Q3 2022 SUPPLEMENTAL INFORMATION |
Orion Supplemental Information | |||||
September 30, 2022 |
Section | Page | ||||
Company Overview | |||||
Balance Sheets | |||||
Statements of Operations | |||||
Funds From Operations (FFO), Core Funds From Operations (Core FFO) and Funds Available for Distribution (FAD) | |||||
EBITDA, EBITDAre and Adjusted EBITDA | |||||
Capital Structure | |||||
Debt Detail | |||||
Ratio Analysis | |||||
Credit Facility Covenants | |||||
Net Operating Income | |||||
Leasing Activity | |||||
Dispositions | |||||
Diversification Statistics | |||||
Top 10 Concentrations | |||||
Tenants Comprising Over 1% of Annualized Base Rent | |||||
Tenant Industry Diversification | |||||
Property Geographic Diversification | |||||
Lease Expirations | |||||
Lease Summary | |||||
Full Portfolio | |||||
Unconsolidated Joint Venture Investment Summary | |||||
Definitions |
Q3 2022 SUPPLEMENTAL INFORMATION |
About the Data | ||
Q3 2022 SUPPLEMENTAL INFORMATION |
Forward-Looking Statements | ||
Q3 2022 SUPPLEMENTAL INFORMATION |
Q3 2022 SUPPLEMENTAL INFORMATION |
Company Overview (unaudited) | ||
Q3 2022 SUPPLEMENTAL INFORMATION |
Company Overview (cont.) | ||
Senior Management | Board of Directors | |||||||
Paul H. McDowell, Chief Executive Officer, President | Reginald H. Gilyard, Non-Executive Chairman | |||||||
Gavin B. Brandon, Executive Vice President, Chief Financial Officer and Treasurer | Kathleen R. Allen, Ph.D., Independent Director | |||||||
Paul C. Hughes, General Counsel and Secretary | Richard J. Lieb, Independent Director | |||||||
Christopher H. Day, Executive Vice President, Chief Operating Officer | Gregory J. Whyte, Independent Director | |||||||
Gary E. Landriau, Executive Vice President, Chief Investment Officer | Paul H. McDowell, Chief Executive Officer and Director | |||||||
Revea L. Schmidt, Senior Vice President, Chief Accounting Officer |
2325 E. Camelback Road, Suite 850 | 19 West 44th Street, Suite 1401 | |||||||
Phoenix, AZ 85016 | New York, NY 10036 | |||||||
602-698-1002 | ||||||||
www.ONLREIT.com |
Q3 2022 SUPPLEMENTAL INFORMATION |
Balance Sheets (unaudited, in thousands) | ||
September 30, 2022 | June 30, 2022 | March 31, 2022 | December 31, 2021 | |||||||||||||||||||||||
Assets | ||||||||||||||||||||||||||
Real estate investments, at cost: | ||||||||||||||||||||||||||
Land | $ | 243,726 | $ | 250,724 | $ | 254,786 | $ | 250,194 | ||||||||||||||||||
Buildings, fixtures and improvements | 1,137,177 | 1,208,475 | 1,231,469 | 1,231,551 | ||||||||||||||||||||||
Total real estate investments, at cost | 1,380,903 | 1,459,199 | 1,486,255 | 1,481,745 | ||||||||||||||||||||||
Less: accumulated depreciation | 126,097 | 138,642 | 137,217 | 128,109 | ||||||||||||||||||||||
Total real estate investments, net | 1,254,806 | 1,320,557 | 1,349,038 | 1,353,636 | ||||||||||||||||||||||
Accounts receivable, net | 21,923 | 25,731 | 22,032 | 17,916 | ||||||||||||||||||||||
Intangible lease assets, net | 223,528 | 247,722 | 272,623 | 298,107 | ||||||||||||||||||||||
Cash and cash equivalents | 23,282 | 19,300 | 18,585 | 29,318 | ||||||||||||||||||||||
Real estate assets held for sale, net | 6,383 | 9,402 | — | — | ||||||||||||||||||||||
Other assets, net | 91,632 | 91,208 | 92,671 | 60,501 | ||||||||||||||||||||||
Total assets | $ | 1,621,554 | $ | 1,713,920 | $ | 1,754,949 | $ | 1,759,478 | ||||||||||||||||||
Liabilities and Equity | ||||||||||||||||||||||||||
Bridge facility, net | $ | — | $ | — | $ | — | $ | 354,357 | ||||||||||||||||||
Mortgages payable, net | 351,994 | 351,820 | 351,648 | — | ||||||||||||||||||||||
Credit facility term loan, net | 173,478 | 173,133 | 172,793 | 172,490 | ||||||||||||||||||||||
Credit facility revolver | 31,000 | 71,000 | 91,000 | 90,000 | ||||||||||||||||||||||
Accounts payable and accrued expenses | 22,038 | 16,855 | 17,929 | 17,379 | ||||||||||||||||||||||
Below-market lease liabilities, net | 15,611 | 17,381 | 18,993 | 20,609 | ||||||||||||||||||||||
Distributions payable | 5,664 | 5,663 | 5,663 | — | ||||||||||||||||||||||
Other liabilities, net | 21,085 | 20,341 | 19,897 | 16,355 | ||||||||||||||||||||||
Total liabilities | 620,870 | 656,193 | 677,923 | 671,190 | ||||||||||||||||||||||
Common stock | 57 | 57 | 57 | 57 | ||||||||||||||||||||||
Additional paid-in capital | 1,146,431 | 1,145,987 | 1,145,548 | 1,145,278 | ||||||||||||||||||||||
Accumulated other comprehensive income | 7,057 | 5,851 | 4,356 | 299 | ||||||||||||||||||||||
Accumulated deficit | (154,273) | (95,562) | (74,328) | (58,715) | ||||||||||||||||||||||
Total stockholders' equity | 999,272 | 1,056,333 | 1,075,633 | 1,086,919 | ||||||||||||||||||||||
Non-controlling interest | 1,412 | 1,394 | 1,393 | 1,369 | ||||||||||||||||||||||
Total equity | 1,000,684 | 1,057,727 | 1,077,026 | 1,088,288 | ||||||||||||||||||||||
Total liabilities and equity | $ | 1,621,554 | $ | 1,713,920 | $ | 1,754,949 | $ | 1,759,478 | ||||||||||||||||||
Q3 2022 SUPPLEMENTAL INFORMATION |
Statements of Operations (unaudited, in thousands, except per share data) | ||
Three Months Ended | ||||||||||||||||||||
September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||
Revenues: | ||||||||||||||||||||
Rental | $ | 51,580 | $ | 52,659 | $ | 53,017 | ||||||||||||||
Fee income from unconsolidated joint venture | 189 | 190 | 189 | |||||||||||||||||
Total revenues | 51,769 | 52,849 | 53,206 | |||||||||||||||||
Operating expenses: | ||||||||||||||||||||
Property operating | 15,303 | 15,156 | 15,314 | |||||||||||||||||
General and administrative | 4,672 | 3,291 | 3,517 | |||||||||||||||||
Depreciation and amortization | 32,693 | 33,828 | 34,353 | |||||||||||||||||
Impairments | 44,801 | 7,758 | 1,602 | |||||||||||||||||
Transaction related | 194 | 141 | 63 | |||||||||||||||||
Spin related | — | 208 | 756 | |||||||||||||||||
Total operating expenses | 97,663 | 60,382 | 55,605 | |||||||||||||||||
Other (expense) income: | ||||||||||||||||||||
Interest expense, net | (7,904) | (7,867) | (6,847) | |||||||||||||||||
Gain on disposition of real estate assets | 1,059 | — | — | |||||||||||||||||
Loss on extinguishment of debt, net | — | — | (468) | |||||||||||||||||
Other income, net | 31 | 48 | 39 | |||||||||||||||||
Equity in loss of unconsolidated joint venture | (157) | (54) | (41) | |||||||||||||||||
Total other (expenses) income, net | (6,971) | (7,873) | (7,317) | |||||||||||||||||
Loss before taxes | (52,865) | (15,406) | (9,716) | |||||||||||||||||
Provision for income taxes | (164) | (164) | (166) | |||||||||||||||||
Net loss | (53,029) | (15,570) | (9,882) | |||||||||||||||||
Net income attributable to non-controlling interest | (18) | (1) | (24) | |||||||||||||||||
Net loss attributable to common stockholders | $ | (53,047) | $ | (15,571) | $ | (9,906) | ||||||||||||||
Weighted-average shares outstanding - basic and diluted | 56,635 | 56,629 | 56,626 | |||||||||||||||||
Basic and diluted net loss per share attributable to common stockholders | $ | (0.94) | $ | (0.27) | $ | (0.17) |
Q3 2022 SUPPLEMENTAL INFORMATION |
Funds From Operations (FFO), Core Funds From Operations (Core FFO) and Funds Available for Distribution (FAD) (unaudited, in thousands, except share and per share data) | ||
Three Months Ended | ||||||||||||||||||||
September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||
Net loss | $ | (53,047) | $ | (15,571) | $ | (9,906) | ||||||||||||||
Depreciation and amortization of real estate assets | 32,674 | 33,811 | 34,337 | |||||||||||||||||
Gain on disposition of real estate assets | (1,059) | — | — | |||||||||||||||||
Impairment of real estate | 44,801 | 7,758 | 1,602 | |||||||||||||||||
Proportionate share of Unconsolidated Joint Venture adjustments for items above, as applicable | 460 | 461 | 461 | |||||||||||||||||
FFO attributable to common stockholders | $ | 23,829 | $ | 26,459 | $ | 26,494 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Transaction related expenses | 194 | 141 | 63 | |||||||||||||||||
Spin related expenses | — | 208 | 756 | |||||||||||||||||
Loss on extinguishment of debt, net | — | — | 468 | |||||||||||||||||
Core funds from operations attributable to common stockholders | $ | 24,023 | $ | 26,808 | $ | 27,781 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Amortization of deferred financing costs | 1,067 | 1,057 | 1,171 | |||||||||||||||||
Amortization of above and below market leases, net | (312) | (315) | (320) | |||||||||||||||||
Amortization of deferred lease incentives | 36 | — | — | |||||||||||||||||
Straight-line rental revenue | (699) | (547) | (896) | |||||||||||||||||
Equity-based compensation | 444 | 439 | 270 | |||||||||||||||||
Equity in loss of Unconsolidated Joint Venture | 157 | 54 | 41 | |||||||||||||||||
Capital expenditures and leasing costs | (3,730) | (2,381) | (2,401) | |||||||||||||||||
Other adjustments, net | 63 | 63 | 63 | |||||||||||||||||
Proportionate share of Unconsolidated Joint Venture adjustments for the items above, as applicable | (31) | (5) | 9 | |||||||||||||||||
Funds available for distribution | $ | 21,018 | $ | 25,173 | $ | 25,718 | ||||||||||||||
Weighted-average shares outstanding - basic and diluted | 56,635 | 56,629 | 56,626 | |||||||||||||||||
FFO attributable to common stockholders per share | $ | 0.42 | $ | 0.47 | $ | 0.47 | ||||||||||||||
Core FFO attributable to common stockholders per share | $ | 0.42 | $ | 0.47 | $ | 0.49 | ||||||||||||||
FAD per share | $ | 0.37 | $ | 0.44 | $ | 0.45 |
Q3 2022 SUPPLEMENTAL INFORMATION |
EBITDA, EBITDAre and Adjusted EBITDA (unaudited, in thousands) | ||
Three Months Ended | ||||||||||||||||||||
September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||
Net loss | $ | (53,047) | $ | (15,571) | $ | (9,906) | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Interest expense | 7,904 | 7,867 | 6,847 | |||||||||||||||||
Depreciation and amortization | 32,693 | 33,828 | 34,353 | |||||||||||||||||
Provision for income taxes | 164 | 164 | 166 | |||||||||||||||||
Proportionate share of Unconsolidated Joint Venture adjustments for items above, as applicable | 782 | 672 | 643 | |||||||||||||||||
EBITDA | $ | (11,504) | $ | 26,960 | $ | 32,103 | ||||||||||||||
Gain on disposition of real estate assets | (1,059) | — | — | |||||||||||||||||
Impairment of real estate | 44,801 | 7,758 | 1,602 | |||||||||||||||||
EBITDAre | $ | 32,238 | $ | 34,718 | $ | 33,705 | ||||||||||||||
Transaction related | 194 | 141 | 63 | |||||||||||||||||
Spin related | — | 208 | 756 | |||||||||||||||||
Amortization of above and below market leases, net | (312) | (315) | (320) | |||||||||||||||||
Amortization of deferred lease incentives | 36 | — | — | |||||||||||||||||
Loss on extinguishment of debt, net | — | — | 468 | |||||||||||||||||
Proportionate share of Unconsolidated Joint Venture adjustments for items above, as applicable | (7) | (8) | (7) | |||||||||||||||||
Adjusted EBITDA | $ | 32,149 | $ | 34,744 | $ | 34,665 |
Q3 2022 SUPPLEMENTAL INFORMATION |
Capital Structure (unaudited, dollars and shares in thousands, except per share amounts) | ||
Common equity | 45.7% | ||||||||||
Mortgages payable, net | 32.8% | ||||||||||
Credit facility term loan | 16.1% | ||||||||||
Credit facility revolver | 2.9% | ||||||||||
Proportionate share of Unconsolidated Joint Venture Debt | 2.5% |
Fixed and Swapped to Fixed | 94.7 | % | |||
Variable | 5.3 | % |
Orion Capitalization Table | |||||||||||||||||
September 30, 2022 | |||||||||||||||||
Common shares outstanding | 56,635 | ||||||||||||||||
Stock price | $ | 8.75 | |||||||||||||||
Implied Equity Market Capitalization | $ | 495,556 | |||||||||||||||
Wtd. Avg. Maturity (Years) | Interest Rate (1) | September 30, 2022 | |||||||||||||||
Proportionate share of Unconsolidated Joint Venture Debt (2) | 2.2 | 5.19 | % | $ | 27,332 | ||||||||||||
Mortgages payable | 4.4 | 4.97 | % | 355,000 | |||||||||||||
Total secured debt | 4.2 | 4.99 | % | $ | 382,332 | ||||||||||||
Credit facility term loan (3) (4) | 1.1 | 3.19 | % | 175,000 | |||||||||||||
Credit facility revolver (4) | 2.1 | 5.53 | % | 31,000 | |||||||||||||
Total unsecured debt | 1.3 | 3.55 | % | 206,000 | |||||||||||||
Total Principal Outstanding | 3.2 | 4.48 | % | $ | 588,332 | ||||||||||||
Total Capitalization | $ | 1,083,888 | |||||||||||||||
Cash and cash equivalents | 23,282 | ||||||||||||||||
Proportionate share of Unconsolidated Joint Venture cash and cash equivalents | 758 | ||||||||||||||||
Enterprise Value | $ | 1,059,848 | |||||||||||||||
Net Debt/Enterprise Value | 53.2 | % | |||||||||||||||
Net Debt/Gross Real Estate Investments | 31.9 | % | |||||||||||||||
Fixed Charge Coverage Ratio | 4.51x | ||||||||||||||||
Liquidity (5) | $ | 418,040 | |||||||||||||||
Net Debt/Annualized Adjusted EBITDA | 4.39x |
Q3 2022 SUPPLEMENTAL INFORMATION |
Debt Detail (unaudited, dollars in thousands) | ||
Principal Payments Due | Total | 2022 | 2023 | 2024 | Thereafter | |||||||||||||||||||||||||||
Credit facility revolver | $ | 31,000 | $ | — | $ | — | $ | 31,000 | $ | — | ||||||||||||||||||||||
Credit facility term loan | 175,000 | — | 175,000 | — | — | |||||||||||||||||||||||||||
Mortgages payable | 355,000 | — | — | — | 355,000 | |||||||||||||||||||||||||||
Proportionate share of Unconsolidated Joint Venture debt | 27,332 | — | — | 27,332 | — | |||||||||||||||||||||||||||
Total Principal Outstanding | $ | 588,332 | $ | — | $ | 175,000 | $ | 58,332 | $ | 355,000 | ||||||||||||||||||||||
Debt Type | Percentage of Principal Outstanding | Interest Rate | Weighted-Average Years to Maturity | |||||||||||||||||
Credit facility revolver | 5.3 | % | 5.53 | % | 2.1 | |||||||||||||||
Credit facility term loan | 29.7 | % | 3.19 | % | 1.1 | |||||||||||||||
Mortgages payable | 60.3 | % | 4.97 | % | 4.4 | |||||||||||||||
Proportionate share of Unconsolidated Joint Venture debt | 4.7 | % | 5.19 | % | 2.2 | |||||||||||||||
Total | 100.0 | % | 4.48 | % | 3.2 |
Debt Type | Percentage of Principal Outstanding | Weighted-Average Interest Rate | Weighted-Average Years to Maturity | |||||||||||||||||
Total unsecured debt | 35.0 | % | 3.55 | % | 1.3 | |||||||||||||||
Total secured debt | 65.0 | % | 4.99 | % | 4.2 | |||||||||||||||
Total | 100.0 | % | 4.48 | % | 3.2 | |||||||||||||||
Total fixed-rate and swapped to fixed-rate debt | 94.7 | % | 4.42 | % | 3.2 | |||||||||||||||
Total variable-rate debt | 5.3 | % | 5.53 | % | 2.1 | |||||||||||||||
Total | 100.0 | % | 4.48 | % | 3.2 |
Q3 2022 SUPPLEMENTAL INFORMATION |
Ratio Analysis (unaudited, dollars in thousands) | ||
Interest Coverage Ratio | September 30, 2022 | June 30, 2022 | March 31, 2022 | |||||||||||||||||
Interest Expense, excluding non-cash amortization (1) | $ | 7,131 | $ | 6,965 | $ | 5,791 | ||||||||||||||
Adjusted EBITDA (2) | 32,149 | 34,744 | 34,665 | |||||||||||||||||
Interest Coverage Ratio | 4.51x | 4.99x | 5.99x | |||||||||||||||||
Fixed Charge Coverage Ratio | ||||||||||||||||||||
Interest Expense, excluding non-cash amortization (1) | $ | 7,131 | $ | 6,965 | $ | 5,791 | ||||||||||||||
Secured debt principal amortization | — | — | — | |||||||||||||||||
Total fixed charges | 7,131 | 6,965 | 5,791 | |||||||||||||||||
Adjusted EBITDA (2) | 32,149 | 34,744 | 34,665 | |||||||||||||||||
Fixed Charge Coverage Ratio | 4.51x | 4.99x | 5.99x | |||||||||||||||||
September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||
Net Debt Ratios | ||||||||||||||||||||
Net Debt (3) | $ | 564,292 | $ | 608,409 | $ | 629,095 | ||||||||||||||
Adjusted EBITDA annualized | 128,596 | 138,976 | 138,660 | |||||||||||||||||
Net Debt to Adjusted EBITDA annualized ratio | 4.39x | 4.38x | 4.54x | |||||||||||||||||
Net Debt (3) | $ | 564,292 | $ | 608,409 | $ | 629,095 | ||||||||||||||
Gross Real Estate Investments (3) | 1,766,600 | 1,850,068 | 1,867,581 | |||||||||||||||||
Net Debt Leverage Ratio | 31.9 | % | 32.9 | % | 33.7 | % | ||||||||||||||
Unencumbered Assets/Real Estate Assets | ||||||||||||||||||||
Unencumbered Gross Real Estate Investments (3) | $ | 1,165,310 | $ | 1,249,379 | $ | 1,267,128 | ||||||||||||||
Gross Real Estate Investments (3) | 1,766,600 | 1,850,068 | 1,867,581 | |||||||||||||||||
Unencumbered Asset Ratio | 66.0 | % | 67.5 | % | 67.8 | % |
Q3 2022 SUPPLEMENTAL INFORMATION |
Credit Facility Covenants (unaudited) | ||
Credit Facility Key Covenants | Required | September 30, 2022 | ||||||||||||
Ratio of total indebtedness to total asset value | ≤ 60% | 30.7% | ||||||||||||
Ratio of adjusted EBITDA to fixed charges | ≥ 1.5x | 4.42x | ||||||||||||
Ratio of secured indebtedness to total asset value | ≤ 45% | 19.8% | ||||||||||||
Ratio of unsecured indebtedness to unencumbered asset value | ≤ 60% | 15.5% | ||||||||||||
Ratio of unencumbered adjusted NOI to unsecured interest expense | ≥ 2.00x | 10.94x | ||||||||||||
Q3 2022 SUPPLEMENTAL INFORMATION |
Net Operating Income (unaudited, dollars in thousands) | ||
Three Months Ended | ||||||||||||||||||||
September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||
Rental revenue | $ | 51,580 | $ | 52,659 | $ | 53,017 | ||||||||||||||
Property operating expense | (15,303) | (15,156) | (15,314) | |||||||||||||||||
NOI | 36,277 | 37,503 | 37,703 | |||||||||||||||||
Adjustments: | ||||||||||||||||||||
Straight-line rent | (699) | (547) | (896) | |||||||||||||||||
Amortization of above and below market leases, net | (312) | (315) | (320) | |||||||||||||||||
Amortization of deferred lease incentives | 36 | — | — | |||||||||||||||||
Other non-cash adjustments | 50 | 48 | 51 | |||||||||||||||||
Proportionate share of Unconsolidated Joint Venture NOI | 848 | 850 | 849 | |||||||||||||||||
Cash NOI | $ | 36,200 | $ | 37,539 | $ | 37,387 |
Q3 2022 SUPPLEMENTAL INFORMATION |
Leasing Activity (unaudited, square feet in thousands) | ||
Three Months Ended | ||||||||||||||||||||
New Leases | Renewals | Total | ||||||||||||||||||
Rentable square feet leased | — | 35 | 35 | |||||||||||||||||
Weighted average rental rate change (cash basis)(1) | — | % | — | % | — | % | ||||||||||||||
Tenant leasing costs and concession commitments(2) | $ | — | $ | — | $ | — | ||||||||||||||
Tenant leasing costs and concession commitments per rentable square foot | $ | — | $ | — | $ | — | ||||||||||||||
Weighted average lease term (by rentable square feet) (years) | — | 5.0 | 5.0 | |||||||||||||||||
Tenant leasing costs and concession commitments per rentable square foot per year | $ | — | $ | — | $ | — |
Nine Months Ended | ||||||||||||||||||||
New Leases | Renewals | Total | ||||||||||||||||||
Rentable square feet leased | 41 | 379 | 420 | |||||||||||||||||
Weighted average rental rate change (cash basis)(1) | N/A | (4.2) | % | (4.2) | % | |||||||||||||||
Tenant leasing costs and concession commitments(2) | $ | 2,719 | $ | 7,827 | $ | 10,546 | ||||||||||||||
Tenant leasing costs and concession commitments per rentable square foot | $ | 66.63 | $ | 20.65 | $ | 25.11 | ||||||||||||||
Weighted average lease term (by rentable square feet) (years) | 11.0 | 6.2 | 6.7 | |||||||||||||||||
Tenant leasing costs and concession commitments per rentable square foot per year | $ | 6.06 | $ | 3.33 | $ | 3.75 |
Q3 2022 SUPPLEMENTAL INFORMATION |
Dispositions (unaudited, square feet and dollars in thousands) | ||
Date Sold | Property Location | Square Feet | Gross Sale Price | Lease Term (Years)(1) | ||||||||||||||||||||||
5/31/2022 | Annandale, NJ | 105 | $3,600 | 0.2 | ||||||||||||||||||||||
7/8/2022 | Buffalo Grove, IL | 105 | 6,280 | Vacant | ||||||||||||||||||||||
8/4/2022 | Dublin, OH | 150 | 7,250 | Vacant | ||||||||||||||||||||||
8/18/2022 | Ponce, PR | 57 | 2,850 | 0.5 | ||||||||||||||||||||||
8/19/2022 | Harleysville, PA | 80 | 3,150 | 0.4 | ||||||||||||||||||||||
Total | 497 | $23,130 |
Date Sold | Property Location | Square Feet | Gross Sale Price | Lease Term (Years)(1) | ||||||||||||||||||||||
10/11/2022 | Sierra Vista, AZ | 24 | $2,300 | Vacant | ||||||||||||||||||||||
11/1/2022 | El Centro, CA | 18 | 3,010 | Vacant | ||||||||||||||||||||||
42 | $5,310 |
Q3 2022 SUPPLEMENTAL INFORMATION |
Diversification Statistics: Real Estate Portfolio (unaudited, percentages based on portfolio Annualized Base Rent as of September 30, 2022, other than occupancy rate which is based on square footage as of September 30, 2022) | ||
Statistics (square feet in thousands) | ||||||||
Operating Properties | 87 | |||||||
Unconsolidated Joint Venture Properties | 6 | |||||||
Rentable Square Feet | 10,149 | |||||||
Occupancy Rate | 88.2 | % | ||||||
Weighted Average Remaining Lease Term | 3.9 | |||||||
Investment-Grade Tenants | 69.9 | % | ||||||
NN leases | 63.7 | % | ||||||
NNN leases | 16.5 | % |
Q3 2022 SUPPLEMENTAL INFORMATION |
Top 10 Concentrations: Real Estate Portfolio (unaudited, square feet and dollars in thousands as of September 30, 2022) | ||
Tenant Concentration | Number of Leases | Leased Square Feet | Square Feet as a % of Total Portfolio | Annualized Base Rent | Annualized Base Rent as a % of Total Portfolio | Credit Rating | ||||||||||||||||||||||||||||||||
General Services Administration | 17 | 788 | 7.8 | % | $ | 19,027 | 11.5 | % | AA+ | |||||||||||||||||||||||||||||
Merrill Lynch | 1 | 482 | 4.7 | % | 11,983 | 7.2 | % | A- | ||||||||||||||||||||||||||||||
Highmark | 1 | 430 | 4.2 | % | 8,328 | 5.0 | % | NR | ||||||||||||||||||||||||||||||
RSA Security | 2 | 328 | 3.2 | % | 7,221 | 4.4 | % | BBB | ||||||||||||||||||||||||||||||
Cigna/Express Scripts | 3 | 365 | 3.6 | % | 6,700 | 4.0 | % | A- | ||||||||||||||||||||||||||||||
Walgreens | 6 | 574 | 5.7 | % | 6,310 | 3.8 | % | BBB | ||||||||||||||||||||||||||||||
Coterra Energy | 1 | 309 | 3.0 | % | 5,658 | 3.4 | % | BBB | ||||||||||||||||||||||||||||||
T-Mobile | 5 | 294 | 2.9 | % | 5,431 | 3.3 | % | BBB- | ||||||||||||||||||||||||||||||
Teva Pharmaceuticals | 1 | 188 | 1.9 | % | 5,348 | 3.2 | % | BB- | ||||||||||||||||||||||||||||||
Novartis | 1 | 176 | 1.7 | % | 4,995 | 3.0 | % | AA- | ||||||||||||||||||||||||||||||
Total | 38 | 3,934 | 38.7 | % | $ | 81,001 | 48.8 | % |
Tenant Industry Concentration | Number of Leases | Leased Square Feet | Square Feet as a % of Total Portfolio | Annualized Base Rent | Annualized Base Rent as a % of Total Portfolio | |||||||||||||||||||||||||||
Health Care Equipment & Services | 13 | 1,132 | 11.2 | % | $ | 21,609 | 13.1 | % | ||||||||||||||||||||||||
Government & Public Services | 19 | 832 | 8.2 | % | 19,575 | 11.8 | % | |||||||||||||||||||||||||
Insurance | 4 | 747 | 7.4 | % | 15,902 | 9.6 | % | |||||||||||||||||||||||||
Financial Institutions | 3 | 616 | 6.1 | % | 15,041 | 9.1 | % | |||||||||||||||||||||||||
Software & Services | 6 | 713 | 7.0 | % | 12,826 | 7.7 | % | |||||||||||||||||||||||||
Capital Goods | 9 | 693 | 6.8 | % | 10,705 | 6.5 | % | |||||||||||||||||||||||||
Pharmaceuticals, Biotechnology & Life Sciences | 2 | 364 | 3.6 | % | 10,343 | 6.2 | % | |||||||||||||||||||||||||
Consumer Durables & Apparel | 3 | 375 | 3.7 | % | 8,410 | 5.1 | % | |||||||||||||||||||||||||
Telecommunication Services | 7 | 497 | 4.9 | % | 8,251 | 5.0 | % | |||||||||||||||||||||||||
Energy | 2 | 461 | 4.5 | % | 7,273 | 4.4 | % | |||||||||||||||||||||||||
Total | 68 | 6,430 | 63.4 | % | $ | 129,935 | 78.5 | % |
Geographic Concentration | Number of Properties | Rentable Square Feet | Square Feet as a % of Total Portfolio | Annualized Base Rent | Annualized Base Rent as a % of Total Portfolio | |||||||||||||||||||||||||||
Texas | 15 | 1,353 | 13.3 | % | $ | 24,164 | 14.6 | % | ||||||||||||||||||||||||
New Jersey | 3 | 724 | 7.1 | % | 18,958 | 11.4 | % | |||||||||||||||||||||||||
New York | 5 | 787 | 7.8 | % | 13,546 | 8.2 | % | |||||||||||||||||||||||||
Illinois | 11 | 1,217 | 12.0 | % | 11,685 | 7.1 | % | |||||||||||||||||||||||||
Kentucky | 2 | 458 | 4.5 | % | 10,232 | 6.2 | % | |||||||||||||||||||||||||
Oklahoma | 3 | 585 | 5.8 | % | 9,514 | 5.7 | % | |||||||||||||||||||||||||
Massachusetts | 2 | 378 | 3.7 | % | 7,921 | 4.8 | % | |||||||||||||||||||||||||
Colorado | 4 | 570 | 5.6 | % | 7,782 | 4.7 | % | |||||||||||||||||||||||||
Pennsylvania | 3 | 256 | 2.5 | % | 6,635 | 4.0 | % | |||||||||||||||||||||||||
Ohio | 4 | 500 | 4.9 | % | 6,188 | 3.7 | % | |||||||||||||||||||||||||
Total | 52 | 6,828 | 67.2 | % | $ | 116,625 | 70.4 | % |
Q3 2022 SUPPLEMENTAL INFORMATION |
Tenants Comprising Over 1% of Annualized Base Rent (unaudited, square feet and dollars in thousands as of September 30, 2022) | ||
Tenant | Number of Leases | Leased Square Feet | Square Feet as a % of Total Portfolio | Annualized Base Rent | Annualized Base Rent as a % of Total Portfolio | Credit Rating | ||||||||||||||||||||||||||||||||
General Services Administration | 17 | 788 | 7.8 | % | $ | 19,027 | 11.5 | % | AA+ | |||||||||||||||||||||||||||||
Merrill Lynch | 1 | 482 | 4.7 | % | 11,983 | 7.2 | % | A- | ||||||||||||||||||||||||||||||
Highmark | 1 | 430 | 4.2 | % | 8,328 | 5.0 | % | NR | ||||||||||||||||||||||||||||||
RSA Security | 2 | 328 | 3.2 | % | 7,221 | 4.4 | % | BBB | ||||||||||||||||||||||||||||||
Cigna/Express Scripts | 3 | 365 | 3.6 | % | 6,700 | 4.0 | % | A- | ||||||||||||||||||||||||||||||
Walgreens | 6 | 574 | 5.7 | % | 6,310 | 3.8 | % | BBB | ||||||||||||||||||||||||||||||
Coterra Energy | 1 | 309 | 3.0 | % | 5,658 | 3.4 | % | BBB | ||||||||||||||||||||||||||||||
T-Mobile | 5 | 294 | 2.9 | % | 5,431 | 3.3 | % | BBB- | ||||||||||||||||||||||||||||||
Teva Pharmaceuticals | 1 | 188 | 1.9 | % | 5,348 | 3.2 | % | BB- | ||||||||||||||||||||||||||||||
Novartis | 1 | 176 | 1.7 | % | 4,995 | 3.0 | % | AA- | ||||||||||||||||||||||||||||||
FedEx | 2 | 352 | 3.5 | % | 4,469 | 2.7 | % | BBB | ||||||||||||||||||||||||||||||
MDC Holdings Inc. | 1 | 144 | 1.4 | % | 4,215 | 2.5 | % | BBB- | ||||||||||||||||||||||||||||||
Charter Communications | 2 | 264 | 2.6 | % | 3,689 | 2.2 | % | BB+ | ||||||||||||||||||||||||||||||
Banner Life Insurance | 1 | 116 | 1.1 | % | 3,493 | 2.1 | % | A | ||||||||||||||||||||||||||||||
Inform Diagnostics | 1 | 172 | 1.7 | % | 3,481 | 2.1 | % | NR | ||||||||||||||||||||||||||||||
Encompass Health | 1 | 65 | 0.6 | % | 3,369 | 2.0 | % | BB- | ||||||||||||||||||||||||||||||
Collins Aerospace | 1 | 207 | 2.0 | % | 3,300 | 2.0 | % | A- | ||||||||||||||||||||||||||||||
Home Depot/HD Supply | 3 | 153 | 1.5 | % | 3,059 | 1.8 | % | A | ||||||||||||||||||||||||||||||
Experian | 1 | 178 | 1.8 | % | 2,988 | 1.8 | % | A- | ||||||||||||||||||||||||||||||
AAA | 1 | 147 | 1.4 | % | 2,847 | 1.7 | % | NR | ||||||||||||||||||||||||||||||
AT&T | 1 | 203 | 2.0 | % | 2,820 | 1.7 | % | BBB | ||||||||||||||||||||||||||||||
Linde | 1 | 161 | 1.6 | % | 2,540 | 1.5 | % | A | ||||||||||||||||||||||||||||||
Citigroup | 1 | 64 | 0.6 | % | 2,273 | 1.4 | % | BBB+ | ||||||||||||||||||||||||||||||
Hasbro | 1 | 136 | 1.3 | % | 2,243 | 1.4 | % | BBB | ||||||||||||||||||||||||||||||
NTT Data | 1 | 150 | 1.5 | % | 2,237 | 1.4 | % | NR | ||||||||||||||||||||||||||||||
Ingram Micro | 1 | 200 | 2.0 | % | 2,197 | 1.3 | % | BB- | ||||||||||||||||||||||||||||||
CVS/Aetna | 1 | 127 | 1.3 | % | 2,193 | 1.3 | % | BBB | ||||||||||||||||||||||||||||||
Novus International | 1 | 96 | 0.9 | % | 2,022 | 1.2 | % | NR | ||||||||||||||||||||||||||||||
Elementis | 1 | 66 | 0.7 | % | 1,980 | 1.2 | % | NR | ||||||||||||||||||||||||||||||
Maximus | 2 | 196 | 1.9 | % | 1,971 | 1.2 | % | BB+ | ||||||||||||||||||||||||||||||
NetJets | 1 | 140 | 1.4 | % | 1,966 | 1.2 | % | NR | ||||||||||||||||||||||||||||||
Pulte Mortgage | 1 | 95 | 0.9 | % | 1,953 | 1.2 | % | BBB- | ||||||||||||||||||||||||||||||
Baker Hughes | 1 | 152 | 1.5 | % | 1,615 | 1.0 | % | A- | ||||||||||||||||||||||||||||||
Abbott Laboratories | 1 | 131 | 1.3 | % | 1,609 | 1.0 | % | AA- | ||||||||||||||||||||||||||||||
AGCO | 1 | 126 | 1.2 | % | 1,606 | 1.0 | % | BBB- | ||||||||||||||||||||||||||||||
Total | 68 | 7,775 | 76.4 | % | $ | 147,136 | 88.7 | % |
Q3 2022 SUPPLEMENTAL INFORMATION |
Diversification: Tenant Industry (unaudited, square feet and dollars in thousands as of September 30, 2022) | ||
Industry | Number of Leases | Leased Square Feet | Leased Square Feet as a % of Total Portfolio | Annualized Base Rent | Annualized Base Rent as a % of Total Portfolio | |||||||||||||||||||||||||||
Health Care Equipment & Services | 13 | 1,132 | 11.2 | % | $ | 21,609 | 13.1 | % | ||||||||||||||||||||||||
Government & Public Services | 19 | 832 | 8.2 | % | 19,575 | 11.8 | % | |||||||||||||||||||||||||
Insurance | 4 | 747 | 7.4 | % | 15,902 | 9.6 | % | |||||||||||||||||||||||||
Financial Institutions | 3 | 616 | 6.1 | % | 15,041 | 9.1 | % | |||||||||||||||||||||||||
Software & Services | 6 | 713 | 7.0 | % | 12,826 | 7.7 | % | |||||||||||||||||||||||||
Capital Goods | 9 | 693 | 6.8 | % | 10,705 | 6.5 | % | |||||||||||||||||||||||||
Pharmaceuticals, Biotechnology & Life Sciences | 2 | 364 | 3.6 | % | 10,343 | 6.2 | % | |||||||||||||||||||||||||
Consumer Durables & Apparel | 3 | 375 | 3.7 | % | 8,410 | 5.1 | % | |||||||||||||||||||||||||
Telecommunication Services | 7 | 497 | 4.9 | % | 8,251 | 5.0 | % | |||||||||||||||||||||||||
Energy | 2 | 461 | 4.5 | % | 7,273 | 4.4 | % | |||||||||||||||||||||||||
Transportation | 5 | 541 | 5.3 | % | 7,176 | 4.3 | % | |||||||||||||||||||||||||
Commercial & Professional Services | 10 | 505 | 5.0 | % | 7,131 | 4.3 | % | |||||||||||||||||||||||||
Food & Staples Retailing | 6 | 574 | 5.7 | % | 6,310 | 3.8 | % | |||||||||||||||||||||||||
Materials | 4 | 352 | 3.6 | % | 5,655 | 3.4 | % | |||||||||||||||||||||||||
Media & Entertainment | 2 | 264 | 2.6 | % | 3,689 | 2.2 | % | |||||||||||||||||||||||||
Retailing | 4 | 157 | 1.5 | % | 3,131 | 1.9 | % | |||||||||||||||||||||||||
Food, Beverage & Tobacco | 1 | 96 | 0.9 | % | 2,022 | 1.2 | % | |||||||||||||||||||||||||
Utilities | 1 | 25 | 0.2 | % | 394 | 0.3 | % | |||||||||||||||||||||||||
Real Estate | 1 | 4 | — | % | 86 | 0.1 | % | |||||||||||||||||||||||||
Consumer Services | 2 | 5 | — | % | 54 | — | % | |||||||||||||||||||||||||
Total | 104 | 8,953 | 88.2 | % | $ | 165,583 | 100.0 | % |
Q3 2022 SUPPLEMENTAL INFORMATION |
Diversification: Property Geographic (unaudited, square feet and dollars in thousands as of September 30, 2022) | ||
Location | Number of Properties | Rentable Square Feet | Square Feet as a % of Total Portfolio | Annualized Base Rent | Annualized Base Rent as a % of Total Portfolio | |||||||||||||||||||||||||||
Arizona | 3 | 239 | 2.4 | % | $ | 2,151 | 1.3 | % | ||||||||||||||||||||||||
California | 4 | 262 | 2.6 | % | 5,288 | 3.2 | % | |||||||||||||||||||||||||
Colorado | 4 | 570 | 5.6 | % | 7,782 | 4.7 | % | |||||||||||||||||||||||||
Florida | 2 | 53 | 0.5 | % | 225 | 0.1 | % | |||||||||||||||||||||||||
Georgia | 3 | 284 | 2.8 | % | 4,493 | 2.7 | % | |||||||||||||||||||||||||
Idaho | 2 | 45 | 0.5 | % | 1,027 | 0.6 | % | |||||||||||||||||||||||||
Illinois | 11 | 1,217 | 12.0 | % | 11,685 | 7.1 | % | |||||||||||||||||||||||||
Indiana | 1 | 83 | 0.8 | % | 549 | 0.3 | % | |||||||||||||||||||||||||
Iowa | 3 | 137 | 1.4 | % | 1,911 | 1.2 | % | |||||||||||||||||||||||||
Kansas | 2 | 196 | 1.9 | % | 1,971 | 1.2 | % | |||||||||||||||||||||||||
Kentucky | 2 | 458 | 4.5 | % | 10,232 | 6.2 | % | |||||||||||||||||||||||||
Maryland | 2 | 236 | 2.3 | % | 4,537 | 2.7 | % | |||||||||||||||||||||||||
Massachusetts | 2 | 378 | 3.7 | % | 7,921 | 4.8 | % | |||||||||||||||||||||||||
Minnesota | 1 | 39 | 0.4 | % | 493 | 0.3 | % | |||||||||||||||||||||||||
Missouri | 4 | 529 | 5.2 | % | 4,868 | 2.9 | % | |||||||||||||||||||||||||
Nebraska | 2 | 180 | 1.8 | % | 2,739 | 1.7 | % | |||||||||||||||||||||||||
New Jersey | 3 | 724 | 7.1 | % | 18,958 | 11.4 | % | |||||||||||||||||||||||||
New York | 5 | 787 | 7.8 | % | 13,546 | 8.2 | % | |||||||||||||||||||||||||
Ohio | 4 | 500 | 4.9 | % | 6,188 | 3.7 | % | |||||||||||||||||||||||||
Oklahoma | 3 | 585 | 5.8 | % | 9,514 | 5.7 | % | |||||||||||||||||||||||||
Oregon | 1 | 69 | 0.7 | % | 1,120 | 0.7 | % | |||||||||||||||||||||||||
Pennsylvania | 3 | 256 | 2.5 | % | 6,635 | 4.0 | % | |||||||||||||||||||||||||
Rhode Island | 2 | 206 | 2.0 | % | 3,028 | 1.8 | % | |||||||||||||||||||||||||
South Carolina | 1 | 64 | 0.6 | % | 2,273 | 1.4 | % | |||||||||||||||||||||||||
Tennessee | 4 | 240 | 2.4 | % | 4,502 | 2.7 | % | |||||||||||||||||||||||||
Texas | 15 | 1,353 | 13.3 | % | 24,164 | 14.6 | % | |||||||||||||||||||||||||
Virginia | 2 | 240 | 2.4 | % | 4,426 | 2.7 | % | |||||||||||||||||||||||||
West Virginia | 1 | 64 | 0.6 | % | 1,114 | 0.7 | % | |||||||||||||||||||||||||
Wisconsin | 1 | 155 | 1.5 | % | 2,243 | 1.4 | % | |||||||||||||||||||||||||
Total | 93 | 10,149 | 100.0 | % | $ | 165,583 | 100.0 | % |
Q3 2022 SUPPLEMENTAL INFORMATION |
Lease Expirations (unaudited, square feet and dollars in thousands as of September 30, 2022) | ||
Year of Expiration | Number of Leases Expiring (1)(2) | Leased Square Feet | Leased Square Feet as a % of Total Portfolio | Annualized Base Rent | Annualized Base Rent as a % of Total Portfolio | |||||||||||||||||||||||||||
2022 | 2 | 286 | 2.8 | % | $ | 6,943 | 4.2 | % | ||||||||||||||||||||||||
2023 | 19 | 1,888 | 18.6 | % | 27,804 | 16.8 | % | |||||||||||||||||||||||||
2024 | 17 | 1,971 | 19.4 | % | 39,959 | 24.1 | % | |||||||||||||||||||||||||
2025 | 13 | 1,049 | 10.3 | % | 18,545 | 11.2 | % | |||||||||||||||||||||||||
2026 | 13 | 757 | 7.5 | % | 17,024 | 10.3 | % | |||||||||||||||||||||||||
2027 | 14 | 1,002 | 9.9 | % | 16,126 | 9.7 | % | |||||||||||||||||||||||||
2028 | 9 | 423 | 4.2 | % | 8,158 | 4.9 | % | |||||||||||||||||||||||||
2029 | 3 | 392 | 3.9 | % | 5,775 | 3.5 | % | |||||||||||||||||||||||||
2030 | 2 | 98 | 1.0 | % | 4,495 | 2.7 | % | |||||||||||||||||||||||||
2031 | 1 | 11 | 0.1 | % | 399 | 0.2 | % | |||||||||||||||||||||||||
Thereafter | 9 | 1,019 | 10.1 | % | 20,070 | 12.2 | % | |||||||||||||||||||||||||
Total | 102 | 8,896 | 87.8 | % | $ | 165,298 | 99.8 | % |
Q3 2022 SUPPLEMENTAL INFORMATION |
Lease Summary (unaudited) | ||
Number of Leases | Leased Square Feet | Leased Square Feet as a % of Total Portfolio | Annualized Base Rent | Annualized Base Rent as a % of Total Portfolio | ||||||||||||||||||||||||||||
Fixed dollar or percent increase | 83 | 7,629 | 75.2 | % | $ | 142,100 | 85.8 | % | ||||||||||||||||||||||||
Flat | 18 | 1,132 | 11.1 | % | 19,794 | 12.0 | % | |||||||||||||||||||||||||
CPI | 3 | 192 | 1.9 | % | 3,689 | 2.2 | % | |||||||||||||||||||||||||
Total | 104 | 8,953 | 88.2 | % | $ | 165,583 | 100.0 | % |
Number of Leases | Leased Square Feet | Leased Square Feet as a % of Total Portfolio | Annualized Base Rent | Annualized Base Rent as a % of Total Portfolio | ||||||||||||||||||||||||||||
NN | 58 | 5,784 | 57.0 | % | $ | 105,544 | 63.7 | % | ||||||||||||||||||||||||
Modified Gross | 21 | 1,206 | 11.9 | % | 32,580 | 19.7 | % | |||||||||||||||||||||||||
NNN | 21 | 1,955 | 19.2 | % | 27,364 | 16.5 | % | |||||||||||||||||||||||||
Gross | 4 | 8 | 0.1 | % | 95 | 0.1 | % | |||||||||||||||||||||||||
Total | 104 | 8,953 | 88.2 | % | $ | 165,583 | 100.0 | % |
Q3 2022 SUPPLEMENTAL INFORMATION |
Full Portfolio (1) | ||
Industry | Address | City | State | |||||||||||||||||
Vacant | 1625 W. Main Street | El Centro | CA | |||||||||||||||||
Food, Beverage & Tobacco | 20 Missouri Research Park Drive | St. Charles | MO | |||||||||||||||||
Telecommunication Services | 4335 Paredes Line Road | Brownsville | TX | |||||||||||||||||
Telecommunication Services | 3750 Wheeler Road | Augusta | GA | |||||||||||||||||
Telecommunication Services | 4080 27th Court SE | Salem | OR | |||||||||||||||||
Vacant | 1100 Technology Parkway | Cedar Falls | IA | |||||||||||||||||
Financial Institutions | 11 Ewall Street | Mount Pleasant | SC | |||||||||||||||||
Health Care Equipment & Services | 8455 University Place Drive | St. Louis | MO | |||||||||||||||||
Transportation | 1475 Boettler Road | Uniontown | OH | |||||||||||||||||
Government & Public Services | 2305 Hudson Boulevard | Brownsville | TX | |||||||||||||||||
Government & Public Services | 257 Bosley Industrial Park | Parkersburg | WV | |||||||||||||||||
Government & Public Services | 2805 Pine Mill Road | Paris | TX | |||||||||||||||||
Government & Public Services | 4521 Thomas Jefferson Street | Caldwell | ID | |||||||||||||||||
Government & Public Services | 3381 U.S. Highway 277 | Eagle Pass | TX | |||||||||||||||||
Vacant | 354 S Hwy 92 | Sierra Vista | AZ | |||||||||||||||||
Government & Public Services | 2475 Cliff Creek Crossing Drive | Dallas | TX | |||||||||||||||||
Government & Public Services | 3644 Avtech Parkway | Redding | CA | |||||||||||||||||
Government & Public Services | 5100 W 36th Street | Minneapolis | MN | |||||||||||||||||
Government & Public Services | 4551 State Route 11 (E) | Malone | NY | |||||||||||||||||
Government & Public Services | 2600 Voyager Avenue | Sioux City | IA | |||||||||||||||||
Government & Public Services | 135 Circle Lane | Knoxville | TN | |||||||||||||||||
Government & Public Services | 9912 & 9934 Little Road | New Port Richey | FL | |||||||||||||||||
Health Care Equipment & Services | 2304 State Highway 121 | Bedford | TX | |||||||||||||||||
Vacant | 5411 E. Williams Boulevard | Tucson | AZ | |||||||||||||||||
Government & Public Services | 3369 U.S. Highway 277 | Eagle Pass | TX | |||||||||||||||||
Transportation | 942 S. Shady Grove Road | Memphis | TN | |||||||||||||||||
Transportation | 4151 Bridgeway Avenue | Columbus | OH | |||||||||||||||||
Food & Staples Retailing | 1411 Lake Cook Road | Deerfield | IL | |||||||||||||||||
Food & Staples Retailing | 1415 Lake Cook Road | Deerfield | IL | |||||||||||||||||
Food & Staples Retailing | 1417 Lake Cook Road | Deerfield | IL | |||||||||||||||||
Food & Staples Retailing | 1419 Lake Cook Road | Deerfield | IL | |||||||||||||||||
Food & Staples Retailing | 1425 Lake Cook Road | Deerfield | IL | |||||||||||||||||
Food & Staples Retailing | 1435 Lake Cook Road | Deerfield | IL | |||||||||||||||||
Capital Goods | 601 Third Street SE | Cedar Rapids | IA | |||||||||||||||||
Consumer Durables & Apparel | 15 LaSalle Square | Providence | RI | |||||||||||||||||
Materials | 100 Sci Park Boulevard | East Windsor | NJ | |||||||||||||||||
Media & Entertainment | 6005 Fair Lakes Road | East Syracuse | NY | |||||||||||||||||
Government & Public Services | 310 Canaveral Groves Boulevard | Cocoa | FL | |||||||||||||||||
Vacant | 8640 Evans Avenue | Berkeley | MO | |||||||||||||||||
Government & Public Services | 103 & 104 Airport Road | Grangeville | ID | |||||||||||||||||
Government & Public Services | 2901 Alta Mesa Boulevard | Fort Worth | TX | |||||||||||||||||
Government & Public Services | 59 Dunning Way | Plattsburgh | NY | |||||||||||||||||
Financial Institutions | 480 Jefferson Boulevard | Warwick | RI | |||||||||||||||||
Energy | 1800 Nelson Road | Longmont | CO | |||||||||||||||||
Health Care Equipment & Services | 1850 Norman Drive North | Waukegan | IL | |||||||||||||||||
Health Care Equipment & Services | 1333 - 1385 East Shaw Avenue | Fresno | CA |
Q3 2022 SUPPLEMENTAL INFORMATION |
Industry | Address | City | State | |||||||||||||||||
Telecommunication Services | 2270 Lakeside Boulevard | Richardson | TX | |||||||||||||||||
Health Care Equipment & Services | 5859 Farinon Drive | San Antonio | TX | |||||||||||||||||
Energy | 202 S. Cheyenne | Tulsa | OK | |||||||||||||||||
Vacant | 7475 S. Joliet Street | Englewood | CO | |||||||||||||||||
Vacant | 8 and 10 Morton Avenue | Ridley Park | PA | |||||||||||||||||
Consumer Durables & Apparel | 4340 & 4350 South Monaco Street | Denver | CO | |||||||||||||||||
Vacant | 2250 Lakeside Boulevard | Richardson | TX | |||||||||||||||||
Commercial & Professional Services | 3833 Greenway Drive | Lawrence | KS | |||||||||||||||||
Commercial & Professional Services | 2201 Noria Road | Lawrence | KS | |||||||||||||||||
Materials | 1585 Sawdust Road | The Woodlands | TX | |||||||||||||||||
Consumer Durables & Apparel | 7390 S. Iola Street | Englewood | CO | |||||||||||||||||
Pharmaceuticals, Biotechnology & Life Sciences | 41 Moores Road | Malvern | PA | |||||||||||||||||
Media & Entertainment | 1320 N. Dr. MLK Jr. Drive | Milwaukee | WI | |||||||||||||||||
Telecommunication Services | 695 Grassmere Park | Nashville | TN | |||||||||||||||||
Commercial & Professional Services | 1575 Sawdust Road | The Woodlands | TX | |||||||||||||||||
Retailing | 101 Riverview Parkway | Santee | CA | |||||||||||||||||
Materials | 6752 Baymeadow Drive | Glen Burnie | MD | |||||||||||||||||
Health Care Equipment & Services | 6655 North MacArthur Boulevard | Irving | TX | |||||||||||||||||
Capital Goods | 2087 East 71st Street | Tulsa | OK | |||||||||||||||||
Government & Public Services | 333 Scott Street | Covington | KY | |||||||||||||||||
Software & Services | 1759 Wehrle Dr | Amherst | NY | |||||||||||||||||
Commercial & Professional Services | 6377 Emerald Drive | Dublin | OH | |||||||||||||||||
Capital Goods | 22640 Davis Drive | Sterling | VA | |||||||||||||||||
Capital Goods | 1100 Atwater Drive, Lot 11A | Malvern | PA | |||||||||||||||||
Vacant | 930 National Parkway | Schaumburg | IL | |||||||||||||||||
Health Care Equipment & Services | 7353 Company Drive | Indianapolis | IN | |||||||||||||||||
Health Care Equipment & Services | 1640 Dallas Parkway | Plano | TX | |||||||||||||||||
Capital Goods | 1705 Kellie Drive | Blair | NE | |||||||||||||||||
Commercial & Professional Services | 955 American Lane Unit 1 | Schaumburg | IL | |||||||||||||||||
Insurance | 3100 Quail Springs Parkway | Oklahoma City | OK | |||||||||||||||||
Software & Services | 777 Research Road | Lincoln | NE | |||||||||||||||||
Insurance | 249-257 West Genesee Street | Buffalo | NY | |||||||||||||||||
Insurance | 3275 Bennett Creek Avenue | Urbana | MD | |||||||||||||||||
Health Care Equipment & Services | 100 Airpark Center Drive East | Nashville | TN | |||||||||||||||||
Retailing | 3074 Chastain Meadows Parkway NW | Kennesaw | GA | |||||||||||||||||
Vacant | 2211 Sanders Road | Northbrook | IL | |||||||||||||||||
Capital Goods | 4205 River Green Parkway | Duluth | GA | |||||||||||||||||
Pharmaceuticals, Biotechnology & Life Sciences | 8 Sylvan way | Parsippany | NJ | |||||||||||||||||
Software & Services | 174 & 176 Middlesex Turnpike | Bedford | MA | |||||||||||||||||
Financial Institutions | 1500-1600 Merrill Lynch Drive | Hopewell | NJ | |||||||||||||||||
Health Care Equipment & Services | 3003 N. 3rd Street | Phoenix | AZ | |||||||||||||||||
Capital Goods | 70 Mechanic Street | Foxboro | MA | |||||||||||||||||
Health Care Equipment & Services | 577 Aptakisic Road | Lincolnshire | IL | |||||||||||||||||
Transportation | 360 Westar Boulevard | Westerville | OH | |||||||||||||||||
Software & Services | 12975 Worldgate Drive | Herndon | VA | |||||||||||||||||
Transportation | 580 Atlas Air Way | Erlanger | KY | |||||||||||||||||
Utilities | 700 Market Street | St. Louis | MO | |||||||||||||||||
Q3 2022 SUPPLEMENTAL INFORMATION |
Unconsolidated Joint Venture Investment Summary (unaudited, square feet and dollars in thousands) | ||
Legal Ownership Percentage (1) | Tenant Industry | Pro Rata Share of Gross Real Estate Investments | Pro Rata Share of Rentable Square Feet | Pro Rata Share of Annualized Base Rent | Pro Rata Share of Principal Outstanding | |||||||||||||||||||||||||||||||||
Schneider Electric - Foxboro, MA | 20% | Capital Goods | $ | 8,336 | 50 | $ | 699 | $ | 5,090 | |||||||||||||||||||||||||||||
Sysmex - Lincolnshire, IL | 20% | Health Care Equipment & Services | 9,239 | 33 | 779 | 5,448 | ||||||||||||||||||||||||||||||||
DHL - Westerville, OH | 20% | Transportation | 6,676 | 29 | 430 | 3,972 | ||||||||||||||||||||||||||||||||
Peraton - Herndon, VA | 20% | Software & Services | 9,687 | 33 | 1,126 | 6,000 | ||||||||||||||||||||||||||||||||
Atlas Air - Erlanger, KY | 20% | Transportation | 5,330 | 20 | 311 | 3,162 | ||||||||||||||||||||||||||||||||
Spire Energy - St. Louis, MO | 20% | Utilities | 6,159 | 26 | 394 | 3,660 | ||||||||||||||||||||||||||||||||
$ | 45,427 | 191 | $ | 3,739 | $ | 27,332 |
Q3 2022 SUPPLEMENTAL INFORMATION |
Definitions (unaudited, in thousands, except share and per share data) | ||
Q3 2022 SUPPLEMENTAL INFORMATION |
Definitions (cont.) (unaudited, in thousands, except share and per share data) | ||
Q3 2022 SUPPLEMENTAL INFORMATION |
Definitions (cont.) (unaudited, in thousands, except share and per share data) | ||
September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||
Total real estate investments, at cost - as reported | $ | 1,380,903 | $ | 1,459,199 | $ | 1,486,255 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Gross intangible lease assets | 364,058 | 371,110 | 370,981 | |||||||||||||||||
Gross intangible lease liabilities | (31,317) | (35,068) | (35,068) | |||||||||||||||||
Gross assets held for sale | 7,530 | 9,402 | — | |||||||||||||||||
Proportionate share of Unconsolidated Joint Venture Gross Real Estate Investments | 45,426 | 45,425 | 45,413 | |||||||||||||||||
Gross Real Estate Investments | $ | 1,766,600 | $ | 1,850,068 | $ | 1,867,581 |
Three Months Ended | ||||||||||||||||||||
September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||
Interest expense, net - as reported | $ | 7,904 | $ | 7,867 | $ | 6,847 | ||||||||||||||
Adjustments: | ||||||||||||||||||||
Amortization of deferred financing costs and other non-cash charges | (1,067) | (1,057) | (1,171) | |||||||||||||||||
Proportionate share of Unconsolidated Joint Venture Interest Expense, excluding non-cash amortization | 294 | 155 | 115 | |||||||||||||||||
Interest Expense, excluding non-cash amortization | $ | 7,131 | $ | 6,965 | $ | 5,791 |
Q3 2022 SUPPLEMENTAL INFORMATION |
Definitions (cont.) (unaudited, in thousands, except share and per share data) | ||
September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||
Mortgages payable, net | $ | 351,994 | $ | 351,820 | $ | 351,648 | ||||||||||||||
Credit facility term loan, net | 173,478 | 173,133 | 172,793 | |||||||||||||||||
Credit facility revolver | 31,000 | 71,000 | 91,000 | |||||||||||||||||
Total debt - as reported | 556,472 | 595,953 | 615,441 | |||||||||||||||||
Deferred financing costs, net | 4,528 | 5,047 | 5,559 | |||||||||||||||||
Principal Outstanding | 561,000 | 601,000 | 621,000 | |||||||||||||||||
Proportionate share of Unconsolidated Joint Venture Principal Outstanding | 27,332 | 27,332 | 27,332 | |||||||||||||||||
Adjusted Principal Outstanding | $ | 588,332 | $ | 628,332 | $ | 648,332 | ||||||||||||||
Cash and cash equivalents | (23,282) | (19,300) | (18,585) | |||||||||||||||||
Proportionate share of Unconsolidated Joint Venture cash and cash equivalents | (758) | (623) | (652) | |||||||||||||||||
Net Debt | $ | 564,292 | $ | 608,409 | $ | 629,095 |
Q3 2022 SUPPLEMENTAL INFORMATION |
Definitions (cont.) (unaudited, in thousands, except share and per share data) | ||
Three Months Ended | ||||||||||||||||||||
September 30, 2022 | June 30, 2022 | March 31, 2022 | ||||||||||||||||||
Total revenues | $ | 51,769 | $ | 52,849 | $ | 53,206 | ||||||||||||||
Less total operating expenses | (97,663) | (60,382) | (55,605) | |||||||||||||||||
Fee income from unconsolidated joint venture | (189) | (190) | (189) | |||||||||||||||||
Transaction related | 194 | 141 | 63 | |||||||||||||||||
Spin related | — | 208 | 756 | |||||||||||||||||
General and administrative | 4,672 | 3,291 | 3,517 | |||||||||||||||||
Depreciation and amortization | 32,693 | 33,828 | 34,353 | |||||||||||||||||
Impairment of real estate | 44,801 | 7,758 | 1,602 | |||||||||||||||||
NOI | 36,277 | 37,503 | 37,703 | |||||||||||||||||
Straight-line rent | (699) | (547) | (896) | |||||||||||||||||
Amortization of above and below market leases, net | (312) | (315) | (320) | |||||||||||||||||
Deferred lease incentives | 36 | — | — | |||||||||||||||||
Other non-cash adjustments | 50 | 48 | 51 | |||||||||||||||||
Proportionate share of Unconsolidated Joint Venture Cash NOI | 848 | 850 | 849 | |||||||||||||||||
Cash NOI | $ | 36,200 | $ | 37,539 | $ | 37,387 |