DCT INDUSTRIAL TRUST INC. AND SUBSIDIARIES
Consolidated Balance Sheets
(in thousands, except share information)
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
ASSETS
|
|
(unaudited)
|
|
|
Land
|
|
$
|
1,216,121
|
|
|
$
|
1,162,908
|
|
Buildings and improvements
|
|
3,385,873
|
|
|
3,284,976
|
|
Intangible lease assets
|
|
57,869
|
|
|
65,919
|
|
Construction in progress
|
|
173,139
|
|
|
149,994
|
|
Total investment in properties
|
|
4,833,002
|
|
|
4,663,797
|
|
Less accumulated depreciation and amortization
|
|
(961,173
|
)
|
|
(919,186
|
)
|
Net investment in properties
|
|
3,871,829
|
|
|
3,744,611
|
|
Investments in and advances to unconsolidated joint ventures
|
|
73,031
|
|
|
72,231
|
|
Net investment in real estate
|
|
3,944,860
|
|
|
3,816,842
|
|
Cash and cash equivalents
|
|
19,843
|
|
|
10,522
|
|
Restricted cash
|
|
15,813
|
|
|
14,768
|
|
Straight-line rent and other receivables, net of allowance for doubtful
accounts of $230 and $425, respectively
|
|
82,726
|
|
|
80,119
|
|
Other assets, net
|
|
19,904
|
|
|
25,740
|
|
Assets held for sale
|
|
—
|
|
|
62,681
|
|
Total assets
|
|
$
|
4,083,146
|
|
|
$
|
4,010,672
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
106,714
|
|
|
$
|
115,150
|
|
Distributions payable
|
|
35,184
|
|
|
35,070
|
|
Tenant prepaids and security deposits
|
|
36,654
|
|
|
34,946
|
|
Other liabilities
|
|
36,669
|
|
|
34,172
|
|
Intangible lease liabilities, net
|
|
16,985
|
|
|
18,482
|
|
Line of credit
|
|
324,000
|
|
|
234,000
|
|
Senior unsecured notes
|
|
1,287,426
|
|
|
1,328,225
|
|
Mortgage notes
|
|
163,330
|
|
|
160,129
|
|
Liabilities related to assets held for sale
|
|
—
|
|
|
1,035
|
|
Total liabilities
|
|
2,006,962
|
|
|
1,961,209
|
|
|
|
|
|
|
Equity:
|
|
|
|
|
|
|
Preferred stock, $0.01 par value, 50,000,000 shares authorized, none
outstanding
|
|
—
|
|
|
—
|
|
Shares-in-trust, $0.01 par value, 100,000,000 shares authorized, none
outstanding
|
|
—
|
|
|
—
|
|
Common stock, $0.01 par value, 500,000,000 shares authorized, 94,113,116
and 93,707,264 shares issued and outstanding as of June 30, 2018 and
December 31, 2017, respectively
|
|
941
|
|
|
937
|
|
Additional paid-in capital
|
|
3,000,086
|
|
|
2,985,122
|
|
Distributions in excess of earnings
|
|
(1,015,254
|
)
|
|
(1,022,605
|
)
|
Accumulated other comprehensive loss
|
|
(5,036
|
)
|
|
(11,893
|
)
|
Total stockholders’ equity
|
|
1,980,737
|
|
|
1,951,561
|
|
Noncontrolling interests
|
|
95,447
|
|
|
97,902
|
|
Total equity
|
|
2,076,184
|
|
|
2,049,463
|
|
Total liabilities and equity
|
|
$
|
4,083,146
|
|
|
$
|
4,010,672
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
DCT INDUSTRIAL TRUST INC. AND SUBSIDIARIES
Consolidated Statements of Operations
(unaudited, in thousands, except per share information)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
Rental revenues
|
|
$
|
109,781
|
|
|
$
|
104,217
|
|
|
$
|
219,204
|
|
|
$
|
209,641
|
|
Institutional capital management and other fees
|
|
288
|
|
|
304
|
|
|
672
|
|
|
776
|
|
Total revenues
|
|
110,069
|
|
|
104,521
|
|
|
219,876
|
|
|
210,417
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
Rental expenses
|
|
9,246
|
|
|
9,226
|
|
|
19,485
|
|
|
18,688
|
|
Real estate taxes
|
|
17,061
|
|
|
15,529
|
|
|
33,785
|
|
|
32,295
|
|
Real estate related depreciation and amortization
|
|
41,896
|
|
|
41,447
|
|
|
83,128
|
|
|
83,052
|
|
General and administrative
|
|
12,824
|
|
|
7,821
|
|
|
20,288
|
|
|
15,013
|
|
Casualty loss (gain)
|
|
240
|
|
|
—
|
|
|
245
|
|
|
(270
|
)
|
Total operating expenses
|
|
81,267
|
|
|
74,023
|
|
|
156,931
|
|
|
148,778
|
|
Operating income
|
|
28,802
|
|
|
30,498
|
|
|
62,945
|
|
|
61,639
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of unconsolidated joint ventures, net
|
|
1,089
|
|
|
2,737
|
|
|
2,166
|
|
|
4,253
|
|
Gain on dispositions of real estate interests
|
|
11,784
|
|
|
28,076
|
|
|
43,974
|
|
|
28,102
|
|
Interest expense
|
|
(16,133
|
)
|
|
(16,805
|
)
|
|
(32,183
|
)
|
|
(33,560
|
)
|
Other expense
|
|
(114
|
)
|
|
(7
|
)
|
|
(80
|
)
|
|
(12
|
)
|
Impairment loss on land
|
|
—
|
|
|
(938
|
)
|
|
(371
|
)
|
|
(938
|
)
|
Income tax expense and other taxes
|
|
(140
|
)
|
|
(69
|
)
|
|
(221
|
)
|
|
(203
|
)
|
Consolidated net income of DCT Industrial Trust Inc.
|
|
25,288
|
|
|
43,492
|
|
|
76,230
|
|
|
59,281
|
|
Net income attributable to noncontrolling interests
|
|
(1,172
|
)
|
|
(1,858
|
)
|
|
(3,291
|
)
|
|
(2,688
|
)
|
Net income attributable to common stockholders
|
|
24,116
|
|
|
41,634
|
|
|
72,939
|
|
|
56,593
|
|
Distributed and undistributed earnings allocated to participating securities
|
|
(191
|
)
|
|
(162
|
)
|
|
(408
|
)
|
|
(323
|
)
|
Adjusted net income attributable to common stockholders
|
|
$
|
23,925
|
|
|
$
|
41,472
|
|
|
$
|
72,531
|
|
|
$
|
56,270
|
|
|
|
|
|
|
|
|
|
|
NET EARNINGS PER COMMON SHARE:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.25
|
|
|
$
|
0.45
|
|
|
$
|
0.77
|
|
|
$
|
0.61
|
|
Diluted
|
|
$
|
0.25
|
|
|
$
|
0.45
|
|
|
$
|
0.77
|
|
|
$
|
0.61
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:
|
|
|
|
|
Basic
|
|
94,101
|
|
|
92,307
|
|
|
93,956
|
|
|
92,030
|
|
Diluted
|
|
94,124
|
|
|
92,429
|
|
|
93,981
|
|
|
92,156
|
|
|
|
|
|
|
|
|
|
|
Distributions declared per common share
|
|
$
|
0.36
|
|
|
$
|
0.31
|
|
|
$
|
0.72
|
|
|
$
|
0.62
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
DCT INDUSTRIAL TRUST INC. AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Consolidated net income of DCT Industrial Trust Inc.
|
|
$
|
25,288
|
|
|
$
|
43,492
|
|
|
$
|
76,230
|
|
|
$
|
59,281
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
Net derivative gain (loss) on cash flow hedging instruments
|
|
1,516
|
|
|
(1,503
|
)
|
|
5,171
|
|
|
(1,142
|
)
|
Net reclassification adjustment on cash flow hedging instruments
|
|
906
|
|
|
1,402
|
|
|
2,006
|
|
|
2,888
|
|
Other comprehensive income (loss)
|
|
2,422
|
|
|
(101
|
)
|
|
7,177
|
|
|
1,746
|
|
Comprehensive income
|
|
27,710
|
|
|
43,391
|
|
|
83,407
|
|
|
61,027
|
|
Comprehensive income attributable to noncontrolling interests
|
|
(1,278
|
)
|
|
(1,882
|
)
|
|
(3,611
|
)
|
|
(2,781
|
)
|
Comprehensive income attributable to common stockholders
|
|
$
|
26,432
|
|
|
$
|
41,509
|
|
|
$
|
79,796
|
|
|
$
|
58,246
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
DCT INDUSTRIAL TRUST INC. AND SUBSIDIARIES
Consolidated Statement of Changes in Equity
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Equity
|
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
Distributions
in Excess
of Earnings
|
|
Accumulated Other Comprehen-
sive Loss
|
|
Non-controlling
Interests
|
|
|
|
Shares
|
|
Amount
|
|
|
|
|
Balance at December 31, 2017
|
|
$
|
2,049,463
|
|
|
93,707
|
|
|
$
|
937
|
|
|
$
|
2,985,122
|
|
|
$
|
(1,022,605
|
)
|
|
$
|
(11,893
|
)
|
|
$
|
97,902
|
|
Cumulative effect of revenue
accounting change (Note 2)
|
|
2,256
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,256
|
|
|
—
|
|
|
—
|
|
Net income
|
|
76,230
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
72,939
|
|
|
—
|
|
|
3,291
|
|
Other comprehensive income
|
|
7,177
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6,857
|
|
|
320
|
|
Issuance of common stock, net
of offering costs
|
|
10,769
|
|
|
191
|
|
|
2
|
|
|
10,767
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Issuance of common stock, stock-based compensation plans
|
|
(764
|
)
|
|
36
|
|
|
—
|
|
|
(764
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
Amortization of stock-based compensation
|
|
3,852
|
|
|
—
|
|
|
—
|
|
|
880
|
|
|
—
|
|
|
—
|
|
|
2,972
|
|
Distributions to common stockholders and noncontrolling interests
|
|
(71,588
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(67,844
|
)
|
|
—
|
|
|
(3,744
|
)
|
Capital contributions from noncontrolling interests
|
|
873
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
873
|
|
Redemptions of noncontrolling interests
|
|
(2,084
|
)
|
|
179
|
|
|
2
|
|
|
4,081
|
|
|
—
|
|
|
—
|
|
|
(6,167
|
)
|
Balance at June 30, 2018
|
|
$
|
2,076,184
|
|
|
94,113
|
|
|
$
|
941
|
|
|
$
|
3,000,086
|
|
|
$
|
(1,015,254
|
)
|
|
$
|
(5,036
|
)
|
|
$
|
95,447
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
DCT INDUSTRIAL TRUST INC. AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Consolidated net income of DCT Industrial Trust Inc.
|
|
$
|
76,230
|
|
|
$
|
59,281
|
|
Adjustments to reconcile consolidated net income of DCT Industrial Trust Inc.
to net cash provided by operating activities:
|
|
|
|
|
|
|
Real estate related depreciation and amortization
|
|
83,128
|
|
|
83,052
|
|
Gain on dispositions of real estate interests
|
|
(43,974
|
)
|
|
(28,102
|
)
|
Distributions of earnings from unconsolidated joint ventures
|
|
3,353
|
|
|
22,717
|
|
Equity in earnings of unconsolidated joint ventures, net
|
|
(2,166
|
)
|
|
(4,253
|
)
|
Impairment loss on land
|
|
371
|
|
|
938
|
|
Stock-based compensation
|
|
3,198
|
|
|
3,004
|
|
Casualty loss (gain)
|
|
245
|
|
|
(270
|
)
|
Straight-line rent
|
|
(2,553
|
)
|
|
(4,214
|
)
|
Other
|
|
2,286
|
|
|
2,515
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Other receivables and other assets
|
|
4,234
|
|
|
8,395
|
|
Accounts payable, accrued expenses and other liabilities
|
|
(5,179
|
)
|
|
(3,599
|
)
|
Net cash provided by operating activities
|
|
119,173
|
|
|
139,464
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
Real estate acquisitions
|
|
(78,157
|
)
|
|
(35,555
|
)
|
Capital expenditures and development activities
|
|
(152,827
|
)
|
|
(97,532
|
)
|
Proceeds from dispositions of real estate investments
|
|
133,619
|
|
|
52,868
|
|
Investments in unconsolidated joint ventures
|
|
(622
|
)
|
|
(11,891
|
)
|
Proceeds from casualties
|
|
—
|
|
|
300
|
|
Distributions of investments in unconsolidated joint ventures
|
|
773
|
|
|
3,546
|
|
Other investing activities
|
|
(733
|
)
|
|
(3,278
|
)
|
Net cash used in investing activities
|
|
(97,947
|
)
|
|
(91,542
|
)
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
Proceeds from senior unsecured revolving line of credit
|
|
145,000
|
|
|
189,000
|
|
Repayments of senior unsecured revolving line of credit
|
|
(55,000
|
)
|
|
(131,000
|
)
|
Proceeds from senior unsecured notes
|
|
—
|
|
|
51,940
|
|
Repayments of senior unsecured notes
|
|
(41,500
|
)
|
|
(76,000
|
)
|
Proceeds from mortgage notes
|
|
7,113
|
|
|
—
|
|
Principal payments on mortgage notes
|
|
(3,417
|
)
|
|
(37,770
|
)
|
Net settlement on issuance of stock-based compensation awards
|
|
(764
|
)
|
|
(1,452
|
)
|
Proceeds from issuance of common stock
|
|
10,963
|
|
|
60,694
|
|
Offering costs for issuance of common stock and OP Units
|
|
(194
|
)
|
|
(1,199
|
)
|
Redemption of noncontrolling interests
|
|
(2,084
|
)
|
|
(4,280
|
)
|
Dividends to common stockholders
|
|
(67,700
|
)
|
|
(56,908
|
)
|
Distributions paid to noncontrolling interests
|
|
(3,774
|
)
|
|
(2,868
|
)
|
Contributions from noncontrolling interests
|
|
873
|
|
|
532
|
|
Other financing activity
|
|
(365
|
)
|
|
(698
|
)
|
Net cash used in financing activities
|
|
(10,849
|
)
|
|
(10,009
|
)
|
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
|
10,377
|
|
|
37,913
|
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period
|
|
25,845
|
|
|
18,074
|
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period
|
|
$
|
36,222
|
|
|
$
|
55,987
|
|
|
|
|
|
|
|
|
Supplemental Disclosures of Cash Flow Information
|
|
|
|
|
Cash paid for interest, net of capitalized interest
|
|
$
|
29,190
|
|
|
$
|
30,616
|
|
Supplemental Disclosures of Non-Cash Activities
|
|
|
|
|
|
|
Retirement of fully depreciated and amortized assets
|
|
$
|
20,651
|
|
|
$
|
15,660
|
|
Redemptions of OP Units settled in shares of common stock
|
|
$
|
4,083
|
|
|
$
|
2,380
|
|
Increase in dividends declared and not paid
|
|
$
|
(114
|
)
|
|
$
|
(410
|
)
|
Contributions from noncontrolling interests
|
|
$
|
—
|
|
|
$
|
745
|
|
Decrease in capital expenditures accruals
|
|
$
|
(901
|
)
|
|
$
|
(8,301
|
)
|
Capitalized stock compensation
|
|
$
|
654
|
|
|
$
|
687
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
DCT INDUSTRIAL OPERATING PARTNERSHIP LP AND SUBSIDIARIES
Consolidated Balance Sheets
(in thousands, except unit information)
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2018
|
|
December 31, 2017
|
ASSETS
|
|
(unaudited)
|
|
|
Land
|
|
$
|
1,216,121
|
|
|
$
|
1,162,908
|
|
Buildings and improvements
|
|
3,385,873
|
|
|
3,284,976
|
|
Intangible lease assets
|
|
57,869
|
|
|
65,919
|
|
Construction in progress
|
|
173,139
|
|
|
149,994
|
|
Total investment in properties
|
|
4,833,002
|
|
|
4,663,797
|
|
Less accumulated depreciation and amortization
|
|
(961,173
|
)
|
|
(919,186
|
)
|
Net investment in properties
|
|
3,871,829
|
|
|
3,744,611
|
|
Investments in and advances to unconsolidated joint ventures
|
|
73,031
|
|
|
72,231
|
|
Net investment in real estate
|
|
3,944,860
|
|
|
3,816,842
|
|
Cash and cash equivalents
|
|
19,843
|
|
|
10,522
|
|
Restricted cash
|
|
15,813
|
|
|
14,768
|
|
Straight-line rent and other receivables, net of allowance
for doubtful accounts of $230 and $425, respectively
|
|
82,726
|
|
|
80,119
|
|
Other assets, net
|
|
19,904
|
|
|
25,740
|
|
Assets held for sale
|
|
—
|
|
|
62,681
|
|
Total assets
|
|
$
|
4,083,146
|
|
|
$
|
4,010,672
|
|
|
|
|
|
|
LIABILITIES AND CAPITAL
|
|
|
|
|
|
|
Liabilities:
|
|
|
|
|
|
|
Accounts payable and accrued expenses
|
|
$
|
106,714
|
|
|
$
|
115,150
|
|
Distributions payable
|
|
35,184
|
|
|
35,070
|
|
Tenant prepaids and security deposits
|
|
36,654
|
|
|
34,946
|
|
Other liabilities
|
|
36,669
|
|
|
34,172
|
|
Intangible lease liabilities, net
|
|
16,985
|
|
|
18,482
|
|
Line of credit
|
|
324,000
|
|
|
234,000
|
|
Senior unsecured notes
|
|
1,287,426
|
|
|
1,328,225
|
|
Mortgage notes
|
|
163,330
|
|
|
160,129
|
|
Liabilities related to assets held for sale
|
|
—
|
|
|
1,035
|
|
Total liabilities
|
|
2,006,962
|
|
|
1,961,209
|
|
|
|
|
|
|
Partners' Capital:
|
|
|
|
|
|
|
General Partner:
|
|
|
|
|
|
|
OP Units, 973,093 and 969,565 issued and outstanding as of June 30, 2018 and December 31, 2017, respectively
|
|
20,657
|
|
|
20,467
|
|
Limited Partners:
|
|
|
|
|
|
|
OP Units, 96,336,213 and 95,986,961 issued and outstanding as of
June 30, 2018 and December 31, 2017, respectively
|
|
2,045,062
|
|
|
2,026,234
|
|
Accumulated other comprehensive loss
|
|
(5,205
|
)
|
|
(12,303
|
)
|
Total partners' capital
|
|
2,060,514
|
|
|
2,034,398
|
|
Noncontrolling interests
|
|
15,670
|
|
|
15,065
|
|
Total capital
|
|
2,076,184
|
|
|
2,049,463
|
|
Total liabilities and capital
|
|
$
|
4,083,146
|
|
|
$
|
4,010,672
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
DCT INDUSTRIAL OPERATING PARTNERSHIP LP AND SUBSIDIARIES
Consolidated Statements of Operations
(unaudited, in thousands, except per unit information)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
Rental revenues
|
|
$
|
109,781
|
|
|
$
|
104,217
|
|
|
$
|
219,204
|
|
|
$
|
209,641
|
|
Institutional capital management and other fees
|
|
288
|
|
|
304
|
|
|
672
|
|
|
776
|
|
Total revenues
|
|
110,069
|
|
|
104,521
|
|
|
219,876
|
|
|
210,417
|
|
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
Rental expenses
|
|
9,246
|
|
|
9,226
|
|
|
19,485
|
|
|
18,688
|
|
Real estate taxes
|
|
17,061
|
|
|
15,529
|
|
|
33,785
|
|
|
32,295
|
|
Real estate related depreciation and amortization
|
|
41,896
|
|
|
41,447
|
|
|
83,128
|
|
|
83,052
|
|
General and administrative
|
|
12,824
|
|
|
7,821
|
|
|
20,288
|
|
|
15,013
|
|
Casualty loss (gain)
|
|
240
|
|
|
—
|
|
|
245
|
|
|
(270
|
)
|
Total operating expenses
|
|
81,267
|
|
|
74,023
|
|
|
156,931
|
|
|
148,778
|
|
Operating income
|
|
28,802
|
|
|
30,498
|
|
|
62,945
|
|
|
61,639
|
|
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSE):
|
|
|
|
|
|
|
|
|
|
|
Equity in earnings of unconsolidated joint ventures, net
|
|
1,089
|
|
|
2,737
|
|
|
2,166
|
|
|
4,253
|
|
Gain on dispositions of real estate interests
|
|
11,784
|
|
|
28,076
|
|
|
43,974
|
|
|
28,102
|
|
Interest expense
|
|
(16,133
|
)
|
|
(16,805
|
)
|
|
(32,183
|
)
|
|
(33,560
|
)
|
Other expense
|
|
(114
|
)
|
|
(7
|
)
|
|
(80
|
)
|
|
(12
|
)
|
Impairment loss on land
|
|
—
|
|
|
(938
|
)
|
|
(371
|
)
|
|
(938
|
)
|
Income tax expense and other taxes
|
|
(140
|
)
|
|
(69
|
)
|
|
(221
|
)
|
|
(203
|
)
|
Consolidated net income of DCT Industrial Operating Partnership LP
|
|
25,288
|
|
|
43,492
|
|
|
76,230
|
|
|
59,281
|
|
Net income attributable to noncontrolling interests
|
|
(366
|
)
|
|
(247
|
)
|
|
(754
|
)
|
|
(480
|
)
|
Net income attributable to OP Unitholders
|
|
24,922
|
|
|
43,245
|
|
|
75,476
|
|
|
58,801
|
|
Distributed and undistributed earnings allocated to participating securities
|
|
(191
|
)
|
|
(162
|
)
|
|
(408
|
)
|
|
(323
|
)
|
Adjusted net income attributable to OP Unitholders
|
|
$
|
24,731
|
|
|
$
|
43,083
|
|
|
$
|
75,068
|
|
|
$
|
58,478
|
|
|
|
|
|
|
|
|
|
|
NET EARNINGS PER OP UNIT:
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.25
|
|
|
$
|
0.45
|
|
|
$
|
0.77
|
|
|
$
|
0.61
|
|
Diluted
|
|
$
|
0.25
|
|
|
$
|
0.45
|
|
|
$
|
0.77
|
|
|
$
|
0.61
|
|
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE OP UNITS OUTSTANDING:
|
|
|
|
|
Basic
|
|
97,311
|
|
|
95,827
|
|
|
97,223
|
|
|
95,622
|
|
Diluted
|
|
97,334
|
|
|
95,949
|
|
|
97,248
|
|
|
95,748
|
|
|
|
|
|
|
|
|
|
|
Distributions declared per OP Unit
|
|
$
|
0.36
|
|
|
$
|
0.31
|
|
|
$
|
0.72
|
|
|
$
|
0.62
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
DCT INDUSTRIAL OPERATING PARTNERSHIP LP AND SUBSIDIARIES
Consolidated Statements of Comprehensive Income
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Consolidated net income of DCT Industrial Operating Partnership LP
|
|
$
|
25,288
|
|
|
$
|
43,492
|
|
|
$
|
76,230
|
|
|
$
|
59,281
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|
|
Net derivative gain (loss) on cash flow hedging instruments
|
|
1,516
|
|
|
(1,503
|
)
|
|
5,171
|
|
|
(1,142
|
)
|
Net reclassification adjustment on cash flow hedging instruments
|
|
906
|
|
|
1,402
|
|
|
2,006
|
|
|
2,888
|
|
Other comprehensive income (loss)
|
|
2,422
|
|
|
(101
|
)
|
|
7,177
|
|
|
1,746
|
|
Comprehensive income
|
|
27,710
|
|
|
43,391
|
|
|
83,407
|
|
|
61,027
|
|
Comprehensive income attributable to noncontrolling interests
|
|
(389
|
)
|
|
(236
|
)
|
|
(833
|
)
|
|
(483
|
)
|
Comprehensive income attributable to OP Unitholders
|
|
$
|
27,321
|
|
|
$
|
43,155
|
|
|
$
|
82,574
|
|
|
$
|
60,544
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
DCT INDUSTRIAL OPERATING PARTNERSHIP LP AND SUBSIDIARIES
Consolidated Statement of Changes in Capital
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Capital
|
|
General Partner
|
|
Limited Partners
|
|
Accumulated Other
Comprehensive Loss
|
|
Non-controlling Interests
|
|
|
|
OP Units
|
|
OP Units
|
|
|
|
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
|
Balance at December 31, 2017
|
|
$
|
2,049,463
|
|
|
970
|
|
|
$
|
20,467
|
|
|
95,987
|
|
|
$
|
2,026,234
|
|
|
$
|
(12,303
|
)
|
|
$
|
15,065
|
|
Cumulative effect of revenue accounting
change (Note 2)
|
|
2,256
|
|
|
—
|
|
|
23
|
|
|
—
|
|
|
2,233
|
|
|
—
|
|
|
—
|
|
Net income
|
|
76,230
|
|
|
—
|
|
|
755
|
|
|
—
|
|
|
74,721
|
|
|
—
|
|
|
754
|
|
Other comprehensive income
|
|
7,177
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,098
|
|
|
79
|
|
Issuance of OP Units, net of selling costs
|
|
10,769
|
|
|
—
|
|
|
—
|
|
|
191
|
|
|
10,769
|
|
|
—
|
|
|
—
|
|
Issuance of OP Units, share-based
compensation plans
|
|
(764
|
)
|
|
—
|
|
|
—
|
|
|
198
|
|
|
(764
|
)
|
|
—
|
|
|
—
|
|
Amortization of share-based compensation
|
|
3,852
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,852
|
|
|
—
|
|
|
—
|
|
Distributions to OP Unitholders
and noncontrolling interests
|
|
(71,588
|
)
|
|
—
|
|
|
(704
|
)
|
|
—
|
|
|
(69,725
|
)
|
|
—
|
|
|
(1,159
|
)
|
Capital contributions from
noncontrolling interests
|
|
873
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
873
|
|
Redemption of limited partner OP Units, net
|
|
(2,084
|
)
|
|
—
|
|
|
—
|
|
|
(37
|
)
|
|
(2,142
|
)
|
|
—
|
|
|
58
|
|
Conversion of limited partner OP Units
to OP Units of general partner
|
|
—
|
|
|
3
|
|
|
116
|
|
|
(3
|
)
|
|
(116
|
)
|
|
—
|
|
|
—
|
|
Balance at June 30, 2018
|
|
$
|
2,076,184
|
|
|
973
|
|
|
$
|
20,657
|
|
|
96,336
|
|
|
$
|
2,045,062
|
|
|
$
|
(5,205
|
)
|
|
$
|
15,670
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
DCT INDUSTRIAL OPERATING PARTNERSHIP LP AND SUBSIDIARIES
Consolidated Statements of Cash Flows
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Consolidated net income of DCT Industrial Operating Partnership LP
|
|
$
|
76,230
|
|
|
$
|
59,281
|
|
Adjustments to reconcile consolidated net income of DCT Industrial Operating
Partnership LP to net cash provided by operating activities:
|
|
|
|
|
|
|
Real estate related depreciation and amortization
|
|
83,128
|
|
|
83,052
|
|
Gain on dispositions of real estate interests
|
|
(43,974
|
)
|
|
(28,102
|
)
|
Distributions of earnings from unconsolidated joint ventures
|
|
3,353
|
|
|
22,717
|
|
Equity in earnings of unconsolidated joint ventures, net
|
|
(2,166
|
)
|
|
(4,253
|
)
|
Impairment loss on land
|
|
371
|
|
|
938
|
|
Share-based compensation
|
|
3,198
|
|
|
3,004
|
|
Casualty loss (gain)
|
|
245
|
|
|
(270
|
)
|
Straight-line rent
|
|
(2,553
|
)
|
|
(4,214
|
)
|
Other
|
|
2,286
|
|
|
2,515
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
Other receivables and other assets
|
|
4,234
|
|
|
8,395
|
|
Accounts payable, accrued expenses and other liabilities
|
|
(5,179
|
)
|
|
(3,599
|
)
|
Net cash provided by operating activities
|
|
119,173
|
|
|
139,464
|
|
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
Real estate acquisitions
|
|
(78,157
|
)
|
|
(35,555
|
)
|
Capital expenditures and development activities
|
|
(152,827
|
)
|
|
(97,532
|
)
|
Proceeds from dispositions of real estate investments
|
|
133,619
|
|
|
52,868
|
|
Investments in unconsolidated joint ventures
|
|
(622
|
)
|
|
(11,891
|
)
|
Proceeds from casualties
|
|
—
|
|
|
300
|
|
Distributions of investments in unconsolidated joint ventures
|
|
773
|
|
|
3,546
|
|
Other investing activities
|
|
(733
|
)
|
|
(3,278
|
)
|
Net cash used in investing activities
|
|
(97,947
|
)
|
|
(91,542
|
)
|
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
Proceeds from senior unsecured revolving line of credit
|
|
145,000
|
|
|
189,000
|
|
Repayments of senior unsecured revolving line of credit
|
|
(55,000
|
)
|
|
(131,000
|
)
|
Proceeds from senior unsecured notes
|
|
—
|
|
|
51,940
|
|
Repayments of senior unsecured notes
|
|
(41,500
|
)
|
|
(76,000
|
)
|
Proceeds from mortgage notes
|
|
7,113
|
|
|
—
|
|
Principal payments on mortgage notes
|
|
(3,417
|
)
|
|
(37,770
|
)
|
Net settlement on issuance of share-based compensation awards
|
|
(764
|
)
|
|
(1,452
|
)
|
Proceeds from the issuance of OP Units in exchange for contributions from the REIT, net
|
|
10,769
|
|
|
59,495
|
|
OP Unit redemptions
|
|
(2,084
|
)
|
|
(4,280
|
)
|
Distributions paid on OP Units
|
|
(70,315
|
)
|
|
(59,387
|
)
|
Distributions paid to noncontrolling interests
|
|
(1,159
|
)
|
|
(389
|
)
|
Contributions from noncontrolling interests
|
|
873
|
|
|
532
|
|
Other financing activity
|
|
(365
|
)
|
|
(698
|
)
|
Net cash used in financing activities
|
|
(10,849
|
)
|
|
(10,009
|
)
|
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
|
10,377
|
|
|
37,913
|
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, beginning of period
|
|
25,845
|
|
|
18,074
|
|
CASH, CASH EQUIVALENTS AND RESTRICTED CASH, end of period
|
|
$
|
36,222
|
|
|
$
|
55,987
|
|
|
|
|
|
|
Supplemental Disclosures of Cash Flow Information
|
|
|
|
|
|
|
Cash paid for interest, net of capitalized interest
|
|
$
|
29,190
|
|
|
$
|
30,616
|
|
Supplemental Disclosures of Non-Cash Activities
|
|
|
|
|
|
|
Retirement of fully depreciated and amortized assets
|
|
$
|
20,651
|
|
|
$
|
15,660
|
|
Contributions from noncontrolling interests
|
|
$
|
—
|
|
|
$
|
745
|
|
Decrease in capital expenditures accruals
|
|
$
|
(901
|
)
|
|
$
|
(8,301
|
)
|
Capitalized stock compensation
|
|
$
|
654
|
|
|
$
|
687
|
|
The accompanying notes are an integral part of these Consolidated Financial Statements.
DCT INDUSTRIAL TRUST INC. AND SUBSIDIARIES
DCT INDUSTRIAL OPERATING PARTERNSHIP LP AND SUBSIDIARIES
Notes to Consolidated Financial Statements
(Unaudited)
Note 1 – Organization
DCT Industrial Trust Inc. is a leading industrial real estate company specializing in the ownership, acquisition, development, leasing and management of bulk-distribution and light-industrial properties located in high-demand distribution markets in the United States. DCT's actively managed portfolio is strategically located near population centers and well-positioned to take advantage of market dynamics. As used herein, the terms “Company,” “we,” “our” and “us” refer to DCT Industrial Trust Inc. and its subsidiaries, including its operating partnership, DCT Industrial Operating Partnership LP. When we use the term “DCT” or “DCT Industrial,” we are referring to DCT Industrial Trust Inc. by itself, and not including any of its subsidiaries, and when we use the term “Operating Partnership,” we are referring to DCT Industrial Operating Partnership LP by itself, and not including any of its subsidiaries.
DCT was formed as a Maryland corporation in April 2002 and has elected to be treated as a real estate investment trust, or REIT, for U.S. federal income tax purposes. We are structured as an umbrella partnership REIT under which substantially all our current and future business is, and will be, conducted through a majority owned and controlled subsidiary, DCT Industrial Operating Partnership LP, a Delaware limited partnership, for which DCT is the sole general partner. DCT owns properties through the Operating Partnership and its subsidiaries. As of
June 30, 2018
, DCT owned approximately
96.7%
of the outstanding equity interests in the Operating Partnership.
As of
June 30, 2018
, the Company owned interests in approximately
74.0 million
square feet of properties leased to approximately
830
customers, including:
|
|
•
|
63.5 million
square feet comprising
388
consolidated operating properties that were
96.9%
occupied;
|
|
|
•
|
1.7 million
square feet comprising
seven
consolidated properties developed by DCT which are shell-construction complete and in lease-up;
|
|
|
•
|
0.1 million
square feet comprising
one
consolidated property under redevelopment;
|
|
|
•
|
1.1 million
square feet comprising
five
consolidated value-add acquisitions; and
|
|
|
•
|
7.6 million
square feet comprising
21
unconsolidated properties that were
99.0%
occupied and which we operated on behalf of
two
unconsolidated joint ventures.
|
In addition, the Company has
17
projects under construction and
15
projects in pre-development. See “Note 3 – Investment in Properties” for further details related to our development activity.
Note 2 – Summary of Significant Accounting Policies
Interim Financial Information
The accompanying unaudited Consolidated Financial Statements have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) and with the instructions to Form 10-Q and Article 10 of Regulation S-X for interim financial information. Accordingly, these statements do not include all the information and notes required by GAAP for complete financial statements. In the opinion of management, the accompanying unaudited Consolidated Financial Statements include all adjustments, consisting of normal recurring items, necessary for their fair presentation in conformity with GAAP. Interim results are not necessarily indicative of results for a full year. The information included in this Form 10-Q should be read in conjunction with our audited Consolidated Financial Statements as of
December 31, 2017
and related notes thereto included in our Form 10-K filed on February 16, 2018.
Basis of Presentation and Principles of Consolidation
The accompanying Consolidated Financial Statements include the financial position, results of operations and cash flows of the Company, the Operating Partnership, their wholly-owned qualified REIT subsidiaries and taxable REIT subsidiaries, and their consolidated joint ventures in which they have a controlling interest.
Equity interests in the Operating Partnership held by entities other than DCT are classified within partners’ capital in the Operating Partnership’s financial statements and as noncontrolling interests in DCT’s financial statements. Equity interests in entities consolidated into the Operating Partnership that are held by third parties are reflected in our accompanying balance sheets as noncontrolling interests. We also have noncontrolling partnership interests in unconsolidated institutional capital management and other joint ventures, which are accounted for under the equity method. All significant intercompany transactions and balances have been eliminated in consolidation.
We hold interests in both consolidated and unconsolidated joint ventures for the purposes of operating and developing industrial real estate. All joint ventures over which we have financial and operating control, and variable interest entities (“VIEs”) in which we have determined that we are the primary beneficiary, are included in the Consolidated Financial Statements. We use the equity method of accounting for joint ventures where we exercise significant influence, but do not have control over major operating and management decisions and we include our share of earnings or losses of these joint ventures in our consolidated results of operations.
We analyze our joint ventures in accordance with GAAP to determine whether they are VIEs and, if so, whether we are the primary beneficiary. Our judgment with respect to our level of influence or control over an entity and whether we are the primary beneficiary of a VIE involves consideration of various factors including the form of our ownership interest, our representation on the entity’s board of directors (or equivalent body), the size of our investment (including loans), our obligation or right to absorb its losses or receive its benefits and our ability to participate in major decisions.
If a joint venture does not meet the characteristics of a VIE, we apply the voting interest model to determine whether the entity should be consolidated. Our ability to assess our influence or control over an entity affects the presentation of these investments in the Consolidated Financial Statements and our financial position and results of operations.
We concluded our Operating Partnership meets the criteria of a VIE as the Operating Partnership’s limited partners do not have the right to remove the general partner and do not have substantive participating rights in the operations of the Operating Partnership. Under the Amended and Restated Limited Partnership Agreement of the Operating Partnership (the “Partnership Agreement”), DCT is the primary beneficiary of the Operating Partnership as we have the obligation to absorb losses and receive benefits, and the power to control substantially all the activities which most significantly impact the economic performance of the Operating Partnership. Accordingly, the Operating Partnership is consolidated within DCT’s financial statements.
Use of Estimates
The preparation of the Consolidated Financial Statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the Consolidated Financial Statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Cash, Cash Equivalents and Restricted Cash
Cash and cash equivalents include cash held in financial institutions and other highly liquid short-term investments with original maturities of three months or less. We have not realized any losses in our cash and cash equivalents and believe that these short-term instruments are not exposed to any significant credit risk. Restricted cash consists of escrow deposits held by lenders for real estate taxes, insurance and capital replacement reserves, security deposits and amounts held by intermediary agents to be used for tax-deferred, like-kind exchange transactions. As of
June 30, 2018
and
June 30, 2017
, approximately
$14.0 million
and
$36.3 million
, respectively, of restricted cash was included in “Cash, Cash Equivalents and Restricted Cash” in our Consolidated Statements of Cash Flows related to tax deferred, like-kind exchange transactions.
The following table presents a reconciliation of cash, cash equivalents and restricted cash reported within our Consolidated Balance Sheets to amounts reported within our Consolidated Statements of Cash Flows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30,
|
|
|
2018
|
|
2017
|
Cash and cash equivalents
|
|
$
|
19,843
|
|
|
$
|
17,229
|
|
Restricted cash
|
|
15,813
|
|
|
38,339
|
|
Restricted cash included in Other assets, net
(1)
|
|
566
|
|
|
419
|
|
Total cash, cash equivalents and restricted cash
|
|
$
|
36,222
|
|
|
$
|
55,987
|
|
(1) Includes cash balances presented in assets held for sale in our Consolidated Balance Sheets.
Revenue Recognition
At the inception of a new lease arrangement, including new leases that arise from amendments, we assess the terms and conditions to determine the proper lease classification. A lease arrangement is classified as an operating lease if none of the following criteria are met: (i) transfer of ownership to the lessee, (ii) lessee has a bargain purchase option during or at the end of the lease term, (iii) the lease term is equal to 75% or more of the underlying property’s economic life, or (iv) the present value of future minimum lease payments (excluding executory costs) are equal to 90% or more of the excess estimated fair value (over retained investment tax credits) of the leased building. Generally, our leases do not meet any of the listed criteria above and are classified as operating leases.
We record rental revenues on a straight-line basis under which contractual rent increases are recognized evenly over the lease term. Certain properties have leases that provide for tenant occupancy during periods where no rent is due or where minimum rent payments change during the term of the lease. Accordingly, receivables from tenants that we expect to collect over the remaining lease term are recorded on the balance sheet as straight-line rent receivables. The total increase to “Rental revenues” due to straight-line rent adjustments was approximately
$0.9 million
and $
2.6 million
for the
three and six months ended June 30, 2018
, respectively, and approximately and
$0.8 million
and $
4.2 million
for the
three and six months ended June 30, 2017
, respectively.
If the lease provides for tenant improvements, we determine whether the tenant improvements are owned by the tenant or us. When we are the owner of the tenant improvements, the tenant generally is not considered to have taken physical possession or have control of the leased asset until the tenant improvements are substantially complete. When we are the owner of the tenant improvements, any tenant improvements funded by the tenant are treated as lease payments which are deferred and amortized into rental revenues over the lease term. When the tenant is the owner of the tenant improvements, we record any tenant improvement allowance funded as a lease incentive and amortize it as a reduction of rental revenue over the lease term. Tenant recovery income includes reimbursements due from tenants pursuant to their leases for real estate taxes, insurance, repairs and maintenance and other recoverable property operating expenses and is recognized as “Rental revenues” during the period the related expenses are incurred. The reimbursements are recognized and presented on a gross basis, as the Company generally has control for fulfillment of services and other costs that are reimbursable, with respect to purchasing goods and services from third party suppliers. Tenant recovery income recognized as “Rental revenues” was approximately
$26.6 million
and $
53.5 million
for the
three and six months ended June 30, 2018
, respectively, and approximately
$24.7 million
and $
50.6 million
for the
three and six months ended June 30, 2017
. We maintain an allowance for estimated losses that may result from the inability of our customers to make required payments. If a customer fails to make contractual payments beyond any allowance, we may recognize additional bad debt expense in future periods equal to the net outstanding balances.
In connection with property acquisitions qualifying as asset acquisitions or business combinations, we may acquire leases with rental rates above or below the market rental rates. Such differences are recorded as an intangible lease asset or liability and amortized to “Rental revenues” over the reasonably assured term of the related leases. We consider a reasonably assured term to be the measurement period equal to the remaining non-cancelable term of the lease for above-market leases and the initial term plus the term of any below-market fixed rate renewal options for below-market leases. The unamortized balances of these assets and liabilities associated with the early termination of leases are fully amortized to their respective revenue line items in our Consolidated Statements of Operations on a straight-line basis over the estimated remaining contractual lease term. The total net impact to “Rental revenues” due to the amortization of above and below market rents was an increase of approximately
$0.9 million
and $
1.6 million
for the
three and six months ended June 30, 2018
, respectively, and approximately $
0.7 million
and $
1.4 million
for the
three and six months ended June 30, 2017
, respectively.
Early lease termination fees are recorded in “Rental revenues” on a straight-line basis over the estimated remaining contractual lease term or upon collection if collectability is not assured. Early lease termination fees were approximately
$0.4 million
and $
0.8 million
for the
three and six months ended June 30, 2018
, respectively, and approximately
$0.4 million
and $
0.9 million
for the
three and six months ended June 30, 2017
, respectively.
We earn revenues from asset management fees, acquisition fees, property management fees and fees for other services pursuant to joint venture and other third-party agreements. These are included in our Consolidated Statements of Operations in “Institutional capital management and other fees.” We recognize revenues from asset management fees, acquisition fees, property management fees and fees for other services when the related underlying performance obligations to the customer are satisfied, which is when the services are performed.
New Accounting Standards
New Accounting Standards Adopted
In May 2014, FASB issued ASU 2014-09
Revenue from Contracts with Customers
(“ASU 2014-09”), that requires companies to recognize revenue from contracts with customers based upon the transfer of goods or services to customers in amounts that reflect the consideration to which the company expects to be entitled in exchange for those goods or services. The new standard also results in enhanced disclosures about revenue, provides guidance for transactions that were not previously addressed comprehensively and improves guidance for multiple-element arrangements. The FASB subsequently issued additional ASUs which improve guidance and provide clarification of the new standard. The guidance is effective for fiscal years beginning after December 15, 2017, with early adoption permitted for fiscal years beginning after December 15, 2016. The Company adopted the standard effective January 1, 2018 and utilized the modified retrospective transition method.
Given the nature of our business, our primary revenue stream is from relatively short-term operating leases with tenants. Additionally, our historical property dispositions have been cash sales with no contingencies and no future involvement in the property operations. Our revenues that are under the scope of ASU 2014-09 are related to our asset management fees, acquisition fees, property management fees and fees for other services pursuant to joint venture and other third-party agreements, which are included in our Consolidated Statements of Operations in “Institutional capital management and other fees" as shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Rental revenues
|
|
$
|
109,781
|
|
|
$
|
104,217
|
|
|
$
|
219,204
|
|
|
$
|
209,641
|
|
Institutional capital management and other fees
|
|
288
|
|
|
304
|
|
|
672
|
|
|
776
|
|
Total revenues
|
|
$
|
110,069
|
|
|
$
|
104,521
|
|
|
$
|
219,876
|
|
|
$
|
210,417
|
|
As a result of adoption, the total impact to our financial statements in the first quarter of 2018 was a cumulative adjustment recorded as an increase of
$2.3 million
to “Investments in and advances to unconsolidated joint ventures” and a decrease to “Distributions in excess of earnings” related to the de-recognition of deferred gains related to a previous contributions of real estate properties into our joint ventures. No other material impacts to the Consolidated Financial Statements and related disclosures or internal control environment were identified upon adoption.
Substantially all of our revenues are generated from lease rentals, which fall under the scope of the new lease accounting ASU discussed below in
New Accounting Standards Issued but not yet Adopted
. We are still evaluating the treatment of nonlease components in our leases that primarily relate tenant recovery income for such items as common area maintenance expenses, which are also under the scope of the new lease accounting ASU.
New Accounting Standards Issued but not yet Adopted
In February 2016, the FASB issued an ASU that modifies existing accounting standards for lease accounting. The new standard requires a lessee to record a lease asset and a lease liability on the balance sheet for all leases with terms longer than 12 months. Leases will be classified as either finance or operating. This classification will determine whether lease expense is recognized based on an effective interest method or on a straight-line basis over the term of the lease. Leases in which we are the lessors will be accounted as sales-type leases, direct financing leases or operating leases. Revenue related to the lease components of a lease contract will be recognized on a straight-line basis. The guidance is effective for fiscal years beginning after December 15, 2018, with early adoption permitted for fiscal years beginning after December 15, 2016.
Additionally, in July 2018, the FASB issued various practical expedients that impact both lessors and lessees that are also effective for fiscal years beginning after December 15, 2018, with early adoption permitted for fiscal years beginning after December 15, 2016. Specifically, the FASB issued a package of practical expedients that if adopted, must all be adopted. These expedients apply to all leases entered into prior to adoption and allow a Company to not: (1) reassess whether existing arrangements contain a lease (2) reassess lease classification and (3) re-evaluate treatment of initial direct costs. The Company expects to elect this package of practical expedients.
Also, another lessor relevant practical expedient was issued in July 2018, that allows lessors to be allowed to combine lease and associated nonlease components for accounting under the new lease standard if the timing and pattern of transfer of nonlease components match those of the related lease components and the lease is classified as operating on a stand-alone basis.
The Company, as a lessee, has a limited number of office and ground leases which will require further evaluation by the Company, but we anticipate they will be treated as operating leases, which will result in the Company recording a lease liability for our obligation for payments over the remaining lease term and an offsetting right-of-use asset in our Consolidated Balance Sheets. As disclosed in our annual Consolidated Financial Statements as of
December 31, 2017
and related notes thereto included in our Form 10-K, we had
$18.9 million
of future noncancelable lease payments primarily related to our office and ground leases that will be required to be recorded on our Consolidated Balance Sheets. Our operating leases for which we are the lessee will generally have an expense pattern consistent with our historical recognition for operating leases. We don't anticipate the impact of the lease accounting ASU for leases in which we are the lessee to have a material impact on our Consolidated Financial Statements.
Leases in which we are the lessor will continue to be accounted for as operating leases with minimal impact on the Company's financial condition or results of operation; however, this standard may impact the timing of recognition and disclosures related to our tenant recovery income earned from leasing our consolidated operating properties. As such, we are currently evaluating the impact of nonlease components such as tenant recovery income. Additionally, the standard only allows for the capitalization of the initial direct costs that would have been incurred if the lease had not been obtained. The adoption of this guidance will impact our current policy regarding the capitalization of internal direct costs related to the successful origination of new leases and likely will reduce the amount of costs we currently capitalize for new leases. During the six months ended
June 30, 2018
, we capitalized
$1.6 million
of internal direct costs related to successful origination of new leases.
We are currently evaluating the impacts of the new lease standard for leases in which we are the lessee, which includes changing internal policies and processes with regards to the cost to obtain leases, evaluating the appropriate accounting treatment for nonlease elements in which we are the lessor and evaluating the impact on our internal controls. The standard requires a modified retrospective transition approach for all capital and operating leases existing at, or entered into after, the beginning of the earliest comparative period presented in the financial statements. In July 2018, the FASB issued additional transition relief, which allows a company to present the cumulative impacts of adoption of the lease standard on a modified retrospective approach via a cumulative-effect adjustment in opening retained earnings in the year of adoption instead of being required to restate the impacts of the new lease standard to all comparable periods presented in the year of adoption. The Company expects to adopt this standard effective January 1, 2019 using the newly issued modified retrospective transition method.
Note 3 – Investment in Properties
Our consolidated investment in properties consists of our operating portfolio, value-add acquisitions, properties under development, properties in pre-development, redevelopment properties and land held for development or other purposes. The historical cost of our investment in properties was (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
Operating portfolio
|
|
$
|
4,296,341
|
|
|
$
|
4,249,242
|
|
Properties under development
|
|
359,835
|
|
|
280,492
|
|
Properties in pre-development
|
|
76,864
|
|
|
51,883
|
|
Properties under redevelopment
(1)
|
|
10,133
|
|
|
9,481
|
|
Value-add acquisitions
(2)
|
|
86,173
|
|
|
68,673
|
|
Land held
(3)
|
|
3,656
|
|
|
4,026
|
|
Total investment in properties
|
|
4,833,002
|
|
|
4,663,797
|
|
Less accumulated depreciation and amortization
|
|
(961,173
|
)
|
|
(919,186
|
)
|
Net investment in properties
|
|
$
|
3,871,829
|
|
|
$
|
3,744,611
|
|
|
|
(1)
|
Represents properties out of service while significant physical renovation of the property is underway or while the property is in lease-up subsequent to such renovation. May include properties taken out of service to change the properties' use and/or enhance its functionality.
|
|
|
(2)
|
Consolidated properties that were acquired and upon acquisition met either of the following criteria:
|
|
|
•
|
Occupancy of less than 75% upon acquisition; or
|
|
|
•
|
Occupancy of less than 75% expected to occur due to known move-outs within 24 months of the acquisition date.
|
Consolidated properties that were acquired vacant or with known move-outs within 24 months of the acquisition date with the intention to have the property out of service for significant physical renovations are classified as redevelopment properties.
|
|
(3)
|
Land held that is not intended to be improved or developed in the near future.
|
Acquisition Activity
During the
six months ended June 30, 2018
, we acquired
three
buildings totaling approximately
221.0 thousand
square feet located in our Denver, Northern California and Seattle markets for a total purchase price of approximately
$34.1 million
.
Development Activity
Our properties under development include the following:
|
|
•
|
Seven
buildings in our Chicago, Dallas, Denver, Miami and Northern California markets totaling approximately
1.7 million
square feet that we completed shell-construction as of
June 30, 2018
with cumulative costs to date of approximately
$128.0 million
. These properties are
11.2%
leased and occupied based on weighted average square feet as of
June 30, 2018
.
|
|
|
•
|
Seventeen
projects under construction totaling approximately
4.8 million
square feet with cumulative costs to date of approximately
$231.8 million
.
|
During the
six months ended June 30, 2018
, we acquired approximately
143.2
acres of
land for development in our Chicago, Cincinnati, New Jersey, Northern California, Pennsylvania and Southern California markets
for approximately
$44.6 million
.
Disposition Activity
During the
six months ended June 30, 2018
, we sold
16
consolidated operating properties totaling approximately
2.6 million
square feet from our Atlanta, Charlotte, Memphis, Northern California, Phoenix and Southern California markets to third-parties for gross proceeds of approximately
$137.3 million
. We recognized net gains of approximately
$44.0 million
on the disposition of these properties.
Impairment Loss on Land
During the
six months ended June 30, 2018
, the Company recognized a
$0.4 million
impairment loss on land held and used. Located in Reno, Nevada, the land was being held for future development. Based on the Company’s intent to sell and various market estimates, we recorded an impairment to recognize the land at estimated fair value, which was primarily based on level 3 fair value inputs.
Intangible Lease Assets and Liabilities
Aggregate amortization expense for intangible lease assets recognized in connection with property acquisitions (excluding assets and liabilities related to above and below market rents; see “Note 2 – Summary of Significant Accounting Policies” for additional information) was approximately
$2.5 million
and $
4.7 million
for the
three and six months ended June 30, 2018
, respectively, and approximately
$2.6 million
and $
5.4 million
for the
three and six months ended June 30, 2017
, respectively. Our intangible lease assets and liabilities included the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
|
|
Gross
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
|
|
Accumulated
Amortization
|
|
Net
|
Other intangible lease assets
|
|
$
|
54,811
|
|
|
$
|
(32,694
|
)
|
|
$
|
22,117
|
|
|
$
|
62,785
|
|
|
$
|
(37,114
|
)
|
|
$
|
25,671
|
|
Above market rent
|
|
$
|
3,058
|
|
|
$
|
(1,908
|
)
|
|
$
|
1,150
|
|
|
$
|
3,134
|
|
|
$
|
(1,756
|
)
|
|
$
|
1,378
|
|
Below market rent
|
|
$
|
(27,556
|
)
|
|
$
|
10,571
|
|
|
$
|
(16,985
|
)
|
|
$
|
(28,883
|
)
|
|
$
|
10,401
|
|
|
$
|
(18,482
|
)
|
Note 4 – Investments in and Advances to Unconsolidated Joint Ventures
We enter into joint ventures primarily for purposes of operating and developing industrial real estate. Our investments in these joint ventures are included in “Investments in and advances to unconsolidated joint ventures” in our Consolidated Balance Sheets.
The following table summarizes our unconsolidated joint ventures (dollars in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2018
|
|
Investments in and Advances to as of
|
|
|
Ownership Percentage
|
|
Number of Buildings
|
|
June 30,
2018
|
|
December 31,
2017
|
Unconsolidated Joint Ventures
|
|
|
|
|
Institutional Joint Ventures:
|
|
|
|
|
|
|
|
|
|
DCT/SPF Industrial Operating LLC
|
|
20.0
|
%
|
|
13
|
|
|
$
|
38,522
|
|
|
$
|
36,630
|
|
TRT-DCT Venture III
|
|
10.0
|
%
|
|
—
|
|
|
8
|
|
|
220
|
|
Total Institutional Joint Ventures
|
|
|
|
|
13
|
|
|
38,530
|
|
|
36,850
|
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
SCLA
(1)
|
|
50.0
|
%
|
|
8
|
|
|
34,501
|
|
|
35,381
|
|
Total
|
|
|
|
|
21
|
|
|
$
|
73,031
|
|
|
$
|
72,231
|
|
|
|
(1)
|
Although we contributed
100%
of the initial cash equity capital required by the venture, after return of certain preferential distributions on capital invested, profits and losses are generally split
50
/
50
.
|
Guarantees
There are no lines of credit or side agreements related to, or between, our unconsolidated joint ventures and us, and there are no derivative financial instruments between our unconsolidated joint ventures and us. In addition, we do not believe we have any material exposure to financial guarantees.
Note 5 – Financial Instruments and Hedging Activities
Fair Value of Financial Instruments
As of
June 30, 2018
and
December 31, 2017
, the fair values of cash and cash equivalents, restricted cash, accounts receivable and accounts payable approximated their carrying values due to the short-term nature of settlement of these instruments. The fair values of other financial instruments subject to fair value disclosures were determined based on available market information and valuation methodologies we believe to be appropriate estimates for these purposes. Considerable judgment and a high degree of subjectivity are involved in developing these estimates. Our estimates may differ from the actual amounts that we could realize upon disposition. The following table summarizes these financial instruments (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
|
|
Carrying
Amounts
|
|
Estimated
Fair Value
|
|
Carrying
Amounts
|
|
Estimated
Fair Value
|
Borrowings:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior unsecured revolving credit facility
|
|
$
|
324,000
|
|
|
$
|
324,000
|
|
|
$
|
234,000
|
|
|
$
|
234,000
|
|
Fixed rate debt
(2)
|
|
$
|
1,325,294
|
|
|
$
|
1,336,720
|
|
|
$
|
1,370,421
|
|
|
$
|
1,419,518
|
|
Variable rate debt
|
|
$
|
132,113
|
|
|
$
|
132,452
|
|
|
$
|
125,000
|
|
|
$
|
123,020
|
|
|
|
|
|
|
|
|
|
|
Interest rate contracts:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest rate swap asset
(3)
|
|
$
|
8,729
|
|
|
$
|
8,729
|
|
|
$
|
3,866
|
|
|
$
|
3,866
|
|
|
|
(1)
|
The fair values of our borrowings were estimated using a discounted cash flow methodology. Credit spreads and market interest rates used to determine the fair value of these instruments are based on unobservable Level 3 inputs which management has determined to be its best estimate of current market values.
|
|
|
(2)
|
The carrying amount of our fixed rate debt includes premiums and discounts and excludes deferred loan costs.
|
|
|
(3)
|
The fair values of our interest rate swaps is determined using the market standard methodology of netting the discounted future fixed cash flows and the discounted expected variable cash flows based on an expectation of future interest rates derived from Level 2 observable market interest rate curves. The asset or liability is included in “Other assets, net” or “Other liabilities,” respectively, in our Consolidated Balance Sheets.
|
Hedging Activities
To manage interest rate risk for variable rate debt and issuances of fixed rate debt, we primarily use treasury locks and interest rate swaps as part of our cash flow hedging strategy. These derivatives are designed to mitigate the risk of future interest rate increases by providing a fixed interest rate for a limited, pre-determined period of time. Such derivatives have been used to hedge the variability in existing and future interest expense associated with existing variable rate borrowings and forecasted issuances of debt, which may include issuances of new debt, as well as refinancing of existing debt upon maturity.
Accounting for changes in the fair value of derivatives depends on the intended use of the derivative and the designation of the derivative, whether we have elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge.
For derivatives designated as “cash flow” hedges, the change in the fair value of the derivative is initially reported in “Other comprehensive income” (“OCI”) in our Consolidated Statements of Comprehensive Income (i.e., not included in earnings) and subsequently reclassified into “Interest expense” when the hedged transaction affects earnings or the hedging relationship is no longer highly effective. We assess the effectiveness of each hedging relationship whenever financial statements are issued or earnings are reported and at least every three months. We do not use derivatives for trading or speculative purposes.
During
June 2013
, certain of our consolidated ventures entered into
two
pay-fixed, receive-floating interest rate swaps to hedge the variability of future cash flows attributable to changes in the 1 month USD LIBOR rates. The pay-fixed, receive-floating interest rate swaps have an effective date of
June 2013
and a maturity date of
June 2023
. These interest rate swaps effectively fix the interest rate on the related debt instruments at
4.72%
. As of
June 30, 2018
, and
December 31, 2017
, we had borrowings payable subject to these pay-fixed, receive-floating interest rate swaps with aggregate principal balances of approximately
$6.4 million
for both periods presented.
During
December 2015
, we entered into a pay-fixed, receive-floating interest rate swap to hedge the variability of future cash flows attributable to changes in the 1 month USD LIBOR rates on our
$200.0 million
unsecured term loan. The pay-fixed, receive-floating interest rate swap has an effective date of
December 2015
and a maturity date of
December 2022
. During December 2017, we amended the senior unsecured term loan, lowering our margin to between
.90%
to
1.75%
per annum effective January 1, 2018. The interest rate swap effectively fixes the interest rate on the related debt instrument at
2.81%
, however, there is no floor on the variable interest rate of the swap whereas the current variable rate debt is subject to a
0.0%
floor. In the event that USD LIBOR is negative, the Company will make payments to the hedge counterparty equal to the negative spread between USD LIBOR and zero. As of
June 30, 2018
and
December 31, 2017
, the entire
$200.0 million
principal amount of the term loan was subject to this pay-fixed, receive-floating interest rate swap.
The following table presents the effect of our derivative financial instruments on our accompanying Consolidated Financial Statements (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Derivatives in Cash Flow Hedging Relationships
|
|
|
|
|
|
|
|
Interest Rate Swaps:
|
|
|
|
|
|
|
|
|
|
Amount of gain (loss) recognized in OCI for derivatives
|
|
$
|
1,516
|
|
|
$
|
(1,503
|
)
|
|
$
|
5,171
|
|
|
$
|
(1,142
|
)
|
Amount of loss reclassified from accumulated OCI for derivatives into interest expense and equity in earnings of unconsolidated joint ventures, net
|
|
$
|
(906
|
)
|
|
$
|
(1,402
|
)
|
|
$
|
(2,006
|
)
|
|
$
|
(2,888
|
)
|
Amount of gain (loss) recognized in interest expense (ineffective portion and amount excluded from effectiveness testing)
|
|
$
|
—
|
|
|
$
|
24
|
|
|
$
|
—
|
|
|
$
|
(6
|
)
|
Amounts reported in “Accumulated other comprehensive loss” related to derivatives will be amortized to “Interest expense” as interest payments are made on our current debt and anticipated debt issuances. During the next 12 months, we estimate that approximately
$2.3 million
will be reclassified from “Accumulated other comprehensive loss” to “Interest expense” resulting in an increase in interest expense.
Note 6 – Outstanding Indebtedness
As of
June 30, 2018
, our outstanding indebtedness of approximately
$1.8 billion
consisted of senior unsecured notes, bank unsecured credit facilities and mortgage notes, excluding approximately
$51.5 million
representing our proportionate share of non-recourse debt associated with unconsolidated joint ventures. As of
December 31, 2017
, our outstanding indebtedness of approximately
$1.7 billion
consisted of senior unsecured notes, bank unsecured credit facilities and mortgage notes, excluding approximately
$51.9 million
representing our proportionate share of non-recourse debt associated with unconsolidated joint ventures.
As of
June 30, 2018
, the gross book value of our consolidated properties was approximately
$4.8 billion
and the gross book value of all properties securing our mortgage debt was approximately
$0.5 billion
. As of
December 31, 2017
, the gross book value of our consolidated properties was approximately
$4.7 billion
and the gross book value of all properties securing our mortgage debt was approximately
$0.5 billion
. Our debt has various covenants with which we were in compliance as of
June 30, 2018
and
December 31, 2017
.
Debt Issuance, Payoffs and Refinancing
During April 2018, we entered into a variable rate senior secured construction loan with a maximum borrowing available of
$14.3 million
, which matures on
April 6, 2020
and bears interest at a variable rate equal to 1 month USD LIBOR plus
2.50%
. As of June 30, 2018, we currently have
$7.1 million
outstanding.
During June 2018, we paid off our
$41.5 million
senior unsecured note maturing June 2018 using proceeds from our senior unsecured revolving credit facility.
Line of Credit
As of
June 30, 2018
, we had
$324.0 million
outstanding and
$74.1 million
available under our
$400.0 million
senior unsecured revolving credit facility, net of
two
letters of credit totaling
$1.9 million
. As of
December 31, 2017
, we had
$234.0 million
outstanding and
$164.1 million
available under our
$400.0 million
senior unsecured revolving credit facility, net of
two
letters of credit totaling
$1.9 million
.
Guarantee of Debt
DCT has guaranteed the Operating Partnership’s obligations with respect to the senior unsecured notes and the bank unsecured credit facilities.
Note 7 – Noncontrolling Interests
DCT
Noncontrolling interests are the portion of equity, or net assets, in a subsidiary not attributable, directly or indirectly, to a parent. Noncontrolling interests of DCT primarily represent limited partnership interests in the Operating Partnership and equity interests held by third party partners in consolidated real estate investments.
Operating Partnership
Equity interests in the Operating Partnership held by third-parties and LTIP Units, as defined in “Note 8 – Stockholders’ Equity of DCT and Partners’ Capital of the Operating Partnership,” are classified as permanent equity of the Operating Partnership and as noncontrolling interests of DCT in the Consolidated Balance Sheets
.
Note 8 – Stockholders’ Equity of DCT and Partners’ Capital of the Operating Partnership
DCT
Common Stock
As of
June 30, 2018
, approximately
94.1 million
shares of common stock were issued and outstanding.
On September 10, 2015, we registered a continuous equity offering program whereby the Company may issue
5.0 million
shares of common stock, at a par value of
$0.01
per share, from time-to-time through
September 10, 2018
in “at-the-market” offerings or certain other transactions. During the
six months ended June 30, 2018
, we issued approximately
0.2 million
shares of common stock through the continuous equity offering program, at a weighted average price of
$57.36
per share for proceeds of approximately
$10.8 million
, net of offering costs. We used the proceeds for general corporate purposes, including funding developments and redevelopments. As of
June 30, 2018
, approximately
0.5 million
shares of common stock remain available to be issued under the current offering.
During the
six months ended June 30, 2018
and
2017
, we issued approximately
36,000
and
72,000
shares of common stock in each corresponding period related to vested shares of restricted stock, phantom shares and stock option exercises.
Operating Partnership
OP Units
For each share of common stock issued by DCT, the Operating Partnership issues a corresponding OP Unit to DCT in exchange for the contribution of the proceeds from the stock issuances.
As of
June 30, 2018
and
December 31, 2017
, DCT owned approximately
96.7%
and
96.6%
, respectively, of the outstanding equity interests in the Operating Partnership. The remaining common partnership interests in the Operating Partnership were owned by executives of the Company and non-affiliated limited partners.
DCT holds its interests through both general and limited partner units. The Partnership Agreement stipulates the general partner shall at all times own a minimum of
1.0%
of all outstanding OP Units. As a result, each reporting period certain of DCT’s limited partner units are converted to general partner units to satisfy this requirement as illustrated in the Consolidated Statement of Changes in Capital.
Limited partners have the right to require the Company to redeem all or a portion of the OP Units held by the limited partner at a redemption price equal to and in the form of the Cash Amount (as defined in the Partnership Agreement) provided that such OP Units have been outstanding for at least one year. The Company may, in its sole discretion, purchase the OP Units by paying to the limited partner either the Cash Amount or the REIT Shares Amount (generally one share of DCT’s common stock for each OP Unit), as defined in the Partnership Agreement.
During the
six months ended June 30, 2018
, approximately
0.1 million
OP Units were redeemed in exchange for shares of DCT common stock and approximately
$0.9 million
in cash. During the
six months ended June 30, 2017
, approximately
0.2 million
OP Units were redeemed for approximately
$2.3 million
in cash and approximately
0.1 million
shares of DCT common stock. The OP Unit redemptions exclude LTIP Unit redemptions, see “LTIP Units” below for a summary of LTIP Unit redemptions.
As of
June 30, 2018
, and
December 31, 2017
, there were approximately
3.2 million
outstanding OP Units held by entities other than DCT and redeemable, with an aggregate redemption value of approximately
$213.3 million
and
$191.0 million
based on the
$66.73
and
$58.78
per share closing price of DCT’s common stock on
June 30, 2018
and
December 31, 2017
, respectively. As of
June 30, 2018
and
December 31, 2017
, included in OP Units were approximately
0.8 million
vested LTIP Units issued under our Long-Term Incentive Plan, as amended.
Equity-Based Compensation
On October 10, 2006, the Company established the Long-Term Incentive Plan, as amended, to grant restricted stock, stock options and other awards to our personnel and directors, as defined in the plan. Awards granted under this plan are measured at fair value on the grant date and amortized to compensation expense on a straight-line basis over the service period during which the awards vest. Such expense is included in “General and administrative” expense in our Consolidated Statements of Operations.
Restricted Stock
Holders of restricted stock have voting rights and rights to receive dividends equally along with common shares. Restricted stock may not be sold, assigned, transferred, pledged or otherwise disposed of and is subject to a risk of forfeiture prior to the expiration of the applicable vesting period. Restricted stock is recorded at fair value on the date of grant, based on the closing price of our common stock, and amortized to compensation expense on a straight-line basis over the service period during which the stock vests. Restricted stock generally vests ratably over a period of
four
or
five
years, depending on the grant. During the
six months ended June 30, 2018
, we granted approximately
32,000
shares of restricted stock to certain officers and employees at the weighted average fair market value of
$58.76
per share.
LTIP Units
Pursuant to the Long-Term Incentive Plan, as amended, the Company may grant limited partnership interests in the Operating Partnership called LTIP Units. LTIP Units generally vest ratably over a period of
four
to
five
years, depending on the grant. In addition to vesting, the implied or actual value of DCT common stock or OP Units per share/unit must be greater than the grant date fair value of the LTIP Units to be redeemable, which is a based on a conversion ratio. As such, vested LTIP Units may be redeemed by the Company in cash or in shares of DCT common stock, at the discretion of the Company, for a maximum of a one-for-one basis with common shares based on the conversion ratio, subject to certain restrictions of the Partnership Agreement. LTIP Units receive distributions equally along with common shares. LTIP Unit equity compensation is amortized to compensation expense over the service period during which the units vest.
During the
six months ended June 30, 2018
, approximately
0.1 million
LTIP Units were granted to certain senior executives, which vest over a
four
year period with fair value per LTIP Unit of
$54.29
which totals approximately
$7.2 million
at the date of grant as determined by a lattice-binomial option-pricing model based on a Monte Carlo simulation using a weighted average volatility factor of
18%
, a weighted average risk-free interest rate of
2.51%
and an assumed holding period of
5
years. During the
six months ended June 30, 2018
, approximately
121,000
vested LTIP Units were converted into approximately
121,000
shares of DCT common stock and approximately
21,000
vested LTIP Units were redeemed for approximately
$1.2 million
in cash. As of
June 30, 2018
, approximately
1.2 million
LTIP Units were outstanding.
Note 9 – Net Earnings per Share/Unit
We use the two-class method of computing net earnings per common share/unit which is an earnings allocation formula that determines net earnings per share/unit for common stock/unit and any participating securities according to dividends declared (whether paid or unpaid) and participation rights in undistributed earnings. Under the two-class method, net earnings per common share/unit are computed by dividing the sum of distributed earnings to common stockholders/OP Unitholders and undistributed earnings allocated to common stockholders/OP Unitholders by the weighted average number of common shares/units outstanding for the period.
A participating security is defined by GAAP as an unvested share-based payment award containing non-forfeitable rights to dividends and must be included in the computation of earnings per share/unit pursuant to the two-class method. Nonvested restricted stock, phantom stock and LTIP Units are considered participating securities as these share-based awards contain non-forfeitable rights to dividends irrespective of whether the awards ultimately vest or expire.
DCT
The following table presents the computation of basic and diluted weighted average common shares outstanding (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding – basic
|
|
94,101
|
|
|
92,307
|
|
|
93,956
|
|
|
92,030
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
Stock options
|
|
23
|
|
|
122
|
|
|
25
|
|
|
126
|
|
Weighted average common shares outstanding – diluted
|
94,124
|
|
|
92,429
|
|
|
93,981
|
|
|
92,156
|
|
Operating Partnership
The following table presents the computation of basic and diluted weighted average OP Units outstanding (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Denominator
|
|
|
|
|
|
|
|
|
|
|
Weighted average OP Units outstanding – basic
|
|
97,311
|
|
|
95,827
|
|
|
97,223
|
|
|
95,622
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
Stock options
|
|
23
|
|
|
122
|
|
|
25
|
|
|
126
|
|
Weighted average OP Units outstanding – diluted
|
|
97,334
|
|
|
95,949
|
|
|
97,248
|
|
|
95,748
|
|
DCT and the Operating Partnership
Potentially Dilutive Shares
For the
three and six months ended June 30,
2018
, DCT excluded from net earnings per diluted share the weighted average common share equivalents related to
3.2 million
and
3.3 million
OP Units, respectively, because their effects would be anti-dilutive. During the same periods ended
June 30, 2017
, DCT excluded from net earnings per diluted share the weighted average common share equivalents related to
3.5 million
and
3.6 million
OP Units, respectively, because their effect would be anti-dilutive.
Note 10 – Segment Information
The Company’s segments are based on our internal reporting of operating results used to assess performance based on our properties’ geographical markets. Our markets are aggregated into
three
reportable regions or segments, East, Central and West, which are based on the geographical locations of our properties. Management considers rental revenues and property net operating income (“NOI”) aggregated by segment to be the appropriate way to analyze our performance.
The following table presents our total assets, net of accumulated depreciation and amortization, by segment (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
Segments:
|
|
|
|
|
|
East assets
|
|
$
|
1,133,715
|
|
|
$
|
1,125,085
|
|
Central assets
|
|
1,196,813
|
|
|
1,187,663
|
|
West assets
|
|
1,629,552
|
|
|
1,582,436
|
|
Total segment net assets
|
|
3,960,080
|
|
|
3,895,184
|
|
Non-segment assets:
|
|
|
|
|
|
|
Non-segment cash and cash equivalents
|
|
19,843
|
|
|
10,522
|
|
Other non-segment assets
(1)
|
|
103,223
|
|
|
104,966
|
|
Total assets
|
|
$
|
4,083,146
|
|
|
$
|
4,010,672
|
|
|
|
(1)
|
Other non-segment assets primarily consist of investments in and advances to unconsolidated joint ventures, deferred loan costs, other receivables, restricted cash and other assets.
|
The following table presents the rental revenues of our segments and a reconciliation of our segment rental revenues to our reported consolidated total revenues (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
East
|
|
$
|
31,052
|
|
|
$
|
31,321
|
|
|
$
|
62,441
|
|
|
$
|
62,982
|
|
Central
|
|
37,135
|
|
|
34,160
|
|
|
74,321
|
|
|
68,758
|
|
West
|
|
41,594
|
|
|
38,736
|
|
|
82,442
|
|
|
77,901
|
|
Rental revenues
|
|
109,781
|
|
|
104,217
|
|
|
219,204
|
|
|
209,641
|
|
Institutional capital management and other fees
|
|
288
|
|
|
304
|
|
|
672
|
|
|
776
|
|
Total revenues
|
|
$
|
110,069
|
|
|
$
|
104,521
|
|
|
$
|
219,876
|
|
|
$
|
210,417
|
|
The following table presents a reconciliation of our reported “Net income attributable to common stockholders” to our property NOI and property NOI of our segments (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Net income attributable to common stockholders
|
|
$
|
24,116
|
|
|
$
|
41,634
|
|
|
$
|
72,939
|
|
|
$
|
56,593
|
|
Net income attributable to noncontrolling interests of DCT Industrial Trust Inc.
|
|
806
|
|
|
1,611
|
|
|
2,537
|
|
|
2,208
|
|
Net income attributable to OP Unitholders
|
|
$
|
24,922
|
|
|
$
|
43,245
|
|
|
$
|
75,476
|
|
|
$
|
58,801
|
|
Net income attributable to noncontrolling interests of the Operating Partnership
|
|
366
|
|
|
247
|
|
|
754
|
|
|
480
|
|
Institutional capital management and other fees
|
|
(288
|
)
|
|
(304
|
)
|
|
(672
|
)
|
|
(776
|
)
|
Gain on dispositions of real estate interests
|
|
(11,784
|
)
|
|
(28,076
|
)
|
|
(43,974
|
)
|
|
(28,102
|
)
|
Real estate related depreciation and amortization
|
|
41,896
|
|
|
41,447
|
|
|
83,128
|
|
|
83,052
|
|
Casualty loss (gain)
|
|
240
|
|
|
—
|
|
|
245
|
|
|
(270
|
)
|
General and administrative expense
|
|
12,824
|
|
|
7,821
|
|
|
20,288
|
|
|
15,013
|
|
Equity in earnings of unconsolidated joint ventures, net
|
|
(1,089
|
)
|
|
(2,737
|
)
|
|
(2,166
|
)
|
|
(4,253
|
)
|
Interest expense
|
|
16,133
|
|
|
16,805
|
|
|
32,183
|
|
|
33,560
|
|
Other expense
|
|
114
|
|
|
7
|
|
|
80
|
|
|
12
|
|
Impairment loss on land
|
|
—
|
|
|
938
|
|
|
371
|
|
|
938
|
|
Income tax expense and other taxes
|
|
140
|
|
|
69
|
|
|
221
|
|
|
203
|
|
Property NOI
(1)
|
|
$
|
83,474
|
|
|
$
|
79,462
|
|
|
$
|
165,934
|
|
|
$
|
158,658
|
|
|
|
|
|
|
|
|
|
|
East
|
|
$
|
24,189
|
|
|
$
|
24,350
|
|
|
$
|
48,416
|
|
|
$
|
48,568
|
|
Central
|
|
27,031
|
|
|
24,514
|
|
|
53,398
|
|
|
49,024
|
|
West
|
|
32,254
|
|
|
30,598
|
|
|
64,120
|
|
|
61,066
|
|
Property NOI
(1)
|
|
$
|
83,474
|
|
|
$
|
79,462
|
|
|
$
|
165,934
|
|
|
$
|
158,658
|
|
|
|
(1)
|
Property NOI is defined as rental revenues, which includes expense reimbursements, less rental expenses and real estate taxes, and excludes institutional capital management fees, depreciation, amortization, casualty gains and losses, gain on dispositions of real estate interests, impairment, general and administrative expenses, equity in earnings (loss) of unconsolidated joint ventures, interest expense, interest and other income and income tax expense and other taxes. We consider property NOI to be an appropriate supplemental performance measure because property NOI reflects the operating performance of our properties and excludes certain items that are not considered to be controllable in connection with the management of the properties such as amortization, depreciation, impairment, interest expense, interest and other income, income tax expense and other taxes and general and administrative expenses. However, property NOI should not be viewed as an alternative measure of our overall financial performance since it excludes expenses which could materially impact our results of operations. Further, our property NOI may not be comparable to that of other real estate companies, as they may use different methodologies for calculating property NOI. Therefore, we believe net income, as defined by GAAP, to be the most appropriate measure to evaluate our overall financial performance.
|
Note 11 – The Proposed Merger with Prologis, Inc.
Proposed Merger with Prologis, Inc.
On April 29, 2018, the Company and the Operating Partnership entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Prologis, Inc. (“Prologis”) and Prologis, L.P. ("PLDOP"), pursuant to which the Company will be merged with and into Prologis, and the Operating Partnership will be merged into PLDOP. The merger consideration will be approximately
$8.4 billion
in a stock-for-stock transaction, including the assumption of debt. Under the terms of the Merger Agreement, DCT stockholders and OP Unitholders will receive
1.02
Prologis shares and limited partnership interests in PLDOP, respectively, for each DCT share or OP Unit they own.
The boards of directors of both companies have unanimously approved the transaction. The transaction, which is currently expected to close in the third quarter of 2018, is subject to the approval of DCT stockholders and other customary closing conditions.
During the three and six months ended June 30, 2018, the Company incurred
$5.5 million
of transaction costs related to the planned Merger, which were recorded in general and administrative expense in our consolidated statements of income.
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
FORWARD-LOOKING STATEMENTS
We make statements in this report that are considered “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, or the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act, which are usually identified by the use of words such as “anticipates,” “believes,” “estimates,” “expects,” “intends,” “may,” “plans,” “projects,” “seeks,” “should,” “will,” and variations of such words or similar expressions. We intend these forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995 and are including this statement for purposes of complying with those safe harbor provisions. These forward-looking statements reflect our current views about our plans, intentions, expectations, strategies and prospects, which are based on the information currently available to us and on assumptions we have made. Although we believe that our plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, we can give no assurance that the plans, intentions, expectations or strategies will be attained or achieved. Furthermore, actual results may differ materially from those described in the forward-looking statements and will be affected by a variety of risks and factors that are beyond our control including, without limitation:
|
|
•
|
risks
associated with our ability to consummate the merger and the timing and closing of the merger;
|
|
|
•
|
national, international, regional and local economic conditions;
|
|
|
•
|
the general level of interest rates and the availability of capital;
|
|
|
•
|
the competitive environment in which we operate;
|
|
|
•
|
real estate risks, including fluctuations in real estate values and the general economic climate in local markets and competition for tenants in such markets;
|
|
|
•
|
decreased rental rates or increasing vacancy rates;
|
|
|
•
|
defaults on or non-renewal of leases by tenants;
|
|
|
•
|
acquisition and development risks, including failure of such acquisitions and development projects to perform in accordance with projections;
|
|
|
•
|
the timing of acquisitions, dispositions and development;
|
|
|
•
|
natural disasters such as fires, floods, tornadoes, hurricanes and earthquakes;
|
|
|
•
|
the terms of governmental regulations that affect us and interpretations of those regulations, including the costs of compliance with those regulations, changes in real estate and zoning laws and increases in real property tax rates;
|
|
|
•
|
financing risks, including the risk that our cash flows from operations may be insufficient to meet required payments of principal, interest and other commitments;
|
|
|
•
|
lack of or insufficient amounts of insurance;
|
|
|
•
|
litigation, including costs associated with prosecuting or defending claims and any adverse outcomes;
|
|
|
•
|
the consequences of future terrorist attacks or civil unrest;
|
|
|
•
|
environmental liabilities, including costs, fines or penalties that may be incurred due to necessary remediation of contamination of properties presently owned or previously owned by us; and
|
|
|
•
|
other risks and uncertainties detailed in the section entitled “Risk Factors.”
|
In addition, our current and continuing qualification as a real estate investment trust, or REIT, involves the application of highly technical and complex provisions of the Internal Revenue Code of 1986, or the Code, and depends on our ability to meet the various requirements imposed by the Code through actual operating results, distribution levels and diversity of stock ownership.
We assume no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise. The reader should carefully review our financial statements and the notes thereto, as well as the section entitled “Risk Factors” in this report.
Overview
DCT Industrial Trust Inc. is a leading industrial real estate company specializing in the ownership, acquisition, development, leasing and management of bulk-distribution and light-industrial properties located in high-demand distribution markets in the United States. DCT's actively managed portfolio is strategically located near population centers and well-positioned to take advantage of market dynamics. As used herein, the terms “Company,” “we,” “our” and “us” refer to DCT Industrial Trust Inc. and its subsidiaries, including its operating partnership, DCT Industrial Operating Partnership LP. When we use the term “DCT” or “DCT Industrial,” we are referring to DCT Industrial Trust Inc. by itself, and not including any of its subsidiaries, and when we use the term “Operating Partnership,” we are referring to DCT Industrial Operating Partnership LP by itself, and not including any of its subsidiaries.
DCT was formed as a Maryland corporation in April 2002 and has elected to be treated as a real estate investment trust, or REIT, for U.S. federal income tax purposes. We are structured as an umbrella partnership REIT under which substantially all our current and future business is, and will be, conducted through a majority owned and controlled subsidiary, DCT Industrial Operating Partnership LP, a Delaware limited partnership, for which DCT is the sole general partner. DCT owns properties through the Operating Partnership and its subsidiaries. As of
June 30, 2018
, DCT owned approximately
96.7%
of the outstanding equity interests in the Operating Partnership.
As of
June 30, 2018
, the Company owned interests in approximately
74.0 million
square feet of properties leased to approximately
830
customers, including:
|
|
•
|
63.5 million
square feet comprising
388
consolidated operating properties that were
96.9%
occupied;
|
|
|
•
|
1.7 million
square feet comprising
seven
consolidated properties developed by DCT which are shell-construction complete and in lease-up;
|
|
|
•
|
0.1 million
square feet comprising
one
consolidated property under redevelopment;
|
|
|
•
|
1.1 million
square feet comprising
five
consolidated value-add acquisitions; and
|
|
|
•
|
7.6 million
square feet comprising
21
unconsolidated properties that were
99.0%
occupied and which we operated on behalf of one institutional capital management partner and an unconsolidated joint venture.
|
In addition, the Company has
17
projects under construction and
15
projects in pre-development. See “Notes to Consolidated Financial Statements, Note 3 – Investment in Properties” for further details related to our development activity.
Our primary business objectives are to maximize long-term growth in Funds From Operations, or “FFO”, as defined on page 47, net asset value of our portfolio and total shareholder return. In our pursuit of these long-term objectives, we seek to:
|
|
•
|
maximize cash flows from existing properties;
|
|
|
•
|
deploy capital into quality development and acquisition opportunities which meet our asset, location and financial criteria; and
|
|
|
•
|
recycle capital by selling assets that no longer fit our investment criteria and reinvesting the proceeds into higher growth opportunities.
|
Proposed Merger with Prologis, Inc.
On April 29, 2018, the Company and the Operating Partnership entered into a Merger Agreement with Prologis and PLDOP, pursuant to which the Company will be merged with and into Prologis (the “Company Merger”), and the Operating Partnership will be merged with and into PLDOP (the “Partnership Merger” and, together with the Company Merger, the “Mergers”). The merger consideration will be approximately $8.4 billion in a stock-for-stock transaction, including the assumption of debt. Under the terms of the Merger Agreement, DCT stockholders and OP Unitholders will receive 1.02 Prologis shares and limited partnership interests in PLDOP, respectively, for each DCT share or OP Unit they own.
The boards of directors of both companies have unanimously approved the transaction. The transaction, which is currently expected to close in the third quarter of 2018, is subject to the approval of DCT stockholders and other customary closing conditions.
During the three and six months ended June 30, 2018, the Company incurred
$5.5 million
of transaction costs related to the planned Merger, which were recorded in general and administrative expense in our consolidated statements of operations.
Outlook
We seek to maximize long-term earnings growth per share and shareholder value primarily through increasing cash flow at existing properties and developing and acquiring high-quality properties with attractive operating income and value growth prospects. Fundamentals for industrial real estate continue to improve in response to general improvement in the economy as well as trends that particularly favor industrial assets, including the growth of e-commerce and U.S. based manufacturing. We expect moderate economic growth to continue in 2018, which we expect to result in continued positive demand for warehouse space as companies expand and upgrade their distribution and production platforms.
In response to positive net absorption and lower market vacancy levels, rental rates are increasing in all of our markets. Rental concessions, such as free rent, remain at historically low levels. Consistent with recent experience and based on current market conditions, we expect average net effective rental rates on new leases signed during the remainder of 2018 to be higher than the rates on expiring leases.
New development, including speculative development, is present in most markets in response to strong tenant demand for high-quality space. However, construction remains rational in relation to net absorption in most markets and below historical peak levels. We expect that the operating environment will continue to be favorable for lessors given our positive outlook for market occupancy levels and rental rate growth.
We expect same-store net operating income to be higher in 2018 than it was in 2017, primarily as a result of the impact of increasing rental rates on leases signed in 2016 and 2017 compared to expiring leases.
In terms of capital investment, we will continue to pursue selective development of new buildings and the opportunistic acquisition of buildings in markets where we perceive demand and market rental rates will provide attractive financial returns.
We anticipate continuing to selectively dispose of non-strategic assets to fund our investment in developments and acquisitions in an effort to enhance long-term growth in our net asset value, earnings and cash flows as well as to improve the overall quality of our portfolio.
We anticipate having sufficient liquidity to fund our operating expenses, including costs to maintain our properties and distributions, though we may finance investments, including acquisitions and developments, with the issuance of new common shares, proceeds from asset sales or through additional borrowings. Please see “Liquidity and Capital Resources” for additional discussion.
Inflation
The U.S. economy has experienced low inflation over the past several years and as a result, inflation has not had a significant impact on our business. Moreover, most of our leases require the customers to pay their share of the cost to operate our properties, including real estate taxes, insurance and common area maintenance, thereby reducing our exposure to increases in costs and operating expenses resulting from inflation. In addition, the majority of our leases expire within five years, which enables us to replace existing leases with new leases at then-existing market rates.
Summary of Significant Transactions and Activities for the
Six Months Ended June 30, 2018
|
|
•
|
During the
six months ended June 30, 2018
, we acquired
three
buildings totaling approximately
221.0 thousand
square feet located in our Denver, Northern California and Seattle markets for a total purchase price of approximately
$34.1 million
and a projected investment of $36.5 million. The Northern California property is classified as a Value-Add Acquisition as it was acquired via a sale-leaseback transaction with a short lease that expires on August 31, 2018.
|
|
|
•
|
As of
June 30, 2018
, we completed shell-construction on
seven
buildings in our Chicago, Dallas, Denver, Miami and Northern California markets totaling
1.7 million
square feet with cumulative costs to date of approximately
$128.0 million
and a total projected investment of approximately
$145.0 million
. These properties are 24.2% leased and
11.2%
occupied based on weighted average square feet as of
June 30, 2018
.
|
|
|
•
|
Also, as of
June 30, 2018
, we have
17
projects under construction totaling
4.8 million
square feet with cumulative costs to date of approximately
$231.8 million
and a total projected investment of approximately
|
$397.7 million
. These projects are
11.4%
pre-leased.
|
|
•
|
Additionally, during the
six months ended June 30, 2018
, we acquired
143.2 acres
of
land for development in our Chicago, Cincinnati, New Jersey, Northern California, Pennsylvania and Southern California markets
for approximately
$44.6 million
.
|
The table below reflects a summary of development activities as of
June 30, 2018
, (in thousands, except acres and number of buildings):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Project
|
|
Market
|
|
Acres
|
|
Number
of
Buildings
|
|
Square Feet
|
|
Percent-age Owned
(1)
|
|
Cumulative Costs at 6/30/2018
|
|
Projected Investment
|
|
Completion Date
(2)
|
|
Percent-age Leased
(3)
|
Consolidated Development Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Development Projects in Lease-Up
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DCT Stockyards Industrial Center
|
|
Chicago
|
|
10
|
|
1
|
|
167
|
|
100
|
%
|
|
$
|
14,514
|
|
|
$
|
17,813
|
|
|
Q4-2017
|
|
84
|
%
|
DCT Greenwood
|
|
Chicago
|
|
8
|
|
1
|
|
140
|
|
100
|
%
|
|
10,616
|
|
|
11,887
|
|
|
Q4-2017
|
|
57
|
%
|
DCT DFW Trade Center
|
|
Dallas
|
|
10
|
|
1
|
|
112
|
|
100
|
%
|
|
9,433
|
|
|
9,797
|
|
|
Q3-2017
|
|
48
|
%
|
DCT Summit Distribution Center
|
|
Denver
|
|
12
|
|
1
|
|
168
|
|
100
|
%
|
|
12,369
|
|
|
13,856
|
|
|
Q4-2017
|
|
0
|
%
|
DCT Commerce Building D
|
|
Miami
|
|
8
|
|
1
|
|
137
|
|
100
|
%
|
|
14,316
|
|
|
16,119
|
|
|
Q2-2018
|
|
0
|
%
|
DCT Commerce Building E
|
|
Miami
|
|
10
|
|
1
|
|
162
|
|
100
|
%
|
|
21,086
|
|
|
21,400
|
|
|
Q2-2018
|
|
83
|
%
|
DCT Arbor Avenue
|
|
Northern California
|
|
40
|
|
1
|
|
796
|
|
100
|
%
|
|
45,683
|
|
|
54,085
|
|
|
Q1-2018
|
|
0
|
%
|
|
|
Sub Total
|
|
98
|
|
7
|
|
1,682
|
|
100
|
%
|
|
$
|
128,017
|
|
|
$
|
144,957
|
|
|
|
|
24
|
%
|
Development Projects Under Construction
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DCT River West Distribution Center Phase II
|
|
Atlanta
|
|
60
|
|
1
|
|
926
|
|
100
|
%
|
|
$
|
12,514
|
|
|
$
|
46,711
|
|
|
Q4-2018
|
|
0
|
%
|
DCT Terrapin Commerce Center Building I
|
|
Baltimore/Wash. D.C.
|
|
13
|
|
1
|
|
126
|
|
100
|
%
|
|
11,779
|
|
|
14,852
|
|
|
Q3-2018
|
|
0
|
%
|
DCT Terrapin Commerce Center Building II
|
|
Baltimore/Wash. D.C.
|
|
10
|
|
1
|
|
94
|
|
100
|
%
|
|
9,180
|
|
|
10,990
|
|
|
Q3-2018
|
|
0
|
%
|
DCT Pinnacle Industrial Center
|
|
Chicago
|
|
26
|
|
1
|
|
407
|
|
100
|
%
|
|
14,352
|
|
|
30,625
|
|
|
Q4-2018
|
|
0
|
%
|
DCT Freeport West Building II
|
|
Dallas
|
|
7
|
|
1
|
|
111
|
|
100
|
%
|
|
6,874
|
|
|
10,496
|
|
|
Q3-2018
|
|
0
|
%
|
DCT Freeport West Building III
|
|
Dallas
|
|
6
|
|
1
|
|
83
|
|
100
|
%
|
|
5,085
|
|
|
7,962
|
|
|
Q3-2018
|
|
0
|
%
|
Seneca Commerce Center Building I
|
|
Miami
|
|
13
|
|
1
|
|
222
|
|
90
|
%
|
|
17,396
|
|
|
22,242
|
|
|
Q3-2018
|
|
0
|
%
|
Seneca Commerce Center Building IV
|
|
Miami
|
|
4
|
|
1
|
|
62
|
|
90
|
%
|
|
6,352
|
|
|
8,322
|
|
|
Q3-2018
|
|
0
|
%
|
Midline Commerce Center
|
|
New Jersey
|
|
34
|
|
1
|
|
440
|
|
100
|
%
|
|
28,808
|
|
|
36,055
|
|
|
Q3-2018
|
|
0
|
%
|
DCT Northline Building I
|
|
New Jersey
|
|
71
|
|
1
|
|
913
|
|
100
|
%
|
|
21,572
|
|
|
68,955
|
|
|
Q2-2019
|
|
0
|
%
|
DCT Williams Corporate Center
|
|
Northern California
|
|
4
|
|
1
|
|
75
|
|
100
|
%
|
|
13,165
|
|
|
15,010
|
|
|
Q3-2018
|
|
0
|
%
|
DCT Airport Distribution Center Building E
|
|
Orlando
|
|
6
|
|
1
|
|
102
|
|
100
|
%
|
|
5,244
|
|
|
7,502
|
|
|
Q3-2018
|
|
0
|
%
|
DCT Rockline Commerce Center Building I
|
|
Pennsylvania
|
|
8
|
|
1
|
|
112
|
|
100
|
%
|
|
9,448
|
|
|
10,758
|
|
|
Q3-2018
|
|
100
|
%
|
DCT Rockline Commerce Center Building II
|
|
Pennsylvania
|
|
17
|
|
1
|
|
224
|
|
100
|
%
|
|
15,430
|
|
|
18,351
|
|
|
Q3-2018
|
|
0
|
%
|
DCT Conewago Commerce Center
|
|
Pennsylvania
|
|
8
|
|
1
|
|
100
|
|
100
|
%
|
|
3,116
|
|
|
7,651
|
|
|
Q4-2018
|
|
100
|
%
|
Blair Logistics Center Building A
|
|
Seattle
|
|
27
|
|
1
|
|
545
|
|
100
|
%
|
|
37,563
|
|
|
49,878
|
|
|
Q3-2018
|
|
62
|
%
|
Hudson Distribution Center
|
Seattle
|
|
15
|
|
1
|
|
288
|
|
100
|
%
|
|
13,940
|
|
|
31,371
|
|
|
Q4-2018
|
|
0
|
%
|
|
|
Sub Total
|
|
329
|
|
17
|
|
4,830
|
|
99
|
%
|
|
$
|
231,818
|
|
|
$
|
397,731
|
|
|
|
|
11
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leased Pre-Development
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SCLA Building 3 Expansion
|
|
|
|
26
|
|
0
|
|
466
|
|
50
|
%
|
|
$
|
—
|
|
|
$
|
25,133
|
|
|
Q2-2019
|
|
100
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
453
|
|
24
|
|
6,978
|
|
97
|
%
|
|
$
|
359,835
|
|
|
$
|
567,821
|
|
|
|
|
14
|
%
|
|
|
(1)
|
Percentage owned is based on equity ownership weighted by square feet.
|
|
|
(2)
|
The completion date represents the date of building shell-construction completion or estimated date of shell-construction completion.
|
|
|
(3)
|
Percentage leased is computed as of the date the financial statements were available to be issued.
|
•
Disposition Activities
|
|
•
|
During the
six months ended June 30, 2018
, we sold
16
consolidated operating properties totaling approximately
2.6 million
square feet from our Atlanta, Charlotte, Memphis, Northern California, Phoenix and Southern California markets to third-parties for gross proceeds of approximately
$137.3 million
. We recognized gains of approximately
$44.0 million
on the disposition of these properties.
|
•
Debt Activity
|
|
•
|
As of
June 30, 2018
, we had
$324.0 million
outstanding and
$74.1 million
available under our
$400.0 million
senior unsecured revolving credit facility, net of
two
letters of credit totaling
$1.9 million
.
|
|
|
•
|
On September 10, 2015, we registered a continuous equity offering program whereby the Company may issue 5.0 million shares of common stock, at a par value of $0.01 per share. During the
six months ended June 30, 2018
, we issued approximately
0.2 million
shares of common stock through the continuous equity offering program, at a weighted average price of
$57.36
per share for proceeds of approximately
$10.8 million
, net of offering costs. The proceeds from the sale of shares of common stock were contributed to the Operating Partnership for an equal number of OP units in the Operating Partnership and were used for general corporate purposes, including funding developments and redevelopments. As of
June 30, 2018
, approximately
0.5 million
shares of common stock remain available to be issued under the current offering.
|
|
|
•
|
During the
six months ended June 30, 2018
, we signed a total of
97
leases comprising
5.7 million
square feet of which 27 leases totaling 1.9 million square feet included concessions of $2.5 million primarily related to free rent periods.
|
The following table provides a summary of our leasing activity for the
three and six months ended June 30,
2018
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of Leases
Signed
|
|
Square
Feet
Signed
(1)
|
|
Net Effective
Rent Per
Square Foot
(2)
|
|
Straight-Line
Basis Rent
Growth
(3)
|
|
Weighted
Average
Lease Term
(4)
|
|
Turnover
Costs Per
Square Foot
(5)
|
SECOND QUARTER 2018
|
|
|
|
(in thousands)
|
|
|
|
|
|
(in months)
|
|
|
New
|
|
13
|
|
|
581
|
|
|
N/A
|
|
|
28.5
|
%
|
|
64
|
|
|
$
|
3.06
|
|
Renewal
|
|
34
|
|
|
2,242
|
|
|
N/A
|
|
|
32.7
|
%
|
|
54
|
|
|
1.36
|
|
Developments, redevelopments and value-add acquisitions
|
|
4
|
|
|
285
|
|
|
N/A
|
|
|
N/A
|
|
|
87
|
|
|
N/A
|
|
Total/Weighted Average
|
|
51
|
|
|
3,108
|
|
|
$
|
5.27
|
|
|
32.0
|
%
|
|
59
|
|
|
$
|
1.71
|
|
Weighted Average Retention
(6)
|
|
74.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number
of Leases
Signed
|
|
Square
Feet
Signed
(1)
|
|
Net Effective
Rent Per
Square Foot
(2)
|
|
Straight-Line
Basis Rent
Growth
(3)
|
|
Weighted
Average
Lease Term
(4)
|
|
Turnover
Costs Per
Square Foot
(5)
|
YEAR TO DATE 2018
|
|
|
|
(in thousands)
|
|
|
|
|
|
(in months)
|
|
|
New
|
|
26
|
|
|
1,239
|
|
|
N/A
|
|
|
32.9
|
%
|
|
60
|
|
|
$
|
4.38
|
|
Renewal
|
|
59
|
|
|
3,717
|
|
|
N/A
|
|
|
33.5
|
%
|
|
53
|
|
|
1.54
|
|
Developments, redevelopments and value-add acquisitions
|
|
12
|
|
|
697
|
|
|
N/A
|
|
|
N/A
|
|
|
81
|
|
|
N/A
|
|
Total/Weighted Average
|
|
97
|
|
|
5,653
|
|
|
$
|
5.44
|
|
|
33.3
|
%
|
|
58
|
|
|
$
|
2.25
|
|
Weighted Average Retention
(6)
|
|
76.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Reflects leases executed during the periods presented. Excludes leases with a term shorter than one year.
|
|
|
(2)
|
Net effective rent is the average monthly base rental income over the term of the lease, calculated on a straight-line basis.
|
|
|
(3)
|
Straight-line basis rent growth reflects the percentage change in net effective rent of the lease executed during the period compared to the net effective rent of the prior lease on the same space (holdover payments are excluded). All net effective rents are compared on a net basis. Net effective rent under gross or similar type leases are converted to net effective rent based on an estimate of the applicable recoverable expenses.
|
|
|
(4)
|
Assumes no exercise of lease renewal options, if any.
|
|
|
(5)
|
Turnover costs are comprised of the costs incurred or capitalized for improvements of vacant and renewal spaces, as well as the commissions paid and costs capitalized for leasing transactions. These costs represent the total turnover costs estimated upon execution to be incurred associated with the leases signed during the period and may not ultimately reflect the actual expenditures. The estimated tenant improvement and leasing costs associated with leases signed on developments, Redevelopments and Value-Add Acquisitions are already included in the total projected costs for those investments and are therefore excluded from the leasing statistics.
|
|
|
(6)
|
Represents the percentage of customers renewing their respective leases weighted by average square feet. Excludes leases signed on developments, Redevelopments and Value-Add Acquisitions.
|
Customer Diversification
As of
June 30, 2018
, there were no customers that occupied more than
3.4%
of our consolidated properties based on annualized base rent, which is calculated as the monthly contractual base rent (cash basis) per the terms of the lease, as of the period end, multiplied by 12. The following table presents our 10 largest customers, based on annualized base rent as of
June 30, 2018
, who occupied a combined 10.9 million square feet, or
17.6%
, of our consolidated properties and
19.0%
of annualized base rent.
|
|
|
|
|
|
|
|
Customer
|
|
Percentage
of Annualized
Base Rent
|
|
Percentage of Square Feet
|
Amazon.com, Inc.
|
|
3.4
|
%
|
|
2.5
|
%
|
Distributions Alternatives, Inc.
|
|
3.2
|
%
|
|
3.5
|
%
|
FedEx Corporation
|
|
2.9
|
%
|
|
1.5
|
%
|
United Parcel Service, Inc.
|
|
1.7
|
%
|
|
1.6
|
%
|
Geodis
|
|
1.5
|
%
|
|
2.0
|
%
|
Stanley Black & Decker, Inc.
|
|
1.5
|
%
|
|
1.6
|
%
|
Deutsche Post DHL Group
|
|
1.5
|
%
|
|
1.5
|
%
|
Kuehne + Nagel Group
|
|
1.1
|
%
|
|
0.8
|
%
|
The J. M. Smucker Company
|
|
1.1
|
%
|
|
1.7
|
%
|
Schenker, Inc.
|
|
1.1
|
%
|
|
0.9
|
%
|
Total
|
|
19.0
|
%
|
|
17.6
|
%
|
Although base rent is supported by long-term lease contracts, customers who file bankruptcy generally have the legal right to reject any or all of their leases. In the event that a customer with a significant number of leases in our properties enters bankruptcy and cancels its leases we could experience a reduction in our cash flow from revenues and an increase in allowance for doubtful accounts receivable.
We frequently monitor the financial condition of our customers. We communicate regularly with those customers that have been delinquent or are in bankruptcy. We are not currently aware of any significant financial difficulties of any tenants that would cause a material reduction in our revenues.
Results of Operations
Summary of the
three and six months ended June 30,
2018
compared to the same period ended
June 30, 2017
We are a leading industrial real estate company specializing in the ownership, acquisition, development, leasing and management of bulk-distribution and light-industrial properties located in high-demand distribution markets in the United States. Our actively managed portfolio is strategically located near population centers and well-positioned to take advantage of market dynamics. As of
June 30, 2018
, the Company owned interests in or had under development approximately
74.0 million
square feet of properties leased to approximately
830
customers, including
4.6 million
square feet managed on behalf of one institutional capital management joint venture partner and
3.0 million
square feet
in an unconsolidated joint venture. As of
June 30, 2018
, we consolidated 388 operating properties,
one
redevelopment property,
seven
development properties and
five
value-add acquisitions. As of
June 30, 2017
, we consolidated
397
operating properties,
two
redevelopment properties,
five
development properties,
three
value-add acquisitions and one operating property classified as held for sale.
Comparison of the
three months ended June 30, 2018
compared to the same period ended
June 30, 2017
Our quarterly same-store portfolio includes all consolidated stabilized acquisitions acquired before April 1, 2017 and all consolidated development and redevelopment properties and value-add acquisitions stabilized prior to April 1, 2017. Once a property is included in our quarterly same-store portfolio, it remains until it is subsequently disposed of or placed into redevelopment. We consider our quarterly same-store portfolio to be a useful measure to improve comparability between periods by excluding the effects of changes in our consolidated operating portfolio period over period. Developments and redevelopments are deemed to be stabilized upon the earlier of achieving 90% occupancy or 12 months after shell-construction completion. Value-add acquisitions are deemed to be stabilized i) if the property acquired is less than 75% occupied upon acquisition, the property will stabilize upon the earlier of achieving 90% occupancy or 12 months from the acquisition date, or ii) if the property is acquired with known move-outs within 24 months of the acquisition date the property will stabilize upon the earlier of achieving 90% occupancy after the known move-outs have occurred or 12 months after the known move-outs have occurred. All other acquisitions are deemed stabilized upon acquisition. Non-same-store operating properties include properties not meeting the quarterly same-store criteria and exclude development and redevelopment properties and value-add acquisitions that are not stabilized or ready for their intended use.
For the
three months ended June 30, 2018
, we had
369
properties classified in our quarterly same-store portfolio comprising
59.7 million
square feet and 32 classified as non-same-store, which includes 19 operating properties, seven development properties, one redevelopment property and five value-add acquisitions that were not stabilized. A discussion of these changes follows the table below.
The following table presents the changes in rental revenues, rental expenses and real estate taxes, property net operating income (“NOI”), other revenue and other income, and other expenses for the three months ended
June 30, 2018
, compared to the three months ended
June 30, 2017
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
Percent Change
|
Rental Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly same-store portfolio
|
|
$
|
101,077
|
|
|
$
|
96,686
|
|
|
$
|
4,391
|
|
|
4.5
|
%
|
Non-same-store operating properties
|
|
7,704
|
|
|
7,051
|
|
|
653
|
|
|
9.3
|
%
|
Developments, redevelopments and value-add acquisitions
|
|
1,000
|
|
|
480
|
|
|
520
|
|
|
108.3
|
%
|
Total rental revenues
|
|
109,781
|
|
|
104,217
|
|
|
5,564
|
|
|
5.3
|
%
|
Rental Expenses and Real Estate Taxes
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly same-store portfolio
|
|
24,395
|
|
|
22,878
|
|
|
1,517
|
|
|
6.6
|
%
|
Non-same-store operating properties
|
|
1,631
|
|
|
1,751
|
|
|
(120
|
)
|
|
(6.9
|
)%
|
Developments, redevelopments and value-add acquisitions
|
|
281
|
|
|
126
|
|
|
155
|
|
|
123.0
|
%
|
Total rental expenses and real estate taxes
|
|
26,307
|
|
|
24,755
|
|
|
1,552
|
|
|
6.3
|
%
|
Property NOI
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly same-store portfolio
|
|
76,681
|
|
|
73,809
|
|
|
2,872
|
|
|
3.9
|
%
|
Non-same-store operating properties
|
|
6,074
|
|
|
5,300
|
|
|
774
|
|
|
14.6
|
%
|
Developments, redevelopments and value-add acquisitions
|
|
719
|
|
|
353
|
|
|
366
|
|
|
103.7
|
%
|
Total property NOI
|
|
83,474
|
|
|
79,462
|
|
|
4,012
|
|
|
5.0
|
%
|
Other Revenue and Other Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Institutional capital management and other fees
|
|
288
|
|
|
304
|
|
|
(16
|
)
|
|
(5.3
|
)%
|
Equity in earnings of unconsolidated joint ventures, net
|
|
1,089
|
|
|
2,737
|
|
|
(1,648
|
)
|
|
(60.2
|
)%
|
Gain on dispositions of real estate interests
|
|
11,784
|
|
|
28,076
|
|
|
(16,292
|
)
|
|
(58.0
|
)%
|
Total other revenue and other income
|
|
13,161
|
|
|
31,117
|
|
|
(17,956
|
)
|
|
(57.7
|
)%
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate related depreciation and amortization
|
|
41,896
|
|
|
41,447
|
|
|
449
|
|
|
1.1
|
%
|
Interest expense
|
|
16,133
|
|
|
16,805
|
|
|
(672
|
)
|
|
(4.0
|
)%
|
General and administrative
|
|
12,824
|
|
|
7,821
|
|
|
5,003
|
|
|
64.0
|
%
|
Casualty loss
|
|
240
|
|
|
—
|
|
|
240
|
|
|
—
|
%
|
Impairment on non-depreciated assets
|
|
—
|
|
|
938
|
|
|
(938
|
)
|
|
(100.0
|
)%
|
Other expense
|
|
114
|
|
|
7
|
|
|
107
|
|
|
1,528.6
|
%
|
Income tax expense and other taxes
|
|
140
|
|
|
69
|
|
|
71
|
|
|
102.9
|
%
|
Total other expenses
|
|
71,347
|
|
|
67,087
|
|
|
4,260
|
|
|
6.3
|
%
|
Net income attributable to noncontrolling interests
of the Operating Partnership
|
|
(366
|
)
|
|
(247
|
)
|
|
(119
|
)
|
|
(48.2
|
)%
|
Net income attributable to OP Unitholders
|
|
$
|
24,922
|
|
|
$
|
43,245
|
|
|
$
|
(18,323
|
)
|
|
(42.4
|
)%
|
Net income attributable to noncontrolling interests
of DCT Industrial Trust Inc.
|
|
(806
|
)
|
|
(1,611
|
)
|
|
805
|
|
|
50.0
|
%
|
Net income attributable to common stockholders
|
|
$
|
24,116
|
|
|
$
|
41,634
|
|
|
$
|
(17,518
|
)
|
|
(42.1
|
)%
|
|
|
(1)
|
Property NOI is defined as rental revenues, which includes expense reimbursements, less rental expenses and real estate taxes, and excludes institutional capital management fees, depreciation, amortization, casualty and involuntary conversion gain (loss), impairment, general and administrative expenses, equity in earnings (loss) of unconsolidated joint ventures, interest expense, interest and other income and income tax (benefit) expense and other taxes. We consider property NOI to be an appropriate supplemental performance measure because property NOI reflects the operating performance of our properties and excludes certain items that are not considered to be controllable in connection with the management of the properties such as amortization, depreciation, impairment, interest expense, interest and other income, income tax expense and other taxes and general and administrative expenses. However, property NOI should not be viewed as an alternative measure of our overall financial performance since it excludes expenses which could materially impact our results of operations. Further, our property NOI may not be comparable to that of other real estate companies, as they may use different methodologies for calculating property NOI. Therefore, we believe net income, as defined by GAAP, to be the most appropriate measure to evaluate our overall financial performance. For a reconciliation of our NOI to our reported “Net income attributable to common stockholders” see “Notes to Consolidated Financial Statements, Note 10 – Segment Information.”
|
Rental Revenues
Rental revenues, which are comprised of base rent, straight-line rent, amortization of above and below market rent intangibles, tenant recovery income, other rental income and early lease termination fees,
increased
by
$5.6 million
for the three months ended
June 30, 2018
compared to the same period in
2017
, primarily due to the following changes:
|
|
•
|
$4.4 million
increase
in total revenues in our quarterly same-store portfolio primarily due to the following:
|
|
|
•
|
$3.3 million increase
in base rent primarily resulting from increased rental rates and a 40 basis point increase in average occupancy period over period; and
|
|
|
•
|
$2.1 million increase in operating expense recoveries due to higher average occupancy and increases in property taxes; partially offset by
|
|
|
•
|
$0.7 million decrease in straight-line rental revenue; and
|
|
|
•
|
$0.1 million decrease in below market rents.
|
|
|
•
|
$0.7 million
increase
in total revenues in our non-same-store portfolio, of which
$5.5 million is attributed to three acquisitions and 16 development, redevelopment and value-add properties placed into our operating portfolio since April 1, 2017, offset in part by a $4.8 million decrease attributed to 26 consolidated property dispositions since April 1, 2017; and
|
|
|
•
|
$0.5 million
increase
in developments, redevelopments and value-add acquisitions total revenues primarily related to two development properties that were not stabilized at 68.6% occupancy as of
June 30, 2018
.
|
The following table presents the various components of our consolidated rental revenues (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
Percent Change
|
Base rent
|
|
$
|
80,460
|
|
|
$
|
76,890
|
|
|
$
|
3,570
|
|
|
4.6
|
%
|
Straight-line rent
|
|
919
|
|
|
822
|
|
|
97
|
|
|
11.8
|
%
|
Amortization of above and below market rent intangibles
|
|
816
|
|
|
712
|
|
|
104
|
|
|
14.6
|
%
|
Tenant recovery income
|
|
26,636
|
|
|
24,745
|
|
|
1,891
|
|
|
7.6
|
%
|
Other
|
|
525
|
|
|
613
|
|
|
(88
|
)
|
|
(14.4
|
)%
|
Revenues related to early lease terminations
|
|
425
|
|
|
435
|
|
|
(10
|
)
|
|
(2.3
|
)%
|
Total rental revenues
|
|
$
|
109,781
|
|
|
$
|
104,217
|
|
|
$
|
5,564
|
|
|
5.3
|
%
|
Rental Expenses and Real Estate Taxes
Rental expenses and real estate taxes, which are comprised of insurance, common area maintenance, utilities, property management fees and other rental expenses, and real estate taxes,
increased
by
$1.6 million
for the three months ended
June 30, 2018
compared to the same period in
2017
, primarily due to the following:
|
|
•
|
$1.5 million
increase
in rental expenses and real estate taxes period over period in our quarterly same-store portfolio primarily due to an increase in property taxes in the Chicago, Houston and Southern California markets.
|
The following table presents the various components of our rental expenses and real estate taxes (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
Percent Change
|
Real estate taxes
|
|
$
|
17,061
|
|
|
$
|
15,529
|
|
|
$
|
1,532
|
|
|
9.9
|
%
|
Insurance
|
|
1,039
|
|
|
1,174
|
|
|
(135
|
)
|
|
(11.5
|
)%
|
Common area maintenance
|
|
3,832
|
|
|
3,868
|
|
|
(36
|
)
|
|
(0.9
|
)%
|
Utilities
|
|
1,196
|
|
|
1,197
|
|
|
(1
|
)
|
|
(0.1
|
)%
|
Property management fees
|
|
2,881
|
|
|
2,826
|
|
|
55
|
|
|
1.9
|
%
|
Other
|
|
298
|
|
|
161
|
|
|
137
|
|
|
85.1
|
%
|
Total rental expenses and real estate taxes
|
|
$
|
26,307
|
|
|
$
|
24,755
|
|
|
$
|
1,552
|
|
|
6.3
|
%
|
Other Revenue and Other Income
Total other revenue and other income
decreased
$18.0 million for the three months ended
June 30, 2018
compared to the same period in
2017
, primarily due to the following:
|
|
•
|
$16.3 million
decrease in gain on dispositions of real estate interests primarily related to gains of $11.8 million recognized from the disposition of 10 consolidated operating properties from our Chicago, Cincinnati and Southern California markets during 2018 compared to gains of $28.1 million recognized from the disposition of four properties in the Baltimore/Washington D.C., Cincinnati and Phoenix markets during 2017; and
|
|
|
•
|
$1.6 million
decrease
in equity in earnings of unconsolidated joint ventures, net, primarily related to a decrease in earnings due to liquidation of one of our unconsolidated joint ventures in 2017.
|
Other Expenses
Other expenses
increased
$4.3 million for the three months ended
June 30, 2018
compared to the same period in
2017
, primarily due to the following:
|
|
•
|
$5.0 million
increase
in general and administrative expense related to $3.0 million in legal fees and $2.0 million in other professional service fees, both of which are related to the Prologis merger;
|
|
|
•
|
$0.4 million
increase
in depreciation and amortization expense resulting from the following:
|
|
|
•
|
$2.9 million increase related to real estate acquisitions, development and redevelopment properties and value-add acquisitions, and capital additions; which was offset by
|
|
|
•
|
$2.0 million decrease related to real estate dispositions; and
|
|
|
•
|
$0.5 million decrease related to our quarterly same-store portfolio.
|
|
|
•
|
$0.2 million increase in casualty losses due to roof damage at several of our properties in the Dallas market; which was partially offset by
|
|
|
•
|
$0.9 million
decrease
in impairment losses on non-depreciable assets in 2017 with no corresponding activity during 2018; and
|
|
|
•
|
$0.7 million
decrease
in interest expense due to the following:
|
|
|
•
|
$1.5 million decrease in capitalized interest primarily related to lower average investment in development activity; which was offset by
|
|
|
•
|
$0.8 million increase primarily due to increased average outstanding indebtedness of approximately $102.1 million.
|
Comparison of the
six months ended June 30, 2018
compared to the same period ended
June 30, 2017
Our annual same-store portfolio includes all consolidated stabilized acquisitions acquired before January 1, 2017 and all consolidated development and redevelopment properties and value-add acquisitions stabilized prior to January 1, 2017. Once a property is included in our annual same-store portfolio, it remains until it is subsequently disposed of or placed into redevelopment. We consider our annual same-store portfolio to be a useful measure to improve comparability between periods by excluding the effects of changes in our consolidated operating portfolio period over period. Developments and redevelopments are deemed to be stabilized upon the earlier of achieving 90% occupancy or 12 months after shell-construction completion. Value-add acquisitions are deemed to be stabilized i) if the property acquired is less than 75% occupied upon acquisition, the property will stabilize upon the earlier of achieving 90% occupancy or 12 months from the acquisition date, or ii) if the property is acquired with known move-outs within 24 months of the acquisition date the property will stabilize upon the earlier of achieving 90% occupancy after the known move-outs have occurred or 12 months after the known move-outs have occurred. All other acquisitions are deemed stabilized upon acquisition. Non-same-store operating properties include properties not meeting the annual same-store criteria and exclude development and redevelopment properties and value-add acquisitions that are not stabilized or ready for their intended use.
For the
six months ended June 30, 2018
, we had
368
properties classified in our annual same-store portfolio comprising 59.4 million square feet and 33 classified as non-same-store, which includes 20 operating properties, seven development properties, one redevelopment property and five value-add acquisitions that were not stabilized. A discussion of these changes follows the table below.
The following table presents the changes in rental revenues, rental expenses and real estate taxes, property net operating income (“NOI”), other revenue and other income, and other expenses for the six months ended
June 30, 2018
, compared to the six months ended
June 30, 2017
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
Percent Change
|
Rental Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual same-store portfolio
|
|
$
|
201,325
|
|
|
$
|
194,446
|
|
|
$
|
6,879
|
|
|
3.5
|
%
|
Non-same-store operating properties
|
|
16,493
|
|
|
14,364
|
|
|
2,129
|
|
|
14.8
|
%
|
Developments, redevelopments and value-add acquisitions
|
|
1,386
|
|
|
831
|
|
|
555
|
|
|
66.8
|
%
|
Total rental revenues
|
|
219,204
|
|
|
209,641
|
|
|
9,563
|
|
|
4.6
|
%
|
Rental Expenses and Real Estate Taxes
|
|
|
|
|
|
|
|
|
|
|
|
Annual same-store portfolio
|
|
49,162
|
|
|
46,882
|
|
|
2,280
|
|
|
4.9
|
%
|
Non-same-store operating properties
|
|
3,643
|
|
|
3,840
|
|
|
(197
|
)
|
|
(5.1
|
)%
|
Developments, redevelopments and value-add acquisitions
|
|
465
|
|
|
261
|
|
|
204
|
|
|
78.2
|
%
|
Total rental expenses and real estate taxes
|
|
53,270
|
|
|
50,983
|
|
|
2,287
|
|
|
4.5
|
%
|
Property NOI
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual same-store portfolio
|
|
152,163
|
|
|
147,564
|
|
|
4,599
|
|
|
3.1
|
%
|
Non-same-store operating properties
|
|
12,850
|
|
|
10,524
|
|
|
2,326
|
|
|
22.1
|
%
|
Developments, redevelopments and value-add acquisitions
|
|
921
|
|
|
570
|
|
|
351
|
|
|
61.6
|
%
|
Total property NOI
|
|
165,934
|
|
|
158,658
|
|
|
7,276
|
|
|
4.6
|
%
|
Other Revenue and Other Income
|
|
|
|
|
|
|
|
|
|
|
|
|
Institutional capital management and other fees
|
|
672
|
|
|
776
|
|
|
(104
|
)
|
|
(13.4
|
)%
|
Casualty (loss) gain
|
|
(245
|
)
|
|
270
|
|
|
(515
|
)
|
|
—
|
%
|
Equity in earnings of unconsolidated joint ventures, net
|
|
2,166
|
|
|
4,253
|
|
|
(2,087
|
)
|
|
(49.1
|
)%
|
Gain on dispositions of real estate interests
|
|
43,974
|
|
|
28,102
|
|
|
15,872
|
|
|
56.5
|
%
|
Total other revenue and other income
|
|
46,567
|
|
|
33,401
|
|
|
13,166
|
|
|
39.4
|
%
|
Other Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate related depreciation and amortization
|
|
83,128
|
|
|
83,052
|
|
|
76
|
|
|
0.1
|
%
|
Interest expense
|
|
32,183
|
|
|
33,560
|
|
|
(1,377
|
)
|
|
(4.1
|
)%
|
General and administrative
|
|
20,288
|
|
|
15,013
|
|
|
5,275
|
|
|
35.1
|
%
|
Impairment loss on land
|
|
371
|
|
|
938
|
|
|
(567
|
)
|
|
(60.4
|
)%
|
Other expense
|
|
80
|
|
|
12
|
|
|
68
|
|
|
566.7
|
%
|
Income tax expense and other taxes
|
|
221
|
|
|
203
|
|
|
18
|
|
|
8.9
|
%
|
Total other expenses
|
|
136,271
|
|
|
132,778
|
|
|
3,493
|
|
|
2.6
|
%
|
Net income attributable to noncontrolling interests
of the Operating Partnership
|
|
(754
|
)
|
|
(480
|
)
|
|
(274
|
)
|
|
(57.1
|
)%
|
Net income attributable to OP Unitholders
|
|
$
|
75,476
|
|
|
$
|
58,801
|
|
|
$
|
16,675
|
|
|
28.4
|
%
|
Net income attributable to noncontrolling interests
of DCT Industrial Trust Inc.
|
|
(2,537
|
)
|
|
(2,208
|
)
|
|
(329
|
)
|
|
(14.9
|
)%
|
Net income attributable to common stockholders
|
|
$
|
72,939
|
|
|
$
|
56,593
|
|
|
$
|
16,346
|
|
|
28.9
|
%
|
|
|
(1)
|
Property NOI is defined as rental revenues, which includes expense reimbursements, less rental expenses and real estate taxes, and excludes institutional capital management fees, depreciation, amortization, casualty and involuntary conversion gain (loss), impairment, general and administrative expenses, equity in earnings (loss) of unconsolidated joint ventures, interest expense, interest and other income and income tax (benefit) expense and other taxes. We consider property NOI to be an appropriate supplemental performance measure because property NOI reflects the operating performance of our properties and excludes certain items that are not considered to be controllable in connection with the management of the properties such as amortization, depreciation, impairment, interest expense, interest and other income, income tax expense and other taxes and general and administrative expenses. However, property NOI should not be viewed as an alternative measure of our overall financial performance since it excludes expenses which could materially impact our results of operations. Further, our property NOI may not be comparable to that of other real estate companies, as they may use different methodologies for calculating property NOI. Therefore, we believe net income, as defined by GAAP, to be the most appropriate measure to evaluate our overall financial performance. For a reconciliation of our NOI to our reported “Net income attributable to common stockholders” see “Notes to Consolidated Financial Statements, Note 10 – Segment Information.”
|
Rental Revenues
Rental revenues, which are comprised of base rent, straight-line rent, amortization of above and below market rent intangibles, tenant recovery income, other rental income and early lease termination fees,
increased
by
$9.6 million
for the six months ended
June 30, 2018
compared to the same period in
2017
, primarily due to the following changes:
|
|
•
|
$6.9 million
increase
in total revenues in our annual same-store portfolio primarily due to the following:
|
|
|
•
|
$7.8 million increase
in base rent primarily resulting from increased rental rates and a 40 basis point increase in average occupancy period over period; and
|
|
|
•
|
$2.9 million increase in operating expense recoveries due to higher average occupancy and property taxes; which was partially offset by
|
|
|
•
|
$2.9 million decrease
in straight-line rental revenue;
|
|
|
•
|
$0.6 million decrease in other miscellaneous revenue; and
|
|
|
•
|
$0.3 million decrease
in other revenue primarily driven by early lease termination revenue.
|
|
|
•
|
$2.1 million
increase
in total revenues in our non-same-store portfolio, of which
$11.8 million is attributed to three acquisitions and 17 development, redevelopment and value-add properties placed into our operating portfolio since January 1, 2017, offset in part by a $9.1 million decrease attributed to 26 consolidated property dispositions since January 1, 2017; and
|
|
|
•
|
$0.6 million
increase
in developments, redevelopments and value-add acquisitions total revenues related to two development properties that were not stabilized at 68.6% occupancy as of
June 30, 2018
.
|
The following table presents the various components of our consolidated rental revenues (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
Percent Change
|
Base rent
|
|
$
|
159,592
|
|
|
$
|
150,861
|
|
|
$
|
8,731
|
|
|
5.8
|
%
|
Straight-line rent
|
|
2,553
|
|
|
4,214
|
|
|
(1,661
|
)
|
|
(39.4
|
)%
|
Amortization of above and below market rent intangibles
|
|
1,556
|
|
|
1,444
|
|
|
112
|
|
|
7.8
|
%
|
Tenant recovery income
|
|
53,525
|
|
|
50,617
|
|
|
2,908
|
|
|
5.7
|
%
|
Other
|
|
1,210
|
|
|
1,569
|
|
|
(359
|
)
|
|
(22.9
|
)%
|
Revenues related to early lease terminations
|
|
768
|
|
|
936
|
|
|
(168
|
)
|
|
(17.9
|
)%
|
Total rental revenues
|
|
$
|
219,204
|
|
|
$
|
209,641
|
|
|
$
|
9,563
|
|
|
4.6
|
%
|
Rental Expenses and Real Estate Taxes
Rental expenses and real estate taxes, which are comprised of insurance, common area maintenance, utilities, property management fees and other rental expenses, and real estate taxes,
increased
by
$2.3 million
for the six months ended
June 30, 2018
compared to the same period in
2017
, primarily due to the following:
|
|
•
|
$2.3 million
increase
in rental expenses and real estate taxes period over period in our annual same-store portfolio primarily due to a $1.2 million increase in property taxes in our Chicago, Houston and Southern California markets and a $0.8 million increase in snow removal costs in our Baltimore/Washington, Chicago, Cincinnati and Pennsylvania markets.
|
The following table presents the various components of our rental expenses and real estate taxes (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
$ Change
|
|
Percent Change
|
Real estate taxes
|
|
$
|
33,785
|
|
|
$
|
32,295
|
|
|
$
|
1,490
|
|
|
4.6
|
%
|
Insurance
|
|
1,923
|
|
|
2,346
|
|
|
(423
|
)
|
|
(18.0
|
)%
|
Common area maintenance
|
|
8,557
|
|
|
7,936
|
|
|
621
|
|
|
7.8
|
%
|
Utilities
|
|
2,261
|
|
|
2,200
|
|
|
61
|
|
|
2.8
|
%
|
Property management fees
|
|
5,746
|
|
|
5,496
|
|
|
250
|
|
|
4.5
|
%
|
Other
|
|
998
|
|
|
710
|
|
|
288
|
|
|
40.6
|
%
|
Total rental expenses and real estate taxes
|
|
$
|
53,270
|
|
|
$
|
50,983
|
|
|
$
|
2,287
|
|
|
4.5
|
%
|
Other Revenue and Other Income
Total other revenue and other income
increased
$13.2 million
for the six months ended
June 30, 2018
compared to the same period in
2017
, primarily due to the following:
|
|
•
|
$15.9 million
increase
in gain on dispositions of real estate interests primarily related to gains of $44.0 million recognized from the disposition of
16
consolidated operating properties totaling approximately
2.6 million
square feet from our Atlanta, Charlotte, Chicago, Cincinnati, Memphis, Northern California, Phoenix and Southern California markets during 2018 compared to gains of $28.1 million recognized from the disposition of four properties in the Baltimore/Washington D.C., Cincinnati and Phoenix markets during 2017; partially offset by
|
|
|
•
|
$2.1 million
decrease
in equity in earnings of unconsolidated joint ventures, net, primarily related to a decrease in earnings due to liquidation of one of our unconsolidated joint ventures in 2017;
|
|
|
•
|
$0.5 million
decrease
in casualty gains primarily related to an insurance settlement from a casualty event at one property in our Southern California market during 2017 compared to $0.2 million of casualty losses due to roof damage at several of our properties in the Dallas market in 2018; and
|
|
|
•
|
$0.1 million decrease in institutional capital management and other fees due to the liquidation of one of our funds in 2017.
|
Other Expenses
Other expenses
increased
$3.5 million for the six months ended
June 30, 2018
compared to the same period in
2017
, primarily due to the following:
|
|
•
|
$5.3 million
increase
in general and administrative expense primarily related to $3.0 million in legal fees and $2.0 million in other professional service fees, both of which are related to the Prologis merger; and
|
|
|
•
|
$0.1 million
increase
in depreciation and amortization expense resulting from the following:
|
|
|
•
|
$5.2 million increase related to real estate acquisitions, development and redevelopment properties and value-add acquisitions, and capital additions; partially offset by
|
|
|
•
|
$3.8 million decrease related to real estate dispositions; and
|
|
|
•
|
$1.3 million decrease related to our quarterly same-store portfolio; partially offset by
|
|
|
•
|
$1.4 million
decrease
in interest expense due to the following:
|
|
|
•
|
$3.0 million decrease in capitalized interest primarily related to decreased development activities; which was offset by
|
|
|
•
|
$1.6 million increase primarily due to increased average outstanding indebtedness of approximately $96.6 million; and
|
|
|
•
|
$0.6 million
decrease
in impairment losses on non-depreciable assets related to the impairment loss on land recognized on one parcel in our West operating segment during 2017 compared to a loss recognized on one parcel in the same segment in 2018.
|
Segment Summary for the
three and six months ended June 30,
2018
compared to the same periods ended
June 30, 2017
The Company’s segments are based on our internal reporting of operating results used to assess performance based on our properties’ geographical markets. Our markets are aggregated into three reportable regions or segments, East, Central and West, which are based on the geographical locations of our properties. These regions are comprised of the markets by which management and their operating teams conduct and monitor business (see further detail on our Segments in “Notes to the Consolidated Financial Statements, Note 10 – Segment Information”). Management considers rental revenues and property NOI aggregated by segment to be the appropriate way to analyze performance.
The following table presents the changes in our consolidated properties by segment (dollar amounts and square feet in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30,
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
|
|
Number of
buildings
|
|
Square feet
|
|
Occupancy at
period end
|
|
Segment
assets
(1)
|
|
Rental
revenues
(2)
|
|
Property NOI
(3)
|
|
Rental
revenues
(2)
|
|
Property NOI
(3)
|
EAST:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
114
|
|
|
20,323
|
|
|
94.1
|
%
|
|
$
|
1,133,715
|
|
|
$
|
31,052
|
|
|
$
|
24,189
|
|
|
$
|
62,441
|
|
|
$
|
48,416
|
|
2017
|
|
117
|
|
|
22,014
|
|
|
95.2
|
%
|
|
$
|
1,084,996
|
|
|
$
|
31,321
|
|
|
$
|
24,350
|
|
|
$
|
62,982
|
|
|
$
|
48,568
|
|
CHANGE:
|
|
(3
|
)
|
|
(1,691
|
)
|
|
(1.1
|
)%
|
|
$
|
48,719
|
|
|
$
|
(269
|
)
|
|
$
|
(161
|
)
|
|
$
|
(541
|
)
|
|
$
|
(152
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CENTRAL:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
146
|
|
|
24,279
|
|
|
91.8
|
%
|
|
$
|
1,196,813
|
|
|
$
|
37,135
|
|
|
$
|
27,031
|
|
|
$
|
74,321
|
|
|
$
|
53,398
|
|
2017
|
|
147
|
|
|
23,018
|
|
|
95.0
|
%
|
|
$
|
1,119,228
|
|
|
$
|
34,160
|
|
|
$
|
24,514
|
|
|
$
|
68,758
|
|
|
$
|
49,024
|
|
CHANGE:
|
|
(1
|
)
|
|
1,261
|
|
|
(3.2
|
)%
|
|
$
|
77,585
|
|
|
$
|
2,975
|
|
|
$
|
2,517
|
|
|
$
|
5,563
|
|
|
$
|
4,374
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
WEST:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2018
|
|
141
|
|
|
21,832
|
|
|
93.8
|
%
|
|
$
|
1,629,552
|
|
|
$
|
41,594
|
|
|
$
|
32,254
|
|
|
$
|
82,442
|
|
|
$
|
64,120
|
|
2017
|
|
143
|
|
|
20,680
|
|
|
96.9
|
%
|
|
$
|
1,508,456
|
|
|
$
|
38,736
|
|
|
$
|
30,598
|
|
|
$
|
77,901
|
|
|
$
|
61,066
|
|
CHANGE:
|
|
(2
|
)
|
|
1,152
|
|
|
(3.1
|
)%
|
|
$
|
121,096
|
|
|
$
|
2,858
|
|
|
$
|
1,656
|
|
|
$
|
4,541
|
|
|
$
|
3,054
|
|
|
|
(1)
|
Segment assets include all assets comprising our consolidated properties included in a segment, less non-segment cash and cash equivalents and other non-segment assets.
|
|
|
(2)
|
Segment rental revenues include revenue from our operating portfolio, development and redevelopment properties and value-add acquisitions.
|
|
|
(3)
|
For the definition of property NOI, as defined on page 34, and a reconciliation of our property NOI to our reported “Net income attributable to common stockholders” see “Notes to Consolidated Financial Statements, Note 10 – Segment Information.”
|
The following table presents our total assets, net of accumulated depreciation and amortization, by segment (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2018
|
|
As of December 31, 2017
|
|
$ Change
|
Segments:
|
|
|
|
|
|
|
|
|
East assets
|
|
$
|
1,133,715
|
|
|
$
|
1,125,085
|
|
|
$
|
8,630
|
|
Central assets
|
|
1,196,813
|
|
|
1,187,663
|
|
|
9,150
|
|
West assets
|
|
1,629,552
|
|
|
1,582,436
|
|
|
47,116
|
|
Total segment net assets
|
|
3,960,080
|
|
|
3,895,184
|
|
|
64,896
|
|
Non-segment assets:
|
|
|
|
|
|
|
|
|
Non-segment cash and cash equivalents
|
|
19,843
|
|
|
10,522
|
|
|
9,321
|
|
Other non-segment assets
(1)
|
|
103,223
|
|
|
104,966
|
|
|
(1,743
|
)
|
Total assets
|
|
$
|
4,083,146
|
|
|
$
|
4,010,672
|
|
|
$
|
72,474
|
|
|
|
(1)
|
Other non-segment assets primarily consist of investments in and advances to unconsolidated joint ventures, other receivables, restricted cash and other assets.
|
East Segment
|
|
•
|
East Segment assets
increased
by approximately
$8.6 million
in
2018
due to development costs incurred since December 31, 2017 and the acquisition of three properties partially offset by the disposition of four properties since December 31, 2017.
|
|
|
•
|
East Segment property NOI decreased $0.2 million for the
three months ended June 30, 2018
compared to the same period in
2017
, primarily as a result of a
$0.3 million
decrease in NOI due to a decrease in rental revenues, partially offset by a $0.1 million decrease in real estate taxes.
|
|
|
•
|
East Segment property NOI decreased $0.2 million for the
six months ended June 30, 2018
compared to the same period in
2017
, primarily as a result of:
|
|
|
•
|
$0.5 million
decrease in NOI due to a decrease in rental revenues; which was offset by
|
|
|
•
|
$0.3 million increase in NOI due to a decrease in total operating expenses primarily related to a $0.7 million decrease in real estate taxes, partially offset by a $0.4 million increase in snow removal costs.
|
Central Segment
|
|
•
|
Central Segment assets
increased
by approximately
$9.2 million
in
2018
primarily due to development costs incurred since December 31, 2017 and the acquisition of two properties partially offset by the disposition of eight properties.
|
|
|
•
|
Central Segment property NOI increased approximately
$2.5 million
for the
three months ended June 30, 2018
compared to the same period in
2017
primarily as a result of:
|
|
|
•
|
$3.0 million
increase in NOI due to an increase in rental revenues, primarily due to an increase in base rent of $2.3 million; which was partially offset by
|
|
|
•
|
$0.5 million decrease in NOI due to an increase in total operating expenses primarily related to a $0.3 million increase in real estate taxes.
|
|
|
•
|
Central Segment property NOI increased approximately $
4.4 million
for the
six months ended June 30, 2018
compared to the same period in
2017
primarily as a result of:
|
|
|
•
|
$
5.6 million
increase in NOI due to an increase in rental revenues, primarily due to an increase in base rent of $4.3 million; which was partially offset by
|
|
|
•
|
$1.2 million decrease in NOI due to an increase in total operating expenses primarily related to $0.6 million increase in real estate taxes, $0.5 million increase in snow removal costs and $0.1 million increase in utilities.
|
West Segment
|
|
•
|
West Segment assets
increased
by approximately
$47.1 million
in
2018
due to the acquisitions of five properties partially offset by the disposition of four properties since December 31, 2017.
|
|
|
•
|
West Segment property NOI increased approximately
$1.7 million
for the
three months ended June 30, 2018
compared to the same period in
2017
, primarily as a result of:
|
|
|
•
|
$2.9 million
increase in NOI due to an increase in rental revenues, primarily due to an increase in base rent of $1.8 million and a $1.2 million increase in tenant recovery income; which was partially offset by
|
|
|
•
|
$1.2 million decrease in NOI primarily due to a $1.3 million increase in property taxes.
|
|
|
•
|
West Segment property NOI increased approximately $
3.1 million
for the
three months ended June 30, 2018
compared to the same period in
2017
, primarily as a result of:
|
|
|
•
|
$
4.5 million
increase in NOI due to an increase in rental revenues, primarily due to an increase in base rent of $4.1 million; which was partially offset by
|
|
|
•
|
$1.4 million decrease in NOI due to an increase in total operating expenses primarily related to a $1.6 million increase in property taxes.
|
Liquidity and Capital Resources
Overview
We currently expect that our principal sources of working capital and funding for potential capital requirements for expansions and renovation of properties, developments, acquisitions, debt service and distributions to shareholders will include:
|
|
•
|
Cash flows from operations;
|
|
|
•
|
Proceeds from dispositions;
|
|
|
•
|
Borrowings under our senior unsecured revolving credit facility;
|
|
|
•
|
Other forms of secured or unsecured financings;
|
|
|
•
|
Offerings of common stock or other securities;
|
|
|
•
|
Current cash balances; and
|
|
|
•
|
Distributions from institutional capital management and other joint ventures.
|
Our sources of capital will be used to meet our liquidity requirements and capital commitments, including operating activities, debt service obligations, equity holder distributions, capital expenditures at our properties, development funding requirements and future acquisitions. We expect to utilize the same sources of capital to meet our short-term and long-term liquidity requirements.
Cash Flows
“Cash, cash equivalents and restricted cash” were
$36.2 million
and
$56.0 million
as of
June 30, 2018
and
December 31, 2017
, respectively.
Net cash provided by operating activities
decreased
$20.3 million
to
$119.2 million
during the
six months ended June 30, 2018
compared to
$139.5 million
during the same period in
2017
. This change was primarily due to a decrease in distributions received from unconsolidated joint ventures and an decrease in pre-paid property taxes and other expenses due to timing partially offset by an increase in property NOI.
Net cash used in investing activities increased
$6.4 million
to
$97.9 million
during the
six months ended June 30, 2018
compared to
$91.5 million
of cash used in investing activities during the same period in
2017
primarily due to the following activities:
|
|
•
|
$55.3 million
increase in cash outflows related to capital expenditures and development activities, as reflected in the table below;
|
|
|
•
|
$42.6 million
increase in cash outflows related to acquisitions;
|
|
|
•
|
$2.8 million decrease in cash inflows from return of investments from unconsolidated joint ventures; and
|
|
|
•
|
$0.3 million decrease in cash inflows from proceeds received from casualties; partially offset by
|
|
|
•
|
$80.8 million
increase in cash inflows from dispositions due to the sale of
16
properties in our Atlanta, Charlotte, Chicago, Cincinnati, Memphis, Northern California, Phoenix and Southern California markets during the
six months ended June 30, 2018
compared to three dispositions during the
six months ended June 30, 2017
;
|
|
|
•
|
$11.3 million
decrease in cash outflows related to investments in unconsolidated joint ventures due to contributions of $11.9 million in 2017 to the SCLA unconsolidated joint venture compared to contributions of $0.6 million in 2018; and
|
|
|
•
|
$2.5 million decrease in cash outflows related to other investing activities primarily due to reduced cash outlays for earnest money deposits in 2018 compared to 2017.
|
We pursue the acquisition of buildings and land and consider selective development of new buildings in markets where we perceive that demand and market rental rates will provide attractive financial returns. The amount of cash used related to acquisitions and development and redevelopment investments will vary from period to period based on a number of factors, including, among others, current and anticipated future market conditions impacting the desirability of investments, leasing results with respect to our existing development and redevelopment projects and our ability to locate attractive opportunities. Not included in our Consolidated Financial Statements are our estimated construction costs to complete development and redevelopment projects of approximately
$210.5 million
. See “Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Significant Transactions and Activities for the
Six Months Ended June 30, 2018
– Development Activities” for further details regarding total projected investment of our current development activities as well as cumulative costs incurred as of
June 30, 2018
. Our total capital expenditures were comprised of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
$ Change
|
Development
|
|
$
|
124,314
|
|
|
$
|
78,692
|
|
|
$
|
45,622
|
|
Redevelopment
|
|
699
|
|
|
4,154
|
|
|
(3,455
|
)
|
Due diligence
|
|
3,477
|
|
|
1,563
|
|
|
1,914
|
|
Casualty expenditures
|
|
1,006
|
|
|
56
|
|
|
950
|
|
Building and land improvements
|
|
9,430
|
|
|
6,110
|
|
|
3,320
|
|
Tenant improvements and leasing costs
|
|
13,769
|
|
|
16,690
|
|
|
(2,921
|
)
|
Total capital expenditures and development activities
|
|
152,695
|
|
|
107,265
|
|
|
45,430
|
|
Change in accruals and other adjustments
|
|
132
|
|
|
(9,733
|
)
|
|
9,865
|
|
Total cash paid for capital expenditures and development activities
|
|
$
|
152,827
|
|
|
$
|
97,532
|
|
|
$
|
55,295
|
|
We capitalize costs directly related to the development, pre-development, redevelopment or improvement of our investments in real estate. Building and land improvements comprise capital expenditures related to maintaining our consolidated operating activities. Due diligence capital relates to deferred acquisition costs identified during due diligence that are needed to stabilize an asset and/or bring an asset up to our physical standards.
We capitalize indirect costs such as personnel, office and administrative expenses that are directly related to our development projects, redevelopment projects, successful origination of new leases and probable acquisitions based on an estimate of the time spent on the development, leasing and acquisition activities. The total of these capitalized costs was comprised of the following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
$ Change
|
Development activities
|
|
$
|
2,351
|
|
|
$
|
2,539
|
|
|
$
|
(188
|
)
|
Leasing activities
|
|
1,570
|
|
|
1,427
|
|
|
143
|
|
Operating building activities
|
|
1,513
|
|
|
1,465
|
|
|
48
|
|
Acquisition activities
|
|
158
|
|
|
217
|
|
|
(59
|
)
|
Total capitalized indirect costs
|
|
$
|
5,592
|
|
|
$
|
5,648
|
|
|
$
|
(56
|
)
|
In addition, we capitalize interest costs incurred associated with development and construction activities. During the
six months ended June 30, 2018
and
2017
, total interest capitalized was
$8.8 million
and
$5.8 million
, respectively.
Net cash used in financing activities increased
$0.8 million
to
$10.8 million
net cash used in financing activities during the
six months ended June 30, 2018
compared to
$10.0 million
net cash used in financing activities during the same period in
2017
primarily due to the following activities:
|
|
•
|
$48.7 million
net decrease in cash inflows due to the issuance of 0.2 million shares of common stock at a weighted average price of $57.36 per share in 2018 under our continuous equity offering program compared to the issuance of 1.2 million shares of common stock at a weighted average price of $51.47 per share in 2017; and
|
|
|
•
|
$17.4 million
net decrease in cash inflows related to borrowings and offsetting repayments of our senior unsecured notes due to the following:
|
|
|
•
|
$51.9 million cash inflows resulting from the issuance of our 4.50% senior notes due in 2023 in March 2017 compared to no borrowings for the
six months ended June 30, 2018
; partially offset by
|
|
|
•
|
$34.5 million decrease in cash outflows due to a scheduled repayment of $41.5 million on our 2018 fixed rate notes for the
six months ended June 30, 2018
compared to $76.0 million of principal payments in 2017;
|
|
|
•
|
$9.5 million
increase in cash outflows due to distributions paid to common stockholders and unitholders as a result of an increase in our dividend rate per share and an increase in our common stock outstanding; partially offset by
|
|
|
•
|
$41.5 million
net increase in cash inflows related to our mortgage notes due to the following:
|
|
|
•
|
$7.1 million
of borrowings during 2018 compared to no borrowings during the same period in 2017; and
|
|
|
•
|
$3.4 million
of repayments during 2018 compared to repayments of
$37.8 million
during 2017;
|
|
|
•
|
$32.0 million
net increase in proceeds from our senior unsecured revolving credit facility in 2018 compared to 2017, as repayments of
$55.0 million
during 2018 was less than repayments of
$131.0 million
during 2017; offset by borrowings of
$145.0 million
during 2018 compared to borrowings of
$189.0 million
during 2017; and
|
|
|
•
|
$0.7 million
decrease in cash outflows as a result of shares withheld via net settlement of stock-based awards to satisfy tax obligations; and
|
|
|
•
|
$0.6 million
net increase from other financing activities, which was primarily driven by additional noncontrolling interest contributions in 2018 compared to the same period in 2017.
|
Common Stock
As of
June 30, 2018
, approximately
94.1 million
shares of common stock were issued and outstanding.
On September 10, 2015, we registered a continuous equity offering program whereby the Company may issue 5.0 million shares of common stock, at a par value of $0.01 per share, from time-to-time through September 10, 2018 in “at-the-market” offerings or certain other transactions. During the
six months ended June 30, 2018
, we issued approximately
0.2 million
shares of common stock through the continuous equity offering program, at a weighted average price of
$57.36
per share for proceeds of approximately
$10.8 million
, net of offering costs. We used the proceeds for general corporate purposes, including funding developments and redevelopments. As of
June 30, 2018
, approximately
0.5 million
shares of common stock remain available to be issued under the current offering.
OP Units
Limited partners have the right to require the Company to redeem all or a portion of the OP Units held by the limited partner at a redemption price equal to and in the form of the Cash Amount (as defined in the Amended and Restated Limited Partnership Agreement of the Operating Partnership (“Partnership Agreement”)). DCT may, in its sole discretion, purchase the OP Units by paying to the limited partner either the Cash Amount or the REIT Shares Amount (generally one share of DCT’s common stock for each OP Unit), as defined in the Partnership Agreement.
During the
six months ended June 30, 2018
, approximately
0.1 million
OP Units were redeemed in exchange for shares of DCT common stock and approximately
$0.9 million
in cash. During the
six months ended June 30, 2017
, approximately
0.2 million
OP Units were redeemed for approximately
$2.3 million
in cash and approximately
0.1 million
shares of DCT common stock. The OP Unit redemptions exclude LTIP Unit redemptions, see “Notes to the Consolidated Financial Statements, Note 8 – Stockholders’ Equity of DCT and Partners’ Capital of the Operating Partnership” for a summary of LTIP Unit redemptions.
As of
June 30, 2018
, and
December 31, 2017
, there were approximately
3.2 million
outstanding OP Units in each corresponding period held by entities other than DCT and redeemable, with an aggregate redemption value of approximately
$213.3 million
and
$191.0 million
based on the
$66.73
and
$58.78
per share closing price of DCT’s common stock on
June 30, 2018
, and
December 31, 2017
, respectively. As of
June 30, 2018
and
December 31, 2017
, included in OP Units were approximately
0.8 million
vested LTIP Units issued under our Long-Term Incentive Plan, as amended.
Distributions
During the
three and six months ended June 30,
2018
, our board of directors declared distributions to stockholders and unitholders totaling approximately $35.0 million and $70.1 million, respectively. During the same periods in 2017, our board of directors declared distributions to stockholders and unitholders totaling approximately $30.0 million and $59.8 million, respectively. Existing cash balances, cash provided from operations, borrowings under our senior unsecured revolving credit facility and dispositions were used to pay distributions during
2018
and
2017
.
The payment of quarterly distributions is determined by our board of directors and may be adjusted at its discretion at any time.
Outstanding Indebtedness
As of
June 30, 2018
, our outstanding indebtedness of approximately
$1.8 billion
consisted of senior unsecured notes, bank unsecured credit facilities and mortgage notes, excluding approximately
$51.5 million
representing our proportionate share of non-recourse debt associated with unconsolidated joint ventures. As of
December 31, 2017
, our outstanding indebtedness of approximately
$1.7 billion
consisted of senior unsecured notes, bank unsecured credit facilities and mortgage notes, excluding approximately
$51.9 million
representing our proportionate share of non-recourse debt associated with unconsolidated joint ventures.
As of
June 30, 2018
, the gross book value of our consolidated properties was approximately
$4.8 billion
and the gross book value of all properties securing our mortgage debt was approximately $0.5 billion. As of
December 31, 2017
, the gross book value of our consolidated properties was approximately
$4.7 billion
and the gross book value of all properties securing our mortgage debt was approximately
$0.5 billion
. Our debt has various covenants with which we were in compliance as of
June 30, 2018
and
December 31, 2017
.
Our debt instruments require monthly, quarterly or semiannual payments of interest and mortgages generally require monthly or quarterly repayments of principal. Currently, cash flows from our operations are sufficient to satisfy these debt service requirements and we anticipate that cash flows from operations will continue to be sufficient to satisfy our debt service excluding principal maturities, which we plan to fund from refinancing and/or new debt.
Line of Credit
As of
June 30, 2018
, we had
$324.0 million
outstanding and
$74.1 million
available under our
$400.0 million
senior unsecured revolving credit facility, net of
two
letters of credit totaling
$1.9 million
. As of
December 31, 2017
, we had
$234.0 million
outstanding and
$164.1 million
available under our
$400.0 million
senior unsecured revolving credit facility, net of
two
letters of credit totaling
$1.9 million
.
The senior unsecured revolving credit facility agreement contains various covenants with which we were in compliance as of
June 30, 2018
and
December 31, 2017
.
Debt Maturities
The following table presents the scheduled maturities of our debt and regularly scheduled principal amortization, excluding unamortized premiums and deferred loan costs, as of
June 30, 2018
(in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
|
Senior Unsecured Notes
|
|
Mortgage Notes
|
|
Bank Unsecured
Credit Facilities
|
|
|
Total
|
2018
|
|
$
|
40,000
|
|
|
$
|
3,335
|
|
|
$
|
—
|
|
|
|
$
|
43,335
|
|
2019
|
|
46,000
|
|
|
51,344
|
|
|
324,000
|
|
|
|
421,344
|
|
2020
|
|
50,000
|
|
|
79,041
|
|
|
125,000
|
|
(1)
|
|
254,041
|
|
2021
|
|
92,500
|
|
|
18,436
|
|
|
—
|
|
|
|
110,936
|
|
2022
|
|
130,000
|
|
|
3,116
|
|
|
200,000
|
|
(1)
|
|
333,116
|
|
Thereafter
|
|
610,000
|
|
|
7,556
|
|
|
—
|
|
|
|
617,556
|
|
Total
|
|
$
|
968,500
|
|
|
$
|
162,828
|
|
|
$
|
649,000
|
|
|
|
$
|
1,780,328
|
|
|
|
(1)
|
The term loan facilities are presented in “Senior unsecured notes” in our Consolidated Balance Sheets.
|
Financing Strategy
We do not have a formal policy limiting the amount of debt we incur, although we currently intend to operate so that our financial metrics are generally consistent with investment grade peers in the real estate industry. We continually evaluate our secured and unsecured leverage and among other relevant metrics, our fixed charge coverage ratio. Our charter and our bylaws do not limit the indebtedness that we may incur. We are, however, subject to certain covenants which may limit our outstanding indebtedness.
Contractual Obligations
The Company's fixed, noncancelable obligations as of December 31, 2017, did not materially change compared to those outstanding as of June 30, 2018, except for the changes to bank unsecured credit facilities as shown above.
Off-Balance Sheet Arrangements
As of
June 30, 2018
and
2017
, respectively, we had no off-balance sheet arrangements, other than those disclosed under contractual obligations in our 2017 Form 10-K, that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors, other than items discussed herein.
As of
June 30, 2018
, our proportionate share of the total construction loans of our unconsolidated development joint ventures was
$51.5 million
, which are scheduled to mature in October 2019, May 2024, and July 2024. Our proportionate share of the total construction loans, including undrawn amounts, of our unconsolidated development joint ventures includes 50.0% of the construction loans associated with the SCLA joint venture which are non-recourse to the venture partners.
Indebtedness and Other Off-Balance Sheet Arrangements
There are no lines of credit or side agreements related to, or between, our unconsolidated joint ventures and us, and there are no other derivative financial instruments between our unconsolidated joint ventures and us. In addition, we believe we have no material exposure to financial guarantees, except as discussed above.
We may elect to fund additional capital to a joint venture through equity contributions (generally on a basis proportionate to our ownership interests), advances or partner loans, although such funding is not required contractually or otherwise. As of
June 30, 2018
, our proportionate share of non-recourse debt associated with unconsolidated joint ventures is
$51.5 million
. The maturities of our proportionate share of the non-recourse debt are summarized in the table below (in thousands):
|
|
|
|
|
|
Year
|
|
DCT’s Proportionate Share
of Secured Non-Recourse Debt
in Unconsolidated Joint Ventures
|
2018
|
|
$
|
—
|
|
2019
|
|
30,043
|
|
2020
|
|
—
|
|
2021
|
|
—
|
|
2022
|
|
—
|
|
Thereafter
|
|
21,469
|
|
Total
|
|
$
|
51,512
|
|
Funds From Operations
DCT Industrial believes that net income (loss) attributable to common stockholders, as defined by GAAP, is the most appropriate earnings measure. However, DCT Industrial considers FFO, as defined by the National Association of Real Estate Investment Trusts (“Nareit”), to be a useful supplemental, non-GAAP measure of DCT Industrial’s operating performance.
Nareit developed FFO as a relative measure of performance of an equity REIT in order to recognize that the value of income-producing real estate historically has not depreciated on the basis determined under GAAP.
FFO is generally defined as net income attributable to common stockholders, calculated in accordance with GAAP, with the following adjustments:
|
|
•
|
Add real estate-related depreciation and amortization;
|
|
|
•
|
Subtract gains from dispositions of real estate held for investment purposes;
|
|
|
•
|
Add impairment losses on depreciable real estate and impairments of in substance real estate investments in investees that are driven by measurable decreases in the fair value of the depreciable real estate held by the unconsolidated joint ventures; and
|
|
|
•
|
Adjustments for the preceding items to derive DCT Industrial’s proportionate share of FFO of unconsolidated joint ventures.
|
We also present FFO, as adjusted, which excludes hedge ineffectiveness, certain severance costs, acquisition costs, Prologis, Inc. merger transaction costs, debt modification costs and impairment losses on properties which are not depreciable. We believe that FFO, as adjusted, excluding hedge ineffectiveness, certain severance costs, acquisition costs, Prologis, Inc. merger transaction costs, debt modification costs and impairment losses on non-depreciable real estate is useful supplemental information regarding our operating performance as it provides a more meaningful and consistent comparison of our operating performance and allows investors to more easily compare our operating results.
Readers should note that neither FFO nor FFO, as adjusted, captures the changes in the value of DCT Industrial’s properties that result from use or market conditions, or the level of capital expenditures and leasing commissions necessary to maintain the operating performance of DCT Industrial’s properties, all of which have real economic effect and could materially impact DCT Industrial’s results from operations. Nareit’s definition of FFO is subject to interpretation, and modifications to the Nareit definition of FFO are common. Accordingly, DCT Industrial’s FFO, as adjusted, may not be comparable to other REITs’ FFO or FFO, as adjusted, should be considered only as a supplement to net income (loss) as a measure of DCT Industrial’s performance.
The following table presents the calculation of our FFO reconciled from “Net income attributable to common stockholders” (unaudited, amounts in thousands, except per share and unit data):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended June 30,
|
|
For the Six Months Ended June 30,
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
Reconciliation of net income attributable to common stockholders and unitholders to FFO:
|
|
|
Net income attributable to common stockholders
|
|
$
|
24,116
|
|
|
$
|
41,634
|
|
|
$
|
72,939
|
|
|
$
|
56,593
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
Real estate related depreciation and amortization
|
|
41,896
|
|
|
41,447
|
|
|
83,128
|
|
|
83,052
|
|
Equity in earnings of unconsolidated joint ventures, net
|
|
(1,089
|
)
|
|
(2,737
|
)
|
|
(2,166
|
)
|
|
(4,253
|
)
|
Equity in FFO of unconsolidated joint ventures
(1)
|
|
2,718
|
|
|
3,394
|
|
|
5,469
|
|
|
6,632
|
|
Gain on dispositions of real estate interests
|
|
(11,784
|
)
|
|
(28,076
|
)
|
|
(43,974
|
)
|
|
(28,102
|
)
|
Loss on dispositions of non-depreciable real estate
|
|
—
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
Noncontrolling interest in the above adjustments
|
|
(1,237
|
)
|
|
(664
|
)
|
|
(1,780
|
)
|
|
(2,499
|
)
|
FFO attributable to unitholders
|
|
1,860
|
|
|
2,095
|
|
|
3,951
|
|
|
4,349
|
|
FFO attributable to common stockholders and unitholders – basic and diluted
|
|
56,480
|
|
|
57,093
|
|
|
117,564
|
|
|
115,772
|
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Impairment loss on land
|
|
—
|
|
|
938
|
|
|
371
|
|
|
938
|
|
Acquisition costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13
|
|
Hedge ineffectiveness (non-cash)
|
|
—
|
|
|
(24
|
)
|
|
—
|
|
|
6
|
|
Merger transaction costs
(2)
|
|
5,462
|
|
|
—
|
|
|
5,462
|
|
|
—
|
|
FFO, as adjusted, attributable to common stockholders and unitholders – basic and diluted
|
|
$
|
61,942
|
|
|
$
|
58,007
|
|
|
$
|
123,397
|
|
|
$
|
116,729
|
|
|
|
|
|
|
|
|
|
|
FFO per common share and unit – basic
|
|
$
|
0.58
|
|
|
$
|
0.59
|
|
|
$
|
1.20
|
|
|
$
|
1.20
|
|
FFO per common share and unit – diluted
|
|
$
|
0.58
|
|
|
$
|
0.59
|
|
|
$
|
1.20
|
|
|
$
|
1.20
|
|
|
|
|
|
|
|
|
|
|
FFO, as adjusted, per common share and unit – basic
|
|
$
|
0.63
|
|
|
$
|
0.60
|
|
|
$
|
1.26
|
|
|
$
|
1.21
|
|
FFO, as adjusted, per common share and unit – diluted
|
|
$
|
0.63
|
|
|
$
|
0.60
|
|
|
$
|
1.26
|
|
|
$
|
1.21
|
|
FFO weighted average common shares and units outstanding:
|
|
|
|
|
|
|
|
|
|
|
Common shares for net earnings per share
|
|
94,101
|
|
|
92,307
|
|
|
93,956
|
|
|
92,030
|
|
Participating securities
|
|
530
|
|
|
520
|
|
|
520
|
|
|
494
|
|
Units
|
|
3,210
|
|
|
3,520
|
|
|
3,267
|
|
|
3,592
|
|
FFO weighted average common shares, participating securities and units outstanding – basic
|
|
97,841
|
|
|
96,347
|
|
|
97,743
|
|
|
96,116
|
|
Dilutive common stock equivalents
|
|
23
|
|
|
122
|
|
|
25
|
|
|
126
|
|
FFO weighted average common shares, participating securities and units outstanding – diluted
|
|
97,864
|
|
|
96,469
|
|
|
97,768
|
|
|
96,242
|
|
|
|
(1)
|
Equity in FFO of unconsolidated joint ventures is determined as our share of FFO from each unconsolidated joint venture.
|
|
|
(2)
|
Costs incurred directly related to the proposed merger with Prologis, Inc. See "Note 11 - The Proposed Merger with Prologis, Inc." for further detail.
|