Item 1. Financial Statements
Item 1. Financial Statements
STAG Industrial, Inc.
Consolidated Balance Sheets
(unaudited, in thousands, except share data)
June 30, 2021 December 31, 2020
Assets
Rental Property:
Land $ 510,413 $ 492,783
Buildings and improvements, net of accumulated depreciation of $ 552,967 and $ 495,348 , respectively
3,630,823 3,532,608
Deferred leasing intangibles, net of accumulated amortization of $ 260,893 and $ 258,005 , respectively
482,672 499,802
Total rental property, net 4,623,908 4,525,193
Cash and cash equivalents 14,588 15,666
Restricted cash 3,927 4,673
Tenant accounts receivable 83,262 77,796
Prepaid expenses and other assets 51,639 43,471
Interest rate swaps 1,704 —
Operating lease right-of-use assets 24,634 25,403
Assets held for sale, net 2,737 444
Total assets $ 4,806,399 $ 4,692,646
Liabilities and Equity
Liabilities:
Unsecured credit facility $ 284,000 $ 107,000
Unsecured term loans, net 970,930 971,111
Unsecured notes, net 573,390 573,281
Mortgage notes, net 55,811 51,898
Accounts payable, accrued expenses and other liabilities 65,269 69,765
Interest rate swaps 28,795 40,656
Tenant prepaid rent and security deposits 30,732 27,844
Dividends and distributions payable 19,803 19,379
Deferred leasing intangibles, net of accumulated amortization of $ 17,510 and $ 15,759 , respectively
32,929 32,762
Operating lease liabilities 27,838 27,898
Total liabilities 2,089,497 1,921,594
Commitments and contingencies (Note 11)
Equity:
Preferred stock, par value $ 0.01 per share, 20,000,000 shares authorized at June 30, 2021 and December 31, 2020,
Series C, - 0 - and 3,000,000 shares (liquidation preference of $ 25.00 per share) issued and outstanding at June 30, 2021 and December 31, 2020, respectively
— 75,000
Common stock, par value $ 0.01 per share, 300,000,000 shares authorized at June 30, 2021 and December 31, 2020, respectively, 160,315,538 and 158,209,823 shares issued and outstanding at June 30, 2021 and December 31, 2020, respectively
1,603 1,582
Additional paid-in capital 3,486,942 3,421,721
Cumulative dividends in excess of earnings ( 804,113 ) ( 742,071 )
Accumulated other comprehensive loss ( 26,742 ) ( 40,025 )
Total stockholders’ equity 2,657,690 2,716,207
Noncontrolling interest 59,212 54,845
Total equity 2,716,902 2,771,052
Total liabilities and equity $ 4,806,399 $ 4,692,646
The accompanying notes are an integral part of these consolidated financial statements.
3
Table of Contents
STAG Industrial, Inc.
Consolidated Statements of Operations
(unaudited, in thousands, except per share data)
Three months ended June 30, Six months ended June 30,
2021 2020 2021 2020
Revenue
Rental income $ 137,805 $ 117,471 $ 271,630 $ 235,810
Other income 622 146 792 355
Total revenue 138,427 117,617 272,422 236,165
Expenses
Property 25,356 20,392 52,358 42,339
General and administrative 12,578 9,406 25,368 19,779
Depreciation and amortization 57,332 53,606 115,739 106,294
Other expenses 511 588 1,363 1,064
Total expenses 95,777 83,992 194,828 169,476
Other income (expense)
Interest and other income 30 156 62 235
Interest expense ( 15,273 ) ( 15,333 ) ( 30,631 ) ( 30,197 )
Debt extinguishment and modification expenses — ( 834 ) ( 679 ) ( 834 )
Gain on involuntary conversion — 657 — 657
Gain on the sales of rental property, net 5,976 1,045 12,385 47,804
Total other income (expense) ( 9,267 ) ( 14,309 ) ( 18,863 ) 17,665
Net income $ 33,383 $ 19,316 $ 58,731 $ 84,354
Less: income attributable to noncontrolling interest after preferred stock dividends 733 407 1,206 2,005
Net income attributable to STAG Industrial, Inc. $ 32,650 $ 18,909 $ 57,525 $ 82,349
Less: preferred stock dividends — 1,289 1,289 2,578
Less: redemption of preferred stock — — 2,582 —
Less: amount allocated to participating securities 74 68 147 136
Net income attributable to common stockholders $ 32,576 $ 17,552 $ 53,507 $ 79,635
Weighted average common shares outstanding — basic 159,736 148,663 159,086 148,116
Weighted average common shares outstanding — diluted 161,367 149,027 160,249 148,341
Net income per share — basic and diluted
Net income per share attributable to common stockholders — basic $ 0.20 $ 0.12 $ 0.34 $ 0.54
Net income per share attributable to common stockholders — diluted $ 0.20 $ 0.12 $ 0.33 $ 0.54
The accompanying notes are an integral part of these consolidated financial statements.
4
Table of Contents
STAG Industrial, Inc.
Consolidated Statements of Comprehensive Income
(unaudited, in thousands)
Three months ended June 30, Six months ended June 30,
2021 2020 2021 2020
Net income $ 33,383 $ 19,316 $ 58,731 $ 84,354
Other comprehensive income (loss):
Income (loss) on interest rate swaps 1,432 ( 2,009 ) 13,582 ( 32,200 )
Other comprehensive income (loss) 1,432 ( 2,009 ) 13,582 ( 32,200 )
Comprehensive income 34,815 17,307 72,313 52,154
Income attributable to noncontrolling interest after preferred stock dividends ( 733 ) ( 407 ) ( 1,206 ) ( 2,005 )
Other comprehensive (income) loss attributable to noncontrolling interest ( 31 ) 32 ( 299 ) 789
Comprehensive income attributable to STAG Industrial, Inc. $ 34,051 $ 16,932 $ 70,808 $ 50,938
The accompanying notes are an integral part of these consolidated financial statements.
5
Table of Contents
STAG Industrial, Inc.
Consolidated Statements of Equity
(unaudited, in thousands, except share data)
Preferred Stock Common Stock Additional Paid-in Capital Cumulative Dividends in Excess of Earnings Accumulated Other Comprehensive Loss Total Stockholders’ Equity Noncontrolling Interest - Unit Holders in Operating Partnership Total Equity
Shares Amount
Three months ended June 30, 2021
Balance, March 31, 2021 $ — 159,082,448 $ 1,591 $ 3,443,787 $ ( 778,727 ) $ ( 28,143 ) $ 2,638,508 $ 59,608 $ 2,698,116
Proceeds from sales of common stock, net — 1,208,014 12 41,781 — — 41,793 — 41,793
Dividends and distributions, net — — — — ( 58,036 ) — ( 58,036 ) ( 4,325 ) ( 62,361 )
Non-cash compensation activity, net — 2,901 — 2,192 — — 2,192 2,347 4,539
Redemption of common units to common stock — 22,175 — 368 — — 368 ( 368 ) —
Rebalancing of noncontrolling interest — — — ( 1,186 ) — — ( 1,186 ) 1,186 —
Other comprehensive income — — — — — 1,401 1,401 31 1,432
Net income — — — — 32,650 — 32,650 733 33,383
Balance, June 30, 2021 $ — 160,315,538 $ 1,603 $ 3,486,942 $ ( 804,113 ) $ ( 26,742 ) $ 2,657,690 $ 59,212 $ 2,716,902
Three months ended June 30, 2020
Balance, March 31, 2020 $ 75,000 148,708,031 $ 1,487 $ 3,142,495 $ ( 714,799 ) $ ( 47,860 ) $ 2,456,323 $ 60,791 $ 2,517,114
Proceeds from sales of common stock, net — — — ( 67 ) — — ( 67 ) — ( 67 )
Dividends and distributions, net — — — — ( 54,880 ) — ( 54,880 ) ( 2,105 ) ( 56,985 )
Non-cash compensation activity, net — 4,750 — 1,970 — — 1,970 978 2,948
Redemption of common units to common stock — 228,340 2 3,656 — — 3,658 ( 3,658 ) —
Rebalancing of noncontrolling interest — — — 109 — — 109 ( 109 ) —
Other comprehensive loss — — — — — ( 1,977 ) ( 1,977 ) ( 32 ) ( 2,009 )
Net income — — — — 18,909 — 18,909 407 19,316
Balance, June 30, 2020 $ 75,000 148,941,121 $ 1,489 $ 3,148,163 $ ( 750,770 ) $ ( 49,837 ) $ 2,424,045 $ 56,272 $ 2,480,317
Six months ended June 30, 2021
Balance, December 31, 2020 $ 75,000 158,209,823 $ 1,582 $ 3,421,721 $ ( 742,071 ) $ ( 40,025 ) $ 2,716,207 $ 54,845 $ 2,771,052
Proceeds from sales of common stock, net — 1,888,290 19 63,340 — — 63,359 — 63,359
Redemption of preferred stock ( 75,000 ) — — 2,573 ( 2,582 ) — ( 75,009 ) — ( 75,009 )
Dividends and distributions, net — — — — ( 116,864 ) — ( 116,864 ) ( 5,761 ) ( 122,625 )
Non-cash compensation activity, net — 98,091 1 ( 1,022 ) ( 121 ) — ( 1,142 ) 8,954 7,812
Redemption of common units to common stock — 119,334 1 1,990 — — 1,991 ( 1,991 ) —
Rebalancing of noncontrolling interest — — — ( 1,660 ) — — ( 1,660 ) 1,660 —
Other comprehensive income — — — — — 13,283 13,283 299 13,582
Net income — — — — 57,525 — 57,525 1,206 58,731
Balance, June 30, 2021 $ — 160,315,538 $ 1,603 $ 3,486,942 $ ( 804,113 ) $ ( 26,742 ) $ 2,657,690 $ 59,212 $ 2,716,902
Six months ended June 30, 2020
Balance, December 31, 2019 $ 75,000 142,815,593 $ 1,428 $ 2,970,553 $ ( 723,027 ) $ ( 18,426 ) $ 2,305,528 $ 58,363 $ 2,363,891
Proceeds from sales of common stock, net — 5,600,000 56 172,600 — — 172,656 — 172,656
Dividends and distributions, net — — — — ( 109,702 ) — ( 109,702 ) ( 3,001 ) ( 112,703 )
Non-cash compensation activity, net — 77,798 1 1,112 ( 390 ) — 723 3,596 4,319
Redemption of common units to common stock — 447,730 4 7,082 — — 7,086 ( 7,086 ) —
Rebalancing of noncontrolling interest — — — ( 3,184 ) — — ( 3,184 ) 3,184 —
Other comprehensive loss — — — — — ( 31,411 ) ( 31,411 ) ( 789 ) ( 32,200 )
Net income — — — — 82,349 — 82,349 2,005 84,354
Balance, June 30, 2020 $ 75,000 148,941,121 $ 1,489 $ 3,148,163 $ ( 750,770 ) $ ( 49,837 ) $ 2,424,045 $ 56,272 $ 2,480,317
The accompanying notes are an integral part of these consolidated financial statements.
6
Table of Contents
STAG Industrial, Inc .
Consolidated Statements of Cash Flows
(unaudited, in thousands)
Six months ended June 30,
2021 2020
Cash flows from operating activities:
Net income $ 58,731 $ 84,354
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 115,739 106,294
Gain on involuntary conversion — ( 657 )
Non-cash portion of interest expense 1,276 1,422
Amortization of above and below market leases, net 1,799 2,152
Straight-line rent adjustments, net ( 8,887 ) ( 5,498 )
Debt extinguishment and modification expenses — 834
Gain on the sales of rental property, net ( 12,385 ) ( 47,804 )
Non-cash compensation expense 9,154 5,790
Change in assets and liabilities:
Tenant accounts receivable 3,212 ( 475 )
Prepaid expenses and other assets ( 10,018 ) ( 4,116 )
Accounts payable, accrued expenses and other liabilities 864 3,243
Tenant prepaid rent and security deposits 2,888 2,549
Total adjustments 103,642 63,734
Net cash provided by operating activities 162,373 148,088
Cash flows from investing activities:
Acquisitions of land and buildings and improvements ( 194,164 ) ( 110,121 )
Additions of land and building and improvements ( 18,913 ) ( 27,299 )
Acquisitions of other assets — ( 450 )
Proceeds from sales of rental property, net 39,619 101,881
Proceeds from involuntary conversion — 782
Acquisition deposits, net ( 877 ) 660
Acquisitions of deferred leasing intangibles ( 27,682 ) ( 20,542 )
Net cash used in investing activities ( 202,017 ) ( 55,089 )
Cash flows from financing activities:
Proceeds from unsecured credit facility 765,000 387,000
Repayment of unsecured credit facility ( 588,000 ) ( 533,000 )
Proceeds from unsecured term loans 300,000 400,000
Repayment of unsecured term loans ( 300,000 ) ( 300,000 )
Repayment of mortgage notes ( 1,093 ) ( 1,993 )
Payment of loan fees and costs ( 2,847 ) ( 1,129 )
Payment of defeasance fees and other costs — ( 425 )
Proceeds from sales of common stock, net 63,314 172,626
Redemption of preferred stock ( 75,000 ) —
Dividends and distributions ( 122,212 ) ( 111,868 )
Repurchase and retirement of share-based compensation ( 1,342 ) ( 1,472 )
Net cash provided by financing activities 37,820 9,739
Increase (decrease) in cash and cash equivalents and restricted cash ( 1,824 ) 102,738
Cash and cash equivalents and restricted cash—beginning of period 20,339 11,864
Cash and cash equivalents and restricted cash—end of period $ 18,515 $ 114,602
Supplemental disclosure:
Cash paid for interest, net of capitalized interest $ 29,574 $ 28,520
Supplemental schedule of non-cash investing and financing activities
Acquisitions of land and buildings and improvements $ ( 4,239 ) $ ( 111 )
Acquisitions of deferred leasing intangibles $ ( 703 ) $ ( 33 )
Change in additions of land, building, and improvements included in accounts payable, accrued expenses, and other liabilities $ 3,469 $ 683
Additions to building and other capital improvements from non-cash compensation $ — $ ( 17 )
Assumption of mortgage notes $ 5,103 $ —
Fair market value adjustment to mortgage notes acquired $ ( 161 ) $ —
Change in loan fees, costs, and offering costs included in accounts payable, accrued expenses, and other liabilities $ 1,016 $ ( 1,020 )
Dividends and distributions accrued $ 19,803 $ 18,301
The accompanying notes are an integral part of these consolidated financial statements.
7
Table of Contents
STAG Industrial, Inc.
Notes to Consolidated Financial Statements
(unaudited)
1. Organization and Description of Business
STAG Industrial, Inc. (the “Company”) is an industrial real estate operating company focused on the acquisition and operation of single-tenant, industrial properties throughout the United States. The Company was formed as a Maryland corporation and has elected to be treated and intends to continue to qualify as a real estate investment trust (“REIT”) under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended. The Company is structured as an umbrella partnership REIT, commonly called an UPREIT, and owns substantially all of its assets and conducts substantially all of its business through its operating partnership, STAG Industrial Operating Partnership, L.P., a Delaware limited partnership (the “Operating Partnership”). As of June 30, 2021 and December 31, 2020, the Company owned a 97.8 % and 98.0 %, respectively, common equity interest in the Operating Partnership. The Company, through its wholly owned subsidiary, is the sole general partner of the Operating Partnership. As used herein, the “Company” refers to STAG Industrial, Inc. and its consolidated subsidiaries and partnerships, including the Operating Partnership, except where context otherwise requires.
As of June 30, 2021, the Company owned 501 buildings in 39 states with approximately 100.1 million rentable square feet, consisting of 421 warehouse/distribution buildings, 73 light manufacturing buildings, and seven flex/office buildings.
COVID-19 Pandemic
Currently, one of the most significant risks and uncertainties facing the Company and the real estate industry generally is the potential adverse effect of the ongoing public health crisis of the novel coronavirus disease (“COVID-19”) pandemic.
The Company closely monitors the effect of the COVID-19 pandemic on all aspects of its business, including how the pandemic will affect its tenants and business partners. The Company did not incur significant disruptions from the COVID-19 pandemic during the three and six months ended June 30, 2021. In addition, the Company did no t enter into any rent deferral agreements during the three and six months ended June 30, 2021. The Company will continue to evaluate tenant rent relief requests on an individual basis, considering a number of factors. Not all tenant requests will ultimately result in modified agreements, nor is the Company foregoing its contractual rights under its lease agreements.
The Company remains unable to predict the ultimate impact that the pandemic will have on its financial condition, results of operations and cash flows due to numerous uncertainties. The extent to which the COVID-19 pandemic affects the Company’s operations and those of its tenants will depend on future developments, which are highly uncertain and cannot be predicted with confidence, including the scope, severity and duration of the pandemic, the actions taken to contain the pandemic or mitigate its impact, and the direct and indirect economic effects of the pandemic and containment measures, among others.
2. Summary of Significant Accounting Policies
Interim Financial Information
The accompanying interim financial statements have been presented in conformity with accounting principles generally accepted in the United States of America (“GAAP”) and with the instructions to Form 10-Q and Regulation S-X for interim financial information. Accordingly, these statements do not include all of the information and notes required by GAAP for complete financial statements. In the opinion of management, the accompanying interim financial statements include all adjustments, consisting of normal recurring items, necessary for their fair statement in conformity with GAAP. Interim results are not necessarily indicative of results for a full year. The year-end consolidated balance sheet data was derived from audited financial statements, but does not include all disclosures required by GAAP. The information included in this Quarterly Report on Form 10-Q should be read in conjunction with the Company’s consolidated financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2020.
8
Table of Contents
Basis of Presentation
The Company’s consolidated financial statements include the accounts of the Company, the Operating Partnership, and their subsidiaries. Interests in the Operating Partnership not owned by the Company are referred to as “Noncontrolling Common Units.” These Noncontrolling Common Units are held by other limited partners in the form of common units (“Other Common Units”) and long term incentive plan units (“LTIP units”) issued pursuant to the STAG Industrial, Inc. 2011 Equity Incentive Plan, as amended and restated (the “2011 Plan”). All significant intercompany balances and transactions have been eliminated in the consolidation of entities. The financial statements of the Company are presented on a consolidated basis for all periods presented.
Restricted Cash
The following table presents a reconciliation of cash and cash equivalents and restricted cash reported on the accompanying Consolidated Balance Sheets to amounts reported on the accompanying Consolidated Statements of Cash Flows.
Reconciliation of cash and cash equivalents and restricted cash (in thousands) June 30, 2021 December 31, 2020
Cash and cash equivalents $ 14,588 $ 15,666
Restricted cash 3,927 4,673
Total cash and cash equivalents and restricted cash $ 18,515 $ 20,339
Incentive and Equity-Based Employee Compensation Plans
On January 7, 2021, the Company adopted the STAG Industrial, Inc. Employee Retirement Vesting Program (the “Vesting Program”) to provide supplemental retirement benefits for eligible employees. For those employees who are retirement eligible or will become retirement eligible during the applicable vesting period under the terms of the Vesting Program, the Company accelerates equity-based compensation through the employee’s six -month retirement notification period or retirement eligibility date, respectively. The adoption of the Vesting Program resulted in an increase to general and administrative expenses of approximately $ 1.4 million and $ 2.9 million for the three and six months ended June 30, 2021, respectively, due to the acceleration of equity-based compensation expense for certain eligible employees. The Company estimates that the adoption of the Vesting Program will result in an increase in general and administrative expenses of approximately $ 2.4 million for the year ending December 31, 2021.
Taxes
Federal Income Taxes
The Company’s taxable REIT subsidiary recognized net loss of approximately $ 4,000 , $ 4,000 , $ 0 and $ 0 for the three and six months ended June 30, 2021 and 2020, respectively.
State and Local Income, Excise, and Franchise Tax
State and local income, excise, and franchise taxes in the amount of $ 0.4 million, $ 0.8 million, $ 0.5 million and $ 0.9 million have been recorded in other expenses on the accompanying Consolidated Statements of Operations for the three and six months ended June 30, 2021 and 2020, respectively.
Uncertain Tax Positions
As of June 30, 2021 and December 31, 2020, there were no liabilities for uncertain tax positions.
Concentrations of Credit Risk
Management believes the current credit risk of the Company’s portfolio is reasonably well diversified and does not contain any unusual concentration of credit risk.
9
Table of Contents
3. Rental Property
The following table summarizes the components of rental property as of June 30, 2021 and December 31, 2020.
Rental Property (in thousands) June 30, 2021 December 31, 2020
Land $ 510,413 $ 492,783
Buildings, net of accumulated depreciation of $ 366,571 and $ 327,043 , respectively
3,306,299 3,195,439
Tenant improvements, net of accumulated depreciation of $ 25,078 and $ 24,891 , respectively
41,000 43,684
Building and land improvements, net of accumulated depreciation of $ 161,318 and $ 143,414 , respectively
278,759 275,433
Construction in progress 4,765 18,052
Deferred leasing intangibles, net of accumulated amortization of $ 260,893 and $ 258,005 , respectively
482,672 499,802
Total rental property, net $ 4,623,908 $ 4,525,193
Acquisitions
The following table summarizes the acquisitions of the Company during the three and six months ended June 30, 2021. The Company accounted for all of its acquisitions as asset acquisitions.
Market (1)
Date Acquired Square Feet Number of Buildings Purchase Price
(in thousands)
Omaha/Council Bluffs, NE-IA January 21, 2021 370,000 1 $ 24,922
Minneapolis/St Paul, MN February 24, 2021 80,655 1 10,174
Long Island, NY February 25, 2021 64,224 1 8,516
Sacramento, CA February 25, 2021 267,284 1 25,917
Little Rock/N Little Rock March 1, 2021 300,160 1 24,317
Cleveland, OH March 18, 2021 170,000 1 6,382
Three months ended March 31, 2021 1,252,323 6 100,228
Indianapolis, IN May 17, 2021 154,440 1 13,655
Baltimore, MD May 17, 2021 46,851 1 6,228
Detroit, MI June 1, 2021 248,040 1 23,786
Green Bay, WI June 7, 2021 152,000 1 7,249
Phoenix, AZ June 14, 2021 41,504 1 8,670
Cleveland, OH June 17, 2021 179,577 1 19,602
Reno/Sparks, NV June 30, 2021 183,435 1 13,892
Washington, DC June 30, 2021 193,420 1 17,521
Stockton/Modesto, CA June 30, 2021 150,000 1 16,118
Three months ended June 30, 2021 1,349,267 9 126,721
Six months ended June 30, 2021 2,601,590 15 $ 226,949
(1) As defined by CoStar Realty Information Inc (“CoStar”). If the building is located outside of a CoStar defined market, the city and state is reflected.
The following table summarizes the allocation of the consideration paid at the date of acquisition during the six months ended June 30, 2021 for the acquired assets and liabilities in connection with the acquisitions identified in the table above.
Acquired Assets and Liabilities Purchase Price (in thousands) Weighted Average Amortization Period (years) of Intangibles at Acquisition
Land $ 21,844 N/A
Buildings 165,549 N/A
Tenant improvements 1,575 N/A
Building and land improvements 9,435 N/A
Deferred leasing intangibles - In-place leases 20,206 8.5
Deferred leasing intangibles - Tenant relationships 9,761 11.4
Deferred leasing intangibles - Above market leases 2,279 13.8
Deferred leasing intangibles - Below market leases ( 3,861 ) 6.4
Below market assumed debt adjustment 161 18.8
Total purchase price $ 226,949
Less: Mortgage notes assumed ( 5,103 )
Net assets acquired $ 221,846
10
Table of Contents
On February 25, 2021, the Company assumed a mortgage note of approximately $ 5.1 million in connection with the acquisition of the property located in Long Island, NY. For a discussion of the method used to determine the fair value of the mortgage note, see Note 4.
The following table summarizes the results of operations for the three and six months ended June 30, 2021 for the buildings acquired during the six months ended June 30, 2021 included in the Company’s Consolidated Statements of Operations from the date of acquisition.
Results of Operations (in thousands) Three months ended June 30, 2021 Six months ended June 30, 2021
Total revenue $ 2,219 $ 3,506
Net income $ 284 $ 307
Dispositions
During the six months ended June 30, 2021, the Company sold six buildings to third parties comprised of approximately 0.9 million rentable square feet with a net book value of approximately $ 27.2 million. These buildings contributed approximately $ 0.2 million, $ 0.5 million, $ 1.1 million and $ 2.1 million to revenue for the three and six months ended June 30, 2021 and 2020, respectively. These buildings contributed approximately $ 0.1 million, $ 0.1 million, $ 0.5 million and $ 0.8 million to net income (exclusive of gain on the sales of rental property, net) for the three and six months ended June 30, 2021 and 2020, respectively. Net proceeds from the sales of rental property were approximately $ 39.6 million and the Company recognized the full gain on the sales of rental property, net, of approximately $ 12.4 million for the six months ended June 30, 2021.
Assets Held for Sale
As of June 30, 2021, the related land, building and improvements, net, and deferred leasing intangibles, net, of approximately $ 0.8 million, $ 1.9 million, and $ 0 , respectively, for one building located in Charlotte, NC were classified as assets held for sale, net on the accompanying Consolidated Balance Sheets. This building contributed approximately $ 0.1 million, $ 0.3 million, $ 0.2 million and $ 0.3 million to revenue for the three and six months ended June 30, 2021 and 2020, respectively. This building contributed approximately $ 0.1 million, $ 0.2 million, $ 0.1 million and $ 0.1 million to net income for the three and six months ended June 30, 2021 and 2020, respectively.
Gain on Involuntary Conversion
During the three and six months ended June 30, 2021, the Company did not recognize any gain on involuntary conversion. During the three and six months ended June 30, 2020, the Company recognized a gain on involuntary conversion of approximately $ 0.7 million related to an eminent domain taking of a portion of a parcel of land.
Deferred Leasing Intangibles
The following table summarizes the deferred leasing intangibles on the accompanying Consolidated Balance Sheets as of June 30, 2021 and December 31, 2020.
June 30, 2021 December 31, 2020
Deferred Leasing Intangibles (in thousands) Gross Accumulated Amortization Net Gross Accumulated Amortization Net
Above market leases $ 86,466 $ ( 31,194 ) $ 55,272 $ 92,125 $ ( 33,629 ) $ 58,496
Other intangible lease assets 657,099 ( 229,699 ) 427,400 665,682 ( 224,376 ) 441,306
Total deferred leasing intangible assets $ 743,565 $ ( 260,893 ) $ 482,672 $ 757,807 $ ( 258,005 ) $ 499,802
Below market leases $ 50,439 $ ( 17,510 ) $ 32,929 $ 48,521 $ ( 15,759 ) $ 32,762
Total deferred leasing intangible liabilities $ 50,439 $ ( 17,510 ) $ 32,929 $ 48,521 $ ( 15,759 ) $ 32,762
11
Table of Contents
The following table summarizes the amortization expense and the net decrease to rental income for the amortization of deferred leasing intangibles during the three and six months ended June 30, 2021 and 2020.
Three months ended June 30, Six months ended June 30,
Deferred Leasing Intangibles Amortization (in thousands) 2021 2020 2021 2020
Net decrease to rental income related to above and below market lease amortization $ 330 $ 1,174 $ 1,810 $ 2,164
Amortization expense related to other intangible lease assets $ 21,422 $ 21,076 $ 43,869 $ 41,378
The following table summarizes the amortization of deferred leasing intangibles over the next five calendar years beginning with 2021 as of June 30, 2021.
Year Amortization Expense Related to Other Intangible Lease Assets (in thousands) Net Decrease to Rental Income Related to Above and Below Market Lease Amortization (in thousands)
Remainder of 2021 $ 38,884 $ 283
2022 $ 68,917 $ 327
2023 $ 60,313 $ 820
2024 $ 51,203 $ 1,286
2025 $ 43,445 $ 1,164
12
Table of Contents
4. Debt
The following table summarizes the Company’s outstanding indebtedness, including borrowings under the Company’s unsecured credit facility, unsecured term loans, unsecured notes, and mortgage notes as of June 30, 2021 and December 31, 2020.
Loan Principal Outstanding as of June 30, 2021 (in thousands) Principal Outstanding as of December 31, 2020 (in thousands) Interest
Rate (1)(2)
Maturity Date Prepayment Terms (3)
Unsecured credit facility:
Unsecured Credit Facility (4)
$ 284,000
$ 107,000 L + 0.90 % January 12, 2024 i
Total unsecured credit facility 284,000
107,000
Unsecured term loans:
Unsecured Term Loan A 150,000
150,000 3.38 % March 31, 2022 i
Unsecured Term Loan D 150,000
150,000 2.85 % January 4, 2023 i
Unsecured Term Loan E 175,000 175,000 3.92 % January 15, 2024 i
Unsecured Term Loan F 200,000 200,000 3.11 % January 12, 2025 i
Unsecured Term Loan G 300,000 300,000 1.28 % February 5, 2026 i
Total unsecured term loans 975,000 975,000
Total unamortized deferred financing fees and debt issuance costs ( 4,070 ) ( 3,889 )
Total carrying value unsecured term loans, net 970,930
971,111
Unsecured notes:
Series F Unsecured Notes 100,000 100,000 3.98 %
January 5, 2023 ii
Series A Unsecured Notes 50,000
50,000 4.98 % October 1, 2024 ii
Series D Unsecured Notes 100,000
100,000 4.32 % February 20, 2025 ii
Series G Unsecured Notes 75,000 75,000 4.10 % June 13, 2025 ii
Series B Unsecured Notes 50,000
50,000 4.98 % July 1, 2026 ii
Series C Unsecured Notes 80,000
80,000 4.42 % December 30, 2026 ii
Series E Unsecured Notes 20,000
20,000 4.42 % February 20, 2027 ii
Series H Unsecured Notes 100,000 100,000 4.27 % June 13, 2028 ii
Total unsecured notes 575,000 575,000
Total unamortized deferred financing fees and debt issuance costs ( 1,610 ) ( 1,719 )
Total carrying value unsecured notes, net 573,390
573,281
Mortgage notes (secured debt):
Wells Fargo Bank, National Association CMBS Loan 47,580
48,546 4.31 % December 1, 2022 iii
Thrivent Financial for Lutherans 3,494 3,556 4.78 % December 15, 2023 iv
United of Omaha Life Insurance Company 5,040 — 3.71 % October 1, 2039 ii
Total mortgage notes 56,114
52,102
Net unamortized fair market value premium (discount) ( 134 ) 29
Total unamortized deferred financing fees and debt issuance costs ( 169 ) ( 233 )
Total carrying value mortgage notes, net 55,811
51,898
Total / weighted average interest rate (5)
$ 1,884,131
$ 1,703,290 2.99 %
(1) Interest rate as of June 30, 2021. At June 30, 2021, the one-month LIBOR (“L”) was 0.10050 %. The current interest rate is not adjusted to include the amortization of deferred financing fees or debt issuance costs incurred in obtaining debt or any unamortized fair market value premiums. The spread over the applicable rate for the Company’s unsecured credit facility and unsecured term loans is based on the Company’s debt rating, as defined in the respective loan agreements.
(2) The unsecured term loans have a stated interest rate of one-month LIBOR plus a spread of 1.0 %. As of June 30, 2021, one-month LIBOR for the Unsecured Term Loans A, D, E, F, and G was swapped to a fixed rate of 2.38 %, 1.85 %, 2.92 %, 2.11 %, and 0.28 %, respectively. One-month LIBOR for the Unsecured Term Loan G will be swapped to a fixed rate of 0.94 % effective April 18, 2023.
(3) Prepayment terms consist of (i) pre-payable with no penalty; (ii) pre-payable with penalty; (iii) pre-payable without penalty three months prior to the maturity date, however can be defeased; and (iv) pre-payable without penalty three months prior to the maturity date.
(4) The capacity of the unsecured credit facility is $ 750.0 million. Deferred financing fees and debt issuance costs, net of accumulated amortization related to the unsecured credit facility of approximately $ 2.2 million and $ 1.6 million is included in prepaid expenses and other assets on the accompanying Consolidated Balance Sheets as of June 30, 2021 and December 31, 2020, respectively. The initial maturity date is January 15, 2023, which may be extended pursuant to two six -month extension options exercisable by the Company in its discretion upon advance written notice. Exercise of each six-month option is subject to the following conditions: (i) absence of a default immediately before the extension and immediately after giving effect to the extension, (ii) accuracy of representations and warranties as of the extension date (both immediately before and after the extension), as if made on the extension date, and (iii) payment of a fee. Neither extension option is subject to lender consent, assuming proper notice and satisfaction of the conditions.
13
Table of Contents
(5) The weighted average interest rate was calculated using the fixed interest rate swapped on the notional amount of $ 975.0 million of debt, and is not adjusted to include the amortization of deferred financing fees or debt issuance costs incurred in obtaining debt or any unamortized fair market value premiums or discounts.
The aggregate undrawn nominal commitment on the unsecured credit facility as of June 30, 2021 was approximately $ 463.1 million, including issued letters of credit. The Company’s actual borrowing capacity at any given point in time may be less and is restricted to a maximum amount based on the Company’s debt covenant compliance. Total accrued interest for the Company’s indebtedness was approximately $ 6.3 million and $ 6.3 million as of June 30, 2021 and December 31, 2020, respectively, and is included in accounts payable, accrued expenses and other liabilities on the accompanying Consolidated Balance Sheets.
The following table summarizes the costs included in interest expense related to the Company’s debt arrangements on the accompanying Consolidated Statement of Operations for the three and six months ended June 30, 2021 and 2020.
Three months ended June 30, Six months ended June 30,
Costs Included in Interest Expense (in thousands) 2021 2020 2021 2020
Amortization of deferred financing fees and debt issuance costs and fair market value premiums/discounts $ 789 $ 746 $ 1,276 $ 1,422
Facility, unused, and other fees $ 440 $ 316 $ 826 $ 680
Subsequent to June 30, 2021, on July 8, 2021, the Company entered into a note purchase agreement for the future private placement by the Operating Partnership of $ 275.0 million senior unsecured notes, maturing September 29, 2031, with a fixed annual interest rate of 2.80 %, and $ 50.0 million senior unsecured notes, maturing September 28, 2033, with a fixed annual interest rate of 2.95 %. The notes are expected to be issued on or around September 28, 2021, subject to conditions.
On February 25, 2021, the Company assumed a mortgage note with United of Omaha Life Insurance Company of approximately $ 5.1 million in connection with the acquisition of the property located in Long Island, NY, which serves as collateral for the debt. The debt matures on October 1, 2039 and bears interest at 3.71% per annum. The assumed debt was recorded at fair value and a fair value discount of approximately $ 0.2 million was recorded during three months ended March 31, 2021. The fair value of debt was determined by discounting the future cash flows using the current rate of approximately 4.10 % at which loans would be made to borrowers with similar credit ratings for loans with similar maturities, terms, and loan-to-value ratios. The fair value of the debt is based on Level 3 inputs and is a nonrecurring fair value measurement.
On February 5, 2021, the Company entered into an amendment to the unsecured credit facility (the “Credit Facility Amendment”). The Credit Facility Amendment provides for an increase in the aggregate commitments available for borrowing under the unsecured credit facility from $500 million to up to $750 million. As of June 30, 2021, the unsecured credit facility bore an interest rate of LIBOR plus a spread of 0.90% based on the Company’s debt rating, as defined in the loan agreement. In connection with the Credit Facility Amendment, the Company incurred approximately $ 1.2 million in costs which are being deferred and amortized through the maturity date of the unsecured credit facility. Other than the increase in the borrowing commitments, the material terms of the unsecured credit facility remain unchanged.
On February 5, 2021, the Company entered into an amendment to the Unsecured Term Loan G (the “Amendment to Unsecured Term Loan G”). The Amendment to Unsecured Term Loan G provides for an extension of the maturity date to February 5, 2026 and a reduced stated interest rate of one-month LIBOR plus a spread that ranges from 0.85 % to 1.65 % for LIBOR borrowings based on the Company’s debt ratings. The Amendment to Unsecured Term Loan G also amended the provision for a minimum interest rate, or floor, for LIBOR borrowings to 0.00 % and for Base Rate borrowings to 1.00 %. As of June 30, 2021 , borrowings under the Unsecured Term Loan G bore interest at LIBOR plus 1.00 %. In connection with the Amendment to Unsecured Term Loan G, the Company incurred approximately $ 1.6 million in costs which are being deferred and amortized through the new maturity date of February 5, 2026. The Company also incurred approximately $ 0.7 million of modification expenses which were recognized in debt extinguishment and modification expenses in the accompanying Consolidated Statements of Operations. Additionally, the Company reversed the previously accrued extension fees of approximately $ 1.1 million from the amendment to the Unsecured Term Loan G that was entered into on April 17, 2020, which resulted in a decrease to interest expense of approximately $ 0.3 million. Other than the maturity and interest rate provisions described above, the material terms of the Unsecured Term Loan G remain unchanged.
14
Table of Contents
Financial Covenant Considerations
The Company was in compliance with all financial and other covenants as of June 30, 2021 and December 31, 2020 related to its unsecured credit facility, unsecured term loans, unsecured notes, and mortgage notes. The real estate net book value of the properties that are collateral for the Company’s debt arrangements was approximately $ 89.3 million and $ 81.4 million at June 30, 2021 and December 31, 2020, respectively, and is limited to senior, property-level secured debt financing arrangements.
Fair Value of Debt
The following table summarizes the aggregate principal outstanding under the Company’s debt arrangements and the corresponding estimate of fair value as of June 30, 2021 and December 31, 2020.
June 30, 2021 December 31, 2020
Indebtedness (in thousands) Principal Outstanding Fair Value Principal Outstanding Fair Value
Unsecured credit facility $ 284,000 $ 284,558 $ 107,000 $ 107,000
Unsecured term loans 975,000 979,222 975,000 978,448
Unsecured notes 575,000 627,036 575,000 628,575
Mortgage notes 56,114 58,435 52,102 54,485
Total principal amount 1,890,114 $ 1,949,251 1,709,102 $ 1,768,508
Net unamortized fair market value premium (discount) ( 134 ) 29
Total unamortized deferred financing fees and debt issuance costs ( 5,849 ) ( 5,841 )
Total carrying value $ 1,884,131 $ 1,703,290
The applicable fair value guidance establishes a three tier value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. The fair value of the Company’s debt is based on Level 3 inputs.
5. Derivative Financial Instruments
Risk Management Objective of Using Derivatives
The Company’s use of derivative instruments is limited to the utilization of interest rate swaps to manage interest rate risk exposure on existing and future liabilities and not for speculative purposes. The principal objective of such arrangements is to minimize the risks and related costs associated with the Company’s operating and financial structure.
15
Table of Contents
The following table summarizes the Company’s outstanding interest rate swaps as of June 30, 2021. All of the Company’s interest rate swaps are designated as qualifying cash flow hedges.
Interest Rate
Derivative Counterparty Trade Date Effective Date Notional Amount
(in thousands) Fair Value
(in thousands) Pay Fixed Interest Rate Receive Variable Interest Rate Maturity Date
Wells Fargo Bank, N.A. Jan-08-2015 Mar-20-2015 $ 25,000 $ ( 324 ) 1.8280 % One-month L Mar-31-2022
The Toronto-Dominion Bank Jan-08-2015 Feb-14-2020 $ 25,000 $ ( 441 ) 2.4535 % One-month L Mar-31-2022
Regions Bank Jan-08-2015 Feb-14-2020 $ 50,000 $ ( 891 ) 2.4750 % One-month L Mar-31-2022
Capital One, N.A. Jan-08-2015 Feb-14-2020 $ 50,000 $ ( 912 ) 2.5300 % One-month L Mar-31-2022
The Toronto-Dominion Bank Jul-20-2017 Oct-30-2017 $ 25,000 $ ( 637 ) 1.8485 % One-month L Jan-04-2023
Royal Bank of Canada Jul-20-2017 Oct-30-2017 $ 25,000 $ ( 638 ) 1.8505 % One-month L Jan-04-2023
Wells Fargo Bank, N.A. Jul-20-2017 Oct-30-2017 $ 25,000 $ ( 638 ) 1.8505 % One-month L Jan-04-2023
PNC Bank, N.A. Jul-20-2017 Oct-30-2017 $ 25,000 $ ( 637 ) 1.8485 % One-month L Jan-04-2023
PNC Bank, N.A. Jul-20-2017 Oct-30-2017 $ 50,000 $ ( 1,273 ) 1.8475 % One-month L Jan-04-2023
The Toronto-Dominion Bank Apr-20-2020 Sep-29-2020 $ 75,000 $ ( 64 ) 0.2750 % One-month L Apr-18-2023
Wells Fargo Bank, N.A. Apr-20-2020 Sep-29-2020 $ 75,000 $ ( 70 ) 0.2790 % One-month L Apr-18-2023
The Toronto-Dominion Bank Apr-20-2020 Mar-19-2021 $ 75,000 $ ( 64 ) 0.2750 % One-month L Apr-18-2023
Wells Fargo Bank, N.A. Apr-20-2020 Mar-19-2021 $ 75,000 $ ( 71 ) 0.2800 % One-month L Apr-18-2023
The Toronto-Dominion Bank Jul-24-2018 Jul-26-2019 $ 50,000 $ ( 3,243 ) 2.9180 % One-month L Jan-12-2024
PNC Bank, N.A. Jul-24-2018 Jul-26-2019 $ 50,000 $ ( 3,243 ) 2.9190 % One-month L Jan-12-2024
Bank of Montreal Jul-24-2018 Jul-26-2019 $ 50,000 $ ( 3,243 ) 2.9190 % One-month L Jan-12-2024
U.S. Bank, N.A. Jul-24-2018 Jul-26-2019 $ 25,000 $ ( 1,622 ) 2.9190 % One-month L Jan-12-2024
Wells Fargo Bank, N.A. May-02-2019 Jul-15-2020 $ 50,000 $ ( 2,932 ) 2.2460 % One-month L Jan-15-2025
U.S. Bank, N.A. May-02-2019 Jul-15-2020 $ 50,000 $ ( 2,932 ) 2.2459 % One-month L Jan-15-2025
Regions Bank May-02-2019 Jul-15-2020 $ 50,000 $ ( 2,930 ) 2.2459 % One-month L Jan-15-2025
Bank of Montreal Jul-16-2019 Jul-15-2020 $ 50,000 $ ( 1,990 ) 1.7165 % One-month L Jan-15-2025
U.S. Bank, N.A. Feb-17-2021 Apr-18-2023 $ 150,000 $ 848 0.9385 % One-month L Feb-5-2026
Wells Fargo Bank, N.A. Feb-17-2021 Apr-18-2023 $ 75,000 $ 428 0.9365 % One-month L Feb-5-2026
The Toronto-Dominion Bank Feb-17-2021 Apr-18-2023 $ 75,000 $ 428 0.9360 % One-month L Feb-5-2026
The following table summarizes the fair value of the interest rate swaps outstanding as of June 30, 2021 and December 31, 2020.
Balance Sheet Line Item (in thousands) Notional Amount June 30, 2021 Fair Value June 30, 2021 Notional Amount December 31, 2020 Fair Value December 31, 2020
Interest rate swaps-Asset $ 300,000 $ 1,704 $ — $ —
Interest rate swaps-Liability $ 975,000 $ ( 28,795 ) $ 1,125,000 $ ( 40,656 )
Cash Flow Hedges of Interest Rate Risk
The Company’s objectives in using interest rate swaps are to add stability to interest expense and to manage its exposure to interest rate movements.
For derivatives designated and that qualify as cash flow hedges of interest rate risk, the gain or loss on the derivative is recorded in accumulated other comprehensive income (loss) and subsequently reclassified into interest expense in the same periods during which the hedged transaction affects earnings.
Amounts reported in accumulated other comprehensive income (loss) related to derivatives designated as qualifying cash flow hedges will be reclassified to interest expense as interest payments are made on the Company’s variable rate debt. The Company estimates that approximately $ 14.6 million will be reclassified from accumulated other comprehensive loss as an increase to interest expense over the next 12 months.
16
Table of Contents
The following table summarizes the effect of cash flow hedge accounting and the location in the consolidated financial statements for the three and six months ended June 30, 2021 and 2020.
Three months ended June 30, Six months ended June 30,
Effect of Cash Flow Hedge Accounting (in thousands) 2021 2020 2021 2020
Income (loss) recognized in accumulated other comprehensive loss on interest rate swaps $ ( 2,501 ) $ ( 5,249 ) $ 5,249 $ ( 36,336 )
Loss reclassified from accumulated other comprehensive loss into income as interest expense $ 3,933 $ 3,240 $ 8,333 $ 4,136
Total interest expense presented in the Consolidated Statements of Operations in which the effects of cash flow hedges are recorded $ 15,273 $ 15,333 $ 30,631 $ 30,197
Credit-risk-related Contingent Features
The Company has agreements with each of its derivative counterparties that contain a provision where the Company could be declared in default on its derivative obligations if repayment of the underlying indebtedness is accelerated by the lender due to the Company’s default on the indebtedness.
As of June 30, 2021, the Company had not breached the provisions of these agreements and had not posted any collateral related to these agreements. If the Company had breached any of these provisions at June 30, 2021, it could have been required to settle its obligations under the agreement of the interest rate swaps in a net liability position by counterparty plus accrued interest for approximately $ 27.8 million.
Fair Value of Interest Rate Swaps
The Company’s valuation of the interest rate swaps is determined using widely accepted valuation techniques including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs including interest rate curves.
The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees.
Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs, such as estimates of current credit spreads to evaluate the likelihood of default by itself and its counterparties. However, as of June 30, 2021 and December 31, 2020, the Company has assessed the significance of the impact of the credit valuation adjustments on the overall valuation of its derivative positions and has determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company has determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.
The following table summarizes the Company’s financial instruments that are accounted for at fair value on a recurring basis as of June 30, 2021 and December 31, 2020.
Fair Value Measurements as of June 30, 2021 Using
Balance Sheet Line Item (in thousands) Fair Value June 30, 2021 Level 1 Level 2 Level 3
Interest rate swaps-Asset $ 1,704 $ — $ 1,704 $ —
Interest rate swaps-Liability $ ( 28,795 ) $ — $ ( 28,795 ) $ —
Fair Value Measurements as of December 31, 2020 Using
Balance Sheet Line Item (in thousands) Fair Value December 31, 2020 Level 1 Level 2 Level 3
Interest rate swaps-Asset $ — $ — $ — $ —
Interest rate swaps-Liability $ ( 40,656 ) $ — $ ( 40,656 ) $ —
17
Table of Contents
6. Equity
Preferred Stock
On March 1, 2021, the Company gave notice to redeem all 3,000,000 issued and outstanding shares of the 6.875 % Series C Cumulative Redeemable Preferred Stock ("Series C Preferred Stock") on March 31, 2021. The Company redeemed the Series C Preferred Stock on March 31, 2021 at a cash redemption price of $ 25.00 per share, plus accrued and unpaid dividends to but excluding, the redemption date. The Company recognized a deemed dividend to the holders of the Series C Preferred Stock of approximately $ 2.6 million on the accompanying Consolidated Statements of Operations for the six months ended June 30, 2021 related to redemption costs and the original issuance costs of the Series C Preferred Stock.
The Company has no outstanding preferred stock issuances as of June 30, 2021.
The following tables summarize the dividends attributable to the Company’s outstanding preferred stock issuances during the three months ended March 31, 2021 and the year ended December 31, 2020.
Quarter Ended 2021 Declaration Date Series C
Preferred Stock Per Share Payment Date
March 31 January 11, 2021 $ 0.4296875 March 31, 2021
Total $ 0.4296875
Quarter Ended 2020 Declaration Date Series C
Preferred Stock Per Share Payment Date
December 31 October 9, 2020 $ 0.4296875 December 31, 2020
September 30 July 9, 2020 0.4296875 September 30, 2020
June 30 April 9, 2020 0.4296875 June 30, 2020
March 31 January 8, 2020 0.4296875 March 31, 2020
Total $ 1.7187500
Common Stock
The following table summarizes the terms of the Company’s at-the market (“ATM”) common stock offering program as of June 30, 2021.
ATM Common Stock Offering Program Date Maximum Aggregate Offering Price (in thousands) Aggregate Common Stock Available as of June 30, 2021 (in thousands)
2019 $600 million ATM February 14, 2019 $ 600,000 $ 204,023
The table below summarizes the activity under the ATM common stock offering program during the six months ended June 30, 2021 (in thousands, except share data). There was no activity under the ATM common stock offering program during the year ended December 31, 2020.
Six months ended June 30, 2021
ATM Common Stock Offering Program (1)
Shares
Sold Weighted Average Price Per Share Net
Proceeds
2019 $600 million ATM 1,888,290 $ 34.01 $ 63,583
Total/weighted average 1,888,290 $ 34.01 $ 63,583
(1) Includes transactions settled during the period and excludes ATM issuances on a forward basis.
On April 5, 2021, the Company sold 1,446,760 shares on a forward basis under the ATM common stock offering program at a price of $ 34.56 per share, or $ 50.0 million, and $ 34.2144 per share net of sales agent fees. The Company does not initially receive any proceeds from the sale of shares on a forward basis. The Company may elect to cash settle or net share settle the forward sale agreement at any time through the scheduled maturity date of April 5, 2022.
Subsequent to June 30, 2021, the Company sold 1,719,849 shares under the ATM common stock offering program at a price of $ 37.98 per share, or $ 65.3 million, and $ 37.67 per share net of sales agent fees.
18
Table of Contents
The following tables summarize the dividends attributable to the Company’s outstanding shares of common stock that were declared during the six months ended June 30, 2021 and the year ended December 31, 2020.
Month Ended 2021 Declaration Date Record Date Per Share Payment Date
June 30 April 12, 2021 June 30, 2021 $ 0.120833 July 15, 2021
May 31 April 12, 2021 May 28, 2021 0.120833 June 15, 2021
April 30 April 12, 2021 April 30, 2021 0.120833 May 17, 2021
March 31 January 11, 2021 March 31, 2021 0.120833 April 15, 2021
February 28 January 11, 2021 February 26, 2021 0.120833 March 15, 2021
January 31 January 11, 2021 January 29, 2021 0.120833 February 16, 2021
Total $ 0.724998
Month Ended 2020 Declaration Date Record Date Per Share Payment Date
December 31 October 9, 2020 December 31, 2020 $ 0.12 January 15, 2021
November 30 October 9, 2020 November 30, 2020 0.12 December 15, 2020
October 31 October 9, 2020 October 30, 2020 0.12 November 16, 2020
September 30 July 9, 2020 September 30, 2020 0.12 October 15, 2020
August 31 July 9, 2020 August 31, 2020 0.12 September 15, 2020
July 31 July 9, 2020 July 31, 2020 0.12 August 17, 2020
June 30 April 9, 2020 June 30, 2020 0.12 July 15, 2020
May 31 April 9, 2020 May 29, 2020 0.12 June 15, 2020
April 30 April 9, 2020 April 30, 2020 0.12 May 15, 2020
March 31 January 8, 2020 March 31, 2020 0.12 April 15, 2020
February 29 January 8, 2020 February 28, 2020 0.12 March 16, 2020
January 31 January 8, 2020 January 31, 2020 0.12 February 18, 2020
Total $ 1.44
On July 13, 2021, the Company’s board of directors declared the common stock dividends for the months ending July 31, 2021, August 31, 2021, and September 30, 2021 at a monthly rate of $ 0.120833 per share of common stock.
Restricted Shares of Common Stock
Restricted shares of common stock granted on January 7, 2021 to certain employees of the Company, subject to the recipient’s continued employment, will vest over four years in equal installments on January 1 of each year beginning in 2022. Refer to Note 8 for a discussion of the restricted shares of common stock granted on January 7, 2021 pursuant to the 2018 performance units. The following table summarizes activity related to the Company’s unvested restricted shares of common stock for the six months ended June 30, 2021 and the year ended December 31, 2020.
Unvested Restricted Shares of Common Stock Shares Weighted Average Grant Date Fair Value per Share
Balance at December 31, 2019 193,045 $ 24.38
Granted 75,419 (1) $ 31.60
Vested ( 81,408 ) (2) $ 23.46
Forfeited ( 2,166 ) $ 26.92
Balance at December 31, 2020 184,890 $ 27.70
Granted 90,304 (1) $ 29.77
Vested ( 72,788 ) (2) $ 26.76
Forfeited ( 521 ) $ 28.06
Balance at June 30, 2021 201,885 $ 28.96
(1) The fair value per share on the grant date of January 7, 2021, February 13, 2020, and January 8, 2020, was $ 29.77 , $ 32.64 , and $ 31.49 , respectively.
(2) The Company repurchased and retired 25,840 and 34,117 restricted shares of common stock that vested during the six months ended June 30, 2021 and the year ended December 31, 2020, respectively.
The unrecognized compensation expense associated with the Company’s restricted shares of common stock at June 30, 2021 was approximately $ 4.4 million and is expected to be recognized over a weighted average period of approximately 2.6 years.
19
Table of Contents
The following table summarizes the fair value at vesting for the restricted shares of common stock that vested during the three and six months ended June 30, 2021 and 2020.
Three months ended June 30, Six months ended June 30,
Vested Restricted Shares of Common Stock 2021 2020 2021 2020
Vested restricted shares of common stock — — 72,788 78,010
Fair value of vested restricted shares of common stock (in thousands) $ — $ — $ 2,280 $ 2,463
7. Noncontrolling Interest
The following table summarizes the activity for noncontrolling interest in the Company for the six months ended June 30, 2021 and the year ended December 31, 2020.
Noncontrolling Interest LTIP Units Other
Common Units Total
Noncontrolling Common Units Noncontrolling Interest
Balance at December 31, 2019 1,697,358 2,039,494 3,736,852 2.5 %
Granted/Issued 278,806 — 278,806 N/A
Forfeited — — — N/A
Conversions from LTIP units to Other Common Units ( 283,741 ) 283,741 — N/A
Redemptions from Other Common Units to common stock — ( 730,420 ) ( 730,420 ) N/A
Balance at December 31, 2020 1,692,423 1,592,815 3,285,238 2.0 %
Granted/Issued 405,844 — 405,844 N/A
Forfeited — — — N/A
Conversions from LTIP units to Other Common Units ( 97,159 ) 97,159 — N/A
Redemptions from Other Common Units to common stock — ( 119,334 ) ( 119,334 ) N/A
Balance at June 30, 2021 2,001,108 1,570,640 3,571,748 2.2 %
LTIP Units
LTIP units granted on January 7, 2021 to non-employee, independent directors, subject to the recipient’s continued service, will vest on January 1, 2022. LTIP units granted on January 7, 2021 to certain senior executive officers and senior employees, subject to the recipient’s continued employment, will vest quarterly over four years , with the first vesting date having been March 31, 2021. Refer to Note 8 for a discussion of the LTIP units granted on January 7, 2021 pursuant to the 2018 performance units.
The fair value of the LTIP units at the date of grant was determined by a lattice-binomial option-pricing model based on a Monte Carlo simulation. The fair value of the LTIP units are based on Level 3 inputs and are non-recurring fair value measurements. The following table summarizes the assumptions used in valuing such LTIP units granted during the six months ended June 30, 2021 (excluding those LTIP units granted pursuant to the 2018 performance units; refer to Note 8 for details).
LTIP Units Assumptions
Grant date January 7, 2021
Expected term (years) 10
Expected volatility 34.0 %
Expected dividend yield 5.0 %
Risk-free interest rate 0.229 %
Fair value of LTIP units at issuance (in thousands) $ 4,316
LTIP units at issuance 153,430
Fair value unit price per LTIP unit at issuance $ 28.13
20
Table of Contents
The following table summarizes activity related to the Company’s unvested LTIP units for the six months ended June 30, 2021 and the year ended December 31, 2020.
Unvested LTIP Units LTIP Units Weighted Average Grant Date Fair Value per Share
Balance at December 31, 2019 227,348 $ 23.37
Granted 278,806 $ 29.47
Vested ( 294,706 ) $ 26.87
Forfeited — $ —
Balance at December 31, 2020 211,448 $ 26.54
Granted 405,844 $ 28.13
Vested ( 228,821 ) $ 27.33
Forfeited — $ —
Balance at June 30, 2021 388,471 $ 27.74
The unrecognized compensation expense associated with the Company’s LTIP units at June 30, 2021 was approximately $ 4.1 million and is expected to be recognized over a weighted average period of approximately 2.3 years.
The following table summarizes the fair value at vesting for the LTIP units that vested during the three and six months ended June 30, 2021 and 2020.
Three months ended June 30, Six months ended June 30,
Vested LTIP units 2021 2020 2021 2020
Vested LTIP units 45,335 43,958 228,821 174,145
Fair value of vested LTIP units (in thousands) $ 1,686 $ 1,213 $ 7,369 $ 5,074
8. Equity Incentive Plan
On January 7, 2021, the Company granted performance units approved by the compensation committee of the board of directors under the 2011 Plan to certain key employees of the Company. The terms of the performance units granted on January 7, 2021 are substantially the same as the terms of the performance units granted on January 8, 2020, except that the measuring period commenced on January 1, 2021 and ends on December 31, 2023.
The fair value of the performance units at the date of grant was determined by a lattice-binomial option-pricing model based on a Monte Carlo simulation. The fair value of the performance units is based on Level 3 inputs and are non-recurring fair value measurements. The performance unit equity compensation expense is recognized ratably from the grant date into earnings over the vesting period. The following table summarizes the assumptions used in valuing the performance units granted during the six months ended June 30, 2021.
Performance Units Assumptions
Grant date January 7, 2021
Expected volatility 34.4 %
Expected dividend yield 5.0 %
Risk-free interest rate 0.2271 %
Fair value of performance units grant (in thousands) $ 5,522
On December 31, 2020, the measuring period pursuant to the 2018 performance units concluded, and it was determined that the Company’s total stockholder return exceeded the threshold percentage and return hurdle. The compensation committee of the board of directors approved the issuance of 127,671 vested LTIP units and 44,591 vested shares of common stock to the participants (of which 17,731 shares of common stock were repurchased and retired), which were issued on January 7, 2021. The compensation committee of the board of directors also approved the issuance of 124,743 LTIP units and 6,352 restricted shares of common stock that will vest in one year on December 31, 2021, which were issued on January 7, 2021.
The unrecognized compensation expense associated with the Company’s performance units at June 30, 2021 was approximately $ 8.5 million and is expected to be recognized over a weighted average period of approximately 1.9 years.
21
Table of Contents
Non-cash Compensation Expense
The following table summarizes the amount recorded in general and administrative expenses in the accompanying Consolidated Statements of Operations for the amortization of restricted shares of common stock, LTIP units, performance units, and the Company’s director compensation for the three and six months ended June 30, 2021 and 2020.
Three months ended June 30, Six months ended June 30,
Non-Cash Compensation Expense (in thousands) 2021 2020 2021 2020
Restricted shares of common stock $ 586 $ 481 $ 1,237 $ 948
LTIP units 2,346
978 4,754
1,942
Performance units 1,484 1,341 2,922 2,648
Director compensation (1)
123
138 241 252
Total non-cash compensation expense $ 4,539 $ 2,938 $ 9,154 $ 5,790
(1) All of the Company’s independent directors elected to receive shares of common stock in lieu of cash for their service during the three and six months ended June 30, 2021 and 2020. The number of shares of common stock granted is calculated based on the trailing ten days average common stock price ending on the third business day preceding the grant date.
9. Leases
Lessor Leases
The Company has operating leases in which it is the lessor for its rental property. Certain leases contain variable lease payments based upon changes in the Consumer Price Index (“CPI”). Billings for real estate taxes and other expenses are also considered to be variable lease payments. Certain leases contain options to renew or terminate the lease, and options for the lessee to purchase the rental property, all of which are predominately at the sole discretion of the lessee.
The following table summarizes the components of rental income recognized during the three and six months ended June 30, 2021 and 2020 included in the accompanying Consolidated Statements of Operations.
Three months ended June 30, Six months ended June 30,
Rental Income (in thousands) 2021 2020 2021 2020
Fixed lease payments $ 103,778 $ 91,234 $ 204,957 $ 181,630
Variable lease payments 29,639 25,588 58,883 50,594
Straight-line rental income 4,718 1,823 9,600 5,750
Net decrease to rental income related to above and below market lease amortization ( 330 ) ( 1,174 ) ( 1,810 ) ( 2,164 )
Total rental income $ 137,805 $ 117,471 $ 271,630 $ 235,810
The Company evaluates its operating leases to determine if it is probable it will collect substantially all of the lessee's remaining lease payments under the lease term. For those that are not probable of collection, the Company converts to the cash basis of accounting. If the Company subsequently determines that it is probable it will collect substantially all of the lessee's remaining lease payments under the lease term, the Company will reinstate the accrued rent balance adjusting for the amount related to the period when the lease was accounted for on a cash basis. During the three and six months ended June 30, 2021, this resulted in a net increase of rental income of approximately $ 0 and $ 0.1 million for the three and six months ended June 30, 2021 due to the reversal of a net accrued rent liability and tenants converting from cash basis accounting to accrual basis accounting. Additionally, there was $ 0.3 million and $ 1.7 million of contractual rental income not received from cash basis tenants partially offset by $ 0.1 million and $ 1.3 million of previously unrecognized rental income payments received from tenants under the cash basis of accounting during the three and six months ended June 30, 2021. During the three and six months ended June 30, 2020, the Company converted to the cash basis of accounting for certain leases which resulted in a reduction of rental income of approximately $ 1.2 million and $ 0.9 million for three and six months ended June 30, 2020, due to the reversal of accrued rent. Additionally, there was $ 0.6 million and $ 0.6 million of contractual rental income that was not recognized for payments that were not received from the tenants for the three and six months ended June 30, 2020.
As of June 30, 2021 and December 31, 2020, the Company had accrued rental income of approximately $ 68.7 million and $ 60.0 million, respectively, included in tenant accounts receivable on the accompanying Consolidated Balance Sheets.
As of June 30, 2021 and December 31, 2020, the Company had approximately $ 29.8 million and $ 30.1 million, respectively, of total lease security deposits available in the form of existing letters of credit, which are not reflected on the accompanying
22
Table of Contents
Consolidated Balance Sheets. As of June 30, 2021 and December 31, 2020, the Company had approximately $ 0.7 million and $ 0.7 million, respectively, of lease security deposits available in cash, which are included in restricted cash on the accompanying Consolidated Balance Sheets. The Company’s remaining lease security deposits are commingled in cash and cash equivalents. These funds may be used to settle tenant accounts receivables in the event of a default under the related lease. As of June 30, 2021 and December 31, 2020, the Company’s total liability associated with these lease security deposits was approximately $ 11.6 million and $ 11.0 million, respectively, and is included in tenant prepaid rent and security deposits on the accompanying Consolidated Balance Sheets.
The Company estimates that billings for real estate taxes, which are the responsibility of certain tenants under the terms of their leases and are not reflected on the Company’s consolidated financial statements, was approximately $ 5.3 million, $ 10.4 million, $ 4.9 million and $ 9.7 million for the three and six months ended June 30, 2021 and 2020, respectively. These amounts would have been the maximum real estate tax expense of the Company, excluding any penalties or interest, had the tenants not met their contractual obligations for these periods.
The following table summarizes the maturity of fixed lease payments under the Company’s leases as of June 30, 2021.
Year Maturity of Fixed Lease Payments (in thousands)
Remainder of 2021 $ 208,202
2022 $ 396,672
2023 $ 355,331
2024 $ 304,926
2025 $ 251,700
Thereafter $ 942,803
Lessee Leases
The Company has operating leases in which it is the lessee for ground leases and its corporate office lease. These leases have remaining lease terms of approximately 5.0 years to 48.4 years. Certain ground leases contain options to extend the leases for ten years to 20 years, all of which are reasonably certain to be exercised, and are included in the computation of the Company’s right-of-use assets and operating lease liabilities.
The following table summarizes supplemental information related to operating lease right-of-use assets and operating lease liabilities recognized in the Company’s Consolidated Balance Sheets as of June 30, 2021 and December 31, 2020.
Operating Lease Term and Discount Rate June 30, 2021 December 31, 2020
Weighted average remaining lease term (years) 29.6 29.9
Weighted average discount rate 6.8 % 6.8 %
The following table summarizes the operating lease cost recognized during the three and six months ended June 30, 2021 and 2020 included in the Company’s Consolidated Statements of Operations.
Three months ended June 30, Six months ended June 30,
Operating Lease Cost (in thousands) 2021 2020 2021 2020
Operating lease cost included in property expense attributable to ground leases $ 417 $ 331 $ 834 $ 662
Operating lease cost included in general and administrative expense attributable to corporate office lease 429 423 858 741
Total operating lease cost $ 846 $ 754 $ 1,692 $ 1,403
The following table summarizes supplemental cash flow information related to operating leases recognized during the six months ended June 30, 2021 and 2020 in the Company’s Consolidated Statements of Cash Flows.
Six months ended June 30,
Operating Leases (in thousands) 2021 2020
Cash paid for amounts included in the measurement of lease liabilities (operating cash flows) $ 952 $ 1,143
Right-of-use assets obtained in exchange for new lease liabilities $ — $ 7,718
23
Table of Contents
The following table summarizes the maturity of operating lease liabilities under the Company’s ground leases and corporate office lease as of June 30, 2021.
Year Maturity of Operating Lease Liabilities (1)
(in thousands)
Remainder of 2021 $ 1,357
2022 3,188
2023 3,248
2024 3,291
2025 3,336
Thereafter 62,365
Total lease payments 76,785
Less: Imputed interest ( 48,947 )
Present value of operating lease liabilities $ 27,838
(1) Operating lease liabilities do not include estimates of CPI rent changes required by certain ground lease agreements. Therefore, actual payments may differ than those presented.
10. Earnings Per Share
During the three and six months ended June 30, 2021 and 2020, there were 202,171 , 200,501 , 189,895 and 185,821 , respectively, of unvested restricted shares of common stock on a weighted average basis that were considered participating securities.
The following table reconciles the numerators and denominators in the computation of basic and diluted earnings per common share for the three and six months ended June 30, 2021 and 2020.
Three months ended June 30, Six months ended June 30,
Earnings Per Share (in thousands, except per share data) 2021 2020 2021 2020
Numerator
Net income attributable to common stockholders $ 32,576 $ 17,552 $ 53,507 $ 79,635
Denominator
Weighted average common shares outstanding — basic 159,736 148,663 159,086 148,116
Effect of dilutive securities (1)
Share-based compensation 584 364 467 225
Shares issuable under forward sales agreements 1,047 — 696 —
Weighted average common shares outstanding — diluted 161,367 149,027 160,249 148,341
Net income per share — basic and diluted
Net income per share attributable to common stockholders — basic $ 0.20 $ 0.12 $ 0.34 $ 0.54
Net income per share attributable to common stockholders — diluted $ 0.20 $ 0.12 $ 0.33 $ 0.54
(1) During the three and six months ended June 30, 2021 and 2020, there were approximately 202 , 201 , 190 and 186 , unvested shares of restricted common stock, respectively, on a weighted average basis that were not included in the computation of diluted earnings per share because the allocation of income under the two-class method was more dilutive.
11. Commitments and Contingencies
The Company is subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance subject to deductible requirements. Management believes that the ultimate settlement of these actions will not have a material adverse effect on the Company’s financial position, results of operations, or cash flows.
The Company has letters of credit of approximately $ 2.9 million as of June 30, 2021 related to construction projects and certain other agreements.
24
Table of Contents
12. Subsequent Events
The following non-recognized subsequent events were noted.
On July 8, 2021, the Company entered into a note purchase agreement for the future private placement by the Operating Partnership of $ 275.0 million senior unsecured notes, maturing September 29, 2031, with a fixed annual interest rate of 2.80 %, and $ 50.0 million senior unsecured notes, maturing September 28, 2033, with a fixed annual interest rate of 2.95 %. The notes are expected to be issued on or around September 28, 2021, subject to conditions.
25
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.