As Reported Financials

Source Document Currency Code (in thousands) 2014 Y 12/31/2015 USD 2015 Y 12/31/2016 USD 2016 Y 12/31/2017 USD 2017 Y 3/31/2018 USD 2018 Q1 YTD 3/31/2018 USD
Source Document Currency Code 2014 Y 12/31/2015 USD 2015 Y 12/31/2016 USD 2016 Y 12/31/2017 USD 2017 Y 3/31/2018 USD 2018 Q1 YTD 3/31/2018 USD

ASSETS

Land 368,033 492,704 683,919 997,588 1,020,652
Buildings and improvements 530,191 650,075 811,614 1,079,746 1,098,695
Tenant improvements 21,404 28,977 38,644 49,692 50,998
Furniture, fixtures and equipment 188 188 174 167 151
Construction in progress 10,646 16,822 17,778 34,772 45,688
Total real estate held for investment 930,462 1,188,766 1,552,129 2,161,965 2,216,184
Accumulated depreciation (76,884) (103,623) (135,140) (173,541) (186,234)
Investments in real estate, net 853,578 1,085,143 1,416,989 1,988,424 2,029,950
Cash and cash equivalents 8,606 5,201 15,525 6,620 15,625
Note receivable, net 13,137 0 5,934 NA NA
Restricted cash NA NA 0 250 4,211
Rents and other receivables, net 1,812 3,040 2,749 3,664 3,328
Deferred rent receivable, net 5,165 7,827 11,873 15,826 17,766
Deferred leasing costs, net 3,608 5,331 8,672 12,014 12,097
Deferred loan costs, net 2,045 1,445 847 1,930 1,775
Acquired lease intangible assets, net 28,136 30,383 36,365 49,239 45,876
Acquired indefinite-lived intangible 5,271 5,271 5,170 5,156 5,156
Interest rate swap asset NA 0 5,594 7,193 11,294
Other assets 4,699 5,523 5,290 6,146 5,961
Investment in unconsolidated real estate entities 4,018 4,087 NA NA NA
Acquisition related deposits 2,110 NA 0 2,475 4,525
Assets associated with real estate held for sale NA NA 0 12,436 8,300
Total Assets 932,185 1,153,251 1,515,008 2,111,373 2,165,864

LIABILITIES & EQUITY

Liabilities

Notes payable 356,362 418,154 500,184 668,941 659,417
Interest rate swap liability 1,402 3,144 2,045 219 0
Accounts payable, accrued expenses and other liabilities 10,053 12,631 13,585 21,134 21,441
Dividends payable 5,244 7,806 9,282 11,727 13,294
Acquired lease intangible liabilities, net 3,016 3,387 9,130 18,067 17,783
Tenant security deposits 8,768 11,539 15,187 19,521 19,936
Prepaid rents 1,463 2,846 3,455 6,267 5,540
Liabilities associated with real estate held for sale NA NA 0 243 132
Total Liabilities 386,308 459,507 552,868 746,119 737,543

Equity

5.875% series A cumulative redeemable preferred stock NA 0 86,651 86,651 86,651
5.875% series B cumulative redeemable preferred stock NA NA 0 73,062 72,443
Common Stock 434 553 662 782 804
Additional paid in capital 542,318 722,722 907,834 1,239,810 1,297,391
Cumulative distributions in excess of earnings (21,673) (48,103) (59,277) (67,058) (67,622)
Accumulated other comprehensive income (1,331) (3,033) 3,445 6,799 11,014
Total stockholders' equity 519,748 672,139 939,315 1,340,046 1,400,681
Noncontrolling interests 26,129 21,605 22,825 25,208 27,640
Total Equity 545,877 693,744 962,140 1,365,254 1,428,321
Total Liabilities and Equity 932,185 1,153,251 1,515,008 2,111,373 2,165,864
Data shown on this page is extracted directly from the company’s documents. S&P makes every effort to line up fields, captions and headers that represent the same data over time, despite variations in how the company may report these items in different documents. In certain instances the variation in the company’s presentation over time may be too significant, potentially resulting in repeating and/or disordered items. Despite possible issues with the presentation, S&P, as always, stands by its commitment to the quality of the data.