5,403 | | | | | | 5,451 | | |
Total liabilities
|
| | | | 250,925 | | | | | | 278,894 | | |
Commitments and contingencies (Note 4) | | | | | | | | | | | | | |
Net parent investment
|
| | | | 1,160,246 | | | | | | 1,308,881 | | |
Non-controlling interest
|
| | | | 1,188 | | | | | | 1,248 | | |
Total equity
|
| | | | 1,161,434 | | | | | | 1,310,129 | | |
Total liabilities and equity
|
| | | $ | 1,412,359 | | | | | $ | 1,589,023 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Rental revenue
|
| | | $ | 170,304 | | | | | $ | 182,069 | | | | | $ | 179,989 | | |
Fee income from unconsolidated joint venture
|
| | | | 596 | | | | | | — | | | | | | — | | |
Total revenues
|
| | | | 170,900 | | | | | | 182,069 | | | | | | 179,989 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | |
Property operating
|
| | | | 46,597 | | | | | | 47,248 | | | | | | 46,192 | | |
General and administrative
|
| | | | 7,029 | | | | | | 7,800 | | | | | | 7,725 | | |
Depreciation and amortization
|
| | | | 62,662 | | | | | | 70,859 | | | | | | 86,287 | | |
Impairments
|
| | | | 9,306 | | | | | | 3,511 | | | | | | — | | |
Total operating expenses
|
| | | | 125,594 | | | | | | 129,418 | | | | | | 140,204 | | |
Other (expenses) income: | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (9,905) | | | | | | (12,056) | | | | | | (14,175) | | |
Gain on disposition of real estate assets, net
|
| | | | 9,765 | | | | | | — | | | | | | — | | |
(Loss) gain on extinguishment of debt, net
|
| | | | (1,686) | | | | | | (40) | | | | | | 86 | | |
Equity in income of unconsolidated joint venture
|
| | | | 535 | | | | | | — | | | | | | — | | |
Other income, net
|
| | | | 158 | | | | | | 549 | | | | | | 533 | | |
Total other expenses, net
|
| | | | (1,133) | | | | | | (11,547) | | | | | | (13,556) | | |
Income before taxes
|
| | | | 44,173 | | | | | | 41,104 | | | | | | 26,229 | | |
Provision for income taxes
|
| | | | (640) | | | | | | (517) | | | | | | (587) | | |
Net income
|
| | | | 43,533 | | | | | | 40,587 | | | | | | 25,642 | | |
Net loss attributable to non-controlling interest
|
| | | | 60 | | | | | | 102 | | | | | | 151 | | |
Net income attributable to VEREIT Office Assets
|
| | | $ | 43,593 | | | | | $ | 40,689 | | | | | $ | 25,793 | | |
| | |
Total Equity
|
| |||
Balance, January 1, 2018
|
| | | $ | 1,320,516 | | |
Distributions, net
|
| | | | (34,502) | | |
Net income
|
| | | | 25,642 | | |
Other
|
| | | | (4) | | |
Balance, December 31, 2018
|
| | | $ | 1,311,652 | | |
Distributions, net
|
| | | | (42,173) | | |
Net income
|
| | | | 40,587 | | |
Other
|
| | | | 63 | | |
Balance, December 31, 2019
|
| | | $ | 1,310,129 | | |
Distributions, net
|
| | | | (192,228) | | |
Net income
|
| | | | 43,533 | | |
Balance, December 31, 2020
|
| | | $ | 1,161,434 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
Net income
|
| | | $ | 43,533 | | | | | $ | 40,587 | | | | | $ | 25,642 | | |
Adjustments to reconcile net income to net cash from operating activities:
|
| | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 62,225 | | | | | | 70,134 | | | | | | 85,310 | | |
Impairments
|
| | | | 9,306 | | | | | | 3,511 | | | | | | — | | |
Gain on disposition of real estate assets, net
|
| | | | (9,765) | | | | | | — | | | | | | — | | |
Loss (gain) on derivative instruments and other
|
| | | | — | | | | | | 59 | | | | | | (355) | | |
Loss (gain) on extinguishment of debt, net
|
| | | | 1,686 | | | | | | 40 | | | | | | (86) | | |
Equity in income of unconsolidated joint venture
|
| | | | (535) | | | | | | — | | | | | | — | | |
Distributions from unconsolidated joint venture
|
| | | | 524 | | | | | | — | | | | | | — | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | | | | | | | |
Rents and tenant receivables, operating lease right-of-use and other assets, net
|
| | | | 613 | | | | | | (2,117) | | | | | | (6,477) | | |
Accounts payable and accrued expenses
|
| | | | 2,525 | | | | | | 819 | | | | | | (287) | | |
Deferred rent, operating lease and other liabilities
|
| | | | (1,593) | | | | | | (480) | | | | | | 171 | | |
Net cash provided by operating activities
|
| | | | 108,519 | | | | | | 112,553 | | | | | | 103,918 | | |
Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
Capital expenditures and leasing costs
|
| | | | (7,427) | | | | | | (15,816) | | | | | | (11,051) | | |
Real estate developments
|
| | | | (1,327) | | | | | | (1,844) | | | | | | (5,555) | | |
Proceeds from disposition of real estate
|
| | | | 116,360 | | | | | | — | | | | | | — | | |
Investments in unconsolidated joint venture
|
| | | | (2,669) | | | | | | — | | | | | | — | | |
Return of investment from unconsolidated joint venture
|
| | | | 718 | | | | | | — | | | | | | — | | |
Principal repayments received on other investments
|
| | | | 5,768 | | | | | | — | | | | | | — | | |
Proceeds from the settlement of property-related insurance claims
|
| | | | 10 | | | | | | 588 | | | | | | 150 | | |
Net cash provided by (used in) investing activities
|
| | | | 111,433 | | | | | | (17,072) | | | | | | (16,456) | | |
Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
Proceeds from mortgage notes payable
|
| | | | 1,032 | | | | | | 705 | | | | | | 187 | | |
Payments on mortgage notes payable
|
| | | | (28,233) | | | | | | (52,950) | | | | | | (56,304) | | |
Payments of deferred financing costs
|
| | | | — | | | | | | (96) | | | | | | (43) | | |
Contributions from non-controlling interest holders
|
| | | | — | | | | | | 63 | | | | | | 120 | | |
Net distributions to parent
|
| | | | (192,228) | | | | | | (42,173) | | | | | | (34,502) | | |
Net cash used in financing activities
|
| | | | (219,429) | | | | | | (94,451) | | | | | | (90,542) | | |
Net change in cash and cash equivalents and restricted cash
|
| | | | 523 | | | | | | 1,030 | | | | | | (3,080) | | |
Cash and cash equivalents and restricted cash, beginning of period
|
| | | | 2,891 | | | | | | 1,861 | | | | | | 4,941 | | |
Cash and cash equivalents and restricted cash, end of period
|
| | | $ | 3,414 | | | | | $ | 2,891 | | | | | $ | 1,861 | | |
Supplemental disclosures: | | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 10,491 | | | | | $ | 12,963 | | | | | $ | 14,629 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | | | | | | | |
Real estate contributions to unconsolidated joint venture
|
| | | $ | 17,240 | | | | | $ | — | | | | | $ | — | | |
Accrued capital expenditures and real estate developments
|
| | | $ | (288) | | | | | $ | (3,180) | | | | | $ | 1,077 | | |
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 $115,798, respectively
|
| | | | 9.9 | | | | | $ | 40,622 | | | | | $ | 62,140 | | |
Leasing commissions, net of accumulated amortization of $4,211 and $3,600, respectively
|
| | | | 8.2 | | | | | | 7,974 | | | | | | 9,085 | | |
Above-market lease assets and deferred lease incentives, net
of accumulated amortization of $12,974 and $11,683, respectively |
| | | | 9.8 | | | | | | 8,417 | | | | | | 11,613 | | |
Total intangible lease assets, net
|
| | | | | | | | | $ | 57,013 | | | | | $ | 82,838 | | |
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 | | |
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
|
| | | $ | 132,402 | | | | | $ | 141,541 | | | | | $ | 134,697 | | |
Straight-line rent
|
| | | | (869) | | | | | | (42) | | | | | | 6,950 | | |
Lease intangible amortization
|
| | | | (67) | | | | | | 231 | | | | | | 316 | | |
Property operating cost reimbursements
|
| | | | 3,794 | | | | | | 3,690 | | | | | | 3,622 | | |
Total fixed
|
| | | | 135,260 | | | | | | 145,420 | | | | | | 145,585 | | |
Variable(1) | | | | | 35,044 | | | | | | 36,649 | | | | | | 34,404 | | |
Total rental revenue
|
| | | $ | 170,304 | | | | | $ | 182,069 | | | | | $ | 179,989 | | |
| | |
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)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Property
|
| |
Encumbrances at
December 31, 2020 |
| |
Land
|
| |
Buildings,
Fixtures and Improvements |
| |
Costs Capitalized
Subsequent to Acquisition(2) |
| |
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 | | |
Health Care – 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 | | |
Health Care – 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 | | |
Home Improvement – Denver, CO
|
| | | | — | | | | | | 12,648 | | | | | | 66,398 | | | | | | 2,073 | | | | | | 81,119 | | | | | | (20,672) | | | | | | 11/5/2013 | | | | | | 2001 | | |
Other – Lawrence, KS
|
| | | | — | | | | | | 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 | | |
Health Care – Malvern, PA
|
| | | | — | | | | | | 2,666 | | | | | | 40,981 | | | | | | (6,124) | | | | | | 37,523 | | | | | | (6,746) | | | | | | 11/5/2013 | | | | | | 1999 | | |
Telecommunications – Milwaukee, WI
|
| | | | — | | | | | | 3,081 | | | | | | 22,512 | | | | | | 1,095 | | | | | | 26,688 | | | | | | (7,285) | | | | | | 11/5/2013 | | | | | | 2001 | | |
Energy – 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 | | |
| | | | | | | | |
Initial Costs(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Property
|
| |
Encumbrances at
December 31, 2020 |
| |
Land
|
| |
Buildings,
Fixtures and Improvements |
| |
Costs Capitalized
Subsequent to Acquisition(2) |
| |
Gross Amount
Carried at December 31, 2020(3)(4) |
| |
Accumulated
Depreciation(3)(5) |
| |
Date
Acquired |
| |
Date of
Construction |
| ||||||||||||||||||||||||
Energy – The Woodlands, TX
|
| | | | — | | | | | | 4,724 | | | | | | 40,332 | | | | | | 671 | | | | | | 45,727 | | | | | | (12,276) | | | | | | 11/5/2013 | | | | | | 2009 | | |
Insurance – The Woodlands, TX
|
| | | | 15,069 | | | | | | 5,219 | | | | | | 19,196 | | | | | | 9,141 | | | | | | 33,556 | | | | | | (5,689) | | | | | | 11/5/2013 | | | | | | 2014 | | |
Diversified Industrial – Longmont, CO
|
| | | | — | | | | | | 1,402 | | | | | | 15,640 | | | | | | 1,364 | | | | | | 18,406 | | | | | | (6,285) | | | | | | 1/8/2014 | | | | | | 1993 | | |
Equipment Services – 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 | | |
Food Processing – Blair, NE
|
| | | | — | | | | | | 627 | | | | | | 4,989 | | | | | | — | | | | | | 5,616 | | | | | | (1,374) | | | | | | 2/7/2014 | | | | | | 2009 | | |
Health Care – 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 | | |
Other – 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 | | |
Telecommunications – Lincoln, NE
|
| | | $ | — | | | | | $ | 2,812 | | | | | $ | 25,566 | | | | | $ | (355) | | | | | $ | 28,023 | | | | | $ | (7,981) | | | | | | 2/7/2014 | | | | | | 2009 | | |
Telecommunications – Bedford, MA
|
| | | | — | | | | | | 16,594 | | | | | | 75,137 | | | | | | 1,663 | | | | | | 93,394 | | | | | | (21,993) | | | | | | 2/7/2014 | | | | | | 2001 | | |
Health Care – Parsippany, NJ
|
| | | | 27,700 | | | | | | 5,150 | | | | | | 50,051 | | | | | | 748 | | | | | | 55,949 | | | | | | (14,383) | | | | | | 2/7/2014 | | | | | | 2009 | | |
Home Improvement – 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 | | |
Diversified Industrial – Annandale, NJ
|
| | | | — | | | | | | 1,367 | | | | | | 14,223 | | | | | | (90) | | | | | | 15,500 | | | | | | (3,827) | | | | | | 4/30/2014 | | | | | | 1999 | | |
| | | | | | | | |
Initial Costs(1)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |||||||||
Property
|
| |
Encumbrances at
December 31, 2020 |
| |
Land
|
| |
Buildings,
Fixtures and Improvements |
| |
Costs Capitalized
Subsequent to Acquisition(2) |
| |
Gross Amount
Carried at December 31, 2020(3)(4) |
| |
Accumulated
Depreciation(3)(5) |
| |
Date
Acquired |
| |
Date of
Construction |
| ||||||||||||||||||||||||
Health Care – Indianapolis, IN
|
| | | | — | | | | | | 981 | | | | | | 3,922 | | | | | | 775 | | | | | | 5,678 | | | | | | (1,551) | | | | | | 5/19/2014 | | | | | | 1993 | | |
Government Services – Covington, KY
|
| | | | — | | | | | | 3,120 | | | | | | 80,689 | | | | | | 1,691 | | | | | | 85,500 | | | | | | (20,989) | | | | | | 6/5/2014 | | | | | | 2002 | | |
Telecommunications – Amherst, NY
|
| | | | — | | | | | | 4,107 | | | | | | 20,347 | | | | | | — | | | | | | 24,454 | | | | | | (7,215) | | | | | | 6/25/2014 | | | | | | 1986 | | |
Other – Tulsa, OK
|
| | | | — | | | | | | 2,239 | | | | | | 6,375 | | | | | | — | | | | | | 8,614 | | | | | | (1,602) | | | | | | 6/25/2014 | | | | | | 1982 | | |
Other – Dublin, OH
|
| | | | — | | | | | | 945 | | | | | | 8,520 | | | | | | — | | | | | | 9,465 | | | | | | (2,534) | | | | | | 6/26/2014 | | | | | | 1997 | | |
Other – 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
|
| | | $ | 1,649,436 | | | | | $ | 1,644,048 | | | | | $ | 1,627,586 | | |
Additions:
|
| | | | | | | | | | | | | | | | | | |
Improvements
|
| | | | 4,912 | | | | | | 12,116 | | | | | | 16,531 | | |
Deductions/Other:
|
| | | | | | | | | | | | | | | | | | |
Dispositions
|
| | | | (123,629) | | | | | | — | | | | | | — | | |
Impairments
|
| | | | (22,715) | | | | | | (6,021) | | | | | | — | | |
Other
|
| | | | (88) | | | | | | (707) | | | | | | (69) | | |
Balance, end of year
|
| | | $ | 1,507,916 | | | | | $ | 1,649,436 | | | | | $ | 1,644,048 | | |
| | |
Year Ended December 31,
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
2018
|
| |||||||||
Balance, beginning of year
|
| | | $ | 357,137 | | | | | $ | 308,655 | | | | | $ | 242,112 | | |
Additions:
|
| | | | | | | | | | | | | | | | | | |
Depreciation expense
|
| | | | 44,891 | | | | | | 51,677 | | | | | | 66,543 | | |
Deductions/Other:
|
| | | | | | | | | | | | | | | | | | |
Dispositions
|
| | | | (19,542) | | | | | | — | | | | | | — | | |
Impairments
|
| | | | (13,572) | | | | | | (2,520) | | | | | | — | | |
Other
|
| | | | — | | | | | | (675) | | | | | | — | | |
Balance, end of year
|
| | | $ | 368,914 | | | | | $ | 357,137 | | | | | $ | 308,655 | | |
| | |
June 30, 2021
|
| |
December 31, 2020
|
| ||||||
ASSETS
|
| | | | | | | | | | | | |
Real estate investments, at cost: | | | | | | | | | | | | | |
Land
|
| | | $ | 164,966 | | | | | $ | 167,658 | | |
Buildings, fixtures and improvements
|
| | | | 1,309,833 | | | | | | 1,340,258 | | |
Intangible lease assets
|
| | | | 188,204 | | | | | | 192,291 | | |
Total real estate investments, at cost
|
| | | | 1,663,003 | | | | | | 1,700,207 | | |
Less: accumulated depreciation and amortization
|
| | | | 515,618 | | | | | | 504,192 | | |
Total real estate investments, net
|
| | | | 1,147,385 | | | | | | 1,196,015 | | |
Operating lease right-of-use assets
|
| | | | 5,378 | | | | | | 5,403 | | |
Investment in unconsolidated joint venture
|
| | | | 14,964 | | | | | | 13,434 | | |
Cash and cash equivalents
|
| | | | 1,300 | | | | | | 400 | | |
Restricted cash
|
| | | | 2,758 | | | | | | 3,014 | | |
Rent and tenant receivables and other assets, net
|
| | | | 33,602 | | | | | | 34,964 | | |
Goodwill
|
| | | | 159,129 | | | | | | 159,129 | | |
Total assets
|
| | | $ | 1,364,516 | | | | | $ | 1,412,359 | | |
LIABILITIES AND EQUITY
|
| | | | | | | | | | | | |
Mortgage notes payable, net
|
| | | $ | 158,330 | | | | | $ | 217,588 | | |
Below-market lease liabilities, net
|
| | | | 6,111 | | | | | | 7,188 | | |
Accounts payable and accrued expenses
|
| | | | 7,978 | | | | | | 12,632 | | |
Deferred rent and other liabilities
|
| | | | 8,623 | | | | | | 8,114 | | |
Operating lease liabilities
|
| | | | 5,378 | | | | | | 5,403 | | |
Total liabilities
|
| | | | 186,420 | | | | | | 250,925 | | |
Commitments and contingencies (Note 4) | | | | | | | | | | | | | |
Net parent investment
|
| | | | 1,176,939 | | | | | | 1,160,246 | | |
Non-controlling interest
|
| | | | 1,157 | | | | | | 1,188 | | |
Total equity
|
| | | | 1,178,096 | | | | | | 1,161,434 | | |
Total liabilities and equity
|
| | | $ | 1,364,516 | | | | | $ | 1,412,359 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Rental revenue
|
| | | $ | 41,111 | | | | | $ | 42,380 | | | | | $ | 80,894 | | | | | $ | 86,213 | | |
Fee income from unconsolidated joint venture
|
| | | | 301 | | | | | | 88 | | | | | | 440 | | | | | | 360 | | |
Total revenues
|
| | | | 41,412 | | | | | | 42,468 | | | | | | 81,334 | | | | | | 86,573 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Property operating
|
| | | | 10,924 | | | | | | 11,164 | | | | | | 20,814 | | | | | | 22,576 | | |
General and administrative
|
| | | | 1,911 | | | | | | 1,771 | | | | | | 3,575 | | | | | | 3,636 | | |
Depreciation and amortization
|
| | | | 14,487 | | | | | | 15,117 | | | | | | 29,444 | | | | | | 32,253 | | |
Impairments
|
| | | | 445 | | | | | | 199 | | | | | | 21,624 | | | | | | 199 | | |
Total operating expenses
|
| | | | 27,767 | | | | | | 28,251 | | | | | | 75,457 | | | | | | 58,664 | | |
Other (expenses) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | (1,784) | | | | | | (2,445) | | | | | | (3,816) | | | | | | (4,972) | | |
Gain on disposition of real estate assets, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 11,434 | | |
Gain (loss) on extinguishment of debt, net
|
| | | | 37 | | | | | | — | | | | | | (80) | | | | | | (1,686) | | |
Equity in income of unconsolidated joint venture
|
| | | | 208 | | | | | | 127 | | | | | | 410 | | | | | | 199 | | |
Other income, net
|
| | | | 47 | | | | | | 5 | | | | | | 52 | | | | | | 17 | | |
Total other (expenses) income, net
|
| | | | (1,492) | | | | | | (2,313) | | | | | | (3,434) | | | | | | 4,992 | | |
Income before taxes
|
| | | | 12,153 | | | | | | 11,904 | | | | | | 2,443 | | | | | | 32,901 | | |
Provision for income taxes
|
| | | | (157) | | | | | | (161) | | | | | | (313) | | | | | | (321) | | |
Net income
|
| | | | 11,996 | | | | | | 11,743 | | | | | | 2,130 | | | | | | 32,580 | | |
Net loss attributable to non-controlling interest
|
| | | | 29 | | | | | | 8 | | | | | | 31 | | | | | | 14 | | |
Net income attributable to VEREIT Office Assets
|
| | | $ | 12,025 | | | | | $ | 11,751 | | | | | $ | 2,161 | | | | | $ | 32,594 | | |
| | |
Total Equity
|
| |||
Balance, January 1, 2020
|
| | | $ | 1,310,129 | | |
Distributions, net
|
| | | | (69,624) | | |
Net income
|
| | | | 20,837 | | |
Balance, March 31, 2020
|
| | | $ | 1,261,342 | | |
Distributions, net
|
| | | | (31,163) | | |
Net income
|
| | | | 11,743 | | |
Balance, June 30, 2020
|
| | | $ | 1,241,922 | | |
Balance, January 1, 2021
|
| | | $ | 1,161,434 | | |
Contributions, net
|
| | | | 18,927 | | |
Net loss
|
| | | | (9,866) | | |
Balance, March 31, 2021
|
| | | $ | 1,170,495 | | |
Distributions, net
|
| | | | (4,395) | | |
Net income
|
| | | | 11,996 | | |
Balance, June 30, 2021
|
| | | $ | 1,178,096 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income
|
| | | $ | 2,130 | | | | | $ | 32,580 | | |
Adjustments to reconcile net income to net cash from operating activities:
|
| | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 29,421 | | | | | | 31,975 | | |
Impairments
|
| | | | 21,624 | | | | | | 199 | | |
Gain on disposition of real estate assets, net
|
| | | | — | | | | | | (11,434) | | |
Loss on extinguishment of debt, net
|
| | | | 80 | | | | | | 1,686 | | |
Equity in income of unconsolidated joint venture
|
| | | | (410) | | | | | | (199) | | |
Distributions from unconsolidated joint venture
|
| | | | 410 | | | | | | 189 | | |
Changes in assets and liabilities:
|
| | | | | | | | | | | | |
Rents and tenant receivables, operating lease right-of-use and other assets, net
|
| | | | 1,318 | | | | | | 1,156 | | |
Accounts payable and accrued expenses
|
| | | | (4,265) | | | | | | (600) | | |
Deferred rent, operating lease and other liabilities
|
| | | | 481 | | | | | | 571 | | |
Net cash provided by operating activities
|
| | | | 50,789 | | | | | | 56,123 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Capital expenditures and leasing costs
|
| | | | (3,956) | | | | | | (4,737) | | |
Real estate developments
|
| | | | (27) | | | | | | (1,137) | | |
Proceeds from disposition of real estate
|
| | | | — | | | | | | 79,104 | | |
Investments in unconsolidated joint venture
|
| | | | (2,180) | | | | | | (2,669) | | |
Return of investment from unconsolidated joint venture
|
| | | | 649 | | | | | | 207 | | |
Proceeds from the settlement of property-related insurance claims
|
| | | | 70 | | | | | | 10 | | |
Net cash (used in) provided by investing activities
|
| | | | (5,444) | | | | | | 70,778 | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from mortgage notes payable
|
| | | | — | | | | | | 1,032 | | |
Payments on mortgage notes payable
|
| | | | (59,513) | | | | | | (27,223) | | |
Refunds of deferred financing costs
|
| | | | 280 | | | | | | — | | |
Net contributions (distributions) to parent
|
| | | | 14,532 | | | | | | (100,787) | | |
Net cash used in financing activities
|
| | | | (44,701) | | | | | | (126,978) | | |
Net change in cash and cash equivalents and restricted cash
|
| | | | 644 | | | | | | (77) | | |
Cash and cash equivalents and restricted cash, beginning of period
|
| | | | 3,414 | | | | | | 2,891 | | |
Cash and cash equivalents and restricted cash, end of period
|
| | | $ | 4,058 | | | | | $ | 2,814 | | |
Supplemental disclosures: | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 4,207 | | | | | $ | 5,355 | | |
Non-cash investing and financing activities: | | | | | | | | | | | | | |
Real estate contributions to unconsolidated joint venture
|
| | | $ | — | | | | | $ | 7,494 | | |
Accrued capital expenditures and real estate developments
|
| | | $ | (386) | | | | | $ | (1,780) | | |
| | |
Weighted-Average
Useful Life (Years) |
| |
June 30,
2021 |
| |
December 31,
2020 |
| |||||||||
Intangible lease assets: | | | | | | | | | | | | | | | | | | | |
In-place leases, net of accumulated amortization of $118,427 and $118,093, respectively
|
| | | | 10.0 | | | | | $ | 33,487 | | | | | $ | 40,622 | | |
Leasing commissions, net of accumulated amortization of $5,087 and $4,211, respectively
|
| | | | 9.1 | | | | | | 9,701 | | | | | | 7,974 | | |
Above-market lease assets and deferred lease incentives, net of
accumulated amortization of $14,102 and $12,974, respectively |
| | | | 9.8 | | | | | | 7,400 | | | | | | 8,417 | | |
Total intangible lease assets, net
|
| | | | | | | | | $ | 50,588 | | | | | $ | 57,013 | | |
Intangible lease liabilities: | | | | | | | | | | | | | | | | | | | |
Below-market leases, net of accumulated amortization of $18,148 and $17,553, respectively
|
| | | | 10.3 | | | | | $ | 6,111 | | | | | $ | 7,188 | | |
| | |
Remainder
of 2021 |
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |||||||||||||||
In-place leases: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total projected to be included in amortization
expense |
| | | $ | 6,580 | | | | | $ | 10,516 | | | | | $ | 9,183 | | | | | $ | 5,524 | | | | | $ | 1,156 | | |
Leasing commissions: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total projected to be included in amortization
expense |
| | | $ | 804 | | | | | $ | 1,565 | | | | | $ | 1,310 | | | | | $ | 1,241 | | | | | $ | 1,061 | | |
Above-market lease assets and deferred lease incentives: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total projected to be deducted from rental revenue
|
| | | $ | 1,119 | | | | | $ | 2,223 | | | | | $ | 2,186 | | | | | $ | 1,104 | | | | | $ | 354 | | |
Below-market lease liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total projected to be included in rental revenue
|
| | | $ | 1,042 | | | | | $ | 2,049 | | | | | $ | 1,923 | | | | | $ | 867 | | | | | $ | 208 | | |
| | |
Total
|
| |||
July 1, 2021 – December 31, 2021
|
| | | $ | 15,265 | | |
2022
|
| | | | 60,875 | | |
2023
|
| | | | 82,451 | | |
Total
|
| | | $ | 158,591 | | |
| | |
Three Months Ended June 30,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
2021
|
| |
2020
|
| ||||||||||||
Fixed: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash rent
|
| | | $ | 32,278 | | | | | $ | 33,338 | | | | | $ | 64,424 | | | | | $ | 67,341 | | |
Straight-line rent
|
| | | | (694) | | | | | | 104 | | | | | | (1,459) | | | | | | (37) | | |
Lease intangible amortization
|
| | | | (51) | | | | | | (29) | | | | | | (82) | | | | | | (4) | | |
Property operating cost reimbursements
|
| | | | 973 | | | | | | 926 | | | | | | 1,921 | | | | | | 1,852 | | |
Total fixed
|
| | | | 32,506 | | | | | | 34,339 | | | | | | 64,804 | | | | | | 69,152 | | |
Variable(1) | | | | | 8,605 | | | | | | 8,041 | | | | | | 16,090 | | | | | | 17,061 | | |
Total rental revenue
|
| | | $ | 41,111 | | | | | $ | 42,380 | | | | | $ | 80,894 | | | | | $ | 86,213 | | |
| | |
Future Minimum
Operating Lease Payments |
| |||
July 1, 2021 – December 31, 2021
|
| | | $ | 62,633 | | |
2022
|
| | | | 110,495 | | |
2023
|
| | | | 93,735 | | |
2024
|
| | | | 70,017 | | |
2025
|
| | | | 36,413 | | |
2026
|
| | | | 26,869 | | |
Thereafter
|
| | | | 30,409 | | |
Total
|
| | | $ | 430,571 | | |
| | |
Future Minimum
Lease Payments |
| |||
July 1, 2021 – December 31, 2021
|
| | | $ | 165 | | |
2022
|
| | | | 329 | | |
2023
|
| | | | 329 | | |
2024
|
| | | | 329 | | |
2025
|
| | | | 329 | | |
2026
|
| | | | 329 | | |
Thereafter
|
| | | | 10,063 | | |
Total
|
| | | | 11,873 | | |
Less: imputed interest
|
| | | | 6,495 | | |
Total
|
| | | $ | 5,378 | | |