x
|
QUARTERLY REPORT PURSUANT TO SECTION 13
OR 15(d) OF THE SECURITIES
|
|
EXCHANGE ACT OF 1934
|
||
For the quarterly period ended June 30, 2011
|
||
OR
|
||
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13
OR 15(d) OF THE SECURITIES
|
|
EXCHANGE ACT OF 1934
|
Maryland
|
71-1036989
|
|
(State or other jurisdiction
of incorporation or organization)
|
(I.R.S. Employer Identification No.)
|
|
106 York Road
Jenkintown, PA
|
19046
|
|
(Address of principal executive offices)
|
(Zip Code)
|
(215) 887-2189
|
(Registrant’s telephone number, including area code)
|
Large accelerated filer ¨
|
Accelerated filer ¨
|
|
Non-accelerated filer x
|
(Do not check if a smaller reporting company)
|
Smaller reporting company ¨
|
PART I — FINANCIAL INFORMATION
|
Page
|
Item 1. Financial Statements
|
|
Consolidated Balance Sheets as of June 30, 2011 (Unaudited) and December 31, 2010
|
1 |
Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2011 and 2010 (Unaudited)
|
2 |
Consolidated Statement of Changes in Equity for the Six Months Ended June 30, 2011 (Unaudited)
|
3 |
Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2011 and 2010 (Unaudited)
|
4 |
Notes to Consolidated Financial Statements (Unaudited)
|
5 |
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
24 |
Item 3. Quantitative and Qualitative Disclosures About Market Risk
|
39 |
Item 4. Controls and Procedures
|
39 |
PART II — OTHER INFORMATION
|
40 |
Item 1. Legal Proceedings
|
40 |
Item 1A. Risk Factors
|
40 |
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
40 |
Item 3. Defaults Upon Senior Securities
|
40 |
Item 4. Reserved
|
40 |
Item 5. Other Information
|
40 |
Item 6. Exhibits
|
40 |
Signatures
|
41 |
June 30,
|
December 31,
|
|||||||
2011
|
2010
|
|||||||
(Unaudited)
|
||||||||
ASSETS
|
||||||||
Real estate investments, at cost:
|
||||||||
Land
|
$
|
274,658
|
$
|
142,401
|
||||
Buildings, fixtures and improvements
|
1,155,088
|
631,999
|
||||||
Acquired intangible lease assets
|
199,641
|
108,193
|
||||||
Total real estate investments, at cost
|
1,629,387
|
882,593
|
||||||
Less accumulated depreciation and amortization
|
(57,864
|
)
|
(32,777
|
)
|
||||
Total real estate investments, net
|
1,571,523
|
849,816
|
||||||
Cash and cash equivalents
|
276,984
|
31,985
|
||||||
Restricted cash
|
2,008
|
90
|
||||||
Receivable for sale of common stock | 27,233 | 2,905 | ||||||
Other assets
|
19,112
|
9,144
|
||||||
Investment in joint venture with affiliate
|
11,575
|
11,945
|
||||||
Deferred financing costs, net
|
13,039
|
8,169
|
||||||
Total assets
|
$
|
1,921,474
|
$
|
914,054
|
||||
LIABILITIES AND EQUITY
|
||||||||
Mortgage notes payable
|
$
|
642,544
|
$
|
372,755
|
||||
Mortgage discount and premium, net
|
753
|
1,163
|
||||||
Long-term notes payable
|
—
|
12,790
|
||||||
Below-market lease liabilities, net
|
8,302
|
8,454
|
||||||
Derivatives, at fair value
|
5,117
|
5,214
|
||||||
Accounts payable and accrued expenses
|
11,798
|
3,638
|
||||||
Deferred rent and other liabilities
|
4,216
|
3,858
|
||||||
Distributions payable
|
7,626
|
3,518
|
||||||
Total liabilities
|
680,356
|
411,390
|
||||||
Preferred stock, $0.01 par value; 10,000,000 shares authorized, none issued and outstanding
|
—
|
—
|
||||||
Common stock, $0.01 par value; 240,000,000 shares authorized, 149,753,261 and 61,824,238 shares issued and outstanding at June 30, 2011 and December 31, 2010, respectively
|
1,498
|
618
|
||||||
Additional paid-in capital
|
1,314,281
|
529,740
|
||||||
Accumulated other comprehensive loss
|
(3,904
|
)
|
(3,878
|
)
|
||||
Accumulated deficit
|
(92,934
|
)
|
(46,464
|
)
|
||||
Total stockholders’ equity
|
1,218,941
|
480,016
|
||||||
Non-controlling interests
|
22,177
|
22,648
|
||||||
Total equity
|
1,241,118
|
502,664
|
||||||
Total liabilities and equity
|
$
|
1,921,474
|
$
|
914,054
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Revenues:
|
||||||||||||||||
Rental income
|
$
|
28,054
|
$
|
9,382
|
$
|
48,772
|
$
|
16,810
|
||||||||
Operating expense reimbursements
|
922
|
—
|
1,061
|
—
|
||||||||||||
Total revenues
|
28,976
|
9,382
|
49,833
|
16,810
|
||||||||||||
Expenses:
|
||||||||||||||||
Fees to affiliate
|
950
|
350
|
1,550
|
350
|
||||||||||||
Acquisition and transaction related
|
10,691
|
640
|
17,823
|
981
|
||||||||||||
Property expenses
|
911
|
—
|
1,124
|
—
|
||||||||||||
General and administrative
|
932
|
340
|
1,457
|
562
|
||||||||||||
Depreciation and amortization
|
15,244
|
4,721
|
25,187
|
8,506
|
||||||||||||
Total operating expenses
|
28,728
|
6,051
|
47,141
|
10,399
|
||||||||||||
Operating income
|
248
|
|
3,331
|
2,692
|
6,411
|
|||||||||||
Other income (expenses):
|
||||||||||||||||
Interest expense
|
(9,489
|
)
|
(4,093
|
)
|
(16,235
|
)
|
(7,755
|
)
|
||||||||
Gains (losses) on derivative instruments
|
6
|
(239
|
)
|
148
|
(391
|
)
|
||||||||||
Loss on disposition of property
|
—
|
—
|
(44
|
)
|
—
|
|||||||||||
Gains (losses) on sale to non-controlling interest holders, net of taxes
|
—
|
17
|
(102
|
)
|
352
|
|||||||||||
Income from joint venture with affiliate
|
25
|
—
|
49
|
—
|
||||||||||||
Total other expenses
|
(9,458
|
)
|
(4,315
|
)
|
(16,184
|
)
|
(7,794
|
)
|
||||||||
Net loss
|
(9,210
|
)
|
(984
|
)
|
(13,492
|
)
|
(1,383
|
)
|
||||||||
Net (income) loss attributable to non-controlling interests
|
(307
|
)
|
(8
|
)
|
(545
|
)
|
4
|
|||||||||
Net loss attributable to stockholders
|
$
|
(9,517
|
)
|
$
|
(992
|
)
|
$
|
(14,037
|
)
|
$
|
(1,379
|
)
|
||||
Basic and diluted net loss per share
|
$
|
(0.09
|
)
|
$
|
(0.04
|
)
|
$
|
(0.16
|
)
|
$
|
(0.07
|
)
|
Common Stock
|
Additional
Paid-In
Capital
|
Accumulated
Other
Comprehensive
Loss
|
Accumulated
Deficit
|
Total Stock-
holders’ Equity
|
Non-controlling
Interests
|
Total
Equity
|
||||||||||||||||||||||||||
Number of
Shares
|
Par
Value
|
|||||||||||||||||||||||||||||||
Balance, December 31, 2010
|
61,824,238
|
$
|
618
|
$
|
529,740
|
$
|
(3,878
|
)
|
$
|
(46,464
|
)
|
$
|
480,016
|
$
|
22,648
|
$
|
502,664
|
|||||||||||||||
Issuance of common stock
|
86,796,786
|
869
|
856,993
|
—
|
—
|
857,862
|
—
|
857,862
|
||||||||||||||||||||||||
Offering costs, commissions and dealer manager fees
|
—
|
—
|
(82,481
|
)
|
—
|
—
|
(82,481
|
)
|
—
|
(82,481
|
)
|
|||||||||||||||||||||
Common stock issued through distribution reinvestment plan
|
1,292,028
|
13
|
12,261
|
—
|
—
|
12,274
|
—
|
12,274
|
||||||||||||||||||||||||
Distributions declared
|
—
|
—
|
—
|
—
|
(32,433
|
)
|
(32,433
|
)
|
—
|
(32,433
|
)
|
|||||||||||||||||||||
Common stock redemptions
|
(196,516
|
)
|
(2
|
)
|
(2,957
|
)
|
—
|
—
|
(2,959
|
)
|
—
|
(2,959
|
)
|
|||||||||||||||||||
Issuance of restricted shares
|
36,725
|
—
|
—
|
—
|
—
|
—
|
—
|
—
|
||||||||||||||||||||||||
Share based compensation
|
—
|
—
|
725
|
—
|
—
|
725
|
—
|
725
|
||||||||||||||||||||||||
Distributions to non-controlling interest holders
|
—
|
—
|
—
|
—
|
—
|
—
|
(1,016
|
)
|
(1,016
|
)
|
||||||||||||||||||||||
Designated derivatives, fair value adjustment
|
—
|
—
|
—
|
(26
|
)
|
—
|
(26
|
)
|
—
|
(26
|
)
|
|||||||||||||||||||||
Net income (loss)
|
—
|
—
|
—
|
—
|
(14,037
|
)
|
(14,037
|
)
|
545
|
(13,492
|
)
|
|||||||||||||||||||||
Total comprehensive income (loss)
|
—
|
—
|
—
|
(26
|
)
|
(14,037
|
)
|
(14,063
|
)
|
545
|
(13,518
|
)
|
||||||||||||||||||||
Balance, June 30, 2011
|
149,753,261
|
$
|
1,498
|
$
|
1,314,281
|
$
|
(3,904
|
)
|
$
|
(92,934
|
)
|
$
|
1,218,941
|
$
|
22,177
|
$
|
1,241,118
|
Six Months Ended June 30,
|
||||||||
2011
|
2010
|
|||||||
Cash flows from operating activities:
|
||||||||
Net loss
|
$
|
(13,492
|
)
|
$
|
(1,383
|
)
|
||
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
Depreciation
|
19,949
|
6,842
|
||||||
Amortization of intangibles
|
5,238
|
1,664
|
||||||
Amortization of deferred financing costs
|
2,148
|
365
|
||||||
Amortization of mortgage discounts and premiums, net
|
(79
|
)
|
—
|
|||||
Amortization of restricted stock grants
|
725
|
2
|
||||||
Accretion of below-market lease liability
|
(152
|
)
|
(157
|
)
|
||||
Loss on disposition of property
|
44
|
—
|
||||||
(Gain) loss on derivative instruments
|
(148
|
)
|
391
|
|||||
Gain on sales to non-controlling interest holders
|
—
|
(533
|
)
|
|||||
Income from unconsolidated joint venture
|
(49
|
)
|
—
|
|||||
Changes in assets and liabilities:
|
||||||||
Prepaid expenses and other assets
|
(7,733
|
)
|
(2,603
|
)
|
||||
Accounts payable and accrued expenses
|
7,118
|
1,309
|
||||||
Deferred rent and other liabilities
|
358
|
470
|
||||||
Net cash provided by operating activities
|
13,927
|
6,367
|
||||||
Cash flows from investing activities:
|
||||||||
Investment in real estate and other assets
|
(717,054)
|
(182,184
|
)
|
|||||
Distributions from joint venture investments
|
419
|
—
|
||||||
Proceeds from disposition of real estate and other assets
|
581
|
—
|
||||||
Net cash used in investing activities
|
(716,054
|
)
|
(182,184
|
)
|
||||
Cash flows from financing activities:
|
||||||||
Proceeds from mortgage notes payable
|
243,852
|
76,687
|
||||||
Payments on mortgage notes payable
|
(4,814
|
)
|
(14,643
|
)
|
||||
Payments on long-term notes payable
|
(12,790
|
)
|
—
|
|||||
Payments on short-term bridge funds
|
—
|
(15,878
|
)
|
|||||
Contributions from non-controlling interest holders
|
—
|
9,627
|
||||||
Distributions to non-controlling interest holders
|
(1,016
|
)
|
(354
|
)
|
||||
Proceeds from issuance of common stock, net
|
751,053
|
131,425
|
||||||
Payments of financing costs
|
(9,273
|
)
|
(1,526
|
)
|
||||
Distributions paid
|
(16,051
|
)
|
(3,939
|
)
|
||||
Redemptions paid
|
(1,917
|
)
|
(1,592
|
)
|
||||
Restricted cash
|
(1,918
|
)
|
(21
|
)
|
||||
Net cash provided by financing activities
|
947,126
|
179,786
|
||||||
Net decrease in cash and cash equivalents
|
244,999
|
3,969
|
||||||
Cash and cash equivalents, beginning of period
|
31,985
|
5,010
|
||||||
Cash and cash equivalents, end of period
|
$
|
276,984
|
$
|
8,979
|
Supplemental Disclosures:
|
|
|
||||||
Cash paid for interest
|
$ | 13,534 | $ | 7,636 | ||||
Cash paid for income taxes
|
144 | 383 | ||||||
Non-Cash Investing and Financing Activities:
|
||||||||
Common stock issued through distribution reinvestment plan
|
12,274 | — | ||||||
Mortgages assumed in real estate acquisitions
|
30,751 | — |
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Real estate investments, at cost:
|
||||||||||||||||
Land
|
$
|
58,826
|
$
|
18,822
|
$
|
132,350
|
$
|
29,899
|
||||||||
Buildings, fixtures and improvements
|
250,039
|
69,502
|
523,616
|
128,542
|
||||||||||||
Total tangible assets
|
308,865
|
88,324
|
655,966
|
158,441
|
||||||||||||
Acquired intangibles:
|
||||||||||||||||
In-place leases
|
45,943
|
12,422
|
91,508
|
23,743
|
||||||||||||
Mortgage assumed
|
(18,321
|
)
|
—
|
(30,751
|
)
|
—
|
||||||||||
Mortgage discount, net
|
—
|
—
|
331
|
—
|
||||||||||||
Total assets acquired, net
|
$
|
336,487
|
$
|
100,746
|
$
|
717,054
|
$
|
182,184
|
||||||||
Number of properties purchased
|
50
|
21
|
110
|
41
|
Property
|
Acquisition/
Disposal
Date
|
No. of
Buildings
|
Square
Feet
|
Ownership Percentage |
Remaining
Lease
Term (1)
|
Base
Purchase
Price (2)
|
Capitalization
Rate (3)
|
Annualized
Rental
Income (4)
|
||||||||||||||||||||||
Portfolio as of December 31, 2010:
|
259
|
5,310,215
|
various
|
15.2
|
$
|
879,215
|
8.41%
|
$
|
73,006
|
|||||||||||||||||||||
Acquisitions for the six months ended June 30, 2011:
|
||||||||||||||||||||||||||||||
January 2011
|
1
|
141,393
|
100
|
%
|
15.1
|
10,018
|
6.74%
|
675
|
||||||||||||||||||||||
Citizens
|
January 2011
|
2
|
14,307
|
100
|
%
|
7.6
|
3,811
|
9.11%
|
347
|
|||||||||||||||||||||
QuickTrip
|
January 2011
|
1
|
4,555
|
100
|
%
|
12.7
|
3,330
|
8.74%
|
291
|
|||||||||||||||||||||
Dillons
|
January 2011
|
1
|
56,451
|
100
|
%
|
8.3
|
5,075
|
7.80%
|
396
|
|||||||||||||||||||||
Wawa
|
January 2011
|
2
|
12,433
|
100
|
%
|
15.9
|
17,209
|
7.00%
|
1,205
|
|||||||||||||||||||||
Walgreens VIII
|
January 2011
|
9
|
122,963
|
100
|
%
|
23.6
|
54,569
|
6.86%
|
3,742
|
|||||||||||||||||||||
DaVita Dialysis II
|
February 2011
|
4
|
23,154
|
100
|
%
|
10.9
|
8,013
|
8.90%
|
713
|
|||||||||||||||||||||
CVS III
|
February 2011
|
1
|
13,338
|
100
|
%
|
25.6
|
5,199
|
7.25%
|
377
|
|||||||||||||||||||||
Citigroup, Inc.
|
February 2011
|
1
|
64,036
|
100
|
%
|
14.3
|
27,275
|
7.00%
|
1,910
|
|||||||||||||||||||||
Coats & Clark
|
February 2011
|
1
|
401,512
|
100
|
%
|
9.5
|
9,523
|
9.84%
|
937
|
|||||||||||||||||||||
Walgreens IX
|
February 2011
|
1
|
13,569
|
100
|
%
|
22.4
|
5,460
|
7.34%
|
401
|
|||||||||||||||||||||
Express Scripts
|
March 2011
|
2
|
416,141
|
100
|
%
|
7.9
|
51,281
|
9.02%
|
4,623
|
|||||||||||||||||||||
DaVita Dialysis III
|
March 2011
|
1
|
18,185
|
100
|
%
|
11.9
|
6,565
|
7.72%
|
507
|
|||||||||||||||||||||
Dollar General V
|
March 2011
|
6
|
55,363
|
100
|
%
|
14.6
|
5,195
|
8.84%
|
459
|
|||||||||||||||||||||
Wal-Mart
|
March 2011
|
1
|
183,442
|
100
|
%
|
7.8
|
12,633
|
7.15%
|
903
|
|||||||||||||||||||||
Kohl's
|
March 2011
|
1
|
88,408
|
100
|
%
|
14.6
|
10,182
|
7.15%
|
728
|
|||||||||||||||||||||
Texas Instruments
|
March 2011
|
1
|
125,000
|
100
|
%
|
9.4
|
32,000
|
7.88%
|
2,522
|
|||||||||||||||||||||
Sam's Club (6)
|
March 2011
|
1
|
141,583
|
100
|
%
|
14.2
|
12,821
|
6.64%
|
851
|
|||||||||||||||||||||
CVS IV
|
March 2011
|
1
|
13,225
|
100
|
%
|
23.6
|
5,330
|
7.95%
|
424
|
|||||||||||||||||||||
Walgreens X
|
March 2011
|
2
|
27,760
|
100
|
%
|
19.1
|
9,000
|
7.46%
|
671
|
|||||||||||||||||||||
CVS V
|
March 2011
|
1
|
12,900
|
100
|
%
|
22.6
|
5,759
|
7.29%
|
420
|
|||||||||||||||||||||
Provident Bank
|
March 2011
|
1
|
2,950
|
100
|
%
|
22.6
|
2,589
|
9.15%
|
237
|
|||||||||||||||||||||
Dillons II
|
March 2011
|
1
|
63,858
|
100
|
%
|
10.3
|
6,420
|
7.49%
|
481
|
|||||||||||||||||||||
FedEx X
|
March & May 2011
|
2
|
204,157
|
100
|
%
|
14.1
|
32,200
|
7.98%
|
2,570
|
|||||||||||||||||||||
~3M
|
March 2011
|
1
|
650,760
|
100
|
%
|
9.8
|
44,800
|
7.35%
|
3,294
|
|||||||||||||||||||||
Bojangles
|
March 2011
|
13
|
47,865
|
100
|
%
|
11.9
|
24,789
|
8.85%
|
2,193
|
|||||||||||||||||||||
Tractor Supply II
|
March 2011
|
2
|
38,194
|
100
|
%
|
14.8
|
5,103
|
9.09%
|
463
|
|||||||||||||||||||||
Dollar General VI
|
April 2011
|
2
|
18,428
|
100
|
%
|
14.9
|
1,856
|
9.00%
|
167
|
|||||||||||||||||||||
Dollar General VII
|
April 2011
|
2
|
18,340
|
100
|
%
|
14.8
|
2,093
|
8.98%
|
188
|
|||||||||||||||||||||
O'Reilly Auto II
|
April 2011
|
1
|
8,154
|
100
|
%
|
11.6
|
1,894
|
8.92%
|
169
|
|||||||||||||||||||||
Walgreens XI
|
April 2011
|
1
|
14,550
|
100
|
%
|
24.0
|
4,993
|
7.35%
|
367
|
|||||||||||||||||||||
DaVita Dialysis IV
|
April 2011
|
1
|
6,020
|
100
|
%
|
8.4
|
2,061
|
8.88%
|
183
|
|||||||||||||||||||||
Whirlpool
|
April 2011
|
1
|
750,000
|
100
|
%
|
9.8
|
19,837
|
8.10%
|
1,606
|
|||||||||||||||||||||
Wrangler
|
April 2011
|
1
|
316,800
|
100
|
%
|
9.5
|
17,286
|
8.20%
|
1,417
|
|||||||||||||||||||||
Walgreens XII
|
April 2011
|
1
|
13,605
|
100
|
%
|
22.6
|
4,380
|
8.20%
|
359
|
|||||||||||||||||||||
7-Eleven
|
May 2011
|
1
|
3,074
|
100
|
%
|
9.4
|
2,950
|
8.24%
|
243
|
|||||||||||||||||||||
BSFS III
|
May 2011
|
1
|
7,864
|
100
|
%
|
14.5
|
2,661
|
8.53%
|
227
|
|||||||||||||||||||||
Kohls II
|
May 2011
|
1
|
64,250
|
100
|
%
|
19.6
|
6,398
|
7.50%
|
480
|
|||||||||||||||||||||
National Tire & Battery
|
May 2011
|
3
|
33,920
|
100
|
%
|
14.3
|
5,921
|
8.16%
|
483
|
|||||||||||||||||||||
CVS VI
|
May 2011
|
1
|
13,224
|
100
|
%
|
23.7
|
9,110
|
7.21%
|
657
|
|||||||||||||||||||||
BSFS IV
|
May 2011
|
3
|
22,904
|
100
|
%
|
13.4
|
8,539
|
8.60%
|
734
|
|||||||||||||||||||||
FedEx XI
|
May 2011
|
1
|
125,502
|
100
|
%
|
10.7
|
39,000
|
7.94%
|
3,095
|
|||||||||||||||||||||
Pep Boys
|
May 2011
|
3
|
60,140
|
100
|
%
|
12.1
|
12,951
|
8.68%
|
1,124
|
|||||||||||||||||||||
Tops Market
|
May 2011
|
1
|
57,833
|
100
|
%
|
11.7
|
10,956
|
7.61%
|
834
|
Property
|
Acquisition/
Disposal
Date
|
No. of
Buildings
|
Square
Feet
|
Ownership
Percentage
|
Remaining
Lease
Term (1)
|
Base
Purchase
Price (2)
|
Capitalization
Rate (3)
|
Annualized
Rental
Income (4)
|
||||||||||||||||||||||||
7-Eleven II
|
May 2011
|
1
|
2,940
|
100
|
%
|
9.5
|
2,105
|
7.55%
|
159
|
|||||||||||||||||||||||
General Electric
|
May 2011
|
1
|
484,348
|
100
|
%
|
7.8
|
23,688
|
7.62%
|
1,806
|
|||||||||||||||||||||||
Wal-Mart II
|
May 2011
|
1
|
151,925
|
100
|
%
|
7.6
|
12,415
|
8.01%
|
995
|
|||||||||||||||||||||||
USPS
|
May 2011
|
1
|
39,297
|
100
|
%
|
13.8
|
7,260
|
6.79%
|
493
|
|||||||||||||||||||||||
Walgreens XIII
|
May 2011
|
2
|
27,195
|
100
|
%
|
17.1
|
9,819
|
7.25%
|
712
|
|||||||||||||||||||||||
Walgreens XIV
|
June 2011
|
1
|
14,820
|
100
|
%
|
21.9
|
3,986
|
7.15%
|
285
|
|||||||||||||||||||||||
Mrs. Bairds
|
June 2011
|
2
|
30,120
|
100
|
%
|
8.2
|
3,169
|
8.36%
|
265
|
|||||||||||||||||||||||
Walgreens XV
|
June 2011
|
1
|
14,480
|
100
|
%
|
21.9
|
4,912
|
7.13%
|
350
|
|||||||||||||||||||||||
O'Reilly's III
|
June 2011
|
1
|
8,160
|
100
|
%
|
11.8
|
2,000
|
8.70%
|
174
|
|||||||||||||||||||||||
FedEx XII
|
June 2011
|
1
|
182,326
|
100
|
%
|
11.8
|
35,000
|
7.79%
|
2,726
|
|||||||||||||||||||||||
Walgreens XVI
|
June 2011
|
6
|
52,400
|
100
|
%
|
22.7
|
51,160
|
6.63%
|
3,392
|
|||||||||||||||||||||||
VA Clinic
|
June 2011
|
1
|
10,768
|
100
|
%
|
9.6
|
3,190
|
11.66%
|
372
|
|||||||||||||||||||||||
BSFS V
|
June 2011
|
1
|
159,797
|
100
|
%
|
10.8
|
9,040
|
8.53%
|
771
|
|||||||||||||||||||||||
Tractor Supply IV
|
June 2011
|
1
|
19,097
|
100
|
%
|
11.9
|
1,750
|
13.94%
|
244
|
|||||||||||||||||||||||
O'Reilly's IV
|
June 2011
|
2
|
16,000
|
100
|
%
|
11.7
|
3,724
|
8.75%
|
326
|
|||||||||||||||||||||||
Trader Joe's
|
June 2011
|
1
|
31,920
|
100
|
%
|
10.5
|
5,550
|
12.16%
|
675
|
|||||||||||||||||||||||
Disposition for the six months ended June 30, 2011:
|
||||||||||||||||||||||||||||||||
PNC
|
January 2011
|
(1)
|
(1,992
|
)
|
100
|
%
|
(7.9
|
)
|
(680
|
)
|
6.91%
|
(47
|
)
|
|||||||||||||||||||
Total
|
368
|
11,045,926
|
14.5
|
$
|
1,626,338
|
8.08%
|
$
|
131,377
|
||||||||||||||||||||||||
Annualized average rental income per square foot
|
$
|
11.89
|
(1)
|
Remaining lease term as of June 30, 2011, in years. If the portfolio has multiple locations with varying lease expirations, remaining lease term is calculated on a weighted-average basis. Total remaining lease term is an average of the remaining lease term of the total portfolio.
|
(2)
|
Contract purchase price excluding acquisition and transaction-related costs. Acquisition and transaction-related costs include legal costs, acquisition fees paid to the Advisor and closing costs on the property.
|
(3)
|
Annualized rental income on a straight-line basis divided by base purchase price. Total capitalization rate is an average of the capitalization rate of the total portfolio.
|
(4)
|
Annualized rental income for the property portfolio on a straight-line basis as of June 30, 2011, which includes the effect of tenant concessions such as free rent, as applicable.
|
(5)
|
Includes a $12.0 million investment in a joint venture.
|
(6)
|
Property is a parcel of land with a ground lease which contains a building that will be conveyed to the Company at the end of the ground lease. Square footage and number of buildings refers to the building that is constructed on the parcel of land.
|
Year
|
Future Minimum
Base Rent Payments
|
|||
July 1, 2011 to December 31, 2011
|
$
|
62,322
|
||
2012
|
125,470
|
|||
2013
|
126,446
|
|||
2014
|
128,452
|
|||
2015
|
129,952
|
|||
Thereafter
|
1,311,441
|
|||
Total
|
$
|
1,884,083
|
|
2011
|
2010
|
||||||
FedEx
|
16
|
%
|
16
|
%
|
||||
Walgreens
|
13
|
%
|
—
|
|||||
CVS
|
8
|
%
|
20
|
%
|
Encumbered
Properties
|
Outstanding
Loan Amount
|
Weighted
Average
Effective
Interest
Rate (1)
|
Weighted
Average
Maturity (2)
|
|||||||
June 30, 2011
|
269
|
$
|
642,544
|
5.35%
|
5.08
|
|||||
December 31, 2010
|
196
|
$
|
372,755
|
5.73%
|
6.15
|
(1)
|
Mortgage notes payable are fixed rate mortgages or mortgages with rates that are fixed through the use of interest rate hedging instruments. Effective interest rates range from 4.09% to 6.97% at June 30, 2011 and 4.36% to 6.97% at December 31, 2010.
|
(2)
|
Weighted average remaining years until maturity as of the periods presented.
|
Year
|
Total
|
|||
July 1, 2011 to December 31, 2011
|
$
|
4,900
|
||
2012
|
3,970
|
|||
2013
|
59,910
|
|||
2014
|
34,513
|
|||
2015
|
120,625
|
|||
Thereafter
|
418,626
|
|||
Total
|
$
|
642,544
|
Quoted Prices in
Active Markets
Level 1
|
Significant Other
Observable
Inputs Level 2
|
Significant
Unobservable
Inputs Level 3
|
Total
|
|||||||||||||
June 30, 2011:
|
||||||||||||||||
Total derivatives, net
|
$
|
—
|
$
|
5,117
|
$
|
—
|
$
|
5,117
|
||||||||
December 31, 2010:
|
||||||||||||||||
Total derivatives, net
|
$
|
—
|
$
|
5,214
|
$
|
—
|
$
|
5,214
|
Carrying
Amount at
June 30,
2011
|
Fair Value at
June 30,
2011
|
Carrying
Amount at
December 31,
2010
|
Fair Value at
December 31,
2010
|
|||||||||||||
Mortgage notes payable (1)
|
$
|
643,297
|
$
|
653,419
|
$
|
373,918
|
$
|
388,984
|
||||||||
Other long-term notes payable
|
$
|
—
|
$
|
—
|
$
|
12,790
|
$
|
12,790
|
(1)
|
Carrying amount includes premiums and discounts on mortgage notes payable.
|
Interest Rate Derivative
|
Number of
Instruments
|
Notional Amount
|
||||||
Interest Rate Swaps
|
4
|
$
|
63,069
|
|||||
Interest Rate Collars
|
1
|
4,115
|
Interest Rate Derivative
|
Number of
Instruments
|
Notional Amount
|
||||||
Interest Rate Swaps
|
4
|
$
|
63,532
|
|||||
Interest Rate Collars
|
1
|
4,115
|
Balance Sheet Location
|
June 30, 2011
|
December 31, 2010
|
|||||||
Derivatives designated as hedging instruments:
|
|
|
|
||||||
Interest Rate Products
|
Derivatives, at fair value
|
$
|
(3,906
|
)
|
$
|
(3,828
|
)
|
||
Derivatives not designated as hedging instruments:
|
|
||||||||
Interest Rate Products
|
Derivatives, at fair value
|
$
|
(1,211
|
)
|
$
|
(1,386
|
)
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Amount of loss recognized in accumulated other comprehensive income as interest rate derivatives (effective portion)
|
$
|
(1,250
|
)
|
$
|
(2,256
|
)
|
$
|
(1,095
|
)
|
$
|
(3,400
|
)
|
||||
Amount of loss reclassified from accumulated other comprehensive income into income as interest expense (effective portion)
|
$
|
(522
|
)
|
$
|
(516
|
)
|
$
|
(1,069
|
)
|
$
|
(940
|
)
|
||||
Amount of gain (loss) recognized in income on derivative as loss on derivative instruments (ineffective portion and amount excluded from effectiveness testing)
|
$
|
10
|
$
|
—
|
$
|
(63
|
)
|
$
|
—
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Location of Gain or (Loss) Recognized in Income on Derivative:
|
||||||||||||||||
Gains (losses) on derivative instruments
|
$
|
6
|
$
|
(239
|
)
|
$
|
148
|
$
|
(391
|
)
|
||||||
Total
|
$
|
6
|
$
|
(239
|
)
|
$
|
148
|
$
|
(391
|
)
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Total commissions paid to Dealer Manager
|
$
|
54,388
|
$
|
8,981
|
$
|
76,460
|
$
|
14,338
|
||||||||
Less:
|
||||||||||||||||
Commissions to participating broker dealers
|
(36,493
|
)
|
(6,039
|
)
|
(51,182
|
)
|
(9,804
|
)
|
||||||||
Reallowance to participating broker dealers
|
(5,241
|
)
|
(649
|
)
|
(7,407
|
)
|
(1,254
|
)
|
||||||||
Net to affiliated Dealer Manager (1)
|
$
|
12,654
|
$
|
2,293
|
$
|
17,871
|
$
|
3,280
|
|
(1)
|
The Dealer Manager is responsible for commission payments due to its employees as well as its general overhead and various selling related expenses.
|
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2011
|
2010
|
2011
|
2010
|
|||||||||||||
Organizational and offering expense reimbursements
|
$
|
1,509
|
$
|
1,175
|
$
|
2,799
|
$
|
2,278
|