UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 8-K/A
(Amendment No. 2)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 9, 2012
STAG INDUSTRIAL, INC.
(Exact name of registrant specified in its charter)
Maryland |
|
1-34907 |
|
27-3099608 |
(State or other jurisdiction |
|
(Commission |
|
(IRS Employer |
of incorporation) |
|
File Number) |
|
Identification No.) |
99 High Street, 28th Floor
Boston, Massachusetts 02110
(Address of principal executive offices, zip code)
Registrants telephone number, including area code: (617) 574-4777
Not applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Explanatory Note
This Current Report on Form 8-K/A amends and supplements the Current Report on Form 8-K filed by STAG Industrial, Inc. (the Company) with the Securities and Exchange Commission on October 11, 2012, as amended (the Original Report), reporting the Companys acquisition of a portfolio of 33 industrial properties from the Companys affiliate, STAG Investments Holdings II, LLC and its subsidiaries, to include the historical financial statements and unaudited pro forma financial information required by Item 9.01(a) and (b) of Form 8-K for 32 of the 33 industrial properties. There remains one property included in the portfolio of industrial properties to be acquired from STAG Investments Holdings II, LLC for which the acquisition has not closed. Because the purchase and sale agreement for the property includes various contingencies, there can be no assurance that the property will be acquired or, if it is, what the timing of the purchase will be. This property is not reflected in the financial information required by Item 9.01(a) and (b) below. This Current Report on Form 8-K/A should be read in conjunction with the Original Report.
ITEM 9.01. FINANCIAL STATEMENTS AND EXHIBITS
(a) Financial Statements Under Rule 3-14 of Regulation S-X
Report of Independent Auditors |
2 |
Combined Statements of Revenue and Certain Expenses for the nine months ended September 30, 2012 (unaudited) and the years ended December 31, 2011, 2010 and 2009 |
3 |
Notes to Combined Statements of Revenue and Certain Expenses |
4 |
(b) Unaudited Pro Forma Condensed Consolidated Financial Information
STAG Industrial, Inc. and Subsidiaries |
|
Unaudited Pro Forma Condensed Consolidated Balance Sheet as of September 30, 2012 |
9 |
Unaudited Pro Forma Condensed Consolidated Statement of Operations for the nine months ended September 30, 2012 |
10 |
Unaudited Pro Forma Condensed Consolidated Statement of Operations for the year ended December 31, 2011 |
11 |
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements |
12 |
(d) Exhibits
Exhibit No. |
|
Description |
|
|
|
23.1 |
|
Consent of PricewaterhouseCoopers LLP |
Report of Independent Auditors
To STAG Industrial, Inc.:
We have audited the accompanying combined statements of revenue and certain expenses (the Statements) of the STAG Investments II Portfolio for the years ended December 31, 2011, 2010 and 2009. These Statements are the responsibility of the management of STAG Investments II, LLC. Our responsibility is to express an opinion on these Statements based on our audits.
We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the Statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the Statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the Statements. We believe that our audits provide a reasonable basis for our opinion.
The accompanying Statements were prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission (for inclusion in the Form 8-K/A of STAG Industrial, Inc.), as described in note 2 and are not intended to be a complete presentation of STAG Investments II Portfolios combined revenue and expenses.
In our opinion, the Statements referred to above present fairly, in all material respects, the combined revenue and certain expenses, as described in note 2, of the STAG Investments II Portfolio for the years ended December 31, 2011, 2010 and 2009 in conformity with accounting principles generally accepted in the United States of America.
/s/ PricewaterhouseCoopers LLP
Boston, Massachusetts
December 13, 2012
STAG Investments II Portfolio
Combined Statements of Revenue and Certain Expenses
(dollars in thousands)
|
|
Nine Months Ended |
|
Year Ended |
|
Year Ended |
|
Year Ended |
| ||||
|
|
2012 |
|
2011 |
|
2010 |
|
2009 |
| ||||
|
|
Unaudited |
|
|
|
|
|
|
| ||||
Revenue |
|
|
|
|
|
|
|
|
| ||||
Rental income |
|
$ |
11,134 |
|
$ |
15,263 |
|
$ |
15,515 |
|
$ |
15,141 |
|
Tenant recoveries |
|
$ |
1,393 |
|
$ |
1,415 |
|
$ |
1,234 |
|
$ |
1,467 |
|
|
|
|
|
|
|
|
|
|
| ||||
Total revenue |
|
$ |
12,527 |
|
$ |
16,678 |
|
$ |
16,749 |
|
$ |
16,608 |
|
|
|
|
|
|
|
|
|
|
| ||||
Certain expenses |
|
|
|
|
|
|
|
|
| ||||
Cost of rental operations |
|
$ |
939 |
|
$ |
1,654 |
|
$ |
1,433 |
|
$ |
1,581 |
|
Real estate taxes and insurance |
|
$ |
1,542 |
|
$ |
1,503 |
|
$ |
1,635 |
|
$ |
1,671 |
|
|
|
|
|
|
|
|
|
|
| ||||
Certain expenses |
|
$ |
2,481 |
|
$ |
3,157 |
|
$ |
3,068 |
|
$ |
3,252 |
|
|
|
|
|
|
|
|
|
|
| ||||
Revenue in excess of certain expenses |
|
$ |
10,046 |
|
$ |
13,521 |
|
$ |
13,681 |
|
$ |
13,356 |
|
The accompanying notes are an integral part to the combined statements of revenue and certain expenses.
STAG Investments II Portfolio
Notes to Combined Statements of Revenue and Certain Expenses
(dollars in thousands)
1. Organization
On October 9, 2012, STAG Industrial Inc. (STAG) acquired 31 industrial properties from STAG Investments Holdings II, LLC, a wholly owned subsidiary of STAG Investments II, LLC (the Fund), which are related parties of STAG through common management. Subsequently, on October 31, 2012, STAG acquired one additional industrial property from the Fund. STAG and its predecessor served as the asset manager of the Fund for all periods presented.
STAG Investments II Portfolio (the Properties), which is not a legal entity as presented in these combined statements of revenue and certain expenses (Statements), represents the combination of 32 industrial properties acquired by STAG which are located in 10 states throughout the United States. The accompanying Statements relate to the operations of the Properties.
The Properties were acquired by STAG Investments Holdings II, LLC prior to January 1, 2009.
2. Significant Accounting Policies
(a) Basis of Presentation
The accompanying Statements relate to the Properties and have been prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended, and accordingly, are not representative of the actual results of operations of the Properties for the nine months ended September 30, 2012 and for the years ended December 31, 2011, 2010 and 2009, due to the exclusion of the following revenue and expenses which may not be comparable to the proposed future operations of the Properties:
· Depreciation and amortization
· Interest income and expense
· Amortization of above and below market leases
· Other miscellaneous revenue and expenses not directly related to the proposed future operations of the Properties
Because these Properties were acquired from a related party, these Statements have been prepared for the nine months ended September 30, 2012 and years ended December 31, 2011, 2010 and 2009 of ownership. The Statements are presented on a combined basis as the Properties were under common management for all periods being presented.
(b) Revenue Recognition
Rental revenue is recognized on a straight-line basis over the term of the related leases when collectability is reasonably assured. Differences between rental revenue earned and amounts due under the leases are charged or credited, as applicable, to accrued rental revenue. The impact of the straight-line rent adjustment increased revenue by approximately $117, $183, $698 and $121 for the nine months ended September 30, 2012 (unaudited) and for the years ended December 31, 2011, 2010 and 2009, respectively. Tenant recoveries represent additional rents from expense reimbursements for insurance, real estate taxes, and certain other expenses and are recognized in the period in which the related expenses are incurred.
STAG Investments II Portfolio
Notes to Combined Statements of Revenue and Certain Expenses
(dollars in thousands)
Certain tenants make payments for insurance, real estate taxes and certain other expenses and these costs, which have been assumed by the tenants under the terms of their respective leases, are not reflected in the Properties financial statements. Management estimates that real estate taxes, which are the responsibility of these certain tenants, were approximately $900, $1,600, $1,600, and $1,800 for the nine months ended September 30, 2012 (unaudited), the years ended December 31, 2011, 2010, and 2009, respectively. In instances whereby the tenant has assumed the cost for insurance, real estate taxes, and certain other expenses, no recovery revenue has been reflected in the Statements.
Rental revenue from month-to-month leases or leases with no scheduled rent increases or other adjustments is recognized on a monthly basis when earned.
(c) Use of Estimates
Management has made a number of estimates and assumptions relating to the reporting and disclosure of revenue and certain expenses during the reporting period to prepare the Statements in conformity with accounting principles generally accepted in the United States of America. Actual results could differ from those estimates.
(d) Unaudited Interim Statement
The statement of revenue and certain expenses for the nine months ended September 30, 2012 is unaudited. In the opinion of management, the Statement reflects all adjustments necessary for a fair presentation of the results of the interim period. All such adjustments are of a normal recurring nature.
3. Description of Leasing Arrangements
The Properties are leased to tenants primarily under non-cancelable operating leases which vary in length.
Future minimum base rentals on non-cancelable operating leases as of December 31, 2011, are as follows:
2012 |
|
$ |
13,295 |
|
2013 |
|
11,016 |
| |
2014 |
|
7,234 |
| |
2015 |
|
3,990 |
| |
2016 |
|
2,954 |
|
The above future minimum lease payments exclude tenant reimbursements, amortization of accrued rental revenue and above/below-market lease intangibles. Some leases are subject to termination options. In general, these leases provide for termination payments should the termination options be exercised. The above table is prepared assuming such options are not exercised.
Certain leases provide for payments that represent reimbursements for related expenses incurred under existing ground leases.
4. Ground Lease Commitments
Two adjacent buildings are subject to one non-cancelable operating ground lease agreement which commenced on May 1, 1994 and has a forty year term expiring April 30, 2034. The ground lease provides for monthly minimum rent and future rent increases. For the nine months ended September 30, 2012 (unaudited) and for the years ended December 31, 2011, 2010 and 2009, the Properties expensed ground lease payments under these operating leases in the amount of $109, $146, $146, and $138, respectively. Rent adjustments are every five years on the basis of increases in the Consumer Price Index (CPI) or fair market value pursuant to certain clauses in the lease agreement.
STAG Investments II Portfolio
Notes to Combined Statements of Revenue and Certain Expenses
(dollars in thousands)
Future minimum ground lease commitments on non-cancelable operating ground leases as of December 31, 2011, are as follows:
2012 |
|
$ |
146 |
|
2013 |
|
146 |
| |
2014 |
|
146 |
| |
2015 |
|
146 |
| |
2016 |
|
146 |
|
One building is subject to a non-cancelable operating ground lease agreement which commenced on October 28, 1996 and is set to expire on December 31, 2038. The ground lease provides for monthly ground rent and future rent increases. Rent adjustments are every five years on the basis of increases in the Consumer Price Index (CPI) pursuant to certain clauses in the lease agreement. The tenant in the building is obligated to pay directly to the land owner their obligations under their lease related to the ground lease payments assumed by the tenant. These ground lease payments are not reflected in the Properties Statements of Revenue and Certain Expenses. To the extent the tenant fails to make the ground lease payments, the Properties would recognize the expense for the obligation. The Properties estimate that the ground lease payments, which are the responsibility of the tenant, were approximately $110, $142, $164, and $143 for the nine months ended September 30, 2012 (unaudited) and the years ended December 31, 2011, 2010, and 2009, respectively.
5. Commitments and Contingencies
The Properties are subject to legal claims and disputes in the ordinary course of business. Management believes that the ultimate settlement of any existing potential claims and disputes would not have a material impact on the Properties revenue and certain operating expenses.
6. Subsequent Events
Management has evaluated the events and transactions that have occurred through December 13, 2012, the date which the Statements were available to be issued, and noted no items requiring adjustment to the Statements or additional disclosure.
STAG Industrial, Inc. and Subsidiaries
Unaudited Pro Forma Condensed Consolidated Financial Statements
The unaudited pro forma condensed consolidated financial statements (including notes thereto) of STAG Industrial, Inc. (the Company) are qualified in their entirety and should be read in conjunction with the historical financial statements included elsewhere in this Current Report on Form 8-K, as well as the Companys Annual Report on Form 10-K for the year ended December 31, 2011 filed with the Securities and Exchange Commission on March 9, 2012 and the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2012 filed with the Securities and Exchange Commission on November 8, 2012.
The unaudited pro forma condensed consolidated balance sheet as of September 30, 2012, reflects the financial position of the Company as if the acquisitions described in the notes to the unaudited pro forma condensed consolidated financial statements had been completed on September 30, 2012. The unaudited pro forma condensed consolidated statements of operations for the year ended December 31, 2011 and the nine months ended September 30, 2012 are presented as if the acquisitions by the Company had occurred on January 1, 2011.
Such pro forma information is based upon the historical consolidated results of operations of the Company for the nine months ended September 30, 2012 and the year ended December 31, 2011, giving effect to the STAG Investment Holding II, LLC acquisitions for a total purchase price of $132.6 million, excluding closing costs:
Property Description |
|
Market |
|
# of |
|
Date Acquired |
|
Square Footage |
STAG Auburn Hills, LLC |
|
Auburn Hills, MI |
|
1 |
|
10/9/2012 |
|
87,932 |
STAG El Paso, LP |
|
El Paso, TX |
|
1 |
|
10/9/2012 |
|
269,245 |
STAG Gloversville 1, LLC |
|
Gloversville, NY |
|
1 |
|
10/9/2012 |
|
50,000 |
STAG Gloversville 2, LLC |
|
Gloversville, NY |
|
1 |
|
10/9/2012 |
|
101,589 |
STAG Gloversville 3, LLC |
|
Gloversville, NY |
|
1 |
|
10/9/2012 |
|
26,529 |
STAG Gloversville 4, LLC |
|
Gloversville, NY |
|
1 |
|
10/9/2012 |
|
59,965 |
STAG Greenwood 2, LLC |
|
Greenwood, SC |
|
1 |
|
10/9/2012 |
|
70,100 |
STAG Greenwood 1, LLC |
|
Greenwood, SC |
|
1 |
|
10/9/2012 |
|
104,955 |
STAG Holland 3, LLC |
|
Holland, MI |
|
1 |
|
10/9/2012 |
|
195,000 |
STAG Independence, LLC |
|
Independence, VA |
|
1 |
|
10/9/2012 |
|
120,000 |
STAG Jackson, LLC |
|
Jackson, TN |
|
1 |
|
10/9/2012 |
|
250,000 |
STAG Johnstown 1, LLC |
|
Johnstown, NY |
|
1 |
|
10/9/2012 |
|
52,500 |
STAG Johnstown 2, LLC |
|
Johnstown, NY |
|
1 |
|
10/9/2012 |
|
60,000 |
STAG Johnstown 3, LLC |
|
Johnstown, NY |
|
1 |
|
10/9/2012 |
|
42,325 |
STAG Johnstown 4, LLC |
|
Johnstown, NY |
|
1 |
|
10/9/2012 |
|
57,102 |
STAG Kansas City, LLC |
|
Kansas City, KS |
|
1 |
|
10/9/2012 |
|
56,580 |
STAG Layfayette 1, LLC |
|
Lafayette, IN |
|
1 |
|
10/9/2012 |
|
71,400 |
STAG Layfayette 2, LLC |
|
Lafayette, IN |
|
1 |
|
10/9/2012 |
|
120,000 |
STAG Layfayette 3, LLC |
|
Lafayette, IN |
|
1 |
|
10/9/2012 |
|
275,000 |
STAG Lansing 3, LLC |
|
Lansing, MI |
|
1 |
|
10/9/2012 |
|
250,100 |
STAG Marion, LLC |
|
Marion, IN |
|
1 |
|
10/9/2012 |
|
249,600 |
STAG Novi, LLC |
|
Novi, MI |
|
1 |
|
10/9/2012 |
|
120,800 |
STAG OHara, LLC |
|
OHara Township, PA |
|
1 |
|
10/9/2012 |
|
887,084 |
STAG Parsons, LLC |
|
Parsons, KS |
|
1 |
|
10/9/2012 |
|
120,000 |
STAG Phenix City, LLC |
|
Phenix City, AL |
|
1 |
|
10/9/2012 |
|
117,568 |
STAG Portage, LLC |
|
Portage, IN |
|
1 |
|
10/9/2012 |
|
212,000 |
STAG Ware Shoals, LLC |
|
Ware Shoals, SC |
|
1 |
|
10/9/2012 |
|
20,514 |
STAG Wichita 1, LLC |
|
Wichita, KS |
|
1 |
|
10/9/2012 |
|
80,850 |
STAG Wichita 2, LLC |
|
Wichita, KS |
|
1 |
|
10/9/2012 |
|
120,000 |
STAG Wichita 3, LLC |
|
Wichita, KS |
|
1 |
|
10/9/2012 |
|
44,760 |
STAG Wichita 4, LLC |
|
Wichita, KS |
|
1 |
|
10/9/2012 |
|
47,700 |
STAG Sterling Heights, LLC |
|
Sterling Heights, MI |
|
1 |
|
10/31/2012 |
|
108,000 |
|
|
|
|
32 |
|
|
|
4,449,198 |
In managements opinion, all adjustments necessary to reflect the above transactions have been made. The unaudited pro forma condensed consolidated statements of operations should be read in conjunction with the historical financial statements and notes thereto of the Company included in the Companys Annual Report on Form 10-K for the year ended December 31, 2011 filed with the Securities and Exchange Commission on March 9, 2012 and the Companys Quarterly Report on Form 10-Q for the quarter ended September 30, 2012 filed with the Securities and Exchange Commission on November 8, 2012.
The Companys predecessor for accounting purposes is STAG Predecessor Group (or Predecessor), which is not a legal entity, but a collection of the real estate entities that were owned by STAG Investments III, LLC prior to the Companys initial public offering in April 2011 (the IPO). Prior to the IPO, STAG Predecessor Group also was engaged in the business of owning, leasing and operating real estate consisting primarily of industrial properties located throughout the United States. The financial information contained in this report that relates to the time periods on or prior to April 19, 2011 is the Predecessors financial information; the financial information contained in this report for any time period on or after April 20, 2011 is the Companys financial information. The Company did not have any operating activity before April 20, 2011 and, as a result of the Companys IPO and related formation transactions, is substantially different from STAG Predecessor Group.
The unaudited pro forma condensed consolidated financial statements as of September 30, 2012 and for the year ended December 31, 2011 and the nine months ended September 30, 2012 are not necessarily indicative of what the Companys actual financial condition would have been at September 30, 2012 or what the Companys actual results of operations would have been assuming the transactions had occurred as of January 1, 2011, nor do they purport to represent the Companys financial condition or results of operations for future periods.
STAG Industrial, Inc. and Subsidiaries
Unaudited Pro Forma Condensed Consolidated Balance Sheet
September 30, 2012
(dollars in thousands)
|
|
STAG |
|
|
|
|
| |||
|
|
Industrial |
|
STAG Investments |
|
Company |
| |||
|
|
Inc. |
|
II Portfolio |
|
Pro Forma |
| |||
|
|
(A) |
|
(B) |
|
|
| |||
Assets |
|
|
|
|
|
|
| |||
Rental property |
|
|
|
|
|
|
| |||
Land |
|
$ |
90,337 |
|
$ |
8,508 |
|
$ |
98,845 |
|
Buildings |
|
517,030 |
|
89,189 |
|
606,219 |
| |||
Tenant improvements |
|
31,586 |
|
2,396 |
|
33,982 |
| |||
Building and land improvements |
|
16,836 |
|
3,281 |
|
20,117 |
| |||
Less: accumulated depreciation |
|
(41,881 |
) |
|
|
(41,881 |
) | |||
Total rental property, net |
|
613,908 |
|
103,374 |
|
717,282 |
| |||
|
|
|
|
|
|
|
| |||
Cash and cash equivalents |
|
10,684 |
|
|
|
10,684 |
| |||
Restricted cash |
|
5,768 |
|
|
|
5,768 |
| |||
Tenants accounts receivable, net |
|
7,100 |
|
|
|
7,100 |
| |||
Prepaid expenses and other assets |
|
5,706 |
|
|
|
5,706 |
| |||
Deferred financing fees, net |
|
3,646 |
|
|
|
3,646 |
| |||
Leasing commissions, net |
|
1,335 |
|
|
|
1,335 |
| |||
Goodwill |
|
4,923 |
|
|
|
4,923 |
| |||
Due from related parties |
|
375 |
|
|
|
375 |
| |||
Deferred leasing intangibles, net |
|
150,466 |
|
30,349 |
|
180,815 |
| |||
Total assets |
|
$ |
803,911 |
|
$ |
133,723 |
|
$ |
937,634 |
|
|
|
|
|
|
|
|
| |||
Liabilities and Equity |
|
|
|
|
|
|
| |||
Liabilities: |
|
|
|
|
|
|
| |||
Mortgage notes payable |
|
161,894 |
|
|
|
161,894 |
| |||
Unsecured credit facility |
|
12,000 |
|
132,649 |
|
144,649 |
| |||
Unsecured term loan |
|
100,000 |
|
|
|
100,000 |
| |||
Accounts payable, accrued expenses and other liabilities |
|
8,179 |
|
|
|
8,179 |
| |||
Interest rate swaps |
|
577 |
|
|
|
577 |
| |||
Tenant prepaid rent and security deposits |
|
3,970 |
|
|
|
3,970 |
| |||
Dividends and distributions payable |
|
12,772 |
|
|
|
12,772 |
| |||
Deferred leasing intangibles, net |
|
5,513 |
|
1,074 |
|
6,587 |
| |||
Total liabilities |
|
304,905 |
|
133,723 |
|
438,628 |
| |||
|
|
|
|
|
|
|
| |||
Equity: |
|
|
|
|
|
|
| |||
Preferred stock |
|
69,000 |
|
|
|
69,000 |
| |||
Common stock |
|
349 |
|
|
|
349 |
| |||
Additional paid-in capital |
|
408,834 |
|
|
|
408,834 |
| |||
Common stock dividends in excess of earnings |
|
(47,916 |
) |
|
|
(47,916 |
) | |||
Accumulated other comprehensive loss |
|
(427 |
) |
|
|
(427 |
) | |||
Total stockholders equity |
|
429,840 |
|
|
|
429,840 |
| |||
Noncontrolling interest |
|
69,166 |
|
|
|
69,166 |
| |||
Total equity |
|
499,006 |
|
|
|
499,006 |
| |||
Total liabilities and equity |
|
$ |
803,911 |
|
$ |
133,723 |
|
$ |
937,634 |
|
See accompanying notes to pro forma condensed consolidated financial statements.
STAG Industrial, Inc. and Subsidiaries
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the Nine Months Ended September 30, 2012
(dollars in thousands, except per share data)
|
|
STAG Industrial |
|
STAG Investments |
|
Pro Forma |
|
Total Pro Forma |
|
Company |
| |||||
|
|
(AA) |
|
(BB) |
|
|
|
|
|
|
| |||||
Revenue |
|
|
|
|
|
|
|
|
|
|
| |||||
Rental income |
|
$ |
52,448 |
|
$ |
11,046 |
|
$ |
|
|
11,046 |
|
$ |
63,494 |
| |
Tenant recoveries |
|
6,283 |
|
1,393 |
|
|
|
1,393 |
|
7,676 |
| |||||
Other income |
|
982 |
|
|
|
(66 |
)(CC) |
(66 |
) |
916 |
| |||||
Total revenue |
|
59,713 |
|
12,439 |
|
(66 |
) |
12,373 |
|
72,086 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Expenses |
|
|
|
|
|
|
|
|
|
|
| |||||
Property |
|
9,255 |
|
2,481 |
|
|
|
2,481 |
|
11,736 |
| |||||
General and administrative |
|
9,962 |
|
|
|
|
|
|
|
9,962 |
| |||||
Property acquisition costs |
|
2,509 |
|
|
|
|
|
|
|
2,509 |
| |||||
Depreciation and amortization |
|
28,465 |
|
11,615 |
|
|
|
11,615 |
|
40,080 |
| |||||
Loss on impairment |
|
4,563 |
|
|
|
|
|
|
|
4,563 |
| |||||
Other expenses |
|
146 |
|
|
|
|
|
|
|
146 |
| |||||
Total expenses |
|
54,900 |
|
14,096 |
|
|
|
14,096 |
|
68,996 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
| |||||
Interest income |
|
17 |
|
|
|
|
|
|
|
17 |
| |||||
Interest expense |
|
(11,888 |
) |
(3,406 |
) |
127 |
(DD) |
(3,279 |
) |
(15,167 |
) | |||||
Gain on interest rate swaps |
|
215 |
|
|
|
|
|
|
|
215 |
| |||||
Offering costs |
|
(68 |
) |
|
|
|
|
|
|
(68 |
) | |||||
Loss on extinguishment of debt |
|
(929 |
) |
|
|
|
|
|
|
(929 |
) | |||||
Total other income (expense) |
|
(12,653 |
) |
(3,406 |
) |
127 |
|
(3,279 |
) |
(15,932 |
) | |||||
Net loss from continuing operations |
|
$ |
(7,840 |
) |
$ |
(5,063 |
) |
$ |
61 |
|
$ |
(5,002 |
) |
$ |
(12,842 |
) |
Income attributable to discontinued operations |
|
35 |
|
|
|
|
|
|
|
35 |
| |||||
Net loss |
|
$ |
(7,805 |
) |
$ |
(5,063 |
) |
$ |
61 |
|
$ |
(5,002 |
) |
$ |
(12,807 |
) |
Less: loss attributable to noncontrolling interest |
|
(3,244 |
) |
|
|
(1,331 |
)(EE) |
(1,331 |
) |
(4,575 |
) | |||||
Net loss attributable to STAG Industrial, Inc. |
|
$ |
(4,561 |
) |
$ |
(5,063 |
) |
$ |
1,392 |
|
$ |
(3,671 |
) |
$ |
(8,232 |
) |
Less: preferred stock dividends |
|
4,659 |
|
|
|
|
|
|
|
4,659 |
| |||||
Less: amount allocated to unvested restricted stock |
|
81 |
|
|
|
|
|
|
|
81 |
| |||||
Net Income (loss) loss attributable to the common stockholders |
|
$ |
(9,301 |
) |
$ |
(5,063 |
) |
$ |
1,392 |
|
$ |
(3,671 |
) |
$ |
(12,972 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Loss per share - basic and diluted |
|
|
|
|
|
|
|
|
|
|
| |||||
Loss per share - basic and diluted |
|
$ |
(0.43 |
) |
|
|
|
|
|
(FF) |
$ |
(0.60 |
) | |||
Weighted average common shares outstanding - basic and diluted |
|
21,716,590 |
|
|
|
|
|
|
|
21,716,590 |
|
See accompanying notes to pro forma condensed consolidated financial statements.
STAG Industrial, Inc. and Subsidiaries
Unaudited Pro Forma Condensed Consolidated Statement of Operations
For the Year Ended December 31, 2011
(dollars in thousands, except per share data)
|
|
For the period April |
|
For the period |
|
For the period January 1, 2011 to December 31, 2011 |
| ||||||||||||
|
|
|
|
STAG |
|
|
|
|
|
|
|
|
| ||||||
|
|
STAG Industrial Inc. |
|
Predecessor |
|
STAG Investments II |
|
Pro Forma |
|
Total Pro Forma |
|
Company |
| ||||||
|
|
(AA) |
|
(GG) |
|
(BB) |
|
|
|
|
|
|
| ||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Rental income |
|
$ |
39,184 |
|
$ |
7,027 |
|
$ |
15,237 |
|
$ |
|
|
$ |
15,237 |
|
$ |
61,448 |
|
Tenant recoveries |
|
4,747 |
|
1,218 |
|
1,415 |
|
|
|
1,415 |
|
$ |
7,380 |
| |||||
Other income |
|
940 |
|
|
|
|
|
(59 |
)(CC) |
(59 |
) |
$ |
881 |
| |||||
Total revenue |
|
44,871 |
|
8,245 |
|
16,652 |
|
(59 |
) |
16,593 |
|
69,709 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Property |
|
7,943 |
|
2,075 |
|
3,157 |
|
|
|
3,157 |
|
13,175 |
| ||||||
General and administrative |
|
8,365 |
|
322 |
|
|
|
|
|
|
|
8,687 |
| ||||||
Asset management fees |
|
|
|
175 |
|
|
|
|
|
|
|
175 |
| ||||||
Property acquisition costs |
|
1,088 |
|
|
|
|
|
|
|
|
|
1,088 |
| ||||||
Depreciation and amortization |
|
22,733 |
|
2,437 |
|
15,487 |
|
|
|
15,487 |
|
40,657 |
| ||||||
Other expenses |
|
294 |
|
|
|
|
|
|
|
|
|
294 |
| ||||||
Total expenses |
|
40,423 |
|
5,009 |
|
18,644 |
|
|
|
18,644 |
|
64,076 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Other income (expense) |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest income |
|
28 |
|
1 |
|
|
|
|
|
|
|
29 |
| ||||||
Interest expense |
|
(12,182 |
) |
(4,053 |
) |
(5,171 |
) |
(16 |
)(DD) |
(5,187 |
) |
(21,422 |
) | ||||||
Gain on interest rate swaps |
|
2,179 |
|
762 |
|
|
|
|
|
|
|
2,941 |
| ||||||
Formation transaction costs |
|
(3,674 |
) |
|
|
|
|
|
|
|
|
(3,674 |
) | ||||||
Offering costs |
|
(78 |
) |
|
|
|
|
|
|
|
|
(78 |
) | ||||||
Total other income (expense) |
|
(13,727 |
) |
(3,290 |
) |
(5,171 |
) |
(16 |
) |
(5,187 |
) |
(22,204 |
) | ||||||
Net loss from continuing operations |
|
$ |
(9,279 |
) |
$ |
(54 |
) |
$ |
(7,163 |
) |
$ |
(75 |
) |
$ |
(7,238 |
) |
$ |
(16,571 |
) |
Income (loss) attributable to discontinued operations |
|
52 |
|
(175 |
) |
|
|
|
|
|
|
(123 |
) | ||||||
Net Loss |
|
$ |
(9,227 |
) |
$ |
(229 |
) |
$ |
(7,163 |
) |
$ |
(75 |
) |
$ |
(7,238 |
) |
$ |
(16,694 |
) |
Less: loss attributable to noncontrolling interest |
|
(3,396 |
) |
|
|
|
|
(2,434 |
)(EE) |
(2,434 |
) |
(5,830 |
) | ||||||
Net loss attributable to STAG Industrial, Inc. |
|
$ |
(5,831 |
) |
|
|
$ |
(7,163 |
) |
$ |
2,359 |
|
$ |
(4,804 |
) |
$ |
(10,864 |
) | |
Less: preferred stock dividends |
|
1,018 |
|
|
|
|
|
|
|
|
|
1,018 |
| ||||||
Net income (loss) attributable to the common stockholders |
|
$ |
(6,849 |
) |
|
|
$ |
(7,163 |
) |
$ |
2,359 |
|
$ |
(4,804 |
) |
$ |
(11,882 |
) | |
Loss per share - basic and diluted |
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Loss per share - basic and diluted |
|
$ |
(0.44 |
) |
|
|
|
|
|
|
|
(FF) |
$ |
(0.76 |
) | ||||
Weighted average common shares outstanding - basic and diluted |
|
15,630,910 |
|
|
|
|
|
|
|
|
|
15,630,910 |
|
See accompanying notes to pro forma condensed consolidated financial statements.
STAG Industrial, Inc. and Subsidiaries
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
(dollars in thousands)
1. ADJUSTMENTS TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
The adjustments to the pro forma condensed consolidated balance sheet as of September 30, 2012 are as follows:
(A) Represents the consolidated balance sheet of STAG Industrial, Inc. as of September 30, 2012.
(B) Reflects the acquisition of 32 industrial properties, in two separate transactions, from the Companys affiliate, STAG Investments Holdings II, LLC that closed subsequent to September 30, 2012. On October 9, 2012, the Company acquired 31 industrial properties. Subsequently, on October 31, 2012 the Company acquired one additional industrial property. For pro forma purposes, these acquisitions were funded using proceeds from the Companys $200 million unsecured corporate revolving credit facility (Unsecured Credit Facility) of $132.6 million. The following pro forma adjustments are necessary to reflect the initial allocation of the estimated purchase price of these acquisitions. The allocation of purchase price shown in the table below is based on the Companys best estimates and is subject to change based on the final determination of the fair value of assets and liabilities acquired.
Land |
|
$ |
8,508 |
|
Building |
|
89,189 |
| |
Building and land improvements |
|
3,281 |
| |
Tenant improvements |
|
2,396 |
| |
Total rental property |
|
103,374 |
| |
Deferred leasing intangibles - assets |
|
30,349 |
| |
Assets acquired |
|
133,723 |
| |
|
|
|
| |
Deferred leasing intangibles - liabilities |
|
(1,074 |
) | |
Liabilities assumed |
|
(1,074 |
) | |
Net acquisition price |
|
$ |
132,649 |
|
STAG Industrial, Inc. and Subsidiaries
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
(dollars in thousands)
2. ADJUSTMENTS TO PRO FORMA CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
The adjustments to the pro forma condensed consolidated statement of operations for the nine months ended September 30, 2012 and for the year ended December 31, 2011 are as follows:
(AA) Reflects the historical results of STAG Industrial, Inc. for the nine months ended September 30, 2012 (unaudited) and the period April 20, 2011 to December 31, 2011.
(BB) Reflects the results of operations for nine months ended September 30, 2012 and the year ended December 31, 2011, for the acquisitions of 32 industrial properties, in two separate closings, from the Companys affiliate, STAG Investments Holdings II, LLC. The table below illustrates the adjustments to revenue and expenses for these acquisitions. Adjustments to revenue represent the impact of the amortization of the net amount of above and below market rents and change in straight-line rent recognition as a result of purchase accounting adjustments. Adjustments to depreciation and amortization represent the additional depreciation expense and amortization of intangibles as a result of these purchase accounting adjustments. Depreciation and amortization amounts were determined in accordance with the Companys policies and are based on managements evaluation of the estimated useful lives of the properties and intangibles. The amounts allocated to buildings are depreciated over 40 years. The amounts allocated to lease intangibles are generally amortized over the remaining life of the related leases. Interest expense represents the interest expense of the debt from January 1, 2011 to September 10, 2012 at the secured credit facility negotiated rate and from September 11, 2012 to September 30, 2012 at the unsecured credit facility negotiated rate as if the debt was obtained on January 1, 2011. The negotiated rates changed on September 10, 2012 when the Company paid off the remaining balance under, and terminated, the credit facility and contemporaneously closed on the Unsecured Credit Facility.
STAG Investment Holdings II Portfolio
For the Nine Months Ended September 30, 2012
|
|
Certain |
|
|
|
|
| |||
|
|
STAG |
|
Adjustments |
|
STAG |
| |||
Rental income |
|
$ |
11,134 |
|
$ |
(88 |
) |
$ |
11,046 |
|
Tenant recoveries |
|
1,393 |
|
|
|
1,393 |
| |||
Total revenue |
|
$ |
12,527 |
|
$ |
(88 |
) |
$ |
12,439 |
|
Property |
|
$ |
2,481 |
|
|
|
$ |
2,481 |
| |
Depreciation and amortization |
|
|
|
11,615 |
|
11,615 |
| |||
Interest expense |
|
|
|
3,406 |
|
3,406 |
| |||
Total expense |
|
$ |
2,481 |
|
$ |
15,021 |
|
$ |
17,502 |
|
STAG Industrial, Inc. and Subsidiaries
Notes to Unaudited Pro Forma Condensed Consolidated Financial Statements
(dollars in thousands)
For the Year Ended December 31, 2011
|
|
Certain |
|
|
|
|
| |||
|
|
STAG |
|
Adjustments |
|
STAG |
| |||
Rental income |
|
$ |
15,263 |
|
$ |
(26 |
) |
$ |
15,237 |
|
Tenant recoveries |
|
1,415 |
|
|
|
1,415 |
| |||
Total revenue |
|
$ |
16,678 |
|
$ |
(26 |
) |
$ |
16,652 |
|
Property |
|
$ |
3,157 |
|
|
|
$ |
3,157 |
| |
Depreciation and amortization |
|
|
|
15,487 |
|
15,487 |
| |||
Interest expense |
|
|
|
5,171 |
|
5,171 |
| |||
Total expense |
|
$ |
3,157 |
|
$ |
20,658 |
|
$ |
23,815 |
|
(CC) STAG Industrial Management, LLC (the Manager), a wholly owned subsidiary of STAG Industrial, Inc. is performing certain asset management services for STAG Investments II, LLC (Fund II), a related party. The Manager is paid annual asset management fee revenue based on the equity investment in the Fund II assets. Above reflects the reduction in asset management fee revenue due to the reduction of the Fund II assets by Fund IIs sale to the Company of 32 of its properties for the nine months ended September 30, 2012 and the year ended December 31, 2011.
(DD) Reflects the unused fee related to the secured and unsecured credit facility of the Company for the nine months ended September 30, 2012 and the year ended December 31, 2011.
(EE) Reflects the allocation of net income (loss) to the noncontrolling interest.
(FF) Pro forma loss per sharebasic and diluted are calculated by dividing pro forma consolidated net loss allocable to the Companys stockholders by the number of weighted average shares of common stock outstanding for the nine months ended September 30, 2012 and year ended December 31, 2011.
(GG) Reflects the historical combined statement of operations of STAG Predecessor Group for the period January 1, 2011 to April 19, 2011.
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 hereunto duly authorized.
|
STAG INDUSTRIAL, INC. | |
|
| |
|
By: |
/s/ Gregory W. Sullivan |
|
|
Gregory W. Sullivan |
|
|
Chief Financial Officer, Executive Vice President and Treasurer |
Dated: December 13, 2012 |
|
|