FIRST QUARTER 2024
Plymouth REIT
Supplemental
Information
Table of Contents
Table of Contents
4 | |
Company Overview, Management, Board of Directors, and Investor Relations | 4 |
5 | |
5 | |
6 | |
7 | |
8 | |
9 | |
Financial Information
Consolidated Balance Sheets | 11 |
Consolidated Statements of Operations | 12 |
Non-GAAP Measurements | 13 |
Same Store Net Operating Income (NOI) | 14 |
Debt Summary | 15 |
Capitalization and Capital Markets Activity | 16 |
Net Asset Value Components | 17 |
Rentable Square Feet and Annualized Base Rent by Market | 18 |
Operational & Portfolio Information
Leasing Activity: Lease Renewals and New Leases | 20 |
Leasing Activity: Lease Expiration Schedule & % of Annual Base Rent Expiring | 21 |
Leased Square Feet and Annualized Base Rent by Tenant Industry | 22 |
Leased Square Feet and Annualized Base Rent by Type | 23 |
Top 10 Tenants by Annualized Base Rent | 24 |
Lease Segmentation by Size | 25 |
Capital Expenditures | 26 |
Appendix
Glossary | 28 |
1Q 2024 Supplemental | 2
Disclaimers
Forward-Looking Statements
This Supplemental Information contains forward-looking statements that are made pursuant to the safe harbor provisions of Section 27A of the Securities Act of 1933 and of Section 21E of the Securities Exchange Act of 1934. The forward-looking statements in this Supplemental Information do not constitute guarantees of future performance. Investors are cautioned that statements in this Supplemental Information, which are not strictly historical statements, including, without limitation, statements regarding management's plans, objectives and strategies, constitute forward-looking statements. Such forward-looking statements are subject to a number of known and unknown risks and uncertainties that could cause actual results to differ materially from those anticipated by the forward-looking statement, many of which may be beyond our control, including, without limitation, those factors described under the captions "Cautionary Note Regarding Forward-Looking Statements" and "Risk Factors" in the Company's Annual Report on Form 10-K and Quarterly Reports on Form 10-Q filed with the Securities and Exchange Commission. Forward-looking statements generally can be identified by the use of forward-looking terminology such as "may," "plan," "seek," "will," "expect," "intend," "estimate," "anticipate," "believe" or "continue" or the negative thereof or variations thereon or similar terminology. Any forward-looking information presented herein is made only as of the date of this Supplemental Information, and we do not undertake any obligation to update or revise any forward-looking information to reflect changes in assumptions, the occurrence of unanticipated events, or otherwise.
Definitions and Reconciliations
For definitions of certain terms used throughout this Supplemental Information, including certain non-GAAP financial measures, refer to the Glossary on pages 28-30. For reconciliations of the non-GAAP financial measures to the most directly comparable U.S. GAAP measures, refer to page 13.
1Q 2024 Supplemental | 3
Executive Summary
Company Overview
Plymouth Industrial REIT, Inc. (NYSE: PLYM) is a full service, vertically integrated real estate investment company focused on the acquisition, ownership, and management of single and multi-tenant industrial properties. Our mission is to provide tenants with cost effective space that is functional, flexible and safe.
MANAGEMENT, BOARD OF DIRECTORS, INVESTOR RELATIONS, AND EQUITY RESEARCH COVERAGE
Corporate
20 Custom House Street
11th Floor
Boston, Massachusetts 02110 617.340.3814 www.plymouthreit.com
Investor Relations
Tripp Sullivan
SCR Partners
IR@plymouthreit.com
Continental Stock Transfer & Trust Company
1 State Street, 30th Floor New York, NY 10004 212.509.4000
Executive Management | |
Jeffrey E. Witherell | Benjamin P. Coues |
Chief Executive Officer | Senior Vice President |
and Chairman | and Head of Acquisitions |
Anthony J. Saladino | Anne A. Hayward, ESQ. |
Executive Vice President | Senior Vice President |
and Chief Financial Officer | and General Counsel |
James M. Connolly | Daniel R. Heffernan |
Executive Vice President | Senior Vice President |
Asset Management | Asset Management |
Lyndon J. Blakesley | Scott L. Robinson |
Senior Vice President | Senior Vice President |
and Chief Accounting Officer | Corporate Development |
Board of Directors | |
Phillip S. Cottone | Caitlin Murphy |
Independent Director | Independent Director |
Richard DeAgazio | Pendleton P. White, Jr. |
Independent Director | Director |
David G. Gaw | Jeffrey E. Witherell |
Lead Independent | Chief Executive Officer |
Director | and Chairman |
John W. Guinee | |
Independent Director |
Equity Research Coverage1 | |
Baird | Colliers Securities |
Nicholas Thillman | Barry Oxford |
414.298.5053 | 203.961.6573 |
Barclays | JMP Securities |
Brendan Lynch | Mitch Germain |
212.526.9428 | 212.906.3537 |
BMO Capital Markets | J.P. Morgan |
John Kim | Mike Mueller |
212.885.4115 | 212.622.6689 |
BNP Paribas Exane | KeyBanc Capital |
Nate Crossett | Markets |
646.725.3716 | Todd Thomas |
B Riley Securities | 917.368.2375 |
Truist Securities | |
Bryan Maher | |
646.885.5423 | Anthony Hau |
212.303.4176 |
Investor Conference Call and Webcast
The Company will host a conference call and live audio webcast, both open for the general public to hear, on May 2, 2024 at 9:00 a.m. Eastern Time. The number to call for this interactive teleconference is (844) 784-1727 (international callers: (412) 717-9587). A replay of the call will be available through May 9, 2024 by dialing (877) 344-7529 and entering the replay access code, 6841649.
1 The analysts listed provide research coverage on the Company. Any opinions, estimates or forecasts regarding the Company's performance made by these analysts are theirs alone and do not represent opinions, estimates or forecasts by the Company or its management. The
Company does not by reference above imply its endorsement of or concurrence with such information, conclusions or recommendations. | 1Q 2024 Supplemental | 4 |
Highlights
For Three Months Ended March 31, 2024
Portfolio Snapshot
Number of Properties | 156 |
Number of Buildings | 211 |
Square Footage | 34,025,101 |
Portfolio Occupancy | 96.9% |
Same-Store Occupancy | 98.3% |
WA Lease Term | 3.2 |
Remaining (yrs.)1 | |
Multi-Tenant as | 54.3% |
% of ABR | |
Single Tenant as | 45.7% |
% of ABR | |
WA Annual Rent | ~3.0% |
Escalators | |
Triple Net Leases as | 80.5% |
% of ABR | |
Net Debt to Annualized | 6.7x |
Adjusted EBITDA | |
1 The average contractual lease term remaining as of the close of the reporting period (in years) weighted by square footage.
Total Acquisition and Replacement Cost by Market
($ in Thousands)
# of | Rentable | Total | Replacement | ||||
Market | State | Buildings | Square Feet | Acquisition Cost1 | Cost2 | ||
Atlanta | GA | 13 | 2,086,835 | $ | 111,988 | $ | 154,583 |
Chicago | IL, IN, WI | 40 | 6,624,335 | 279,750 | 710,499 | ||
Boston | ME | 2 | 268,713 | 19,023 | 40,729 | ||
Charlotte | NC | 1 | 155,220 | 20,400 | 20,821 | ||
Cincinnati | OH, KY | 12 | 2,710,964 | 106,705 | 190,851 | ||
Cleveland | OH | 19 | 3,979,209 | 201,550 | 362,436 | ||
Columbus | OH | 15 | 3,757,614 | 157,624 | 293,943 | ||
Indianapolis | IN | 17 | 4,085,169 | 149,251 | 356,416 | ||
Jacksonville | FL, GA | 28 | 2,132,396 | 159,621 | 219,679 | ||
Kansas City | MO | 1 | 221,911 | 8,600 | 20,451 | ||
Memphis | MS, TN | 49 | 4,783,046 | 185,407 | 349,852 | ||
St. Louis | IL, MO | 14 | 3,219,689 | 213,787 | 325,818 | ||
Total | 12 | 211 | 34,025,101 ' | $ | 1,613,706 | $ | 3,046,078 |
- Represents total direct consideration paid prior to the allocations per U.S. GAAP and the allocated costs in accordance to GAAP of development properties placed in-service.
- Replacement cost is based on the Marshall & Swift valuation methodology for the determination of building costs. Replacement cost includes land reflected at the
allocated cost in accordance with GAAP. | 1Q 2024 Supplemental | 5 |
Acquisition Activity | ||||||||||||
As of March 31, 2024 | ||||||||||||
Acquisitions ($ in Thousands) | ||||||||||||
# of | Projected | Cost per | ||||||||||
Location | Acquisition Date | Buildings | Purchase Price1 | Square Footage | Initial Yield2 | Square Foot3 | ||||||
Multiple | Full Year 2022 | 44 | $ | 253,655 | 4,164,864 | 6.1% | $71.54 | |||||
Multiple | Full Year 2021 | 24 | $ | 370,977 | 6,380,302 | 6.7% | $63.15 | |||||
Multiple | Full Year 2020 | 27 | $ | 243,568 | 5,473,596 | 7.8% | $46.99 | |||||
Multiple | Full Year 2019 | 32 | $ | 220,115 | 5,776,928 | 8.4% | $42.21 | |||||
Multiple | Full Year 2018 | 24 | $ | 164,575 | 2,903,699 | 8.2% | $70.54 | |||||
Multiple | 2017 (since IPO) | 36 | $ | 173,325 | 5,195,563 | 8.4% | $33.81 | |||||
Total Acquisitions Post-IPO | 187 | $ | 1,426,215 | 29,894,952 | 7.4% | $55.94 | ||||||
Note: Portfolio statistics and acquisitions include wholly owned industrial properties only; excludes our property management office located in Columbus, Ohio.
- Represents total direct consideration paid rather than GAAP cost basis.
- Weighted based on Purchase Price.
3 Calculated as Purchase Price divided by square footage. | 1Q 2024 Supplemental | 6 |
Development Projects
As of March 31, 2024
The total investment in completed developments is approximately $61.1 million. The proforma stabilized cash NOI yields on development projects under construction and completed range between 7.0% - 9.0%.
Plymouth is partnering with the Green Building Initiative to align our environmental objectives with the execution of all new development and portfolio enhancement activities. Thus far, Plymouth has achieved a Three Green Globe certification on our Cincinnati development and a Two Green Globe certification on our completed developments in Boston, Jacksonville (2) and Atlanta (2) 1.
# of | Total Rentable | Investment | Estimated | ||||
Under Construction1 | Buildings | Square Feet (RSF) | % Leased | ($ in millions) | % Funded | Completion | |
Jacksonville - Liberty II | 1 | 52,920 | 100% | $ | 4.0 | 54% | Q4 2024 |
Total | 1 | 52,920 | $ | 4.0 | |||
# of | Total Rentable | Investment | |||||
Completed 2 | Buildings | Square Feet (RSF) | % Leased | ($ in millions) | % Funded | Completed | |
Boston - Milliken Road | 1 | 68,088 | 100% | $ | 9.3 | 100% | Q4 2022 |
Atlanta - New Calhoun I | 1 | 236,600 | 100% | $ | 13.8 | 100% | Q1 2023 |
Cincinnati - Fisher Park I | 1 | 154,692 | 66% | $ | 14.0 | 100% | Q1 2023 |
Atlanta - New Calhoun II | 1 | 180,000 | 100% | $ | 12.1 | 100% | Q3 2023 |
Jacksonville - Salisbury | 1 | 40,572 | 100% | $ | 6.2 | 100% | Q3 2023 |
Jacksonville - Liberty I | 1 | 39,750 | 100% | $ | 5.7 | 100% | Q4 2023 |
Total | 6 | 719,702 | 93% | $ | 61.1 | 100% | |
- The Company is a member organization of the Green Building Initiative (GBI), a nonprofit organization and American National Standards Institute (ANSI) Accredited Standards Developer dedicated to reducing climate impacts by improving the built environment. Founded in 2004, the organization is the global provider of the Green Globes and federal Guiding Principles Compliance certification and assessment programs.
- Under construction represents projects for which vertical construction has commenced. Refer to the Developable Land section of the Net Asset Components on page 17 of this Supplemental Information for additional details on the Company's development activities.
3 Completed buildings are included within portfolio occupancy and square footage metrics as of March 31, 2024. | 1Q 2024 Supplemental | 7 |
Value Creation Examples
INDIANAPOLIS: Lease-up / Building Refurbishment | JACKSONVILLE: New Industrial Development | CHICAGO: Disposition / Value Realized |
Expanded existing tenant in the building by an additional 42,910 square feet and extended term for 15 years at a rental rate increase of 18% over expiring rents.
Expanded other existing tenant by an additional 147,310 square feet for 4 years without any downtime.
The property was acquired at a going-in yield of 6.9%. Stabilized yield is now 8.0% with annual lease escalations averaging 3.75%.
Delivered two buildings in 2023 totaling 80,322 square feet, both of which are fully leased.
Commenced construction on a third, 100% pre- leased building at Liberty Business Park which will comprise 52,920 square feet. The anticipated delivery is Q4 2024.
Marketing an additional fully designed and permit- ready site at Liberty Business Park that can provide 41,958 square feet.
Sold a 306,552 square-foot industrial building at 6510 West 73rd Street in Chicago.
Net proceeds after the payoff of a $6.7 million mortgage, return of lender escrow reserves, and other adjustments were $14.0 million.
The disposition yielded a 4.9% cap rate on in- place NOI and an IRR of 31.1% over a six-year hold period.
1Q 2024 Supplemental | 8
Guidance
As of March 31, 2024
Unaudited (in thousands, except per-share amounts)
PLYM affirmed its full year 2024 guidance range for Core FFO per weighted average common share and units previously issued on February 21, 2024, and updated its range for net income per weighted average common share and units and accompanying assumptions.
Full Year 2024 Range1 | ||
Low | High | |
Core FFO attributable to common stockholders and unit holders per share | $1.88 | $1.92 |
Same Store Portfolio NOI growth - cash basis2 | 7.00% | 7.50% |
Average Same Store Portfolio occupancy - full year | 97.5% | 98.5% |
General and administrative expenses3 | $15,650 | $15,150 |
Interest expense, net | $37,650 | $37,150 |
Weighted average common shares and units outstanding4 | 45,880 | 45,880 |
Reconciliation of net loss attributable to common stockholders and unit holders per share to Core FFO guidance: | ||
Full Year 2024 Range1 | ||
Low | High | |
Net income/(loss) | $ 0.08 | $ 0.12 |
Gain on sale of real estate | (0.18) | (0.18) |
Depreciation and amortization | 1.98 | 1.98 |
$1.88 | $1.92 | |
- Our 2024 guidance refers to the Company's in-place portfolio as of April 29, 2024, the $21.5 million disposition scheduled to close in August 2024 and does not include the impact from prospective acquisitions, dispositions, or capitalization activities.
- The Same Store Portfolio consists of 200 buildings aggregating 31,245,756 rentable square feet, representing approximately 92% of total in-place portfolio square footage. The Same Store projected performance reflects an annual NOI on a cash basis, excluding termination income.
- Includes non-cash stock compensation of $4.3 million for 2024.
- As of April 29, 2024, the Company has 45,872,375 common shares and units outstanding.
1Q 2024 Supplemental | 9
Financial Information
1Q 2024 Supplemental | 10
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
Plymouth Industrial REIT Inc. published this content on 01 May 2024 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 02 May 2024 10:43:10 UTC.