SEC Form 10-Q filed by Gladstone Commercial Corporation Real Estate Investment Trust
$GOOD
Real Estate
Real Estate
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
(Mark One)
| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||
FOR THE QUARTERLY PERIOD ENDED JUNE 30, 2024
OR
| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 | |||||
FOR THE TRANSITION PERIOD FROM TO
COMMISSION FILE NUMBER: 001-33097
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | ||||||||||
| (Address of principal executive offices) | (Zip Code) | ||||||||||
(703 ) 287-5800
(Registrant’s telephone number, including area code)
Not Applicable
(Former name, former address and formal fiscal year, if changed since last report)
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
1
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| ☒ | Accelerated filer | ☐ | ||||||||||||||||||
| Non-accelerated filer | ☐ | Smaller reporting company | ||||||||||||||||||
| Emerging growth company | ||||||||||||||||||||
| If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐ | ||||||||||||||||||||
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
The number of shares of the registrant’s common stock, $0.001 par value, outstanding as of August 6, 2024 was 42,533,321 .
2
GLADSTONE COMMERCIAL CORPORATION
FORM 10-Q FOR THE QUARTER ENDED
June 30, 2024
TABLE OF CONTENTS
| PAGE | ||||||||
3
PART I – FINANCIAL INFORMATION
Item 1. Financial Statements
Gladstone Commercial Corporation
Condensed Consolidated Balance Sheets
(Dollars in Thousands, Except Share and Per Share Data)
(Unaudited)
| June 30, 2024 | December 31, 2023 | |||||||||||||
| ASSETS | ||||||||||||||
| Real estate, at cost | $ | $ | ||||||||||||
| Less: accumulated depreciation | ||||||||||||||
| Total real estate, net | ||||||||||||||
| Lease intangibles, net | ||||||||||||||
| Real estate and related assets held for sale | ||||||||||||||
| Cash and cash equivalents | ||||||||||||||
| Restricted cash | ||||||||||||||
| Funds held in escrow | ||||||||||||||
| Right-of-use assets from operating leases | ||||||||||||||
| Deferred rent receivable, net | ||||||||||||||
| Other assets | ||||||||||||||
| TOTAL ASSETS | $ | $ | ||||||||||||
| LIABILITIES, MEZZANINE EQUITY AND EQUITY | ||||||||||||||
| LIABILITIES | ||||||||||||||
| Mortgage notes payable, net | $ | $ | ||||||||||||
| Borrowings under Revolver | ||||||||||||||
| Borrowings under Term Loan A, Term Loan B and Term Loan C, net | ||||||||||||||
| Deferred rent liability, net | ||||||||||||||
| Operating lease liabilities | ||||||||||||||
| Asset retirement obligation | ||||||||||||||
| Accounts payable and accrued expenses | ||||||||||||||
| Liabilities related to assets held for sale | ||||||||||||||
| Due to Adviser and Administrator (1) | ||||||||||||||
| Other liabilities | ||||||||||||||
| TOTAL LIABILITIES | $ | $ | ||||||||||||
| Commitments and contingencies (2) | ||||||||||||||
| MEZZANINE EQUITY | ||||||||||||||
Series E and G redeemable preferred stock, net, par value $ | $ | $ | ||||||||||||
| TOTAL MEZZANINE EQUITY | $ | $ | ||||||||||||
| EQUITY | ||||||||||||||
Senior common stock, par value $ | $ | $ | ||||||||||||
Common stock, par value $ | ||||||||||||||
Series F redeemable preferred stock, par value $ | ||||||||||||||
| Additional paid in capital | ||||||||||||||
| Accumulated other comprehensive income | ||||||||||||||
| Distributions in excess of accumulated earnings | ( | ( | ||||||||||||
| TOTAL STOCKHOLDERS' EQUITY | $ | $ | ||||||||||||
| OP Units held by Non-controlling OP Unitholders (3) | ||||||||||||||
| TOTAL EQUITY | $ | $ | ||||||||||||
| TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY | $ | $ | ||||||||||||
(1)Refer to Note 2 “Related-Party Transactions”
(2)Refer to Note 7 “Commitments and Contingencies”
(3)Refer to Note 8 “Equity and Mezzanine Equity”
The accompanying notes are an integral part of these condensed consolidated financial statements.
4
Gladstone Commercial Corporation
Condensed Consolidated Statements of Operations and Comprehensive Income
(Dollars in Thousands, Except Share and Per Share Data)
(Unaudited)
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Operating revenues | ||||||||||||||||||||||||||
| Lease revenue | $ | $ | $ | $ | ||||||||||||||||||||||
| Total operating revenues | $ | $ | $ | $ | ||||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||
| Depreciation and amortization | $ | $ | $ | $ | ||||||||||||||||||||||
| Property operating expenses | ||||||||||||||||||||||||||
| Base management fee (1) | ||||||||||||||||||||||||||
| Incentive fee (1) | ||||||||||||||||||||||||||
| Administration fee (1) | ||||||||||||||||||||||||||
| General and administrative | ||||||||||||||||||||||||||
| Impairment charge | ||||||||||||||||||||||||||
| Total operating expense before incentive fee waiver | $ | $ | $ | $ | ||||||||||||||||||||||
| Incentive fee waiver (1) | ( | ( | ||||||||||||||||||||||||
| Total operating expenses | $ | $ | $ | $ | ||||||||||||||||||||||
| Other income (expense) | ||||||||||||||||||||||||||
| Interest expense | $ | ( | $ | ( | $ | ( | $ | ( | ||||||||||||||||||
| (Loss) gain on sale of real estate, net | ( | ( | ( | |||||||||||||||||||||||
| Gain on debt extinguishment, net | ||||||||||||||||||||||||||
| Other income | ||||||||||||||||||||||||||
| Total other (expense), net | $ | ( | $ | ( | $ | ( | $ | ( | ||||||||||||||||||
| Net income (loss) | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||
| Net loss attributable to OP Units held by Non-controlling OP Unitholders | ||||||||||||||||||||||||||
| Net income (loss) available (attributable) to the Company | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||
| Distributions attributable to Series E, F, and G preferred stock | ( | ( | ( | ( | ||||||||||||||||||||||
| Distributions attributable to senior common stock | ( | ( | ( | ( | ||||||||||||||||||||||
| Loss on extinguishment of Series F preferred stock | ( | ( | ( | ( | ||||||||||||||||||||||
| Gain on repurchase of Series G preferred stock | ||||||||||||||||||||||||||
| Net loss attributable to common stockholders | $ | ( | $ | ( | $ | ( | $ | ( | ||||||||||||||||||
| Loss per weighted average share of common stock - basic & diluted | ||||||||||||||||||||||||||
| Loss attributable to common stockholders | $ | ( | $ | ( | $ | ( | $ | ( | ||||||||||||||||||
| Weighted average shares of common stock outstanding | ||||||||||||||||||||||||||
| Basic and Diluted | ||||||||||||||||||||||||||
| Earnings per weighted average share of senior common stock | $ | $ | $ | $ | ||||||||||||||||||||||
| Weighted average shares of senior common stock outstanding - basic | ||||||||||||||||||||||||||
| Comprehensive income | ||||||||||||||||||||||||||
| Change in unrealized gain related to interest rate hedging instruments, net | $ | $ | $ | $ | ||||||||||||||||||||||
| Other comprehensive income | ||||||||||||||||||||||||||
| Net income (loss) | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||
| Comprehensive income | $ | $ | $ | $ | ||||||||||||||||||||||
| Comprehensive loss attributable to OP Units held by Non-controlling OP Unitholders | ||||||||||||||||||||||||||
| Total comprehensive income available to the Company | $ | $ | $ | $ | ||||||||||||||||||||||
(1)Refer to Note 2 “Related-Party Transactions”
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
Gladstone Commercial Corporation
Condensed Consolidated Statements of Cash Flows
(Dollars in Thousands)
(Unaudited)
| For the six months ended June 30, | ||||||||||||||
| 2024 | 2023 | |||||||||||||
| Cash flows from operating activities: | ||||||||||||||
| Net income (loss) | $ | $ | ( | |||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | ||||||||||||||
| Impairment charge | ||||||||||||||
| Gain on debt extinguishment, net | ( | |||||||||||||
| (Gain) loss on sale of real estate, net | ( | |||||||||||||
| Amortization of deferred financing costs | ||||||||||||||
| Amortization of deferred rent asset and liability, net | ( | ( | ||||||||||||
| Amortization of discount and premium on assumed debt, net | ||||||||||||||
| Asset retirement obligation expense | ||||||||||||||
| Amortization of right-of-use asset from operating leases and operating lease liabilities, net | ||||||||||||||
| Bad debt expense | ||||||||||||||
| Operating changes in assets and liabilities | ||||||||||||||
| Increase in other assets | ( | ( | ||||||||||||
| Decrease in deferred rent receivable | ( | ( | ||||||||||||
| Increase in accounts payable and accrued expenses | ||||||||||||||
| Increase (decrease) in amount due to Adviser and Administrator | ( | |||||||||||||
| Decrease in other liabilities | ( | ( | ||||||||||||
| Leasing commissions paid | ( | ( | ||||||||||||
| Net cash provided by operating activities | $ | $ | ||||||||||||
| Cash flows from investing activities: | ||||||||||||||
| Acquisition of real estate and related intangible assets | $ | ( | $ | ( | ||||||||||
| Improvements of existing real estate | ( | ( | ||||||||||||
| Proceeds from sale of real estate | ||||||||||||||
| Receipts from lenders for funds held in escrow | ||||||||||||||
| Payments to lenders for funds held in escrow | ( | ( | ||||||||||||
| Receipts from tenants for reserves | ||||||||||||||
| Payments to tenants from reserves | ( | |||||||||||||
| Deposits on future acquisitions | ( | |||||||||||||
| Net cash provided by (used in) investing activities | $ | $ | ( | |||||||||||
| Cash flows from financing activities: | ||||||||||||||
| Proceeds from issuance of equity | $ | $ | ||||||||||||
| Offering costs paid | ( | ( | ||||||||||||
| Redemption of Series F preferred stock | ( | ( | ||||||||||||
| Retirement of Senior common stock | ( | |||||||||||||
| Repurchase of Series G preferred stock | ( | |||||||||||||
| Repurchase of common stock | ( | |||||||||||||
| Payments for deferred financing costs | ( | ( | ||||||||||||
| Principal repayments on mortgage notes payable | ( | ( | ||||||||||||
| Borrowings from revolving credit facility | ||||||||||||||
| Repayments on revolving credit facility | ( | ( | ||||||||||||
| Increase in security deposits | ||||||||||||||
| Distributions paid for common, senior common, preferred stock and Non-controlling OP Unitholders | ( | ( | ||||||||||||
| Net cash used in financing activities | $ | ( | $ | ( | ||||||||||
| Net (decrease) increase in cash, cash equivalents, and restricted cash | $ | ( | $ | |||||||||||
| Cash, cash equivalents, and restricted cash at beginning of period | $ | $ | ||||||||||||
| Cash, cash equivalents, and restricted cash at end of period | $ | $ | ||||||||||||
6
| SUPPLEMENTAL AND NON-CASH INFORMATION | ||||||||||||||
| Tenant funded fixed asset improvements included in deferred rent liability, net | $ | $ | ||||||||||||
| Unrealized gain related to interest rate hedging instruments, net | $ | $ | ||||||||||||
| Right-of-use asset from operating leases | $ | ( | $ | |||||||||||
| Operating lease liabilities | $ | $ | ||||||||||||
| Capital improvements and leasing commissions included in accounts payable and accrued expenses | $ | $ | ||||||||||||
| Dividends paid on Series F preferred stock via additional share issuances | $ | $ | ||||||||||||
The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets that sum to the total of the same amounts shown in the condensed consolidated statements of cash flows (dollars in thousands):
| For the six months ended June 30, | ||||||||||||||
| 2024 | 2023 | |||||||||||||
| Cash and cash equivalents | $ | $ | ||||||||||||
| Restricted cash | ||||||||||||||
| Total cash, cash equivalents, and restricted cash shown in the consolidated statement of cash flows | $ | $ | ||||||||||||
The accompanying notes are an integral part of these condensed consolidated financial statements.
7
Gladstone Commercial Corporation
Notes to Condensed Consolidated Financial Statements (Unaudited)
1. Organization, Basis of Presentation and Significant Accounting Policies
Gladstone Commercial Corporation is a real estate investment trust (“REIT”) that was incorporated under the General Corporation Law of the State of Maryland on February 14, 2003. We focus on acquiring, owning and managing primarily industrial and office properties. Subject to certain restrictions and limitations, our business is managed by Gladstone Management Corporation, a Delaware corporation (the “Adviser”), and administrative services are provided by Gladstone Administration, LLC, a Delaware limited liability company (the “Administrator”), each pursuant to a contractual arrangement with us. Our Adviser and Administrator collectively employ all of our personnel and pay their salaries, benefits, and general expenses directly. Gladstone Commercial Corporation conducts substantially all of its operations through a subsidiary, Gladstone Commercial Limited Partnership, a Delaware limited partnership (the “Operating Partnership”).
All references herein to “we,” “our,” “us” and the “Company” mean Gladstone Commercial Corporation and its consolidated subsidiaries, except where it is made clear that the term means only Gladstone Commercial Corporation.
Interim Financial Information
Our interim financial statements are prepared in accordance with generally accepted accounting principles (“GAAP”) for interim financial information and pursuant to the requirements for reporting on Form 10-Q and in accordance with Article 10 of Regulation S-X. Accordingly, certain disclosures accompanying annual financial statements prepared in accordance with GAAP are omitted. The year-end balance sheet data presented herein was derived from audited financial statements but does not include all disclosures required by GAAP. In the opinion of our management, all adjustments, consisting solely of normal recurring accruals, necessary for the fair statement of financial statements for the interim period, have been included. The interim financial statements and notes thereto should be read in conjunction with the financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the U.S. Securities and Exchange Commission (the “SEC”) on February 21, 2024. The results of operations for the three and six months ended June 30, 2024 are not necessarily indicative of the results that may be expected for other interim periods or for the full 2024 fiscal year.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting periods. We base our estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
Significant Accounting Policies
The preparation of our financial statements in accordance with GAAP requires management to make judgments that are subjective in nature and requires management to make certain estimates and assumptions. Application of these accounting policies involves the exercise of judgment regarding the use of assumptions as to future uncertainties, and as a result, actual results could materially differ from these estimates. A summary of all of our significant accounting policies is provided in Note 1, “Organization, Basis of Presentation and Significant Accounting Policies,” to our consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2023. There were no material changes to our critical accounting policies during the three and six months ended June 30, 2024.
8
2. Related-Party Transactions
Gladstone Management and Gladstone Administration
We are externally managed pursuant to contractual arrangements with our Adviser and our Administrator, which collectively employ all of our personnel and pay their salaries, benefits, and general expenses directly. Both our Adviser and Administrator are affiliates of ours, as their parent company is owned and controlled by Mr. David Gladstone, our chairman and chief executive officer. Two of our executive officers, Mr. Gladstone and Mr. Terry Lee Brubaker (our chief operating officer) serve as directors and executive officers of our Adviser and our Administrator. Our president, Mr. Arthur “Buzz” Cooper, is also an executive vice president of commercial and industrial real estate of our Adviser. Mr. Michael LiCalsi, our general counsel and secretary, also serves as our Administrator’s president, general counsel and secretary, as well as executive vice president of administration of our Adviser. We have entered into an advisory agreement with our Adviser, as amended from time to time (the “Advisory Agreement”), and an administration agreement with our Administrator (the “Administration Agreement”). The services and fees under the Advisory Agreement and Administration Agreement are described below. As of June 30, 2024 and December 31, 2023, $3.6 million and $2.6 million, respectively, was collectively due to our Adviser and Administrator. Our entrance into the Advisory Agreement and each amendment thereto has been approved unanimously by our Board of Directors. Our Board of Directors reviews and considers renewing the agreements with our Adviser and Administrator annually, typically during the month of July. During its July 2024 meeting, our Board of Directors reviewed and renewed the Administration Agreement for an additional year, through August 31, 2025.
Base Management Fee
On July 14, 2020, we amended and restated the Advisory Agreement, which replaced the previous calculation of the base management fee with a calculation based on Gross Tangible Real Estate. The revised base management fee is payable quarterly in arrears and calculated at an annual rate of 0.425 % (0.10625 % per quarter) of the prior calendar quarter’s “Gross Tangible Real Estate,” defined in the Advisory Agreement as the current gross value of our property portfolio (meaning the aggregate of each property’s original acquisition price plus the cost of any subsequent capital improvements thereon). The calculation of the other fees in the Advisory Agreement was unchanged.
For the three and six months ended June 30, 2024, we recorded a base management fee of $1.5 million and $3.1 million, respectively. For the three and six months ended June 30, 2023, we recorded a base management fee of $1.6 million and $3.2 million, respectively.
Incentive Fee
Pursuant to the Advisory Agreement, the calculation of the incentive fee rewards the Adviser in circumstances where our quarterly Core FFO (defined at the end of this paragraph), before giving effect to any incentive fee, or pre-incentive fee Core FFO, exceeds 2.0 % quarterly, or 8.0 % annualized, of adjusted total stockholders’ equity (after giving effect to the base management fee but before giving effect to the incentive fee). We refer to this as the hurdle rate. The Adviser will receive 15.0 % of the amount of our pre-incentive fee Core FFO that exceeds the hurdle rate. However, in no event shall the incentive fee for a particular quarter exceed by 15.0 % (the cap) the average quarterly incentive fee paid by us for the previous four quarters (excluding quarters for which no incentive fee was paid). Core FFO, as defined in the Advisory Agreement, is GAAP net (loss) income (attributable) available to common stockholders, excluding the incentive fee, depreciation and amortization, any realized and unrealized gains, losses or other non-cash items recorded in net (loss) income (attributable) available to common stockholders for the period, and one-time events pursuant to changes in GAAP.
On January 10, 2023, the Company amended and restated the Advisory Agreement by entering into the Seventh Amended and Restated Investment Advisory Agreement between the Company and the Adviser (the “Seventh Amended Advisory Agreement”), as approved unanimously by our Board of Directors, including specifically, our independent directors. The Seventh Amended Advisory Agreement contractually eliminated the payment of the incentive fee for the quarters ended March 31, 2023 and June 30, 2023. The calculation of the other fees was unchanged.
On July 11, 2023, the Company entered into the Eighth Amended Advisory Agreement, as approved unanimously by our Board of Directors, including specifically, our independent directors. The Eighth Amended Advisory Agreement contractually eliminated the payment of the incentive fee for the quarters ended September 30, 2023 and December 31, 2023. In addition, the Eighth Amended Advisory Agreement also clarified that for any future quarter whereby an incentive fee would exceed by greater than 15 % the average quarterly incentive fee paid, the measurement would be versus the last four quarters where an incentive fee was actually paid. The calculation of the other fees was unchanged.
9
For the three months ended June 30, 2024, we recorded an incentive fee of $1.2 million, partially offset by credits related to non-contractual, unconditional, and irrevocable waivers issued by the Adviser of $0.3 million. For the six months ended June 30, 2024, we recorded an incentive fee of $2.4 million, partially offset by credits related to non-contractual, unconditional, and irrevocable waivers issued by the Adviser of $1.0 million. For the three and six months ended June 30, 2023, the contractually eliminated incentive fee would have been $1.4 million and $2.5 million, respectively.
Capital Gain Fee
Under the Advisory Agreement, we will pay to the Adviser a capital gain-based incentive fee that will be calculated and payable in arrears as of the end of each fiscal year (or upon termination of the Advisory Agreement). In determining the capital gain fee, we will calculate aggregate realized capital gains and aggregate realized capital losses for the applicable time period. For this purpose, aggregate realized capital gains and losses, if any, equals the realized gain or loss calculated by the difference between the sales price of the property, less any costs to sell the property and the current gross value of the property (equal to the property’s original acquisition price plus any subsequent non-reimbursed capital improvements) of the disposed property. At the end of the fiscal year, if this number is positive, then the capital gain fee payable for such time period shall equal 15.0 % of such amount. No
Termination Fee
The Advisory Agreement includes a termination fee clause whereby, in the event of our termination of the agreement without cause (with 120 days’ prior written notice and the vote of at least two-thirds of our independent directors), a termination fee would be payable to the Adviser equal to two times the sum of the average annual base management fee and incentive fee earned by the Adviser during the 24 -month period prior to such termination. A termination fee is also payable if the Adviser terminates the Advisory Agreement after we have defaulted and applicable cure periods have expired. The Advisory Agreement may also be terminated for cause by us (with 30 days’ prior written notice and the vote of at least two-thirds of our independent directors), with no termination fee payable. Cause is defined in the Advisory Agreement to include if the Adviser breaches any material provisions thereof, the bankruptcy or insolvency of the Adviser, dissolution of the Adviser and fraud or misappropriation of funds.
Administration Agreement
Under the terms of the Administration Agreement, we pay separately for our allocable portion of the Administrator’s overhead expenses in performing its obligations to us including, but not limited to, rent and our allocable portion of the salaries and benefits expenses of our Administrator’s employees, including, but not limited to, our chief financial officer, treasurer, chief compliance officer, general counsel and secretary (who also serves as our Administrator’s president, general counsel and secretary), and their respective staffs. Our allocable portion of the Administrator’s expenses are generally derived by multiplying our Administrator’s total expenses by the approximate percentage of time the Administrator’s employees perform services for us in relation to their time spent performing services for all companies serviced by our Administrator under contractual agreements. We believe that the methodology of allocating the Administrator’s total expenses by approximate percentage of time services were performed among all companies serviced by our Administrator more closely approximates fees paid to actual services performed. For the three and six months ended June 30, 2024, we recorded an administration fee of $0.6 million and $1.2 million, respectively. For the three and six months ended June 30, 2023, we recorded an administration fee of $0.5 million and $1.1 million, respectively.
Gladstone Securities
Gladstone Securities, LLC (“Gladstone Securities”), is a privately held broker dealer registered with the Financial Industry Regulatory Authority and insured by the Securities Investor Protection Corporation. Gladstone Securities is an affiliate of ours, as its parent company is owned and controlled by David Gladstone, our chairman and chief executive officer. Mr. Gladstone also serves on the board of managers of Gladstone Securities.
Mortgage Financing Arrangement Agreement
We entered into an agreement with Gladstone Securities, effective June 18, 2013, for it to act as our non-exclusive agent to assist us with arranging mortgage financing for our owned properties. In connection with this engagement, Gladstone Securities will, from time to time, continue to solicit the interest of various commercial real estate lenders or recommend to us third-party lenders offering credit products or packages that are responsive to our needs. We pay Gladstone Securities a financing fee in connection with the services it provides to us for securing mortgage financing on any of our properties. The amount of these financing fees, which are payable upon closing of the financing, are based on a percentage of the amount of the mortgage,
10
generally ranging from 0.15 % to a maximum of 1.00 % of the mortgage obtained. The amount of the financing fees may be reduced or eliminated, as determined by us and Gladstone Securities, after taking into consideration various factors, including, but not limited to, the involvement of any third-party brokers and market conditions. We paid financing fees to Gladstone Securities of $9,233 0.13 17,500 0.20
Dealer Manager Agreement
On February 20, 2020, we entered into a dealer manager agreement, as amended on February 9, 2023 (together, the “Dealer Manager Agreement”), whereby Gladstone Securities acts as the exclusive dealer manager in connection with our offering (the “Offering”) of up to (i) 20,000,000 shares of 6.00 % Series F Cumulative Redeemable Preferred Stock, par value $0.001 per share (the “Series F Preferred Stock”), on a “reasonable best efforts” basis (the “Primary Offering”), and (ii) 6,000,000 shares of Series F Preferred Stock pursuant to our distribution reinvestment plan (the “DRIP”) to those holders of the Series F Preferred Stock who participate in such DRIP. Prior to the effectiveness of the Company’s Registration Statement on Form S-3 (File No. 333-277877) (the “2024 Registration Statement”), the Series F Preferred Stock was registered with the SEC pursuant to an automatic shelf registration statement on Form S-3 (File No. 333-268549), as was amended and supplemented (the “2022 Registration Statement”), under the Securities Act of 1933, as amended, and was offered and sold pursuant to a prospectus supplement, dated February 9, 2023, and a base prospectus dated November 23, 2022 relating to the 2022 Registration Statement. During the years ended December 31, 2020, 2021 and 2022, the Series F Preferred Stock was registered with the SEC pursuant to a registration statement on Form S-3 (File No. 333-236143) (the “2020 Registration Statement”), and offered and sold pursuant to a prospectus supplement, dated February 20, 2020, and a base prospectus dated February 11, 2020.
Under the Dealer Manager Agreement, Gladstone Securities, as dealer manager, provides certain sales, promotional and marketing services to us in connection with the Offering, and we pay Gladstone Securities (i) selling commissions of 6.0 % of the gross proceeds from sales of Series F Preferred Stock in the Primary Offering (the “Selling Commissions”), and (ii) a dealer manager fee of 3.0 % of the gross proceeds from sales of Series F Preferred Stock in the Primary Offering (the “Dealer Manager Fee”). No Selling Commissions or Dealer Manager Fee are paid with respect to shares sold pursuant to the DRIP. Gladstone Securities may, in its sole discretion, re-allow a portion of the Dealer Manager Fee to participating broker-dealers in support of the Offering. We paid fees of $0.04 million and $0.06 million to Gladstone Securities during the three and six months ended June 30, 2024, respectively, in connection with the Offering. We paid fees of $0.3 million and $0.4 million to Gladstone Securities during the three and six months ended June 30, 2023, respectively, in connection with the Offering.
3. Loss Per Share of Common Stock
The following tables set forth the computation of basic and diluted loss per share of common stock for the three and six months ended June 30, 2024 and 2023. The operating partnership units in the Operating Partnership (“OP Units”) held by holders who do not control the Operating Partnership (“Non-controlling OP Unitholders”) (which may be redeemed for shares of common stock) have been excluded from the diluted loss per share calculations, as there would be no effect on the amounts since the Non-controlling OP Unitholders’ share of loss would also be added back to net loss. Net loss figures are presented net of such non-controlling interests in the loss per share calculation.
We computed basic loss per share for the three and six months ended June 30, 2024 and 2023 using the weighted average number of shares outstanding during the respective periods. Diluted loss per share for the three and six months ended June 30, 2024 and 2023 reflects additional shares of common stock related to our convertible senior common stock (the “Senior Common Stock”), if the effect of conversion would be dilutive, that would have been outstanding if such dilutive potential shares of common stock had been issued, as well as an adjustment to net loss attributable to common stockholders as applicable to common stockholders that would result from their assumed issuance (dollars in thousands, except per share amounts).
11
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Calculation of basic loss per share of common stock: | ||||||||||||||||||||||||||
| Net loss attributable to common stockholders | $ | ( | $ | ( | $ | ( | $ | ( | ||||||||||||||||||
| Denominator for basic weighted average shares of common stock (1) | ||||||||||||||||||||||||||
| Basic loss per share of common stock | $ | ( | $ | ( | $ | ( | $ | ( | ||||||||||||||||||
| Calculation of diluted loss per share of common stock: | ||||||||||||||||||||||||||
| Net loss attributable to common stockholders | $ | ( | $ | ( | $ | ( | $ | ( | ||||||||||||||||||
| Net loss attributable to common stockholders plus assumed conversions (2) | $ | ( | $ | ( | $ | ( | $ | ( | ||||||||||||||||||
| Denominator for basic weighted average shares of common stock (1) | ||||||||||||||||||||||||||
| Effect of convertible Senior Common Stock (2) | ||||||||||||||||||||||||||
| Denominator for diluted weighted average shares of common stock (2) | ||||||||||||||||||||||||||
| Diluted loss per share of common stock | $ | ( | $ | ( | $ | ( | $ | ( | ||||||||||||||||||
(1)The weighted average number of OP Units held by Non-controlling OP Unitholders was 241,637 and 276,140 for the three and six months ended June 30, 2024, respectively, and 391,468 and 391,468 for the three and six months ended June 30, 2023, respectively.
4. Real Estate and Intangible Assets
Real Estate
The following table sets forth the components of our investments in real estate as of June 30, 2024 and December 31, 2023, respectively, excluding real estate held for sale (dollars in thousands):
| June 30, 2024 | December 31, 2023 | |||||||||||||
| Real estate: | ||||||||||||||
| Land (1) | $ | $ | ||||||||||||
| Building and improvements | ||||||||||||||
| Tenant improvements | ||||||||||||||
| Accumulated depreciation | ( | ( | ||||||||||||
| Real estate, net | $ | $ | ||||||||||||
(1)This amount includes $4,436
Real estate depreciation expense on building and tenant improvements was $10.2 million and $20.1 million for the three and six months ended June 30, 2024, respectively. Real estate depreciation expense on building and tenant improvements was $11.8 million and $22.3 million for the three and six months ended June 30, 2023, respectively.
Acquisitions
We acquired five industrial properties during the six months ended June 30, 2024, and acquired one industrial property during the six months ended June 30, 2023. The acquisitions are summarized below (dollars in thousands):
| Six Months Ended | Square Footage | Lease Term | Purchase Price | Capitalized Acquisition Expenses | ||||||||||||||||||||||
| June 30, 2024 | (1) | $ | $ | |||||||||||||||||||||||
| June 30, 2023 | (2) | $ | $ | |||||||||||||||||||||||
(1)On May 7, 2024, we acquired a five -property, 142,125 square foot portfolio in Warfordsburg, Pennsylvania for $12.0 million. The property is fully leased to one tenant and had 25.1 years of remaining lease term at the time we acquired the property.
12
We determined the fair value of assets acquired and liabilities assumed related to the properties acquired during the six months ended June 30, 2024 and 2023 as follows (dollars in thousands):
| Six Months Ended June 30, 2024 | Six Months Ended June 30, 2023 | |||||||||||||
| Acquired assets and liabilities | Purchase price | Purchase price | ||||||||||||
| Land | $ | $ | ||||||||||||
| Building | ||||||||||||||
| Tenant Improvements | ||||||||||||||
| In-place Leases | ||||||||||||||
| Leasing Costs | ||||||||||||||
| Customer Relationships | ||||||||||||||
| Above Market Leases | (1) | |||||||||||||
| Total Purchase Price | $ | $ | ||||||||||||
Future Lease Payments
Future operating lease payments from tenants under non-cancelable leases, excluding tenant reimbursement of expenses, for the six months ending December 31, 2024 and each of the five succeeding fiscal years and thereafter is as follows (dollars in thousands):
| Year | Tenant Lease Payments | ||||
| Six Months Ending December 31, 2024 | $ | ||||
| 2025 | |||||
| 2026 | |||||
| 2027 | |||||
| 2028 | |||||
| 2029 | |||||
| Thereafter | |||||
In accordance with the lease terms, substantially all operating expenses are required to be paid by the tenant directly, or reimbursed to us from the tenant; however, we would be required to pay operating expenses on the respective properties in the event the tenants fail to pay them.
Lease Revenue Reconciliation
The table below sets forth the allocation of lease revenue between fixed contractual payments and variable lease payments for the three and six months ended June 30, 2024 and 2023, respectively (dollars in thousands):
| For the three months ended June 30, | ||||||||||||||||||||||||||
| Lease revenue reconciliation | 2024 | 2023 | $ Change | % Change | ||||||||||||||||||||||
| Fixed lease payments | $ | $ | $ | ( | ( | % | ||||||||||||||||||||
| Variable lease payments | ( | ( | % | |||||||||||||||||||||||
| $ | $ | $ | ( | ( | % | |||||||||||||||||||||
| For the six months ended June 30, | ||||||||||||||||||||||||||
| Lease revenue reconciliation | 2024 | 2023 | $ Change | % Change | ||||||||||||||||||||||
| Fixed lease payments | $ | $ | $ | ( | ( | % | ||||||||||||||||||||
| Variable lease payments | ( | ( | % | |||||||||||||||||||||||
| $ | $ | $ | ( | ( | % | |||||||||||||||||||||
13
Intangible Assets
The following table summarizes the carrying value of intangible assets, liabilities and the accumulated amortization for each intangible asset and liability class as of June 30, 2024 and December 31, 2023, respectively, excluding real estate held for sale (dollars in thousands):
| June 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
| Lease Intangibles | Accumulated Amortization | Lease Intangibles | Accumulated Amortization | |||||||||||||||||||||||
| In-place leases | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||
| Leasing costs | ( | ( | ||||||||||||||||||||||||
| Customer relationships | ( | ( | ||||||||||||||||||||||||
| $ | $ | ( | $ | $ | ( | |||||||||||||||||||||
| Deferred Rent Receivable/(Liability) | Accumulated (Amortization)/Accretion | Deferred Rent Receivable/(Liability) | Accumulated (Amortization)/Accretion | |||||||||||||||||||||||
| Above market leases | $ | $ | ( | $ | $ | ( | ||||||||||||||||||||
| Below market leases and deferred revenue | ( | ( | ||||||||||||||||||||||||
Total amortization expense related to in-place leases, leasing costs and customer relationship lease intangible assets was $5.8 million and $9.3 million for the three and six months ended June 30, 2024, respectively, and $5.2 million and $9.3 million for the three and six months ended June 30, 2023, respectively, and is included in depreciation and amortization expense in the condensed consolidated statements of operations and comprehensive income.
Total amortization related to above-market lease values was $0.1 million and $0.3 million for the three and six months ended June 30, 2024, respectively, and $0.1 million and $0.3 million for the three and six months ended June 30, 2023, respectively, and is included in lease revenue in the condensed consolidated statements of operations and comprehensive income. Total amortization related to below-market lease values was $2.1 million and $3.8 million for the three and six months ended June 30, 2024, respectively, and $2.5 million and $4.4 million for the three and six months ended June 30, 2023, respectively, and is included in lease revenue in the condensed consolidated statements of operations and comprehensive income.
The weighted average amortization periods in years for the intangible assets acquired and liabilities assumed during the six months ended June 30, 2024 and 2023, were as follows:
| Intangible Assets & Liabilities | June 30, 2024 | June 30, 2023 | ||||||||||||
| In-place leases | ||||||||||||||
| Leasing costs | ||||||||||||||
| Customer relationships | ||||||||||||||
| Above market leases | ||||||||||||||
| All intangible assets & liabilities | ||||||||||||||
5. Real Estate Dispositions, Held for Sale and Impairment Charges
Real Estate Dispositions
We sold four properties during the six months ended June 30, 2024 and two properties during the six months ended June 30, 2023.
During the six months ended June 30, 2024, we continued to execute our capital recycling program, whereby we sold non-core properties. We expect to continue to execute our capital recycling plan and sell non-core properties as reasonable disposition opportunities become available, and use the sales proceeds to acquire properties in our target, secondary growth markets or pay down outstanding debt. During the six months ended June 30, 2024, we sold four non-core properties, located in Columbus, Ohio; Draper, Utah; Richardson, Texas; and Egg Harbor, New Jersey, which are summarized in the table below (dollars in thousands):
14
| Aggregate Square Footage Sold | Aggregate Sales Price | Aggregate Sales Costs | Aggregate Impairment Charge for the Six Months Ended June 30, 2024 | Aggregate Gain on Sale of Real Estate, net | ||||||||||||||||||||||
| $ | $ | $ | $ | |||||||||||||||||||||||
Our dispositions during the six months ended June 30, 2024 were not classified as discontinued operations because they did not represent a strategic shift in operations, nor will such dispositions have a major effect on our operations and financial results. Accordingly, the operating results of these properties are included within continuing operations for all periods reported.
The table below summarizes the components of operating income from real estate and related assets disposed of during the three and six months ended June 30, 2024 and 2023 (dollars in thousands):
| For the three months ended June 30, | For the six months ended June 30, | ||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||||||||
| Operating revenue | $ | $ | $ | $ | |||||||||||||||||||||||||
| Operating expense | (2) | (3) | (2) | ||||||||||||||||||||||||||
| Other income (expense), net | ( | (1) | ( | (4) | ( | ||||||||||||||||||||||||
| Income (expense) from real estate and related assets sold | $ | $ | ( | $ | $ | ( | |||||||||||||||||||||||
(1)Includes a $0.05 million loss on sale of real estate, net, on the sale of one property.
(2)Includes a $3.2 two
(3)Includes a $0.5 million impairment charge on one property.
(4)Includes a $0.2 million gain on sale of real estate, net, on the sale of four properties and a $0.3 million gain on debt extinguishment, net, on the sale of two of those properties.
Real Estate Held for Sale
At June 30, 2024, we had two properties classified as held for sale, located in Cumming, Georgia and Lawrenceville, Georgia. We consider these assets to be non-core to our long-term strategy. At December 31, 2023, we had three properties classified as held for sale, located in Richardson, Texas; Columbus, Ohio; and Tifton, Georgia.
The table below summarizes the components of the assets and liabilities held for sale at June 30, 2024 and December 31, 2023 reflected on the accompanying condensed consolidated balance sheets (dollars in thousands):
| June 30, 2024 | December 31, 2023 | |||||||||||||
| Assets Held for Sale | ||||||||||||||
| Total real estate held for sale | $ | $ | ||||||||||||
| Lease intangibles, net | ||||||||||||||
| Deferred rent receivable, net | ||||||||||||||
| Total Assets Held for Sale | $ | $ | ||||||||||||
| Liabilities Held for Sale | ||||||||||||||
| Deferred rent liability, net | $ | $ | ||||||||||||
| Total Liabilities Held for Sale | $ | $ | ||||||||||||
Impairment Charges
We evaluated our portfolio for triggering events to determine if any of our held and used assets were impaired during the three months ended June 30, 2024 and did not recognize an impairment charge. We recognized an impairment charge of $0.5 million on one held for sale asset, located in Richardson, Texas during the six months ended June 30, 2024. In performing our held for sale assessment, the carrying value of this asset was above the fair value, less costs of sale. As a result, we impaired this property to equal the fair market value less costs of sale. We recognized an impairment charge of $6.8 million during the six months ended June 30, 2023 on two held for sale assets, located in Richardson, Texas and Taylorsville, Utah, and one held and used asset, located in Columbus, Ohio. In performing our held for sale assessment, the carrying value of these assets were above the fair value, less costs of sale.
15
6. Mortgage Notes Payable and Credit Facility
Our $125.0 million unsecured revolving credit facility (“Revolver”), $160.0 million term loan facility (“Term Loan A”), $60.0 million term loan facility (“Term Loan B”), and $150.0 million term loan facility (“Term Loan C”), are collectively referred to herein as the Credit Facility.
Our mortgage notes payable and Credit Facility as of June 30, 2024 and December 31, 2023 are summarized below (dollars in thousands):
| Encumbered properties at | Carrying Value at | Stated Interest Rates at | Scheduled Maturity Dates at | |||||||||||||||||||||||||||||
| June 30, 2024 | June 30, 2024 | December 31, 2023 | June 30, 2024 | June 30, 2024 | ||||||||||||||||||||||||||||
| Mortgage and other secured loans: | ||||||||||||||||||||||||||||||||
| Fixed rate mortgage loans | $ | $ | (1) | (2) | ||||||||||||||||||||||||||||
| Variable rate mortgage loans | N/A | (2) | ||||||||||||||||||||||||||||||
| Premiums and discounts, net | — | ( | ( | N/A | N/A | |||||||||||||||||||||||||||
| Deferred financing costs, mortgage loans, net | — | ( | ( | N/A | N/A | |||||||||||||||||||||||||||
| Total mortgage notes payable, net | $ | $ | (3) | |||||||||||||||||||||||||||||
| Variable rate revolving credit facility | (6) | $ | $ | SOFR + | (4) | |||||||||||||||||||||||||||
| Total revolver | $ | $ | ||||||||||||||||||||||||||||||
| Variable rate term loan facility A | — | (6) | $ | $ | SOFR + | (4) | ||||||||||||||||||||||||||
| Variable rate term loan facility B | — | (6) | SOFR + | (4) | ||||||||||||||||||||||||||||
| Variable rate term loan facility C | — | (6) | SOFR + | (4) | ||||||||||||||||||||||||||||
| Deferred financing costs, term loan facility | — | ( | ( | N/A | N/A | |||||||||||||||||||||||||||
| Total term loan, net | N/A | $ | $ | |||||||||||||||||||||||||||||
| Total mortgage notes payable and credit facility | $ | $ | (5) | |||||||||||||||||||||||||||||
(1)As of June 30, 2024, interest rates on our fixed rate mortgage notes payable varied from 2.80 % to 6.63 %.
(2)As of June 30, 2024, we had 39 mortgage notes payable with maturity dates ranging from January 1, 2025 through August 1, 2037.
(3)The weighted average interest rate on the mortgage notes outstanding as of June 30, 2024 was approximately 4.24 %.
(4)As of June 30, 2024, Secured Overnight Financing Rate (“SOFR”) was approximately 5.33 %.
(5)The weighted average interest rate on all debt outstanding as of June 30, 2024 was approximately 5.82 %.
(6)The amount we may draw under our Credit Facility is based on a percentage of the fair value of a combined pool of 88 unencumbered properties as of June 30, 2024.
N/A - Not Applicable
Mortgage Notes Payable
As of June 30, 2024, we had 39 mortgage notes payable, collateralized by a total of 45 properties with a net book value of $457.6 million. We have limited recourse liabilities that could result from any one or more of the following circumstances: a borrower voluntarily filing for bankruptcy, improper conveyance of a property, fraud or material misrepresentation, misapplication or misappropriation of rents, security deposits, insurance proceeds or condemnation proceeds, or physical waste or damage to the property resulting from a borrower’s gross negligence or willful misconduct. As of June 30, 2024, we did not have any mortgages subject to recourse. We will also indemnify lenders against claims resulting from the presence of hazardous substances or activity involving hazardous substances in violation of environmental laws on a property.
During the six months ended June 30, 2024, we repaid two mortgages, collateralized by two properties, which are summarized in the table below (dollars in thousands):
16
| Fixed Rate Debt Repaid | Interest Rate on Fixed Rate Debt Repaid | |||||||
| $ | % | |||||||
During the six months ended June 30, 2024, we extended the maturity date of one mortgage, collateralized by one property, which is summarized in the table below (dollars in thousands):
| Variable Rate Debt Extended | Interest Rate on Variable Rate Debt Extended | Extension Term | |||||||||||||||
| $ | SOFR + | % | |||||||||||||||
We made payments of $0.04 0.05 million and $0.12 million for deferred financing costs during the three and six months ended June 30, 2023, respectively.
Scheduled principal payments of mortgage notes payable for the six months ending December 31, 2024, and each of the five succeeding fiscal years and thereafter are as follows (dollars in thousands):
| Year | Scheduled Principal Payments | ||||||||||
| Six Months Ending December 31, 2024 | $ | ||||||||||
| 2025 | |||||||||||
| 2026 | |||||||||||
| 2027 | |||||||||||
| 2028 | |||||||||||
| 2029 | |||||||||||
| Thereafter | |||||||||||
| Total | $ | (1) | |||||||||
(1)This figure does not include $(0.02 ) million of premiums and (discounts), net, and $1.9 million of deferred financing costs, which are reflected in mortgage notes payable, net on the condensed consolidated balance sheets.
We believe we will be able to address all mortgage notes payable maturing over the next 12 months through a combination of refinancing our existing indebtedness, cash from operations, proceeds from one or more equity offerings and availability on our Credit Facility.
Interest Rate Cap and Interest Rate Swap Agreements
We have entered into interest rate cap agreements that cap the interest rate on certain of our variable-rate debt and we have assumed or entered into interest rate swap agreements in which we hedged our exposure to variable interest rates by agreeing to pay fixed interest rates to our respective counterparty. We have adopted the fair value measurement provisions for our financial instruments recorded at fair value. The fair value guidance establishes a three-tier value hierarchy, which prioritizes the inputs used in measuring fair value. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions. Generally, we will estimate the fair value of our interest rate caps and interest rate swaps, in the absence of observable market data, using estimates of value including estimated remaining life, counterparty credit risk, current market yield and interest rate spreads of similar securities as of the measurement date. At June 30, 2024 and December 31, 2023, our interest rate cap agreements and interest rate swaps were valued using Level 2 inputs.
The fair value of the interest rate cap agreements is recorded in other assets on our accompanying condensed consolidated balance sheets. We record changes in the fair value of the interest rate cap agreements quarterly based on the current market valuations at quarter end. If the interest rate cap qualifies for hedge accounting, the change in the estimated fair value is recorded to accumulated other comprehensive income to the extent that it is effective, with any ineffective portion recorded to interest expense in our condensed consolidated statements of operations and comprehensive income. If the interest rate cap does not qualify for hedge accounting, or if it is determined the hedge is ineffective, any change in the fair value is recognized in interest expense in our consolidated statements of operations and comprehensive income. During the next 12 months, we
17
| June 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||
| Aggregate Cost | Aggregate Notional Amount | Aggregate Fair Value | Aggregate Notional Amount | Aggregate Fair Value | ||||||||||||||||||||||
| $ | (1) | $ | $ | $ | $ | |||||||||||||||||||||
(1)We have entered into various interest rate cap agreements on variable rate debt with SOFR caps ranging from 1.75 % to 5.50 %.
We have assumed or entered into interest rate swap agreements in connection with certain of our mortgage financings and Credit Facility, whereby we will pay our counterparty a fixed interest rate on a monthly basis and receive payments from our counterparty equivalent to the stipulated floating rate. The fair value of our interest rate swap agreements is recorded in other assets or other liabilities on our accompanying condensed consolidated balance sheets. We have designated our interest rate swaps as cash flow hedges, and we record changes in the fair value of the interest rate swap agreement to accumulated other comprehensive income on the condensed consolidated balance sheets. We have designated our interest rate swaps as cash flow hedges, and we record changes in the fair value of the respective interest rate swap agreement to accumulated other comprehensive income on the consolidated balance sheets. We record changes in fair value on a quarterly basis, using current market valuations at quarter end. The following table summarizes our interest rate swaps at June 30, 2024 and December 31, 2023 (dollars in thousands):
| June 30, 2024 | December 31, 2023 | |||||||||||||||||||||||||||||||
| Aggregate Notional Amount | Aggregate Fair Value Asset | Aggregate Fair Value Liability | Aggregate Notional Amount | Aggregate Fair Value Asset | Aggregate Fair Value Liability | |||||||||||||||||||||||||||
| $ | $ | $ | ( | $ | $ | $ | ( | |||||||||||||||||||||||||
The following table presents the impact of our derivative instruments in the condensed consolidated financial statements (dollars in thousands):
| Amount of gain, net, recognized in Comprehensive Income | ||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Derivatives in cash flow hedging relationships | ||||||||||||||||||||||||||
| Interest rate caps | $ | ( | $ | ( | $ | ( | $ | ( | ||||||||||||||||||
| Interest rate swaps | ||||||||||||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||||||||||||
The following table presents the reclassifications of our derivative instruments out of accumulated other comprehensive income into interest expense in the condensed consolidated financial statements (dollars in thousands):
| Amount reclassified out of Accumulated Other Comprehensive Income | ||||||||||||||||||||||||||
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Interest rate caps | $ | $ | $ | $ | ||||||||||||||||||||||
| Total | $ | $ | $ | $ | ||||||||||||||||||||||
The following table sets forth certain information regarding our derivative instruments (dollars in thousands):
18
| Asset (Liability) Derivatives Fair Value at | ||||||||||||||||||||
| Derivatives Designated as Hedging Instruments | Balance Sheet Location | June 30, 2024 | December 31, 2023 | |||||||||||||||||
| Interest rate caps | Other assets | $ | $ | |||||||||||||||||
| Interest rate swaps | Other assets | |||||||||||||||||||
| Interest rate swaps | Other liabilities | ( | ( | |||||||||||||||||
| Total derivative liabilities, net | $ | $ | ||||||||||||||||||
The fair value of all mortgage notes payable outstanding as of June 30, 2024 was $245.8 million, as compared to the carrying value stated above of $273.8 million. The fair value is calculated based on a discounted cash flow analysis, using management’s estimate of market interest rates on long-term debt with comparable terms and loan to value ratios. The fair value was calculated using Level 3 inputs of the hierarchy established by ASC 820, “Fair Value Measurements and Disclosures.”
Credit Facility
On August 18, 2022, we amended, extended and upsized our Credit Facility, increasing our Revolver from $100.0 million to $120.0 million (and its term to August 2026), adding the new $140.0 million Term Loan C, decreasing the principal balance of Term Loan B to $60.0 million and extending the maturity date of Term Loan A to August 2027. Term Loan C has a maturity date of February 18, 2028 and a SOFR spread ranging from 125 to 195 basis points, depending on our leverage. On September 27, 2022, we further increased the Revolver to $125.0 million and Term Loan C to $150.0 million, as permitted under the terms of the Credit Facility. We entered into multiple interest rate swap agreements on Term Loan C, which swap the interest rate to fixed rates from 3.15 % to 3.75 %. We incurred fees of approximately $4.2 million in connection with extending and upsizing our Credit Facility. The net proceeds of the transaction were used to repay the then-outstanding borrowings on the Revolver, pay off mortgage debt, and fund acquisitions. The Credit Facility’s current bank syndicate is comprised of KeyBank, Fifth Third Bank, The Huntington National Bank, Bank of America, Synovus Bank, United Bank, First Financial Bank, and S&T Bank.
As of June 30, 2024, there was $451.2 million outstanding under our Credit Facility, at a weighted average interest rate of approximately 6.79 %, and no outstanding letters of credit. As of June 30, 2024, the maximum additional amount we could draw under the Credit Facility was $42.1 million. We were in compliance with all covenants under the Credit Facility as of June 30, 2024.
The amount outstanding under the Credit Facility approximates fair value as of June 30, 2024.
7. Commitments and Contingencies
Ground Leases
We are obligated as lessee under three ground leases. Future minimum rental payments due under the terms of these leases for the six months ending December 31, 2024 and each of the five succeeding fiscal years and thereafter are as follows (dollars in thousands):
| Year | Future Lease Payments Due Under Operating Leases | |||||||
| Six Months Ending December 31, 2024 | $ | |||||||
| 2025 | ||||||||
| 2026 | ||||||||
| 2027 | ||||||||
| 2028 | ||||||||
| 2029 | ||||||||
| Thereafter | ||||||||
| Total anticipated lease payments | $ | |||||||
| Less: amount representing interest | ( | |||||||
| Present value of lease payments | $ | |||||||
Rental expense incurred for properties with ground lease obligations during the three and six months ended June 30, 2024 was $0.1 million and $0.1 million, respectively. Rental expense incurred for properties with ground lease obligations during the
19
three and six months ended June 30, 2023 was $0.1 million and $0.2 million, respectively. Our ground leases are treated as operating leases and rental expenses are reflected in property operating expenses on the condensed consolidated statements of operations and comprehensive income. Our ground leases have a weighted average remaining lease term of 13.7 years and a weighted average discount rate of 5.30 %.
Letters of Credit
As of June 30, 2024, there were no outstanding letters of credit.
8. Equity and Mezzanine Equity
Stockholders’ Equity
The following table summarizes the changes in our equity for the three and six months ended June 30, 2024 and 2023 (dollars in thousands):
| Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | ||||||||||||||
| Senior Common Stock | |||||||||||||||||
| Balance, beginning of period | $ | $ | $ | $ | |||||||||||||
| Issuance of senior common stock, net | |||||||||||||||||
| Balance, end of period | $ | $ | $ | $ | |||||||||||||
| Common Stock | |||||||||||||||||
| Balance, beginning of period | $ | $ | $ | $ | |||||||||||||
| Issuance of common stock, net | |||||||||||||||||
| Repurchase of common stock, net | ( | ( | |||||||||||||||
| Balance, end of period | $ | $ | $ | $ | |||||||||||||
| Series F Preferred Stock | |||||||||||||||||
| Balance, beginning of period | $ | $ | $ | $ | |||||||||||||
| Issuance of Series F preferred stock, net | |||||||||||||||||
| Redemption of Series F preferred stock, net | |||||||||||||||||
| Balance, end of period | $ | $ | $ | $ | |||||||||||||
| Additional Paid in Capital | |||||||||||||||||
| Balance, beginning of period | $ | $ | $ | $ | |||||||||||||
| Issuance of common stock and Series F preferred stock, net | |||||||||||||||||
| Repurchase of common stock, net | |||||||||||||||||
| Redemption of OP Units | |||||||||||||||||
| Redemption of Series F preferred stock, net | |||||||||||||||||
| Retirement of senior common stock, net | |||||||||||||||||
| Adjustment to OP Units held by Non-controlling OP Unitholders resulting from changes in ownership of the Operating Partnership | ( | ( | ( | ( | |||||||||||||
| Balance, end of period | $ | $ | $ | $ | |||||||||||||
| Accumulated Other Comprehensive Income | |||||||||||||||||
| Balance, beginning of period | $ | $ | $ | $ | |||||||||||||
| Comprehensive income | |||||||||||||||||
| Reclassification into interest expense | |||||||||||||||||
| Balance, end of period | $ | $ | $ | $ | |||||||||||||
| Distributions in Excess of Accumulated Earnings | |||||||||||||||||
| Balance, beginning of period | $ | ( | $ | ( | $ | ( | $ | ( | |||||||||
| Distributions declared to common, senior common, and preferred stockholders | ( | ( | ( | ( | |||||||||||||
| Redemption of Series F preferred stock, net | ( | ( | ( | ( | |||||||||||||
| Net income (loss) available (attributable) to the Company | ( | ( | |||||||||||||||
| Balance, end of period | $ | ( | $ | ( | $ | ( | $ | ( | |||||||||
| Total Stockholders' Equity | |||||||||||||||||
20
| Balance, beginning of period | $ | $ | $ | $ | |||||||||||||
| Issuance of common stock and Series F preferred stock, net | |||||||||||||||||
| Repurchase of common stock, net | |||||||||||||||||
| Redemption of OP Units | |||||||||||||||||
| Redemption of Series F preferred stock, net | |||||||||||||||||
| Retirement of senior common stock, net | |||||||||||||||||
| Distributions declared to common, senior common, and preferred stockholders | ( | ( | ( | ( | |||||||||||||
| Comprehensive income | |||||||||||||||||
| Reclassification into interest expense | |||||||||||||||||
| Adjustment to OP Units held by Non-controlling OP Unitholders resulting from changes in ownership of the Operating Partnership | ( | ( | ( | ( | |||||||||||||
| Net income (loss) available (attributable) to the Company | ( | ( | |||||||||||||||
| Balance, end of period | $ | $ | $ | $ | |||||||||||||
| Non-Controlling Interest | |||||||||||||||||
| Balance, beginning of period | $ | $ | $ | $ | |||||||||||||
| Distributions declared to Non-controlling OP Unit holders | ( | ( | ( | ( | |||||||||||||
| Redemptions of OP Units | ( | ( | |||||||||||||||
| Adjustment to OP Units held by Non-controlling OP Unitholders resulting from changes in ownership of the Operating Partnership | |||||||||||||||||
| Net loss attributable to OP Units held by Non-controlling OP Unitholders | ( | ( | ( | ( | |||||||||||||
| Balance, end of period | $ | $ | $ | $ | |||||||||||||
| Total Equity | $ | $ | $ | $ | |||||||||||||
Distributions
We paid the following distributions per share for the three and six months ended June 30, 2024 and 2023:
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Common Stock and Non-controlling OP Units | $ | $ | $ | $ | ||||||||||||||||||||||
| Senior Common Stock | ||||||||||||||||||||||||||
| Series E Preferred Stock | ||||||||||||||||||||||||||
| Series F Preferred Stock | ||||||||||||||||||||||||||
| Series G Preferred Stock | ||||||||||||||||||||||||||
Recent Activity
Common Stock ATM Programs
On February 22, 2022, we entered into Amendment No. 1 to our At-the-Market Equity Offering Sales Agreement with sales agents Robert W. Baird & Co. Incorporated (“Baird”), Goldman Sachs & Co. LLC (“Goldman Sachs”), Stifel, Nicolaus & Company, Incorporated (“Stifel”), BTIG, LLC, and Fifth Third Securities, Inc. (“Fifth Third”), dated December 3, 2019 (together, the “Prior Common Stock Sales Agreement”). The amendment permitted shares of common stock to be issued pursuant to the Prior Common Stock Sales Agreement under the 2020 Registration Statement, and future registration statements on Form S-3. We terminated the Prior Common Stock Sales Agreement effective as of February 10, 2023 in connection with the expiration of the 2020 Registration Statement on February 11, 2023.
On March 3, 2023, we entered into an At-the-Market Equity Offering Sales Agreement (the “2023 Common Stock Sales Agreement”), with BofA Securities, Inc. (“BofA”), Goldman Sachs, Baird, KeyBanc Capital Markets Inc. (“KeyBanc”), and Fifth Third (collectively the “Common Stock Sales Agents”). In connection with the 2023 Common Stock Sales Agreement, we filed prospectus supplements with the SEC dated March 3, 2023 and March 7, 2023, to the prospectus dated November 23, 2022, for the offer and sale of an aggregate offering amount of up to $250.0 million of common stock. During the six months ended June 30, 2024, we did not sell any shares of common stock under the 2023 Common Stock Sales Agreement.
21
On March 26, 2024, we entered into Amendment No. 1 to the 2023 Common Stock Sales Agreement (the “2024 Common Stock Sales Agreement”). The amendment permitted shares of common stock to be issued pursuant to the 2024 Common Stock Sales Agreement under the 2024 Registration Statement, and future registration statements on Form S-3. In connection with the 2024 Common Stock Sales Agreement, we filed a prospectus supplement with the SEC dated March 26, 2024, to the prospectus dated March 21, 2024, for the offer and sale of an aggregate offering amount of $250.0 million of common stock. During the six months ended June 30, 2024, we sold 756,214 shares of common stock, raising approximately $10.6 million in net proceeds under the 2024 Common Stock Sales Agreement.
Mezzanine Equity
Our 6.625 % Series E Cumulative Redeemable Preferred Stock (“Series E Preferred Stock”), and our 6.00 % Series G Cumulative Redeemable Preferred Stock (“Series G Preferred Stock”) are classified as mezzanine equity in our condensed consolidated balance sheets because both are redeemable at the option of the shareholder upon a change of control of greater than 50 %. A change in control of our company, outside of our control, is only possible if a tender offer is accepted by over 90 % of our shareholders. All other change in control situations would require input from our Board of Directors. In addition, our Series E Preferred Stock and Series G Preferred Stock are redeemable at the option of the applicable shareholder in the event a delisting event occurs. We will periodically evaluate the likelihood that a delisting event or change of control of greater than 50 % will take place, and if we deem this probable, we will adjust the Series E Preferred Stock, and Series G Preferred Stock presented in mezzanine equity to their redemption value, with the offset to gain (loss) on extinguishment. We currently believe the likelihood of a change of control of greater than 50%, or a delisting event, is remote.
Universal Shelf Registration Statements
On November 23, 2022, we filed the 2022 Registration Statement. There was no limit on the aggregate amount of the securities that we could offer pursuant to the 2022 Registration Statement.
On March 13, 2024, we filed the 2024 Registration Statement, which was declared effective on March 21, 2024. The 2024 Registration Statement allows us to issue up to $1.3 billion of securities and replaces the 2022 Registration Statement.
Series F Preferred Stock
On February 20, 2020, we filed with the Maryland Department of Assessments and Taxation Articles Supplementary (i) setting forth the rights, preferences and terms of the Series F Preferred Stock and (ii) reclassifying and designating 26,000,000 shares of our authorized and unissued shares of common stock as shares of Series F Preferred Stock. The reclassification decreased the number of shares classified as common stock from 86,290,000 shares immediately prior to the reclassification to 60,290,000 shares immediately after the reclassification. We sold 25,780 shares of our Series F Preferred Stock, raising $0.6 million in net proceeds, during the six months ended June 30, 2024.
Non-controlling Interest in Operating Partnership
As of June 30, 2024 and December 31, 2023, we owned approximately 99.9 % and 99.2 %, respectively, of the outstanding OP Units. During the six months ended June 30, 2024, we redeemed 271,169 OP Units for an equivalent amount of common stock.
The Operating Partnership is required to make distributions on each OP Unit in the same amount as those paid on each share of our common stock, with the distributions on the OP Units held by us being utilized to make distributions to our common stockholders.
9. Subsequent Events
Distributions
On July 9, 2024, our Board of Directors declared the following monthly distributions for the months of July, August and September of 2024:
22
| Record Date | Payment Date | Common Stock and Non-controlling OP Unit Distributions per Share | Series E Preferred Distributions per Share | Series G Preferred Distributions per Share | ||||||||||||||||||||||
| July 22, 2024 | July 31, 2024 | $ | $ | $ | ||||||||||||||||||||||
| August 21, 2024 | August 30, 2024 | |||||||||||||||||||||||||
| September 20, 2024 | September 30, 2024 | |||||||||||||||||||||||||
| $ | $ | $ | ||||||||||||||||||||||||
| Senior Common Stock Distributions | ||||||||||||||
| Payable to the Holders of Record During the Month of: | Payment Date | Distribution per Share | ||||||||||||
| July | August 5, 2024 | $ | ||||||||||||
| August | September 5, 2024 | |||||||||||||
| September | October 4, 2024 | |||||||||||||
| $ | ||||||||||||||
| Series F Preferred Stock Distributions | ||||||||||||||
| Record Date | Payment Date | Distribution per Share | ||||||||||||
| July 25, 2024 | August 5, 2024 | $ | ||||||||||||
| August 26, 2024 | September 5, 2024 | |||||||||||||
| September 25, 2024 | October 4, 2024 | |||||||||||||
| $ | ||||||||||||||
Equity Activity
Subsequent to June 30, 2024 and through August 6, 2024, we raised $21.6 million in net proceeds from the sale of 1,499,509 shares of common stock under our 2024 Common Stock Sales Agreement and we raised $0.1 million in net proceeds from the sale of 3,200 shares of Series F Preferred Stock.
23
| Item 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations | ||||
All statements contained herein, other than historical facts, may constitute “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These statements may relate to, among other things, future events or our future performance or financial condition. In some cases, you can identify forward-looking statements by terminology such as “may,” “might,” “believe,” “will,” “provided,” “anticipate,” “future,” “could,” “growth,” “plan,” “intend,” “expect,” “should,” “would,” “if,” “seek,” “possible,” “potential,” “likely” or the negative of such terms or comparable terminology. These forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause our business, financial condition, liquidity, results of operations, funds from operations or prospects to be materially different from any future business, financial condition, liquidity, results of operations, funds from operations or prospects expressed or implied by such forward-looking statements. For further information about these and other factors that could affect our future results, please see the captions titled “Forward-Looking Statements” and “Risk Factors” in this report and in our Annual Report on Form 10-K for the year ended December 31, 2023. We caution readers not to place undue reliance on any such forward-looking statements, which are made pursuant to the Private Securities Litigation Reform Act of 1995 and, as such, speak only as of the date made. We undertake no obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, after the date of this Quarterly Report on Form 10-Q.
This Quarterly Report includes statistical and other industry and market data that we obtained from industry publications and research, surveys and studies conducted by third parties. Industry publications and third-party research, surveys and studies generally indicate that their information has been obtained from sources believed to be reliable, although they do not guarantee the accuracy or completeness of such information. We have not independently verified the information contained in such sources.
All references to “we,” “our,” “us” and the “Company” in this Report mean Gladstone Commercial Corporation and its consolidated subsidiaries, except where otherwise noted or where the context indicates that the term means only Gladstone Commercial Corporation.
General
We are an externally advised real estate investment trust (“REIT”) that was incorporated under the General Corporation Law of the State of Maryland on February 14, 2003. We focus on acquiring, owning, and managing primarily office and industrial properties. Our properties are geographically diversified and our tenants cover a broad cross section of business sectors and range in size from small to very large private and public companies, many of which are corporations that do not have publicly rated debt. We have historically entered into, and intend in the future to enter into, purchase agreements primarily for real estate having net leases with remaining terms of approximately seven to 15 years and contractual rental rate increases. Under a net lease, the tenant is required to pay most or all operating, maintenance, repair and insurance costs and real estate taxes with respect to the leased property.
We actively communicate with buyout funds, real estate brokers and other third parties to locate properties for potential acquisition or to provide mortgage financing in an effort to build our portfolio. We target secondary growth markets that possess favorable economic growth trends, diversified industries, and growing population and employment.
All references to annualized generally accepted accounting principles (“GAAP”) rent are rents that each tenant pays in accordance with the terms of its respective lease reported evenly over the non-cancelable term of the lease.
As of August 6, 2024:
•we owned 136 properties totaling 16.8 million square feet of rentable space, located in 27 states;
•our occupancy rate was 98.5%;
•the weighted average remaining term of our mortgage debt was 3.7 years and the weighted average interest rate was 4.24%; and
•the average remaining lease term of the portfolio was 7.1 years.
24
Business Environment
The commercial real estate sector continued to face uncertainty in the first half of 2024 with more recent signs of decreased volatility. Although the Federal Reserve hinted at potential rate cuts at the end of 2023, higher than expected CPI data (as reported by the U.S. Bureau of Labor Statistics for all urban consumers) in the first quarter of 2024 followed by more progress towards the Federal Reserve’s 2% inflation rate target in the second quarter has resulted in a steady federal funds rate. The Federal Reserve in June voted to keep the federal funds rate unchanged at 5.25% - 5.50%. This prolonged higher interest rate environment has slowed the mortgage market and consequently dampened acquisition activity. As a result, real estate transaction volumes have remained low, with tightened credit standards and rising capital costs preventing many investors from entering the market.
Despite capital markets volatility, the industrial sector continues to demonstrate strong fundamentals, consistently outperforming other real estate categories. Cushman & Wakefield plc (“Cushman”) reported healthy activity in the second quarter of 2024, with overall U.S. industrial net absorption more than doubling to 46.3 million square feet. Also, according to Cushman, new leasing activity measured 137.2 million square feet, which was down 2.8% compared to the first quarter of 2024 but 11.2% higher than the 10-year pre-pandemic average of 126.9 million square feet. Through June 2024, the U.S. recorded just over 278.0 million square feet of new transactions, with the market being on pace to surpass 500.0 million square feet for the 10th straight year. Year-over-year, Cushman reports that industrial asking rents increased by 3.7% in the second quarter of 2024. While this is the lowest growth rate since 2020, it is still above historical averages and rent growth in other asset classes. For comparison, industrial rent growth in 2022 and 2023 was 20.0% and 10.0%, respectively. Notably, Cushman reports that six markets recorded absorption gains exceeding 3.0 million square feet in the second quarter of 2024, with significant contributions from Dallas-Fort Worth (13.8 million square feet), Phoenix (7.4 million square feet), and Houston (4.3 million square feet).
The office sector in the second quarter of 2024 showed mixed results. According to Cushman, national absorption in the second quarter of 2024 was negative 18.2 million square feet, as compared to negative 25.5 million square feet in the first quarter of 2024, but a third of U.S. office markets showed positive absorption. Office deliveries of 17.7 million square feet in the second quarter of 2024 was 27.0% below the average since 2020. According to Cushman, 2024 is on pace for the lowest amount of new deliveries since 2014, providing some progress towards a more stable office market next year.
Interest rates have been fluctuating due to ongoing concerns about inflation, with the future direction of Federal Reserve rate hikes remaining uncertain. The yield on the 10-year U.S. Treasury Note, which has risen steadily since the beginning of 2022, ended the second quarter of 2024 at 4.36%.
Despite these macro-economic challenges, we believe that we are well positioned to navigate the current business environment.
We collected 100% of all outstanding cash rents for the six months ended June 30, 2024. In the past, we have received rent modification requests from our tenants, and we may receive additional requests in the future. However, we are unable to quantify the outcomes of the negotiation of relief packages, the success of any tenant’s financial prospects or the amount of relief requests that we will ultimately receive or grant. We believe that we have a diverse tenant base, and specifically, we do not have significant exposure to tenants in the retail, hospitality, airlines, and oil and gas industries. Additionally, our properties are located across 27 states, which we believe mitigates our exposure to regional economic issues, including regulations or laws implemented by state and local governments, in any one geographic market or area.
We believe we currently have adequate liquidity in the near term, and we believe the availability on our Credit Facility is sufficient to cover all near-term debt obligations and operating expenses and to continue our industrial growth strategy. We are in compliance with all of our debt covenants as of June 30, 2024. We amended our Credit Facility in 2019 to increase our borrowing capacity and extend its maturity date. In addition, on August 18, 2022, we added a new $150.0 million term loan component. Based on market observations and conversations we routinely have with lenders, we believe that credit continues to be available for well-capitalized borrowers. We continue to monitor our portfolio and intend to maintain a reasonably conservative liquidity position for the foreseeable future.
Other Business Environment Considerations
The geopolitical landscape remains fractured due to recent world events. Many domestic manufacturing businesses seek to limit supply chain disruptions by bringing their operations back to the U.S. The COVID-19 pandemic is largely behind us, but a level of work-from-home trends appear to be here to stay. Industrial demand will be further buoyed by government investment in infrastructure and advanced manufacturing operations. The Federal Reserve recently indicated it does not expect additional rate increases and has indicated possible interest rate cuts, but the timing of those cuts has not been solidified. These uncertain times
25
create both risks and opportunities for us and our tenants, and we believe we are well-capitalized and positioned to take advantage.
We continue to focus on re-leasing vacant space, renewing upcoming lease expirations, re-financing upcoming loan maturities, and acquiring additional properties with associated long-term leases. Currently, we have four partially vacant buildings and one fully vacant building. Our available vacant space at June 30, 2024 represents 1.5% of our total square footage and the annual carrying costs on the vacant space, including real estate taxes and property operating expenses, are approximately $1.6 million. We continue to actively seek new tenants for these properties.
We believe our lease expiration schedule for the remainder of 2024 is manageable, as it equates to 2.1% of our lease revenue at June 30, 2024. Property acquisitions since the beginning of 2020 have totaled $384.3 million and all but one transaction was industrial in nature, with a weighted average lease term of 14.0 years and a current weighted average lease term today of 10.9 years.
Our ability to make new investments is highly dependent upon our ability to procure financing. Our principal sources of financing generally include the issuance of equity securities, long-term mortgage loans secured by properties, borrowings under our $125.0 million senior unsecured revolving credit facility (“Revolver”), with KeyBank National Association (“KeyBank”), which matures in August 2026, our $160.0 million term loan facility (“Term Loan A”), which matures in August 2027, our $60.0 million term loan facility (“Term Loan B”), which matures in February 2026, and our $150.0 million term loan facility (“Term Loan C”) which matures in February 2028. We refer to the Revolver, Term Loan A, Term Loan B and Term Loan C collectively herein as the “Credit Facility”. While lenders’ credit standards have tightened, we continue to look to national and regional banks, insurance companies and non-bank lenders to make mortgage loans to finance our real estate activities.
Recent Developments
Sale Activity
During the six months ended June 30, 2024, we continued to execute our capital recycling program, whereby we sold non-core properties. We expect to continue to execute our capital recycling plan and sell non-core properties as reasonable disposition opportunities become available, and use the sales proceeds to acquire properties in our target, secondary growth markets or pay down outstanding debt. During the six months ended June 30, 2024, we sold four non-core properties, located in Columbus, Ohio; Draper, Utah; Richardson, Texas; and Egg Harbor, New Jersey, which are summarized in the table below (dollars in thousands):
| Aggregate Square Footage Sold | Aggregate Sales Price | Aggregate Sales Costs | Aggregate Impairment Charge for the Six Months Ended June 30, 2024 | Aggregate Gain on Sale of Real Estate, net | ||||||||||||||||||||||
| 386,436 | $ | 22,165 | $ | 1,113 | $ | 493 | $ | 236 | ||||||||||||||||||
Acquisition Activity
During the six months ended June 30, 2024, we acquired five industrial properties located in Warfordsburg, Pennsylvania, which are summarized below (dollars in thousands):
| Square Footage | Lease Term | Purchase Price | Capitalized Acquisition Expenses | Annualized GAAP Fixed Lease Payments | ||||||||||||||||||||||
| 142,125 | 25.1 years | $ | 11,954 | $ | 267 | $ | 1,432 | |||||||||||||||||||
Leasing Activity
During and subsequent to the six months ended June 30, 2024, we executed seven leases, which are summarized below (dollars in thousands):
| Aggregate Square Footage | Weighted Average Remaining Lease Term | Aggregate Annualized GAAP Fixed Lease Payments | Aggregate Tenant Improvement | Aggregate Leasing Commissions | ||||||||||||||||||||||
| 2,475,036 | 6.0 years | $ | 12,605 | $ | 5,596 | $ | 4,025 | |||||||||||||||||||
26
During the six months ended June 30, 2024, we had two lease terminations, which are summarized below (dollars in thousands):
| Aggregate Square Footage Reduced | Aggregate Accelerated Rent | Aggregate Accelerated Rent Recognized through June 30, 2024 | ||||||||||||
| 85,257 | $ | 574 | $ | 574 | ||||||||||
Financing Activity
During the six months ended June 30, 2024, we repaid two mortgages, collateralized by two properties, which are summarized in the table below (dollars in thousands):
| Fixed Rate Debt Repaid | Interest Rate on Fixed Rate Debt Repaid | |||||||
| $ | 17,674 | 5.05 | % | |||||
During the six months ended June 30, 2024, we extended the maturity date of one mortgage, collateralized by one property, which is summarized in the table below (dollars in thousands):
| Variable Rate Debt Extended | Interest Rate on Variable Rate Debt Extended | Extension Term | |||||||||||||||
| $ | 7,386 | SOFR + | 2.25 | % | 1.3 years | ||||||||||||
Equity Activities
Common Stock ATM Programs
On February 22, 2022, we entered into Amendment No. 1 to our At-the-Market Equity Offering Sales Agreement with sales agents Robert W. Baird & Co. Incorporated (“Baird”), Goldman Sachs & Co. LLC (“Goldman Sachs”), Stifel, Nicolaus & Company, Incorporated (“Stifel”), BTIG, LLC, and Fifth Third Securities, Inc. (“Fifth Third”), dated December 3, 2019 (together, the “Prior Common Stock Sales Agreement”). The amendment permitted shares of common stock to be issued pursuant to the Prior Common Stock Sales Agreement under the Company’s Registration Statement on Form S-3 (File No. 333-236143) (the “2020 Registration Statement”), and future registration statements on Form S-3. We terminated the Prior Common Stock Sales Agreement effective as of February 10, 2023 in connection with the expiration of the 2020 Registration Statement on February 11, 2023.
On March 3, 2023, we entered into an At-the-Market Equity Offering Sales Agreement (the “2023 Common Stock Sales Agreement”), with BofA Securities, Inc. (“BofA”), Goldman Sachs, Baird, KeyBanc Capital Markets Inc. (“KeyBanc”), and Fifth Third (collectively the “Common Stock Sales Agents”). In connection with the 2023 Common Stock Sales Agreement, we filed prospectus supplements with the SEC dated March 3, 2023 and March 7, 2023, to the prospectus dated November 23, 2022, for the offer and sale of an aggregate offering amount of $250.0 million of common stock. During the six months ended June 30, 2024, we did not sell any shares of common stock under the 2023 Common Stock Sales Agreement.
On March 26, 2024, we entered into Amendment No. 1 to the 2023 Common Stock Sales Agreement (the “2024 Common Stock Sales Agreement”). The amendment permitted shares of common stock to be issued pursuant to the 2024 Common Stock Sales Agreement under the Company’s Registration Statement on Form S-3 (File No. 333-277877) (the “2024 Registration Statement”), and future registration statements on Form S-3. In connection with the 2024 Common Stock Sales Agreement, we filed a prospectus supplement with the SEC dated March 26, 2024, to the prospectus dated March 21, 2024, for the offer and sale of an aggregate offering amount of $250.0 million of common stock. During the six months ended June 30, 2024, we sold 756,214 shares of common stock, raising approximately $10.6 million in net proceeds under the 2024 Common Stock Sales Agreement.
27
Universal Shelf Registration Statements
On November 23, 2022, we filed an automatic shelf registration statement on Form S-3 (File No. 333-268549) (the “2022 Registration Statement”). There was no limit on the aggregate amount of the securities that we could offer pursuant to the 2022 Registration Statement.
On March 13, 2024, we filed the 2024 Registration Statement, which was declared effective on March 21, 2024. The 2024 Registration Statement allows us to issue up to $1.3 billion of securities and replaces the 2022 Registration Statement.
Series F Preferred Stock Continuous Offering
On February 20, 2020, we filed with the Maryland Department of Assessments and Taxation Articles Supplementary (i) setting forth the rights, preferences and terms of the Series F Preferred Stock and (ii) reclassifying and designating 26,000,000 shares of our authorized and unissued shares of common stock as shares of Series F Preferred Stock. The reclassification decreased the number of shares classified as common stock from 86,290,000 shares immediately prior to the reclassification to 60,290,000 shares immediately after the reclassification. We sold 25,780 shares of our Series F Preferred Stock, raising $0.6 million in net proceeds, during the six months ended June 30, 2024.
Non-controlling Interest in Operating Partnership
As of June 30, 2024 and December 31, 2023, we owned approximately 99.9% and 99.2%, respectively, of the outstanding operating partnership units in the Operating Partnership (“OP Units”). During the six months ended June 30, 2024, we redeemed 271,169 OP Units for an equivalent amount of common stock.
As of June 30, 2024 and December 31, 2023, there were 39,474 and 310,643 outstanding OP Units held by holders who do not control the Operating Partnership (“Non-controlling OP Unitholders”), respectively.
28
Diversity of Our Portfolio
Gladstone Management Corporation, a Delaware corporation (our “Adviser”), seeks to diversify our portfolio to avoid dependence on any one particular tenant, industry or geographic market. By diversifying our portfolio, our Adviser intends to reduce the adverse effect on our portfolio of a single under-performing investment or a downturn in any particular industry or geographic market. For the six months ended June 30, 2024, our largest tenant comprised only 4.4% of total lease revenue. The table below reflects the breakdown of our total lease revenue by tenant industry classification for the three and six months ended June 30, 2024 and 2023 (dollars in thousands):
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||||||||||||||||||||||||||
| Industry Classification | Lease Revenue | Percentage of Lease Revenue | Lease Revenue | Percentage of Lease Revenue | Lease Revenue | Percentage of Lease Revenue | Lease Revenue | Percentage of Lease Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Automotive | $ | 5,418 | 14.6 | % | $ | 5,220 | 13.5 | % | $ | 10,721 | 14.7 | % | $ | 10,349 | 13.8 | % | ||||||||||||||||||||||||||||||||||
| Diversified/Conglomerate Services | 5,210 | 14.1 | 4,660 | 12.1 | 9,837 | 13.5 | 9,191 | 12.2 | ||||||||||||||||||||||||||||||||||||||||||
| Buildings and Real Estate | 3,671 | 9.9 | 2,313 | 6.0 | 7,341 | 10.1 | 4,621 | 6.1 | ||||||||||||||||||||||||||||||||||||||||||
| Telecommunications | 3,347 | 9.0 | 7,281 | 18.9 | 6,710 | 9.2 | 12,223 | 16.5 | ||||||||||||||||||||||||||||||||||||||||||
| Healthcare | 2,504 | 6.8 | 2,608 | 6.7 | 4,727 | 6.5 | 5,955 | 7.9 | ||||||||||||||||||||||||||||||||||||||||||
| Diversified/Conglomerate Manufacturing | 2,483 | 6.7 | 2,762 | 7.1 | 4,945 | 6.8 | 5,398 | 7.2 | ||||||||||||||||||||||||||||||||||||||||||
| Banking | 2,382 | 6.4 | 2,272 | 5.9 | 4,696 | 6.5 | 4,610 | 6.1 | ||||||||||||||||||||||||||||||||||||||||||
| Personal, Food & Miscellaneous Services | 2,370 | 6.4 | 2,345 | 6.1 | 4,718 | 6.5 | 4,692 | 6.2 | ||||||||||||||||||||||||||||||||||||||||||
| Personal & Non-Durable Consumer Products | 1,878 | 5.1 | 1,886 | 4.9 | 3,794 | 5.2 | 3,769 | 5.0 | ||||||||||||||||||||||||||||||||||||||||||
| Machinery | 1,868 | 5.0 | 1,448 | 3.7 | 3,476 | 4.8 | 2,817 | 3.7 | ||||||||||||||||||||||||||||||||||||||||||
| Beverage, Food & Tobacco | 1,467 | 4.0 | 1,431 | 3.7 | 2,932 | 4.0 | 2,833 | 3.8 | ||||||||||||||||||||||||||||||||||||||||||
| Chemicals, Plastics & Rubber | 1,326 | 3.6 | 1,317 | 3.4 | 2,643 | 3.6 | 2,681 | 3.6 | ||||||||||||||||||||||||||||||||||||||||||
| Containers, Packaging & Glass | 1,157 | 3.1 | 980 | 2.5 | 2,310 | 3.2 | 1,962 | 2.6 | ||||||||||||||||||||||||||||||||||||||||||
| Information Technology | 576 | 1.6 | 717 | 1.9 | 1,146 | 1.6 | 1,290 | 1.7 | ||||||||||||||||||||||||||||||||||||||||||
| Childcare | 573 | 1.5 | 573 | 1.5 | 1,146 | 1.6 | 1,146 | 1.5 | ||||||||||||||||||||||||||||||||||||||||||
| Electronics | 284 | 0.8 | 287 | 0.7 | 571 | 0.8 | 560 | 0.7 | ||||||||||||||||||||||||||||||||||||||||||
| Printing & Publishing | 266 | 0.7 | 229 | 0.6 | 533 | 0.7 | 459 | 0.6 | ||||||||||||||||||||||||||||||||||||||||||
| Education | 154 | 0.4 | 206 | 0.5 | 287 | 0.4 | 410 | 0.5 | ||||||||||||||||||||||||||||||||||||||||||
| Home & Office Furnishings | 123 | 0.3 | 123 | 0.3 | 246 | 0.3 | 246 | 0.3 | ||||||||||||||||||||||||||||||||||||||||||
| Total | $ | 37,057 | 100.0 | % | $ | 38,658 | 100.0 | % | $ | 72,779 | 100.0 | % | $ | 75,212 | 100.0 | % | ||||||||||||||||||||||||||||||||||
29
The tables below reflect the breakdown of total lease revenue by state for the three and six months ended June 30, 2024 and 2023 (dollars in thousands):
| State | Lease Revenue for the three months ended June 30, 2024 | Percentage of Lease Revenue | Number of Leases for the three months ended June 30, 2024 | Lease Revenue for the three months ended June 30, 2023 | Percentage of Lease Revenue | Number of Leases for the three months ended June 30, 2023 | ||||||||||||||||||||||||||||||||
| Texas | $ | 4,614 | 12.5 | % | 14 | $ | 4,332 | 11.2 | % | 12 | ||||||||||||||||||||||||||||
| Florida | 4,296 | 11.6 | 9 | 6,763 | 17.5 | 9 | ||||||||||||||||||||||||||||||||
| Pennsylvania | 4,079 | 11.0 | 11 | 3,721 | 9.6 | 10 | ||||||||||||||||||||||||||||||||
| Georgia | 3,364 | 9.1 | 11 | 2,973 | 7.7 | 11 | ||||||||||||||||||||||||||||||||
| Ohio | 3,066 | 8.3 | 15 | 3,449 | 8.9 | 16 | ||||||||||||||||||||||||||||||||
| North Carolina | 2,351 | 6.3 | 10 | 2,306 | 6.0 | 10 | ||||||||||||||||||||||||||||||||
| Alabama | 2,184 | 5.9 | 6 | 2,248 | 5.8 | 6 | ||||||||||||||||||||||||||||||||
| Colorado | 1,870 | 5.0 | 4 | 1,869 | 4.8 | 4 | ||||||||||||||||||||||||||||||||
| Michigan | 1,707 | 4.6 | 6 | 1,612 | 4.2 | 6 | ||||||||||||||||||||||||||||||||
| New Jersey | 1,283 | 3.5 | 3 | 965 | 2.5 | 5 | ||||||||||||||||||||||||||||||||
| All Other States | 8,243 | 22.2 | 47 | 8,420 | 21.8 | 48 | ||||||||||||||||||||||||||||||||
| Total | $ | 37,057 | 100.0 | % | 136 | $ | 38,658 | 100.0 | % | 137 | ||||||||||||||||||||||||||||
| State | Lease Revenue for the six months ended June 30, 2024 | Percentage of Lease Revenue | Number of Leases for the six months ended June 30, 2024 | Lease Revenue for the six months ended June 30, 2023 | Percentage of Lease Revenue | Number of Leases for the six months ended June 30, 2023 | ||||||||||||||||||||||||||||||||
| Texas | $ | 9,143 | 12.6 | % | 14 | $ | 9,102 | 12.1 | % | 12 | ||||||||||||||||||||||||||||
| Florida | 8,551 | 11.7 | 9 | 10,881 | 14.5 | 9 | ||||||||||||||||||||||||||||||||
| Pennsylvania | 7,815 | 10.7 | 11 | 7,457 | 9.9 | 10 | ||||||||||||||||||||||||||||||||
| Georgia | 6,320 | 8.7 | 11 | 5,899 | 7.8 | 11 | ||||||||||||||||||||||||||||||||
| Ohio | 6,252 | 8.6 | 15 | 7,111 | 9.5 | 16 | ||||||||||||||||||||||||||||||||
| North Carolina | 4,684 | 6.4 | 10 | 4,609 | 6.1 | 10 | ||||||||||||||||||||||||||||||||
| Alabama | 4,342 | 6.0 | 6 | 4,486 | 6.0 | 6 | ||||||||||||||||||||||||||||||||
| Colorado | 3,739 | 5.1 | 4 | 3,739 | 5.0 | 4 | ||||||||||||||||||||||||||||||||
| Michigan | 3,339 | 4.6 | 6 | 3,212 | 4.3 | 6 | ||||||||||||||||||||||||||||||||
| Indiana | 2,329 | 3.2 | 11 | 2,088 | 2.8 | 10 | ||||||||||||||||||||||||||||||||
| All Other States | 16,265 | 22.4 | 39 | 16,628 | 22.0 | 43 | ||||||||||||||||||||||||||||||||
| Total | $ | 72,779 | 100.0 | % | 136 | $ | 75,212 | 100.0 | % | 137 | ||||||||||||||||||||||||||||
Our Adviser and Administrator
Our Adviser is led by a management team with extensive experience purchasing real estate and originating mortgage loans. Our Adviser and Gladstone Administration, LLC, a Delaware limited liability company (our “Administrator”) are controlled by Mr. David Gladstone, who is also our chairman and chief executive officer. Mr. Gladstone also serves as the chairman and chief executive officer of both our Adviser and Administrator, as well as president and chief investment officer of our Adviser. Mr. Terry Lee Brubaker, our chief operating officer, is also the vice chairman and chief operating officer of our Adviser and Administrator and assistant secretary of our Adviser. Mr. Arthur “Buzz” Cooper, our president, also serves as executive vice president of commercial and industrial real estate of our Adviser. Our Administrator employs our chief financial officer, treasurer, chief compliance officer, general counsel and secretary, Michael LiCalsi (who also serves as our Administrator’s president, general counsel, and secretary, as well as executive vice president of administration of our Adviser) and their respective staffs.
Our Adviser and Administrator also provide investment advisory and administrative services, respectively, to certain of our affiliates, including, but not limited to, Gladstone Capital Corporation and Gladstone Investment Corporation, both publicly-traded business development companies, as well as Gladstone Land Corporation, a publicly-traded REIT that primarily invests in farmland. With the exception of Mr. Gary Gerson, our chief financial officer, Mr. Jay Beckhorn, our treasurer, and Mr. Cooper, all of our executive officers and all of our directors serve as either directors or executive officers, or both, of Gladstone Capital Corporation and Gladstone Investment Corporation. In addition, with the exception of Messrs. Cooper and Gerson, all of our executive officers and all of our directors, serve as either directors or executive officers, or both, of Gladstone
30
Land Corporation. Messrs. Cooper and Gerson do not put forth any material efforts in assisting affiliated companies. In the future, our Adviser may provide investment advisory services to other companies, both public and private.
Advisory and Administration Agreements
We are externally managed pursuant to contractual arrangements with our Adviser and our Administrator, which collectively employ all of our personnel and pay their salaries, benefits, and general expenses directly. Both our Adviser and Administrator are affiliates of ours, as their parent company is owned and controlled by Mr. David Gladstone, our chairman and chief executive officer. We have entered into an advisory agreement with our Adviser, as amended from time to time (the “Advisory Agreement”), and an administration agreement with our Administrator (the “Administration Agreement”). The services and fees under the Advisory Agreement and Administration Agreement are described below.
Under the terms of the Advisory Agreement, we are responsible for all expenses incurred for our direct benefit. Examples of these expenses include legal, accounting, interest, directors’ and officers’ insurance, stock transfer services, stockholder-related fees, consulting and related fees. In addition, we are also responsible for all fees charged by third parties that are directly related to our business, which include real estate brokerage fees, mortgage placement fees, lease-up fees and transaction structuring fees (although we may be able to pass all or some of such fees on to our tenants and borrowers). Our entrance into the Advisory Agreement and each amendment thereto has been approved unanimously by our Board of Directors. Our Board of Directors reviews and considers renewing the agreement with our Adviser annually, typically during the month of July. During its July 2024 meeting, our Board of Directors reviewed and renewed the Advisory Agreement and Administration Agreement for an additional year, through August 31, 2025.
Base Management Fee
On July 14, 2020, we amended and restated the Advisory Agreement, which replaced the previous calculation of the base management fee with a calculation based on Gross Tangible Real Estate. The revised base management fee is payable quarterly in arrears and calculated at an annual rate of 0.425% (0.10625% per quarter) of the prior calendar quarter’s “Gross Tangible Real Estate,” defined in the Advisory Agreement as the current gross value of our property portfolio (meaning the aggregate of each property’s original acquisition price plus the cost of any subsequent capital improvements thereon). The calculations of the other fees in the Amended Agreement was unchanged.
Our Adviser does not charge acquisition or disposition fees when we acquire or dispose of properties as is common in other externally managed REITs; however, our Adviser may earn fee income from our borrowers, tenants or other sources.
Incentive Fee
Pursuant to the Advisory Agreement, the calculation of the incentive fee rewards the Adviser in circumstances where our quarterly Core FFO (defined at the end of this paragraph), before giving effect to any incentive fee, or pre-incentive fee Core FFO, exceeds 2.0% quarterly, or 8.0% annualized, of adjusted total stockholders’ equity (after giving effect to the base management fee but before giving effect to the incentive fee). We refer to this as the hurdle rate. The Adviser will receive 15.0% of the amount of our pre-incentive fee Core FFO that exceeds the hurdle rate. However, in no event shall the incentive fee for a particular quarter exceed by 15.0% (the cap) the average quarterly incentive fee paid by us for the previous four quarters (excluding quarters for which no incentive fee was paid). Core FFO (as defined in the Advisory Agreement) is GAAP net (loss) income (attributable) available to common stockholders, excluding the incentive fee, depreciation and amortization, any realized and unrealized gains, losses or other non-cash items recorded in net (loss) income (attributable) available to common stockholders for the period, and one-time events pursuant to changes in GAAP.
On January 10, 2023, we amended and restated the Advisory Agreement by entering into the Seventh Amended Advisory Agreement, as approved unanimously by our Board of Directors, including specifically, our independent directors. The Seventh Amended Advisory Agreement contractually eliminated the payment of the incentive fee for the quarters ended March 31, 2023 and June 30, 2023. The calculation of the other fees was unchanged.
On July 11, 2023, the Company entered into the Eighth Amended Advisory Agreement, as approved unanimously by our Board of Directors, including specifically, our independent directors. The Eighth Amended Advisory Agreement contractually eliminated the payment of the incentive fee for the quarters ended September 30, 2023 and December 31, 2023. In addition, the Eighth Amended Advisory Agreement also clarified that for any future quarter whereby an incentive fee would exceed by greater than 15% the average quarterly incentive fee paid, the measurement would be versus the last four quarters where an incentive fee was actually paid. The calculation of the other fees was unchanged.
31
Capital Gain Fee
Under the Advisory Agreement, we will pay to the Adviser a capital gain-based incentive fee that will be calculated and payable in arrears as of the end of each fiscal year (or upon termination of the Advisory Agreement). In determining the capital gain fee, we will calculate aggregate realized capital gains and aggregate realized capital losses for the applicable time period. For this purpose, aggregate realized capital gains and losses, if any, equals the realized gain or loss calculated by the difference between the sales price of the property, less any costs to sell the property and the current gross value of the property (equal to the property’s original acquisition price plus any subsequent non-reimbursed capital improvements) of the disposed property. At the end of the fiscal year, if this number is positive, then the capital gain fee payable for such time period shall equal 15.0% of such amount. No capital gain fee was recognized during the three and six months ended June 30, 2024 or 2023.
Termination Fee
The Advisory Agreement includes a termination fee clause whereby, in the event of our termination of the agreement without cause (with 120 days’ prior written notice and the vote of at least two-thirds of our independent directors), a termination fee would be payable to the Adviser equal to two times the sum of the average annual base management fee and incentive fee earned by the Adviser during the 24-month period prior to such termination. A termination fee is also payable if the Adviser terminates the agreement after the Company has defaulted and applicable cure periods have expired. The agreement may also be terminated for cause by us (with 30 days’ prior written notice and the vote of at least two-thirds of our independent directors), with no termination fee payable. Cause is defined in the Advisory Agreement to include if the Adviser breaches any material provisions of the agreement, the bankruptcy or insolvency of the Adviser, dissolution of the Adviser and fraud or misappropriation of funds.
Administration Agreement
Under the terms of the Administration Agreement, we pay separately for our allocable portion of our Administrator’s overhead expenses in performing its obligations to us including, but not limited to, rent and our allocable portion of the salaries and benefits expenses of our Administrator’s employees, including, but not limited to, our chief financial officer, treasurer, chief compliance officer, general counsel and secretary (who also serves as our Administrator’s president, general counsel and secretary), and their respective staffs. Our allocable portion of the Administrator’s expenses are generally derived by multiplying our Administrator’s total expenses by the appropriate percentage of time the Administrator’s employees perform services for us in relation to their time spent performing services for all companies serviced by our Administrator under contractual agreements.
Significant Accounting Policies and Estimates
The preparation of our financial statements in accordance with GAAP requires management to make judgments that are subjective in nature to make certain estimates and assumptions. Application of these accounting policies involves the exercise of judgment regarding the use of assumptions as to future uncertainties, and as a result, actual results could materially differ from these estimates. A summary of all of our significant accounting policies is provided in Note 1 to our consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2023, filed by us with the U.S. Securities and Exchange Commission (the “SEC”) on February 21, 2024 (our “2023 Form 10-K”). There were no material changes to our critical accounting policies or estimates during the six months ended June 30, 2024.
Results of Operations
The weighted average yield on our total portfolio, which was 8.6% and 7.9% as of June 30, 2024 and 2023, respectively, is calculated by taking the annualized straight-line rents plus operating expense recoveries, reflected as lease revenue on our condensed consolidated statements of operations and other comprehensive income, less property operating expenses, of each acquisition since inception, as a percentage of the acquisition cost plus subsequent capital improvements. The weighted average yield does not account for the interest expense incurred on the mortgages placed on our properties.
32
A comparison of our operating results for the three and six months ended June 30, 2024 and 2023 is below (dollars in thousands, except per share amounts):
| For the three months ended June 30, | ||||||||||||||||||||||||||
| 2024 | 2023 | $ Change | % Change | |||||||||||||||||||||||
| Operating revenues | ||||||||||||||||||||||||||
| Lease revenue | $ | 37,057 | $ | 38,658 | $ | (1,601) | (4.1) | % | ||||||||||||||||||
| Total operating revenues | $ | 37,057 | $ | 38,658 | $ | (1,601) | (4.1) | % | ||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||
| Depreciation and amortization | $ | 16,015 | $ | 16,936 | $ | (921) | (5.4) | % | ||||||||||||||||||
| Property operating expenses | 5,807 | 6,738 | (931) | (13.8) | % | |||||||||||||||||||||
| Base management fee | 1,516 | 1,605 | (89) | (5.5) | % | |||||||||||||||||||||
| Incentive fee | 1,245 | — | 1,245 | 100.0 | % | |||||||||||||||||||||
| Administration fee | 594 | 546 | 48 | 8.8 | % | |||||||||||||||||||||
| General and administrative | 1,046 | 1,068 | (22) | (2.1) | % | |||||||||||||||||||||
| Impairment charge | — | 6,823 | (6,823) | (100.0) | % | |||||||||||||||||||||
| Total operating expense before incentive fee waiver | $ | 26,223 | $ | 33,716 | $ | (7,493) | (22.2) | % | ||||||||||||||||||
| Incentive fee waiver | (250) | — | (250) | 100.0 | % | |||||||||||||||||||||
| Total operating expenses | $ | 25,973 | $ | 33,716 | $ | (7,743) | (23.0) | % | ||||||||||||||||||
| Other income (expense) | ||||||||||||||||||||||||||
| Interest expense | $ | (9,463) | $ | (9,081) | $ | (382) | 4.2 | % | ||||||||||||||||||
| Loss on sale of real estate, net | (47) | (451) | 404 | (89.6) | % | |||||||||||||||||||||
| Other income | 26 | 2 | 24 | 1,200.0 | % | |||||||||||||||||||||
| Total other (expense), net | $ | (9,484) | $ | (9,530) | $ | 46 | (0.5) | % | ||||||||||||||||||
| Net income (loss) | $ | 1,600 | $ | (4,588) | $ | 6,188 | (134.9) | % | ||||||||||||||||||
| Distributions attributable to Series E, F, and G preferred stock | (3,116) | (3,058) | (58) | 1.9 | % | |||||||||||||||||||||
| Distributions attributable to senior common stock | (105) | (106) | 1 | (0.9) | % | |||||||||||||||||||||
| Loss on extinguishment of Series F preferred stock | (4) | (6) | 2 | (33.3) | % | |||||||||||||||||||||
| Net loss attributable to common stockholders and Non-controlling OP Unitholders | $ | (1,625) | $ | (7,758) | $ | 6,133 | (79.1) | % | ||||||||||||||||||
| Net loss attributable to common stockholders and Non-controlling OP Unitholders per weighted average share and unit - basic & diluted | $ | (0.04) | $ | (0.19) | $ | 0.15 | (78.9) | % | ||||||||||||||||||
| FFO available to common stockholders and Non-controlling OP Unitholders - basic (1) | $ | 14,437 | $ | 16,452 | $ | (2,015) | (12.2) | % | ||||||||||||||||||
| FFO available to common stockholders and Non-controlling OP Unitholders - diluted (1) | $ | 14,542 | $ | 16,558 | $ | (2,016) | (12.2) | % | ||||||||||||||||||
| FFO per weighted average share of common stock and Non-controlling OP Units - basic (1) | $ | 0.36 | $ | 0.41 | $ | (0.05) | (12.2) | % | ||||||||||||||||||
| FFO per weighted average share of common stock and Non-controlling OP Units - diluted (1) | $ | 0.36 | $ | 0.41 | $ | (0.05) | (12.2) | % | ||||||||||||||||||
(1)Refer to the “Funds from Operations” section below within the Management’s Discussion and Analysis section for the definition of FFO.
33
| For the six months ended June 30, | ||||||||||||||||||||||||||
| 2024 | 2023 | $ Change | % Change | |||||||||||||||||||||||
| Operating revenues | ||||||||||||||||||||||||||
| Lease revenue | $ | 72,779 | $ | 75,212 | $ | (2,433) | (3.2) | % | ||||||||||||||||||
| Total operating revenues | $ | 72,779 | $ | 75,212 | $ | (2,433) | (3.2) | % | ||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||
| Depreciation and amortization | $ | 29,341 | $ | 31,640 | $ | (2,299) | (7.3) | % | ||||||||||||||||||
| Property operating expenses | 11,692 | 13,465 | (1,773) | (13.2) | % | |||||||||||||||||||||
| Base management fee | 3,051 | 3,210 | (159) | (5.0) | % | |||||||||||||||||||||
| Incentive fee | 2,416 | — | 2,416 | 100.0 | % | |||||||||||||||||||||
| Administration fee | 1,225 | 1,110 | 115 | 10.4 | % | |||||||||||||||||||||
| General and administrative | 2,093 | 2,131 | (38) | (1.8) | % | |||||||||||||||||||||
| Impairment charge | 493 | 6,823 | (6,330) | (92.8) | % | |||||||||||||||||||||
| Total operating expense before incentive fee waiver | $ | 50,311 | $ | 58,379 | $ | (8,068) | (13.8) | % | ||||||||||||||||||
| Incentive fee waiver | (1,021) | — | (1,021) | 100.0 | % | |||||||||||||||||||||
| Total operating expenses | $ | 49,290 | $ | 58,379 | $ | (9,089) | (15.6) | % | ||||||||||||||||||
| Other (expense) income | ||||||||||||||||||||||||||
| Interest expense | $ | (18,960) | $ | (17,909) | $ | (1,051) | 5.9 | % | ||||||||||||||||||
| Gain (loss) on sale of real estate, net | 236 | (451) | 687 | (152.3) | % | |||||||||||||||||||||
| Gain on debt extinguishment, net | 300 | — | 300 | 100.0 | % | |||||||||||||||||||||
| Other income | 60 | 107 | (47) | (43.9) | % | |||||||||||||||||||||
| Total other expense, net | $ | (18,364) | $ | (18,253) | $ | (111) | 0.6 | % | ||||||||||||||||||
| Net income (loss) | $ | 5,125 | $ | (1,420) | $ | 6,545 | (460.9) | % | ||||||||||||||||||
| Distributions attributable to Series E, F, and G preferred stock | (6,229) | (6,080) | (149) | 2.5 | % | |||||||||||||||||||||
| Distributions attributable to senior common stock | (211) | (215) | 4 | (1.9) | % | |||||||||||||||||||||
| Loss on extinguishment of Series F preferred stock | (7) | (11) | 4 | (36.4) | % | |||||||||||||||||||||
| Gain on repurchase of Series G preferred stock | — | 3 | (3) | (100.0) | % | |||||||||||||||||||||
| Net loss attributable to common stockholders and Non-controlling OP Unitholders | $ | (1,322) | $ | (7,723) | $ | 6,401 | (82.9) | % | ||||||||||||||||||
| Net loss attributable to common stockholders and Non-controlling OP Unitholders per weighted average share and unit - basic & diluted | $ | (0.03) | $ | (0.19) | $ | 0.16 | (84.2) | % | ||||||||||||||||||
| FFO available to common stockholders and Non-controlling OP Unitholders - basic (1) | $ | 27,976 | $ | 31,191 | $ | (3,215) | (10.3) | % | ||||||||||||||||||
| FFO available to common stockholders and Non-controlling OP Unitholders - diluted (1) | $ | 28,187 | $ | 31,406 | $ | (3,219) | (10.2) | % | ||||||||||||||||||
| FFO per weighted average share of common stock and Non-controlling OP Unit - basic (1) | $ | 0.69 | $ | 0.77 | $ | (0.08) | (10.4) | % | ||||||||||||||||||
| FFO per weighted average share of common stock and Non-controlling OP Unit - diluted (1) | $ | 0.69 | $ | 0.77 | $ | (0.08) | (10.4) | % | ||||||||||||||||||
(1)Refer to the “Funds from Operations” section below within the Management’s Discussion and Analysis section for the definition of FFO.
Same Store Analysis
For the purposes of the following discussion, same store properties are properties we owned as of January 1, 2023, which have not been subsequently vacated or disposed of. Acquired and disposed of properties are properties which were acquired, disposed of or classified as held for sale at any point subsequent to December 31, 2022. Properties with vacancy are properties that were fully vacant or had greater than 5.0% vacancy, based on square footage, at any point subsequent to January 1, 2023.
34
Operating Revenues
| For the three months ended June 30, | ||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||
| Lease Revenues | 2024 | 2023 | $ Change | % Change | ||||||||||||||||||||||
| Same Store Properties | $ | 30,689 | $ | 32,664 | $ | (1,975) | (6.0) | % | ||||||||||||||||||
| Acquired & Disposed Properties | 2,713 | 2,387 | 326 | 13.7 | % | |||||||||||||||||||||
| Properties with Vacancy | 3,655 | 3,607 | 48 | 1.3 | % | |||||||||||||||||||||
| $ | 37,057 | $ | 38,658 | $ | (1,601) | (4.1) | % | |||||||||||||||||||
| For the six months ended June 30, | ||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||
| Lease Revenues | 2024 | 2023 | $ Change | % Change | ||||||||||||||||||||||
| Same Store Properties | $ | 61,096 | $ | 62,944 | $ | (1,848) | (2.9) | % | ||||||||||||||||||
| Acquired & Disposed Properties | 4,419 | 5,179 | (760) | (14.7) | % | |||||||||||||||||||||
| Properties with Vacancy | 7,264 | 7,089 | 175 | 2.5 | % | |||||||||||||||||||||
| $ | 72,779 | $ | 75,212 | $ | (2,433) | (3.2) | % | |||||||||||||||||||
Lease revenues consist of rental income and operating expense recoveries earned from our tenants. Lease revenues from same store properties decreased for the three and six months ended June 30, 2024, due to accelerated rent attributable to a lease termination during the three and six months ended June 30, 2023. Lease revenues increased for acquired and disposed of properties for the three months ended June 30, 2024, as compared to the three months ended June 30, 2023, primarily due to accelerated rent attributable to a lease termination on a property that was sold during the current period. Lease revenues decreased for acquired and disposed of properties for the six months ended June 30, 2024, as compared to the six months ended June 30, 2023, primarily due to loss of variable lease payments from the nine property sales subsequent to June 30, 2023, partially offset by lease revenue from the nine properties acquired subsequent to June 30, 2023 and accelerated rent attributable to a lease termination on a property that was sold during the current period. Lease revenues increased for our properties with vacancy for the three and six months ended June 30, 2024 due to an increase in rental revenue from partially leasing vacant space and variable lease payments due to an increase in property operating expenses.
Operating Expenses
Depreciation and amortization expense decreased for the three and six months ended June 30, 2024, as compared to the three and six months ended June 30, 2023, due to the reduced depreciation and amortization expense from the nine property sales subsequent to June 30, 2023, partially offset by an increase in depreciation and amortization expense on the nine properties acquired subsequent to June 30, 2023.
| For the three months ended June 30, | ||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||
| Property Operating Expenses | 2024 | 2023 | $ Change | % Change | ||||||||||||||||||||||
| Same Store Properties | $ | 4,388 | $ | 4,195 | $ | 193 | 4.6 | % | ||||||||||||||||||
| Acquired & Disposed Properties | 105 | 860 | (755) | (87.8) | % | |||||||||||||||||||||
| Properties with Vacancy | 1,314 | 1,683 | (369) | (21.9) | % | |||||||||||||||||||||
| $ | 5,807 | $ | 6,738 | $ | (931) | (13.8) | % | |||||||||||||||||||
| For the six months ended June 30, | ||||||||||||||||||||||||||
| (Dollars in Thousands) | ||||||||||||||||||||||||||
| Property Operating Expenses | 2024 | 2023 | $ Change | % Change | ||||||||||||||||||||||
| Same Store Properties | $ | 8,320 | $ | 8,183 | $ | 137 | 1.7 | % | ||||||||||||||||||
| Acquired & Disposed Properties | 449 | 2,109 | (1,660) | (78.7) | % | |||||||||||||||||||||
| Properties with Vacancy | 2,923 | 3,173 | (250) | (7.9) | % | |||||||||||||||||||||
| $ | 11,692 | $ | 13,465 | $ | (1,773) | (13.2) | % | |||||||||||||||||||
Property operating expenses consist of franchise taxes, property management fees, insurance, ground lease payments, property maintenance and repair expenses paid on behalf of certain of our properties. The increase in property operating expenses for
35
same store properties for the three and six months ended June 30, 2024, from the comparable 2023 period, was a result of general cost increases due to the inflationary environment during the three and six months ended June 30, 2024. The decrease in property operating expenses for acquired and disposed of properties for the three and six months ended June 30, 2024, from the comparable 2023 period, is a result of a decrease in property operating expenses from the nine property sales subsequent to June 30, 2023, minimally offset by the property operating expense from the nine properties acquired subsequent to June 30, 2023. The decrease in property operating expenses for properties with vacancy for the three and six months ended June 30, 2024, as compared to the three and six months ended June 30, 2023, is a result of a reduction in real estate taxes due to successful appeals.
The base management fee paid to the Adviser decreased for the three and six months ended June 30, 2024, as compared to the three and six months ended June 30, 2023, due to a decrease in Gross Tangible Real Estate over the three and six months ended June 30, 2024 from property sales as compared to Gross Tangible Real Estate during the three and six months ended June 30, 2023. The calculation of the base management fee is described in detail above in subheading “Advisory and Administration Agreements.”
The incentive fee paid to the Adviser increased for the three and six months ended June 30, 2024, as compared to the three and six months ended June 30, 2023, due to the payment of the incentive fee being contractually eliminated for the quarters ended March 31, 2023 and June 30, 2023, as outlined in the Seventh Amended Advisory Agreement and Eighth Amended Advisory Agreement. We recorded an incentive fee, which was partially waived, during the three and six months ended June 30, 2024. The calculation of the incentive fee is described in detail above in subheading “Advisory and Administration Agreements.”
The administration fee paid to the Administrator increased for the three and six months ended June 30, 2024, as compared to the three and six months ended June 30, 2023, due to our Administrator incurring greater costs that are allocated to us. The calculation of the administration fee is described in detail above in subheading “Advisory and Administration Agreements.”
General and administrative expenses remained consistent for the three and six months ended June 30, 2024, as compared to the three and six months ended June 30, 2023.
Other Income and Expenses
Interest expense increased for the three and six months ended June 30, 2024, as compared to the three and six months ended June 30, 2023. This increase was primarily a result of increased interest costs on variable rate debt, as global interest rates have increased in reaction to growing inflation, coupled with costs associated with the maturity of several interest rate caps.
We sold four non-core office properties during the three and six months ended June 30, 2024, and as a result, incurred a gain on sale of real estate, net, and a gain on debt extinguishment, net. We sold two non-core office properties during the three and six months ended June 30, 2023, and as a result, incurred a loss on sale of real estate, net.
Other income increased for the three months ended June 30, 2024, as compared to the three months ended June 30, 2023, due to nonrecurring income items that occurred in the three months ended June 30, 2024. Other income decreased for the six months ended June 30, 2024, as compared to the six months ended June 30, 2023, due to nonrecurring income items that occurred in the six months ended June 30, 2023.
Net Income (Loss) Available (Attributable) to Common Stockholders and Non-controlling OP Unitholders
Net income (loss) available (attributable) to common stockholders and Non-controlling OP Unitholders increased for the three and six months ended June 30, 2024, as compared to the three and six months ended June 30, 2023, primarily due to a decrease in depreciation and amortization from the nine property sales subsequent to June 30, 2023, impairment charges in the prior period, and a gain on sale, net, and gain on debt extinguishment, net, during the current period. This was partially offset by depreciation and amortization from the nine properties acquired subsequent to June 30, 2023, decrease in operating revenues due to lease termination fees in the prior period, an increase in interest expense due to higher borrowing costs on variable rate debt due to global interest rate expansion, and the Incentive Fee accrued in the current period, which was contractually eliminated in the prior period.
36
Liquidity and Capital Resources
Overview
Our sources of liquidity include cash flows from operations, cash and cash equivalents, borrowings under our Credit Facility and issuing additional equity securities. Our available liquidity as of June 30, 2024 was $52.5 million, consisting of approximately $10.4 million in cash and cash equivalents and available borrowing capacity of $42.1 million under our Credit Facility. Our available borrowing capacity under the Credit Facility increased to $60.3 million as of August 6, 2024.
Future Capital Needs
We actively seek conservative investments that we expect are likely to produce income to pay distributions to our stockholders. We intend to use the proceeds received from future equity raised and debt capital borrowed to continue to invest in industrial and office real property, make mortgage loans, or pay down outstanding borrowings under our Revolver. Accordingly, to ensure that we are able to effectively execute our business strategy, we routinely review our liquidity requirements and continually evaluate all potential sources of liquidity. Our short-term liquidity needs include proceeds necessary to fund our distributions to stockholders, pay the debt service costs on our existing long-term mortgages, refinancing maturing debt and fund our current operating costs. Our long-term liquidity needs include proceeds necessary to grow and maintain our portfolio of investments.
We believe that our available liquidity is sufficient to fund our distributions to stockholders, pay the debt service costs on our existing long-term mortgages and fund our current operating costs in the near term. We also believe we will be able to refinance our mortgage debt as it matures. Additionally, to satisfy our short-term obligations, we may request credits to our management fees that are issued from our Adviser, although our Adviser is under no obligation to provide any such credits, either in whole or in part. We further believe that our cash flow from operations coupled with the financing capital available to us in the future are sufficient to fund our long-term liquidity needs.
Equity Capital
During the six months ended June 30, 2024, we raised net proceeds of $10.6 million of common equity under the 2024 Common Stock Sales Agreement. We raised net proceeds of $0.6 million from sales of our Series F Preferred Stock during the six months ended June 30, 2024.
As of August 6, 2024, we had the ability to raise up to $1.1 billion of additional equity capital through the sale and issuance of securities that are registered under the 2024 Registration Statement, in one or more future public offerings. We expect to continue to use our 2024 Common Stock Sales Agreement as a source of liquidity for the remainder of 2024.
Debt Capital
As of June 30, 2024, we had 39 mortgage notes payable in the aggregate principal amount of $275.7 million, collateralized by a total of 45 properties with a remaining weighted average maturity of 3.8 years. The weighted-average interest rate on the mortgage notes payable as of June 30, 2024 was 4.24%.
We continue to see banks and other non-bank lenders willing to issue mortgages for properties comparable to those held in our portfolio on terms that are commercially reasonable. Consequently, we remain focused on obtaining mortgages through insurance companies, regional banks, non-bank lenders and, to a lesser extent, the commercial mortgage-backed securities market.
As of June 30, 2024, we had mortgage debt in the aggregate principal amount of $4.7 million payable during the remainder of 2024 and $34.4 million payable during 2025. The 2024 principal amount payable includes amortizing principal payments only, as there are no balloon principal payments due during the remaining six months of 2024. We anticipate being able to refinance our mortgages that come due during 2025 with a combination of new mortgage debt, availability under our Credit Facility, the issuance of additional equity securities under our 2024 Common Stock Sales Agreement, or the sale and issuance of other equity securities (including our Series F Preferred Stock) that are registered under the 2024 Registration Statement.
37
Operating Activities
Net cash provided by operating activities during the six months ended June 30, 2024, was $28.6 million, remaining consistent with net cash provided by operating activities of $30.7 million for the six months ended June 30, 2023. The majority of cash from operating activities is generated from the lease revenues that we receive from our tenants. We utilize this cash to fund our property-level operating expenses and use the excess cash primarily for debt and interest payments on our mortgage notes payable, interest payments on our Credit Facility, distributions to our stockholders, management fees to our Adviser, Administration fees to our Administrator and other entity-level operating expenses.
Investing Activities
Net cash provided by investing activities during the six months ended June 30, 2024, was $5.8 million, which primarily consisted of a five-property acquisition, coupled with capital improvements performed at certain of our properties, partially offset by proceeds from four property sales. Net cash used in investing activities during the six months ended June 30, 2023, was $6.9 million, which primarily consisted of one property acquisition, coupled with capital improvements performed at certain of our properties, partially offset by proceeds from two property sales.
Financing Activities
Net cash used in financing activities during the six months ended June 30, 2024, was $36.1 million, which primarily consisted of $22.1 million of mortgage principal repayments, and distributions paid to common, senior common and preferred shareholders, partially offset by the issuance of $11.4 million of equity and net borrowings on our credit facility. Net cash used in financing activities for the six months ended June 30, 2023, was $19.2 million, which primarily consisted of $11.3 million of mortgage debt repayments, and distributions paid to common, senior common and preferred shareholders, partially offset by the issuance of $8.8 million of common and preferred equity and net borrowings on our credit facility.
Credit Facility
On August 18, 2022, we amended, extended and upsized our Credit Facility, increasing our Revolver from $100.0 million to $120.0 million (and its term to August 2026), adding the new $140.0 million Term Loan C, decreasing the principal balance of Term Loan B to $60.0 million and extending the maturity date of Term Loan A to August 2027. Term Loan C has a maturity date of February 18, 2028 and a SOFR spread ranging from 125 to 195 basis points, depending on our leverage. On September 27, 2022, we further increased the Revolver to $125.0 million and the Term Loan C to $150.0 million, as permitted under the terms of the Credit Facility. We entered into multiple interest rate swap agreements on Term Loan A and Term Loan C, which swap the interest rate to fixed rates from 3.15% to 3.75%. We incurred fees of approximately $4.2 million in connection with extending and upsizing our Credit Facility. The net proceeds of the transaction were used to repay the then-outstanding borrowings on the Revolver, pay off mortgage debt, and fund acquisitions. The Credit Facility’s current bank syndicate is comprised of KeyBank, Fifth Third Bank, The Huntington National Bank, Bank of America, Synovus Bank, United Bank, First Financial Bank, and S&T Bank.
As of June 30, 2024, there was $451.2 million outstanding under our Credit Facility at a weighted average interest rate of approximately 6.79% and no outstanding letters of credit. As of August 6, 2024, the maximum additional amount we could draw under the Credit Facility was $60.3 million. We were in compliance with all covenants under the Credit Facility as of June 30, 2024.
38
Contractual Obligations
The following table reflects our material contractual obligations as of June 30, 2024 (dollars in thousands):
| Payments Due by Period | ||||||||||||||||||||||||||||||||
| Contractual Obligations | Total | Less than 1 Year | 1-3 Years | 3-5 Years | More than 5 Years | |||||||||||||||||||||||||||
| Debt Obligations (1) | $ | 726,884 | $ | 24,078 | $ | 237,287 | $ | 405,925 | $ | 59,594 | ||||||||||||||||||||||
| Interest on Debt Obligations (2) | 128,185 | 41,281 | 68,163 | 15,908 | 2,833 | |||||||||||||||||||||||||||
| Operating Lease Obligations (3) | 5,911 | 457 | 920 | 941 | 3,593 | |||||||||||||||||||||||||||
| Purchase Obligations (4) | 10,625 | 8,492 | 2,133 | — | — | |||||||||||||||||||||||||||
| $ | 871,605 | $ | 74,308 | $ | 308,503 | $ | 422,774 | $ | 66,020 | |||||||||||||||||||||||
(1)Debt obligations represent borrowings under our Revolver, which represents $81.2 million of the debt obligation due in 2026, our Term Loan A, which represents $160.0 million of the debt obligation due in 2027, our Term Loan B, which represents $60.0 million of the debt obligation due in 2026, our Term Loan C, which represents $150.0 million of the debt obligation due in 2028 and mortgage notes payable that were outstanding as of June 30, 2024. This figure does not include $(0.02) million of premiums and (discounts), net and $4.3 million of deferred financing costs, net, which are reflected in mortgage notes payable, net and borrowings under Term Loan, net on the condensed consolidated balance sheets.
(2)Interest on debt obligations includes estimated interest on borrowings under our Revolver and Term Loan and mortgage notes payable. The balance and interest rate on our Revolver, Term Loan A, Term Loan B and Term Loan C is variable; thus, the interest payment obligation calculated for purposes of this table was based upon rates and balances as of June 30, 2024.
(3)Operating lease obligations represent the ground lease payments due on three of our properties.
(4)Purchase obligations consist of tenant and capital improvements at eight of our properties.
Off-Balance Sheet Arrangements
We did not have any material off-balance sheet arrangements as of June 30, 2024.
Funds from Operations
The National Association of Real Estate Investment Trusts (“NAREIT”) developed Funds from Operations (“FFO”) as a relevant non-GAAP supplemental measure of operating performance of an equity REIT to recognize that income-producing real estate historically has not depreciated on the same basis determined under GAAP. FFO, as defined by NAREIT, is net income (computed in accordance with GAAP), excluding gains or losses from sales of property and impairment losses on property, plus depreciation and amortization of real estate assets, and after adjustments for unconsolidated partnerships and joint ventures.
FFO does not represent cash flows from operating activities in accordance with GAAP, which, unlike FFO, generally reflects all cash effects of transactions and other events in the determination of net income. FFO should not be considered an alternative to net income as an indication of our performance or to cash flows from operations as a measure of liquidity or ability to make distributions. Comparison of FFO, using the NAREIT definition, to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in the application of the NAREIT definition used by such REITs.
FFO available to common stockholders is FFO adjusted to subtract distributions made to holders of preferred stock and senior common stock. We believe that net income available to common stockholders is the most directly comparable GAAP measure to FFO available to common stockholders.
Basic funds from operations per share (“Basic FFO per share”), and diluted funds from operations per share (“Diluted FFO per share”), is FFO available to common stockholders divided by the number of weighted average shares of common stock outstanding and FFO available to common stockholders divided by the number of weighted average shares of common stock outstanding on a diluted basis, respectively, during a period. We believe that FFO available to common stockholders, Basic FFO per share and Diluted FFO per share are useful to investors because they provide investors with a further context for evaluating our FFO results in the same manner that investors use net income and earnings per share (“EPS”), in evaluating net income available to common stockholders. In addition, because most REITs provide FFO available to common stockholders, Basic FFO and Diluted FFO per share information to the investment community, we believe these are useful supplemental measures when comparing us to other REITs. We believe that net income is the most directly comparable GAAP measure to FFO, Basic EPS is the most directly comparable GAAP measure to Basic FFO per share, and that Diluted EPS is the most directly comparable GAAP measure to Diluted FFO per share.
39
The following table provides a reconciliation of our FFO available to common stockholders for the three and six months ended June 30, 2024 and 2023, respectively, to the most directly comparable GAAP measure, net income available to common stockholders, and a computation of basic and diluted FFO per weighted average share of common stock:
| For the three months ended June 30, | For the six months ended June 30, | |||||||||||||||||||||||||
| (Dollars in Thousands, Except for Per Share Amounts) | (Dollars in Thousands, Except for Per Share Amounts) | |||||||||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||||||||
| Calculation of basic FFO per share of common stock and Non-controlling OP Unit | ||||||||||||||||||||||||||
| Net income | $ | 1,600 | $ | (4,588) | $ | 5,125 | $ | (1,420) | ||||||||||||||||||
| Less: Distributions attributable to preferred and senior common stock | (3,221) | (3,164) | (6,440) | (6,295) | ||||||||||||||||||||||
| Less: Loss on extinguishment of Series F preferred stock | (4) | (6) | (7) | (11) | ||||||||||||||||||||||
| Add: Gain on repurchase of Series G preferred stock | — | — | — | 3 | ||||||||||||||||||||||
| Net loss attributable to common stockholders and Non-controlling OP Unitholders | $ | (1,625) | $ | (7,758) | $ | (1,322) | $ | (7,723) | ||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Add: Real estate depreciation and amortization | $ | 16,015 | $ | 16,936 | $ | 29,341 | $ | 31,640 | ||||||||||||||||||
| Add: Impairment charge | — | 6,823 | 493 | 6,823 | ||||||||||||||||||||||
| Add: Loss on sale of real estate, net | 47 | 451 | — | 451 | ||||||||||||||||||||||
| Less: Gain on sale of real estate, net | — | — | (236) | — | ||||||||||||||||||||||
| Less: Gain on debt extinguishment, net | — | — | (300) | — | ||||||||||||||||||||||
| FFO available to common stockholders and Non-controlling OP Unitholders - basic | $ | 14,437 | $ | 16,452 | $ | 27,976 | $ | 31,191 | ||||||||||||||||||
| Weighted average common shares outstanding - basic | 40,311,476 | 39,978,674 | 40,157,479 | 39,950,672 | ||||||||||||||||||||||
| Weighted average Non-controlling OP Units outstanding | 241,637 | 391,468 | 276,140 | 391,468 | ||||||||||||||||||||||
| Weighted average common shares and Non-controlling OP Units | 40,553,113 | 40,370,142 | 40,433,619 | 40,342,140 | ||||||||||||||||||||||
| Basic FFO per weighted average share of common stock and Non-controlling OP Unit | $ | 0.36 | $ | 0.41 | $ | 0.69 | $ | 0.77 | ||||||||||||||||||
| Calculation of diluted FFO per share of common stock and Non-controlling OP Unit | ||||||||||||||||||||||||||
| Net income | $ | 1,600 | $ | (4,588) | $ | 5,125 | $ | (1,420) | ||||||||||||||||||
| Less: Distributions attributable to preferred and senior common stock | (3,221) | (3,164) | (6,440) | (6,295) | ||||||||||||||||||||||
| Less: Loss on extinguishment of Series F preferred stock | (4) | (6) | (7) | (11) | ||||||||||||||||||||||
| Add: Gain on repurchase of Series G preferred stock | — | — | — | 3 | ||||||||||||||||||||||
| Net loss attributable to common stockholders and Non-controlling OP Unitholders | $ | (1,625) | $ | (7,758) | $ | (1,322) | $ | (7,723) | ||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||
| Add: Real estate depreciation and amortization | $ | 16,015 | $ | 16,936 | $ | 29,341 | $ | 31,640 | ||||||||||||||||||
| Add: Impairment charge | — | 6,823 | 493 | 6,823 | ||||||||||||||||||||||
| Add: Income impact of assumed conversion of senior common stock | 105 | 106 | 211 | 215 | ||||||||||||||||||||||
| Add: Loss on sale of real estate, net | 47 | 451 | — | 451 | ||||||||||||||||||||||
| Less: Gain on sale of real estate, net | — | — | (236) | — | ||||||||||||||||||||||
| Less: Gain on debt extinguishment, net | — | — | (300) | — | ||||||||||||||||||||||
| FFO available to common stockholders and Non-controlling OP Unitholders plus assumed conversions | $ | 14,542 | $ | 16,558 | $ | 28,187 | $ | 31,406 | ||||||||||||||||||
| Weighted average common shares outstanding - basic | 40,311,476 | 39,978,674 | 40,157,479 | 39,950,672 | ||||||||||||||||||||||
| Weighted average Non-controlling OP Units outstanding | 241,637 | 391,468 | 276,140 | 391,468 | ||||||||||||||||||||||
| Effect of convertible senior common stock | 342,247 | 345,132 | 342,247 | 345,132 | ||||||||||||||||||||||
| Weighted average common shares and Non-controlling OP Units outstanding - diluted | 40,895,360 | 40,715,274 | 40,775,866 | 40,687,272 | ||||||||||||||||||||||
| Diluted FFO per weighted average share of common stock and Non-controlling OP Unit | $ | 0.36 | $ | 0.41 | $ | 0.69 | $ | 0.77 | ||||||||||||||||||
| Distributions declared per share of common stock and Non-controlling OP Unit | $ | 0.30 | $ | 0.30 | $ | 0.60 | $ | 0.60 | ||||||||||||||||||
40
| Item 3. | Quantitative and Qualitative Disclosures About Market Risk. | ||||
Market risk includes risks that arise from changes in interest rates, foreign currency exchange rates, commodity prices, equity prices and other market changes that affect market sensitive instruments. The primary risk that we believe we are and will be exposed to is interest rate risk. Certain of our leases contain escalations based on market indices, and the interest rate on our Credit Facility is variable. Although we seek to mitigate this risk by structuring such provisions of our loans and leases to contain a minimum interest rate or escalation rate, as applicable, these features do not eliminate this risk. To that end, we have entered into derivative contracts to cap interest rates for our variable rate notes payable, and we have entered into interest rate swaps whereby we pay a fixed interest rate to our respective counterparty, and receive SOFR in return. For details regarding our rate cap agreements and our interest rate swap agreements see Note 6, “Mortgage Notes Payable and Credit Facility” of the accompanying condensed consolidated financial statements.
To illustrate the potential impact of changes in interest rates on our net income for the six months ended June 30, 2024, we have performed the following analysis, which assumes that our condensed consolidated balance sheets remain constant and that no further actions beyond a minimum interest rate or escalation rate are taken to alter our existing interest rate sensitivity.
The following table summarizes the annual impact of a 1%, 2% and 3% increase, and a 1%, 2% and 3% decrease in SOFR as of June 30, 2024. As of June 30, 2024, our effective average SOFR was 5.33%. The impact of these fluctuations is presented below (dollars in thousands).
| Interest Rate Change | (Decrease) increase to Interest Expense | Net increase (decrease) to Net Income | ||||||||||||
| 3% Decrease to SOFR | $ | (4,061) | $ | 4,061 | ||||||||||
| 2% Decrease to SOFR | (2,707) | 2,707 | ||||||||||||
| 1% Decrease to SOFR | (1,354) | 1,354 | ||||||||||||
| 1% Increase to SOFR | 897 | (897) | ||||||||||||
| 2% Increase to SOFR | 1,795 | (1,795) | ||||||||||||
| 3% Increase to SOFR | 2,692 | (2,692) | ||||||||||||
As of June 30, 2024, the fair value of our mortgage debt outstanding was $245.8 million. Interest rate fluctuations may affect the fair value of our debt instruments. If interest rates on our debt instruments, using rates at June 30, 2024, had been one percentage point higher or lower, the fair value of those debt instruments on that date would have decreased or increased by $7.4 million and $7.8 million, respectively.
The amount outstanding under the Credit Facility approximates fair value as of June 30, 2024.
In the future, we may be exposed to additional effects of interest rate changes, primarily as a result of our Revolver, Term Loans (i.e. Term Loan A, Term Loan B, and Term Loan C), or long-term mortgage debt, which we use to maintain liquidity and fund expansion of our real estate investment portfolio and operations. Our interest rate risk management objectives are to limit the impact of interest rate changes on earnings and cash flows and to lower overall borrowing costs. To achieve these objectives, we will borrow primarily at fixed rates or variable rates with the lowest margins available and, in some cases, with the ability to convert variable rates to fixed rates. We may also enter into derivative financial instruments such as interest rate swaps and caps to mitigate the interest rate risk on a related financial instrument. We will not enter into derivative or interest rate transactions for speculative purposes.
In addition to changes in interest rates, the value of our real estate is subject to fluctuations based on changes in local and regional economic conditions and changes in the creditworthiness of lessees and borrowers, all of which may affect our ability to refinance debt, if necessary.
41
| Item 4. | Controls and Procedures. | ||||
a) Evaluation of Disclosure Controls and Procedures
As of June 30, 2024, our management, including our chief executive officer and chief financial officer, evaluated the effectiveness of the design and operation of our disclosure controls and procedures. Based on that evaluation, the chief executive officer and chief financial officer, concluded that our disclosure controls and procedures were effective as of June 30, 2024 in providing a reasonable level of assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in applicable SEC rules and forms, including providing a reasonable level of assurance that information required to be disclosed by us in such reports is accumulated and communicated to our management, including our chief executive officer and our chief financial officer, as appropriate to allow timely decisions regarding required disclosure. However, in evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated can provide only reasonable assurance of necessarily achieving the desired control objectives, and management was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.
b) Changes in Internal Control over Financial Reporting
There were no changes in our internal control over financial reporting that occurred during the quarter ended June 30, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
42
PART II – OTHER INFORMATION
| Item 1. | Legal Proceedings. | ||||
We are not currently subject to any material legal proceedings, nor, to our knowledge, is any material legal proceeding threatened against us. However, from time to time we may be party to various litigation matters, typically involving ordinary course and routine claims incidental to our business, which we may not consider material.
| Item 1A. | Risk Factors. | ||||
Our business is subject to certain risks and events that, if they occur, could adversely affect our financial condition and results of operations and the trading price of our securities. For a discussion of these risks, please refer to the section captioned “Item 1A. Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2023. There are no material changes to risks associated with our business or investment in our securities from those previously set forth in the report described above.
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | ||||
Sales of Unregistered Securities
None.
Issuer Purchases of Equity Securities
None.
| Item 3. | Defaults Upon Senior Securities | ||||
None.
| Item 4. | Mine Safety Disclosures | ||||
Not applicable.
| Item 5. | Other Information | ||||
None. Without limiting the generality of the foregoing, during the three months ended June 30, 2024, no officer or director of the Company adopted terminated
| Item 6. | Exhibits | ||||
Exhibit Index
| Exhibit Number | Exhibit Description | |||||||
| 3.1 | ||||||||
| 3.2 | ||||||||
| 3.3 | ||||||||
| 3.4 | ||||||||
43
| 3.5 | ||||||||
| 3.6 | ||||||||
| 3.7 | ||||||||
| 3.8 | ||||||||
| 3.9 | ||||||||
| 3.10 | ||||||||
| 3.11 | ||||||||
| 3.12 | ||||||||
| 4.1 | ||||||||
| 4.2 | ||||||||
| 4.3 | ||||||||
| 4.4 | ||||||||
| 4.5 | ||||||||
| 31.1* | ||||||||
| 31.2* | ||||||||
| 32.1** | ||||||||
| 32.2** | ||||||||
| 99.1* | ||||||||
| 101.INS*** | iXBRL Instance Document | |||||||
| 101.SCH*** | iXBRL Taxonomy Extension Schema Document | |||||||
| 101.CAL*** | iXBRL Taxonomy Extension Calculation Linkbase Document | |||||||
| 101.LAB*** | iXBRL Taxonomy Extension Label Linkbase Document | |||||||
| 101.PRE*** | iXBRL Taxonomy Extension Presentation Linkbase Document | |||||||
| 101.DEF*** | iXBRL Definition Linkbase | |||||||
| 104 | Cover Page Interactive Data File (formatted in iXBRL and contained in Exhibit 101) | |||||||
| * | Filed herewith | ||||
| ** | Furnished herewith | ||||
| *** | Attached as Exhibit 101 to this Quarterly Report on Form 10-Q are the following materials, formatted in iXBRL (eXtensible Business Reporting Language): (i) the Condensed Consolidated Balance Sheets as of June 30, 2024 and December 31, 2023, (ii) the Condensed Consolidated Statements of Operations and Comprehensive Income for the three and six months ended June 30, 2024 and 2023, (iii) the Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2024 and 2023 and (iv) the Notes to Condensed Consolidated Financial Statements. | ||||
44
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| Gladstone Commercial Corporation | |||||||||||||||||
| Date: | August 6, 2024 | By: | /s/ Gary Gerson | ||||||||||||||
| Gary Gerson | |||||||||||||||||
| Chief Financial Officer | |||||||||||||||||
| Date: | August 6, 2024 | By: | /s/ David Gladstone | ||||||||||||||
| David Gladstone | |||||||||||||||||
| Chief Executive Officer and Chairman of the Board of Directors | |||||||||||||||||
45