Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
1. Nature of the Business and Basis of Presentation
Business
Plymouth Industrial REIT,
Inc., (the “Company”, “we” or the “REIT”) is a Maryland corporation formed on March 7, 2011.
The Company is structured as an umbrella partnership REIT, commonly called an UPREIT, and owns substantially all of its assets
and conducts substantially all of its business through its operating partnership, Plymouth Industrial Operating Partnership, L.P.,
a Delaware limited partnership (the “Operating Partnership”). The Company, as general partner of the Operating Partnership,
controls the Operating Partnership and consolidates the assets, liabilities, and results of operations of the Operating Partnership.
As of March 31, 2020 and December 31, 2019, the Company owned a 94.5% and 94.2%, respectively, equity interest in the Operating
Partnership.
The Company is a full
service, vertically integrated, self-administered and self-managed organization. The Company focuses on the acquisition,
ownership and management of single and multi-tenant Class B industrial properties, including distribution centers, warehouses
and light industrial properties, primarily located in secondary and select primary markets across the U.S. As of March
31, 2020, the Company, through its subsidiaries, owns 96 industrial properties comprising 125 buildings with an aggregate
of approximately 20 million square feet.
2. Summary of Significant Accounting Policies
The accounting policies
underlying the accompanying unaudited condensed consolidated financial statements are those set forth in the Company's audited
financial statements for the years ended December 31, 2019 and 2018. Additional information regarding the Company’s
significant accounting policies related to the accompanying interim financial statements is as follows:
Basis of Presentation
The Company’s interim
condensed consolidated financial statements include the accounts of the Company, the Operating Partnership and their subsidiaries.
The interim condensed consolidated financial statements have been prepared in accordance with U.S. generally accepted accounting
principles ("GAAP"). All significant intercompany transactions have been eliminated in consolidation. These interim
condensed consolidated financial statements include adjustments of a normal and recurring nature considered necessary by management
to fairly present the Company's financial position and results of operations. These interim condensed consolidated financial statements
may not be indicative of financial results for the full year. It is suggested that these interim condensed consolidated financial
statements and notes thereto should be read in conjunction with the Company's audited consolidated financial statements and the
notes thereto for the years ended December 31, 2019 and 2018 included in the Company’s Annual Report on Form 10-K for
the year ended December 31, 2019 as filed with the United States Securities and Exchange Commission on February 27, 2020.
Risks and Uncertainties
As a result of the
ongoing COVID-19 pandemic, public health officials have recommended and mandated precautions to mitigate the spread of
COVID-19, including prohibitions on congregating in heavily populated areas and shelter-in-place orders or similar measures.
A number of our tenants have been impacted by such measures as they either temporarily closed down their operations or are
scaling back activity in order to comply, causing a strain on their ability to generate revenue. As such, our future operating
results may be adversely impacted by our tenants’ inability to generate revenue and pay their rent due as a result
of the shut-downs and other actions taken to contain or treat the impact of COVID-19. The extent of such impact will depend
on future developments, which are highly uncertain and cannot be predicted.
The state of the overall
economy beyond the current impacts of the COVID-19 pandemic can also significantly impact the Company’s operational performance
and thus impact its financial position. Should the Company experience a significant decline in operational performance,
it may affect the Company’s ability to make distributions to its stockholders, service debt, or meet other financial obligations.
Use of Estimates
The preparation of the
condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that
affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the
condensed consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Management
makes significant estimates regarding the allocation of tangible and intangible assets for real estate acquisitions, impairments
of long-lived assets, stock-based compensation and its common stock warrant liability.
These estimates and assumptions are based on management’s best estimates and judgment. Management evaluates its estimates
and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment.
Management adjusts such estimates when facts and circumstances dictate. As future events and their effects cannot be determined
with precision, actual results could differ from those estimates and assumptions.
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
Reclassifications
Tenant recoveries
totaling $3,933 on the Company’s condensed consolidated statements of operations for the three months ended March 31,
2019, respectively, were reclassified into rental revenue in order to be in conformity with ASU 2016-02, Leases
(“ASU 2016-02”). The change in the fair market value of our common stock warrants totaling $79 for the three
months ending March 31, 2019, respectively, was reclassified to Other expense - Change in fair value of warrant derivative
from Operating expenses - General and administrative on the Company’s condensed consolidated statements of
operations.
Segments
The Company has one reportable
segment–industrial properties. These properties have similar economic characteristics and also meet the other criteria that
permit the properties to be aggregated into one reportable segment.
Revenue Recognition and Tenant Receivables
and Rental Revenue Components
Minimum rental revenue
from real estate operations is recognized on a straight-line basis. The straight-line rent calculation on leases includes the
effects of rent concessions and scheduled rent increases, and the calculated straight-line rent income is recognized over the
lives of the individual leases. In accordance to ASC 842, we assess the collectability of lease receivables (including future
minimum rental payments) both at commencement and throughout the lease term. If our assessment of collectability changes during
the lease term, any difference between the revenue that would have been received under the straight-line method and the lease
payments that have been collected will be recognized as a current period adjustment to rental revenue. Rental revenue associated
with leases where collectability has been deemed less than probable is recognized on a cash basis in accordance to ASC 842.
The Company includes accounts
receivable and straight-line rent receivables within Other assets in the condensed consolidated balance sheet. For the three months
ended March 31, 2020 and 2019, rental revenue was derived from various tenants. As such, future receipts are dependent upon the
financial strength of the lessees and their ability to perform under the lease agreements.
Rental revenue is comprised
of the following:
|
|
Period Ended
|
|
|
Period Ended
|
|
|
|
March 31,
|
|
|
March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Income from leases
|
|
$
|
19,295
|
|
|
$
|
12,130
|
|
Straight-line rent adjustments
|
|
|
518
|
|
|
|
258
|
|
Tenant recoveries
|
|
|
5,868
|
|
|
|
3,933
|
|
Amortization of above market leases
|
|
|
(203
|
)
|
|
|
(160
|
)
|
Amortization of below market leases
|
|
|
751
|
|
|
|
501
|
|
Total
|
|
$
|
26,229
|
|
|
$
|
16,662
|
|
Cash Equivalents and Restricted Cash
The Company considers all
highly liquid investments with a maturity of three months or less when purchased to be cash equivalents. There were no cash equivalents
at March 31, 2020 and December 31, 2019. The Company maintains cash and restricted cash, which includes tenant security deposits
and cash collateral for its borrowings discussed in Note 5, cash held in escrow for real estate tax, insurance and tenant capital
improvements and leasing commissions, in bank deposit accounts, which at times may exceed federally insured limits. As of March
31, 2020, the Company has not realized any losses in such cash accounts and believes it is not exposed to any significant risk
of loss.
The following table presents
a reconciliation of cash, cash held in escrow and restricted cash reported within our condensed consolidated balance sheet to
amounts reported within our condensed consolidated statement of cash flows:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Cash as presented on balance sheet
|
|
$
|
30,371
|
|
|
$
|
10,465
|
|
Cash held in escrow as presented on balance sheet
|
|
|
8,902
|
|
|
|
9,453
|
|
Restricted cash as presented on balance sheet
|
|
|
2,465
|
|
|
|
2,480
|
|
Cash and cash held in escrow and restricted cash as presented on cash
flow statement
|
|
$
|
41,738
|
|
|
$
|
22,398
|
|
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
Fair Value of Financial Instruments
The Company applies various
valuation approaches in determining the fair value of its financial assets and liabilities within a hierarchy that maximizes the
use of observable inputs and minimizes the use of unobservable inputs by requiring that observable inputs be used when available.
Observable inputs are inputs that market participants would use in pricing the asset or liability based on market data obtained
from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions about the
inputs that market participants would use in pricing the asset or liability and are developed based on the best information available
in the circumstances. The fair value hierarchy is broken down into three levels based on the source of inputs as follows:
Level 1— Quoted prices for identical
instruments in active markets.
Level 2— Quoted prices for similar
instruments in active markets; quoted prices for identical or similar instruments in markets that are not active; and model-derived
valuations whose inputs are observable or whose significant value drivers are observable.
Level 3— Significant inputs to the
valuation model are unobservable.
The availability of observable
inputs can vary among the various types of financial assets and liabilities. To the extent that the valuation is based on models
or inputs that are less observable or unobservable in the market, the determination of fair value requires more judgment. In certain
cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for financial
statement disclosure purposes, the level in the fair value hierarchy within which the fair value measurement is categorized is
based on the lowest level input that is significant to the overall fair value measurement. Level 3 inputs are applied in determining
the fair value of warrants to purchase common stock in the amount of $293 at March 31, 2020 and December 31, 2019, as discussed
in Note 6.
Financial instruments include
cash, restricted cash, cash held in escrow and reserves, accounts receivable, senior secured debt, line of credit, accounts payable
and accrued expenses and other current liabilities. The values of these financial instruments approximate their fair value due
to their relatively short maturities and prevailing interest rates.
Debt Issuance Costs
Debt issuance costs are
reflected as a reduction to the respective loan amounts in the form of a debt discount. Amortization of this expense is included
in interest expense in the condensed consolidated statements of operations.
Debt issuance costs amounted
to $6,953 and $6,718 at March 31, 2020 and December 31, 2019, respectively, and related accumulated amortization amounted to $2,502
and $2,227 at March 31, 2020 and December 31, 2019, respectively. Unamortized debt issuance costs amounted to $4,451 and $4,491
at March 31, 2020 and December 31, 2019, respectively. At March 31, 2020 and December 31, 2019, the Company has classified net
unamortized debt issuance costs of $1,052 and $1,133, respectively, related to the Revolving Line of Credit Facility from Borrowings
under line of credit, net to Other assets in the condensed consolidated balance sheets.
Stock Based Compensation
The Company grants stock-based
compensation awards to our employees and directors typically in the form of restricted shares of common stock. The Company measures
stock-based compensation expense based on the fair value of the awards on the grant date and recognizes the expense ratably over
the vesting period. Forfeitures of unvested shares are recognized in the period the forfeiture occurs.
Loss per Share
The Company follows the
two-class method when computing net loss per common share as the Company has issued shares that meet the definition of participating
securities. The two-class method determines net loss per share for each class of common and participating securities according
to dividends declared or accumulated and participation rights in undistributed earnings. The two-class method requires income
available to common stockholders for the period to be allocated between common and participating securities based upon their respective
rights to receive dividends as if all income for the period had been distributed. Diluted net loss per share is the same as basic
net loss per share since the Company does not have any common stock equivalents such as stock options. The warrants are not included
in the computation of diluted net loss per share as they are anti-dilutive for the periods presented.
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
Consolidation
The Company’s condensed
consolidated financial statements include its financial statements, and those of its wholly-owned subsidiaries and controlling
interests. All intercompany accounts and transactions have been eliminated in consolidation. The Company considers the issuance
of member interests in entities that hold its properties under the guidance of ASC 360 Property, Plant and Equipment (ASC
360), and ASC 976, Real Estate, (ASC 976) as referenced by ASC 810, Consolidation, (ASC 810).
New Accounting Pronouncements Issued but
Not Yet Adopted
Other accounting standards
that have been issued or proposed by the FASB or other standards-setting bodies that do not require adoption until a future date
are not expected to have a material impact on the Company’s financial statements.
3. Real Estate Properties
Real estate properties consisted
of the following at March 31, 2020 and December 31, 2019:
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
Land
|
|
$
|
141,972
|
|
|
$
|
127,439
|
|
Buildings, building improvements and tenant improvements
|
|
|
529,572
|
|
|
|
474,492
|
|
Site improvements
|
|
|
63,402
|
|
|
|
52,998
|
|
Construction in progress
|
|
|
2,204
|
|
|
|
859
|
|
|
|
|
737,150
|
|
|
|
655,788
|
|
Less accumulated depreciation
|
|
|
(71,963
|
)
|
|
|
(63,877
|
)
|
Real estate properties
|
|
$
|
665,187
|
|
|
$
|
591,911
|
|
Depreciation expense was
$8,086 and $5,159 for the three months ended March 31, 2020 and 2019, respectively.
Acquisition of Properties
The Company made the following acquisitions of
properties during the quarter ended March 31, 2020:
Location
|
|
Date
Acquired
|
|
Square
Feet
|
|
|
Properties
|
|
|
Purchase
Price
(in thousands) (1)
|
|
Chicago, IL
|
|
January 24, 2020
|
|
|
465,940
|
|
|
|
1
|
|
|
$
|
18,650
|
|
Indianapolis, IN
|
|
January 27, 2020
|
|
|
276,240
|
|
|
|
1
|
|
|
|
8,800
|
|
Atlanta/Savannah, GA
|
|
January 28, 2020
|
|
|
924,036
|
|
|
|
5
|
|
|
|
34,700
|
|
Avon, OH
|
|
February 14, 2020
|
|
|
406,863
|
|
|
|
3
|
|
|
|
15,750
|
|
Atlanta, GA
|
|
March 13, 2020
|
|
|
117,000
|
|
|
|
1
|
|
|
|
10,056
|
|
Total
|
|
|
|
|
2,190,079
|
|
|
|
11
|
|
|
$
|
87,956
|
|
_______________
(1)
|
Purchase price does not include capitalized acquisition costs.
|
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
The allocation of the aggregate
purchase price in accordance with Financial Accounting Standards Board, (FASB), ASU 2017-01 (Topic 805) “Business Combinations,”
of the assets and liabilities acquired at their relative fair values as of their acquisition date, is as follows:
|
|
Purchase
Price
(in thousands)
|
|
Total Purchase Price
|
|
|
|
|
Purchase price
|
|
$
|
87,956
|
|
Acquisition costs
|
|
|
1,040
|
|
Total
|
|
$
|
88,996
|
|
|
|
|
|
|
Allocation of Purchase Price
|
|
|
|
|
Land
|
|
$
|
14,532
|
|
Building
|
|
|
54,087
|
|
Site improvements
|
|
|
10,404
|
|
Total real estate properties
|
|
|
79,023
|
|
|
|
|
|
|
Deferred lease intangibles
|
|
|
|
|
Tenant relationships
|
|
|
2,225
|
|
Leasing commissions
|
|
|
1,914
|
|
Above market lease value
|
|
|
246
|
|
Below market lease value
|
|
|
(960
|
)
|
Lease in place value
|
|
|
6,548
|
|
Net deferred lease intangibles
|
|
|
9,973
|
|
|
|
|
|
|
Total
|
|
$
|
88,996
|
|
4. Leases
As a Lessor
We lease our properties
to tenants under agreements classified as operating leases. We recognize the total minimum lease payments provided for under the
leases on a straight-line basis over the lease term. Many of our leases include the recovery of certain operating expenses such
as common area maintenance, insurance, real estate taxes and utilities from our tenants. The recovery of such operating expenses
are recognized in Rental revenue in the condensed consolidated statements of operations. Some of our tenant leases contain
options to extend leases at a fair market rate and may also include options to terminate. A minor number of the Company’s
tenant leases are subject to changes in the Consumer Price Index (“CPI”).
As of March 31, 2020, undiscounted
future minimum rental receipts due under non-cancellable operating leases for each of the next five years and total thereafter
were as follows (in thousands):
|
|
Future Minimum
Rental Receipts
|
|
|
|
|
|
2020
|
|
$
|
58,465
|
|
2021
|
|
|
68,765
|
|
2022
|
|
|
56,397
|
|
2023
|
|
|
44,894
|
|
2024
|
|
|
34,274
|
|
Thereafter
|
|
|
59,734
|
|
Total minimum rental receipts
|
|
$
|
322,529
|
|
These amounts do not reflect
future rental revenue from the renewal or replacement of existing leases and excludes tenant recoveries and rental increases that
are not fixed or indexed to CPI.
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
On April 8, 2020, the FASB
provided feedback on technical inquires received from stakeholders regarding certain accounting topics affected by the COVID-19
pandemic, including guidance as to whether any concessions granted by a landlord to tenants results in a modification of a lease
in accordance to ASC 842. The FASB concluded that a company can, as a policy election, treat any COVID-19 related rent concessions
as a provision included within the pre-concession lease arrangement, and therefore, not be classified as a lease modification
per ASC 842. In order to be considered a COVID-19 related concession, cash flows may be less than or equal to those prior to the
concession, but not substantially greater. As of March 31, 2020, the Company has not entered into any such concessions.
As a Lessee
At March 31, 2020, we have
four, non-cancelable office space operating leases. These leases have remaining lease terms ranging from 4.4 years to 10.3
years. The lease agreements do not contain residual value guarantees or an option to renew. As of March 31, 2020, total right
of use assets and lease liabilities were approximately $6,995 and $8,184, respectively. In arriving at the lease
liability as of March 31, 2020, we applied a weighted-average incremental borrowing rate of 3.9% over the weighted-average remaining
lease term of 8.9 years. The incremental borrowing rate is the rate equal to our borrowings under the revolving line of
credit facility at the time we enter into the respective lease agreement.
The following table summarizes
the operating lease expense recognized during the three months ended March 31, 2020 included in the Company’s condensed
consolidated statements of operations.
|
|
Three months
ended
|
|
|
|
March 31,
|
|
|
|
2020
|
|
|
|
|
|
|
Operating lease cost included in general and administrative expense attributable to office lease
|
|
$
|
232
|
|
The following table summarizes supplemental cash
flow information related to operating leases recognized during the three months ended March 31, 2020 in the Company’s condensed
consolidated statements of cash flows.
|
|
Three months
ended
|
|
|
|
March 31,
|
|
|
|
2020
|
|
|
|
|
|
|
Cash paid for amounts included in the measurement of lease liabilities (operating cash flows)
|
|
$
|
125
|
|
The following table summarizes
the minimum rental commitments under our non-cancelable leases, which is discounted by our incremental borrowing rate to calculate
the lease liability for the operating leases in which we are the lessee (in thousands):
|
|
March 31,
|
|
|
December 31,
|
|
|
|
2020
|
|
|
2019
|
|
2020
|
|
$
|
515
|
|
|
$
|
453
|
|
2021
|
|
|
1,161
|
|
|
|
465
|
|
2022
|
|
|
1,184
|
|
|
|
474
|
|
2023
|
|
|
1,208
|
|
|
|
483
|
|
2024
|
|
|
1,217
|
|
|
|
479
|
|
Thereafter
|
|
|
4,441
|
|
|
|
108
|
|
Total undiscounted rental commitments
|
|
|
9,726
|
|
|
$
|
2,462
|
|
Present value adjustment using incremental borrowing rate
|
|
|
1,542
|
|
|
|
|
|
Total lease liability
|
|
$
|
8,184
|
|
|
|
|
|
As of March 31, 2020, and
December 31, 2019, the Company had no finance leases.
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
5. Borrowing Arrangements
Secured Debt
The following table sets forth
a summary of the Company’s secured debt outstanding at March 31, 2020 and December 31, 2019:
|
|
Outstanding Balance at
|
|
|
|
|
|
|
|
March 31,
2020
|
|
|
December 31,
2019
|
|
|
Interest rate at
March 31, 2020
|
|
Final Maturity Date
|
AIG Loan
|
|
$
|
118,976
|
|
|
$
|
119,592
|
|
|
4.08%
|
|
November 1, 2023
|
Transamerica Loan
|
|
|
73,905
|
|
|
|
74,214
|
|
|
4.35%
|
|
August 1, 2028
|
Allianz Loan
|
|
|
63,115
|
|
|
|
63,115
|
|
|
4.07%
|
|
April 10, 2026
|
Minnesota Life Loan
|
|
|
21,173
|
|
|
|
21,272
|
|
|
3.78%
|
|
May 1, 2028
|
Fisher Park Mortgage
|
|
|
13,606
|
|
|
|
13,661
|
|
|
5.23%
|
|
January 1, 2027
|
South Park Mortgage
|
|
|
9,453
|
|
|
|
9,507
|
|
|
3.41%
|
|
January 10,2022
|
Orange Point Mortgage
|
|
|
20,677
|
|
|
|
20,816
|
|
|
4.14%
|
|
August 1, 2024
|
KeyBank Term Loan (1)
|
|
|
81,000
|
|
|
|
—
|
|
|
L+2.25%(2)
|
|
October 22, 2020
|
|
|
$
|
401,905
|
|
|
$
|
322,177
|
|
|
|
|
|
Unamortized debt issuance costs, net
|
|
|
(4,451
|
)
|
|
|
(4,491
|
)
|
|
|
|
|
Unamortized premium/(discount), net
|
|
|
818
|
|
|
|
872
|
|
|
|
|
|
Secured debt, net
|
|
$
|
398,272
|
|
|
$
|
318,558
|
|
|
|
|
|
_______________
|
(1)
|
On January 22, 2020, the Operating
Partnership (the “KeyBank Term Loan Borrower”) entered into a credit agreement
(the “KeyBank Term Loan”) with KeyBank National Association (“KeyBank”)
to provide the KeyBank Term Loan Borrower with a term loan with a total commitment of
$100,000, subject to certain conditions. The KeyBank Term Loan matures on October 22,
2020. Borrowings under the Credit Agreement bear interest at either (1) the base rate
(determined as the highest of (a) KeyBank’s prime rate, (b) the Federal Funds rate
plus 0.50% and (c) the one month LIBOR rate plus 1.0% or (2) LIBOR, plus, in either case,
a spread between 100 and 150 basis points for base rate loans or a spread between 200
and 250 basis points for LIBOR rate loans, with the amount of such spread depending on
the KeyBank Term Loan Borrower’s total leverage ratio. The credit agreement is
secured by the equity interests of certain of the KeyBank Term Loan Borrower’s
wholly-owned subsidiary property owners. The credit agreement contains financial covenants
as defined within the KeyBank Term Loan agreement.
|
|
(2)
|
The 1-month LIBOR rate as of March 31, 2020 was 0.99%. The spread over the applicable rate for
the KeyBank Term Loan is based on the Company’s total leverage ratio.
|
Revolving Line of Credit Facility
The following table sets forth
a summary of the Company’s borrowings outstanding under its line of credit at March 31, 2020 and December 31, 2019:
|
|
Outstanding Balance at
|
|
|
|
|
|
|
|
March 31,
2020
|
|
|
December 31,
2019
|
|
|
Interest rate at
March 31, 2020
|
|
Final Maturity Date
|
Borrowings under line of credit, net
|
|
$
|
99,100
|
|
|
$
|
78,900
|
|
|
L+2.25%(1)
|
|
August 7, 2023
|
_______________
|
(1)
|
The 1-month LIBOR rate as of March 31, 2020 was 0.99%. The spread over the applicable rate for
the revolving line of credit with KeyBank is based on the Company’s total leverage ratio.
|
Financial Covenant Considerations
The Company is in compliance
with all respective financial covenants for our secured debt and revolving line of credit facility as of March 31, 2020 and December
31, 2019.
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
6. Common Stock
Follow-on Offerings
During May 2019, the Company
completed a follow-on public offering of 3,425,000 shares of common stock, including 425,000 shares of common stock issued upon
exercise of the underwriters’ overallotment option, at $17.50 per share resulting in net proceeds of approximately $55,857.
During September 2019,
the Company completed a follow-on public offering of 3,450,000 shares of common stock, including 450,000 shares of common stock
issued upon exercise of the underwriters’ overallotment option, at $18.00 per share resulting in net proceeds of approximately
$58,756.
ATM Program
On July 30, 2018, the Company
and Operating Partnership filed a shelf registration statement on Form S-3 with the U.S. Securities and Exchange Commission (“SEC”)
registering an aggregate of $500,000 of securities, consisting of an indeterminate amount of common stock, preferred stock, depository
shares, warrants, rights to purchase our common stock and debt securities.
On August 24, 2018, the
Company entered into a distribution agreement with D.A. Davidson & Co., KeyBanc Capital Markets and National Securities Corporation
(the “Agents”), pursuant to which the Company may issue and sell, from time to time, shares of its common stock having
an aggregate offering price of up to $50,000 through a “at-the-market equity offering program” (the “Prior ATM
Program”).
On February 27, 2020, the
Company entered into a distribution agreement with KeyBanc Capital Markets Inc., Barclays Capital Inc., J.P. Morgan Securities,
LLC, Capital One Securities, Inc., Robert W. Baird & Co. Incorporated, BMO Capital Markets Corp., D.A. Davidson & Co.
and National Securities Corporation pursuant to which the Company may issue and sell, from time to time, shares of its common
stock, with aggregate gross sales proceeds of up to $100,000, through an “at-the-market” equity offering program
(the “$100 Million ATM Program”). All $50,000 of common shares available under the Prior ATM Program were issued prior
to establishing the $100 Million ATM Program.
During the three months
ended March 31, 2020, the Company issued 593,705 shares of its common stock under both ATM programs at a weighted average share
price of $18.62, resulting in net proceeds of approximately $10,814.
Common Stock Warrants
The Company has warrants
outstanding to acquire 303,699 shares of the Company’s common stock at an exercise price of $18.94 per share, which expire
in 2022. The warrants are accounted for as a liability on the accompanying condensed consolidated balance sheet as they contain
provisions that are considered outside of the Company’s control, such as the holders’ option to receive cash in lieu
and other securities in the event of a reorganization of the Company’s common stock underlying such warrants. The fair value
of these warrants is re-measured at each financial reporting period with any changes in fair value recognized as a change in fair
value of warrant liability in the accompanying condensed consolidated statements of operations.
A roll-forward of the warrants
is as follows:
Balance at January 1, 2020
|
|
$
|
293
|
|
Change in fair value
|
|
|
—
|
|
Balance at March 31, 2020
|
|
$
|
293
|
|
The warrants in the amount
of $293 at March 31, 2020 represent their fair value determined using a Binomial Valuation Model applying Level 3 inputs as described
in Note 2. The significant inputs into the model were: exercise price of $18.94, volatility of 43.7%, an expected annual dividend
of $1.50, a term of 2.25 years and an annual risk-free interest rate of 0.25%. The warrants in the amount of $293 at December
31, 2019 represent their fair value determined using a Binomial Valuation Model applying Level 3 inputs as described in Note 2.
The significant inputs into the model were: exercise price of $18.96, volatility of 18.1%, an expected annual dividend of $1.50,
a term of 2.5 years and an annual risk-free interest rate of 1.6%.
The fair value of these
warrants is re-measured at each financial reporting period with any changes in fair value recognized as a change in fair value
of warrant liability in the accompanying condensed consolidated statements of operations. The warrants are not included in the computation of diluted net loss per share as they are anti-dilutive for
the periods presented since the Company recorded a net loss during the three months ended March 31, 2020 and 2019.
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
Common Stock Dividends
The following table sets
forth the common stock distributions that were declared during the three months ended March 31, 2020 and the year ended December 31,
2019.
|
|
Cash Dividends
Declared
per Share
|
|
|
Aggregate
Amount
|
|
2020
|
|
|
|
|
|
|
|
|
First quarter
|
|
$
|
0.3750
|
|
|
$
|
5,546
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
First quarter
|
|
$
|
0.3750
|
|
|
$
|
1,923
|
|
Second quarter
|
|
$
|
0.3750
|
|
|
$
|
3,257
|
|
Third quarter
|
|
$
|
0.3750
|
|
|
$
|
5,027
|
|
Fourth quarter
|
|
$
|
0.3750
|
|
|
$
|
5,303
|
|
7. Preferred Stock
Series A Preferred Stock
The table below sets forth
the Company’s outstanding Series A Preferred Stock issuance as of March 31, 2020:
Preferred
Stock Issuance
|
|
Issuance
Date
|
|
Number
of Shares
|
|
|
Liquidation
Value
per Share
|
|
|
Dividend
Rate
|
|
7.5% Series A Preferred Stock
|
|
10/25/2017
|
|
|
2,040,000
|
|
|
$
|
25.00
|
|
|
|
7.5%
|
|
The following table sets
forth the 7.5% Series A preferred stock distributions that were declared during the three months ended March 31, 2020 and the
year ended December 31, 2019.
|
|
Cash Dividends
Declared
per Share
|
|
|
Aggregate
Amount
|
|
2020
|
|
|
|
|
|
|
|
|
First quarter
|
|
$
|
0.46875
|
|
|
$
|
956
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
First quarter
|
|
$
|
0.46875
|
|
|
$
|
956
|
|
Second quarter
|
|
$
|
0.46875
|
|
|
$
|
956
|
|
Third quarter
|
|
$
|
0.46875
|
|
|
$
|
956
|
|
Fourth quarter
|
|
$
|
0.46875
|
|
|
$
|
956
|
|
Series B Preferred Stock
The table below sets forth
the Company’s outstanding Series B Convertible Redeemable Preferred Stock issuance as of March 31, 2020.
Preferred
Stock Issuance
|
|
Issuance
Date
|
|
Number
of Shares
|
|
|
Liquidation
Value
per Share
|
|
|
Current
Dividend
Rate
|
|
Series B Convertible
Redeemable Preferred Stock
|
|
12/14/2018
|
|
|
4,411,764
|
|
|
$
|
22.04
|
|
|
|
3.50%
|
|
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
The following table sets
forth the Series B preferred stock dividends that were declared during the three months ended March 31, 2020 and the year ended
December 31, 2019.
|
|
Cash Dividends
Declared
per Share
|
|
|
Aggregate
Amount
|
|
2020
|
|
|
|
|
|
|
|
|
First quarter
|
|
$
|
0.14875
|
|
|
$
|
657
|
|
|
|
|
|
|
|
|
|
|
2019
|
|
|
|
|
|
|
|
|
First quarter
|
|
$
|
0.13813
|
|
|
$
|
610
|
|
Second quarter
|
|
$
|
0.13813
|
|
|
$
|
610
|
|
Third quarter
|
|
$
|
0.13813
|
|
|
$
|
610
|
|
Fourth quarter
|
|
$
|
0.13813
|
|
|
$
|
610
|
|
8. Non-Controlling Interests
Operating Partnership Units Acquisitions
In connection with the acquisition
of the Shadeland Portfolio on August 11, 2017, the Company, through its Operating Partnership issued 421,438 Operating Partnership
Units (“OP Units”) at $19.00 per OP Unit for a total of approximately $8,007. In connection with the Cincinnati, Ohio
acquisition on October 15, 2018, the Company, through its Operating Partnership issued 626,011 OP Units at $17.00 per OP Unit
for a total of approximately $10,642. The holders of the OP Units are entitled to receive distributions concurrent with the dividends
paid on our common stock. OP Units can be converted to common stock on a 1:1 conversion rate after one year. During the three
months ended March 31, 2020, 11,477 OP units were redeemed for 11,477 shares of our common stock. During the year ended December
31, 2019, 172,153 OP units were redeemed for 172,153 shares of our common stock.
The following table sets
forth the OP Unit distributions that were declared during the three months ended March 31, 2020 and the year ended December 31,
2019.
|
|
Cash Distributions
Declared per
OP Unit
|
|
|
Aggregate
Amount
|
|
2020
|
|
|
|
|
|
|
|
|
First quarter
|
|
$
|
0.375
|
|
|
$
|
324
|
|
2019
|
|
|
|
|
|
|
|
|
First quarter
|
|
$
|
0.375
|
|
|
$
|
393
|
|
Second quarter
|
|
$
|
0.375
|
|
|
$
|
393
|
|
Third quarter
|
|
$
|
0.375
|
|
|
$
|
393
|
|
Fourth quarter
|
|
$
|
0.375
|
|
|
$
|
328
|
|
The proportionate share of
the loss attributed to the partnership units was $245 and $653 for the three months ended March 31, 2020 and 2019, respectively.
9. Incentive Award Plan
The following table is a
summary of the total restricted shares granted, forfeited and vested for the three months ended March 31, 2020:
|
|
Shares
|
|
Unvested restricted stock at January 1, 2020
|
|
|
162,184
|
|
Granted
|
|
|
44,900
|
|
Forfeited
|
|
|
—
|
|
Vested
|
|
|
(5,025
|
)
|
Unvested restricted stock at March 31, 2020
|
|
|
202,059
|
|
The Company recorded equity-based
compensation in the amount of $349 and $288 for the three months ended March 31, 2020 and 2019, respectively, which is included
in general and administrative expenses in the accompanying condensed consolidated statements of operations. Equity-based compensation
expense for shares issued to employees and directors is based on the grant-date fair value of the award and recognized on a straight-line
basis over the requisite period of the award. The unrecognized compensation expense associated with the Company’s restricted
shares of common stock at March 31, 2020 was approximately $2,862 and is expected to be recognized over a weighted average period
of approximately 3 years.
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
10. Earnings per Share
Net loss per Common Share
Basic and diluted net loss
per share attributable to common stockholders was calculated as follows:
|
|
Three
Months Ended March 31,
|
|
|
|
2020
|
|
|
2019
|
|
Numerator
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(4,272
|
)
|
|
$
|
(3,599
|
)
|
Less: loss attributable to non-controlling interest
|
|
|
(245
|
)
|
|
|
(653
|
)
|
Net loss attributable to Plymouth Industrial REIT, Inc.
|
|
|
(4,027
|
)
|
|
|
(2,946
|
)
|
Less: Preferred stock dividends
|
|
|
1,613
|
|
|
|
1,566
|
|
Less: Series B Preferred stock accretion to redemption value
|
|
|
1,854
|
|
|
|
1,900
|
|
Less: amount allocated to participating securities
|
|
|
76
|
|
|
|
57
|
|
Net loss attributable to common stockholders
|
|
$
|
(7,570
|
)
|
|
$
|
(6,469
|
)
|
|
|
|
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding basic and diluted
|
|
|
14,393,192
|
|
|
|
4,727,675
|
|
|
|
|
|
|
|
|
|
|
Net loss per share attributable to common stockholders – basic
and diluted
|
|
$
|
(0.53
|
)
|
|
$
|
(1.37
|
)
|
The Company uses the two-class
method of computing earnings per common share in which participating securities are included within the basic EPS calculation.
The amount allocated to participating securities is according to dividends declared (whether paid or unpaid). The restricted stock
does not have any participatory rights in undistributed earnings. The unvested shares of restricted stock are accounted for as
participating securities as they contain non-forfeitable rights to dividends.
In periods where there
is a net loss, the weighted average number of common shares outstanding used to calculate both basic and diluted net loss per
share attributable to common stockholders is the same. The Company’s potential dilutive securities at March 31, 2020 include
the 303,699 shares of common stock warrants and 202,059 shares of restricted common stock. The stock warrants and restricted common
stock have been excluded from the computation of diluted net loss per share attributable to common stockholders as the effect
of including them would reduce the net loss per share.
11. Commitments and Contingencies
Employment Agreements
The Company has entered
into employment agreements with the Company’s Chief Executive Officer, President and Chief Investment Officer, and Executive
Vice President and Chief Financial Officer. As approved by the compensation committee of the Board of Directors the agreements
provide for base salaries ranging from $325 to $475 annually with discretionary cash performance awards. The agreements contain
provisions for equity awards, general benefits, and termination and severance provisions, consistent with similar positions and
companies.
Legal Proceedings
The Company is not currently
party to any material legal proceedings. At each reporting date, the Company evaluates whether or not a potential loss amount
or a potential range of loss is probable and reasonably estimable under the provisions of the authoritative guidance that addresses
accounting for contingencies. The Company expenses as incurred, the costs related to such legal proceedings.
Contingent Liability
In conjunction with the
issuance of the OP Units for acquisitions, the agreements contain a provision for the Company to provide tax protection to the
holders if the acquired properties are sold in a transaction that would result in the recognition of taxable income or gain prior
to the sixth anniversary of the acquisition. The Company intends to hold these investments and has no plans to sell or transfer
any interest that would give rise to a taxable transaction.
Plymouth Industrial REIT, Inc.
Notes to Condensed Consolidated Financial Statements
Unaudited
(all dollar amounts in thousands, except share
and per share data)
12. Subsequent Events
Subsequent to March 31,
2020, the United States continues to be severely impacted by the COVID-19 pandemic and by the economic effects of government responses,
such as “stay-at-home” orders and various restrictions on certain business activities. While the impact in
the first quarter was minimal, we have received some rent relief requests from tenants at our properties, most often in
the form of rent deferral requests, including some from tenants that we believe have the ability to pay rent. We have not
yet granted any rent relief requests, but we are evaluating each request individually on a number of factors. We expect
that some relief requests will be granted over the next several months but we do not anticipate foregoing our contractual
rights under our lease agreements in connection with any such requests. The extent that the pandemic impacts the Company’s
operations will depend on future developments, which are highly uncertain and cannot be predicted including the scope, severity
and duration of the pandemic, the actions taken to contain the virus and to mitigate the personal and financial impacts.