Annual report pursuant to Section 13 and 15(d)

Consolidated Balance Sheets

v3.8.0.1
Consolidated Balance Sheets - USD ($)
$ in Thousands
Dec. 31, 2017
Dec. 31, 2016
ASSETS    
Real estate, at cost $ 893,853 $ 821,749
Less: accumulated depreciation 149,417 131,661
Total real estate, net 744,436 690,088
Lease intangibles, net 118,927 105,553
Real estate and related assets held for sale, net 9,046 9,562
Cash and cash equivalents 6,683 4,658
Restricted cash 2,397 3,030
Funds held in escrow 9,369 6,806
Deferred rent receivable, net 33,333 29,725
Other assets 4,263 2,320
TOTAL ASSETS 928,454 851,742
LIABILITIES    
Mortgage notes payable, net [1] 447,380 445,278
Borrowings under Revolver, net 20,715 39,225
Borrowings under Term Loan, net 74,532 24,892
Deferred rent liability, net 16,250 12,647
Asset retirement obligation 3,051 3,406
Accounts payable and accrued expenses 7,339 5,891
Liabilities related to assets held for sale, net 114 1,041
Due to adviser and administrator [1] 2,289 2,075
Other liabilities 6,554 6,667
TOTAL LIABILITIES 578,224 541,122
Commitments and contingencies [2]
MEZZANINE EQUITY    
Series D redeemable preferred stock, net, par value $0.001 per share; $25 per share liquidation preference; 6,000,000 shares authorized; and 3,421,853 and 2,917,458 shares issued and outstanding at December 31, 2017 and December 31, 2016, respectively [3] 83,432 70,743
TOTAL MEZZANINE EQUITY 83,432 70,743
STOCKHOLDERS’ EQUITY    
Series A and B redeemable preferred stock, par value $0.001 per share; $25 per share liquidation preference; 5,350,000 shares authorized and 2,264,000 shares issued and outstanding at December 31, 2017 and December 31, 2016, respectively 2 2
Senior common stock, par value $0.001 per share; 4,450,000 shares authorized; and 904,819 and 959,552 shares issued and outstanding at December 31, 2017 and December 31, 2016, respectively 1 1
Common stock, par value $0.001 per share, 34,200,000 and 34,040,000 shares authorized and 28,384,016 and 24,882,758 shares issued and outstanding at December 31, 2017 and December 31, 2016, respectively 28 25
Additional paid in capital 534,790 463,436
Accumulated other comprehensive income 35 0
Distributions in excess of accumulated earnings (268,058) (223,587)
TOTAL STOCKHOLDERS' EQUITY 266,798 239,877
TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY $ 928,454 $ 851,742
[1] Refer to Note 2 “Related-Party Transactions”
[2] Refer to Note 9 “Commitments and Contingencies”
[3] Refer to Note 10 "Stockholders' Equity and Mezzanine Equity"