UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☑ QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, ~~2021~~2022

☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _____ to _____

Commission File Number: 000-54691

PHILLIPS EDISON & COMPANY, INC.

(Exact name of registrant as specified in its charter)


Maryland						27-1106076
(State or other jurisdiction of incorporation or organization)						(I.R.S. Employer Identification No.)


11501 Northlake Drive, Cincinnati, Ohio						45249
(Address of principal executive offices)						(Zip code)


(513) 554-1110
(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common stock, par value $0.01 per share

PECO

Nasdaq Global Select Market


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.	Yes	☑	No ☐
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).	Yes	☑	No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer

Accelerated filer

Non-accelerated filer

Smaller reporting company

Emerging growth company

☐

☑

☐


If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.	☐
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).	Yes	☐	No ☑

There were ~~19.6~~117.1 million shares of the registrant’s Common Stock, $0.01 par value per share, ~~and 93.7 million shares of Class B stock, $0.01 par value per share,~~ outstanding as of October ~~29, 2021.~~31, 2022.

PHILLIPS EDISON & COMPANY, INC. FORM 10-Q


TABLE OF CONTENTS

PART I.
ITEM 1.		FINANCIAL STATEMENTS (CONDENSED AND UNAUDITED)	2
		CONSOLIDATED BALANCE SHEETS AS OF ~~SEPTEMBER~~S EPTEMBER 30 ~~2021~~, 2022 AND DECEMBER 31, ~~2020~~2021	2
		CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME ~~(LOSS)~~ FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, ~~2021~~2022 AND ~~2020~~2021	3
		CONSOLIDATED STATEMENTS OF EQUITY FOR THE THREE AND NINE MONTHS ENDED ~~SEPTEMBER~~SE PTEMBER 30, ~~2021~~2022 AND ~~2020~~2021	4
		CONSOLIDATED STATEMENTS OF CASH FLOWS FOR THE NINE MONTHS ENDED SEPTEMBER 30, ~~2021~~2022 AND ~~2020~~2021	6
		NOTES TO THE UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS AS OF AND FOR THE ~~THREE AND~~ NINE MONTHS ENDED SEPTEMBER 30, ~~2021~~2022
	NOTE 1	ORGANIZATION	8
	NOTE 2	SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES	8
	NOTE 3	LEASES	109
	NOTE 4	REAL ESTATE ACTIVITY	1110
	NOTE 5	OTHER ASSETS, NET	1211
	NOTE 6	DEBT OBLIGATIONS	1312
	NOTE 7	DERIVATIVES AND HEDGING ACTIVITIES	13
	NOTE 8	COMMITMENTS AND CONTINGENCIES	1413
	NOTE 9	EQUITY	1514
	NOTE 10	EARNINGS PER SHARE	1615
	NOTE 11	R ~~ELATED~~RELATED PARTY TRANSACTIONS	1716
	NOTE 12	FAIR VALUE MEASUREMENTS	17
	NOTE 13	SUBSEQUENT EVENTS	2018
ITEM 2.		MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	2119
ITEM 3.		QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	4339
ITEM 4.		CONTROLS AND PROCEDURES	4439

PART II.
ITEM 1.		LEGAL PROCEEDINGS	4439
ITEM 1A.		RISK FACTORS	4439
ITEM 2.		UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	4440
ITEM 3.		DEFAULTS UPON SENIOR SECURITIES	40
ITEM 4.		MINE SAFETY DISCLOSURES	40
ITEM 5.		OTHER INFORMATION	40
ITEM 6.		EXHIBITS	4541
		SIGNATURES	4642


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									1


w PART I FINANCIAL INFORMATION

ITEM 1. FINANCIAL STATEMENTS

PHILLIPS EDISON & COMPANY, INC.

CONSOLIDATED BALANCE SHEETS

AS OF SEPTEMBER 30, ~~2021~~2022 AND DECEMBER 31, ~~2020~~2021

(Condensed and Unaudited)

(In thousands, except per share amounts)


		September 30, 2021		December 31, 2020			September 30, 2022		December 31, 2021
ASSETS	ASSETS					ASSETS
Investment in real estate:	Investment in real estate:					Investment in real estate:
Land and improvements	Land and improvements	$	1,528,310	$	1,549,362	Land and improvements	$	1,656,666	$	1,586,993
Building and improvements	Building and improvements	3,191,637		3,237,986		Building and improvements	3,539,035		3,355,433
In-place lease assets	In-place lease assets	434,373		441,683		In-place lease assets	470,184		452,504
Above-market lease assets	Above-market lease assets	64,555		66,106		Above-market lease assets	72,294		68,736
Total investment in real estate assets	Total investment in real estate assets	5,218,875		5,295,137		Total investment in real estate assets	5,738,179		5,463,666
Accumulated depreciation and amortization	Accumulated depreciation and amortization	(1,058,765)		(941,413)		Accumulated depreciation and amortization	(1,272,653)		(1,110,426)
Net investment in real estate assets	Net investment in real estate assets	4,160,110		4,353,724		Net investment in real estate assets	4,465,526		4,353,240
Investment in unconsolidated joint ventures	Investment in unconsolidated joint ventures	32,315		37,366		Investment in unconsolidated joint ventures	27,601		31,326
Total investment in real estate assets, net	Total investment in real estate assets, net	4,192,425		4,391,090		Total investment in real estate assets, net	4,493,127		4,384,566
Cash and cash equivalents	Cash and cash equivalents	24,455		104,296		Cash and cash equivalents	4,789		92,585
Restricted cash	Restricted cash	89,760		27,641		Restricted cash	19,657		22,944
Goodwill	Goodwill	29,066		29,066		Goodwill	29,066		29,066
Other assets, net	Other assets, net	139,451		126,470		Other assets, net	183,774		138,050
Real estate investments and other assets held for sale	Real estate investments and other assets held for sale	16,464		—		Real estate investments and other assets held for sale	—		1,557
Total assets	Total assets	$	4,491,621	$	4,678,563	Total assets	$	4,730,413	$	4,668,768

LIABILITIES AND EQUITY	LIABILITIES AND EQUITY					LIABILITIES AND EQUITY
Liabilities:	Liabilities:					Liabilities:
Debt obligations, net	Debt obligations, net	$	1,699,417	$	2,292,605	Debt obligations, net	$	1,872,939	$	1,891,722
Below-market lease liabilities, net	Below-market lease liabilities, net	96,298		101,746		Below-market lease liabilities, net	108,548		107,526
Earn-out liability	Earn-out liability	45,000		22,000		Earn-out liability	—		52,436
Derivative liabilities	Derivative liabilities	35,779		54,759		Derivative liabilities	—		24,096
Deferred income	Deferred income	17,251		14,581		Deferred income	21,586		19,145
Accounts payable and other liabilities	Accounts payable and other liabilities	99,488		176,943		Accounts payable and other liabilities	112,433		97,229
Liabilities of real estate investments held for sale	Liabilities of real estate investments held for sale	640		—		Liabilities of real estate investments held for sale	—		288
Total liabilities	Total liabilities	1,993,873		2,662,634		Total liabilities	2,115,506		2,192,442
Commitments and contingencies (Note 8)		—		—
Commitments and contingencies (see Note 8)						Commitments and contingencies (see Note 8)	—		—
Equity:	Equity:					Equity:
Preferred stock, $0.01 par value per share, 10,000 shares authorized, zero shares issued and
outstanding at September 30, 2021 and December 31, 2020		—		—
Common stock, $0.01 par value per share, 650,000 shares authorized, 19,550 shares issued and
outstanding at September 30, 2021; zero shares authorized, issued, and outstanding as of
December 31, 2020		196		—
Class B common stock, $0.01 par value per share, 350,000 shares authorized, 93,663 and
93,279 shares issued and outstanding at September 30, 2021 and December 31, 2020,
respectively		936		2,798
Preferred stock, $0.01 par value per share, 10,000 shares authorized, zero shares issued and outstanding at September 30, 2022 and December 31, 2021						Preferred stock, $0.01 par value per share, 10,000 shares authorized, zero shares issued and outstanding at September 30, 2022 and December 31, 2021	—		—
Common stock, $0.01 par value per share, 1,000,000 shares authorized, 117,084 shares issued and outstanding at September 30, 2022; 650,000 shares authorized, 19,550 shares issued and outstanding at December 31, 2021						Common stock, $0.01 par value per share, 1,000,000 shares authorized, 117,084 shares issued and outstanding at September 30, 2022; 650,000 shares authorized, 19,550 shares issued and outstanding at December 31, 2021	1,170		196
Class B common stock, $0.01 par value per share, zero shares authorized, issued, and outstanding at September 30, 2022; 350,000 shares authorized, 93,665 shares issued and outstanding at December 31, 2021						Class B common stock, $0.01 par value per share, zero shares authorized, issued, and outstanding at September 30, 2022; 350,000 shares authorized, 93,665 shares issued and outstanding at December 31, 2021	—		936
Additional paid-in capital (“APIC”)	Additional paid-in capital (“APIC”)	3,261,585		2,739,358		Additional paid-in capital (“APIC”)	3,381,638		3,264,038
Accumulated other comprehensive loss (“AOCI”)		(34,806)		(52,306)
Accumulated other comprehensive income (loss) (“AOCI”)						Accumulated other comprehensive income (loss) (“AOCI”)	21,123		(24,819)
Accumulated deficit	Accumulated deficit	(1,054,483)		(999,491)		Accumulated deficit	(1,150,337)		(1,090,837)
Total stockholders’ equity	Total stockholders’ equity	2,173,428		1,690,359		Total stockholders’ equity	2,253,594		2,149,514
Noncontrolling interests	Noncontrolling interests	324,320		325,570		Noncontrolling interests	361,313		326,812
Total equity	Total equity	2,497,748		2,015,929		Total equity	2,614,907		2,476,326
Total liabilities and equity	Total liabilities and equity	$	4,491,621	$	4,678,563	Total liabilities and equity	$	4,730,413	$	4,668,768

See notes to consolidated financial statements.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									2

PHILLIPS EDISON & COMPANY, INC.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME ~~(LOSS)~~

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, ~~2021~~2022 AND ~~2020~~2021

(Condensed and Unaudited)

(In thousands, except per share amounts)

Three Months Ended
September 30, Nine Months Ended
September 30,
2021 2020 2021 2020
Revenues:
Rental income $ 128,826 $ 123,298 $ 386,784 $ 367,418
Fees and management income 2,435 2,581 7,095 7,506
Other property income 1,073 816 1,906 2,334
Total revenues 132,334 126,695 395,785 377,258
Operating Expenses:
Property operating 21,608 20,835 65,784 62,226
Real estate taxes 16,375 17,282 49,762 50,847
General and administrative 11,627 9,595 32,905 30,141
Depreciation and amortization 53,901 56,095 165,829 168,692
Impairment of real estate assets 698 — 6,754 —
Total operating expenses 104,209 103,807 321,034 311,906
Other:
Interest expense, net (18,570) (20,388) (57,765) (65,317)
Gain on disposal of property, net 14,093 10,734 31,678 8,616
Other (expense) income, net (7,086) 196 (25,595) 9,565
Net income 16,562 13,430 23,069 18,216
Net income attributable to noncontrolling interests (1,929) (1,646) (2,739) (2,251)
Net income attributable to stockholders $ 14,633 $ 11,784 $ 20,330 $ 15,965
Earnings per share of common stock:
Net income per share attributable to stockholders - basic and
diluted (Note 10)
$ 0.13 $ 0.12 $ 0.21 $ 0.16
Comprehensive income (loss):
Net income $ 16,562 $ 13,430 $ 23,069 $ 18,216
Other comprehensive income (loss):
Change in unrealized value on interest rate swaps 4,488 5,098 19,981 (40,013)
Comprehensive income (loss) 21,050 18,528 43,050 (21,797)
Net income attributable to noncontrolling interests (1,929) (1,646) (2,739) (2,251)
Change in unrealized value on interest rate swaps attributable to
noncontrolling interests (562) (653) (2,471) 5,145
Reallocation of comprehensive loss upon conversion of noncontrolling
interests — — (10) —
Comprehensive income (loss) attributable to stockholders $ 18,559 $ 16,229 $ 37,830 $ (18,903)


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Revenues:
Rental income	$	142,857	$	128,826	$	418,835	$	386,784
Fees and management income	2,081		2,435		9,323		7,095
Other property income	716		1,073		2,175		1,906
Total revenues	145,654		132,334		430,333		395,785
Operating Expenses:
Property operating	23,089		21,608		69,261		65,784
Real estate taxes	18,041		16,375		52,005		49,762
General and administrative	10,843		11,627		33,751		32,905
Depreciation and amortization	60,013		53,901		178,008		165,829
Impairment of real estate assets	—		698		—		6,754
Total operating expenses	111,986		104,209		333,025		321,034
Other:
Interest expense, net	(17,569)		(18,570)		(52,895)		(57,765)
(Loss) gain on disposal of property, net	(10)		14,093		4,151		31,678
Other expense, net	(3,916)		(7,086)		(9,738)		(25,595)
Net income	12,173		16,562		38,826		23,069
Net income attributable to noncontrolling interests	(1,135)		(1,929)		(4,181)		(2,739)
Net income attributable to stockholders	$	11,038	$	14,633	$	34,645	$	20,330
Earnings per share of common stock:
Net income per share attributable to stockholders - basic and diluted (see Note 10)	$	0.09	$	0.13	$	0.30	$	0.21

Comprehensive income:
Net income	$	12,173	$	16,562	$	38,826	$	23,069
Other comprehensive income:
Change in unrealized value on interest rate swaps	14,008		4,488		51,415		19,981
Comprehensive income	26,181		21,050		90,241		43,050
Net income attributable to noncontrolling interests	(1,135)		(1,929)		(4,181)		(2,739)
Change in unrealized value on interest rate swaps attributable to noncontrolling interests	(1,513)		(562)		(5,750)		(2,471)
Reallocation of comprehensive income (loss) upon conversion of noncontrolling interests	57		—		277		(10)
Comprehensive income attributable to stockholders	$	23,590	$	18,559	$	80,587	$	37,830

See notes to consolidated financial statements.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									3

PHILLIPS EDISON & COMPANY, INC.

CONSOLIDATED STATEMENTS OF EQUITY

FOR THE THREE MONTHS ENDED SEPTEMBER 30, ~~2021~~2022 AND ~~2020~~2021

(Condensed and Unaudited)

(In thousands, except per share amounts)


		Three Months Ended September 30, 2021 and 2020																									Three Months Ended September 30, 2022 and 2021
		Common Stock			Class B Common Stock			APIC				AOCI		Accumulated Deficit				Total Stockholders’ Equity		Noncontrolling Interests				Total Equity			Common Stock						Class B Common Stock					APIC			AOCI		Accumulated Deficit			Total Stockholders’ Equity			Noncontrolling Interests			Total Equity
		Shares	Amount		Shares	Amount
Balance at July 1, 2020		—	$	—	96,822	$	2,905			$	2,795,434					$	(60,075)					$	(991,939)					$	1,746,325		$	341,144		$	2,087,469
Change in unrealized value on interest rate swaps		—	—		—	—		—				4,445		—				4,445		653				5,098
Share-based compensation		—	—		—	—		1,036				—		—				1,036		818				1,854
Other		—	—		—	—		185				—		(379)				(194)		(4)				(198)
Net income		—	—		—	—		—				—		11,784				11,784		1,646				13,430
Balance at September 30, 2020		—	$	—	96,822	$	2,905	$	2,796,655			$	(55,630)	$	(980,534)			$	1,763,396	$	344,257			$	2,107,653
																											Shares			Amount			Shares			Amount		APIC			AOCI		Accumulated Deficit			Total Stockholders’ Equity			Noncontrolling Interests			Total Equity
Balance at July 1, 2021	Balance at July 1, 2021	—	$	—	93,640	$	2,808	$	2,749,680			$	(38,732)	$	(1,041,617)			$	1,672,139	$	323,249			$	1,995,388	Balance at July 1, 2021	—			$	—		93,640			$	2,808
Issuance of common stock	Issuance of common stock	19,550	196		—	—		547,205				—		—				547,401		—				547,401		Issuance of common stock	19,550			196			—			—				547,205					—			—			547,401			—	547,401
Offering costs, discounts, and commissions	Offering costs, discounts, and commissions	—	—		—	—		(39,042)				—		—				(39,042)		—				(39,042)		Offering costs, discounts, and commissions	—			—			—			—		(39,042)			—		—			(39,042)			—			(39,042)
Change in unrealized value on interest rate swaps	Change in unrealized value on interest rate swaps	—	—		—	—		—				3,926		—				3,926		562				4,488		Change in unrealized value on interest rate swaps	—			—			—			—		—			3,926		—			3,926			562			4,488
Common distributions declared, $0.255 per share	Common distributions declared, $0.255 per share	—	—		—	—		—				—		(27,499)				(27,499)		—				(27,499)		Common distributions declared, $0.255 per share	—			—			—			—		—			—		(27,499)			(27,499)			—			(27,499)
Distributions to noncontrolling interests	Distributions to noncontrolling interests	—	—		—	—		—				—		—				—		(3,536)				(3,536)		Distributions to noncontrolling interests	—			—			—			—		—			—		—			—			(3,536)			(3,536)
Share-based compensation	Share-based compensation	—	—		23	(1)		1,871				—		—				1,870		2,116				3,986		Share-based compensation	—			—			23			(1)		1,871			—		—			1,870			2,116			3,986
Impact of reverse stock split	Impact of reverse stock split	—	—		—	(1,871)		1,871				—		—				—		—				—		Impact of reverse stock split	—			—			—			(1,871)		1,871			—		—			—			—			—
Net income	Net income	—	—		—	—		—				—		14,633				14,633		1,929				16,562		Net income	—			—			—			—		—			—		14,633			14,633			1,929			16,562
Balance at September 30, 2021	Balance at September 30, 2021	19,550	$	196	93,663	$	936	$	3,261,585			$	(34,806)	$	(1,054,483)			$	2,173,428	$	324,320			$	2,497,748	Balance at September 30, 2021	19,550			$	196		93,663			$	936	$	3,261,585		$	(34,806)	$	(1,054,483)		$	2,173,428		$	324,320		$	2,497,748

Balance at July 1, 2022																										Balance at July 1, 2022	115,782			$	1,157		—			$	—	$	3,341,646		$	8,571	$	(1,129,151)		$	2,222,223		$	372,422		$	2,594,645
Issuance of common stock																										Issuance of common stock	773			8			—			—		26,409			—		—			26,417			—			26,417
Offering costs, discounts, and commissions																										Offering costs, discounts, and commissions	—			—			—			—		(348)			—		—			(348)			—			(348)
Change in unrealized value on interest rate swaps																										Change in unrealized value on interest rate swaps	—			—			—			—		—			12,495		—			12,495			1,513			14,008
Common distributions declared, $0.2733 per share																										Common distributions declared, $0.2733 per share	—			—			—			—		—			—		(32,224)			(32,224)			—			(32,224)
Distributions to noncontrolling interests																										Distributions to noncontrolling interests	—			—			—			—		—			—		—			—			(3,932)			(3,932)
Share-based compensation																										Share-based compensation	1			—			—			—		2,384			—		—			2,384			1,784			4,168
Conversion of noncontrolling interests																										Conversion of noncontrolling interests	528			5			—			—		11,547			57		—			11,609			(11,609)			—
Net income																										Net income	—			—			—			—		—			—		11,038			11,038			1,135			12,173
Balance at September 30, 2022																										Balance at September 30, 2022	117,084			$	1,170		—			$	—	$	3,381,638		$	21,123	$	(1,150,337)		$	2,253,594		$	361,313		$	2,614,907

See notes to consolidated financial statements.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									4

PHILLIPS EDISON & COMPANY, INC.

CONSOLIDATED STATEMENTS OF EQUITY

FOR THE NINE MONTHS ENDED SEPTEMBER 30, ~~2021~~2022 AND ~~2020~~2021

(Condensed and Unaudited)

(In thousands, except per share amounts)


		Nine Months Ended September 30, 2021 and 2020																											Nine Months Ended September 30, 2022 and 2021
		Common Stock			Class B Common Stock			APIC				AOCI		Accumulated Deficit					Total Stockholders’ Equity			Noncontrolling Interests				Total Equity			Common Stock				Class B Common Stock			APIC		AOCI		Accumulated Deficit		Total Stockholders’ Equity		Noncontrolling Interests		Total Equity
		Shares	Amount		Shares	Amount												Shares						Amount						Shares		Amount
Balance at January 1, 2020		—	$	—	96,349	$	2,890			$	2,779,130					$	(20,762)				$	(947,252)			$	1,814,006			$	354,788	$	2,168,794
Dividend Reinvestment Plan (“DRIP”)		—	—		479	14		15,926				—		—					15,940			—				15,940
Share repurchases		—	—		(96)	(3)		(2,697)				—		—					(2,700)			—				(2,700)
Change in unrealized value on interest rate swaps		—	—		—	—		—				(34,868)		—					(34,868)			(5,145)				(40,013)
Common distributions declared, $0.503 per share		—	—		—	—		—				—		(48,809)					(48,809)			—				(48,809)
Distributions to noncontrolling interests		—	—		—	—		—				—		—					—			(7,105)				(7,105)
Share-based compensation		—	—		36	2		2,508				—		—					2,510			1,336				3,846
Conversion of noncontrolling interests		—	—		56	2		1,859				—		—					1,861			(1,861)				—
Other		—	—		(2)	—		(71)				—		(438)					(509)			(7)				(516)
Net income		—	—		—	—		—				—		15,965					15,965			2,251				18,216
Balance at September 30, 2020		—	$	—	96,822	$	2,905	$	2,796,655			$	(55,630)	$	(980,534)				$	1,763,396		$	344,257			$	2,107,653

Balance at January 1, 2021	Balance at January 1, 2021	—	$	—	93,279	$	2,798	$	2,739,358			$	(52,306)	$	(999,491)				$	1,690,359		$	325,570			$	2,015,929	Balance at January 1, 2021	—		$	—	93,279	$	2,798	$	2,739,358	$	(52,306)	$	(999,491)	$	1,690,359	$	325,570	$	2,015,929
Issuance of common stock	Issuance of common stock	19,550	196		—	—		547,205				—		—					547,401			—				547,401		Issuance of common stock	19,550		196		—	—		547,205		—		—		547,401		—		547,401
Offering costs, discounts, and commissions	Offering costs, discounts, and commissions	—	—		—	—		(39,042)				—		—					(39,042)			—				(39,042)		Offering costs, discounts, and commissions	—		—		—	—		(39,042)		—		—		(39,042)		—		(39,042)
DRIP		—	—		280	8		7,360				—		—					7,368			—				7,368
Dividend reinvestment plan (“DRIP”)																												Dividend reinvestment plan (“DRIP”)	—		—		280	8		7,360		—		—		7,368		—		7,368
Share repurchases	Share repurchases	—	—		(24)	—		(123)				—		—					(123)			—				(123)		Share repurchases	—		—		(24)	—		(123)		—		—		(123)		—		(123)
Change in unrealized value on interest rate swaps	Change in unrealized value on interest rate swaps	—	—		—	—		—				17,510		—					17,510			2,471				19,981		Change in unrealized value on interest rate swaps	—		—		—	—		—		17,510		—		17,510		2,471		19,981
Common distributions declared, $0.765 per share	Common distributions declared, $0.765 per share	—	—		—	—		—				—		(75,322)					(75,322)			—				(75,322)		Common distributions declared, $0.765 per share	—		—		—	—		—		—		(75,322)		(75,322)		—		(75,322)
Distributions to noncontrolling interests	Distributions to noncontrolling interests	—	—		—	—		—				—		—					—			(10,315)				(10,315)		Distributions to noncontrolling interests	—		—		—	—		—		—		—		—		(10,315)		(10,315)
Share-based compensation	Share-based compensation	—	—		100	1		4,298				—		—					4,299			4,532				8,831		Share-based compensation	—		—		100	1		4,298		—		—		4,299		4,532		8,831
Conversion of noncontrolling interests	Conversion of noncontrolling interests	—	—		28	—		743				—		—					743			(743)				—		Conversion of noncontrolling interests	—		—		28	—		687		(10)		—		677		(677)		—
Reallocation of operating partnership interests		—	—		—	—		(56)				(10)		—					(66)			66				—
Impact of reverse stock split	Impact of reverse stock split	—	—		—	(1,871)		1,871				—		—					—			—				—		Impact of reverse stock split	—		—		—	(1,871)		1,871		—		—		—		—		—
Other	Other	—	—		—	—		(29)				—		—					(29)			—				(29)		Other	—		—		—	—		(29)		—		—		(29)		—		(29)
Net income	Net income	—	—		—	—		—				—		20,330					20,330			2,739				23,069		Net income	—		—		—	—		—		—		20,330		20,330		2,739		23,069
Balance at September 30, 2021	Balance at September 30, 2021	19,550	$	196	93,663	$	936	$	3,261,585			$	(34,806)	$	(1,054,483)				$	2,173,428		$	324,320			$	2,497,748	Balance at September 30, 2021	19,550		$	196	93,663	$	936	$	3,261,585	$	(34,806)	$	(1,054,483)	$	2,173,428	$	324,320	$	2,497,748

Balance at January 1, 2022																												Balance at January 1, 2022	19,550		$	196	93,665	$	936	$	3,264,038	$	(24,819)	$	(1,090,837)	$	2,149,514	$	326,812	$	2,476,326
Conversion of Class B common stock																												Conversion of Class B common stock	93,665		936		(93,665)	(936)		—		—		—		—		—		—
Issuance of common stock																												Issuance of common stock	2,633		26		—	—		90,098		—		—		90,124		—		90,124
Offering costs, discounts, and commissions																												Offering costs, discounts, and commissions	—		—		—	—		(1,090)		—		—		(1,090)		—		(1,090)
Change in unrealized value on interest rate swaps																												Change in unrealized value on interest rate swaps	—		—		—	—		—		45,665		—		45,665		5,750		51,415
Common distributions declared, $0.8133 per share																												Common distributions declared, $0.8133 per share	—		—		—	—		—		—		(94,145)		(94,145)		—		(94,145)
Distributions to noncontrolling interests																												Distributions to noncontrolling interests	—		—		—	—		—		—		—		—		(12,149)		(12,149)
Share-based compensation																												Share-based compensation	103		1		—	—		3,859		—		—		3,860		7,495		11,355
Conversion of noncontrolling interests																												Conversion of noncontrolling interests	1,133		11		—	—		24,733		277		—		25,021		(25,021)		—
Settlement of earn-out liability																												Settlement of earn-out liability	—		—		—	—		—		—		—		—		54,245		54,245
Net income																												Net income	—		—		—	—		—		—		34,645		34,645		4,181		38,826
Balance at September 30, 2022																												Balance at September 30, 2022	117,084		$	1,170	—	$	—	$	3,381,638	$	21,123	$	(1,150,337)	$	2,253,594	$	361,313	$	2,614,907

See notes to consolidated financial statements.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									5

PHILLIPS EDISON & COMPANY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS

FOR THE NINE MONTHS ENDED SEPTEMBER 30, ~~2021~~2022 AND ~~2020~~2021

(Condensed and Unaudited)

(In thousands)


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
CASH FLOWS FROM OPERATING ACTIVITIES:	CASH FLOWS FROM OPERATING ACTIVITIES:					CASH FLOWS FROM OPERATING ACTIVITIES:
Net income	Net income	$	23,069	$	18,216	Net income	$	38,826	$	23,069
Adjustments to reconcile net income to net cash provided by operating activities:	Adjustments to reconcile net income to net cash provided by operating activities:					Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization of real estate assets	Depreciation and amortization of real estate assets	162,979		164,288		Depreciation and amortization of real estate assets	175,305		162,979
Impairment of real estate assets	Impairment of real estate assets	6,754		—		Impairment of real estate assets	—		6,754
Depreciation and amortization of corporate assets	Depreciation and amortization of corporate assets	2,850		4,404		Depreciation and amortization of corporate assets	2,703		2,850
Net amortization of above- and below-market leases	Net amortization of above- and below-market leases	(2,633)		(2,394)		Net amortization of above- and below-market leases	(3,161)		(2,633)
Amortization of deferred financing expenses	Amortization of deferred financing expenses	3,581		3,739		Amortization of deferred financing expenses	2,516		3,581
Amortization of debt and derivative adjustments	Amortization of debt and derivative adjustments	1,133		2,154		Amortization of debt and derivative adjustments	1,838		1,133
Gain on disposal of property, net	Gain on disposal of property, net	(31,678)		(8,616)		Gain on disposal of property, net	(4,151)		(31,678)
Change in fair value of earn-out liability	Change in fair value of earn-out liability	23,000		(10,000)		Change in fair value of earn-out liability	1,809		23,000
Straight-line rent	Straight-line rent	(6,884)		(3,131)		Straight-line rent	(9,086)		(6,884)
Share-based compensation	Share-based compensation	8,831		3,846		Share-based compensation	11,355		8,831
Return on investment in unconsolidated joint ventures	Return on investment in unconsolidated joint ventures	1,520		825		Return on investment in unconsolidated joint ventures	1,247		1,520
Other	Other	1,213		1,497		Other	297		1,213
Changes in operating assets and liabilities:	Changes in operating assets and liabilities:					Changes in operating assets and liabilities:
Other assets, net	Other assets, net	(7,470)		(11,914)		Other assets, net	(8,620)		(7,470)
Accounts payable and other liabilities	Accounts payable and other liabilities	12,048		(5,669)		Accounts payable and other liabilities	17,885		12,048
Net cash provided by operating activities	Net cash provided by operating activities	198,313		157,245		Net cash provided by operating activities	228,763		198,313
CASH FLOWS FROM INVESTING ACTIVITIES:	CASH FLOWS FROM INVESTING ACTIVITIES:					CASH FLOWS FROM INVESTING ACTIVITIES:
Real estate acquisitions	Real estate acquisitions	(88,954)		(23,014)		Real estate acquisitions	(229,895)		(88,954)
Capital expenditures	Capital expenditures	(49,315)		(40,772)		Capital expenditures	(74,348)		(49,315)
Proceeds from sale of real estate		180,340		48,276
Proceeds from sale of real estate, net						Proceeds from sale of real estate, net	27,286		180,340
Investment in third parties	Investment in third parties	(3,000)		—		Investment in third parties	—		(3,000)
Return of investment in unconsolidated joint ventures	Return of investment in unconsolidated joint ventures	4,278		1,949		Return of investment in unconsolidated joint ventures	3,682		4,278
Investment in marketable securities	Investment in marketable securities	(5,514)		—		Investment in marketable securities	(3,000)		(5,514)
Net cash provided by (used in) investing activities		37,835		(13,561)
Net cash (used in) provided by investing activities						Net cash (used in) provided by investing activities	(276,275)		37,835
CASH FLOWS FROM FINANCING ACTIVITIES:	CASH FLOWS FROM FINANCING ACTIVITIES:					CASH FLOWS FROM FINANCING ACTIVITIES:
Proceeds from the issuance of common stock		547,401		—
Payment of offering costs		(39,042)		—
Repurchases of Class B stock		(77,765)		(5,211)
Proceeds from revolving credit facility	Proceeds from revolving credit facility	9,000		255,000		Proceeds from revolving credit facility	282,000		9,000
Payments on revolving credit facility	Payments on revolving credit facility	(9,000)		(255,000)		Payments on revolving credit facility	(227,000)		(9,000)
Proceeds from loans payable	Proceeds from loans payable	480,000		—		Proceeds from loans payable	—		480,000
Payments on mortgages and loans payable	Payments on mortgages and loans payable	(1,077,422)		(37,778)		Payments on mortgages and loans payable	(80,628)		(1,077,422)
Distributions paid, net of DRIP	Distributions paid, net of DRIP	(75,669)		(49,083)		Distributions paid, net of DRIP	(94,118)		(75,669)
Distributions to noncontrolling interests	Distributions to noncontrolling interests	(11,344)		(9,406)		Distributions to noncontrolling interests	(12,859)		(11,344)
Proceeds from issuance of common stock						Proceeds from issuance of common stock	90,124		547,401
Payment of offering costs						Payment of offering costs	(1,090)		(39,042)
Repurchases of Class B common stock						Repurchases of Class B common stock	—		(77,765)
Other	Other	(29)		(516)		Other	—		(29)
Net cash used in financing activities	Net cash used in financing activities	(253,870)		(101,994)		Net cash used in financing activities	(43,571)		(253,870)
NET (DECREASE) INCREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH		(17,722)		41,690
NET DECREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH						NET DECREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH	(91,083)		(17,722)
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH:	CASH, CASH EQUIVALENTS, AND RESTRICTED CASH:					CASH, CASH EQUIVALENTS, AND RESTRICTED CASH:
Beginning of period	Beginning of period	131,937		95,108		Beginning of period	115,529		131,937
End of period	End of period	$	114,215	$	136,798	End of period	$	24,446	$	114,215

RECONCILIATION TO CONSOLIDATED BALANCE SHEETS:	RECONCILIATION TO CONSOLIDATED BALANCE SHEETS:					RECONCILIATION TO CONSOLIDATED BALANCE SHEETS:
Cash and cash equivalents	Cash and cash equivalents	$	24,455	$	103,910	Cash and cash equivalents	$	4,789	$	24,455
Restricted cash	Restricted cash	89,760		32,888		Restricted cash	19,657		89,760
Cash, cash equivalents, and restricted cash at end of period	Cash, cash equivalents, and restricted cash at end of period	$	114,215	$	136,798	Cash, cash equivalents, and restricted cash at end of period	$	24,446	$	114,215


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									6

PHILLIPS EDISON & COMPANY, INC.

CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

FOR THE NINE MONTHS ENDED SEPTEMBER 30, ~~2021~~2022 AND ~~2020~~2021

(Condensed and Unaudited)

(In thousands)


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
SUPPLEMENTAL CASH FLOW DISCLOSURE, INCLUDING NON-CASH INVESTING AND FINANCING ACTIVITIES:
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:						SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for interest	Cash paid for interest	$	53,463	$	59,906	Cash paid for interest	$	47,352	$	53,463
SUPPLEMENTAL SCHEDULE OF NON-CASH ACTIVITIES:						SUPPLEMENTAL SCHEDULE OF NON-CASH ACTIVITIES:
Settlement of earn-out liability						Settlement of earn-out liability	54,245		—
Right-of-use (“ROU”) assets obtained in exchange for new lease liabilities	Right-of-use (“ROU”) assets obtained in exchange for new lease liabilities	239		551		Right-of-use (“ROU”) assets obtained in exchange for new lease liabilities	—		239
Accrued capital expenditures	Accrued capital expenditures	4,075		3,587		Accrued capital expenditures	6,887		4,075
Change in distributions payable	Change in distributions payable	(7,715)		(16,214)		Change in distributions payable	27		(7,715)
Change in distributions payable - noncontrolling interests	Change in distributions payable - noncontrolling interests	(1,029)		(2,301)		Change in distributions payable - noncontrolling interests	(710)		(1,029)
Change in accrued share repurchase obligation	Change in accrued share repurchase obligation	(77,642)		(2,511)		Change in accrued share repurchase obligation	—		(77,642)
Distributions reinvested	Distributions reinvested	7,368		15,940		Distributions reinvested	—		7,368

See notes to consolidated financial statements.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									7

Phillips Edison & Company, Inc.

Notes to Consolidated Financial Statements

(Condensed and Unaudited)
As of and for the ~~periods~~period ended September 30, ~~2021~~2022


1. ORGANIZATION

Phillips Edison & Company, Inc. (“we,” the “Company,” “PECO,” “our,” or “us”) was formed as a Maryland corporation in October 2009. Substantially all of our business is conducted through Phillips Edison Grocery Center Operating Partnership I, L.P., (the “Operating Partnership”), a Delaware limited partnership formed in December 2009. We are a limited partner of the Operating Partnership, and our wholly-owned subsidiary, Phillips Edison Grocery Center OP GP I LLC, is the sole general partner of the Operating Partnership.

We are a real estate investment trust (“REIT”) that invests primarily in omni-channel grocery-anchored neighborhood and community shopping centers that have a mix of creditworthy national, regional, and local retailers that sell necessity-based goods and services in strong demographic markets throughout the United States. In addition to managing our own shopping centers, our third-party investment management business provides comprehensive real estate and asset management services to two unconsolidated institutional joint ventures, in which we have a partial ownership interest, and one private fund (collectively, the “Managed Funds”) as of September 30, ~~2021.~~2022.

As of September 30, ~~2021,~~2022, we wholly-owned ~~267~~270 real estate properties. Additionally, we owned a 14% interest in Grocery Retail Partners I LLC (“GRP I”), a joint venture that owned 20 ~~properties, and a 20% equity interest~~properties.

In May 2022, we sold the final property in our joint venture with Necessity Retail Partners (“NRP”), in which we own a ~~joint venture that owned 2 properties.~~

~~On June 18, 2021,~~20% interest. We recognized no income during the three months ended September 30, 2022 and $2.7 million in income during the nine months ended September 30, 2022 related to NRP’s achievement of certain performance targets, which is included in Fees and Management Income in our ~~stockholders approved an amendment to our charter (the “Articles~~consolidated statements of ~~Amendment”) that effected a change~~operations and comprehensive income (“consolidated statements of ~~each share of our common stock outstanding at the time the amendment became effective into one share of a newly created class of Class B common stock (the “Recapitalization”~~operations”). The Articles of Amendment became effective upon filing with, and acceptance by, the State Department of Assessments and Taxation of Maryland on July 2, 2021. Unless otherwise indicated, all information in this Form 10-Q gives effect to the Recapitalization and references to “shares” and per share metrics refer to our common stock and Class B common stock, collectively.

On July 2, 2021, our board of directors (the “Board”) approved an amendment to our articles of incorporation to effect a one-for-three reverse stock split. Concurrent with the reverse split, the Operating Partnership enacted a one-for-three reverse split of its outstanding Operating Partnership units (“OP units”). Unless otherwise indicated, the information in this Form 10-Q gives effect to the reverse stock and OP unit splits (Note 9).

Underwritten Initial Public Offering—On July 19, 2021, we closed our underwritten initial public offering (“underwritten IPO”), through which we ~~offered 17.0~~issued 19.6 million shares, including the underwriters’ overallotment election, of a new class of common stock, $0.01 par value per share, at an initial price to the public of $28.00 per ~~share, pursuant to~~share. As a ~~registration statement filed with the U.S. Securities and Exchange Commission (“SEC”) on Form S-11 (File No. 333-255846), as amended. In connection with~~result of the underwritten IPO, ~~the underwriters exercised a 30-day option to purchase additional shares of common stock to cover overallotments, and, accordingly, on August 2, 2021,~~ we settled the sale of an additional 2.6 million shares at a price of $28.00 per share. These shares are listed on the Nasdaq Global Select Market (“NASDAQ”) under the trading symbol “PECO”. The underwritten IPO, including the underwriters overallotment election, resulted inreceived gross proceeds of $547.4 million.

On September 20, 2021, the SEC declared effective our bond offering registration as filed on Form S-3 (File Nos. 333-259059 and 333-259059-01) relating to the offer, from time to time, of an unspecified number of debt securities not to exceed a maximum aggregate offering of $1 billion (“Bond Registration”). In October 2021, in connection with this registration, we settled $350 million aggregate principal amount of 2.625% senior notes (“2021 Bond Offering”) priced at 98.692% of the principal amount and maturing in November 2031. The notes are fully and unconditionally guaranteed by us.

Following our underwritten IPO, we are presenting common stock and Class B common stock as separate classes within our consolidated balance sheets and consolidated statements of equity. Any references to “common stock” in this 10-Q refer to our Nasdaq-listed shares sold through the underwritten IPO, whereas Class B common stock refers to the newly-created class of common stock that is not listed. This applies to all historical periods presented herein.


2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Set forth below is a summary of the significant accounting estimates and policies that management believes are important to the preparation of our condensed consolidated interim financial statements. Certain of our accounting estimates are particularly important for an understanding of our financial position and results of operations and require the application of significant judgment by management. For example, significant estimates and assumptions have been made with respect to the useful lives of assets, remaining hold ~~period~~periods of assets, recoverable amounts of receivables, and other fair value measurement assessments required for the preparation of the consolidated interim financial statements. As a result, these estimates are subject to a degree of uncertainty.

Beginning in 2020, the coronavirus (“COVID-19”) pandemic has caused significant disruption to our operations. All temporarily closed tenants have since been permitted to reopen; however, certain of our tenants have permanently closed. We have


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									8

backfilled a number of these spaces and continue to work on backfilling any remaining vacancies. The continuing economic impacts of the COVID-19 pandemic could result in increased permanent store closures, reduce the demand for leasing space in our shopping centers, and/or result in a decline in occupancy and rental revenues in our real estate portfolio. Because of the adverse economic conditions that have occurred as a result of the impacts of the COVID-19 pandemic and any remaining uncertainty related to the pandemic, it is possible that the estimates and assumptions that have been utilized in the preparation of the consolidated financial statements could change significantly. All of this activity impacts our estimates around the collectibility of revenue and valuation of real estate assets, goodwill and other intangible assets, and certain liabilities, among others.

There were no changes to our significant accounting policies during the nine months ended September 30, ~~2021,~~2022, except for those discussed below. For a full summary of our significant accounting policies, refer to our ~~2020~~2021 Annual Report on Form 10-K, ~~as originally~~ filed with the SEC on ~~March 12, 2021.~~February 16, 2022.

Basis of Presentation and Principles of Consolidation—The accompanying condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. Readers of this Quarterly Report on Form 10-Q should refer to our audited consolidated financial statements for the year ended December 31, ~~2020,~~2021, which are included in our ~~2020~~2021 Annual Report on Form 10-K. In the opinion of management, all normal and recurring adjustments necessary for the fair presentation of the unaudited consolidated financial statements for the periods presented have been included in this Quarterly Report. Our results of operations for the three and nine months ended September 30, ~~2021~~2022 are not necessarily indicative of the operating results expected for the full year.

The accompanying consolidated financial statements include our accounts and ~~those~~the accounts of the Operating Partnership and its wholly-owned subsidiaries (over which we exercise financial and operating control). The financial statements of the Operating Partnership are prepared using accounting policies consistent with our ~~majority-owned subsidiaries.~~accounting policies. All intercompany balances and transactions are eliminated upon consolidation.

The basis of presentation of our shares of common stock is described as follows:

~~Underwritten IPO Costs~~•~~—Underwritten IPO costs are offset against underwritten IPO proceeds~~Reverse Stock Split—On July 2, 2021, our board of directors (the “Board”) approved an amendment to our charter to effect a one-for-three reverse stock split. Concurrent with the reverse split, the Operating Partnership enacted a one-


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									8

for-three reverse split of its outstanding Operating Partnership units (“OP units”). Unless otherwise indicated, the information in this Form 10-Q gives effect to the reverse stock and ~~included~~OP unit splits (see Note 9).

•Recapitalization—On June 18, 2021, our stockholders approved an amendment to our charter (the “Articles of Amendment”) that effected a change of each share of our common stock outstanding at the time the amendment became effective into one share of a newly created class of Class B common stock (the “Recapitalization”). The Articles of Amendment became effective on July 2, 2021. Unless otherwise indicated, all information in this Form 10-Q gives effect to the Recapitalization and references to “shares” and per share metrics refer to our common stock and Class B common stock, collectively. Our Class B common stock automatically converted into our publicly traded common stock on January 18, 2022 (see Note 9). Prior to the conversion, we have presented common stock and Class B common stock as ~~a component of APIC on the~~separate classes within our consolidated balance ~~sheets. Costs incurred that were related to our underwritten IPO activities but were not directly related to our equity raise were not capitalized~~sheets and ~~are included as transaction costs, currently in Other (Expense) Income, Net on our~~ consolidated statements of ~~operations and comprehensive income (loss) (“consolidated statements of operations”). As of September 30, 2021,~~equity. On May 5, 2022, we ~~had underwritten IPO costs of approximately $39.0 million, and we incurred costs related~~filed Articles Supplementary to our ~~underwritten IPO but not directly related~~charter with the Maryland State Department of Assessments and Taxation in order to reclassify and designate all of the 350 million authorized shares of our ~~equity raise~~Class B common stock, $0.01 par value per share, all of ~~approximately $1.0 million.~~which were unissued at such time, as shares of our common stock, $0.01 par value per share. We no longer have Class B common stock authorized for issue.

Income Taxes—Our consolidated financial statements include the operations of wholly-owned subsidiaries that have jointly elected to be treated as ~~Taxable~~taxable REIT ~~Subsidiaries~~subsidiary entities and are subject to U.S. federal, state, and local income taxes at regular corporate tax rates. We recognized an insignificant amount of federal, state, and local income tax expense for the three and nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, and we retain a full valuation allowance for our net deferred tax asset. All income tax amounts are included in Other ~~(Expense) Income,~~Expense, Net on our consolidated statements of operations.

~~Recently Issued~~Newly Adopted Accounting Pronouncements—On January 7, 2021, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2021-01 to amend the scope of the guidance in ASU 2020-04 on facilitation of the effects of reference rate reform on financial reporting. Specifically, the amendments in ASU 2021-01 clarify that certain optional expedients and exceptions in Accounting Standards Codification (“ASC”) Topic 848, ~~Reference Rate Reform~~ ~~for contract modifications and hedge~~There were no newly adopted accounting apply to derivatives that are affected by the discounting transition. We adopted ASU 2021-01 upon its issuance and the adoption of this standard did not have a material impact on our consolidated financial statements.

~~Reclassifications—The following line items on our consolidated statement of cash flows for~~pronouncements during the nine months ended September 30, ~~2020 were~~2022 that impacted the Company.

Reclassifications—Certain prior year amounts have been reclassified to conform to the current year ~~presentation:~~

•~~Return on Investment in Unconsolidated Joint Ventures was listed on a separate line from Other Assets, Net; and~~

•~~Net Change in Credit Facility was separated into two lines, Proceeds from Revolving Credit Facility and Payments on Revolving Credit Facility.~~presentation.


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									9


3. LEASES

Lessor—The majority of our leases are largely similar in that the leased asset is retail space within our properties, and the lease agreements generally contain similar provisions and features, without substantial variations. All of our leases are currently classified as operating leases. Lease income related to our operating leases was as follows ~~for the three and nine months ended September 30, 2021 and 2020~~ (in thousands):


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Rental income related to fixed lease payments(1)	Rental income related to fixed lease payments(1)	$	95,080	$	94,511	$	284,531	$	285,572	Rental income related to fixed lease payments(1)	$	105,252	$	95,080	$	309,925	$	284,531
Rental income related to variable lease payments(1)(2)	Rental income related to variable lease payments(1)(2)	29,919		31,781		88,774		94,278		Rental income related to variable lease payments(1)(2)	32,545		29,919		95,443		88,774
Straight-line rent amortization(3)	Straight-line rent amortization(3)	2,365		1,772		6,627		3,103		Straight-line rent amortization(3)	3,752		2,365		8,617		6,627
Amortization of lease assets	Amortization of lease assets	898		802		2,602		2,367		Amortization of lease assets	1,059		898		3,113		2,602
Lease buyout income	Lease buyout income	560		664		3,138		972		Lease buyout income	221		560		2,362		3,138
Adjustments for collectibility(4)	Adjustments for collectibility(4)	4		(6,232)		1,112		(18,874)		Adjustments for collectibility(4)	28		4		(625)		1,112
Total rental income	Total rental income	$	128,826	$	123,298	$	386,784	$	367,418	Total rental income	$	142,857	$	128,826	$	418,835	$	386,784

(1)Includes rental income related to lease payments before assessing for collectibility.

(2)Variable payments are primarily related to tenant recovery income.

(3)~~For the three and nine months ended September 30, 2021, includes unfavorable~~Includes revenue adjustments to straight-line rent for tenants considered non-creditworthy of $0.2 million and $0.6 million, respectively. Includes favorable adjustments for the three months ended September 30, 2020 of $0.3 million, and unfavorable adjustments of $2.9 million for the nine months ended September 30, 2020.non-creditworthy.

(4)Includes general reserves as well as adjustments for tenants ~~not~~ considered ~~creditworthy~~non-creditworthy for which we are recording revenue on a cash basis, per ~~ASC~~Accounting Standards Codification (“ASC”) Topic 842, Leases ~~(“ASC 842”)~~.

For the three and nine months ended September 30, 2021, we had net favorable changes to general reserves of $0.5 million and $4.6 million, respectively. Additionally, we had net unfavorable adjustments of $0.5 million and $3.5 million, respectively, related to monthly revenue for tenants that we deemed non-creditworthy and for which we were recording revenue on a cash basis.

For the three and nine months ended September 30, 2020, we had net unfavorable adjustments of $0.8 million and $1.7 million, respectively, related to general reserve collections. Additionally, we had net unfavorable adjustments of $5.5 million and $17.2 million, respectively, related to monthly revenue for tenants that we deemed non-creditworthy and for which we were recording revenue on a cash basis.

Approximate future fixed contractual lease payments to be received under non-cancelable operating leases in effect as of September 30, ~~2021,~~2022, assuming no new or renegotiated leases or option extensions on lease agreements, and including the impact of rent abatements ~~payment plans,~~ and tenants who have been moved to the cash basis of accounting for revenue recognition purposes, are as follows (in thousands):

Year Amount
Remaining 2021 $ 95,360
2022 375,318
2023 332,359
2024 279,403
2025 225,293
Thereafter 568,425
Total $ 1,876,158

In response to the COVID-19 pandemic, we executed payment plans with our tenants. As of September 30, 2021, we had $4.1 million of outstanding payment plans with our tenants and we expect to receive remaining amounts owed to us from these plans over a weighted-average term of approximately 11 months.


Year	Amount
Remaining 2022	$	102,503
2023	412,634
2024	364,652
2025	307,774
2026	243,613
Thereafter	626,853
Total	$	2,058,029

No single tenant comprised 7%10% or more of our aggregate annualized base rent (“ABR”) as of September 30, ~~2021.~~2022. As of September 30, ~~2021,~~2022, our wholly-owned real estate investments in Florida and California represented ~~12.4%~~11.7% and ~~10.1%~~10.6% of our ABR, respectively. As a result, the geographic concentration of our portfolio makes it particularly susceptible to adverse weather or economic events, including the impact of the COVID-19 pandemic, in the Florida and California real estate markets.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									109

~~Lessee—Lease assets~~ABR, respectively. As a result, the geographic concentration of our portfolio makes it particularly susceptible to adverse weather or economic events in the Florida and ~~liabilities, grouped by balance sheet line where they are recorded, consisted of the following as of September 30, 2021 and December 31, 2020 (in thousands):~~

Balance Sheet Information Balance Sheet Location September 30, 2021 December 31, 2020
ROU assets, net - operating leases Investment in Real Estate $ 3,975 $ 3,867
ROU assets, net - operating and finance leases Other Assets, Net 1,080 1,438
Operating lease liability Accounts Payable and Other
Liabilities 5,468 5,731
Finance lease liability Debt Obligations, Net 117 164
California real estate markets (See “Hurricane Ian” in Note 4).


4. REAL ESTATE ACTIVITY

Acquisitions—The following table summarizes our real estate acquisition activity (dollars in thousands):


	Nine Months Ended September 30,
	2022		2021
Number of properties acquired	5		4
Number of outparcels acquired(1)	3		3
Contract price	$	228,842	$	88,451
Total price of acquisitions(2)	229,895		88,954

(1)Outparcels acquired are adjacent to shopping centers that we own.

(2)Total price of acquisitions includes closing costs and credits.

The aggregate purchase price of the assets acquired during the nine months ended September 30, 2022 and 2021 were allocated as follows (in thousands):


	September 30, 2022		September 30, 2021
ASSETS
Land and improvements	$	71,564	$	35,173
Building and improvements	144,988		52,105
In-place lease assets	19,296		8,728
Above-market lease assets	3,814		198
Total assets	239,662		96,204

LIABILITIES
Below-market lease liabilities	9,767		7,250
Total liabilities	9,767		7,250

Net assets acquired	$	229,895	$	88,954

The weighted-average amortization periods for in-place, above-market, and below-market lease intangibles acquired during the nine months ended September 30, 2022 and 2021 are as follows (in years):


	September 30, 2022	September 30, 2021
Acquired in-place leases	11	10
Acquired above-market leases	9	5
Acquired below-market leases	19	17


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									10

Property ~~Sales~~Dispositions—The following table summarizes our real estate disposition activity (dollars in thousands):


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
Number of properties sold(1)	Number of properties sold(1)	20		6		Number of properties sold(1)	3		20
Number of outparcels sold(2)(3)	Number of outparcels sold(2)(3)	3		—		Number of outparcels sold(2)(3)	3		3
Proceeds from sale of real estate		$	180,340	$	48,276
Gain on sale of properties, net(4)		33,121		9,915
Contract Price						Contract Price	$	28,737	$	188,252
Proceeds from sale of real estate, net(4)						Proceeds from sale of real estate, net(4)	27,286		180,340
Gain on sale of property, net(5)						Gain on sale of property, net(5)	4,151		33,121

(1)We retained an outparcel for one property sold during the nine months ended September 30, 2021, and therefore the sale did not result in a reduction in our total property count.

(2)During the nine months ended September 30, 2021, our outparcel sales included: (i) the only remaining portion of one of our ~~properties; therefore, resulting~~properties, which resulted in a reduction in our total property count; and (ii) an undeveloped parcel of land, as well as an outparcel adjacent to one of our centers, neither of which resulted in a reduction in our total property count.

(3)In addition to the three outparcels sold during the nine months ended September 30, 2021, a tenant at one of our properties exercised a bargain purchase option to acquire a parcel of land that we previously owned. This generated minimal proceeds for us.

(4)~~The gain on~~Total proceeds from sale of ~~properties,~~real estate, net ~~does not include miscellaneous write-off activity, which is also recorded in~~includes closing costs and credits.

(5)During the nine months ended September 30, 2021, (Loss) Gain on Disposal of Property, Net on the consolidated statements of ~~operations.~~

~~Subsequent to September 30, 2021, we sold 1~~operations includes miscellaneous write-off activity, which is not included in gain on sale of property, ~~for $4.4 million.~~

~~Acquisitions—The following table summarizes our real estate acquisition activity (dollars in thousands):~~

Nine Months Ended September 30,
2021 2020
Number of properties acquired 4 1
Number of outparcels acquired(1)
3 2
Total acquisition price $ 88,954 $ 23,014

~~(1)Outparcels acquired are adjacent to shopping centers that we own.~~

~~The fair value and weighted-average useful life at acquisition for lease intangibles acquired are as follows (dollars in thousands, weighted-average useful life in years):~~

Nine Months Ended
September 30, 2021 September 30, 2020
Fair Value Weighted-Average Useful Life Fair Value Weighted-Average Useful Life
In-place leases $ 8,728 10 $ 1,682 16
Above-market leases 198 5 120 5
Below-market leases (7,250) 17 (1,882) 26

~~Subsequent to September 30, 2021, we purchased 2 properties for $91.2 million.~~

net, presented above.


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									11

~~Property Held for Sale~~Hurricane Ian— - On September 28, 2022, Hurricane Ian struck the southeast United States and caused various amounts of damage to our properties located in the region. While we are still in the process of finalizing the damages sustained to the properties, we expect to collect insurance proceeds of $1.1 million (net of a deductible of $1.9 million) equal to the replacement cost of the damaged property. As of September 30, ~~2021, 3 properties were classified as held~~2022, we have recorded gross cumulative accelerated depreciation of $3.0 million, which has been reduced by expected insurance recoveries, for ~~sale.~~damages sustained to the properties. We have also recognized a receivable for estimated insurance recoveries in excess of the deductible. As ~~of December 31, 2020, no properties were classified as held for sale. Properties classified as held for sale as~~ of September 30, ~~2021 were under contract to sell, with~~2022, we have received no ~~substantive contingencies,~~insurance recoveries and ~~the prospective buyers had significant funds at risk as~~have a receivable balance of ~~the reporting date. Subsequent to September 30, 2021, we sold 1 of~~$1.1 million, which is recorded in Other Assets, Net on our ~~held for sale properties. A summary of assets and liabilities for the properties held for sale as of September 30, 2021 is below (in thousands):~~consolidated balance sheets.


	~~September 30, 2021~~
~~ASSETS~~
~~Total investment in real estate assets, net~~	$	~~16,109~~
~~Other assets, net~~	~~355~~
~~Total assets~~	$	~~16,464~~
~~LIABILITIES~~
~~Below-market lease liabilities, net~~	$	~~323~~
~~Accounts payable and other liabilities~~	~~317~~
~~Total liabilities~~	$	~~640~~


5. OTHER ASSETS, NET

The following is a summary of Other Assets, Net outstanding as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, excluding amounts related to assets classified as held for sale (in thousands):


		September 30, 2021		December 31, 2020			September 30, 2022		December 31, 2021
Other assets, net:	Other assets, net:					Other assets, net:
Deferred leasing commissions and costs	Deferred leasing commissions and costs	$	46,732	$	41,664	Deferred leasing commissions and costs	$	48,060	$	44,968
Deferred financing expenses(1)	Deferred financing expenses(1)	4,898		13,971		Deferred financing expenses(1)	8,984		4,898
Office equipment, ROU assets, and other		23,418		21,578
Office equipment, including capital lease assets, and other						Office equipment, including capital lease assets, and other	27,978		24,823
Corporate intangible assets	Corporate intangible assets	6,706		6,804		Corporate intangible assets	6,705		6,706
Total depreciable and amortizable assets	Total depreciable and amortizable assets	81,754		84,017		Total depreciable and amortizable assets	91,727		81,395
Accumulated depreciation and amortization	Accumulated depreciation and amortization	(43,204)		(45,975)		Accumulated depreciation and amortization	(46,842)		(41,236)
Net depreciable and amortizable assets	Net depreciable and amortizable assets	38,550		38,042		Net depreciable and amortizable assets	44,885		40,159
Accounts receivable, net(2)	Accounts receivable, net(2)	35,683		46,893		Accounts receivable, net(2)	33,439		36,762
Accounts receivable - affiliates	Accounts receivable - affiliates	417		543		Accounts receivable - affiliates	483		711
Deferred rent receivable, net(3)	Deferred rent receivable, net(3)	37,821		32,298		Deferred rent receivable, net(3)	49,006		40,212
Derivative assets						Derivative assets	26,319		—
Prepaid expenses and other	Prepaid expenses and other	18,623		8,694		Prepaid expenses and other	19,359		11,655
Investment in third parties	Investment in third parties	3,000		—		Investment in third parties	3,000		3,000
Investment in marketable securities	Investment in marketable securities	5,357		—		Investment in marketable securities	7,283		5,551
Total other assets, net	Total other assets, net	$	139,451	$	126,470	Total other assets, net	$	183,774	$	138,050

(1)Deferred financing expenses per the above table are related to our revolving ~~line of~~ credit facility, and as such we have elected to classify them as an asset rather than as a contra-liability.

(2)Net of ~~$6.3~~$3.7 million and ~~$8.9~~$3.5 million of general reserves for uncollectible amounts as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively. Receivables that were removed for tenants considered to be non-creditworthy were ~~$12.5~~$6.3 million and ~~$22.8~~$9.2 million as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively.

(3)Net of ~~$4.8~~$4.3 million and ~~$4.4~~$4.7 million of receivables removed as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, respectively, related to straight-line rent for tenants previously or currently considered to be non-creditworthy.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									1211


6. DEBT OBLIGATIONS

The following is a summary of the outstanding principal balances and interest rates, which include the effect of derivative financial instruments, for our debt obligations as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 (dollars in thousands):


		Interest Rate(1)	September 30, 2021			December 31, 2020				Interest Rate(1)	September 30, 2022			December 31, 2021
Revolving credit facility	Revolving credit facility	LIBOR + 1.1%	$	—		$	—		Revolving credit facility	SOFR + 1.2%	$	55,000		$	—
Term loans(2)	Term loans(2)	1.3% - 4.3%	1,105,000			1,622,500			Term loans(2)	2.5% - 4.2%	955,000			955,000
Senior unsecured notes due 2031									Senior unsecured notes due 2031	2.6%	350,000			350,000
Secured loan facilities	Secured loan facilities	3.4% - 3.5%	395,000			395,000			Secured loan facilities	3.4% - 3.5%	395,000			395,000
Mortgages	Mortgages	3.5% - 7.2%	215,597			290,022			Mortgages	3.5% - 6.4%	134,419			213,316
Finance lease liability	Finance lease liability		117			164			Finance lease liability		620			766
Discount on notes payable									Discount on notes payable		(7,172)			(7,680)
Assumed market debt adjustments, net	Assumed market debt adjustments, net		(1,568)			(1,543)			Assumed market debt adjustments, net		(1,353)			(1,530)
Deferred financing expenses, net	Deferred financing expenses, net		(14,729)			(13,538)			Deferred financing expenses, net		(8,575)			(13,150)
Total	Total		$	1,699,417		$	2,292,605		Total		$	1,872,939		$	1,891,722

Weighted-average interest rate			3.3		%	3.1		%
Weighted-average interest rate(3)									Weighted-average interest rate(3)		3.3		%	3.3		%

(1)Interest rates are as of September 30, ~~2021.~~2022.

(2)Our term loans carry an interest rate of LIBOR or SOFR plus a spread. While most of the rates are fixed through the use of swaps, ~~there is~~ a portion of these loans ~~that~~ are not subject to a swap, and thus are still indexed to ~~LIBOR.~~LIBOR or SOFR, as applicable.

(3)Includes the effects of derivative financial instruments (see Notes 7 and 12).

2022 Debt ~~Activity~~Activity——In ~~July 2021,~~May 2022, we ~~entered into a new $980 million~~amended our credit facility ~~comprised of a $500 million senior~~agreement (the “Amendment”) to, among other things, increase the total amount available under our unsecured revolving credit facility from $500 million to $800 million. The unsecured revolving credit facility also includes an accordion feature that permits us to increase our aggregate borrowing capacity thereunder to up to $1 billion, subject to the satisfaction of certain conditions. The unsecured revolving credit facility is scheduled to mature in January 2026, extendable at our option to January 2027. In addition to expanding the borrowing capacity, the Amendment replaces the London Interbank Offered Rate (“LIBOR”) with the Secured Overnight Financing Rate (“SOFR”) as the benchmark interest rate for the unsecured revolving credit facility and the two $240 million senior unsecured term loan tranches, (the “Refinancing”). In connection with the Refinancing, we paid off a $472.5 million term loan due in November 2025. The revolving credit facility will mature in January 2026, and the two senior unsecured term loan tranches will maturematuring in November 2025 and July ~~2026, respectively. Additionally, we used proceeds from the underwritten IPO to retire a $375 million term loan that was set to mature in April 2022.~~

2026. In August ~~2021,~~2022, we ~~paid down $150 million~~amended two of our ~~$300 million term loan that was set to mature in November 2023.~~

~~In October 2021, in connection~~interest rate swaps with ~~our Bond Registration, we settled $350 million aggregate principal~~a total notional amount of ~~2.625% senior notes priced at 98.692%~~$430 million to replace LIBOR with SOFR as the benchmark interest rate in conjunction with the Amendment (see Note 7).

During the nine months ended September 30, 2022, we executed early repayments of ~~the principal amount, resulting~~$74.9 million in gross proceeds of $345.4 million and maturing in November 2031. The notes are fully and unconditionally guaranteed by us. In October 2021, we paid down the remaining $150 million outstanding balance of our $300 million term loan that was set to mature in November 2023, as described above.mortgage debt.

Debt Allocation—The allocation of total debt between fixed-rate and variable-rate as well as between secured and unsecured, excluding market debt adjustments, discount on senior notes, and deferred financing expenses, net, and including the effects of derivative financial instruments ~~(see Notes 7 and 12)~~ as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 is summarized below (in thousands):


		September 30, 2021		December 31, 2020			September 30, 2022		December 31, 2021
As to interest rate:	As to interest rate:					As to interest rate:
Fixed-rate debt(1)	Fixed-rate debt(1)	$	1,540,714	$	1,727,186	Fixed-rate debt(1)	$	1,635,039	$	1,889,082
Variable-rate debt	Variable-rate debt	175,000		580,500		Variable-rate debt	255,000		25,000
Total	Total	$	1,715,714	$	2,307,686	Total	$	1,890,039	$	1,914,082
As to collateralization:	As to collateralization:					As to collateralization:
Unsecured debt	Unsecured debt	$	1,105,000	$	1,622,500	Unsecured debt	$	1,360,000	$	1,305,000
Secured debt	Secured debt	610,714		685,186		Secured debt	530,039		609,082
Total	Total	$	1,715,714	$	2,307,686	Total	$	1,890,039	$	1,914,082

(1)Fixed-rate debt includes, and variable-rate debt excludes, the portion of such debt that has been hedged by interest rate derivatives. As of September 30, 2022, $755 million in variable rate debt is hedged to a fixed rate for a weighted-average period of 1.8 years.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									12


7. DERIVATIVES AND HEDGING ACTIVITIES

Risk Management Objective of Using Derivatives—We are exposed to certain risks arising from both our business operations and economic conditions. We principally manage our exposure to a wide variety of business and operational risks through management of our core business activities. We manage economic risks, including interest rate, liquidity, and credit risk, primarily by managing the amount, sources, and duration of our debt funding, and through the use of derivative financial instruments. Specifically, we enter into interest rate swaps to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. Our derivative financial instruments are used to manage differences in the amount, timing, and duration of our known or expected cash receipts and our known or expected cash payments principally related to our investments and borrowings.


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									13

Cash Flow Hedges of Interest Rate Risk—Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for our making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount.

The changes in the fair value of derivatives designated, and that qualify, as cash flow hedges are recorded in AOCI and are subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. During the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, such derivatives were used to hedge the variable cash flows associated with certain variable-rate debt. Amounts reported in AOCI related to these derivatives will be reclassified to Interest Expense, Net as interest payments are made on the variable-rate debt. During the next twelve months, we estimate that an additional ~~$17.5~~$15.4 million will be reclassified from AOCI as ~~an increase~~a decrease to Interest Expense, Net.

In May 2022, we replaced LIBOR with SOFR as the benchmark interest rate for the two $240 million senior unsecured term loan tranches, maturing in November 2025 and July 2026. In accordance with ASC Topic 848, Reference Rate Reform (“ASC 848”), we elected not to dedesignate our LIBOR denominated interest rate swaps related to this hedged debt. As a result of this change in the benchmark rate of the two senior unsecured term loans, in August 2022, we amended two of our interest rate swaps with a total notional amount of $430 million to change the benchmark interest rate from LIBOR to SOFR. As a result of these amendments, we have elected to apply practical expedients in accordance with ASC 848 related to contract modifications, changes in critical terms, and updates to the designated hedged risks as qualifying changes have been made to applicable debt and derivative contracts.

The following is a summary of our interest rate swaps that were designated as cash flow hedges of interest rate risk as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 (dollars in thousands):

September 30, 2021 December 31, 2020
Count 5 6
Notional amount $ 930,000 $ 1,042,000
Fixed LIBOR 1.3% - 2.9% 1.3% - 2.9%
Maturity date 2022 - 2025 2021 - 2025
Weighted-average term (in years) 2.4 2.8

We assumed 5 hedges with a notional amount of $570 million as a part of a merger in 2018. The fair value of the five hedges assumed was $14.7 million and is amortized over the remaining lives of the respective hedges and recorded in Interest Expense, Net in the consolidated statements of operations. As of September 30, 2021 and December 31, 2020 there was 1 remaining hedge with a net unamortized amount remaining of $4.0 million and $5.0 million, respectively.


	September 30, 2022				December 31, 2021
	SOFR Swaps		LIBOR Swaps		LIBOR Swaps
Count	2		2		5
Notional amount	$	430,000	$	325,000	$	930,000
Fixed interest rate	1.2% - 2.1%		2.2% - 2.9%		1.3% - 2.9%
Maturity date	2023-2024		2024-2025		2022-2025
Weighted-average term (in years)	1.4		2.4		1.9

The table below details the nature of the gain and loss recognized on interest rate derivatives designated as cash flow hedges in the consolidated statements of operations (in thousands):

Three Months Ended September 30, Nine Months Ended September 30,
2021 2020 2021 2020
Amount of (loss) gain recognized in
Other Comprehensive Income (Loss)
$ (417) $ (45) $ 5,397 $ (51,575)
Amount of loss reclassified from AOCI
into Interest Expense, Net
4,905 5,143 14,584 11,562


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Amount of gain (loss) recognized in Other Comprehensive Income	$	14,084	$	(417)	$	44,063	$	5,397
Amount of (gain) loss reclassified from AOCI into Interest Expense, Net	(76)		4,905		7,352		14,584

Credit-risk-related Contingent Features—We have agreements with our derivative counterparties that contain provisions where, if we default, or are capable of being declared in default, on any of our indebtedness, we could also be declared to be in default on our derivative obligations. As of September 30, ~~2021, the~~2022, there were no derivatives with a fair value ~~of our derivatives~~ in a net liability position, which ~~included~~would include accrued interest but ~~excluded~~exclude any adjustment for nonperformance risk related to these agreements, was approximately $35.8 million. As of September 30, 2021, we had not posted any collateral related to these agreements and were not in breach of any agreement provisions. If we had breached any of these provisions, we could have been required to settle our obligations under the agreements at their termination value of $35.8 million.agreements.


8. COMMITMENTS AND CONTINGENCIES

Litigation—We are involved in various claims and litigation matters arising in the ordinary course of business, some of which involve claims for damages. Many of these matters are covered by insurance, although they may nevertheless be subject to deductibles or retentions. Although the ultimate liability for these matters cannot be determined, based upon information currently available, we believe the resolution of such claims and litigation will not have a material adverse effect on our consolidated financial statements.

Environmental Matters—In connection with the ownership and operation of real estate, we may potentially be liable for costs and damages related to environmental matters. In addition, we may own or acquire certain properties that are subject


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									13

to environmental remediation. Depending on the nature of the environmental matter, the seller of the property, a tenant of the property, and/or another third party may be responsible for environmental remediation costs related to a property. Additionally, in connection with the purchase of certain properties, the respective sellers and/or tenants may agree to indemnify us against future remediation costs. We also carry environmental liability insurance on our properties that provides limited coverage for any remediation liability and/or pollution liability for third-party bodily injury and/or property damage claims for which we may be liable. We are not aware of any environmental matters which we believe are reasonably likely to have a material effect on our consolidated financial statements.

Captive Insurance—Our captive insurance company, Silver Rock Insurance, Inc. (“Silver Rock”), provides general liability insurance, wind, reinsurance, and other coverage to us and our ~~related-party~~GRP I joint ~~ventures.~~venture. We capitalize Silver Rock in accordance with applicable regulatory requirements.

Silver Rock established annual premiums based on the past loss experience of the insured properties. An independent third party was engaged to perform an actuarial estimate of projected future claims, related deductibles, and projected future expenses necessary to fund associated risk management programs. Premiums paid to Silver Rock may be adjusted based on ~~these estimates,~~this estimate, and such premiums may be reimbursed by tenants pursuant to specific lease terms.


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									14

As of September 30, ~~2021,~~2022, we had 4four letters of credit outstanding totaling approximately ~~$9.0~~$11.2 million to provide security for our obligations under Silver Rock’s insurance and reinsurance contracts.


9. EQUITY

General—The holders of common stock are entitled to one vote per share on all matters voted on by stockholders, including one vote per nominee in the election of the Board. Our charter does not provide for cumulative voting in the election of directors.

At-the-Market Offering (“ATM”)—On February 10, 2022, we and the Operating Partnership entered into a sales agreement relating to the potential sale of shares of common stock pursuant to a continuous offering program. In accordance with the terms of the sales agreement, we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million from time to time through our sales agents, or, if applicable, as forward sellers. During the three months ended September 30, 2022, we issued 0.8 million shares of our common stock under the ATM program for net proceeds of $26.2 million, after approximately $0.3 million in commissions. During the nine months ended September 30, 2022, we issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million, after approximately $0.9 million in commissions. As of September 30, 2022, $159.9 million of common stock remained available for issuance under the ATM program.

Reverse Stock Split—On July 2, 2021, we effected a one-for-three reverse stock split. Concurrent with the reverse split, the Operating Partnership enacted a one-for-three reverse split of its outstanding OP units. Neither the number of authorized shares nor the par value of the common stock were impacted. As a result of the reverse split, every three shares of our common stock or OP units were automatically combined and converted into one issued and outstanding share of common stock or OP unit rounded to the nearest 1/100th share. The reverse stock split ~~impacts~~impacted all common stock and OP units proportionately and had no impact on any stockholder’s percentage ownership of common stock.

In connection with the reverse stock split, the number of shares of common stock and OP units underlying the outstanding share-based awards was also proportionately reduced. All references to shares of common stock, number of OP units, and per share data for all periods presented in our consolidated financial statements and notes have been adjusted to reflect the reverse split on a retroactive basis.

Class B Common Stock—On June 18, 2021, our stockholders approved Articles of Amendment that effected the Recapitalization, wherein each share of our common stock outstanding at the time the amendment became effective was converted into one share of a newly created class of Class B common stock.

Our Class B common stock iswas identical to our common stock, except that ~~(i) our Class B common stock is~~it was not listed on a national securities ~~exchange, and (ii) upon~~exchange. Per the ~~six month anniversary~~terms of the ~~listing of our common stock for trading~~Recapitalization, on ~~a national securities exchange, or~~ January ~~15,~~18, 2022, ~~(or such earlier date or dates as may be approved by our Board in certain circumstances with respect to all or any portion of the outstanding shares of our Class B common stock),~~ each share of our Class B common stock ~~will~~ automatically ~~and without any stockholder action, convert~~converted into one share of our listed common stock.

On May 5, 2022, we filed Articles Supplementary to our charter with the Maryland State Department of Assessments and Taxation in order to reclassify and designate all of the 350 million authorized shares of our Class B common stock, $0.01 par value per share, all of which were unissued at such time, as shares of our common stock, $0.01 par value per share. We no longer have Class B common stock authorized for issue.

Underwritten IPO—On July 19, 2021, we completed an underwritten IPO and issued 17.0 million shares of common stock at an offering price to the public of $28.00 per share. We used a portion of the net proceeds to reduce our leverage and ~~expect to use~~used the remaining amount to fund external growth with property acquisitions and for other general corporate uses. As part of the underwritten IPO, underwriters were granted an option exercisable within 30 days from July 14, 2021 to purchase up to an additional ~~2.55~~2.6 million shares of common stock at the underwritten IPO price, less underwriting discounts and commissions. On July 29, 2021, the underwriters exercised their option. The underwritten IPO, including the ~~underwriters~~underwriters’ overallotment election, resulted in gross proceeds of $547.4 million.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									14

Distributions—Distributions paid to stockholders and OP unit holders of record subsequent to September 30, ~~2021~~2022 were as follows (dollars in thousands, excluding per share amounts):

Month Date of Record Monthly Distribution Rate Date Distribution Paid Cash Distribution
September 2021 9/15/2021 $ 0.085 10/1/2021 $ 9,623
October 2021 10/15/2021 0.090 11/1/2021 10,189

Month

Date of Record

Date Distribution Paid

Monthly Distribution Rate

Cash Distribution

September

9/16/2022

10/3/2022

0.0933

12,202

October

10/17/2022

11/1/2022

0.0933

12,202

On November ~~3, 2021,~~2, 2022, our Board authorized ~~distributions~~a distribution for November and December ~~2021,~~2022, as well as January ~~2022,~~2023, of $0.0933 per share to the stockholders of record at the close of business on November 15, ~~2021,~~2022, December 15, ~~2021,~~2022, and January ~~19, 2022, respectively, equal to a monthly amount of $0.09 per share of common stock.~~17, 2023, respectively. OP unit holders will receive distributions at the same rate as common ~~stockholders.~~stockholders, subject to certain withholdings.

Convertible Noncontrolling Interests—As of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, we had approximately ~~13.4~~14.0 million and ~~13.3~~13.4 million outstanding OP units, respectively. Additionally, certain of our outstanding restricted share and performance share awards will result in the issuance of OP units upon vesting in future periods.

Under the terms of the Fourth Amended and Restated Agreement of Limited Partnership, ~~(the “Partnership Agreement”),~~ OP unit holders may elect to ~~exchange~~cause the Operating Partnership to redeem their OP units. The Operating Partnership controls the form of the redemption, and may elect to ~~exchange~~redeem OP units ~~either~~ for shares of our ~~Class B~~ common stock, provided that the OP units have been outstanding for at least one year, or for cash. As the form of redemption for OP units is within our control, the OP units outstanding as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 are classified as Noncontrolling Interests within permanent equity on our consolidated balance sheets.


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									15

On January 18, 2022, we issued approximately 1.6 million OP units in full settlement of the earn-out liability (see note 12).

The table below is a summary of our OP unit activity for the three and nine months ended September 30, ~~2021~~2022 and ~~2020~~2021 (dollars and shares in thousands):


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
OP units converted into shares of Class B common stock(1)		—		—		28		56
OP units converted into shares of common stock(1)										OP units converted into shares of common stock(1)	528		—		1,133		28
Distributions paid on OP units(2)	Distributions paid on OP units(2)	$	3,536	$	—	$	10,315	$	7,105	Distributions paid on OP units(2)	$	3,932	$	3,536	$	12,149	$	10,315

(1)Prior to the Recapitalization, OP units ~~are~~were converted to shares of common stock at a 1:1 ratio. From the Recapitalization through January 18, 2022, OP units were converted into shares of our Class B common stock at a 1:1 ratio. On January 18, 2022, each share of our Class B common stock automatically converted into one share of our listed common stock, and going forward, OP units will be converted into shares of our common stock at a 1:1 ratio.

(2)Distributions paid on OP units are included in Distributions to Noncontrolling Interests on the consolidated statements of ~~equity.~~

~~Underwritten IPO Grants—In connection with our underwritten IPO, we issued a total of 0.5 million restricted stock units (“RSUs”), inclusive of 0.3 million OP units,~~equity and restricted stock awards in the form of time-based stock compensation awards with expenses included within Other (Expense) Income, Net. The shares have a grant price of $28.00 per share and, with the exception of one individual whose award is subject to accelerated vesting provisions, 50% of the shares will vest after 18 months and the remaining 50% will vest after 36 months.

~~Estimated Value per Share~~—Prior to our underwritten IPO, on April 29, 2021, our Board increased the estimated value per share (“EVPS”) of our common stock to $31.65 based substantially on the estimated market value of our portfolio of real estate properties and our third-party investment management business as of March 31, 2021. We engaged a third-party valuation firm to provide a calculation of the range in EVPS of our common stock as of March 31, 2021, which reflected certain balance sheet assets and liabilities as of that date. Previously, our EVPS was $26.25, based substantially on the estimated market value of our portfolio of real estate properties and our third-party investment management business as of March 31, 2020.cash flows.

Dividend Reinvestment Plan and Share Repurchase ~~Program (“SRP”)~~Programs—On August 4, 2021, as a result of our underwritten IPO, our Board approved the termination of the DRIP and the ~~SRP.~~original share repurchase program.

On August 3, 2022, our Board approved a new share repurchase program of up to $250.0 million of common stock. The program may be suspended or discontinued at any time, and does not obligate us to repurchase any dollar amount or particular number of shares. No share repurchases have been made to date under this program.


10. EARNINGS PER SHARE

~~We use the two-class method of computing~~Basic earnings per share (“EPS”), which is an earnings allocation formula that determines EPS for common stock and any participating securities according to dividends declared (whether paid or unpaid). Under the two-class method, basic EPS is computed by dividing Net Income Attributable to Stockholders by the weighted-average number of shares of common stock outstanding for the period. Diluted EPS reflects the potential dilution that could occur from share equivalent activity.

OP units held by limited partners other than us are considered to be participating securities because they contain non-forfeitable rights to dividends or dividend equivalents, and have the potential to be exchanged for an equal number of shares of our common stock in accordance with the terms of the Partnership Agreement.

The impact of these outstanding OP units on basic and diluted EPS has been calculated using the two-class method whereby earnings are allocated to the OP units based on dividends declared and the OP units’ participation rights in undistributed earnings. The effects of the two-class method on basic and diluted EPS were immaterial to the consolidated financial statements during the three and nine months ended September 30, 2021 and 2020.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									15

The following table provides a reconciliation of the numerator and denominator of the earnings per share calculations ~~restated for prior periods to display the effect of the reverse split~~ (in thousands, except per share amounts):


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Numerator:	Numerator:									Numerator:
Net income attributable to stockholders - basic	Net income attributable to stockholders - basic	$	14,633	$	11,784	$	20,330	$	15,965	Net income attributable to stockholders - basic	$	11,038	$	14,633	$	34,645	$	20,330
Net income attributable to convertible OP units(1)	Net income attributable to convertible OP units(1)	1,929		1,646		2,739		2,251		Net income attributable to convertible OP units(1)	1,135		1,929		4,181		2,739
Net income - diluted	Net income - diluted	$	16,562	$	13,430	$	23,069	$	18,216	Net income - diluted	$	12,173	$	16,562	$	38,826	$	23,069
Denominator:	Denominator:									Denominator:
Weighted-average shares - basic~~(2)~~	Weighted-average shares - basic~~(2)~~	108,997		96,822		98,761		96,765		Weighted-average shares - basic~~(2)~~	116,760		108,997		114,833		98,761
OP units(1)	OP units(1)	13,388		14,247		13,371		14,264		OP units(1)	14,289		13,388		14,462		13,371
Dilutive restricted stock awards	Dilutive restricted stock awards	188		119		185		131		Dilutive restricted stock awards	544		188		510		185
Adjusted weighted-average shares - diluted	Adjusted weighted-average shares - diluted	122,573		111,188		112,317		111,160		Adjusted weighted-average shares - diluted	131,593		122,573		129,805		112,317
Earnings per share of common stock:
Earnings per common share:										Earnings per common share:
Basic and diluted income per share	Basic and diluted income per share	$	0.13	$	0.12	$	0.21	$	0.16	Basic and diluted income per share	$	0.09	$	0.13	$	0.30	$	0.21

(1)OP units include units that are convertible into ~~Class B~~ common stock or cash, at the Operating Partnership’s option. The Operating Partnership income or loss attributable to these OP units, which is included as a component of Net Income Attributable to Noncontrolling Interests on the consolidated statements of operations, has been added back in the numerator as these OP units were included in the


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									16

denominator for all periods presented. OP units are allocated income on a consistent basis with the common stockholder and therefore have no dilutive impact to earnings per share ~~of common stock.~~

~~(2)Includes 93.7 million weighted-average shares of Class B common stock and 15.3 million weighted-average shares~~ of common stock.


11. RELATED PARTY TRANSACTIONS

Revenue—We have entered into agreements with the Managed Funds related to certain advisory, management, and administrative services we provide to their real estate assets in exchange for fees and reimbursement of certain expenses. Summarized below are amounts included in Fees and Management Income. The revenue includes the fees and reimbursements earned by us from the Managed Funds and other revenues that are not in the scope of ASC Topic 606, Revenue from Contracts with Customers, but that are included in this table for the purpose of disclosing all related party revenues (in thousands):


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Recurring fees(1)	Recurring fees(1)	$	1,040	$	1,233	$	3,268	$	3,631	Recurring fees(1)	$	943	$	1,040	$	3,013	$	3,268
Transactional revenue and reimbursements(2)		573		719		1,502		2,109
Insurance premiums(3)		822		629		2,325		1,766
Realized performance income(2)										Realized performance income(2)	—		—		2,742		—
Transactional revenue and reimbursements(3)										Transactional revenue and reimbursements(3)	306		573		1,147		1,502
Insurance premiums(4)										Insurance premiums(4)	832		822		2,421		2,325
Total fees and management income	Total fees and management income	$	2,435	$	2,581	$	7,095	$	7,506	Total fees and management income	$	2,081	$	2,435	$	9,323	$	7,095

(1)Recurring fees include asset management fees and property management fees.

(2)Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.

(3)Transactional revenue includes items such as leasing commissions, construction management fees, and acquisition fees.

~~(3)~~(4)Insurance premium income includes amounts for reinsurance from third parties not affiliated with us.

Tax Protection Agreement—Through our Operating Partnership, we are currently party to a tax protection agreement (the “2017 TPA”) with certain partners that contributed property to our Operating Partnership on October 4, 2017, among them certain of our executive officers, including Jeffrey S. Edison, our Chairman and Chief Executive Officer, under which the Operating Partnership has agreed to indemnify such partners for tax liabilities that could accrue to them personally related to our potential disposition of certain properties within our portfolio. The 2017 TPA will expire on October 4, 2027. On July 19, 2021, we entered into an additional tax protection agreement (the “2021 TPA”) with certain of our executive officers, including Mr. Edison. The 2021 TPA carries a term of four years and will become effective upon the expiration of the 2017 TPA. As of September 30, ~~2021,~~2022, the potential “make-whole amount” on the estimated aggregate amount of built-in gain subject to protection under the agreements is approximately ~~$150~~$137.9 million. The protection provided under the terms of the 2021 TPA will expire in 2031. We have not recorded any liability related to the 2017 TPA or the 2021 TPA on our consolidated balance sheets for any periods presented, nor recognized any expense since the inception of the 2017 TPA, owing to the fact that any potential liability under the agreements is controlled by us and we believe we will either (i) continue to own and operate the protected properties or (ii) be able to successfully complete tax-deferred exchanges under Section 1031 ~~Exchanges~~of the Internal Revenue Code of 1986, as amended (unless there is a change in applicable law) or complete other tax-efficient transactions to avoid any liability under the agreements.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									16

Other Related Party Matters—~~We are the limited guarantor for up to $190 million, capped at $50 million in most instances, of debt for our NRP joint venture.~~ As of September 30, ~~2021, the outstanding loan balance related to our NRP joint venture was $32.1 million. As of September 30, 2021,~~2022, we were ~~also~~ the limited guarantor of a $175 million mortgage loan secured by GRP I properties. Our guaranty for ~~both~~ the ~~NRP and~~ GRP I debt is limited to being the non-recourse carveout guarantor and the environmental indemnitor. Further, ~~in both cases,~~ we are also party to an agreement with ~~our institutional joint venture partners~~GRP I in which any potential liability under such ~~guarantees~~guarantee will be apportioned between us and ~~our applicable joint venture partner~~GRP I based on our respective ownership percentages in the ~~applicable~~ joint venture. We have no liability recorded on our consolidated balance sheets for ~~either~~the guaranty as of September 30, ~~2021~~2022 and December 31, ~~2020.~~2021.

Additionally, during 2021, we made a cash investment of $3.0 million into a third-party company in exchange for preferred shares of their stock. As part of the investment agreement, the third-party company committed to enter into leases at two of our properties. As of September 30, 2021, we had entered into 2 leases under the terms of the investment agreement, both of which carry a term of ten years, over which period we expect to receive contractual rents of $2.6 million in total for both leases.


12. FAIR VALUE MEASUREMENTS

The following describes the methods we use to estimate the fair value of our financial and nonfinancial assets and liabilities:

Cash and Cash Equivalents, Restricted Cash, Accounts Receivable, and Accounts Payable—We consider the carrying values of these financial instruments to approximate fair value because of the short period of time between origination of the instruments and their expected realization.

Real Estate Investments—The purchase prices of the investment properties, including related lease intangible assets and liabilities, ~~were~~are allocated at estimated fair value based on Level 3 inputs, such as discount rates, capitalization rates, comparable sales, replacement costs, income and expense growth rates, and current market rents and allowances as determined by management.


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									17

Debt Obligations—We estimate the fair value of our ~~debt~~revolving credit facility, term loans, secured portfolio of loans, and mortgages by discounting the future cash flows of each instrument at rates currently offered for similar debt instruments of comparable maturities by our lenders using Level 3 inputs. The discount rates used approximate current lending rates for loans or groups of loans with similar maturities and credit quality, assuming the debt is outstanding through maturity and considering the debt’s collateral (if applicable). We have utilized market information, as available, or present value techniques to estimate the amounts required to be disclosed. We estimate the fair value of our senior unsecured notes by using quoted prices in active markets, which are considered Level 1 inputs.

The following is a summary of borrowings as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 (in thousands):


		September 30, 2021				December 31, 2020					September 30, 2022				December 31, 2021
		Recorded Principal Balance(1)		Fair Value		Recorded Principal Balance(1)		Fair Value			Recorded Principal Balance(1)		Fair Value		Recorded Principal Balance(1)		Fair Value

Revolving credit facility										Revolving credit facility	$	55,000	$	55,000	$	—	$	—
Term loans	Term loans	$	1,091,518	$	1,106,176	$	1,610,204	$	1,621,902	Term loans	947,769		956,036		943,127		955,919
Senior unsecured notes due 2031										Senior unsecured notes due 2031	342,828		253,106		342,320		344,099
Secured portfolio loan facilities	Secured portfolio loan facilities	391,492		404,132		391,131		404,715		Secured portfolio loan facilities	391,973		339,974		391,612		394,356
Mortgages(2)	Mortgages(2)	216,407		223,976		291,270		303,647		Mortgages(2)	135,369		133,175		214,663		221,741
Total	Total	$	1,699,417	$	1,734,284	$	2,292,605	$	2,330,264	Total	$	1,872,939	$	1,737,291	$	1,891,722	$	1,916,115

(1)~~Recorded~~As of September 30, 2022 and December 31, 2021, respectively, recorded principal balances ~~include~~include: (i) net deferred financing ~~expenses~~fees of ~~$14.7~~$8.6 million and ~~$13.5 million as of September 30, 2021 and December 31, 2020, respectively. Recorded principal balances also include~~$13.2 million; (ii) assumed market debt adjustments of ~~$1.6~~$1.4 million and $1.5 million; and (iii) notes payable discounts of $7.2 million ~~as of September 30, 2021~~ and December 31, 2020, respectively. We have recorded deferred financing expenses related to our revolving credit facility, which are not included in these balances, but included in Other Assets, Net on our consolidated balance sheets.$7.7 million.

(2)Our finance lease liability is included in the mortgages line item, as presented.

Recurring and Nonrecurring Fair Value Measurements—Our marketable securities, earn-out liability, and interest rate swaps are measured and recognized at fair value on a recurring basis, while certain real estate assets and liabilities are measured and recognized at fair value as needed. Fair value measurements that occurred as of and during the nine months ended September 30, ~~2021~~2022 and the year ended December 31, ~~2020,~~2021 were as follows (in thousands):


		September 30, 2021						December 31, 2020							September 30, 2022						December 31, 2021
		Level 1		Level 2		Level 3		Level 1		Level 2		Level 3			Level 1		Level 2		Level 3		Level 1		Level 2		Level 3
Recurring	Recurring													Recurring
Marketable securities	Marketable securities	$	5,357	$	—	$	—	$	—	$	—	$	—	Marketable securities	$	7,283	$	—	$	—	$	5,551	$	—	$	—
Derivative liabilities(1)		—		(35,779)		—		—		(54,759)		—
Derivative assets(1)														Derivative assets(1)	—		26,319		—		—		—		—
Derivative liabilities														Derivative liabilities	—		—		—		—		(24,096)		—
Earn-out liability	Earn-out liability	—		—		(45,000)		—		—		(22,000)		Earn-out liability	—		—		—		—		(52,436)		—
Nonrecurring	Nonrecurring													Nonrecurring
Impaired real estate assets, net(2)	Impaired real estate assets, net(2)	$	—	$	24,000	$	—	$	—	$	19,350	$	—	Impaired real estate assets, net(2)	$	—	$	—	$	—	$	—	$	24,000	$	—
Impaired corporate ROU asset, net		—		—		—		—		537		—

(1)We recordderivative ~~liabilities~~assets in ~~Derivative Liabilities~~Other Assets, Net on our consolidated balance sheets.

(2)The carrying value of impaired real estate assets may have subsequently increased or decreased after the measurement date due to capital improvements, depreciation, or sale.

Marketable Securities—We estimate the fair value of marketable securities using Level 1 inputs. We utilize unadjusted quoted prices for identical assets in active markets that we have the ability to access.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									17

Derivative Instruments—As of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, we had interest rate swaps that fixed LIBOR or SOFR on portions of our unsecured term loan facilities.

All interest rate swap agreements are measured at fair value on a recurring basis. The valuation of these instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives, including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied volatilities. The fair values of interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash receipts (or payments) and the discounted expected variable cash payments (or receipts). The variable cash payments (or receipts) are based on an expectation of future interest rates (forward curves) derived from observable market interest rate curves.

To comply with the provisions of ASC Topic 820, Fair Value Measurement, we incorporate credit valuation adjustments to appropriately reflect both our own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of our derivative contracts for the effect of nonperformance risk, we have considered the impact of netting and any applicable credit enhancements, such as collateral postings, thresholds, mutual puts, and guarantees.

Although we determined that the significant inputs used to value our derivatives fell within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with our counterparties and our own credit risk utilize Level 3 inputs, such as estimates of current credit spreads, to evaluate the likelihood of default by us and our counterparties. However, as of September 30, ~~2021~~2022 and December 31, ~~2020,~~2021, we have assessed the significance of the impact of the credit valuation adjustments on the overall valuation of our derivative positions and have determined that the credit valuation adjustments are not significant to the overall valuation of our derivatives. As a result, we have determined that our derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									18

Earn-out—As part of our acquisition of Phillips Edison Limited Partnership (“PELP”) in 2017, an earn-out structure was established which gave PELP the opportunity to earn additional OP units based upon the potential achievement of certain performance targets subsequent to the acquisition. After the expiration of certain provisions in 2019, PELP is now eligible to earn a minimum of 1.0 million and a maximum of approximately 1.7 million OP units as contingent consideration based upon the timing and valuation of a liquidity event for PECO. Certain of these performance targets are tied to the post-underwritten IPO trading price of our common stock. The number of OP units awarded will vary based on the highest volume weighted average price per share of our common stock over any 30 consecutive trading day period during the 180 days following the underwritten IPO commencement (the “liquidity event price per share”):

•~~if the liquidity event price per share is greater than or equal to $33.60, PELP will receive approximately 1.7 million OP units;~~

•if the liquidity event price per share is less than $33.60 but greater than or equal to $26.40, PELP will receive a number of OP units equal to (i) 1.0 million plus (ii) the product of (A) approximately 0.7 million and (B) the quotient obtained by dividing the liquidity event price per share in excess of $26.40 by $7.20; or

•~~if the liquidity event price per share is less than $26.40, PELP will receive 1.0 million OP units.~~

~~Prior to the second quarter of 2021,~~On January 11, 2022, we ~~estimated~~finalized the fair value of the earn-out liability based on our share price and issued approximately 1.6 million OP units in full settlement of the liability with a quarterly basis using the Monte Carlo method. Following our underwritten IPO, the only remaining variable for calculating final amounts to be paid under the earn-out agreement was the liquidity event price per share. Therefore, asvalue of ~~September 30, 2021, we estimated~~$54.2 million. Changes in the fair value of the liability related to the earn-out using a probability-weighted model to estimate the liquidity event price per share. In calculating the fair value of this liability as of September 30, 2021, we have determined that 1.4 million OP units have been earned with the possibility of up to an additional 0.3 million units being issued.

~~For the three months ended September 30, 2021, we recorded expense of $5.0 million related to the change in fair value of the earn-out liability. There was no change to the fair value of our~~ earn-out liability were recorded to Other Expense, Net in the consolidated statements of operations. We recorded no expense for the three months ended September 30, ~~2020.~~2022 and $5.0 million in expense for the three months ended September 30, 2021. We recorded expense of ~~$23.0~~$1.8 million and ~~income of $10.0~~$23.0 million, respectively, for the nine months ended September 30, ~~2021~~2022 and September 30, 2020 related to changes in the fair value of the earn-out liability. The increase in the fair value of the liability as of September 30, 2021 was attributable to the commencement of our underwritten IPO as well as improved market conditions in 2021. ~~The change in fair value for each period has been recognized in Other (Expense) Income, Net in the consolidated statements of operations.~~

Real Estate Asset Impairment—Our real estate assets are measured and recognized at fair value, less costs to sell for held-for-sale properties, on a nonrecurring basis dependent upon when we determine an impairment has occurred. There were no impairment charges recorded during the three and nine months ended September 30, 2022. During the three and nine months ended September 30, 2021, we impaired assets that were under contract at a disposition price that was less than carrying value, or that had other operational impairment indicators. The valuation technique used for the fair value of all impaired real estate assets was the expected net sales proceeds, which we consider to be a Level 2 input in the fair value hierarchy. ~~There were no impairment charges recorded during the three and nine months ended September 30, 2020.~~

On a quarterly basis, we employ a multi-step approach to assess our real estate assets for possible impairment and record any impairment charges identified. The first step is the identification of potential triggering events, such as significant decreases in occupancy or the presence of large dark or vacant spaces. If we observe any of these indicators for a shopping center, we then perform an additional screen test consisting of a years-to-recover analysis to determine if we will recover the net ~~carrying~~book value of the property over its remaining economic life based upon net operating income (“NOI”) as forecasted for the current year. In the event that the results of this first step indicate a triggering event for a center, we proceed to the second step, utilizing an undiscounted cash flow model for the center to identify potential impairment. If the undiscounted cash flows are less than the net book value of the center as of the balance sheet date, we ~~proceed to~~record an impairment charge based on the fair value determined in the third step. In performing the third step, we utilize market data such as capitalization rates and sales price per square foot on comparable recent real estate transactions to estimate the fair value of the real estate assets. We also utilize expected net sales proceeds to estimate the fair value of any centers that are actively being marketed for sale. ~~If the estimated fair value of the property is less than the recorded net book value at the balance sheet date, we record an impairment charge.~~

In addition to these procedures, we also review undeveloped or unimproved land parcels that we own for evidence of impairment and record any impairment charges as necessary. Primary impairment triggers for these land parcels are changes to our plans or intentions with regards to such properties, or planned dispositions at prices that are less than the current carrying values.

It is possible that we could experience unanticipated changes in assumptions that are employed in our impairment review which could impact our cash flows and fair value conclusions. Such unanticipated changes relative to our expectations may include but are not limited to: increases or decreases in the duration or permanence of tenant closures, increases or decreases in collectibility reserves and write-offs, additional capital required to fill vacancies, extended lease-up periods, future closings of large tenants, changes in macroeconomic assumptions such as rate of inflation and capitalization rates, and changes to the estimated timing of disposition of the properties under review.

We recorded the following expense upon impairment of real estate assets (in thousands):

Three Months Ended September 30, Nine Months Ended September 30,
2021 2020 2021 2020
Impairment of real estate assets $ 698 $ — $ 6,754 $ —


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Impairment of real estate assets	$	—	$	698	$	—	$	6,754


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									19


13. SUBSEQUENT EVENTS

In preparing the condensed and unaudited consolidated financial statements, we have evaluated subsequent events through the date of filing of this report on Form 10-Q for recognition and/or disclosure purposes. Based on this evaluation, we have determined that there were no events that have occurred that require recognition or disclosure, other than certain events and transactions that have been disclosed elsewhere in these consolidated financial statements.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									2018

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The following discussion and analysis should be read in conjunction with our accompanying consolidated financial statements and notes ~~thereto.~~thereto and the more detailed information contained in our 2021 Annual Report on Form 10-K, filed with the SEC on February 16, 2022. All references to “Notes” throughout this document refer to the footnotes to the consolidated financial statements in ~~“Part I, Item~~“Item 1. Financial Statements”. See also “Cautionary Note Regarding Forward-Looking Statements” below.


CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS

Certain statements contained in this Quarterly Report on Form 10-Q ~~(this “Report”)~~ of Phillips Edison & Company, Inc. (“we,” the “Company,” “our,” or “us”) other than historical facts may be considered forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and the Private Securities Litigation Reform Act of 1995 (collectively with the Securities Act and the Exchange Act, the “Acts”). These forward-looking statements are based on current expectations, estimates, and projections about the industry and markets in which we operate, and beliefs of, and assumptions made by, management of our company and involve uncertainties that could significantly affect our financial results. We intend for all such forward-looking statements to be covered by the applicable safe harbor provisions for forward-looking statements contained in the Acts. Such forward-looking statements generally can be identified by the use of forward-looking terminology such as “may,” “will,” “can,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue,” “possible,” “initiatives,” “focus,” “seek,” “objective,” “goal,” “strategy,” “plan,” “potential,” “potentially,” “preparing,” “projected,” “future,” “long-term,” “once,” “should,” “could,” “would,” “might,” “uncertainty,” or other similar words. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date this report is filed with the SEC. Such statements include, but are not limited ~~to,~~to: (a) statements about our plans, strategies, initiatives, and prospects; (b) statements about the COVID-19 ~~pandemic, including its duration and potential or expected impact on our tenants, our business, and our view on forward trends;~~pandemic; (c) statements about our underwritten incremental yields; and (d) statements about our future results of operations, capital expenditures, and liquidity. Such statements are subject to known and unknown risks and uncertainties, which could cause actual results to differ materially from those projected or anticipated, including, without limitation: (i) changes in national, regional, or local economic climates; (ii) local market conditions, including an oversupply of space in, or a reduction in demand for, properties similar to those in our portfolio; (iii) vacancies, changes in market rental rates, and the need to periodically repair, renovate, and re-let space; (iv) competition from other available shopping centers and the attractiveness of properties in our portfolio to our tenants; (v) the financial stability of our tenants, including, without limitation, their ability to pay rent; (vi) our ability to pay down, refinance, restructure, or extend our indebtedness as it becomes due; (vii) increases in our borrowing costs as a result of changes in interest rates and other ~~factors, including the potential phasing out of LIBOR after 2021;~~factors; (viii) potential liability for environmental matters; (ix) damage to our properties from catastrophic weather and other natural events, and the physical effects of climate change; (x) our ability and willingness to maintain our qualification as a REIT in light of economic, market, legal, tax, and other considerations; (xi) changes in tax, real estate, environmental, and zoning laws; (xii) information technology security breaches; (xiii) our corporate responsibility initiatives; (xiv) loss of key executives; (xv) the ~~measures taken by federal, state,~~concentration of our portfolio in a limited number of industries, geographies, or investments; (xvi) the economic, political, and ~~local government agencies~~social impact of, and ~~tenants in response~~uncertainty relating to, the COVID-19 pandemic, including mandatory business shutdowns, “stay-at-home” orders and social distancing guidelines, the duration of any such measures and the extent to which the revenues of our tenants recover following the lifting of such restrictions; (xvi) the effectiveness or lack of effectiveness of governmental relief in providing assistance to individuals and businesses adversely impacted by the COVID-19 pandemic, including our tenants;pandemic; (xvii) the effects of the COVID-19 pandemic, including on the demand for consumer goods and services and levels of consumer confidence in the safety of visiting shopping centers as a result of the COVID-19 pandemic; (xviii) the impact of the COVID-19 pandemic on our tenants and their ability and willingness to renew their leases upon expiration; (xix) our ability to re-lease our properties on the same or better terms, or at all, in the event of non-renewal or in the event we exercise our right to replace an existing tenant; ~~(xx)~~(xviii) the loss or bankruptcy of our tenants, particularly in light of the adverse impact to the financial health of many retailers and service providers that has occurred and continues to occur as a result of the COVID-19 pandemic; (xxi) the pace of recovery following the COVID-19 pandemic given its unpredictable nature and impact on macroeconomic conditions; (xxii)tenants; (xix) to the extent we ~~were~~are seeking to dispose of properties, ~~in the near term, significantly greater uncertainty regarding~~ our ability to do so at attractive prices or at all; and ~~(xxiii)~~(xx) the impact of inflation on us and on our ~~ability to implement cost containment strategies.~~tenants. Additional important factors that could cause actual results to differ are described in the filings made from time to time by the Company with the SEC and include the risk factors and other risks and uncertainties described in our ~~2020~~2021 Annual Report on Form 10-K, ~~as originally~~ filed with the SEC on ~~March 12, 2021, and any subsequently filed Quarterly Reports on Form 10-Q, in each case~~February 16, 2022, as updated from time to time in our periodic and/or current reports filed with the SEC, which are accessible on the SEC’s website at www.sec.gov. Therefore, such statements are not intended to be a guarantee of our performance in future periods.

Except as required by law, we do not undertake any obligation to update or revise any forward-looking statement, whether as a result of new information, future events, or otherwise.


KEY PERFORMANCE INDICATORS AND DEFINED TERMS

We use certain key performance indicators (“KPIs”), which include both financial and nonfinancial metrics, to measure the performance of our operations. We believe these KPIs, as well as the core concepts and terms defined below, allow our Board, management, and investors to analyze trends around our business strategy, financial condition, and results of operations in a manner that is focused on items unique to the retail real estate industry.

We do not consider our non-GAAP measures to be alternatives to measures required in accordance with GAAP. Certain non-GAAP measures should not be viewed as an alternative measure of our financial performance as they may not reflect the operations of our entire portfolio, and they may not reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									21

to maintain the operating performance of our shopping centers that could materially impact our results from operations. Additionally, certain non-GAAP measures should not be considered as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions, and may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business in the manner currently contemplated. Accordingly, non-GAAP measures should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Other REITs may use different methodologies for calculating similar non-GAAP measures, and accordingly, our non-GAAP measures may not be comparable to other REITs.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									19

Our KPIs and terminology can be grouped into three key areas:

PORTFOLIO—Portfolio metrics help management to gauge the health of our centers overall and individually.

•Anchor space—We define an anchor space as a space greater than or equal to 10,000 square feet of gross leasable area (“GLA”).

•ABR—We use ABR to refer to the monthly contractual base rent asat the end of ~~September 30, 2021~~the period multiplied by twelve months.

•ABR ~~per~~Per Square Foot (“PSF”)—This metric is calculated by dividing ABR by leased GLA. Increases in ABR PSF can be an indication of our ability to create rental rate growth in our centers, as well as an indication of demand for our spaces, which generally provides us with greater leverage during lease negotiations.

•GLA—We use GLA to refer to the total occupied and unoccupied square footage of a building that is available for tenants (whom we refer to as a “Neighbor” or our “Neighbors”) or other retailers to lease.

•Inline space—We define an inline space as a space containing less than 10,000 square feet of GLA.

•Leased Occupancy—This metric is calculated as the percentage of total GLA for which a lease has been signed regardless of whether the lease has commenced or the Neighbor has taken possession. High occupancy is an indicator of demand for our spaces, which generally provides us with greater leverage during lease negotiations.

•Underwritten incremental unlevered yield—This reflects the yield we target to generate from a project upon expected stabilization and is calculated as the estimated incremental NOI for a project at stabilization divided by its estimated net project investment. The estimated incremental NOI is the difference between the estimated annualized NOI we target to generate by a project upon stabilization and the estimated annualized NOI without the planned improvements. Underwritten incremental unlevered yield does not include peripheral impacts, such as lease rollover risk or the impact on the long term value of the property upon sale or disposition. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental NOI at stabilization.

LEASING—Leasing is a key driver of growth for our company.

•Comparable lease—We use this term to refer to a lease with consistent ~~structure~~terms that is executed for substantially the ~~exact~~ same space that has been vacant less than twelve months.

•Comparable rent spread—This metric is calculated as the percentage increase or decrease in first-year ABR (excluding any free rent or escalations) on new or renewal leases (excluding options) where the lease was considered a comparable lease. This metric provides an indication of our ability to generate revenue growth through leasing activity.

•Cost of executing new leases—We use this term to refer to certain costs associated with new leasing, namely, leasing commissions, tenant improvement costs, and tenant concessions.

•Portfolio retention rate—This metric is calculated by dividing (i) the total square feet of retained Neighbors with current period lease expirations by (ii) the total square feet of leases expiring during the period. The portfolio retention rate provides insight into our ability to retain Neighbors at our shopping centers as their leases approach expiration. Generally, the costs to retain an existing Neighbor are lower than costs to replace with a new Neighbor.

•Recovery rate—This metric is calculated by dividing (i) total recovery income by (ii) total recoverable expenses during the period. A high recovery rate is an indicator of our ability to recover certain property operating expenses and capital costs from our Neighbors.

FINANCIAL PERFORMANCE—In addition to financial metrics calculated in accordance with GAAP, such as net income or cash flows from operations, we utilize non-GAAP metrics to measure our operational and financial performance. See ~~the section within this Item 2 titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations - Non-GAAP~~“Non-GAAP Measures” below for further discussion on the following metrics.

•Adjusted Earnings Before Interest, Taxes, Depreciation, and Amortization for Real Estate (“Adjusted EBITDAre”)—To arrive at Adjusted EBITDAre, we adjust EBITDAre, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) changes in the fair value of the earn-out liability; (ii) other impairment charges; (iii) amortization of basis differences in our investments in our unconsolidated joint ventures; ~~and~~ (iv) transaction and acquisition ~~expenses.~~expenses; and (v) realized performance income. We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure and evaluate debt leverage and fixed cost coverage.

•Core Funds From Operations (“~~Core~~ FFO”)—To arrive at Core FFO, we adjust Nareit FFO ~~attributable~~Attributable to ~~stockholders~~Stockholders and OP ~~unit holders,~~Unit Holders, as defined below, to exclude certain recurring and non-recurring items including, but not limited to: (i) depreciation and amortization of corporate assets; (ii) changes in the fair value of the earn-out liability; (iii) amortization of unconsolidated joint venture basis differences; (iv) gains or losses on the extinguishment or


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									22

modification of debt and other; (v) other impairment charges; ~~and~~ (vi) transaction and acquisition ~~expenses.~~expenses; and (vii) realized performance income. We believe Nareit FFO provides insight into our operating performance as it excludes certain items that are not indicative of such performance. Core FFO provides further insight into the sustainability of our operating performance and provides an additional measure to compare our performance across reporting periods on a consistent basis by excluding items that may cause short-term fluctuations in net income (loss).

•EBITDAre—The National Association of Real Estate Investment Trusts (“Nareit”) defines EBITDAre as net income (loss) computed in accordance with GAAP before: (i) interest expense; (ii) income tax expense; (iii) depreciation and amortization; (iv) gains or losses from disposition of depreciable property; and (v) impairment write-downs of depreciable property. Adjustments for unconsolidated partnerships and joint ventures are calculated to reflect EBITDAre on the same basis.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									20

•Equity Market Capitalization—We calculate equity market capitalization as the total dollar value of all outstanding ~~shares.~~shares using the closing price for the applicable date.

•Nareit FFO—Nareit defines FFO as net income (loss) computed in accordance with GAAP, excluding: (i) gains (or losses) from sales of property and gains (or losses) from change in control; (ii) depreciation and amortization related to real estate; (iii) impairment losses on real estate and impairments of in-substance real estate investments in investees that are driven by measurable decreases in the fair value of the depreciable real estate held by the unconsolidated partnerships and joint ventures; and (iv) adjustments for unconsolidated partnerships and joint ventures, calculated to reflect FFO on the same basis. We calculate Nareit FFO in a manner consistent with the Nareit definition.

•Net Debt—We calculate net debt as total debt, excluding discounts, market adjustments, and deferred financing expenses, less cash and cash equivalents.

•Net Debt to Adjusted EBITDAre—This ratio is calculated by dividing net debt by Adjusted EBITDAre (included on an annualized basis within the calculation). It provides insight into our leverage rate based on earnings and is not impacted by fluctuations in our equity price.

•Net Debt to Total Enterprise Value—This ratio is calculated by dividing net debt by total enterprise value, as defined below. It provides insight into our capital structure and usage of debt.

•NOI—We calculate NOI as total operating revenues, adjusted to exclude non-cash revenue items, less property operating expenses and real estate taxes. NOI provides insight about our financial and operating performance because it provides a performance measure of the revenues and expenses directly involved in owning and operating real estate assets and provides a perspective not immediately apparent from net income (loss).

•Same-Center—We use this term to refer to a property, or portfolio of properties, that ~~has~~have been owned and operational for the entirety of each reporting period (i.e., since January 1, ~~2020)~~2021).

•Total Enterprise Value—We calculate total enterprise value as our net debt plus our equity market capitalization on a fully diluted basis.


OVERVIEW

We are a REIT and one of the nation’s largest owners and operators of omni-channel grocery-anchored ~~neighborhood and community~~ shopping centers. ~~The majority~~Our portfolio primarily consists of ~~our revenue is lease revenue derived from our real estate investments. Additionally,~~neighborhood centers anchored by the #1 or #2 grocer tenants by sales within their respective formats by trade area. Our Neighbors are a mix of national, regional, and local retailers that primarily provide necessity-based goods and services.

As of September 30, 2022, we ~~operate an investment management business providing property management~~owned equity interests in 290 shopping centers, including 270 wholly-owned shopping centers and ~~advisory services to over $460 million of~~20 shopping centers owned through one unconsolidated joint ~~ventures. This~~venture, which comprised approximately 33.3 million square feet in 31 states. In addition to managing our shopping centers, our third-party investment management business provides comprehensive real estate ~~and asset~~ management services to the Managed Funds.

AsIn May 2022, we sold the final property in our joint venture with NRP, in which we own a 20% interest. We recognized no income during the three months ended September 30, 2022 and $2.7 million in income during the nine months ended September 30, 2022 related to NRP’s achievement of certain performance targets, which is included in Fees and Management Income in our consolidated statements of operations.

PORTFOLIO AND LEASING STATISTICS—Below are statistical highlights of our wholly-owned portfolio as of September 30, 2022 and 2021 ~~we wholly-owned 267 real estate properties. Additionally, we owned a 14% interest~~(dollars and square feet in ~~GRP I, a joint venture that owned 20 properties, and a 20% interest in NRP, a joint venture that owned two properties.~~thousands):


	September 30, 2022			September 30, 2021
Number of properties	270			267
Number of states	31			31
Total square feet	31,098			30,443
ABR	$	429,005		$	388,272
% ABR from omni-channel grocery-anchored shopping centers	97.1		%	96.3		%
Leased occupancy %:
Total portfolio spaces	97.1		%	95.6		%
Anchor spaces	98.9		%	97.6		%
Inline spaces	93.6		%	91.9		%
Average remaining lease term (in years)(1)	4.5			4.6

~~RECAPITALIZATION~~(1)~~—On June 18, 2021, our stockholders approved Articles~~The average remaining lease term in years excludes future options to extend the term of ~~Amendment that effected~~ the Recapitalization, wherein each share of our common stock outstanding at the time the amendment became effective was converted into one share of a newly created class of Class B common stock. The Articles of Amendment became effective upon filing with, and acceptance by, the State Department of Assessments and Taxation of Maryland on July 2, 2021. Unless otherwise indicated, all information in this Form 10-Q gives effect to the Recapitalization and references to “shares” and per share metrics refer to our common stock and Class B common stock, collectively (see Note 9).

~~REVERSE STOCK SPLIT~~—On July 2, 2021, our Board approved an amendment to our articles of incorporation to effect a one-for-three reverse stock split. Concurrent with the reverse split, the Operating Partnership enacted a one-for-three reverse split of its outstanding OP units. Unless otherwise indicated, the information in this Form 10-Q gives effect to the reverse stock and OP unit splits (see Note 9).

~~UNDERWRITTEN INITIAL PUBLIC OFFERING~~—On July 19, 2021, we closed our underwritten IPO, through which we offered 17.0 million shares of a new class of common stock, $0.01 par value per share, at an initial price to the public of $28.00 per share, pursuant to a registration statement filed with the SEC on Form S-11 (File No. 333-255846), as amended. In connection with the underwritten IPO, the underwriters exercised a 30-day option to purchase additional shares of common stock to cover overallotments, and, accordingly, on August 2, 2021, we settled the sale of an additional 2.6 million shares at a price of $28.00 per share. These shares are listed on NASDAQ under the trading symbol “PECO”. The underwritten IPO, including the underwriters overallotment election, resulted in gross proceeds of $547.4 million.lease.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									2321

~~On August 4, 2021, as a result of our underwritten IPO, our Board approved the termination of the DRIP and the SRP.~~

~~2021 BOND OFFERING~~—In October 2021, in connection with our Bond Registration, we settled the 2021 Bond Offering priced at 98.692% of the principal amount and maturing in November 2031. This offering resulted in gross proceeds of $345.4 million. The notes are fully and unconditionally guaranteed by us.

~~COVID-19 STRATEGY~~—During 2020, as a result of the COVID-19 pandemic, many state governments issued “stay-at-home” mandates that generally limited travel and movement of the general public to essential activities only and required all non-essential businesses to close. All statistics and financial results included in this COVID-19 Strategy section are approximate and include the prorated portion attributable to properties owned through our joint ventures.

Our management team determined the recovery of our portfolio was dependent on the execution of key actions, including guiding our Neighbors toward returning to monthly rent payments, recovering missed charges, and monitoring for credit risk. Our actions in conjunction with the resiliency of our tenant mix has led to improved collections from the second quarter of 2020. Further, we believe our collections have returned to levels consistent with those prior to the onset of the pandemic. The following table summarizes our collections by quarter, as they were originally reported as well as updated for payments received subsequent to the month billed:

Originally Reported
Current(1)
Q2 2020 86 % 93 %
Q3 2020 94 % 97 %
Q4 2020 95 % 97 %
Q1 2021 95 % 98 %
Q2 2021 98 % 99 %
Q3 2021 N/A 99 %

~~(1)Collections include those received through October 20, 2021.~~

We believe substantially all Neighbors, including those that were required to temporarily close under governmental mandates, are contractually obligated to continue with their rent payments as documented in our lease agreements with them. However, we decided to negotiate relief for a small subset of our Neighbors, including rent deferrals. As of October 20, 2021, we have $4.2 million of outstanding payment plans with our Neighbors of which approximately 28% are scheduled to be received by December 31, 2021. As of October 20, 2021, the weighted-average term over which we expect to receive remaining amounts owed on executed payment plans is approximately eleven months. We cannot guarantee that we will ultimately be able to collect these amounts.

Despite seeing improvements in collections for current and past due amounts during 2021, the negative impact the pandemic has had on our Neighbors continues to be considered in our evaluation of Neighbors who potentially pose a credit risk. For Neighbors with a higher degree of uncertainty as to their creditworthiness, we may not record revenue for amounts billed until the cash is received. For the three and nine months ended September 30, 2021, we had $0.6 million and $4.2 million, respectively, in net unfavorable monthly revenue adjustments for Neighbors who are being accounted for on a cash basis. For the three and nine months ended September 30, 2020, we had $5.3 million and $20.3 million, respectively, in net unfavorable monthly revenue adjustments for Neighbors who were being accounted for on a cash basis. As of September 30, 2021, our Neighbors currently being accounted for on a cash basis represented approximately 8% of our total Neighbor spaces, or approximately 7.3% of portfolio ABR. Further, many of our Neighbors who are on a cash basis of accounting are actively making payments toward their outstanding balances. When considering the ABR associated with Neighbors who are currently on a cash basis of accounting, 79% of this ABR is represented by Neighbors who are actively making payments.

Additionally, certain of our Neighbors entered into bankruptcy proceedings. We believe that Neighbors in the bankruptcy process represent an exposure of less than 1% of our total portfolio ABR as of September 30, 2021. We have included our assessment of the impact of these bankruptcies in our estimate of rent collectibility, which impacted recorded revenue, as noted previously.

Certain of our Neighbors were unable to remain in their spaces as a result of the factors previously noted. Despite this fallout, our leasing activity has been strong as demand for space in our centers remains high, allowing us to re-lease these spaces to Neighbors who may increase our concentration of necessity-based and omni-channel retailers. For the three and nine months ended September 30, 2021, our wholly-owned portfolio retention rate was 91.2% and 88.3%, respectively. Additionally, for the three and nine months ended September 30, 2021, for our wholly-owned portfolio, we executed 140 and 417 new leases, respectively, each an increase as compared to the same period a year ago.


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									24

~~PORTFOLIO AND LEASING STATISTICS—Below are statistical highlights of our wholly-owned portfolio as of September 30, 2021 and 2020 (dollars and square feet in thousands):~~

September 30, 2021 September 30, 2020
Number of properties 267 283
Number of states 31 31
Total square feet 30,443 31,731
ABR $ 388,272 $ 385,375
% ABR from omni-channel grocery-anchored shopping centers 96.3 % 97.0 %
Leased % of rentable square feet:
Total portfolio spaces 95.6 % 95.3 %
Anchor spaces 97.6 % 98.3 %
Inline spaces 91.9 % 89.5 %
Average remaining lease term (in years)(1)
4.6 4.5

~~(1)The average remaining lease term in years excludes future options to extend the term of the lease.~~

The following table details information for our unconsolidated joint ~~ventures~~venture as of September 30, ~~2021,~~2022, which is the basis for determining the prorated information included in the subsequent tables (dollars and square feet in thousands):

September 30, 2021
Joint Venture Ownership Percentage Number of Properties ABR GLA
Grocery Retail Partners I 14% 20 $ 29,222 2,214
Necessity Retail Partners 20% 2 4,004 228


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									25


	September 30, 2022
Joint Venture	Ownership Percentage	Number of Properties	ABR		GLA
GRP I	14%	20	$	30,356	2,209

LEASE EXPIRATIONS—The following chart shows the aggregate scheduled lease expirations, excluding our Neighbors who are occupying space on a temporary basis, after September 30, ~~2021~~2022 for each of the next ten years and thereafter for our wholly-owned properties and the prorated portion of those owned through our unconsolidated joint ~~ventures:~~venture:

Our ability to create rental rate growth generally depends on our leverage during new and renewal lease negotiations with prospective and existing Neighbors, which typically occurs when occupancy at our centers is high or during periods of economic growth and recovery. Conversely, we may experience rental rate decline when occupancy at our centers is low or during periods of economic recession, as the leverage during new and renewal lease negotiations may shift to prospective and existing Neighbors.

See ~~“Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Results~~“Results of Operations - Leasing Activity” ~~of this filing on Form 10-Q~~below for further discussion of leasing activity.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									2622

PORTFOLIO TENANCY—We define national Neighbors as those Neighbors that operate in at least three states. Regional Neighbors are defined as those Neighbors that have at least three locations in fewer than three states. The following charts present the composition of our portfolio, including our wholly-owned properties and the prorated portion of those owned through our unconsolidated joint ~~ventures,~~venture, by Neighbor type as of September 30, ~~2021:~~2022:

The following charts present the composition of our portfolio by Neighbor industry as of September 30, ~~2021:~~2022:


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									2723

NECESSITY-BASED GOODS AND SERVICES—We define “Necessity-based goods and services” as goods and services that are indispensable, necessary, or common for day-to-day living, or that tend to be inelastic (i.e., those for which the demand does not change based on a consumer’s income level). We estimate that approximately ~~72%~~71% of our ABR, including the pro rata portion attributable to properties owned through our unconsolidated joint ~~ventures,~~venture, is generated from Neighbors providing necessity-based goods and services. Additionally, within Necessity-based goods and services, we estimate that approximately 50% of our ABR is from retail and service businesses generally deemed essential under most state and local mandates issued in response to the COVID-19 pandemic, including those that may have temporarily closed at various points during the pandemic due to decreases in foot traffic and customer patronage as a result of “stay-at-home” mandates and social distancing guidelines implemented in response to the pandemic.

TOP ~~TWENTY~~20 NEIGHBORS—The following table presents our top ~~twenty~~20 Neighbors by ABR, including our wholly-owned properties and the prorated portion of those owned through our unconsolidated joint ~~ventures,~~venture, as of September 30, ~~2021~~2022 (dollars and square feet in thousands):


Neighbor(1)	Neighbor(1)	ABR		% of ABR		Leased Square Feet	% of Leased Square Feet		Number of Locations(2)	Neighbor(1)	ABR		% of ABR		Leased Square Feet	% of Leased Square Feet		Number of Locations(2)
Kroger	Kroger	$	25,830	6.6	%	3,244	11.0	%	59	Kroger	$	27,451	6.3	%	3,366	11.0	%	61
Publix	Publix	23,145		5.9	%	2,304	7.8	%	57	Publix	23,623		5.5	%	2,314	7.6	%	57
Albertsons										Albertsons	18,232		4.2	%	1,709	5.6	%	31
Ahold Delhaize	Ahold Delhaize	17,113		4.4	%	1,204	4.1	%	22	Ahold Delhaize	17,662		4.1	%	1,249	4.1	%	23
Albertsons-Safeway		16,804		4.3	%	1,599	5.4	%	29
Walmart	Walmart	8,933		2.3	%	1,770	6.0	%	13	Walmart	8,932		2.1	%	1,770	5.8	%	13
Giant Eagle	Giant Eagle	7,924		2.0	%	828	2.8	%	11	Giant Eagle	7,810		1.8	%	828	2.7	%	12
Sprouts Farmers Market										Sprouts Farmers Market	6,494		1.5	%	421	1.4	%	14
TJX Companies	TJX Companies	5,205		1.3	%	445	1.5	%	16	TJX Companies	6,030		1.4	%	516	1.7	%	18
Sprouts Farmers Market		5,000		1.3	%	334	1.1	%	11
Dollar Tree										Dollar Tree	3,711		0.9	%	352	1.2	%	37
Raley's	Raley's	3,884		1.0	%	253	0.9	%	4	Raley's	3,672		0.8	%	248	0.8	%	4
Dollar Tree		3,448		0.9	%	351	1.2	%	37
SUPERVALU	SUPERVALU	3,209		0.8	%	336	1.1	%	5	SUPERVALU	3,244		0.7	%	336	1.1	%	5
Subway Group	Subway Group	2,633		0.7	%	106	0.4	%	75	Subway Group	2,589		0.6	%	100	0.3	%	70
Lowe's										Lowe's	2,469		0.6	%	369	1.2	%	4
Anytime Fitness, Inc.	Anytime Fitness, Inc.	2,598		0.7	%	166	0.6	%	34	Anytime Fitness, Inc.	2,461		0.6	%	151	0.5	%	31
Schnucks		2,545		0.6	%	249	0.8	%	4
Lowe's		2,470		0.6	%	369	1.3	%	4
Starbucks Corporation										Starbucks Corporation	2,250		0.5	%	51	0.2	%	30
Kohl's Corporation	Kohl's Corporation	2,241		0.6	%	365	1.3	%	4	Kohl's Corporation	2,241		0.5	%	365	1.2	%	4
Office Depot										Office Depot	2,237		0.5	%	179	0.6	%	8
Food 4 Less (PAQ)	Food 4 Less (PAQ)	2,215		0.6	%	118	0.4	%	2	Food 4 Less (PAQ)	2,215		0.5	%	119	0.4	%	2
Save Mart	Save Mart	2,174		0.6	%	258	0.9	%	5	Save Mart	2,174		0.5	%	258	0.8	%	5
Petco Animal Supplies, Inc.	Petco Animal Supplies, Inc.	2,130		0.5	%	127	0.4	%	11	Petco Animal Supplies, Inc.	2,136		0.5	%	127	0.4	%	11
Big Y		2,022		0.5	%	115	0.4	%	3
Total	Total	$	141,523	36.2	%	14,541	49.4	%	406	Total	$	147,633	34.1	%	14,828	48.6	%	440

(1)Neighbors are grouped by parent company and may represent multiple subsidiaries and banners.

(2)Number of locations excludes auxiliary leases with grocery anchors such as fuel stations, pharmacies, and liquor stores. Additionally, in the event that a parent company has multiple subsidiaries or banners in a single shopping center, those subsidiaries are included as one location.


RESULTS OF OPERATIONS

KNOWN TRENDS AND UNCERTAINTIES ~~OF THE COVID-19 PANDEMIC~~—The COVID-19 pandemic resulted in reduced revenues beginning with the second quarter of 2020 ~~and continuing~~ through early 2021. Our collections returned to pre-COVID levels during the second half of 2021 and have remained strong throughout 2022. As of September 30, 2022, our ~~estimates around collectibility~~Neighbors currently being accounted for on a cash basis represented approximately 4% of portfolio ABR. We believe our collections have stabilized, which will ~~likely continue to create~~reduce volatility in our ~~earnings. Although we have seen improved collections of current~~earnings during 2022 as compared to 2021.

Due to changing economic conditions and ~~past due rent amounts during 2021, the total~~supply chain limitations, there has been an increase in wages and costs for materials. The resulting increased inflation may negatively impact ~~of such collections and estimates around collectibility on revenue is still volatile at this time. The duration of the pandemic and mitigating measures, and the resulting economic impact, has caused~~ some of our Neighbors and increase our operating and construction costs. Additionally, macroeconomic and geopolitical risks may create challenges that cause current market conditions in the United States to ~~permanently vacate their spaces and/or not renew their leases, and we may have difficulty leasing~~worsen. The policies implemented to address these ~~spaces~~risks, including raising interest rates, could result in adverse impacts on the ~~same~~United States economy, including a slowing of growth or better terms or at all, and/or incur additional costs to lease vacant spaces, which may reduce our occupancy rates in the future and ultimately reduce our revenue. Extended periods of vacancy or reduced revenues may trigger impairments of our real estate assets.

We believe that our investment focus on grocery-anchored shopping centers that provide daily necessities has helped and will continue to help lessen the negative effect of the pandemic on our business compared to non-grocery anchored shopping centers.potentially a recession.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									2824

SUMMARY OF OPERATING ACTIVITIES FOR THE THREE MONTHS ENDED SEPTEMBER 30, ~~2021~~2022 AND ~~2020~~2021


		Three Months Ended September 30,				Favorable (Unfavorable) Change					Three Months Ended September 30,				Favorable (Unfavorable) Change
(Dollars in thousands)	(Dollars in thousands)	2021		2020		$		%(1)		(Dollars in thousands)	2022		2021		$		%(1)
Revenues:	Revenues:									Revenues:
Rental income	Rental income	$	128,826	$	123,298	$	5,528	4.5	%	Rental income	$	142,857	$	128,826	$	14,031	10.9	%
Fee and management income		2,435		2,581		(146)		(5.7)	%
Fees and management income										Fees and management income	2,081		2,435		(354)		(14.5)	%
Other property income	Other property income	1,073		816		257		31.5	%	Other property income	716		1,073		(357)		(33.3)	%
Total revenues	Total revenues	132,334		126,695		5,639		4.5	%	Total revenues	145,654		132,334		13,320		10.1	%
Operating Expenses:	Operating Expenses:									Operating Expenses:
Property operating expenses		21,608		20,835		(773)		(3.7)	%
Real estate tax expenses		16,375		17,282		907		5.2	%
General and administrative expenses		11,627		9,595		(2,032)		(21.2)	%
Property operating										Property operating	23,089		21,608		(1,481)		(6.9)	%
Real estate taxes										Real estate taxes	18,041		16,375		(1,666)		(10.2)	%
General and administrative										General and administrative	10,843		11,627		784		6.7	%
Depreciation and amortization	Depreciation and amortization	53,901		56,095		2,194		3.9	%	Depreciation and amortization	60,013		53,901		(6,112)		(11.3)	%
Impairment of real estate assets	Impairment of real estate assets	698		—		(698)		NM		Impairment of real estate assets	—		698		698		NM
Total operating expenses	Total operating expenses	104,209		103,807		(402)		(0.4)	%	Total operating expenses	111,986		104,209		(7,777)		(7.5)	%
Other:	Other:									Other:
Interest expense, net	Interest expense, net	(18,570)		(20,388)		1,818		8.9	%	Interest expense, net	(17,569)		(18,570)		1,001		5.4	%
Gain on disposal of property, net		14,093		10,734		3,359		31.3	%
Other (expense) income, net		(7,086)		196		(7,282)		NM
(Loss) gain on disposal of property, net										(Loss) gain on disposal of property, net	(10)		14,093		(14,103)		(100.1)	%
Other expense, net										Other expense, net	(3,916)		(7,086)		3,170		44.7	%
Net income	Net income	16,562		13,430		3,132		23.3	%	Net income	12,173		16,562		(4,389)		(26.5)	%
Net income attributable to noncontrolling interests	Net income attributable to noncontrolling interests	(1,929)		(1,646)		(283)		(17.2)	%	Net income attributable to noncontrolling interests	(1,135)		(1,929)		794		41.2	%
Net income attributable to stockholders	Net income attributable to stockholders	$	14,633	$	11,784	$	2,849	24.2	%	Net income attributable to stockholders	$	11,038	$	14,633	$	(3,595)	(24.6)	%

(1)Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.

Our basis for analyzing significant fluctuations in our results of operations generally includes review of the results of our same-center portfolio, non-same-center portfolio, and revenues and expenses from our management activities. We define our same-center portfolio as the ~~261~~255 properties that were owned and operational prior to January 1, ~~2020.~~2021. We define our non-same-center portfolio as those properties that were not fully owned and operational in both periods owing to real estate asset activity occurring after December 31, ~~2019,~~2020, which includes 26 properties disposed of and ~~six~~14 properties acquired. Below are explanations of the significant fluctuations in the results of operations for the three months ended September 30, ~~2021~~2022 and ~~2020:~~2021:

Rental Income increased ~~$5.5~~$14.0 million primarily as follows:

•$~~7.9~~6.8 million increase related to our same-center portfolio ~~primarily~~ as follows:

▪$~~5.6~~4.8 million increase primarily due to ~~stronger collections~~a $0.37 increase in ~~2021 as compared with lower collections~~average minimum rent PSF and a 1.6% improvement in ~~2020, the~~average occupancy; and

▪$0.9 million increase owing largely to an increase in recoverable income attributable to an increase in common area maintenance spending and the ~~ongoing recovery~~1.6% improvement in average occupancy; and

▪$1.1 million increase primarily due to lower reserves as a result of ~~our portfolio in the wake of the COVID-19 pandemic and its economic impact, including~~ a decrease in Neighbors we have identified as a credit ~~risk; and~~

▪~~$2.2 million increase primarily due to a $0.53 increase in average minimum rent per square foot, partially offset by a 0.8% decline in average occupancy.~~risk.

•$~~2.4~~7.3 million ~~decrease~~increase primarily related to our ~~net~~acquisition and disposition ~~of 20 properties.~~activity.

Property Operating Expenses increased~~$0.8~~ $1.5 million primarily as follows:

•$~~1.1~~0.6 million increase ~~related to~~from our same-center portfolio and corporate operating activities ~~as follows:~~

▪~~$0.6 million~~primarily due to an increase ~~owing largely~~in recoverable expenses attributed to ~~lower performance-based compensation in 2020 as a result of the COVID-19 pandemic,~~higher common area maintenance costs, as compared to 2021; and

▪•$~~0.5~~0.9 million increase ~~in insurance expenses~~ primarily due to ~~higher market rates and an increase in claims and claim development.~~

•~~$0.4 million decrease related to~~ our ~~net disposition of 20 properties.~~acquisition activity.

Real Estate Tax Expenses:

•The ~~$0.9~~$1.7 million ~~decrease~~increase in real estate tax expenses is primarily due to ~~successful tax appeals and favorable assessments at~~ our ~~centers, as well as our net disposition of 20 properties.~~acquisition activity.

General and Administrative Expenses ~~increased $2.0~~decreased $0.8 million primarily as follows:

•$~~1.5~~0.4 million ~~increase owing largely~~decrease primarily due to lower ~~expense for performance-based compensation in 2020 as a result of the COVID-19 pandemic, as compared to 2021;~~third-party consultant and custodial costs; and

•$0.4 million decrease primarily related to savings in premiums for directors and officers insurance.

Depreciation and Amortization:


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									2925

•~~$0.5~~The $6.1 million increase in depreciation and amortization is primarily due to ~~an increase~~the execution of our acquisition strategy, investment in ~~directors~~improvements to our Neighbor spaces, and ~~officers insurance costs~~accelerated depreciation related to damage sustained at our properties as a result of ~~our underwritten IPO.~~

~~Depreciation and Amortization decreased $2.2 million as follows:~~

•~~$1.2 million decrease related to our net disposition of 20 properties; and~~

•~~$1.0 million decrease related to our same-center portfolio and corporate operating activities, primarily due to intangible assets becoming fully amortized.~~Hurricane Ian.

Interest Expense, Net:

•The ~~$1.8~~$1.0 million decrease ~~during the three months ended September 30, 2021 as compared to the same period in 2020~~ was primarily due to lower loss on extinguishment or modification of debt, partially offset by increased debt outstanding ~~debt as a result of repayments.~~in 2022. Interest Expense, Net was comprised of the following (dollars in thousands):


		Three Months Ended September 30,							Three Months Ended September 30,
		2021			2020				2022			2021
Interest on unsecured term loans and senior notes, net								Interest on unsecured term loans and senior notes, net	$	10,492		$	8,913
Interest on secured debt								Interest on secured debt	5,080			6,049
Interest on revolving credit facility, net	Interest on revolving credit facility, net	$	237		$	260		Interest on revolving credit facility, net	443			237
Interest on term loans, net		8,913			11,195
Interest on secured debt		6,049			7,308
Loss on extinguishment or modification of debt, net		1,674			—
Non-cash amortization and other	Non-cash amortization and other	1,697			1,625			Non-cash amortization and other	1,558			1,697
(Gain) loss on extinguishment or modification of debt and other, net(1)								(Gain) loss on extinguishment or modification of debt and other, net(1)	(4)			1,674
Interest expense, net	Interest expense, net	$	18,570		$	20,388		Interest expense, net	$	17,569		$	18,570

Weighted-average interest rate as of end of period	Weighted-average interest rate as of end of period	3.3		%	3.1		%	Weighted-average interest rate as of end of period	3.3		%	3.3		%
Weighted-average term (in years) as of end of period	Weighted-average term (in years) as of end of period	4.2			4.3			Weighted-average term (in years) as of end of period	4.6			4.2

(1)Includes defeasance fees related to early repayments of debt.

(Loss) Gain on Disposal of Property, Net:

•The ~~$3.4~~$14.1 million ~~increase~~decrease was primarily related to the sale of one outparcel with an insignificant net loss during the three months ended September 30, 2022, as compared to the sale of seven properties and two outparcels ~~with a net gain~~ (in addition to other property-related miscellaneous disposals and write-offs) with a net gain of $14.1 million during the three months ended September 30, 2021 ~~as compared to the sale of two properties (as well as other property-related miscellaneous disposals and write-offs) with a net gain of $10.7 million during the three months ended September 30, 2020~~ (see Note 4).

Other ~~(Expense) Income,~~Expense, Net:

•The ~~$7.3~~$3.2 million ~~change~~decrease was ~~largely due~~primarily related to a 2021 charge in connection with the change in the fair value of our earn-out liability, ~~as a result of general improving market conditions, as well as~~which was settled in January 2022, partially offset by an increase in transaction and acquisition expenses ~~as a result~~owing largely to activities related to the execution of ~~restricted stock units awarded in connection with~~ our ~~underwritten IPO.~~growth strategy. Other ~~(Expense) Income,~~Expense, Net was comprised of the following ~~(dollars in~~(in thousands):

Three Months Ended September 30,
2021 2020
Change in fair value of earn-out liability $ (5,000) $ —
Transaction and acquisition expenses (1,775) (152)
Equity in net (loss) income of unconsolidated joint ventures (54) 133
Federal, state, and local income tax expense (165) (173)
Other (92) 388
Other (expense) income, net $ (7,086) $ 196


	Three Months Ended September 30,
	2022		2021
Increase in fair value of earn-out liability (see Note 12)	$	—	$	(5,000)
Equity in net income (loss) of unconsolidated joint ventures	29		(54)
Transaction and acquisition expenses	(3,740)		(1,775)
Federal, state, and local income tax expense	(179)		(165)
Other	(26)		(92)
Other expense, net	$	(3,916)	$	(7,086)


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									3026

SUMMARY OF OPERATING ACTIVITIES FOR THE NINE MONTHS ENDED SEPTEMBER 30, ~~2021~~2022 AND ~~2020~~2021


		Nine Months Ended September 30,				Favorable (Unfavorable) Change					Nine Months Ended September 30,				Favorable (Unfavorable) Change
(Dollars in thousands)	(Dollars in thousands)	2021		2020		$		%(1)		(Dollars in thousands)	2022		2021		$		%(1)
Revenues:	Revenues:									Revenues:
Rental income	Rental income	$	386,784	$	367,418	$	19,366	5.3	%	Rental income	$	418,835	$	386,784	$	32,051	8.3	%
Fee and management income		7,095		7,506		(411)		(5.5)	%
Fees and management income										Fees and management income	9,323		7,095		2,228		31.4	%
Other property income	Other property income	1,906		2,334		(428)		(18.3)	%	Other property income	2,175		1,906		269		14.1	%
Total revenues	Total revenues	395,785		377,258		18,527		4.9	%	Total revenues	430,333		395,785		34,548		8.7	%
Operating Expenses:	Operating Expenses:									Operating Expenses:
Property operating expenses		65,784		62,226		(3,558)		(5.7)	%
Real estate tax expenses		49,762		50,847		1,085		2.1	%
General and administrative expenses		32,905		30,141		(2,764)		(9.2)	%
Property operating										Property operating	69,261		65,784		(3,477)		(5.3)	%
Real estate taxes										Real estate taxes	52,005		49,762		(2,243)		(4.5)	%
General and administrative										General and administrative	33,751		32,905		(846)		(2.6)	%
Depreciation and amortization	Depreciation and amortization	165,829		168,692		2,863		1.7	%	Depreciation and amortization	178,008		165,829		(12,179)		(7.3)	%
Impairment of real estate assets	Impairment of real estate assets	6,754		—		(6,754)		NM		Impairment of real estate assets	—		6,754		6,754		NM
Total operating expenses	Total operating expenses	321,034		311,906		(9,128)		(2.9)	%	Total operating expenses	333,025		321,034		(11,991)		(3.7)	%
Other:	Other:									Other:
Interest expense, net	Interest expense, net	(57,765)		(65,317)		7,552		11.6	%	Interest expense, net	(52,895)		(57,765)		4,870		8.4	%
Gain on disposal of property, net	Gain on disposal of property, net	31,678		8,616		23,062		NM		Gain on disposal of property, net	4,151		31,678		(27,527)		(86.9)	%
Other (expense) income, net		(25,595)		9,565		(35,160)		NM
Other expense, net										Other expense, net	(9,738)		(25,595)		15,857		62.0	%
Net income	Net income	23,069		18,216		4,853		26.6	%	Net income	38,826		23,069		15,757		68.3	%
Net income attributable to noncontrolling interests	Net income attributable to noncontrolling interests	(2,739)		(2,251)		(488)		(21.7)	%	Net income attributable to noncontrolling interests	(4,181)		(2,739)		(1,442)		(52.6)	%
Net income attributable to stockholders	Net income attributable to stockholders	$	20,330	$	15,965	$	4,365	27.3	%	Net income attributable to stockholders	$	34,645	$	20,330	$	14,315	70.4	%

(1)Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.

For details surrounding our basis for analyzing significant fluctuations in our results of operations as well as definitions related to our portfolio of real estate assets, please see ~~the Summary~~“Summary of Operating Activities for the Three Months Ended September 30, ~~2021~~2022 and ~~2020 section~~2021” above. Below are explanations of the significant fluctuations in the results of operations for the nine months ended September 30, ~~2021~~2022 and ~~2020:~~2021:

Rental Income increased ~~$19.4~~$32.1 million as follows:

•$~~23.0~~17.2 million increase related to our same-center portfolio primarily as follows:

▪$~~21.2~~13.8 million increase primarily due to ~~stronger collections~~a $0.37 increase in ~~2021 as compared with lower collections~~average minimum rent per square foot and a 1.5% improvement in ~~2020, the~~average occupancy; and

▪$4.1 million increase owing largely to an increase in recoverable income attributed to an increase in common area maintenance spending and lower reserves for common area maintenance, as compared to 2021, and the ~~ongoing~~1.5% improvement in average occupancy; offset by

▪$0.6 million decrease primarily due to the stabilization of collections in 2022 compared to the recovery of prior year income in 2021 and the reversal of reserves for uncollectibility from 2020 in 2021 resulting from the recovery of our portfolio in the wake of the COVID-19 ~~pandemic and its economic impact, including a decrease in Neighbors we have identified as a credit risk, as well as collections on charges that were uncollected in 2020;~~

▪~~$4.2 million increase primarily due to a $0.48 increase in average minimum rent per square foot, partially offset by a 0.9% decline in average occupancy; and~~

▪~~$2.3 million decrease owing largely to lower recoveries from a lower recovery rate and lower occupancy.~~pandemic.

•$~~3.6~~14.8 million ~~decrease~~increase primarily related to our ~~net~~acquisition and disposition activity.

Fees and management income:

•The $2.2 million increase in fees and management income was primarily due to the achievement of ~~20 properties.~~certain performance targets related to our joint venture with NRP, partially offset by the reduction in revenue as result of our joint venture with NRP fully liquidating its assets.

Property Operating Expenses increased ~~$3.6~~$3.5 million primarily as follows:

•$~~4.0~~2.2 million increase related to our same-center portfolio and corporate operating activities ~~as follows:~~

▪~~$2.8~~primarily due to $2.9 million increase ~~owing largely~~attributable to ~~lower expense for performance-based compensation in 2020 as a result of the COVID-19 pandemic,~~higher common area maintenance costs, as compared to 2021; and

▪•$~~1.2~~1.3 million increase primarily due to ~~higher insurance expenses attributed to higher market rates and an increase in claims and claim development.~~

•~~$0.5 million decrease related to~~ our ~~net disposition of 20 properties.~~acquisition activity.

Real Estate Tax Expenses:

•The ~~$1.1~~$2.2 million ~~decrease~~increase in real estate tax expenses iswas primarily due to ~~successful tax appeals and favorable assessments at~~ our ~~centers, as well as our net disposition of 20 properties.~~acquisition activity.

General and Administrative Expenses increased ~~$2.8~~$0.8 million primarily as follows:

•$~~5.8~~0.8 million increase ~~owing largely~~primarily due to ~~lower expense for performance-based compensation~~an increase in ~~2020~~directors and officers insurance as a result of ~~the COVID-19 pandemic, as compared to 2021;~~

•~~$1.7 million decrease primarily due to lower third-party consultant and custodial costs;~~our becoming a publicly traded company; and


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									3127

•$~~1.4~~0.9 million ~~decrease related~~increase primarily due to ~~expense reductions taken~~increases in ~~2020~~overhead attributed to ~~reduce the impact of the COVID-19 pandemic, with the majority of these decreases related to overhead~~technology-related costs ~~at our corporate offices.~~

~~Depreciation~~ and ~~Amortization decreased $2.9 million as follows:~~travel and conference expenses; offset by

•$~~1.8~~0.5 million decrease ~~related~~in compensation expense owing largely to ~~our net disposition of 20 properties;~~lower performance-based compensation; and

•$~~1.1~~0.4 million decrease ~~related to our same-center portfolio and corporate operating activities,~~ primarily due to ~~intangible assets becoming fully amortized.~~lower third-party consultant and custodial costs.

Depreciation and Amortization:

•The $12.2 million increase in depreciation and amortization is primarily due to the execution of our acquisition strategy, investment in improvements to our Neighbor spaces, and accelerated depreciation related to damage sustained at our properties as a result of Hurricane Ian.

Impairment of Real Estate Assets:

•The $6.8 million ~~increase~~decrease in impairment of real estate assets was due to assets that ~~have~~were sold during 2021 ~~as well as assets that are actively being marketed for sale~~ at a disposition price that iswas less than the carrying value.

Interest Expense, Net:

•The ~~$7.6~~$4.9 million decrease ~~during the nine months ended September 30, 2021 as compared~~was primarily due to ~~the same period in 2020 was due to: (i) lower borrowings as a result of early~~net repayments of ~~debt; (ii) the $200 million draw and subsequent repayment of our draw on the revolver during the second quarter of 2020; and (iii) lower~~debt outstanding in 2021, partially offset by higher average interest rates ~~due to the decrease~~ in ~~LIBOR.~~2022. Interest Expense, Net was comprised of the following (dollars in thousands):


		Nine Months Ended September 30,							Nine Months Ended September 30,
		2021			2020				2022			2021
Interest on unsecured term loans and senior notes, net								Interest on unsecured term loans and senior notes, net	$	29,920		$	30,119
Interest on secured debt								Interest on secured debt	15,758			19,075
Interest on revolving credit facility, net	Interest on revolving credit facility, net	$	672		$	1,455		Interest on revolving credit facility, net	1,211			672
Interest on term loans, net		30,119			35,611
Interest on secured debt		19,075			21,973
Loss on extinguishment or modification of debt, net		2,784			73
Non-cash amortization and other	Non-cash amortization and other	5,115			6,205			Non-cash amortization and other	4,981			5,115
Loss on extinguishment or modification of debt and other, net(1)								Loss on extinguishment or modification of debt and other, net(1)	1,025			2,784
Interest expense, net	Interest expense, net	$	57,765		$	65,317		Interest expense, net	$	52,895		$	57,765

Weighted-average interest rate as of end of period	Weighted-average interest rate as of end of period	3.3		%	3.1		%	Weighted-average interest rate as of end of period	3.3		%	3.3		%
Weighted-average term (in years) as of end of period	Weighted-average term (in years) as of end of period	4.2			4.3			Weighted-average term (in years) as of end of period	4.6			4.2

(1)Includes defeasance fees related to early repayments of debt.

Gain on Disposal of Property, Net:

•The ~~$23.1~~$27.5 million ~~increase~~decrease was primarily related to the sale of three properties and three outparcels with a net gain of $4.2 million during the nine months ended September 30, 2022, as compared to the sale of 20 properties and three outparcels ~~(in addition to~~(as well as other property-related miscellaneous ~~property-related~~ disposals and write-offs) with a net gain of $31.7 million during the nine months ended September 30, 2021 ~~as compared to the sale of six properties (as well as other property-related miscellaneous disposals and write-offs) with a net gain of $8.6 million during the nine months ended September 30, 2020~~ (see Note 4).

~~Other (Expense) Income, Net:~~

•The $35.2 million change was largely due to the change in the fair value of our earn-out liability as a result of general improving market conditions, as well as an increase in transaction and acquisition expenses as a result of restricted stock units awarded in connection with our underwritten IPO. Other (Expense) Income, Net was comprised of the following (in thousands):

Nine Months Ended September 30,
2021 2020
Change in fair value of earn-out liability $ (23,000) $ 10,000
Transaction and acquisition expenses (2,850) (211)
Equity in income (loss) of unconsolidated joint ventures 747 (506)
Federal, state, and local income tax expense (496) (382)
Other 4 664
Other (expense) income, net $ (25,595) $ 9,565


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									3228

Other Expense, Net:

•The $15.9 million decrease was primarily related to a 2021 charge in connection with the change in the fair value of our earn-out liability, which was settled in January 2022, combined with an increase from equity in income of our unconsolidated joint ventures, partially offset by an increase in transaction and acquisition expenses owing largely to the amortization of the restricted stock units awarded at the time of our underwritten IPO combined with costs for activities related to the execution of our growth strategy and a decrease in the value of our investment in marketable securities. Other Expense, Net was comprised of the following (in thousands):


	Nine Months Ended September 30,
	2022		2021
Increase in fair value of earn-out liability (see Note 12)	$	(1,809)	$	(23,000)
Equity in net income of unconsolidated joint ventures	1,203		747
Transaction and acquisition expenses	(7,820)		(2,850)
Federal, state, and local income tax expense	(373)		(496)
Other	(939)		4
Other expense, net	$	(9,738)	$	(25,595)

LEASING ACTIVITY—Below is a summary of leasing activity for our wholly-owned properties for the three months ended September 30, ~~2021~~2022 and ~~2020~~2021(1):


		Total Deals						Inline Deals							Total Deals						Inline Deals
		2021			2020			2021			2020				2022			2021			2022			2021
New leases:	New leases:													New leases:
Number of leases	Number of leases	140			111			133			110			Number of leases	99			140			97			133
Square footage (in thousands)	Square footage (in thousands)	551			302			312			287			Square footage (in thousands)	240			551			201			312
ABR (in thousands)	ABR (in thousands)	$	9,172		$	5,181		$	6,749		$	5,023		ABR (in thousands)	$	5,417		$	9,172		$	4,990		$	6,749
ABR per square foot		$	16.63		$	17.15		$	21.64		$	17.49
Cost per square foot of executing new leases		$	24.11		$	27.25		$	31.15		$	26.01
ABR PSF														ABR PSF	$	22.57		$	16.63		$	24.78		$	21.64
Cost PSF of executing new leases														Cost PSF of executing new leases	$	41.02		$	24.11		$	43.30		$	31.15
Number of comparable leases	Number of comparable leases	57			34			56			34			Number of comparable leases	41			57			41			56
Comparable rent spread	Comparable rent spread	14.1		%	8.2		%	14.1		%	8.2		%	Comparable rent spread	21.3		%	14.1		%	21.3		%	14.1		%
Weighted-average lease term (in years)	Weighted-average lease term (in years)	8.6			6.6			6.2			6.3			Weighted-average lease term (in years)	7.5			8.6			7.0			6.2
Renewals and options:	Renewals and options:													Renewals and options:
Number of leases	Number of leases	128			119			110			101			Number of leases	141			128			124			110
Square footage (in thousands)	Square footage (in thousands)	854			1,035			211			244			Square footage (in thousands)	921			854			307			211
ABR (in thousands)	ABR (in thousands)	$	11,082		$	12,473		$	5,377		$	4,993		ABR (in thousands)	$	13,591		$	11,082		$	7,408		$	5,377
ABR per square foot		$	12.98		$	12.06		$	25.53		$	20.45
ABR per square foot prior to renewals		$	12.30		$	11.56		$	22.85		$	19.16
Percentage increase in ABR per square foot		5.5		%	4.3		%	11.7		%	6.7		%
Cost per square foot of executing renewals and options(2)		$	0.22		$	0.60		$	0.86		$	1.39
ABR PSF														ABR PSF	$	14.76		$	12.98		$	24.12		$	25.53
ABR PSF prior to renewals														ABR PSF prior to renewals	$	13.55		$	12.30		$	21.26		$	22.85
Percentage increase in ABR PSF														Percentage increase in ABR PSF	9.0		%	5.5		%	13.4		%	11.7		%
Cost PSF of executing renewals and options														Cost PSF of executing renewals and options	$	0.56		$	0.22		$	1.66		$	0.86
Number of comparable leases~~(3)~~(2)	Number of comparable leases~~(3)~~(2)	97			87			91			82			Number of comparable leases~~(3)~~(2)	104			97			102			91
Comparable rent spread~~(3)~~(2)	Comparable rent spread~~(3)~~(2)	8.9		%	4.1		%	13.1		%	6.4		%	Comparable rent spread~~(3)~~(2)	15.5		%	8.9		%	15.3		%	13.1		%
Weighted-average lease term (in years)	Weighted-average lease term (in years)	5.4			4.8			4.6			4.2			Weighted-average lease term (in years)	4.2			5.4			4.5			4.6
Portfolio retention rate	Portfolio retention rate	91.2		%	90.4		%	80.4		%	74.9		%	Portfolio retention rate	88.5		%	91.2		%	79.9		%	80.4		%

(1)~~Per square foot~~PSF amounts may not recalculate exactly based on other amounts presented within the table due to rounding.

(2)During the third quarter of 2021, we refined our calculation of cost per square foot of executing renewals and options to better align with actual costs incurred. Prior period amounts have been adjusted to reflect costs on the same basis.

~~(3)~~Excludes exercise of options.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									3329

Below is a summary of leasing activity for our wholly-owned properties for the nine months ended September 30, ~~2021~~2022 and ~~2020~~2021(1):


		Total Deals						Inline Deals							Total Deals						Inline Deals
		2021			2020			2021			2020				2022			2021			2022			2021
New leases:	New leases:													New leases:
Number of leases	Number of leases	417			259			401			245			Number of leases	296			417			283			401
Square footage (in thousands)	Square footage (in thousands)	1,360			881			931			627			Square footage (in thousands)	901			1,360			612			931
ABR (in thousands)	ABR (in thousands)	$	23,630		$	13,778		$	19,171		$	11,038		ABR (in thousands)	$	17,838		$	23,630		$	14,790		$	19,171
ABR per square foot		$	17.38		$	15.63		$	20.59		$	17.62
Cost per square foot of executing new leases		$	27.52		$	23.25		$	30.05		$	25.89
ABR PSF														ABR PSF	$	19.80		$	17.38		$	24.16		$	20.59
Cost PSF of executing new leases														Cost PSF of executing new leases	$	34.91		$	27.52		$	37.31		$	30.05
Number of comparable leases	Number of comparable leases	184			79			181			78			Number of comparable leases	113			184			111			181
Comparable rent spread	Comparable rent spread	14.9		%	9.7		%	14.9		%	9.7		%	Comparable rent spread	31.3		%	14.9		%	24.2		%	14.9		%
Weighted-average lease term (in years)	Weighted-average lease term (in years)	8.1			7.7			6.4			6.6			Weighted-average lease term (in years)	7.9			8.1			7.4			6.4
Renewals and options:	Renewals and options:													Renewals and options:
Number of leases	Number of leases	465			354			416			309			Number of leases	453			465			411			416
Square footage (in thousands)	Square footage (in thousands)	2,880			2,749			855			702			Square footage (in thousands)	2,665			2,880			920			855
ABR (in thousands)	ABR (in thousands)	$	35,449		$	31,135		$	19,752		$	14,498		ABR (in thousands)	$	37,971		$	35,449		$	22,001		$	19,752
ABR per square foot		$	12.31		$	11.33		$	23.10		$	20.64
ABR per square foot prior to renewals		$	11.58		$	10.74		$	21.11		$	18.94
Percentage increase in ABR per square foot		6.3		%	5.4		%	9.4		%	9.0		%
Cost per square foot of executing renewals and options(2)		$	0.56		$	0.72		$	1.22		$	1.18
ABR PSF														ABR PSF	$	14.25		$	12.31		$	23.92		$	23.10
ABR PSF prior to renewals														ABR PSF prior to renewals	$	13.08		$	11.58		$	21.18		$	21.11
Percentage increase in ABR PSF														Percentage increase in ABR PSF	8.9		%	6.3		%	12.9		%	9.4		%
Cost PSF of executing renewals and options														Cost PSF of executing renewals and options	$	0.57		$	0.56		$	1.10		$	1.22
Number of comparable leases~~(3)~~(2)	Number of comparable leases~~(3)~~(2)	388			263			372			252			Number of comparable leases~~(3)~~(2)	352			388			346			372
Comparable rent spread~~(3)~~(2)	Comparable rent spread~~(3)~~(2)	8.2		%	7.4		%	9.8		%	9.9		%	Comparable rent spread~~(3)~~(2)	14.9		%	8.2		%	14.4		%	9.8		%
Weighted-average lease term (in years)	Weighted-average lease term (in years)	5.0			4.9			4.1			4.0			Weighted-average lease term (in years)	4.8			5.0			4.2			4.1
Portfolio retention rate	Portfolio retention rate	88.3		%	82.7		%	80.1		%	70.5		%	Portfolio retention rate	90.1		%	88.3		%	81.1		%	80.1		%

(1)~~Per square foot~~PSF amounts may not recalculate exactly based on other amounts presented within the table due to rounding.

~~(3)~~Excludes exercise of options.


NON-GAAP MEASURES

See ~~“Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Key~~“Key Performance Indicators and Defined Terms” ~~of this filing on Form 10-Q~~above for ~~a discussion~~additional information related to the following non-GAAP measures.

SAME-CENTER ~~NET OPERATING INCOME~~NOI—Same-Center NOI is presented as a supplemental measure of our performance, as it highlights operating trends such as occupancy levels, rental rates, and operating costs for our Same-Center portfolio. Other REITs may use different methodologies for calculating Same-Center NOI, and accordingly, our Same-Center NOI may not be comparable to other REITs. For the three and nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, Same-Center NOI represents the NOI for the ~~261~~255 properties that were wholly-owned and operational for the entire portion of ~~both~~all comparable reporting periods.

Same-Center NOI should not be viewed as an alternative measure of our financial performance as it does not reflect the operations of our entire portfolio, nor does it reflect the impact of general and administrative expenses, depreciation and amortization, interest expense, other income (expense), or the level of capital expenditures and leasing costs necessary to maintain the operating performance of our properties that could materially impact our results from operations.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									3430

The table below presents our Same-Center NOI ~~for the current period and the comparable prior period~~ (dollars in thousands):


		Three Months Ended September 30,				Favorable (Unfavorable)				Nine Months Ended September 30,				Favorable (Unfavorable)					Three Months Ended September 30,				Favorable (Unfavorable)				Nine Months Ended September 30,				Favorable (Unfavorable)
		2021		2020		$ Change		% Change		2021		2020		$ Change		% Change			2022		2021		$ Change		% Change		2022		2021		$ Change		% Change
Revenues:	Revenues:																	Revenues:
Rental income(1)	Rental income(1)	$	91,490	$	89,188	$	2,302			$	271,643	$	269,669	$	1,974			Rental income(1)	$	96,067	$	90,949	$	5,118			$	284,629	$	270,090	$	14,539
Tenant recovery income	Tenant recovery income	29,937		31,102		(1,165)				87,025		91,211		(4,186)				Tenant recovery income	30,696		29,645		1,051				90,468		86,566		3,902
Reserves for uncollectibility(2)	Reserves for uncollectibility(2)	57		(5,807)		5,864				1,318		(17,817)		19,135				Reserves for uncollectibility(2)	112		59		53				(403)		1,280		(1,683)
Other property income	Other property income	1,010		765		245				1,740		2,213		(473)				Other property income	581		989		(408)				1,767		1,740		27
Total revenues	Total revenues	122,494		115,248		7,246		6.3	%	361,726		345,276		16,450		4.8	%	Total revenues	127,456		121,642		5,814		4.8	%	376,461		359,676		16,785		4.7	%
Operating expenses:	Operating expenses:																	Operating expenses:
Property operating expenses	Property operating expenses	17,333		16,439		(894)				53,397		50,448		(2,949)				Property operating expenses	18,559		17,156		(1,403)				56,664		52,912		(3,752)
Real estate taxes	Real estate taxes	16,039		16,793		754				48,452		49,648		1,196				Real estate taxes	16,381		15,819		(562)				48,031		48,160		129
Total operating expenses	Total operating expenses	33,372		33,232		(140)		(0.4)	%	101,849		100,096		(1,753)		(1.8)	%	Total operating expenses	34,940		32,975		(1,965)		(6.0)	%	104,695		101,072		(3,623)		(3.6)	%
Total Same-Center NOI	Total Same-Center NOI	$	89,122	$	82,016	$	7,106	8.7	%	$	259,877	$	245,180	$	14,697	6.0	%	Total Same-Center NOI	$	92,516	$	88,667	$	3,849	4.3	%	$	271,766	$	258,604	$	13,162	5.1	%

(1)Excludes straight-line rental income, net amortization of above- and below-market leases, and lease buyout income.

(2)Includes billings that will not be recognized as revenue until cash is collected or the Neighbor resumes regular payments and/or we deem it appropriate to resume recording revenue on an accrual basis, rather than on a cash basis.

SAME-CENTER NOI RECONCILIATION—Below is a reconciliation of Net Income to NOI and Same-Center NOI (in thousands):


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020		2021		2020			2022		2021		2022		2021
Net income	Net income	$	16,562	$	13,430	$	23,069	$	18,216	Net income	$	12,173	$	16,562	$	38,826	$	23,069
Adjusted to exclude:	Adjusted to exclude:									Adjusted to exclude:
Fees and management income	Fees and management income	(2,435)		(2,581)		(7,095)		(7,506)		Fees and management income	(2,081)		(2,435)		(9,323)		(7,095)
Straight-line rental income(1)	Straight-line rental income(1)	(2,476)		(1,800)		(6,868)		(3,164)		Straight-line rental income(1)	(3,932)		(2,476)		(9,060)		(6,868)
Net amortization of above- and below-market leases	Net amortization of above- and below-market leases	(908)		(811)		(2,633)		(2,394)		Net amortization of above- and below-market leases	(1,081)		(908)		(3,161)		(2,633)
Lease buyout income	Lease buyout income	(560)		(664)		(3,138)		(972)		Lease buyout income	(221)		(560)		(2,362)		(3,138)
General and administrative expenses	General and administrative expenses	11,627		9,595		32,905		30,141		General and administrative expenses	10,843		11,627		33,751		32,905
Depreciation and amortization	Depreciation and amortization	53,901		56,095		165,829		168,692		Depreciation and amortization	60,013		53,901		178,008		165,829
Impairment of real estate assets	Impairment of real estate assets	698		—		6,754		—		Impairment of real estate assets	—		698		—		6,754
Interest expense, net	Interest expense, net	18,570		20,388		57,765		65,317		Interest expense, net	17,569		18,570		52,895		57,765
Gain on disposal of property, net		(14,093)		(10,734)		(31,678)		(8,616)
Other expense (income), net		7,086		(196)		25,595		(9,565)
Loss (gain) on disposal of property, net										Loss (gain) on disposal of property, net	10		(14,093)		(4,151)		(31,678)
Other expense, net										Other expense, net	3,916		7,086		9,738		25,595
Property operating expenses related to fees and management income	Property operating expenses related to fees and management income	1,489		1,058		3,611		2,586		Property operating expenses related to fees and management income	704		1,489		3,061		3,611
NOI for real estate investments	NOI for real estate investments	89,461		83,780		264,116		252,735		NOI for real estate investments	97,913		89,461		288,222		264,116
Less: Non-same-center NOI(2)	Less: Non-same-center NOI(2)	(339)		(1,764)		(4,239)		(7,555)		Less: Non-same-center NOI(2)	(5,397)		(794)		(16,456)		(5,512)
Total Same-Center NOI	Total Same-Center NOI	$	89,122	$	82,016	$	259,877	$	245,180	Total Same-Center NOI	$	92,516	$	88,667	$	271,766	$	258,604

(1)Includes straight-line rent adjustments for Neighbors for whom revenue is being recorded on a cash basis.

(2)Includes operating revenues and expenses from non-same-center properties which includes properties acquired or sold and corporate activities.

NAREIT FFO AND CORE FFO—Nareit FFO is a non-GAAP financial performance measure that is widely recognized as a measure of REIT operating performance. Core FFO is an additional financial performance measure used by us as Nareit FFO includes certain non-comparable items that affect our performance over time. We believe that Core FFO is helpful in assisting management and investors with assessing the sustainability of our operating performance in future periods.


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									35

Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO should not be considered alternatives to net income (loss) under GAAP, as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Core FFO may not be a useful measure of the impact of long-term operating performance on value if we do not continue to operate our business plan in the manner currently contemplated.

Accordingly, Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our Nareit FFO, Nareit FFO Attributable to Stockholders and OP Unit Holders, and Core FFO, as presented, may not be comparable to amounts calculated by other REITs.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									31

The following table presents our calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders and Core FFO (in thousands, except per share amounts):


		Three Months Ended September 30,				Nine Months Ended September 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2021		2020(1)		2021		2020(1)			2022		2021		2022		2021
Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders	Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders									Calculation of Nareit FFO Attributable to Stockholders and OP Unit Holders
Net income	Net income	$	16,562	$	13,430	$	23,069	$	18,216	Net income	$	12,173	$	16,562	$	38,826	$	23,069
Adjustments:	Adjustments:									Adjustments:
Depreciation and amortization of real estate assets	Depreciation and amortization of real estate assets	52,984		54,579		162,979		164,288		Depreciation and amortization of real estate assets	59,136		52,984		175,305		162,979
Impairment of real estate assets	Impairment of real estate assets	698		—		6,754		—		Impairment of real estate assets	—		698		—		6,754
Gain on disposal of property, net		(14,093)		(10,734)		(31,678)		(8,616)
Loss (gain) on disposal of property, net										Loss (gain) on disposal of property, net	10		(14,093)		(4,151)		(31,678)
Adjustments related to unconsolidated joint ventures	Adjustments related to unconsolidated joint ventures	776		166		676		1,760		Adjustments related to unconsolidated joint ventures	662		776		181		676
Nareit FFO attributable to stockholders and OP unit holders	Nareit FFO attributable to stockholders and OP unit holders	$	56,927	$	57,441	$	161,800	$	175,648	Nareit FFO attributable to stockholders and OP unit holders	$	71,981	$	56,927	$	210,161	$	161,800
Calculation of Core FFO	Calculation of Core FFO									Calculation of Core FFO
Nareit FFO attributable to stockholders and OP unit holders	Nareit FFO attributable to stockholders and OP unit holders	$	56,927	$	57,441	$	161,800	$	175,648	Nareit FFO attributable to stockholders and OP unit holders	$	71,981	$	56,927	$	210,161	$	161,800
Adjustments:	Adjustments:									Adjustments:
Depreciation and amortization of corporate assets	Depreciation and amortization of corporate assets	917		1,516		2,850		4,404		Depreciation and amortization of corporate assets	877		917		2,703		2,850
Change in fair value of earn-out liability	Change in fair value of earn-out liability	5,000		—		23,000		(10,000)		Change in fair value of earn-out liability	—		5,000		1,809		23,000
Transaction and acquisition expenses										Transaction and acquisition expenses	3,740		1,775		7,820		2,850
(Gain) loss on extinguishment or modification of debt and other, net										(Gain) loss on extinguishment or modification of debt and other, net	(4)		1,674		1,025		2,784
Amortization of unconsolidated joint venture basis differences	Amortization of unconsolidated joint venture basis differences	80		546		905		1,267		Amortization of unconsolidated joint venture basis differences	1		80		220		905
Transaction and acquisition expenses		1,775		152		2,850		211
Loss on extinguishment or modification of debt, net		1,674		—		2,784		73
Realized performance income(1)										Realized performance income(1)	—		—		(2,742)		—
Core FFO	Core FFO	$	66,373	$	59,655	$	194,189	$	171,603	Core FFO	$	76,595	$	66,373	$	220,996	$	194,189

Nareit FFO Attributable to Stockholders and OP Unit Holders/Core FFO per Share(1)
Nareit FFO Attributable to Stockholders and OP Unit Holders/Core FFO per diluted share										Nareit FFO Attributable to Stockholders and OP Unit Holders/Core FFO per diluted share
Weighted-average shares of common stock outstanding - diluted	Weighted-average shares of common stock outstanding - diluted	122,573		111,188		112,317		111,160		Weighted-average shares of common stock outstanding - diluted	131,593		122,573		129,805		112,317
Nareit FFO attributable to stockholders and OP unit holders per share - diluted	Nareit FFO attributable to stockholders and OP unit holders per share - diluted	$	0.46	$	0.52	$	1.44	$	1.58	Nareit FFO attributable to stockholders and OP unit holders per share - diluted	$	0.55	$	0.46	$	1.62	$	1.44
Core FFO per share - diluted	Core FFO per share - diluted	$	0.54	$	0.54	$	1.73	$	1.54	Core FFO per share - diluted	$	0.58	$	0.54	$	1.70	$	1.73

(1)~~Certain prior period amounts have been reclassified~~Realized performance income includes fees received related to ~~conform with current year presentation.~~

~~(2)Restricted stock awards were dilutive to Nareit FFO Attributable to Stockholders and OP Unit Holders per share and Core FFO per share for~~ the ~~three and nine months ended September 30, 2021 and 2020, and, accordingly, their impact was included~~achievement of certain performance targets in ~~the weighted-average shares of common stock used in their respective per share calculations.~~

our NRP joint venture.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									3632

EBITDAre and ADJUSTED EBITDAre—We use EBITDAre and Adjusted EBITDAre as additional measures of operating performance which allow us to compare earnings independent of capital structure, determine debt service and fixed cost coverage, and measure enterprise value. Additionally, we believe they are a useful indicator of our ability to support our debt obligations.

EBITDAre and Adjusted EBITDAre should not be considered as alternatives to net income (loss), as an indication of our liquidity, nor as an indication of funds available to cover our cash needs, including our ability to fund distributions. Accordingly, EBITDAre and Adjusted EBITDAre should be reviewed in connection with other GAAP measurements, and should not be viewed as more prominent measures of performance than net income (loss) or cash flows from operations prepared in accordance with GAAP. Our EBITDAre and Adjusted EBITDAre, as presented, may not be comparable to amounts calculated by other REITs.

The following table presents our calculation of EBITDAre and Adjusted EBITDAre (in thousands):


		Three Months Ended September 30,				Nine Months Ended September 30,				Year Ended December 31,			Three Months Ended September 30,				Nine Months Ended September 30,				Year Ended December 31,
		2021		2020		2021		2020		2020			2022		2021		2022		2021		2021
Calculation of EBITDAre	Calculation of EBITDAre											Calculation of EBITDAre
Net income	Net income	$	16,562	$	13,430	$	23,069	$	18,216	$	5,462	Net income	$	12,173	$	16,562	$	38,826	$	23,069	$	17,233
Adjustments:	Adjustments:											Adjustments:
Depreciation and amortization	Depreciation and amortization	53,901		56,095		165,829		168,692		224,679		Depreciation and amortization	60,013		53,901		178,008		165,829		221,433
Interest expense, net	Interest expense, net	18,570		20,388		57,765		65,317		85,303		Interest expense, net	17,569		18,570		52,895		57,765		76,371
Gain on disposal of property, net		(14,093)		(10,734)		(31,678)		(8,616)		(6,494)
Loss (gain) on disposal of property, net												Loss (gain) on disposal of property, net	10		(14,093)		(4,151)		(31,678)		(30,421)
Impairment of real estate assets	Impairment of real estate assets	698		—		6,754		—		2,423		Impairment of real estate assets	—		698		—		6,754		6,754
Federal, state, and local tax expense	Federal, state, and local tax expense	165		173		496		382		491		Federal, state, and local tax expense	179		165		373		496		327
Adjustments related to unconsolidated joint ventures	Adjustments related to unconsolidated joint ventures	1,107		594		1,704		3,162		3,355		Adjustments related to unconsolidated joint ventures	927		1,107		1,061		1,704		1,431
EBITDAre	EBITDAre	$	76,910	$	79,946	$	223,939	$	247,153	$	315,219	EBITDAre	$	90,871	$	76,910	$	267,012	$	223,939	$	293,128
Calculation of Adjusted EBITDAre	Calculation of Adjusted EBITDAre											Calculation of Adjusted EBITDAre
EBITDAre	EBITDAre	$	76,910	$	79,946	$	223,939	$	247,153	$	315,219	EBITDAre	$	90,871	$	76,910	$	267,012	$	223,939	$	293,128
Adjustments:	Adjustments:											Adjustments:
Change in fair value of earn-out liability	Change in fair value of earn-out liability	5,000		—		23,000		(10,000)		(10,000)		Change in fair value of earn-out liability	—		5,000		1,809		23,000		30,436
Transaction and acquisition expenses	Transaction and acquisition expenses	1,775		152		2,850		211		539		Transaction and acquisition expenses	3,740		1,775		7,820		2,850		5,363
Amortization of unconsolidated joint venture basis differences	Amortization of unconsolidated joint venture basis differences	80		546		905		1,267		1,883		Amortization of unconsolidated joint venture basis differences	1		80		220		905		1,167
Other impairment charges		—		—		—		—		359
Realized performance income(1)												Realized performance income(1)	—		—		(2,742)		—		(675)
Adjusted EBITDAre	Adjusted EBITDAre	$	83,765	$	80,644	$	250,694	$	238,631	$	308,000	Adjusted EBITDAre	$	94,612	$	83,765	$	274,119	$	250,694	$	329,419

(1)Realized performance income includes fees received related to the achievement of certain performance targets in our NRP joint venture.


LIQUIDITY AND CAPITAL RESOURCES

GENERAL—Aside from standard operating expenses, we expect our principal cash demands to be for:

•investments in real estate;

•cash distributions to stockholders;

•~~investments in real estate;~~redevelopment and repositioning projects;

•capital expenditures and leasing costs;

•~~redevelopment and repositioning projects~~; and

•principal and interest payments on our outstanding ~~indebtedness~~.indebtedness.

We expect our primary sources of liquidity to be:

•~~net proceeds from our underwritten IPO;~~

•operating cash flows;

•proceeds received from the disposition of properties;

•~~proceeds~~borrowings from ~~equity and debt financings, including borrowings in connection with our Bond Registration and those under~~ our unsecured revolving credit ~~facility;~~facility and proceeds from debt financings;

•proceeds from any ATM offering activities;

•distributions received from our unconsolidated joint ventures; and

•available, unrestricted cash and cash equivalents.

At this time, we believe our current sources of liquidity ~~most significantly the net proceeds from our underwritten IPO, our operating cash flows, and borrowing availability on our revolving credit facility,~~ are sufficient to meet our short- and long-term cash demands.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									3733

IMPACT OF THE UNDERWRITTEN ~~INITIAL PUBLIC OFFERING~~IPO—On July 19, 2021, we closed our underwritten IPO, ~~through~~from which we ~~offered 17.0 million shares~~received gross proceeds of a new class of common stock, $0.01 par value per share, at an initial price to the public of $28.00 per share, pursuant to a registration statement filed with the SEC on Form S-11 (File No. 333-255846), as amended. In connection with the$547.4 million. The underwritten IPO ~~the underwriters exercised a 30-day option~~has allowed us access to ~~purchase additional shares~~forms of ~~common stock~~capital not previously available to ~~cover overallotments, and, accordingly, on August 2,~~us as follows:

•In October 2021, we settled the ~~sale~~registered offering of ~~an additional 2.6~~$350 million ~~shares at a price~~aggregate principal amount of ~~$28.00 per share. These shares are listed on NASDAQ under the trading symbol “PECO”. The underwritten IPO, including the underwriters overallotment election,~~2.625% senior notes, which resulted in gross proceeds of ~~$547.4~~$345.4 million.

•In February 2022, we filed an automatically effective shelf registration statement on Form S-3 providing for the public offering and sale, from time to time, by us of our preferred stock, common stock, debt securities, depository shares, warrants, right, units, and guarantees of debt securities and by the Operating Partnership of its debt securities, in each case in unlimited amounts.

•In connection with our February 2022 Form S-3 filing, we commenced the ATM program through which we may offer and sell shares of our common stock having an aggregate offering price of up to $250 million. During the three months ended September 30, 2022, we issued 0.8 million shares of our common stock under the ATM program for net proceeds of $26.2 million, after approximately $0.3 million in commissions. During the nine months ended September 30, 2022, we issued 2.6 million shares of our common stock under the ATM program for net proceeds of $89.2 million, after approximately $0.9 million in commissions. As of September 30, 2022, $159.9 million of common stock remained available for issuance under the ATM program.

DEBT—The following table summarizes information about our debt as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 (dollars in thousands):


		September 30, 2021			December 31, 2020				September 30, 2022			December 31, 2021
Total debt obligations, gross	Total debt obligations, gross	$	1,715,714		$	2,307,686		Total debt obligations, gross	$	1,890,039		$	1,914,082
Weighted-average interest rate	Weighted-average interest rate	3.3		%	3.1		%	Weighted-average interest rate	3.3		%	3.3		%
Weighted-average term (in years)	Weighted-average term (in years)	4.2			4.1			Weighted-average term (in years)	4.6			5.2

Revolving credit facility capacity(1)	Revolving credit facility capacity(1)	$	500,000		$	500,000		Revolving credit facility capacity(1)	$	800,000		$	500,000
Revolving credit facility availability(2)	Revolving credit facility availability(2)	489,329			490,404			Revolving credit facility availability(2)	733,385			489,329

(1)The revolving credit facility matures in January 2026, extendable at our option to January 2027. In ~~July 2021, we refinanced~~addition, the revolving credit facility ~~and exercised~~also includes an accordion feature that permits us to increase our ~~option~~aggregate borrowing capacity thereunder to ~~extend its maturity as noted below.~~up to $1 billion, subject to the satisfaction of certain conditions.

(2)Net of any outstanding balance and letters of credit.

~~During~~In May 2022, we amended our credit facility agreement to, among other things, increase the ~~nine months ended September 30, 2021, we took steps to reduce~~total amount available under our ~~leverage and appropriately ladder our debt maturities as follows:~~

•~~In July 2021, we completed the Refinancing. In connection with the Refinancing, we paid off a $472.5 million term loan due in November 2025. The~~unsecured revolving credit facility ~~will~~from $500 million to $800 million. The unsecured revolving credit facility also includes an accordion feature that permits us to increase our aggregate borrowing capacity thereunder to up to $1 billion, subject to the satisfaction of certain conditions. The unsecured revolving credit facility is scheduled to mature in January 2026, extendable at our option to January 2027. In addition to expanding the borrowing capacity, the Amendment replaces LIBOR with SOFR as the benchmark interest rate for the unsecured revolving credit facility and the two $240 million senior unsecured term loan tranches, ~~will mature~~maturing in November 2025 and July ~~2026, respectively. Additionally, we used proceeds from the underwritten IPO to retire a $375.0 million term loan that was set to mature in April 2022.~~

•2026. In August ~~2021,~~2022, we ~~executed~~amended two of our interest rate swaps with a ~~$150~~total notional amount of $430 million ~~partial pay down on a term loan that was set~~ to ~~mature~~replace LIBOR with SOFR as the benchmark interest rate in ~~November 2023 utilizing cash on hand.~~conjunction with the Amendment.

~~BOND OFFERING—On September 20, 2021,~~The 2.625% senior notes issued by the ~~SEC declared~~Operating Partnership pursuant to an effective our Bond Registration. We intend to use net proceeds from any sale of offered securities to repay outstanding indebtedness and for general corporate purposes, including funding future investment activity.

Inregistration statement in October 2021 ~~we settled the 2021 Bond Offering priced at 98.692%~~were, and debt securities of the Operating Partnership registered under our automatically effective shelf registration statement on Form S-3 filed in February 2022 will be, fully and unconditionally guaranteed by us. At September 30, 2022, the Operating Partnership had issued and outstanding its 2.625% senior notes. The obligations of the Operating Partnership to pay principal, ~~amount~~premiums, if any, and ~~maturing in November 2031. This offering resulted in gross proceeds of $345.4 million. The~~interest on the 2.625% senior notes are fully and unconditionally guaranteed by ~~us. In October 2021, net proceeds from the bond settlement were used, in part, to pay down the remaining $150 million balance of the term loan debt that was set to mature in November 2023.~~

~~Based~~us on ~~our current borrowings, we expect to save approximately $11.2 million in interest annually as~~a senior basis. As a result of the amendments to SEC Rule 3-10 of Regulation S-X, subsidiary issuers of obligations guaranteed by the parent are not required to provide separate financial statements, provided that: (i) the subsidiary obligor is consolidated into the parent company’s consolidated financial statements; (ii) the parent guarantee is “full and unconditional”; and (iii) subject to certain exceptions as set forth below, the alternative disclosure required by Rule 13-01 of Regulation S-X is provided, which includes narrative disclosure and summarized financial information. We meet the conditions of this requirement and thus, are not presenting separate financial statements. Furthermore, as permitted under Rule 13-01(a)(4)(vi) of Regulation S-X, we have excluded the summarized financial information for the Operating Partnership because the assets, liabilities, and results of operations of the Operating Partnership are not materially different than the corresponding in our ~~debt activity.~~

~~The allocation of total debt between fixed-rate~~consolidated financial statements, and ~~variable-rate as well as between secured~~management believes such summarized financial information would be repetitive and unsecured, excluding market debt adjustments and deferred financing expenses, net, and including the effects of derivative financial instruments (see Notes 7 and 12) as of September 30, 2021 and December 31, 2020 is summarized below (in thousands):

September 30, 2021 December 31, 2020
As to interest rate:
Fixed-rate debt $ 1,540,714 $ 1,727,186
Variable-rate debt 175,000 580,500
Total $ 1,715,714 $ 2,307,686
As to collateralization:
Unsecured debt $ 1,105,000 $ 1,622,500
Secured debt 610,714 685,186
Total $ 1,715,714 $ 2,307,686

Our maturity schedule as of September 30, 2021 with respective principal payment obligations, excluding finance lease liabilities, market debt adjustments, and deferred financing expenses, is as follows (in thousands):

2021 2022 2023 2024 2025 Thereafter Total
Term loans $ — $ — $ 150,000 $ 475,000 $ 240,000 $ 240,000 $ 1,105,000
Secured debt 1,803 84,926 42,942 28,124 27,877 424,925 610,597
Total $ 1,803 $ 84,926 $ 192,942 $ 503,124 $ 267,877 $ 664,925 $ 1,715,597
would not provide incremental value to investors.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									3834

FINANCIAL LEVERAGE RATIOS—We believe our net debt to Adjusted EBITDAre, net debt to total enterprise value, and debt covenant compliance as of September 30, ~~2021~~2022 allow us access to future borrowings as needed in the near term. The following table presents our calculation of net debt and total enterprise value, inclusive of our prorated portion of net debt and cash and cash equivalents owned through our unconsolidated joint ventures, as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 (in thousands):


		September 30, 2021		December 31, 2020			September 30, 2022		December 31, 2021
Net debt:	Net debt:					Net debt:
Total debt, excluding market adjustments and deferred financing expenses		$	1,746,487	$	2,345,620
Total debt, excluding discounts, market adjustments, and deferred financing expenses						Total debt, excluding discounts, market adjustments, and deferred financing expenses	$	1,914,397	$	1,941,504
Less: Cash and cash equivalents	Less: Cash and cash equivalents	24,855		104,952		Less: Cash and cash equivalents	5,249		93,109
Total net debt	Total net debt	$	1,721,632	$	2,240,668	Total net debt	$	1,909,148	$	1,848,395

Enterprise value:	Enterprise value:					Enterprise value:
Net debt	Net debt	$	1,721,632	$	2,240,668	Net debt	$	1,909,148	$	1,848,395
Total equity value(1)		3,887,303		2,797,234
Total equity market capitalization(1)(2)						Total equity market capitalization(1)(2)	3,678,197		4,182,996
Total enterprise value	Total enterprise value	$	5,608,935	$	5,037,902	Total enterprise value	$	5,587,345	$	6,031,391

(1)~~As of September 30, 2021, total~~Total equity ~~value was~~market capitalization is calculated as ~~the 126.6 million~~ diluted shares multiplied by the closing market price per share, ~~of common stock of $30.71. As of December 31, 2020, prior to the underwritten IPO, total equity value was calculated as 106.6~~which includes 131.1 million and 126.6 million diluted shares ~~multiplied by~~as of September 30, 2022 and December 31, 2021, respectively, and the ~~EVPS~~closing market price per share of ~~$26.25. Diluted~~$28.05 and $33.04 as of September 30, 2022 and December 31, 2021, respectively.

(2)Fully diluted shares include ~~shares of~~ common stock and OP ~~units.~~units as of September 30, 2022 and Class B common stock, common stock, and OP units as of December 31, 2021.

The following table presents our calculation of net debt to Adjusted EBITDAre and net debt to total enterprise value as of September 30, ~~2021~~2022 and December 31, ~~2020~~2021 (dollars in thousands):


		September 30, 2021		December 31, 2020			September 30, 2022		December 31, 2021
Net debt to Adjusted EBITDAre - annualized:	Net debt to Adjusted EBITDAre - annualized:					Net debt to Adjusted EBITDAre - annualized:
Net debt	Net debt	$	1,721,632	$	2,240,668	Net debt	$	1,909,148	$	1,848,395
Adjusted EBITDAre - annualized(1)	Adjusted EBITDAre - annualized(1)	320,063		308,000		Adjusted EBITDAre - annualized(1)	352,844		329,419
Net debt to Adjusted EBITDAre - annualized	Net debt to Adjusted EBITDAre - annualized	5.4x		7.3x		Net debt to Adjusted EBITDAre - annualized	5.4x		5.6x

Net debt to total enterprise value
Net debt to total enterprise value:						Net debt to total enterprise value:
Net debt	Net debt	$	1,721,632	$	2,240,668	Net debt	$	1,909,148	$	1,848,395
Total enterprise value	Total enterprise value	5,608,935		5,037,902		Total enterprise value	5,587,345		6,031,391
Net debt to total enterprise value	Net debt to total enterprise value	30.7%		44.5%		Net debt to total enterprise value	34.2%		30.6%

(1)Adjusted EBITDAre is based on a trailing twelve month period. See ~~“Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Non-GAAP~~“Non-GAAP Measures - EBITDAre and Adjusted EBITDA~~re”~~ re~~of this filing on Form 10-Q~~” above for a reconciliation to Net Income.

CAPITAL EXPENDITURES AND REDEVELOPMENT ACTIVITY—We make capital expenditures during the course of normal operations, including maintenance capital expenditures and tenant improvements, as well as value-enhancing anchor space repositioning and redevelopment, ground-up outparcel development, and other accretive projects.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									35

During the nine months ended September 30, ~~2021~~2022 and ~~2020,~~2021, we had capital spend of $74.3 million and $49.3 million, ~~and $40.8 million,~~ respectively. Generally, we expect our development and redevelopment projects to stabilize within 24 months. We anticipate that obligations related to capital improvements as well as redevelopment and development in 2021 can be met with cash flows from operations, cash flows from dispositions, or borrowings on our unsecured revolving line of credit. Below is a summary of our capital spending activity, excluding leasing commissions, on a cash basis ~~(dollars in~~(in thousands):


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
Capital expenditures for real estate(1):
Capital expenditures for real estate:						Capital expenditures for real estate:
Capital improvements	Capital improvements	$	5,900	$	5,580	Capital improvements	$	12,426	$	5,900
Tenant improvements	Tenant improvements	16,350		8,788		Tenant improvements	18,696		16,350
Redevelopment and development	Redevelopment and development	24,312		23,519		Redevelopment and development	37,443		24,312
Total capital expenditures for real estate	Total capital expenditures for real estate	46,562		37,887		Total capital expenditures for real estate	68,565		46,562
Corporate asset capital expenditures	Corporate asset capital expenditures	1,429		1,565		Corporate asset capital expenditures	2,757		1,429
Capitalized indirect costs(1)	Capitalized indirect costs(1)	1,324		1,320		Capitalized indirect costs(1)	3,026		1,324
Total capital spending activity	Total capital spending activity	$	49,315	$	40,772	Total capital spending activity	$	74,348	$	49,315

(1)Amount includes internal salaries and related benefits of personnel who work directly on capital projects as well as capitalized interest expense.

We anticipate that obligations related to capital improvements, as well as redevelopment and development, in 2022 can be met with cash flows from operations, cash flows from dispositions, or borrowings on our unsecured revolving credit facility.

Generally, we expect our development and redevelopment projects to stabilize within 24 months. Our underwritten incremental unlevered yields on development and redevelopment projects are expected to range between ~~9% - 11%~~10%-12%. Our current in process projects represent an estimated total investment of ~~$42.6 million, and the total underwritten~~


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									39

~~incremental yield range on this estimated investment is approximately 9.5% - 10.5%.~~$67.3 million. Actual incremental unlevered yields may vary from our underwritten incremental unlevered yield range based on the actual total cost to complete a project and its actual incremental annual NOI at stabilization. See ~~“Part I, Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Key~~“Key Performance Indicators and Defined Terms” ~~of this filing on Form 10-Q~~above for further information.

ACQUISITION ACTIVITY—We ~~continually monitor~~are actively monitoring the commercial real estate market for properties that have future growth potential, are located in attractive demographic markets, and support our business objectives. We expect to continue to make strategic acquisitions during the remainder of 2022. The following table highlights our property acquisitions (dollars in thousands):


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
Number of properties acquired	Number of properties acquired	4		1		Number of properties acquired	5		4
Number of outparcels acquired(1)	Number of outparcels acquired(1)	3		2		Number of outparcels acquired(1)	3		3
Total acquisition price		$	88,954	$	23,014
Contract price						Contract price	$	228,842	$	88,451
Total price of acquisitions(2)						Total price of acquisitions(2)	229,895		88,954

(1)Outparcels acquired are adjacent to shopping centers that we own.

~~Subsequent to September 30, 2021, we purchased two properties for $91.2 million.~~(2)Total price of acquisitions includes closing costs and credits.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									36

DISPOSITION ACTIVITY—We ~~are actively evaluating~~continually evaluate our portfolio of assets for opportunities to make strategic dispositions of assets that no longer meet our growth and investment objectives or assets that have stabilized in order to capture their value. ~~We expect to continue to make strategic dispositions during the remainder of 2021.~~ The following table highlights our property dispositions (dollars in thousands):


		Nine Months Ended September 30,					Nine Months Ended September 30,
		2021		2020			2022		2021
Number of properties sold(1)	Number of properties sold(1)	20		6		Number of properties sold(1)	3		20
Number of outparcels sold(2)(3)	Number of outparcels sold(2)(3)	3		—		Number of outparcels sold(2)(3)	3		3
Proceeds from sale of real estate		$	180,340	$	48,276
Gain on sale of property, net(4)		33,121		9,915
Contract price						Contract price	$	28,737	$	188,252
Proceeds from sale of real estate, net(4)						Proceeds from sale of real estate, net(4)	27,286		180,340
Gain on sale of property, net(5)						Gain on sale of property, net(5)	4,151		33,121

(1)We retained an outparcel for one property sold during the nine months ended September 30, 2021, and therefore the sale did not result in a reduction in our total property count.

(4)~~The gain on~~Total proceeds from sale of ~~properties,~~real estate, net ~~does not include miscellaneous write-off activity, which is also recorded in~~includes closing costs and credits.

(5)During the nine months ended September 30, 2021, (Loss) Gain on Disposal of Property, Net on the consolidated statements of ~~operations.~~

~~Subsequent to September 30, 2021, we sold one~~operations includes miscellaneous write-off activity, which is not included in gain on sale of property, ~~for $4.4 million.~~

net, presented above.


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									40

DISTRIBUTIONS—Distributions to our common stockholders and OP unit holders, including key financial metrics for comparison purposes, for the nine months ended September 30, 2021 and 2020, are as follows (in thousands):

~~Cash distributions to OP unit holders~~

~~Net cash provided by operating activities~~

~~Cash distributions to common stockholders~~

~~Core FFO(1)~~

~~Distributions reinvested through the DRIP~~


~~(1)~~See “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Key Performance Indicators” for the definition of Core FFO, or information regarding why we present Core FFO. See “Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Non-GAAP Measures - Nareit FFO and Core FFO” for a reconciliation of this non-GAAP financial measure to Net Income.

We paid 2022 monthly distributions of ~~$0.085~~$0.09 per share, or ~~$1.02~~$1.08 annualized, for ~~the months of December 2020, and~~ each month beginning January ~~2021~~2022 through ~~September 2021.~~August 2022. On ~~September 28, 2021,~~August 31, 2022, our Board authorized an increase of 6%3.7% on the ~~monthly distribution in the~~September 2022 and October 2022 distributions to an amount of ~~$0.090~~$0.0933 per share, or ~~$1.08~~$1.12 annualized, which ~~was~~were paid on October 3, 2022 and November 1, ~~2021.~~2022, respectively. On November ~~3, 2021,~~2, 2022, our Board authorized ~~distributions~~a distribution for November and December ~~2021,~~2022, as well as January ~~2022,~~2023, of $0.0933 per share to the stockholders of record at the close of business on November 15, ~~2021,~~2022, December 15, ~~2021,~~2022, and January ~~19, 2022, respectively, of $0.09 per share of common stock.~~17, 2023, respectively. OP unit holders will receive distributions at the same rate as common ~~stockholders.~~stockholders, subject to certain withholdings.

To maintain our qualification as a REIT, we must make aggregate annual distributions to our stockholders of at least 90% of our REIT taxable income (which is computed without regard to the dividends paid deduction or net capital gain, and which does not necessarily equal net income or loss as calculated in accordance with GAAP). We generally will not be subject to U.S. federal income tax on the income that we distribute to our stockholders each year due to meeting the REIT qualification requirements. However, we may be subject to certain state and local taxes on our income, property, or net worth and to federal income and excise taxes on our undistributed income.

We have not established a minimum distribution level, and our charter does not require that we make distributions to our stockholders.

~~DRIP AND THE SRP—On August 4, 2021, as a result of our underwritten IPO, our Board approved the termination of the DRIP and the SRP.~~


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									4137

CASH FLOW ACTIVITIES—As of September 30, ~~2021,~~2022, we had cash and cash equivalents and restricted cash of ~~$114.2~~$24.4 million, a net cash decrease of ~~$17.7~~$91.1 million during the nine months ended September 30, ~~2021.~~2022.

Below is a summary of our cash flow activity (dollars in thousands):


		Nine Months Ended September 30,									Nine Months Ended September 30,
		2021		2020		$ Change		% Change			2022		2021		$ Change		% Change(1)
Net cash provided by operating activities	Net cash provided by operating activities	$	198,313	$	157,245	$	41,068	26.1	%	Net cash provided by operating activities	$	228,763	$	198,313	$	30,450	15.4	%
Net cash provided by (used in) investing activities		37,835		(13,561)		51,396		NM
Net cash (used in) provided by investing activities										Net cash (used in) provided by investing activities	(276,275)		37,835		(314,110)		NM
Net cash used in financing activities	Net cash used in financing activities	(253,870)		(101,994)		(151,876)		148.9	%	Net cash used in financing activities	(43,571)		(253,870)		210,299		82.8	%

(1)Line items that result in a percent change that exceed certain limitations are considered not meaningful (“NM”) and indicated as such.

OPERATING ACTIVITIES—Our net cash provided by operating activities was primarily impacted by the following:

•Property operations and working capital—Most of our operating cash comes from rental and tenant recovery income and is offset by property operating expenses, real estate taxes, and general and administrative costs. The increase in property operations was primarily due to a $13.2 million, or 5.1%, improvement in same center NOI as compared to the same period in 2021, and the execution of our acquisition strategy. During the nine months ended September 30, ~~2021,~~2022, we had a net cash inflow of ~~$4.6~~$9.3 million from changes in working capital as compared to a net cash ~~outlay~~inflow of ~~$17.6~~$4.6 million during the same period in ~~2020.~~2021. This ~~change~~ was primarily driven by ~~improved collections on amounts due from Neighbors as well as expense reduction initiatives, and was~~higher real estate tax liabilities related to acquisition activity, partially offset by higher ~~leasing commissions and prepaid expenses.~~performance-based compensation payments in 2022.

•Fee and management income—We also generate operating cash from our third-party investment management business, pursuant to various management and advisory agreements between us and the Managed Funds. Our fee and management income was ~~$7.1~~$9.3 million for the nine months ended September 30, ~~2021, a decrease~~2022, an increase of ~~$0.4~~$2.2 million as compared to the same period in ~~2020.~~2021. The increase in fees and management income was primarily due to our joint venture with NRP from which we recognized income of $2.7 million related to NRP’s achievement of certain performance targets.

•Cash paid for interest—During the nine months ended September 30, ~~2021,~~2022, we paid ~~$53.5~~$47.4 million for interest, a decrease of ~~$6.4~~$6.1 million over the same period in 2020, largely due to: (i) lower borrowings as a result of early repayments of debt; (ii) the $200 million draw and subsequent repayment of our draw on the revolver during the second quarter of 2020; and (iii) lower average interest rates2021, primarily due to ~~the decrease~~our debt repayments in ~~LIBOR.~~2021.

INVESTING ACTIVITIES—Our net cash (used in) provided by ~~(used in)~~ investing activities was primarily impacted by the following:

•Real estate acquisitions—During the nine months ended September 30, ~~2021,~~2022, our acquisitions resulted in a total cash outlay of ~~$89.0~~$229.9 million, as compared to a total cash outlay of ~~$23.0~~$89.0 million during the same period in ~~2020.~~2021.

•Real estate dispositions—During the nine months ended September 30, ~~2021,~~2022, our dispositions resulted in a net cash inflow of ~~$180.3~~$27.3 million, as compared to a net cash inflow of ~~$48.3~~$180.3 million during the same period in ~~2020.~~2021.

•Capital expenditures—We invest capital into leasing our properties and maintaining or improving the condition of our properties. During the nine months ended September 30, ~~2021,~~2022, we paid ~~$49.3~~$74.3 million for capital expenditures, an increase of ~~$8.5~~$25.0 million over the same period in ~~2020,~~2021, primarily due to inan increase in tenant improvements owing largely to ~~an increase in~~our leasing volume ~~as compared to the same period a year ago.~~

•~~Return of investment in unconsolidated joint ventures~~—During the nine months ended September 30, 2021, we had a return of investment in unconsolidated joint ventures of $4.3 million, including $2.1 million in connection with NRP primarily as a result of property dispositions. During the nine months ended September 30, 2020, we had a return of investment in unconsolidated joint ventures of $1.9 million.

•~~Investment in third parties—During the nine months ended September 30, 2021, we made an investment in a third party business that resulted in a net cash outflow of $3.0 million.~~during 2022 and 2021.

FINANCING ACTIVITIES—Our net cash used in financing activities was primarily impacted by the following:

•~~Underwritten IPO~~—Upon consummation of our underwritten IPO in July 2021, including the over-allotment option exercised in full by the underwriters, we had gross proceeds from the issuance of common stock of $547.4 million, offset by a cash outflow of $39.0 million for offering costs, discounts, and commissions during the nine months ended September 30, 2021. We did not issue any common shares during the nine months ended September 30, 2020.

•Debt borrowings and payments—During the nine months ended September 30, ~~2021,~~2022, we had ~~$597.4~~$25.6 million in net repayment of debt primarily as a result of early repayments of mortgage loans, partially offset by our net borrowings under our revolving credit facility. During the nine months ended September 30, 2021, we had net payments of $597.4 million primarily as a result of: (i) a pay down in July 2021 of a $375 million term loan set to mature in 2022 using proceeds from our underwritten IPO; (ii) a partial pay down in August 2021 of a $150 million term loan set to mature in 2023 utilizing cash on hand; and (iii) early repayments of mortgage loans. During the nine months ended September 30, 2020 we had net payments of $37.8 million, primarily as a result of a pay down in January 2020 of $30.0 million on term loan debt that was set to mature in 2021.

•Distributions to stockholders and OP unit holders—Cash used for distributions to common stockholders and OP unit holders increased ~~$28.5~~$20.0 million for the nine months ended September 30, ~~2021~~2022 as compared to the same period in ~~2020,~~2021, primarily due to an increase in ~~our distribution rate, an increase in~~shares of common ~~shares~~stock outstanding as a result of our underwritten ~~IPO, and~~IPO.

•Issuance of common stock—During the ~~suspension~~nine months ended September 30, 2022, we issued 2.6 million shares of our ~~distributions~~common stock under the ATM program for net proceeds of $89.2 million, after approximately $0.9 million in commissions. During the nine months ended September 30, 2021, we had net proceeds from ~~April 2020 through September 2020.~~the issuance of common stock of $508.4 million from our underwritten IPO.

•Share repurchases—Cash outflows for share repurchases ~~increased~~decreased by ~~$72.6~~$77.8 million for the nine months ended September 30, ~~2021~~2022 as compared to the same period in ~~2020,~~2021, primarily as a result of a tender offer which was settled in January 2021.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									4238


~~CONTRACTUAL COMMITMENTS AND CONTINGENCIES~~

We have debt obligations related to both our secured and unsecured debt. In addition, we have operating leases pertaining to office equipment for our business as well as ground leases at certain of our shopping centers. We are presenting an update to our future contractual commitments and contingencies as a result of our material debt transactions occurring in the third quarter of 2021 (see Note 6 for more details). The table below excludes obligations related to tenant allowances and improvements because such amounts are not fixed or determinable. However, we believe we currently have sufficient financing in place to fund any such amounts as they arise through cash from operations or borrowings. The following table details our contractual obligations as of September 30, 2021 (in thousands):

    Payments Due by Period
    Total 2021 2022 2023 2024 2025 Thereafter
Debt obligations - principal
   payments(1)
$ 1,715,597 $ 1,803 $ 84,926 $ 192,942 $ 503,124 $ 267,877 $ 664,925
Debt obligations - interest
   payments(2)
227,429 14,145 54,242 50,221 37,535 24,687 46,599
Operating lease obligations 8,504 215 823 672 546 317 5,931
Finance lease obligations 121 12 45 40 24 — —
Total    $ 1,951,651 $ 16,175 $ 140,036 $ 243,875 $ 541,229 $ 292,881 $ 717,455

~~(1)~~In July 2021, we amended our $500 million revolving credit facility to extend the maturity from October 2021 to January 2026, and lower the interest rate spread from 1.40% over LIBOR to 1.35% over LIBOR. Additionally, the new terms include two six-month maturity extension options. As of September 30, 2021, we have no outstanding balance on our revolving credit facility.

~~(2)Future variable-rate interest payments are based on interest rates as of September 30, 2021, including the impact of our swap agreements.~~

Our portfolio debt instruments and the unsecured revolving credit facility contain certain covenants and restrictions. The following list provides an update to certain restrictive covenants specific to the unsecured revolving credit facility and unsecured term loans that were deemed significant as a result of our debt activity occurring in July 2021:

•~~limits the ratio of total debt to total asset value, as defined, to 60% or less with a surge to 65% for a period of four consecutive fiscal quarters following a material acquisition;~~

•~~limits the ratio of secured debt to total asset value, as defined, to 35% or less with a surge to 40% for a period of four consecutive fiscal quarters following a material acquisition;~~

•~~requires the fixed-charge ratio, as defined, to be 1.5:1 or greater;~~

•~~limits the ratio of cash dividend payments to Nareit FFO, as defined, to 95%;~~

•~~limits the ratio of unsecured debt to unencumbered total asset value, as defined, to 60% or less with a surge to 65% for a period of four consecutive fiscal quarters following a material acquisition;~~

•~~requires the unencumbered NOI to interest expense ratio, as defined, to be 1.75:1 or greater; and~~

•~~if we were to lose our investment grade rating in the future, the current tangible net worth will be required to exceed the minimum tangible net worth, as defined, at that time.~~


CRITICAL ACCOUNTING ~~POLICIES AND~~ ESTIMATES

~~Our 2020~~“Part II, Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Critical Accounting Estimates” of our 2021 Annual Report on Form 10-K, ~~originally~~ filed with the SEC on ~~March 12, 2021,~~February 16, 2022, contains a description of our critical accounting ~~policies and~~ estimates, including those relating to ~~real estate acquisitions, rental income, and~~ the valuation of real estate ~~assets.~~assets and rental income. There have been no significant changes to our critical accounting policies during ~~2021.~~2022.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We utilize interest rate swaps in order to hedge a portion of our exposure to interest rate fluctuations. We do not intend to enter into derivative or interest rate transactions for speculative purposes. Our hedging decisions are determined based uponThere have been no material changes from the ~~facts~~quantitative and circumstances existing at the time of the hedge and may differ from our currently anticipated hedging strategy. Because we use derivative financial instruments to hedge against interest rate fluctuations, we may be exposed to both credit risk and market risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. If the fair value of a derivative contract is positive, the counterparty will owe us, which creates credit risk for us. If the fair value of a derivative contract is negative, we will owe the counterparty and, therefore, do not have credit risk. We seek to minimize the credit risk in derivative instruments by entering into transactions with high-quality counterparties. Market risk is the adverse effect on the value of a financial instrument that results from a change in interest rates. Thequalitative disclosures about market risk ~~associated with interest-rate contracts is managed by establishing and monitoring parameters that limit the types and degree of market risk that may be undertaken.~~

As of September 30, 2021, we had five interest rate swaps that fixed LIBOR on $930 million of our unsecured term loan facilities. As of September 30, 2021, we had not fixed the interest rate on $175 million of our unsecured debt through


~~PHILLIPS EDISON & COMPANY~~ ~~SEPTEMBER 30, 2021 FORM 10-Q~~									43

~~derivative financial instruments. We estimate that a one percentage point increase~~disclosed in ~~interest rates on the outstanding balance of our variable rate debt would result in approximately $1.8 million of additional interest expense annually.~~

The additional interest expense was determined based on the impact of hypothetical interest rates on our borrowing cost and assumes no changes in our capital structure. For further discussion of certain quantitative details related to our interest rate swaps, see Note 7.

~~See~~ “Part II, Item 7A. Quantitative and Qualitative Disclosures about Market Risk” of our ~~2020~~2021 Annual Report on Form 10-K ~~originally~~ filed with the SEC on ~~March 12, 2021 for more details associated with our exposure to credit risk and market risk.~~February 16, 2022.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our Principal Executive Officer and Principal Financial Officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) as of September 30, ~~2021.~~2022. Based on that evaluation, our Principal Executive Officer and Principal Financial Officer concluded that our disclosure controls and procedures (as defined in Rule 13a-15(e) under the Exchange Act) were effective as of September 30, ~~2021.~~2022.

Changes in Internal Control over Financial Reporting

During the quarter ended September 30, ~~2021,~~2022, there were no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) under the Exchange Act) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.


w PART II OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

From time to time, we are party to legal proceedings, which arise in the ordinary course of our business. We are not currently involved in any legal proceedings for which we are not covered by our liability insurance or the outcome is reasonably likely to have a material impact on our results of operations or financial condition, nor are we aware of any such legal proceedings contemplated by governmental authorities.

ITEM 1A. RISK FACTORS

There have been no material changes to our risk factors and other risks and uncertainties as described in “Part I, Item 1A. Risk Factors” of our ~~2020~~2021 Annual Report on Form 10-K ~~as originally~~ filed with the SEC on ~~March 12, 2021, and any subsequently filed Quarterly Reports on Form 10-Q.~~February 16, 2022.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, 2022 FORM 10-Q									39

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

~~On August 4, 2021, as a result of our underwritten IPO, our Board approved the termination of the standard repurchase program (“SRP”).~~ UNREGISTERED SALE OF SECURITIES—During the ~~nine~~three months ended September 30, ~~2021,~~2022, we ~~did~~issued an aggregate of approximately 528,000 shares of common stock in redemption of approximately 528,000 OP units. These shares of common stock were issued in reliance on an exemption from registration under Section 4(a)(2) of the Securities Act of 1933, as amended. We relied on the exemption under Section 4(a)(2) based upon factual representations received from the limited partners who received the shares of common stock.

SHARE REPURCHASES—On August 3, 2022, our board of directors approved a new share repurchase program of up to $250 million of common stock. The program may be suspended or discontinued at any time, and does not obligate us to repurchase any ~~shares prior to~~dollar amount or particular number of shares. The table below summarizes repurchases of our ~~underwritten initial public offering, which closed on July 19, 2021.~~common stock made during the three months ended September 30, 2022:


Period	Total Number of Shares Purchased	Average Price Paid per Share		Total Number of Shares Purchased as Part of a Publicly Announced Plan or Program	Approximate Dollar Value of Shares That May Yet Be Purchased Under the Plan or Program (in thousands)
July 1, 2022 - July 31, 2022(1)	182	$	33.80	—	$	250,000
August 1, 2022 - August 31, 2022	—	—		—	250,000
September 1, 2022 to September 30, 2022	—	—		—	250,000

(1)

Represents common shares surrendered to us to satisfy statutory minimum tax withholding obligations associated with the vesting of restricted stock awards under our equity-based compensation plan.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

None.

ITEM 5. OTHER INFORMATION

None.


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									4440

ITEM 6. EXHIBITS


Ex.		Description	Reference
3.1		Fifth Articles of Amendment and Restatement of Phillips Edison & Company, Inc., as amended	Form 10-Q, filed ~~August~~May 5, ~~2021.~~2022, Exhibit 3.1
3.2		Fifth Amended and Restated Bylaws of Phillips Edison & Company, Inc.	Form 8-K, filed July 19, 2021, Exhibit 3.1
~~4.1~~22.1	*	~~Form~~List of ~~Indenture, by and among Phillips Edison & Company, Inc., as issuer, and U.S. Bank National Association, as trustee~~Issuers of Guaranteed Securities	~~Form S-3, filed August 25, 2021, Exhibit 4.2~~
~~4.2~~		~~Form of Indenture, by and among Phillips Edison Grocery Center Operating Partnership I, L.P., as issuer, and U.S. Bank National Association, as trustee~~	~~Form S-3, filed August 25, 2021, Exhibit 4.3~~
~~10.1~~		First Amendment to Credit Agreement, by and among Phillips Edison Grocery Center Operating Partnership I, L.P., Phillips Edison & Company, Inc., the Lenders and Capital One, National Association, as administrative agent, dated November 16, 2018	~~Form S-11/A, filed July 7, 2021, Exhibit 10.4~~
~~10.2~~		Credit Agreement among Phillips Edison Grocery Center Operating Partnership I, L.P., Phillips Edison & Company, Inc., the lenders party thereto, and PNC Bank, National Association as administrative agent, dated July 2, 2021	~~Form 8-K, filed July 2, 2021, Exhibit 10.1~~
~~10.3~~		~~Tax Protection Agreement by and among Phillips Edison & Company, Inc., Phillips Edison Grocery Center Operating Partnership I, L.P., and each Protected Partner identified as a signatory on Schedule I~~	~~Form 8-K, filed July 19, 2021, Exhibit 10.1~~
~~10.4~~		~~Form of LTIP Listing Equity Grant~~	~~Form S-11/A, filed July 7, 2021, Exhibit 10.32~~
~~10.5~~		~~Form of LTIP Listing Equity Grant (Murphy)~~	~~Form S-11/A, filed July 7, 2021, Exhibit 10.33~~
~~10.6~~		~~Form of RSU Listing Equity Grant~~	~~Form S-11/A, filed July 7, 2021, Exhibit 10.34~~
~~10.7~~		~~Form of Restricted Stock Listing Equity Grant~~	~~Form S-11/A, filed July 7, 2021, Exhibit 10.35~~
31.1	*	Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2	*	Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.1	*	Certification of Principal Executive Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002
32.2	*	Certification of Principal Financial Officer pursuant to 18 U.S.C. 1350, as created by Section 906 of the Sarbanes-Oxley Act of 2002
101.INS		Inline XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document
101.SCH		Inline XBRL Taxonomy Extension Schema Document
101.CAL		Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF		Inline XBRL Taxonomy Definition Linkbase Document
101.LAB		Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE		Inline XBRL Taxonomy Extension Presentation Linkbase Document
104		Cover Page Interactive Data File (formatted as inline XBRL and contained in exhibit 101)

*Filed herewith


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									4541

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 thereunto duly authorized.


	PHILLIPS EDISON & COMPANY, INC.

Date: November ~~4, 2021~~3, 2022	By:	/s/ Jeffrey S. Edison
		Jeffrey S. Edison
		Chairman of the Board and Chief Executive Officer (Principal Executive Officer)

Date: November ~~4, 2021~~3, 2022	By:	/s/ John P. Caulfield
		John P. Caulfield
		Executive Vice President, Chief Financial Officer, ~~Senior Vice President~~ and Treasurer (Principal Financial Officer)


PHILLIPS EDISON & COMPANY SEPTEMBER 30, ~~2021~~2022 FORM 10-Q									4642


Year	Amount
Remaining 2021	$	95,360
2022	375,318
2023	332,359
2024	279,403
2025	225,293
Thereafter	568,425
Total	$	1,876,158


Balance Sheet Information	Balance Sheet Location	September 30, 2021		December 31, 2020
ROU assets, net - operating leases	Investment in Real Estate	$	3,975	$	3,867
ROU assets, net - operating and finance leases	Other Assets, Net	1,080		1,438
Operating lease liability	Accounts Payable and Other Liabilities	5,468		5,731
Finance lease liability	Debt Obligations, Net	117		164


	Nine Months Ended
	September 30, 2021			September 30, 2020
	Fair Value		Weighted-Average Useful Life	Fair Value		Weighted-Average Useful Life
In-place leases	$	8,728	10	$	1,682	16
Above-market leases	198		5	120		5
Below-market leases	(7,250)		17	(1,882)		26


	Originally Reported		Current(1)
Q2 2020	86	%	93	%
Q3 2020	94	%	97	%
Q4 2020	95	%	97	%
Q1 2021	95	%	98	%
Q2 2021	98	%	99	%
Q3 2021	N/A		99	%


	Payments Due by Period
	Total		2021		2022		2023		2024		2025		Thereafter
Debt obligations - principal payments(1)	$	1,715,597	$	1,803	$	84,926	$	192,942	$	503,124	$	267,877	$	664,925
Debt obligations - interest payments(2)	227,429		14,145		54,242		50,221		37,535		24,687		46,599
Operating lease obligations	8,504		215		823		672		546		317		5,931
Finance lease obligations	121		12		45		40		24		—		—
Total	$	1,951,651	$	16,175	$	140,036	$	243,875	$	541,229	$	292,881	$	717,455