| | | |
Per Share
|
| |
Total
|
| ||||||
|
Public offering price
|
| | | $ | 10.50 | | | | | $ | 94,500,000 | | |
|
Underwriting discount
|
| | | $ | 0.4725 | | | | | $ | 4,252,500 | | |
|
Proceeds, before expenses, to us
|
| | | $ | 10.0275 | | | | | $ | 90,247,500 | | |
|
Jefferies
|
| |
BofA Securities
|
| |
Barclays
|
|
|
Scotiabank
|
| |
Stifel
|
|
|
Janney Montgomery Scott
|
| |
Regions Securities LLC
|
|
Table of Contents
|
| | |||||
Prospectus Supplement
|
| | |||||
| | |
Page
|
| |||
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-iv | | | |
| | | | S-1 | | | |
| | | | S-9 | | | |
| | | | S-13 | | | |
| | | | S-14 | | | |
| | | | S-16 | | | |
| | | | S-22 | | | |
| | | | S-22 | | | |
| | | | S-22 | | | |
Prospectus | | | | | | | |
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 15 | | | |
| | | | 18 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 27 | | | |
| | | | 50 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 59 | | |
Year of Lease Expiration
|
| |
Number of
Leases Expiring |
| |
Square
Footage of Leases Expiring |
| |
% Portfolio
Net Rentable Square Feet |
| |
ABR
|
| |
% of Retail
Portfolio ABR |
| |||||||||||||||
Available
|
| | | | — | | | | | | 185,825 | | | | | | 4.6% | | | | | $ | — | | | | | | —% | | |
Month-to-Month
|
| | | | 2 | | | | | | 1,602 | | | | | | —% | | | | | | 59,262 | | | | | | 0.1% | | |
2024
|
| | | | 23 | | | | | | 108,273 | | | | | | 2.7% | | | | | | 1,808,971 | | | | | | 2.3% | | |
2025
|
| | | | 89 | | | | | | 347,513 | | | | | | 8.6% | | | | | | 7,146,493 | | | | | | 9.3% | | |
2026
|
| | | | 94 | | | | | | 458,869 | | | | | | 11.4% | | | | | | 9,644,168 | | | | | | 12.5% | | |
2027
|
| | | | 87 | | | | | | 450,489 | | | | | | 11.2% | | | | | | 8,852,323 | | | | | | 11.5% | | |
2028
|
| | | | 75 | | | | | | 332,977 | | | | | | 8.2% | | | | | | 7,371,520 | | | | | | 9.6% | | |
2029
|
| | | | 82 | | | | | | 377,280 | | | | | | 9.3% | | | | | | 7,882,615 | | | | | | 10.2% | | |
2030
|
| | | | 63 | | | | | | 419,830 | | | | | | 10.4% | | | | | | 8,767,818 | | | | | | 11.4% | | |
2031
|
| | | | 39 | | | | | | 297,671 | | | | | | 7.4% | | | | | | 5,580,130 | | | | | | 7.2% | | |
2032
|
| | | | 33 | | | | | | 311,932 | | | | | | 7.7% | | | | | | 5,715,527 | | | | | | 7.4% | | |
2033
|
| | | | 29 | | | | | | 112,335 | | | | | | 2.8% | | | | | | 3,030,464 | | | | | | 3.9% | | |
Year of Lease Expiration
|
| |
Number of
Leases Expiring |
| |
Square
Footage of Leases Expiring |
| |
% Portfolio
Net Rentable Square Feet |
| |
ABR
|
| |
% of Retail
Portfolio ABR |
| |||||||||||||||
2034
|
| | | | 16 | | | | | | 66,192 | | | | | | 1.6% | | | | | | 1,524,524 | | | | | | 2.0% | | |
Thereafter
|
| | | | 33 | | | | | | 566,874 | | | | | | 14.1% | | | | | | 9,617,429 | | | | | | 12.6% | | |
Total
|
| | | | 665 | | | | | | 4,037,662 | | | | | | 100.0% | | | | | $ | 77,001,244 | | | | | | 100.0% | | |
|
Year of Lease Expiration
|
| |
Number of
Leases Expiring |
| |
Square
Footage of Leases Expiring |
| |
% Portfolio
Net Rentable Square Feet |
| |
ABR
|
| |
% of Office
Portfolio ABR |
| |||||||||||||||
Available
|
| | | | — | | | | | | 132,918 | | | | | | 5.7% | | | | | $ | 0 | | | | | | —% | | |
Month-to-Month
|
| | | | 2 | | | | | | — | | | | | | —% | | | | | | 21,600 | | | | | | —% | | |
2024
|
| | | | 7 | | | | | | 33,853 | | | | | | 1.5% | | | | | | 1,019,297 | | | | | | 1.5% | | |
2025
|
| | | | 17 | | | | | | 110,986 | | | | | | 4.8% | | | | | | 3,665,082 | | | | | | 5.4% | | |
2026
|
| | | | 9 | | | | | | 40,595 | | | | | | 1.7% | | | | | | 1,230,611 | | | | | | 1.8% | | |
2027
|
| | | | 20 | | | | | | 180,570 | | | | | | 7.8% | | | | | | 6,166,583 | | | | | | 9.1% | | |
2028
|
| | | | 14 | | | | | | 131,605 | | | | | | 5.7% | | | | | | 4,042,235 | | | | | | 5.9% | | |
2029
|
| | | | 14 | | | | | | 325,454 | | | | | | 14.0% | | | | | | 9,368,828 | | | | | | 13.8% | | |
2030
|
| | | | 11 | | | | | | 175,958 | | | | | | 7.6% | | | | | | 5,339,361 | | | | | | 7.8% | | |
2031
|
| | | | 7 | | | | | | 142,135 | | | | | | 6.1% | | | | | | 4,097,196 | | | | | | 6.0% | | |
2032
|
| | | | 2 | | | | | | 20,778 | | | | | | 0.9% | | | | | | 730,931 | | | | | | 1.1% | | |
2033
|
| | | | 2 | | | | | | 52,219 | | | | | | 2.2% | | | | | | 1,541,553 | | | | | | 2.3% | | |
2034
|
| | | | 6 | | | | | | 119,019 | | | | | | 5.1% | | | | | | 2,979,408 | | | | | | 4.4% | | |
Thereafter
|
| | | | 8 | | | | | | 861,783 | | | | | | 36.9% | | | | | | 27,929,206 | | | | | | 40.9% | | |
Total
|
| | | | 119 | | | | | | 2,327,873 | | | | | | 100.0% | | | | | $ | 68,130,891 | | | | | | 100.0% | | |
Tenant
|
| |
Investment
Grade Rating(1) |
| |
Number of
Leases(2) |
| |
Lease
Expiration(2) |
| |
Annualized
Base Rent(2) |
| |
% of Total
Annualized Base Rent(2) |
| ||||||||||||
Constellation Energy Generation
|
| | | | Yes | | | | | | 1 | | | |
2036
|
| | | $ | 15,010 | | | | | | 7.5% | | |
Morgan Stanley
|
| | | | Yes | | | | | | 3 | | | |
2028 – 2035
|
| | | | 8,883 | | | | | | 4.4% | | |
Harris Teeter/Kroger
|
| | | | Yes | | | | | | 6 | | | |
2026 – 2035
|
| | | | 3,781 | | | | | | 1.9% | | |
Clark Nexsen
|
| | | | | | | | | | 1 | | | |
2029
|
| | | | 2,857 | | | | | | 1.4% | | |
Canopy by Hilton
|
| | | | | | | | | | 1 | | | |
2045
|
| | | | 2,698 | | | | | | 1.3% | | |
Dick’s Sporting Goods/Golf Galaxy
|
| | | | Yes | | | | | | 2 | | | |
2028 ; 2032
|
| | | | 1,977 | | | | | | 1.0% | | |
Lowes Foods
|
| | | | | | | | | | 2 | | | |
2037 ; 2039
|
| | | | 1,976 | | | | | | 1.0% | | |
Franklin Templeton
|
| | | | Yes | | | | | | 1 | | | |
2038
|
| | | | 1,898 | | | | | | 0.9% | | |
Duke University
|
| | | | Yes | | | | | | 1 | | | |
2029
|
| | | | 1,742 | | | | | | 0.9% | | |
Huntington Ingalls Industries
|
| | | | Yes | | | | | | 1 | | | |
2029
|
| | | | 1,671 | | | | | | 0.8% | | |
TJ Maxx/Homegoods
|
| | | | Yes | | | | | | 5 | | | |
2026 – 2030
|
| | | | 1,554 | | | | | | 0.8% | | |
PetSmart
|
| | | | | | | | | | 5 | | | |
2025 – 2027
|
| | | | 1,527 | | | | | | 0.8% | | |
Tenant
|
| |
Investment
Grade Rating(1) |
| |
Number of
Leases(2) |
| |
Lease
Expiration(2) |
| |
Annualized
Base Rent(2) |
| |
% of Total
Annualized Base Rent(2) |
| ||||||||||||
Georgia Tech
|
| | | | Yes | | | | | | 1 | | | |
2031
|
| | | | 1,446 | | | | | | 0.7% | | |
WeWork
|
| | | | | | | | | | 1 | | | |
2034
|
| | | | 1,348 | | | | | | 0.7% | | |
Mythics
|
| | | | | | | | | | 1 | | | |
2030
|
| | | | 1,311 | | | | | | 0.7% | | |
Puttshack
|
| | | | | | | | | | 1 | | | |
2036
|
| | | | 1,203 | | | | | | 0.6% | | |
Apex Entertainment
|
| | | | | | | | | | 1 | | | |
2035
|
| | | | 1,176 | | | | | | 0.6% | | |
Pindrop
|
| | | | | | | | | | 1 | | | |
2027
|
| | | | 1,172 | | | | | | 0.6% | | |
Amazon/Whole Foods
|
| | | | Yes | | | | | | 1 | | | |
2040
|
| | | | 1,144 | | | | | | 0.6% | | |
Kimley-Horn
|
| | | | | | | | | | 1 | | | |
2027
|
| | | | 1,123 | | | | | | 0.6% | | |
Top 20 Total
|
| | | | | | | | | | | | | | | | | | $ | 55,497 | | | | | | 27.8% | | |
|
| | |
Three Months Ended
June 30, 2024 |
| |||
Net Income Attributable to Common Stockholders and OP Unitholders
|
| | | $ | 375 | | |
Excluding: | | | | | | | |
Depreciation and Amortization
|
| | | | 20,789 | | |
Impairment of Real Estate Assets
|
| | | | 1,494 | | |
Income Tax Benefit
|
| | | | (1,246) | | |
Interest Expense
|
| | | | 21,227 | | |
EBITDAre
|
| | | $ | 42,639 | | |
Change in Fair Value of Derivatives and Other
|
| | | | (4,398) | | |
Preferred Dividends
|
| | | | 2,887 | | |
Non-Recurring Bad Debt Adjustment
|
| | | | (478) | | |
Non-Recurring Termination Fee Adjustment
|
| | | | (103) | | |
Acquisition, Development, & Other Pursuit Costs
|
| | | | 5,528 | | |
Unrealized Credit Loss Release
|
| | | | (228) | | |
Investment Entities
|
| | | | 17 | | |
Non-Cash Stock Compensation
|
| | | | 744 | | |
Development/Redevelopment
|
| | | | (51) | | |
Total Adjusted EBITDAre
|
| | | $ | 46,557 | | |
Construction Gross Profit
|
| | | | (4,339) | | |
Corporate G&A
|
| | | | 4,328 | | |
Non-Cash Stock Compensation
|
| | | | (744) | | |
Interest Income
|
| | | | (4,580) | | |
Other Income (Expense), Net
|
| | | | (20) | | |
Stabilized Portfolio Adjusted EBITDAre
|
| | | $ | 41,202 | | |
Development/Redevelopment
|
| | | $ | 51 | | |
Property Adjusted EBITDAre
|
| | | $ | 41,253 | | |
| | |
Three Months Ended
June 30, 2024 |
| |||
Total Debt
|
| | | $ | 1,422,473 | | |
Adjustments to Debt:
|
| | | | | | |
(Less) Development/Redevelopment
|
| | | | (307,027) | | |
(Less) Unstabilized Property Debt
|
| | | | (52,886) | | |
Stabilized Portfolio Debt
|
| | | | 1,062,560 | | |
Debt
|
| |
Amount to
be Repaid(1) |
| |
Interest Rate
|
| |
Effective
Interest Rate |
| |
Maturity Date(2)
|
| ||||||
Chronicle Mill
|
| | | $ | 35,069 | | | |
SOFR+ 3.00%
|
| | | | 8.34% | | | |
April 26, 2025
|
|
Premier
|
| | | | 23,763 | | | |
SOFR+ 1.55%
|
| | | | 7.00% | | | |
October 31, 2024
|
|
Market at Mill Creek
|
| | | | 11,033 | | | |
SOFR+ 1.55%
|
| | | | 7.00%(3) | | | |
July 12, 2025
|
|
Revolving Credit Facility
|
| | | | 20,000 | | | |
SOFR+ 1.30%-1.85%
|
| | | | 6.94% | | | |
January 22, 2027
|
|
Total | | | | $ | 89,865 | | | | | | | | | | | | | | |
Underwriter
|
| |
Number of Shares
|
| |||
Jefferies LLC
|
| | | | 2,419,166 | | |
BofA Securities, Inc.
|
| | | | 2,419,166 | | |
Barclays Capital Inc.
|
| | | | 2,419,166 | | |
Scotia Capital (USA) Inc.
|
| | | | 637,501 | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | 637,501 | | |
Janney Montgomery Scott LLC
|
| | | | 233,750 | | |
Regions Securities LLC
|
| | | | 233,750 | | |
Total
|
| | | | 9,000,000 | | |
|
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
Public offering price
|
| | | $ | 10.50 | | | | | $ | 94,500,000 | | | | | $ | 108,675,000 | | |
Underwriting discount
|
| | | $ | 0.4725 | | | | | $ | 4,252,500 | | | | | $ | 4,890,375 | | |
Proceeds, before expenses, to us
|
| | | $ | 10.0275 | | | | | $ | 90,247,500 | | | | | $ | 103,784,625 | | |
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 15 | | | |
| | | | 18 | | | |
| | | | 22 | | | |
| | | | 23 | | | |
| | | | 24 | | | |
| | | | 27 | | | |
| | | | 50 | | | |
| | | | 57 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 58 | | | |
| | | | 59 | | |
Calculation of Filing Fee Tables |
|||
|
|||
|
Table 1: Newly Registered and Carry Forward Securities |
---|
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate |
Amount of Registration Fee |
Carry Forward Form Type |
Carry Forward File Number |
Carry Forward Initial Effective Date |
Filing Fee Previously Paid in Connection with Unsold Securities to be Carried Forward |
||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Newly Registered Securities | |||||||||||||
|
1 |
|
|
|
|
$
|
$
|
|
$
|
||||
Fees Previously Paid | |||||||||||||
Carry Forward Securities | |||||||||||||
Carry Forward Securities | |||||||||||||
Total Offering Amounts: |
$
|
$
|
|||||||||||
Total Fees Previously Paid: |
$
|
||||||||||||
Total Fee Offsets: |
$
|
||||||||||||
Net Fee Due: |
$
|
Offering Note |
1 |
|
||||||
|
Narrative Disclosure |
---|
The maximum aggregate offering price of the securities to which the prospectus relates is $ |
|