These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORM 10-K
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the fiscal year ended December 31, 2019
|
|
|
OR
|
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Maryland
(State or Other Jurisdiction of
Incorporation or Organization)
|
75-6446078
(I.R.S. Employer
Identification No.)
|
|
17950 Preston Road, Suite 600, Dallas, Texas
(Address of Principal Executive Offices)
|
75252
(Zip Code)
|
|
(972) 349-3200
(Registrant's telephone number, including area code)
|
|
|
Securities Registered Pursuant to Section 12(b) of the Act:
|
||||
|
Common Stock, $0.001 Par Value
|
|
CMCT
|
|
Nasdaq Global Market
|
|
Common Stock, $0.001 Par Value
|
|
CMCT-L
|
|
Tel Aviv Stock Exchange
|
|
Series L Preferred Stock, $0.001 Par Value
|
|
CMCTP
|
|
Nasdaq Global Market
|
|
Series L Preferred Stock, $0.001 Par Value
|
|
CMCTP
|
|
Tel Aviv Stock Exchange
|
|
(Title of each class)
|
|
(Trading symbol)
|
|
(Name of each exchange on which registered)
|
|
Large accelerated filer
o
|
Accelerated filer
ý
|
Non-accelerated filer
o
|
|
Smaller reporting company
ý
|
Emerging growth company
o
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
|
|
|
|
|||
|
|
|||
|
|
|
|
|
|
|
Office
|
|
|
||
|
|
|
|
|
|
|
and Retail
|
|
|
||
|
|
|
|
|
|
|
Rentable
|
|
|
||
|
|
|
|
|
|
|
Square
|
|
Hotel
|
||
|
Property
|
|
Market
|
|
Sub-Market
|
|
Feet
|
|
Rooms
|
||
|
Office
|
|
|
|
|
|
|
|
|
||
|
1 Kaiser Plaza
|
|
Oakland, CA
|
|
Lake Merritt
|
|
540,175
|
|
|
—
|
|
|
11620 Wilshire Boulevard
|
|
Los Angeles, CA
|
|
West Los Angeles
|
|
195,357
|
|
|
—
|
|
|
3601 S Congress Avenue (1)
|
|
Austin, TX
|
|
South
|
|
183,885
|
|
|
—
|
|
|
4750 Wilshire Boulevard
|
|
Los Angeles, CA
|
|
Mid-Wilshire
|
|
141,310
|
|
|
—
|
|
|
9460 Wilshire Boulevard
|
|
Los Angeles, CA
|
|
Beverly Hills
|
|
97,037
|
|
|
—
|
|
|
11600 Wilshire Boulevard
|
|
Los Angeles, CA
|
|
West Los Angeles
|
|
56,697
|
|
|
—
|
|
|
Lindblade Media Center (2)
|
|
Los Angeles, CA
|
|
West Los Angeles
|
|
32,428
|
|
|
—
|
|
|
1130 Howard Street
|
|
San Francisco, CA
|
|
South of Market
|
|
21,194
|
|
|
—
|
|
|
Total Office (8 Properties)
|
|
|
|
|
|
1,268,083
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Other Ancillary Properties within Office Portfolio (1 Property)
|
|
|
|
|
|
|
|
|
||
|
2 Kaiser Plaza Parking Lot (3)
|
|
Oakland, CA
|
|
Lake Merritt
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total Office including Other Ancillary (9 Properties)
|
|
|
|
|
|
1,268,083
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Hotel Portfolio (1 Property)
|
|
|
|
|
|
|
|
|
||
|
Sheraton Grand Hotel
|
|
Sacramento, CA
|
|
Downtown/Midtown
|
|
—
|
|
|
503
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Other Ancillary Properties within Hotel Portfolio (1 Property)
|
|
|
|
|
|
|
|
|
||
|
Sheraton Grand Hotel Parking Garage & Retail (4)
|
|
Sacramento, CA
|
|
Downtown/Midtown
|
|
9,453
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Total Portfolio (11 Properties)
|
|
|
|
|
|
1,277,536
|
|
|
503
|
|
|
|
|
(1)
|
3601 S Congress Avenue consists of ten buildings. The Company expects to complete the development of an existing surface parking lot into approximately 42,000 square feet of additional rentable office space by mid-2020.
|
|
(2)
|
Lindblade Media Center consists of three buildings.
|
|
(3)
|
2 Kaiser Plaza Parking Lot is a
44,642
square foot parcel of land currently being used as a surface parking lot. We are entitled to develop a building, which we are in the process of designing, having between
425,000
and
800,000
rentable square feet.
|
|
(4)
|
The site of the Sheraton Grand Hotel Parking Garage & Retail is being evaluated for potential redevelopment.
|
|
•
|
Sale of Assets
. During 2019, the Company sold eight properties in accordance with the approval of its then‑principal stockholder, and an additional two properties (one office property and one development site in Washington, D.C.) after evaluating each asset within its portfolio and the intrinsic value of each property (such sales, collectively, the “Asset Sale”). The Asset Sale generated an aggregate gross sales price to the Company of
$990,996,000
.
|
|
•
|
Repayment of Certain Indebtedness
. We used a portion of the net proceeds from the Asset Sale to repay balances on certain of the Company’s indebtedness.
|
|
•
|
Return of Capital to Holders of Common Stock
. On
August 30, 2019
, we paid a special dividend of
$42.00
per share of Common Stock (
$14.00
per share of Common Stock prior to the Reverse Stock Split) (the "Special Dividend"), or
$613,294,000
in the aggregate, to stockholders of record of our Common Stock at the close of business on
August 19, 2019
.
|
|
•
|
CIM REIT Liquidation
. In connection with its liquidation process, CIM Urban REIT, LLC, the former indirect principal stockholder of the Company ("CIM REIT"), (i) distributed during the year ended
December 31, 2019
approximately
10,624,000
shares of our Common Stock formerly indirectly held by CIM REIT, representing approximately
72.8%
of the outstanding shares of our Common Stock, to a diverse group of institutional investors that were former members of CIM REIT and (ii) sold, in October 2019,
2,468,390
shares of our Common Stock formerly indirectly held by CIM REIT, representing approximately
16.9%
of the outstanding shares of our Common Stock, for
$19.1685
per share to an affiliate of CIM Group in a private transaction. As of
March 12, 2020
, CIM Group, its affiliates, and our officers and directors have an aggregate economic interest in approximately
19.6%
of the outstanding shares of our Common Stock.
|
|
Property
|
|
Asset Type
|
|
Date of Sale
|
|
Square Feet
|
|
Sales Price
|
|
Transaction Costs
|
|
Gain on Sale
|
|||||||
|
|
|
|
|
|
|
|
|
(in thousands)
|
|||||||||||
|
March Oakland Properties,
Oakland, CA (1) |
|
Office / Parking Garage
|
|
March 1, 2019
|
|
975,596
|
|
|
$
|
512,016
|
|
|
$
|
8,971
|
|
|
$
|
289,779
|
|
|
830 1st Street,
Washington, D.C. |
|
Office
|
|
March 1, 2019
|
|
247,337
|
|
|
116,550
|
|
|
2,438
|
|
|
45,710
|
|
|||
|
260 Townsend Street,
San Francisco, CA |
|
Office
|
|
March 14, 2019
|
|
66,682
|
|
|
66,000
|
|
|
2,539
|
|
|
42,092
|
|
|||
|
1333 Broadway,
Oakland, CA |
|
Office
|
|
May 16, 2019
|
|
254,523
|
|
|
115,430
|
|
|
658
|
|
|
55,221
|
|
|||
|
Union Square Properties,
Washington, D.C. (2) |
|
Office / Land
|
|
July 30, 2019
|
|
630,650
|
|
|
181,000
|
|
|
3,744
|
|
|
302
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
990,996
|
|
|
$
|
18,350
|
|
|
$
|
433,104
|
|
|
|
|
|
(1)
|
The "March Oakland Properties" consist of 1901 Harrison Street, 2100 Franklin Street, 2101 Webster Street, and 2353 Webster Street Parking Garage.
|
|
(2)
|
The "Union Square Properties" consist of 899 North Capitol Street, 901 North Capitol Street and 999 North Capitol Street. Prior to the sale, we determined that the book values of such properties exceeded their estimated fair values and recognized an impairment charge of
$69,000,000
for the year ended
December 31, 2019
. Our determination of the fair values of these properties was based on negotiations with the third-party buyer and the contract sales price. The gain on sale includes
$113,000
of extinguishment of noncontrolling interests as a result of the sale.
|
|
•
|
Product Non-Specific:
CIM Group has extensive experience owning and operating a diverse range of property types, including retail, residential, office, parking, hotel, signage, and mixed-use, which gives CIM Group the ability to execute and capitalize on its strategy effectively. Successful acquisitions require selecting the right markets coupled with providing the right product. CIM Group's experience with multiple asset types does not predispose CIM Group to select certain asset types, but instead ensures that they deliver a product mix that is consistent with the market's requirements and needs. Additionally, there is a growing trend towards developing mixed-use real estate properties in metropolitan markets which requires a diversified platform to successfully execute.
|
|
•
|
Community-Based Tenanting:
CIM Group's strategy focuses on the entire community and the best use of assets in that community. Owning a significant number of key properties in an area better enables CIM Group to meet the needs of national retailers and office tenants and thus optimize the value of these real estate properties. CIM Group believes that its community perspective gives it a significant competitive advantage in attracting tenants to its retail, office and mixed-use properties and creating synergies between the different tenant types.
|
|
|
|
•
|
Local Market Leadership with North American Footprint:
CIM Group maintains local market knowledge and relationships, along with a diversified North American presence, through its
135
Qualified Communities. Thus, CIM Group has the flexibility to deploy capital in its Qualified Communities only when the market environment meets CIM Group's underwriting standards. CIM Group does not need to acquire assets in a given community or product type at a specific time due to its broad proprietary pipeline of communities.
|
|
•
|
Deploying Capital Across the Capital Stack:
CIM Group has extensive experience structuring transactions across the capital stack including equity, preferred equity, debt and mezzanine positions, giving it the flexibility to structure transactions in efficient and creative ways.
|
|
Daily Average Adjusted Fair
|
|
|
||||||
|
Value of CIM Urban's Assets
|
|
Quarterly Fee
|
||||||
|
From Greater of
|
|
|
To and Including
|
|
|
Percentage
|
||
|
(in thousands)
|
|
|
||||||
|
$
|
—
|
|
|
$
|
500,000
|
|
|
0.2500%
|
|
500,000
|
|
|
1,000,000
|
|
|
0.2375%
|
||
|
1,000,000
|
|
|
1,500,000
|
|
|
0.2250%
|
||
|
1,500,000
|
|
|
4,000,000
|
|
|
0.2125%
|
||
|
4,000,000
|
|
|
20,000,000
|
|
|
0.1000%
|
||
|
•
|
"business combination" provisions that, subject to limitations, prohibit certain business combinations between us and an "interested stockholder" (defined generally as any person who beneficially owns, directly or indirectly, 10% or more of the voting power of our shares or an affiliate thereof) for five years after the most recent date on which the stockholder becomes an interested stockholder, and thereafter impose special appraisal rights and special stockholder voting requirements on these combinations; and
|
|
•
|
"control share" provisions that provide that "control shares" of our Company (defined as shares which, when aggregated with other shares controlled by the stockholder, entitle the stockholder to exercise one of three increasing ranges of voting power in electing directors) acquired in a "control share acquisition" (defined as the direct or indirect acquisition of ownership or control of "control shares") have no voting rights except to the extent approved by our stockholders by the affirmative vote of at least two-thirds of all the votes entitled to be cast on the matter, excluding all interested shares.
|
|
•
|
adverse changes in economic and socioeconomic conditions (including as a result of the outbreak of the novel strain of the Coronavirus (COVID-19) that began in the fourth quarter of 2019);
|
|
•
|
vacancies or our inability to rent space on favorable terms;
|
|
•
|
adverse changes in financial conditions of buyers, sellers and tenants of properties;
|
|
•
|
inability to collect rent from tenants;
|
|
•
|
competition from real estate investors with significant capital, including but not limited to real estate operating companies, publicly-traded REITs and institutional investment funds;
|
|
•
|
reductions in the level of demand for office and hotel space and changes in the relative popularity of properties;
|
|
•
|
increases in the supply of office and hotel space;
|
|
•
|
fluctuations in interest rates and the availability of credit, which could adversely affect our ability, or the ability of buyers and tenants of properties, to obtain financing on favorable terms or at all;
|
|
•
|
dependence on third parties to provide leasing, brokerage, onsite property management and other services with respect to certain of our assets;
|
|
•
|
increases in expenses, including insurance costs, labor costs, utility prices, real estate assessments and other taxes and costs of compliance with laws, regulations and governmental policies, and our inability to pass on some or all of these increases to our tenants; and
|
|
•
|
changes in, and changes in enforcement of, laws, regulations and governmental policies, including, without limitation, health, safety, environmental, zoning, real estate tax, federal and state laws, governmental fiscal policies and the ADA.
|
|
•
|
the tenants in our office properties may experience a deterioration in their sales or other revenue, or experience a constraint on the availability of credit necessary to fund operations, which in turn may adversely impact those tenants' ability to pay contractual base rents and tenant recoveries. Some tenants may terminate their occupancy due to an inability to operate profitably for an extended period of time, impacting our ability to maintain occupancy levels; and
|
|
•
|
constraints on the availability of credit to tenants, necessary to purchase and install improvements, fixtures and equipment and to fund business expenses, could impact our ability to procure new tenants for spaces currently vacant in existing office properties or properties under development.
|
|
•
|
construction cost overruns and delays;
|
|
•
|
a possible shortage of available cash to fund capital improvements and the related possibility that financing for these capital improvements may not be available to us on affordable terms;
|
|
•
|
uncertainties as to market demand or a loss of market demand after capital improvements have begun;
|
|
•
|
disruption in service and room availability causing reduced demand, occupancy and rates;
|
|
•
|
possible environmental problems; and
|
|
•
|
disputes with our manager/franchise owner regarding our compliance with the requirements under our management or franchise agreements.
|
|
•
|
we may be unable to deploy capital in additional real estate assets because of competition from real estate investors with better access to less expensive capital, including real estate operating companies, publicly-traded REITs and investment funds;
|
|
•
|
we may acquire properties that are not accretive to our results upon acquisition, and we may not successfully manage and lease those properties to meet our expectations;
|
|
•
|
competition from other potential acquirers may significantly increase purchase prices;
|
|
•
|
acquired properties may be located in new markets where we may face risks associated with a lack of market knowledge or understanding of the local economy, lack of business relationships in the area and unfamiliarity with local governmental and permitting procedures;
|
|
•
|
we may be unable to generate sufficient cash from operations or obtain the necessary debt or equity financing to consummate a transaction on favorable terms or at all;
|
|
•
|
we may need to spend more money than anticipated to make necessary improvements or renovations to acquired properties;
|
|
•
|
we may spend significant time and money on potential transactions that we do not consummate;
|
|
•
|
we may be unable to quickly and efficiently integrate new acquisitions into our existing operations;
|
|
•
|
we may suffer higher than expected vacancy rates and or lower than expected rental rates; and
|
|
•
|
we may acquire properties without any recourse, or with only limited recourse, for liabilities against the former owners of the properties.
|
|
•
|
disputes with joint venture partners might affect our ability to develop, operate or dispose of a property;
|
|
•
|
the refinancing of unconsolidated joint venture debt may require additional equity commitments on our part;
|
|
•
|
joint venture partners may control or share certain approval rights over major decisions or might have economic or other business interests or goals that are inconsistent with our business interests or goals that would affect our ability to operate the property;
|
|
•
|
we may be forced to fulfill the obligations of a joint venture or of joint venture partners who default on their obligations including those related to debt or interest rate swaps; and
|
|
•
|
there may be conflicts of interests because our joint venture partners may have varying interests such as different needs for liquidity, different assessments of the market, different tax objectives or ownership of competing interests in properties in our markets.
|
|
•
|
Debt Markets
—The debt market is sensitive to the macro environment, such as Federal Reserve policy, market sentiment, or regulatory factors affecting the banking and commercial mortgage backed securities ("CMBS") industries. Should overall borrowing costs increase, due to either increases in index rates or increases in lender spreads, our operations may generate lower returns.
|
|
•
|
Real Estate Markets
—While incremental demand growth has helped to reduce vacancy rates and support modest rental growth in recent years, and while improving fundamentals have resulted in gains in property values, in many markets property values, occupancy and rental rates continue to be below those previously experienced before the most recent economic downturn. If recent improvements in the economy reverse course, the properties we acquire could substantially decrease in value after we purchase them. Consequently, we may not be able to recover the carrying amount of our properties, which may require us to recognize an impairment charge or record a loss on sale in our earnings.
|
|
•
|
our cash flows may be insufficient to meet our required principal and interest payments;
|
|
•
|
we may be unable to borrow additional funds as needed or on favorable terms, which could, among other things, adversely affect our liquidity for acquisitions or operations;
|
|
•
|
we may be unable to refinance our indebtedness at maturity or the refinancing terms may be less favorable than the terms of our existing indebtedness;
|
|
•
|
we may be forced to dispose of one or more of our properties, possibly on disadvantageous terms;
|
|
•
|
we may violate restrictive covenants in our debt documents, which would entitle the lenders to accelerate our debt obligations;
|
|
•
|
we may default on our obligations and the lenders or mortgagees may foreclose on our properties and take possession of any collateral that secures their loans; and
|
|
•
|
our default under any of our indebtedness with cross-default provisions could result in a default on other indebtedness.
|
|
•
|
general market conditions;
|
|
•
|
government action or regulation, including changes in tax law;
|
|
•
|
the market's perception of our future growth potential;
|
|
•
|
the extent of stockholder interest;
|
|
•
|
analyst reports about us and the REIT industry;
|
|
•
|
the general reputation of REITs and the attractiveness of their equity securities in comparison to other equity securities, including securities issued by other real estate-based companies;
|
|
•
|
our financial performance and that of our tenants;
|
|
•
|
our current debt levels;
|
|
•
|
our current and expected future earnings; and
|
|
•
|
our cash flow and cash distributions, including our ability to satisfy the dividend requirements applicable to REITs.
|
|
•
|
our financial condition and market conditions at the time;
|
|
•
|
restrictions in the agreements governing our indebtedness;
|
|
•
|
general economic and capital market conditions;
|
|
•
|
the availability of credit from banks or other lenders; and
|
|
•
|
our results of operations.
|
|
•
|
changes in national or regional economic conditions;
|
|
•
|
changes in real estate market conditions due to changes in national, regional or local economic conditions or property market characteristics;
|
|
•
|
competition from other properties;
|
|
•
|
changes in interest rates and the condition of the debt and equity capital markets;
|
|
•
|
the ongoing need for capital repairs and improvements;
|
|
•
|
increases in real estate tax rates and other operating expenses (including utilities);
|
|
•
|
adverse changes in governmental rules and fiscal policies; acts of God, including earthquakes, hurricanes, fires and other natural disasters; pandemic outbreaks and other global health emergencies (including as a result of the outbreak of COVID-19 that began in the fourth quarter of 2019); disruptive global political events, including terrorist activity and war; or a decrease in the availability of or an increase in the cost of insurance;
|
|
•
|
adverse changes in zoning laws;
|
|
•
|
the impact of environmental legislation and compliance with environmental laws; and
|
|
•
|
other factors that are beyond our control or the control of the commercial property owners
.
|
|
•
|
we would not be allowed a deduction for dividends paid to stockholders in computing our taxable income and would be subject to federal income tax at regular corporate rates;
|
|
•
|
we also could be subject to increased state and local taxes; and
|
|
•
|
unless we are entitled to relief under statutory provisions, we could not elect to be subject to be taxed as a REIT for four taxable years following the year during which we are disqualified.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annualized
|
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Rent Per
|
|||||||
|
|
|
|
|
Rentable
|
|
|
|
|
|
Annualized
|
|
Occupied
|
|||||||
|
|
|
|
|
Square
|
|
%
|
|
%
|
|
Rent (2)
|
|
Square
|
|||||||
|
Property
|
|
Market
|
|
Feet
|
|
Occupied
|
|
Leased (1)
|
|
(in thousands)
|
|
Foot
|
|||||||
|
1 Kaiser Plaza
|
|
Oakland, CA
|
|
540,175
|
|
|
96.6
|
%
|
|
96.6
|
%
|
|
$
|
22,323
|
|
|
$
|
42.78
|
|
|
11620 Wilshire Boulevard
|
|
Los Angeles, CA
|
|
195,357
|
|
|
92.6
|
%
|
|
94.0
|
%
|
|
8,007
|
|
|
44.26
|
|
||
|
3601 S Congress Avenue (3)
|
|
Austin, TX
|
|
183,885
|
|
|
96.1
|
%
|
|
96.1
|
%
|
|
6,565
|
|
|
37.15
|
|
||
|
4750 Wilshire Boulevard
|
|
Los Angeles, CA
|
|
141,310
|
|
|
21.5
|
%
|
|
21.5
|
%
|
|
1,456
|
|
|
47.92
|
|
||
|
9460 Wilshire Boulevard
|
|
Los Angeles, CA
|
|
97,037
|
|
|
86.6
|
%
|
|
86.6
|
%
|
|
8,469
|
|
|
100.78
|
|
||
|
11600 Wilshire Boulevard
|
|
Los Angeles, CA
|
|
56,697
|
|
|
92.9
|
%
|
|
92.9
|
%
|
|
2,885
|
|
|
54.77
|
|
||
|
Lindblade Media Center (4)
|
|
Los Angeles, CA
|
|
32,428
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
1,674
|
|
|
51.62
|
|
||
|
1130 Howard Street
|
|
San Francisco, CA
|
|
21,194
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
1,614
|
|
|
76.15
|
|
||
|
2 Kaiser Plaza Parking Lot (5)
|
|
Oakland, CA
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
||
|
Total Office
|
|
|
|
1,268,083
|
|
|
86.7
|
%
|
|
87.0
|
%
|
|
$
|
52,993
|
|
|
$
|
48.18
|
|
|
|
|
(1)
|
Based on leases signed as of
December 31, 2019
.
|
|
(2)
|
Represents gross monthly base rent, as of
December 31, 2019
, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
(3)
|
3601 S Congress Avenue consists of ten buildings. The Company expects to complete the development of an existing surface parking lot into approximately 42,000 square feet of additional rentable office space by mid-2020.
|
|
(4)
|
Lindblade Media Center consists of three buildings.
|
|
(5)
|
2 Kaiser Plaza Parking Lot is a
44,642
square foot parcel of land currently being used as a surface parking lot. We are entitled to develop a building, which we are in the process of designing, having between
425,000
and
800,000
rentable square feet.
|
|
|
|
|
|
|
|
|
|
|
|
Annualized
|
|||||||
|
|
|
Rentable
|
|
|
|
|
|
Annualized
|
|
Rent Per
|
|||||||
|
|
|
Square
|
|
%
|
|
%
|
|
Rent (2)
|
|
Occupied
|
|||||||
|
Location
|
|
Feet
|
|
Occupied
|
|
Leased (1)
|
|
(in thousands)
|
|
Square Foot
|
|||||||
|
Northern California
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Oakland, CA
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Lake Merritt
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
1 Kaiser Plaza
|
|
540,175
|
|
|
96.6
|
%
|
|
96.6
|
%
|
|
$
|
22,323
|
|
|
$
|
42.78
|
|
|
2 Kaiser Plaza Parking Lot (3)
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
||
|
Total Lake Merritt
|
|
540,175
|
|
|
96.6
|
%
|
|
96.6
|
%
|
|
22,323
|
|
|
42.78
|
|
||
|
Total Oakland, CA
|
|
540,175
|
|
|
96.6
|
%
|
|
96.6
|
%
|
|
22,323
|
|
|
42.78
|
|
||
|
San Francisco, CA
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
South of Market
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
1130 Howard Street
|
|
21,194
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
1,614
|
|
|
76.15
|
|
||
|
Total San Francisco, CA
|
|
21,194
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
1,614
|
|
|
76.15
|
|
||
|
Total Northern California
|
|
561,369
|
|
|
96.7
|
%
|
|
96.7
|
%
|
|
$
|
23,937
|
|
|
$
|
44.10
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Southern California
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Los Angeles, CA
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
West Los Angeles
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
11620 Wilshire Boulevard
|
|
195,357
|
|
|
92.6
|
%
|
|
94.0
|
%
|
|
$
|
8,007
|
|
|
$
|
44.26
|
|
|
11600 Wilshire Boulevard
|
|
56,697
|
|
|
92.9
|
%
|
|
92.9
|
%
|
|
2,885
|
|
|
54.77
|
|
||
|
Lindblade Media Center (4)
|
|
32,428
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
1,674
|
|
|
51.62
|
|
||
|
Total West Los Angeles
|
|
284,482
|
|
|
93.5
|
%
|
|
94.5
|
%
|
|
12,566
|
|
|
47.24
|
|
||
|
Mid-Wilshire
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
4750 Wilshire Boulevard
|
|
141,310
|
|
|
21.5
|
%
|
|
21.5
|
%
|
|
1,456
|
|
|
47.92
|
|
||
|
Beverly Hills
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
9460 Wilshire Boulevard
|
|
97,037
|
|
|
86.6
|
%
|
|
86.6
|
%
|
|
8,469
|
|
|
100.78
|
|
||
|
Total Los Angeles, CA
|
|
522,829
|
|
|
72.8
|
%
|
|
73.3
|
%
|
|
22,491
|
|
|
59.09
|
|
||
|
Total Southern California
|
|
522,829
|
|
|
72.8
|
%
|
|
73.3
|
%
|
|
$
|
22,491
|
|
|
$
|
59.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Southwest
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Austin, TX
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
South
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
3601 S Congress Avenue (5)
|
|
183,885
|
|
|
96.1
|
%
|
|
96.1
|
%
|
|
$
|
6,565
|
|
|
$
|
37.15
|
|
|
Total Southwest
|
|
183,885
|
|
|
96.1
|
%
|
|
96.1
|
%
|
|
$
|
6,565
|
|
|
$
|
37.15
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Total Office
|
|
1,268,083
|
|
|
86.7
|
%
|
|
87.0
|
%
|
|
$
|
52,993
|
|
|
$
|
48.18
|
|
|
|
|
(1)
|
Based on leases signed as of
December 31, 2019
.
|
|
(2)
|
Represents gross monthly base rent, as of
December 31, 2019
, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
(3)
|
2 Kaiser Plaza Parking Lot is a
44,642
square foot parcel of land currently being used as a surface parking lot. We are entitled to develop a building, which we are in the process of designing, having between
425,000
and
800,000
rentable square feet.
|
|
(4)
|
Lindblade Media Center consists of three buildings.
|
|
(5)
|
3601 S Congress Avenue consists of ten buildings. The Company expects to complete the development of an existing surface parking lot into approximately 42,000 square feet of additional rentable office space by mid-2020.
|
|
|
|
|
|
|
|
|
|
Revenue Per
|
||||
|
|
|
|
|
|
|
%
|
|
Available
|
||||
|
Property
|
|
Market
|
|
Rooms
|
|
Occupied (1)
|
|
Room (2)
|
||||
|
Sheraton Grand Hotel (3)
|
|
Sacramento, CA
|
|
503
|
|
|
78.2
|
%
|
|
$
|
127.09
|
|
|
Total Hotel (1 Property)
|
|
|
|
503
|
|
|
78.2
|
%
|
|
$
|
127.09
|
|
|
|
|
|
|
Rentable
|
|
|
|
|
|
Annualized
|
|||||
|
|
|
|
|
Square
|
|
%
|
|
%
|
|
Rent (Parking
|
|||||
|
|
|
|
|
Feet
|
|
Occupied
|
|
Leased
|
|
and Retail) (5)
|
|||||
|
Property
|
|
Market
|
|
(Retail)
|
|
(Retail)
|
|
(Retail) (4)
|
|
(in thousands)
|
|||||
|
Sheraton Grand Hotel
Parking Garage & Retail (6)
|
|
Sacramento, CA
|
|
9,453
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
$
|
2,976
|
|
|
Total Ancillary Hotel (1 Property)
|
|
|
|
9,453
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
$
|
2,976
|
|
|
|
|
(1)
|
Represents trailing 12-month occupancy as of
December 31, 2019
, calculated as the number of occupied rooms divided by the number of available rooms.
|
|
(2)
|
Represents trailing 12-month RevPAR as of
December 31, 2019
, calculated as room revenue divided by the number of available rooms.
|
|
(3)
|
The Sheraton Grand Hotel is part of the Sheraton franchise and is managed by Sheraton Operating Corporation, a subsidiary of Marriott International, Inc.
|
|
(4)
|
Based on leases commenced as of
December 31, 2019
.
|
|
(5)
|
Represents gross monthly contractual rent under parking and retail leases commenced as of
December 31, 2019
, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
(6)
|
The site of the Sheraton Grand Hotel Parking Garage & Retail is being evaluated for potential redevelopment.
|
|
|
|
|
|
Credit
|
|
|
|
|
|
|
|
|
|
|
|||||
|
|
|
|
|
Rating
|
|
|
|
|
|
|
|
|
|
% of
|
|||||
|
|
|
|
|
(S&P /
|
|
|
|
Annualized
|
|
% of
|
|
Rentable
|
|
Rentable
|
|||||
|
|
|
|
|
Moody's /
|
|
Lease
|
|
Rent (1)
|
|
Annualized
|
|
Square
|
|
Square
|
|||||
|
Tenant
|
|
Property
|
|
Fitch)
|
|
Expiration
|
|
(in thousands)
|
|
Rent
|
|
Feet
|
|
Feet
|
|||||
|
Kaiser Foundation Health Plan, Inc.
|
|
1 Kaiser Plaza
|
|
AA- / - / AA-
|
|
2025 - 2027 (2)
|
|
$
|
15,536
|
|
|
29.3
|
%
|
|
373,938
|
|
|
29.5
|
%
|
|
MUFG Union Bank, N.A.
|
|
9460 Wilshire Boulevard
|
|
A / Aa2 / A
|
|
2029
|
|
3,482
|
|
|
6.6
|
%
|
|
27,569
|
|
|
2.2
|
%
|
|
|
3 Arts Entertainment, Inc.
|
|
9460 Wilshire Boulevard
|
|
- / - / -
|
|
2026
|
|
2,094
|
|
|
4.0
|
%
|
|
27,112
|
|
|
2.1
|
%
|
|
|
CIM Group, L.P.
|
|
Various
|
|
- / - / -
|
|
2020-2030
|
|
1,857
|
|
|
3.5
|
%
|
|
42,765
|
|
|
3.4
|
%
|
|
|
Homeaway, Inc.
|
|
3601 S Congress Avenue
|
|
- / - / -
|
|
2020
|
|
1,641
|
|
|
3.1
|
%
|
|
42,545
|
|
|
3.4
|
%
|
|
|
Total for Top Five Tenants
|
|
|
|
|
|
|
|
24,610
|
|
|
46.5
|
%
|
|
513,929
|
|
|
40.6
|
%
|
|
|
All Other Tenants
|
|
|
|
|
|
|
|
28,383
|
|
|
53.5
|
%
|
|
585,878
|
|
|
46.1
|
%
|
|
|
Vacant
|
|
|
|
|
|
|
|
—
|
|
|
—
|
%
|
|
168,276
|
|
|
13.3
|
%
|
|
|
Total Office
|
|
|
|
|
|
|
|
$
|
52,993
|
|
|
100.0
|
%
|
|
1,268,083
|
|
|
100.0
|
%
|
|
|
|
(1)
|
Represents gross monthly base rent, as of
December 31, 2019
, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
(2)
|
Prior to
February 28, 2023
, the tenant may terminate up to
140,000
square feet of space in the aggregate (of which no more than
100,000
rentable square feet may be terminated with respect to the rentable square feet expiring in
2027
), effective as of any date specified by the tenant in a written notice given to us at least 12 months prior to the termination, in exchange for a termination penalty. From and after
February 28, 2023
with respect to the rentable square feet expiring in
2025
, and
February 28, 2025
with respect to rentable square feet expiring in
2027
, the tenant has the right to terminate all or any portions of its lease with us, effective as of any date specified by the tenant in a written notice given to us at least
15
months prior to the termination, in each case in exchange for a termination penalty. The amount of such termination penalties is dependent on a variety of factors, including but not limited to the date of the termination notice, the amount of the square feet to be terminated and the location within the building of the space to be terminated.
|
|
|
|
Annualized
|
|
% of
|
|
Rentable
|
|
|
|||||
|
|
|
Rent (1)
|
|
Annualized
|
|
Square
|
|
% of Rentable
|
|||||
|
NAICS Code
|
|
(in thousands)
|
|
Rent
|
|
Feet
|
|
Square Feet
|
|||||
|
Health Care and Social Assistance
|
|
$
|
20,994
|
|
|
39.6
|
%
|
|
481,036
|
|
|
37.9
|
%
|
|
Professional, Scientific, and Technical Services
|
|
9,926
|
|
|
18.7
|
%
|
|
210,798
|
|
|
16.6
|
%
|
|
|
Finance and Insurance
|
|
5,574
|
|
|
10.5
|
%
|
|
60,648
|
|
|
4.8
|
%
|
|
|
Real Estate and Rental and Leasing
|
|
5,491
|
|
|
10.4
|
%
|
|
111,565
|
|
|
8.8
|
%
|
|
|
Arts, Entertainment, and Recreation
|
|
2,998
|
|
|
5.7
|
%
|
|
45,610
|
|
|
3.6
|
%
|
|
|
Accommodation and Food Services
|
|
1,926
|
|
|
3.6
|
%
|
|
47,139
|
|
|
3.7
|
%
|
|
|
Public Administration
|
|
1,115
|
|
|
2.1
|
%
|
|
26,378
|
|
|
2.1
|
%
|
|
|
Information
|
|
1,027
|
|
|
1.9
|
%
|
|
17,003
|
|
|
1.3
|
%
|
|
|
Manufacturing
|
|
973
|
|
|
1.8
|
%
|
|
31,363
|
|
|
2.5
|
%
|
|
|
Retail Trade
|
|
584
|
|
|
1.1
|
%
|
|
16,552
|
|
|
1.3
|
%
|
|
|
Administrative and Support and Waste Management and Remediation Services
|
|
524
|
|
|
1.0
|
%
|
|
10,590
|
|
|
0.8
|
%
|
|
|
Other Services (except Public Administration)
|
|
424
|
|
|
0.8
|
%
|
|
7,774
|
|
|
0.6
|
%
|
|
|
Management of Companies and Enterprises
|
|
416
|
|
|
0.8
|
%
|
|
9,671
|
|
|
0.8
|
%
|
|
|
Agriculture, Forestry, Fishing and Hunting
|
|
409
|
|
|
0.8
|
%
|
|
9,082
|
|
|
0.7
|
%
|
|
|
Wholesale Trade
|
|
215
|
|
|
0.4
|
%
|
|
4,938
|
|
|
0.4
|
%
|
|
|
Educational Services
|
|
203
|
|
|
0.4
|
%
|
|
5,155
|
|
|
0.4
|
%
|
|
|
Construction
|
|
194
|
|
|
0.4
|
%
|
|
4,505
|
|
|
0.4
|
%
|
|
|
Vacant
|
|
—
|
|
|
—
|
%
|
|
168,276
|
|
|
13.3
|
%
|
|
|
Total Office
|
|
$
|
52,993
|
|
|
100.0
|
%
|
|
1,268,083
|
|
|
100.0
|
%
|
|
|
|
(1)
|
Represents gross monthly base rent, as of
December 31, 2019
, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
|
|
Square Feet
|
|
% of Square
|
|
Annualized
|
|
% of Annualized
|
|
Annualized Rent
|
|||||||
|
Year of Lease
|
|
of Expiring
|
|
Feet
|
|
Rent (1)
|
|
Rent
|
|
Per Occupied
|
|||||||
|
Expiration
|
|
Leases
|
|
Expiring
|
|
(in thousands)
|
|
Expiring
|
|
Square Foot
|
|||||||
|
2020 (2)
|
|
172,029
|
|
|
15.5
|
%
|
|
$
|
7,460
|
|
|
14.2
|
%
|
|
$
|
43.36
|
|
|
2021
|
|
81,025
|
|
|
7.4
|
%
|
|
4,417
|
|
|
8.3
|
%
|
|
54.51
|
|
||
|
2022
|
|
137,107
|
|
|
12.5
|
%
|
|
5,965
|
|
|
11.3
|
%
|
|
43.51
|
|
||
|
2023
|
|
68,130
|
|
|
6.2
|
%
|
|
3,155
|
|
|
6.0
|
%
|
|
46.31
|
|
||
|
2024
|
|
42,693
|
|
|
3.9
|
%
|
|
2,022
|
|
|
3.8
|
%
|
|
47.36
|
|
||
|
2025
|
|
385,116
|
|
|
35.0
|
%
|
|
16,963
|
|
|
32.0
|
%
|
|
44.05
|
|
||
|
2026
|
|
46,685
|
|
|
4.2
|
%
|
|
2,911
|
|
|
5.5
|
%
|
|
62.35
|
|
||
|
2027
|
|
91,010
|
|
|
8.3
|
%
|
|
4,104
|
|
|
7.7
|
%
|
|
45.09
|
|
||
|
2028
|
|
15,335
|
|
|
1.4
|
%
|
|
911
|
|
|
1.7
|
%
|
|
59.41
|
|
||
|
2029
|
|
30,342
|
|
|
2.8
|
%
|
|
3,629
|
|
|
6.8
|
%
|
|
119.60
|
|
||
|
Thereafter
|
|
30,335
|
|
|
2.8
|
%
|
|
1,456
|
|
|
2.7
|
%
|
|
48.00
|
|
||
|
Total Occupied
|
|
1,099,807
|
|
|
100.0
|
%
|
|
$
|
52,993
|
|
|
100.0
|
%
|
|
$
|
48.18
|
|
|
Vacant
|
|
168,276
|
|
|
|
|
|
|
|
|
|
||||||
|
Total Office
|
|
1,268,083
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
(1)
|
Represents gross monthly base rent, as of
December 31, 2019
, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
(2)
|
Includes
22,416
square feet of month-to-month leases as of
December 31, 2019
.
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
Rentable
|
|
Occupancy Rates (1)
|
||||||||||||||
|
Property
|
|
Square Feet
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
||||||
|
1 Kaiser Plaza
|
|
540,175
|
|
|
96.7
|
%
|
|
96.4
|
%
|
|
93.4
|
%
|
|
93.5
|
%
|
|
96.6
|
%
|
|
11620 Wilshire Boulevard
|
|
195,357
|
|
|
91.5
|
%
|
|
93.0
|
%
|
|
98.6
|
%
|
|
94.1
|
%
|
|
92.6
|
%
|
|
3601 S Congress Avenue (2)
|
|
183,885
|
|
|
97.4
|
%
|
|
94.0
|
%
|
|
92.2
|
%
|
|
94.7
|
%
|
|
96.1
|
%
|
|
4750 Wilshire Boulevard
|
|
141,310
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
21.5
|
%
|
|
9460 Wilshire Boulevard (3)
|
|
97,037
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
94.9%
|
|
|
86.6
|
%
|
|
11600 Wilshire Boulevard
|
|
56,697
|
|
|
84.7
|
%
|
|
80.0
|
%
|
|
87.6
|
%
|
|
90.4
|
%
|
|
92.9
|
%
|
|
Lindblade Media Center (4)
|
|
32,428
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
1130 Howard Street (5)
|
|
21,194
|
|
|
N/A
|
|
|
N/A
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
2 Kaiser Plaza Parking Lot (6)
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
Current Office Weighted Average
|
|
1,268,083
|
|
|
95.9
|
%
|
|
95.2
|
%
|
|
94.9
|
%
|
|
94.7
|
%
|
|
86.7
|
%
|
|
211 Main Street (7)
|
|
N/A
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
200 S College Street (7)
|
|
N/A
|
|
|
66.9
|
%
|
|
90.1
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
980 9th Street (7)
|
|
N/A
|
|
|
64.0
|
%
|
|
66.6
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
1010 8th Street Parking Garage & Retail (7)
|
|
N/A
|
|
|
9.6
|
%
|
|
10.7
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
800 N Capitol Street (7)
|
|
N/A
|
|
|
76.1
|
%
|
|
76.1
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
7083 Hollywood Boulevard (7)
|
|
N/A
|
|
|
97.3
|
%
|
|
97.3
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
370 L'Enfant Promenade (7)
|
|
N/A
|
|
|
87.7
|
%
|
|
39.1
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
1901 Harrison Street (7)
|
|
N/A
|
|
|
98.2
|
%
|
|
97.5
|
%
|
|
91.8
|
%
|
|
81.1
|
%
|
|
N/A
|
|
|
2100 Franklin Street (7)
|
|
N/A
|
|
|
96.7
|
%
|
|
98.5
|
%
|
|
98.9
|
%
|
|
98.9
|
%
|
|
N/A
|
|
|
2101 Webster Street (7)
|
|
N/A
|
|
|
98.9
|
%
|
|
98.9
|
%
|
|
99.3
|
%
|
|
96.2
|
%
|
|
N/A
|
|
|
2353 Webster Street Parking Garage (7)
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
830 1st Street (7)
|
|
N/A
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
N/A
|
|
|
260 Townsend Street (7)
|
|
N/A
|
|
|
89.7
|
%
|
|
78.8
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
N/A
|
|
|
1333 Broadway (7)
|
|
N/A
|
|
|
92.9
|
%
|
|
92.9
|
%
|
|
96.7
|
%
|
|
92.8
|
%
|
|
N/A
|
|
|
899 N Capitol Street (7)
|
|
N/A
|
|
|
73.7
|
%
|
|
74.1
|
%
|
|
86.1
|
%
|
|
86.1
|
%
|
|
N/A
|
|
|
901 N Capitol Street (7)
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
999 N Capitol Street (7)
|
|
N/A
|
|
|
84.0
|
%
|
|
84.0
|
%
|
|
83.2
|
%
|
|
90.1
|
%
|
|
N/A
|
|
|
Total Weighted Average
|
|
1,268,083
|
|
|
86.9
|
%
|
|
85.7
|
%
|
|
94.2
|
%
|
|
93.2
|
%
|
|
86.7
|
%
|
|
|
|
(1)
|
Historical occupancy rates for office properties are shown as a percentage of rentable square feet and are based on leases commenced as of December 31st of each historical year.
|
|
(2)
|
3601 S Congress Avenue consists of ten buildings. The Company expects to complete the development of an existing surface parking lot into approximately 42,000 square feet of additional rentable office space by mid-2020.
|
|
(3)
|
9460 Wilshire Boulevard was acquired on
January 18, 2018
.
|
|
(4)
|
Lindblade Media Center consists of three buildings.
|
|
(5)
|
1130 Howard Street was acquired on
December 29, 2017
.
|
|
(6)
|
2 Kaiser Plaza Parking Lot is a
44,642
square foot parcel of land currently being used as a surface parking lot. We are entitled to develop a building, which we are in the process of designing, having between
425,000
and
800,000
rentable square feet.
|
|
(7)
|
211 Main Street, 200 S College Street, 980 9th Street, 1010 8th Street Parking Garage & Retail, 800 N Capitol Street, 7083 Hollywood Boulevard, 370 L'Enfant Promenade, 1901 Harrison Street, 2100 Franklin Street, 2101 Webster Street, 2353 Webster Street Parking Garage, 830 1st Street, 260 Townsend Street, 1333 Broadway, 899 N Capitol
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
2019
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
Rentable
|
|
Annualized Rent Per Occupied Square Foot (1)
|
|||||||||||||||||||
|
Property
|
|
Square Feet
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|||||||||||
|
1 Kaiser Plaza
|
|
540,175
|
|
|
$
|
34.24
|
|
|
$
|
37.13
|
|
|
$
|
39.26
|
|
|
$
|
41.77
|
|
|
$
|
42.78
|
|
|
11620 Wilshire Boulevard
|
|
195,357
|
|
|
35.07
|
|
|
38.55
|
|
|
39.28
|
|
|
41.23
|
|
|
44.26
|
|
|||||
|
3601 S Congress Avenue (2)
|
|
183,885
|
|
|
30.21
|
|
|
31.84
|
|
|
33.65
|
|
|
35.66
|
|
|
37.15
|
|
|||||
|
4750 Wilshire Boulevard
|
|
141,310
|
|
|
25.03
|
|
|
25.71
|
|
|
26.17
|
|
|
26.92
|
|
|
47.92
|
|
|||||
|
9460 Wilshire Boulevard (3)
|
|
97,037
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
93.78
|
|
|
100.78
|
|
|||||
|
11600 Wilshire Boulevard
|
|
56,697
|
|
|
49.23
|
|
|
50.62
|
|
|
50.86
|
|
|
52.43
|
|
|
54.77
|
|
|||||
|
Lindblade Media Center (4)
|
|
32,428
|
|
|
39.88
|
|
|
41.60
|
|
|
43.27
|
|
|
44.59
|
|
|
51.62
|
|
|||||
|
1130 Howard Street (5)
|
|
21,194
|
|
|
N/A
|
|
|
N/A
|
|
|
67.90
|
|
|
70.26
|
|
|
76.15
|
|
|||||
|
2 Kaiser Plaza Parking Lot (6)
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
Current Office Weighted Average
|
|
1,268,083
|
|
|
$
|
33.32
|
|
|
$
|
35.70
|
|
|
$
|
37.88
|
|
|
$
|
43.92
|
|
|
$
|
48.18
|
|
|
211 Main Street (7)
|
|
N/A
|
|
|
28.81
|
|
|
28.80
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
200 S College Street (7)
|
|
N/A
|
|
|
23.33
|
|
|
23.60
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
980 9th Street (7)
|
|
N/A
|
|
|
29.69
|
|
|
30.23
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
1010 8th Street Parking Garage & Retail (7)
|
|
N/A
|
|
|
6.63
|
|
|
7.07
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
800 N Capitol Street (7)
|
|
N/A
|
|
|
45.36
|
|
|
45.02
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
7083 Hollywood Boulevard (7)
|
|
N/A
|
|
|
38.35
|
|
|
38.45
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
370 L'Enfant Promenade (7)
|
|
N/A
|
|
|
51.94
|
|
|
55.80
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
1901 Harrison Street (7)
|
|
N/A
|
|
|
34.02
|
|
|
35.49
|
|
|
36.99
|
|
|
45.39
|
|
|
N/A
|
|
|||||
|
2100 Franklin Street (7)
|
|
N/A
|
|
|
37.65
|
|
|
38.44
|
|
|
39.50
|
|
|
42.18
|
|
|
N/A
|
|
|||||
|
2101 Webster Street (7)
|
|
N/A
|
|
|
36.76
|
|
|
37.64
|
|
|
38.75
|
|
|
41.12
|
|
|
N/A
|
|
|||||
|
2353 Webster Street Parking Garage (7)
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
830 1st Street (7)
|
|
N/A
|
|
|
42.53
|
|
|
43.90
|
|
|
43.60
|
|
|
47.09
|
|
|
N/A
|
|
|||||
|
260 Townsend Street (7)
|
|
N/A
|
|
|
64.92
|
|
|
68.97
|
|
|
70.80
|
|
|
74.32
|
|
|
N/A
|
|
|||||
|
1333 Broadway (7)
|
|
N/A
|
|
|
31.07
|
|
|
33.12
|
|
|
35.76
|
|
|
40.38
|
|
|
N/A
|
|
|||||
|
899 N Capitol Street (7)
|
|
N/A
|
|
|
50.44
|
|
|
49.49
|
|
|
51.99
|
|
|
52.90
|
|
|
N/A
|
|
|||||
|
901 N Capitol Street (7)
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
999 N Capitol Street (7)
|
|
N/A
|
|
|
44.82
|
|
|
45.19
|
|
|
46.45
|
|
|
47.56
|
|
|
N/A
|
|
|||||
|
Total Weighted Average
|
|
1,268,083
|
|
|
$
|
36.75
|
|
|
$
|
36.79
|
|
|
$
|
41.00
|
|
|
$
|
45.21
|
|
|
$
|
48.18
|
|
|
|
|
(1)
|
Other than as set forth in (5) below, Annualized Rent Per Occupied Square Foot represents gross monthly base rent as of December 31 of each historical year, multiplied by twelve and divided by the respective total occupied square feet. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
(2)
|
3601 S Congress Avenue consists of ten buildings. The Company expects to complete the development of an existing surface parking lot into approximately 42,000 square feet of additional rentable office space by mid-2020.
|
|
(3)
|
9460 Wilshire Boulevard was acquired on
January 18, 2018
.
|
|
(4)
|
Lindblade Media Center consists of three buildings.
|
|
(5)
|
1130 Howard Street was acquired on
December 29, 2017
. The annualized rent as of December 31, 2017 for 12,944 rentable square feet of the building is presented using the actual rental income under a signed lease with a different tenant who took possession in March 2018, as the space was occupied by the prior owner and annualized rent under the short-term lease was de minimis.
|
|
(6)
|
2 Kaiser Plaza Parking Lot is a
44,642
square foot parcel of land currently being used as a surface parking lot. We are entitled to develop a building, which we are in the process of designing, having between
425,000
and
800,000
rentable square feet.
|
|
(7)
|
211 Main Street, 200 S College Street, 980 9th Street, 1010 8th Street Parking Garage & Retail, 800 N Capitol Street, 7083 Hollywood Boulevard, 370 L'Enfant Promenade, 1901 Harrison Street, 2100 Franklin Street, 2101 Webster Street, 2353 Webster Street Parking Garage, 830 1st Street, 260 Townsend Street, 1333 Broadway, 899 N Capitol Street, 901 N Capitol Street (a parcel of land located between 899 and 999 N Capitol Street) and 999 N Capitol Street, were sold on March 28, 2017, June 8, 2017, June 20, 2017, June 20, 2017, August 31, 2017, September 21, 2017, October 17, 2017, March 1, 2019, March 1, 2019, March 1, 2019, March 1, 2019, March 1, 2019, March 14, 2019, May 16, 2019, July 30, 2019, July 30, 2019, and July 30, 2019, respectively.
|
|
|
|
|
|
Occupancy Rates (2)
|
|||||||||||
|
Property (1)
|
|
Units
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|||
|
4649 Cole Avenue (3)
|
|
334
|
|
|
93.1
|
%
|
|
94.3
|
%
|
|
N/A
|
|
N/A
|
|
N/A
|
|
4200 Scotland Street
|
|
308
|
|
|
91.2
|
%
|
|
93.2
|
%
|
|
N/A
|
|
N/A
|
|
N/A
|
|
47 E 34th Street
|
|
110
|
|
|
89.1
|
%
|
|
85.5
|
%
|
|
N/A
|
|
N/A
|
|
N/A
|
|
3636 McKinney Avenue
|
|
103
|
|
|
94.2
|
%
|
|
92.2
|
%
|
|
N/A
|
|
N/A
|
|
N/A
|
|
3839 McKinney Avenue (4)
|
|
75
|
|
|
96.0
|
%
|
|
86.7
|
%
|
|
N/A
|
|
N/A
|
|
N/A
|
|
Total Weighted Average
|
|
930
|
|
|
92.4
|
%
|
|
92.0
|
%
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|
|
(1)
|
3636 McKinney Avenue, 3839 McKinney Avenue, 4649 Cole Avenue, 47 E 34th Street, and 4200 Scotland Street were sold on May 30, 2017, May 30, 2017, June 23, 2017, September 26, 2017, and December 15, 2017, respectively.
|
|
(2)
|
Historical occupancies for multifamily properties are based on leases commenced as of December 31st of each historical year and were calculated using units and not square feet.
|
|
(3)
|
4649 Cole Avenue consisted of fifteen buildings.
|
|
(4)
|
3839 McKinney Avenue consisted of two buildings.
|
|
|
|
|
|
Monthly Rent Per Occupied Unit (2)
|
|||||||||||||
|
Property (1)
|
|
Units
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|||||
|
4649 Cole Avenue (3)
|
|
334
|
|
|
$
|
1,404
|
|
|
$
|
1,439
|
|
|
N/A
|
|
N/A
|
|
N/A
|
|
4200 Scotland Street
|
|
308
|
|
|
1,768
|
|
|
1,661
|
|
|
N/A
|
|
N/A
|
|
N/A
|
||
|
47 E 34th Street
|
|
110
|
|
|
4,642
|
|
|
4,947
|
|
|
N/A
|
|
N/A
|
|
N/A
|
||
|
3636 McKinney Avenue
|
|
103
|
|
|
1,696
|
|
|
1,735
|
|
|
N/A
|
|
N/A
|
|
N/A
|
||
|
3839 McKinney Avenue (4)
|
|
75
|
|
|
1,597
|
|
|
1,661
|
|
|
N/A
|
|
N/A
|
|
N/A
|
||
|
Total Weighted Average
|
|
930
|
|
|
$
|
1,942
|
|
|
$
|
1,948
|
|
|
N/A
|
|
N/A
|
|
N/A
|
|
|
|
(1)
|
3636 McKinney Avenue, 3839 McKinney Avenue, 4649 Cole Avenue, 47 E 34th Street, and 4200 Scotland Street were sold on May 30, 2017, May 30, 2017, June 23, 2017, September 26, 2017, and December 15, 2017, respectively.
|
|
(2)
|
Represents gross monthly base rent under leases commenced divided by occupied units as of December 31st of each historical year. This amount reflects total cash rent before concessions.
|
|
(3)
|
4649 Cole Avenue consisted of fifteen buildings.
|
|
(4)
|
3839 McKinney Avenue consisted of two buildings.
|
|
|
|
|
|
|
|
Occupancy (%) (1)
|
||||||||||||||
|
Hotel Location
|
|
Franchise
|
|
Rooms
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
||||||
|
Sacramento, CA
|
|
Sheraton
|
|
503
|
|
|
77.5
|
%
|
|
78.1
|
%
|
|
81.5
|
%
|
|
80.1
|
%
|
|
78.2
|
%
|
|
Los Angeles, CA (2)
|
|
Holiday Inn
|
|
405
|
|
|
87.9
|
%
|
|
81.1
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
Oakland, CA (3)
|
|
Courtyard
|
|
162
|
|
|
81.9
|
%
|
|
74.3
|
%
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|
Weighted Average
|
|
|
|
1,070
|
|
|
82.1
|
%
|
|
78.9
|
%
|
|
81.5
|
%
|
|
80.1
|
%
|
|
78.2
|
%
|
|
|
|
(1)
|
Historical occupancies for hotel properties are shown as a percentage of rentable rooms and represent the trailing 12-months occupancy as of December 31st of each historical year. For sold properties, occupancy is presented for our period of ownership only.
|
|
(2)
|
This property was sold on July 19, 2016.
|
|
(3)
|
This property was sold on February 2, 2016.
|
|
|
|
|
|
|
|
Average Daily Rate (Price) Per Room/Suite ($) (1)
|
|||||||||||||||||||
|
Hotel Location
|
|
Franchise
|
|
Rooms
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|||||||||||
|
Sacramento, CA
|
|
Sheraton
|
|
503
|
|
|
$
|
148.24
|
|
|
$
|
152.89
|
|
|
$
|
157.64
|
|
|
$
|
161.95
|
|
|
$
|
162.54
|
|
|
Los Angeles, CA (2)
|
|
Holiday Inn
|
|
405
|
|
|
100.46
|
|
|
123.24
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
Oakland, CA (3)
|
|
Courtyard
|
|
162
|
|
|
173.05
|
|
|
169.58
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
Weighted Average
|
|
|
|
1,070
|
|
|
$
|
132.61
|
|
|
$
|
144.06
|
|
|
$
|
157.64
|
|
|
$
|
161.95
|
|
|
$
|
162.54
|
|
|
|
|
(1)
|
Represents the trailing 12-months average daily rate as of December 31st of each historical year, calculated by dividing the amount of room revenue by the number of occupied rooms. For sold properties, the average daily rate is presented for our period of ownership only.
|
|
(2)
|
This property was sold on July 19, 2016.
|
|
(3)
|
This property was sold on February 2, 2016.
|
|
|
|
|
|
|
|
Revenue Per Available Room/Suite ($) (1)
|
|||||||||||||||||||
|
Hotel Location
|
|
Franchise
|
|
Rooms
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|||||||||||
|
Sacramento, CA
|
|
Sheraton
|
|
503
|
|
|
$
|
114.83
|
|
|
$
|
119.44
|
|
|
$
|
128.43
|
|
|
$
|
129.73
|
|
|
$
|
127.09
|
|
|
Los Angeles, CA (2)
|
|
Holiday Inn
|
|
405
|
|
|
88.35
|
|
|
99.98
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
Oakland, CA (3)
|
|
Courtyard
|
|
162
|
|
|
141.72
|
|
|
126.00
|
|
|
N/A
|
|
|
N/A
|
|
|
N/A
|
|
|||||
|
Weighted Average
|
|
|
|
1,070
|
|
|
$
|
108.88
|
|
|
$
|
113.73
|
|
|
$
|
128.43
|
|
|
$
|
129.73
|
|
|
$
|
127.09
|
|
|
|
|
(1)
|
Represents the trailing 12-months RevPAR as of December 31st of each historical year, calculated by dividing the amount of room revenue by the number of available rooms. For sold properties, RevPAR is presented for our period of ownership only.
|
|
(2)
|
This property was sold on July 19, 2016.
|
|
(3)
|
This property was sold on February 2, 2016.
|
|
|
|
Outstanding
|
|
|
|
|
|
Balance Due
|
|
|
||||
|
|
|
Principal
|
|
|
|
|
|
At Maturity
|
|
|
||||
|
|
|
Balance
|
|
Interest
|
|
Maturity
|
|
Date
|
|
Prepayment/
|
||||
|
Property
|
|
(in thousands)
|
|
Rate
|
|
Date
|
|
(in thousands)
|
|
Defeasance
|
||||
|
1 Kaiser Plaza
|
|
$
|
97,100
|
|
|
4.14%
|
|
7/1/2026
|
|
$
|
97,100
|
|
|
(1)
|
|
Total/Weighted Average
|
|
$
|
97,100
|
|
|
4.14%
|
|
|
|
$
|
97,100
|
|
|
|
|
|
|
(1)
|
Loan is generally not prepayable prior to April 1, 2026.
|
|
Tenant
|
|
NAICS Code
|
|
Lease Expiration
|
|
Annualized Rent (1)
(in thousands) |
|
% of Annualized Rent
|
|
Rentable Square Feet
|
|
% of Occupied Square Feet
|
|
Renewal Option
|
|||||
|
Kaiser Foundation Health Plan, Inc.
|
|
Health Care and Social Assistance
|
|
2025-2027 (3) (4)
|
|
$
|
15,536
|
|
|
69.6
|
%
|
|
373,938
|
|
|
71.7
|
%
|
|
Yes (2)
|
|
Total
|
|
|
|
|
|
$
|
15,536
|
|
|
69.6
|
%
|
|
373,938
|
|
|
71.7
|
%
|
|
|
|
|
|
(1)
|
Represents gross monthly base rent, as of
December 31, 2019
, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
(2)
|
The Kaiser Foundation Health Plan, Inc. lease agreements include a renewal option, except with respect to
30,481
of the occupied square feet.
|
|
(3)
|
Includes
7,161
square feet of month-to-month leases as of
December 31, 2019
.
|
|
(4)
|
Prior to
February 28, 2023
, the tenant may terminate up to
140,000
square feet of space in the aggregate (of which no more than
100,000
rentable square feet may be terminated with respect to the rentable square feet expiring in
2027
), effective as of any date specified by the tenant in a written notice given to us at least 12 months prior to the termination, in exchange for a termination penalty. From and after
February 28, 2023
with respect to the rentable square feet expiring in
2025
, and
February 28, 2025
with respect to rentable square feet expiring in
2027
, the tenant has the right to terminate all or any portions of its lease with us, effective as of any date specified by the tenant in a written notice given to us at least
15
months prior to the termination, in each case in exchange for a termination penalty. The amount of such termination penalties is dependent on a variety of factors, including but not limited to the date of the termination notice, the amount of the square feet to be terminated and the location within the building of the space to be terminated.
|
|
Year of Lease Expiration
|
|
Square Feet
of Expiring Leases |
|
% of Square Feet
Expiring |
|
Annualized Rent (1)
(in thousands) |
|
% of Annualized Rent
Expiring |
|
Annualized Rent Per Occupied Square Foot
|
|||||||
|
2020 (2)
|
|
54,969
|
|
|
10.6
|
%
|
|
$
|
1,984
|
|
|
8.9
|
%
|
|
$
|
36.09
|
|
|
2021
|
|
40,548
|
|
|
7.8
|
%
|
|
2,033
|
|
|
9.1
|
%
|
|
50.14
|
|
||
|
2022
|
|
19,450
|
|
|
3.7
|
%
|
|
956
|
|
|
4.3
|
%
|
|
49.15
|
|
||
|
2023
|
|
27,673
|
|
|
5.3
|
%
|
|
1,346
|
|
|
6.0
|
%
|
|
48.64
|
|
||
|
2024
|
|
2,842
|
|
|
0.5
|
%
|
|
173
|
|
|
0.8
|
%
|
|
60.87
|
|
||
|
2025
|
|
292,436
|
|
|
56.1
|
%
|
|
12,117
|
|
|
54.3
|
%
|
|
41.43
|
|
||
|
2026
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
2027
|
|
83,696
|
|
|
16.0
|
%
|
|
3,714
|
|
|
16.6
|
%
|
|
44.37
|
|
||
|
2028
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
2029
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Thereafter
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Total Occupied
|
|
521,614
|
|
|
100.0
|
%
|
|
$
|
22,323
|
|
|
100.0
|
%
|
|
$
|
42.78
|
|
|
Vacant
|
|
18,561
|
|
|
|
|
|
|
|
|
|
||||||
|
Total
|
|
540,175
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
(1)
|
Represents gross monthly base rent, as of
December 31, 2019
, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
(2)
|
Includes
20,030
square feet of month-to-month leases as of
December 31, 2019
.
|
|
Tenant
|
|
NAICS Code
|
|
Lease Expiration
|
|
Annualized Rent (1)
(in thousands) |
|
% of Annualized Rent
|
|
Rentable Square Feet
|
|
% of Occupied Square Feet
|
|
Renewal Option
|
|||||
|
MUFG Union Bank, N.A.
|
|
Finance and Insurance
|
|
2029
|
|
$
|
3,482
|
|
|
41.1
|
%
|
|
27,569
|
|
|
32.8
|
%
|
|
Yes
|
|
3 Arts Entertainment, Inc.
|
|
Arts, Entertainment, and Recreation
|
|
2026 (2)
|
|
2,094
|
(2)
|
|
24.7
|
%
|
|
27,112
|
(2)
|
|
32.3
|
%
|
|
Yes
|
|
|
Teles Properties, Inc.
|
|
Real Estate and Rental and Leasing
|
|
2020
|
|
1,259
|
|
|
14.9
|
%
|
|
12,712
|
|
|
15.1
|
%
|
|
Yes
|
|
|
StockCross Financial Services, Inc.
|
|
Finance and Insurance
|
|
2021
|
|
1,004
|
|
|
11.9
|
%
|
|
8,685
|
|
|
10.3
|
%
|
|
No
|
|
|
Total
|
|
|
|
|
|
$
|
7,839
|
|
|
92.6
|
%
|
|
76,078
|
|
|
90.5
|
%
|
|
|
|
|
|
(1)
|
Represents gross monthly base rent, as of
December 31, 2019
, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
(2)
|
Includes
300
square feet of month-to-month leases as of
December 31, 2019
.
|
|
Year of Lease Expiration
|
|
Square Feet
of Expiring Leases |
|
% of Square Feet
Expiring |
|
Annualized Rent (1)
(in thousands) |
|
% of Annualized Rent
Expiring |
|
Annualized Rent Per Occupied Square Foot
|
|||||||
|
2020 (2)
|
|
14,587
|
|
|
17.4
|
%
|
|
$
|
1,388
|
|
|
16.4
|
%
|
|
$
|
95.15
|
|
|
2021
|
|
11,278
|
|
|
13.4
|
%
|
|
1,189
|
|
|
14.0
|
%
|
|
105.43
|
|
||
|
2022
|
|
3,786
|
|
|
4.5
|
%
|
|
330
|
|
|
3.9
|
%
|
|
87.16
|
|
||
|
2023
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
2024
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
2025
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
2026
|
|
26,812
|
|
|
31.9
|
%
|
|
2,080
|
|
|
24.6
|
%
|
|
77.58
|
|
||
|
2027
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
2028
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
2029
|
|
27,569
|
|
|
32.8
|
%
|
|
3,482
|
|
|
41.1
|
%
|
|
126.30
|
|
||
|
Thereafter
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Total Occupied
|
|
84,032
|
|
|
100.0
|
%
|
|
$
|
8,469
|
|
|
100.0
|
%
|
|
$
|
100.78
|
|
|
Vacant
|
|
13,005
|
|
|
|
|
|
|
|
|
|
||||||
|
Total
|
|
97,037
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
(1)
|
Represents gross monthly base rent, as of
December 31, 2019
, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
(2)
|
Includes
300
square feet of month-to-month leases as of
December 31, 2019
.
|
|
|
|
Regular
|
|
|
||||
|
|
|
Quarterly
|
|
Special
|
||||
|
|
|
Cash Dividends
|
|
Cash Dividends
|
||||
|
Quarter Ended
|
|
Per Share (1)
|
|
Per Share (1) (2)
|
||||
|
December 31, 2019
|
|
$
|
0.075
|
|
|
$
|
—
|
|
|
September 30, 2019
|
|
$
|
0.075
|
|
|
$
|
42.000
|
|
|
June 30, 2019
|
|
$
|
0.375
|
|
|
$
|
—
|
|
|
March 31, 2019
|
|
$
|
0.375
|
|
|
$
|
—
|
|
|
December 31, 2018
|
|
$
|
0.375
|
|
|
$
|
—
|
|
|
September 30, 2018
|
|
$
|
0.375
|
|
|
$
|
—
|
|
|
June 30, 2018
|
|
$
|
0.375
|
|
|
$
|
—
|
|
|
March 31, 2018
|
|
$
|
0.375
|
|
|
$
|
—
|
|
|
|
|
(1)
|
Amounts have been adjusted to give retroactive effect to the Reverse Stock Split.
|
|
(2)
|
On August 30, 2019, in connection with the Program to Unlock Embedded Value in Our Portfolio and Improve Trading Liquidity of Our Common Stock, as defined in "Item 1—Business" of this Annual Report on Form 10-K, we paid a special cash dividend of
$42.00
per share of Common Stock (
$14.00
per share of Common Stock prior to the Reverse Stock Split), or
$613,294,000
in the aggregate, to stockholders of record at the close of business on August 19, 2019. The Special Dividend was funded primarily by the net proceeds (after the repayment of debt) received from the sale of
ten
properties during 2019 and borrowings on our revolving credit facility.
|
|
|
|
|
|
|
|
Number of shares of
|
||
|
|
|
|
|
|
|
Common Stock remaining
|
||
|
|
|
Number of shares of
|
|
|
|
available for future
|
||
|
|
|
Common Stock to be
|
|
|
|
issuances under equity
|
||
|
|
|
issued upon exercise
|
|
Weighted average
|
|
compensation plans
|
||
|
|
|
of outstanding
|
|
exercise price of
|
|
(all in restricted shares
|
||
|
Plan Category
|
|
options
|
|
outstanding options
|
|
of Common Stock) (1)
|
||
|
Equity incentive plan
|
|
—
|
|
|
N/A
|
|
92,014
|
|
|
|
|
(1)
|
All share amounts have been adjusted to give retroactive effect to the Reverse Stock Split.
|
|
|
|
Cumulative return on $100 invested on December 31, 2014 as of December 31,
|
||||||||||||||||||||||
|
Index
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
||||||||||||
|
CIM Commercial Trust Corporation
|
|
$
|
100.00
|
|
|
$
|
108.66
|
|
|
$
|
113.84
|
|
|
$
|
170.95
|
|
|
$
|
140.27
|
|
|
$
|
162.55
|
|
|
S&P 500
|
|
100.00
|
|
|
101.38
|
|
|
113.51
|
|
|
138.29
|
|
|
132.23
|
|
|
173.86
|
|
||||||
|
FTSE NAREIT Equity REIT
|
|
100.00
|
|
|
103.18
|
|
|
112.25
|
|
|
118.11
|
|
|
112.63
|
|
|
141.89
|
|
||||||
|
|
|
Period
|
|
Total Number
of Shares Purchased |
|
Average
Price Paid Per Share |
|
Total Number of
Shares Purchased as Part of Publicly Announced Plans or Programs |
|
Maximum Dollar
Value of Shares That May Yet Be Purchased Under the Plans or Programs |
||||||
|
October 1, 2019 to October 31, 2019
|
|
2,468,390
|
(1)
|
|
$
|
19.17
|
|
|
—
|
|
|
$
|
—
|
|
|
November 1, 2019 to November 30, 2019
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
December 1, 2019 to December 31, 2019
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
|
2,468,390
|
|
|
$
|
19.17
|
|
|
—
|
|
|
|
||
|
|
|
(1)
|
Reflects shares of Common Stock that were purchased by the Administrator for its own account from Urban Partners II, LLC, a Delaware limited liability company and affiliate of CIM Group, on October 11, 2019 in a private transaction.
|
|
Period
|
|
Total Number
of Shares Purchased |
|
Average
Price Paid Per Share |
|
Total Number of
Shares Purchased as Part of Publicly Announced Plans or Programs |
|
Maximum Dollar
Value of Shares That May Yet Be Purchased Under the Plans or Programs |
||||||
|
October 1, 2019 to October 31, 2019
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
November 1, 2019 to November 30, 2019
|
|
2,693,580
|
(1)
|
|
29.12
|
(2)
|
|
—
|
|
|
—
|
|
||
|
December 1, 2019 to December 31, 2019
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
|
2,693,580
|
|
|
$
|
29.12
|
|
|
—
|
|
|
|
||
|
|
|
(1)
|
Reflects shares of Series L Preferred Stock that were repurchased by the Company pursuant to a tender offer commenced on October 22, 2019 for the purchase of up to
2,693,580
shares of Series L Preferred Stock, representing one‑third of the then‑outstanding shares of Series L Preferred Stock. The tender offer was oversubscribed and expired on November 20, 2019.
|
|
(2)
|
The purchase price of
$29.12
per share was converted to ILS prior to payment to the tendering stockholders and includes
$1.39
of accrued and unpaid dividends on the Series L Preferred Stock as of
November 20, 2019
.
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Consolidated Operating Data:
|
(in thousands, except per share amounts)
|
||||||||||||||||||
|
Total revenues (1)
|
$
|
139,989
|
|
|
$
|
197,470
|
|
|
$
|
236,059
|
|
|
$
|
265,571
|
|
|
$
|
275,935
|
|
|
Total expenses (1) (2)
|
226,690
|
|
|
195,403
|
|
|
263,023
|
|
|
272,879
|
|
|
272,109
|
|
|||||
|
Gain on sale of real estate (2)
|
433,104
|
|
|
—
|
|
|
408,098
|
|
|
39,666
|
|
|
3,092
|
|
|||||
|
Income from continuing operations before provision for income taxes
|
346,403
|
|
|
2,067
|
|
|
381,134
|
|
|
32,358
|
|
|
6,918
|
|
|||||
|
Provision for income taxes
|
882
|
|
|
925
|
|
|
1,376
|
|
|
1,646
|
|
|
806
|
|
|||||
|
Net income from continuing operations
|
345,521
|
|
|
1,142
|
|
|
379,758
|
|
|
30,712
|
|
|
6,112
|
|
|||||
|
Net income from discontinued operations (3)
|
—
|
|
|
—
|
|
|
—
|
|
|
3,853
|
|
|
18,291
|
|
|||||
|
Net income
|
345,521
|
|
|
1,142
|
|
|
379,758
|
|
|
34,565
|
|
|
24,403
|
|
|||||
|
Net loss (income) attributable to noncontrolling interests
|
152
|
|
|
(21
|
)
|
|
(21
|
)
|
|
(18
|
)
|
|
(11
|
)
|
|||||
|
Net income attributable to the Company
|
345,673
|
|
|
1,121
|
|
|
379,737
|
|
|
34,547
|
|
|
24,392
|
|
|||||
|
Redeemable preferred stock dividends declared or accumulated
|
(17,095
|
)
|
|
(15,423
|
)
|
|
(1,926
|
)
|
|
(9
|
)
|
|
—
|
|
|||||
|
Redeemable preferred stock redemptions
|
(5,882
|
)
|
|
4
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|||||
|
Net income (loss) attributable to common stockholders
|
$
|
322,696
|
|
|
$
|
(14,298
|
)
|
|
$
|
377,813
|
|
|
$
|
34,538
|
|
|
$
|
24,392
|
|
|
Funds from operations (FFO) attributable to common stockholders (4) (5)
|
$
|
(14,034
|
)
|
|
$
|
38,930
|
|
|
$
|
41,179
|
|
|
$
|
66,840
|
|
|
$
|
93,661
|
|
|
Cash dividends on common stock (6)
|
$
|
13,140
|
|
|
$
|
21,895
|
|
|
$
|
38,327
|
|
|
$
|
77,316
|
|
|
$
|
85,389
|
|
|
Cash dividends per share of common stock (6) (7)
|
$
|
0.900
|
|
|
$
|
1.500
|
|
|
$
|
1.782
|
|
|
$
|
2.625
|
|
|
$
|
2.625
|
|
|
Weighted average shares of common stock outstanding (7)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
|
14,598
|
|
|
14,597
|
|
|
23,021
|
|
|
30,443
|
|
|
32,529
|
|
|||||
|
Diluted
|
16,493
|
|
|
14,597
|
|
|
23,023
|
|
|
30,443
|
|
|
32,529
|
|
|||||
|
|
|
(1)
|
To conform with the current period presentation, consistent with ASU 2016-02, bad debt expense associated with changes in the Company's collectability assessment for operating leases has been reclassified as an adjustment to rental and other property income rather than rental and other property operating expenses. The impact of this reclassification resulted in a
$254,000
,
$317,000
,
$360,000
and
$1,013,000
decrease in total expenses and total revenues for the years ended
December 31, 2018
,
2017
,
2016
and
2015
, respectively.
|
|
(2)
|
To conform with the current period presentation, we reclassified
$6,361,000
from gain on sale of real estate to loss on early extinguishment of debt, which is included with total expenses on the consolidated statement of operations for the year ended December 31, 2017.
|
|
(3)
|
Net income from discontinued operations represents revenues and expenses from the parts of our lending segment acquired in March 2014 in connection with the merger, which were discontinued during 2015 and 2016. On December 17, 2015, we sold substantially all of our commercial mortgage loans with a carrying value of
$77,121,000
to an unrelated third-party and recognized a gain of
$5,151,000
. On December 29, 2016, we sold our commercial real estate lending subsidiary, which was classified as held for sale and had a carrying value of
$27,587,000
, which was equal to management's estimate of fair value, to a fund managed by an affiliate of CIM Group. We did not recognize any gain or loss in connection with the transaction. Management's estimate of fair value was determined with assistance from an independent third-party valuation firm.
|
|
(4)
|
See “—Funds from Operations” below for a discussion of why we believe funds from operations ("FFO") is a useful supplemental measure of operating performance and the limitations of FFO as a measurement tool and a reconciliation of net income (loss) attributable to common stockholders to FFO attributable to common stockholders.
|
|
(5)
|
To conform with the current period presentation, we reclassified
$6,361,000
from gain on sale of real estate to loss on early extinguishment of debt, which reduced FFO for the year ended
December 31, 2017
.
|
|
(6)
|
Cash dividends in 2019 do not include the Special Dividend of
$42.00
per share of Common Stock paid to stockholders of record at the close of business on August 19, 2019. Cash dividends in 2017 do not include the special cash dividends that allowed the common stockholders that did not participate in the September 14, 2016, June 12, 2017 and December 18, 2017 private share repurchases to receive the economic benefit of such repurchases. Urban II, an affiliate of CIM REIT and CIM Urban, waived its right to receive these special cash dividends as to its shares of our Common Stock owned as of the applicable record dates.
|
|
(7)
|
All share and per share amounts have been adjusted to give retroactive effect to the Reverse Stock Split.
|
|
|
At December 31,
|
||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
Consolidated Balance Sheet Data:
|
(in thousands)
|
||||||||||||||||||
|
Total assets
|
$
|
667,592
|
|
|
$
|
1,342,401
|
|
|
$
|
1,336,388
|
|
|
$
|
2,022,884
|
|
|
$
|
2,092,060
|
|
|
Debt
|
$
|
307,421
|
|
|
$
|
588,671
|
|
|
$
|
630,852
|
|
|
$
|
967,886
|
|
|
$
|
693,956
|
|
|
Redeemable preferred stock
|
$
|
36,841
|
|
|
$
|
35,733
|
|
|
$
|
27,924
|
|
|
$
|
1,426
|
|
|
$
|
—
|
|
|
Equity
|
$
|
278,195
|
|
|
$
|
617,275
|
|
|
$
|
626,705
|
|
|
$
|
966,589
|
|
|
$
|
1,297,347
|
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2019
|
|
2018
|
|
2017
|
|
2016
|
|
2015
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
|
Net income (loss) attributable to common stockholders (1) (2)
|
$
|
322,696
|
|
|
$
|
(14,298
|
)
|
|
$
|
377,813
|
|
|
$
|
34,538
|
|
|
$
|
24,392
|
|
|
Depreciation and amortization
|
27,374
|
|
|
53,228
|
|
|
58,364
|
|
|
71,968
|
|
|
72,361
|
|
|||||
|
Impairment of real estate
|
69,000
|
|
|
—
|
|
|
13,100
|
|
|
—
|
|
|
—
|
|
|||||
|
Gain on sale of depreciable assets
|
(433,104
|
)
|
|
—
|
|
|
(408,098
|
)
|
|
(39,666
|
)
|
|
(3,092
|
)
|
|||||
|
FFO attributable to common stockholders (1) (2)
|
$
|
(14,034
|
)
|
|
$
|
38,930
|
|
|
$
|
41,179
|
|
|
$
|
66,840
|
|
|
$
|
93,661
|
|
|
|
|
(1)
|
During the years ended
December 31, 2019
,
2018
,
2017
and
2016
, we recognized
$29,982,000
,
$808,000
,
$8,215,000
, and
$417,000
, respectively, of loss on early extinguishment of debt. Such losses are included in, and have the effect of reducing, net income (loss) attributable to common stockholders and FFO attributable to common stockholders, because loss on early extinguishment of debt is not an adjustment prescribed by NAREIT.
|
|
(2)
|
During the year ended
December 31, 2019
, the Company recognized redeemable preferred stock redemptions of
$5,882,000
primarily in connection with the Tender Offer. Such amount is included in, and has the effect of reducing, net income (loss) attributable to common stockholders and FFO attributable to common stockholders, because redeemable preferred stock redemptions are not an adjustment prescribed by NAREIT.
|
|
•
|
Sale of Assets
. During 2019, the Company sold eight properties in accordance with the approval of its then‑principal stockholder, and an additional two properties (one office property and one development site in Washington, D.C.) after evaluating each asset within its portfolio and the intrinsic value of each property. The Asset Sale generated an aggregate gross sales price to the Company of
$990,996,000
.
|
|
•
|
Repayment of Certain Indebtedness
. We used a portion of the net proceeds from the Asset Sale to repay balances on certain of the Company’s indebtedness.
|
|
•
|
Return of Capital to Holders of Common Stock
. On
August 30, 2019
, we paid a Special Dividend of
$42.00
per share of Common Stock (
$14.00
per share of Common Stock prior to the Reverse Stock Split), or
$613,294,000
in the aggregate, to stockholders of record of our Common Stock at the close of business on
August 19, 2019
.
|
|
•
|
CIM REIT Liquidation
. In connection with its liquidation process, CIM REIT, the former indirect principal stockholder of the Company, (i) distributed during the year ended
December 31, 2019
approximately
10,624,000
shares of our Common Stock formerly indirectly held by CIM REIT, representing approximately
72.8%
of the outstanding shares of our Common Stock, to a diverse group of institutional investors that were former members of CIM REIT and (ii) sold, in October 2019,
2,468,390
shares of our Common Stock formerly indirectly held by CIM REIT, representing approximately
16.9%
of the outstanding shares of our Common Stock, for
$19.1685
per share to an affiliate of CIM Group in a private transaction. As of
March 12, 2020
, CIM Group, its affiliates, and our officers and directors have an aggregate economic interest in approximately
19.6%
of the outstanding shares of our Common Stock.
|
|
|
As of December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
Occupancy (1)
|
86.7
|
%
|
|
93.2
|
%
|
|
94.2
|
%
|
|||
|
Annualized rent per occupied square foot (1)(2)(3)
|
$
|
48.18
|
|
|
$
|
45.21
|
|
|
$
|
41.00
|
|
|
|
|
(1)
|
The information presented in this table represents historical information as of the date indicated without giving effect to any property sales occurring thereafter. We sold eight office properties, one development site and one parking garage during the year ended
December 31, 2019
, we acquired one office property during the year ended
December 31, 2018
, and we sold six office properties and one parking garage during the year ended
December 31, 2017
. Excluding these properties, the occupancy and annualized rent per occupied square foot were
86.7%
and
$43.83
as of
December 31, 2019
,
94.7%
and
$39.90
as of
December 31, 2018
and
94.9%
and
$37.89
as of
December 31, 2017
.
|
|
(2)
|
Other than as set forth in (3) below, represents gross monthly base rent under leases commenced as of the specified periods, multiplied by twelve. This amount reflects total cash rent before abatements. Total abatements for the years ended
December 31, 2019
,
2018
and
2017
were
$1,816,000
,
$5,146,000
and
$3,128,000
, respectively. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent. Annualized rent for certain office properties includes rent attributable to retail.
|
|
(3)
|
1130 Howard Street was acquired on December 29, 2017. The annualized rent as of December 31, 2017 for 12,944 rentable square feet of the building is presented using the actual rental income under a signed lease with a different tenant who took possession in March 2018, as the space was occupied by the prior owner and annualized rent under the short-term lease was de minimis.
|
|
|
For the Three Months Ended
|
||||||||||||||
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||
|
|
2020
|
|
2020
|
|
2020
|
|
2020
|
||||||||
|
Expiring Cash Rents:
|
|
|
|
|
|
|
|
||||||||
|
Expiring square feet (1)
|
45,949
|
|
|
39,542
|
|
|
20,740
|
|
|
65,798
|
|
||||
|
Expiring rent per square foot (2)
|
$
|
33.54
|
|
|
$
|
59.30
|
|
|
$
|
42.82
|
|
|
$
|
40.82
|
|
|
|
|
(1)
|
Month-to-month tenants occupying a total of
22,416
square feet are included in the expiring leases in the first quarter listed.
|
|
(2)
|
Represents gross monthly base rent, as of
December 31, 2019
, under leases expiring during the periods above, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
|
|
|
|
|
New Cash
|
|
Expiring Cash
|
||||||
|
|
Number of
|
|
Rentable
|
|
Rents per Square
|
|
Rents per Square
|
||||||
|
|
Leases (1)
|
|
Square Feet
|
|
Foot (2)
|
|
Foot (2)
|
||||||
|
Twelve Months Ended December 31, 2019
|
26
|
|
|
103,979
|
|
|
$
|
42.75
|
|
|
$
|
38.30
|
|
|
|
|
(1)
|
Based on the number of tenants that signed leases.
|
|
(2)
|
Cash rents represent gross monthly base rent, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
|
|
|
For the Year Ended
|
||||||||||
|
|
December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
Occupancy
|
78.2
|
%
|
|
80.1
|
%
|
|
81.5
|
%
|
|||
|
ADR
|
$
|
162.54
|
|
|
$
|
161.95
|
|
|
$
|
157.64
|
|
|
RevPAR
|
$
|
127.09
|
|
|
$
|
129.73
|
|
|
$
|
128.43
|
|
|
|
Year Ended
|
|
|
|
|
|||||||||
|
|
December 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Total revenues
|
$
|
139,989
|
|
|
$
|
197,470
|
|
|
$
|
(57,481
|
)
|
|
(29.1
|
)%
|
|
Total expenses
|
$
|
226,690
|
|
|
$
|
195,403
|
|
|
$
|
31,287
|
|
|
16.0
|
%
|
|
Gain on sale of real estate
|
$
|
433,104
|
|
|
$
|
—
|
|
|
$
|
433,104
|
|
|
—
|
|
|
Net income
|
$
|
345,521
|
|
|
$
|
1,142
|
|
|
$
|
344,379
|
|
|
—
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(in thousands)
|
||||||
|
Net income (loss) attributable to common stockholders (1) (2)
|
$
|
322,696
|
|
|
$
|
(14,298
|
)
|
|
Depreciation and amortization
|
27,374
|
|
|
53,228
|
|
||
|
Impairment of real estate
|
69,000
|
|
|
—
|
|
||
|
Gain on sale of depreciable assets
|
(433,104
|
)
|
|
—
|
|
||
|
FFO attributable to common stockholders (1) (2)
|
$
|
(14,034
|
)
|
|
$
|
38,930
|
|
|
|
|
(1)
|
During the years ended
December 31, 2019
and
2018
, we recognized
$29,982,000
and
$808,000
, respectively, of loss on early extinguishment of debt. Such losses are included in, and have the effect of reducing, net income (loss) attributable to common stockholders and FFO attributable to common stockholders, because loss on early extinguishment of debt is not an adjustment prescribed by NAREIT.
|
|
(2)
|
During the year ended
December 31, 2019
, the Company recognized redeemable preferred stock redemptions of
$5,882,000
primarily in connection with the Tender Offer. Such amount is included in, and has the effect of reducing, net income (loss) attributable to common stockholders and FFO attributable to common stockholders, because redeemable preferred stock redemptions are not an adjustment prescribed by NAREIT.
|
|
|
Year Ended
|
|
|
|
|
|||||||||
|
|
December 31,
|
|
Change
|
|||||||||||
|
|
2019
|
|
2018
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|||||||
|
Office
|
$
|
86,948
|
|
|
$
|
147,811
|
|
|
$
|
(60,863
|
)
|
|
(41.2
|
)%
|
|
Hotel
|
$
|
38,748
|
|
|
$
|
38,789
|
|
|
$
|
(41
|
)
|
|
(0.1
|
)%
|
|
Lending
|
$
|
10,964
|
|
|
$
|
10,870
|
|
|
$
|
94
|
|
|
0.9
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Expenses:
|
|
|
|
|
|
|
|
|||||||
|
Office
|
$
|
37,159
|
|
|
$
|
57,004
|
|
|
$
|
(19,845
|
)
|
|
(34.8
|
)%
|
|
Hotel
|
$
|
26,424
|
|
|
$
|
25,295
|
|
|
$
|
1,129
|
|
|
4.5
|
%
|
|
Lending
|
$
|
5,826
|
|
|
$
|
5,714
|
|
|
$
|
112
|
|
|
2.0
|
%
|
|
|
Year Ended
|
|
|
|
|
|||||||||
|
|
December 31,
|
|
Change
|
|||||||||||
|
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Total revenues
|
$
|
197,470
|
|
|
$
|
236,059
|
|
|
$
|
(38,589
|
)
|
|
(16.3
|
)%
|
|
Total expenses
|
$
|
195,403
|
|
|
$
|
263,023
|
|
|
$
|
(67,620
|
)
|
|
(25.7
|
)%
|
|
Gain on sale of real estate
|
$
|
—
|
|
|
$
|
408,098
|
|
|
$
|
(408,098
|
)
|
|
—
|
|
|
Net income
|
$
|
1,142
|
|
|
$
|
379,758
|
|
|
$
|
(378,616
|
)
|
|
—
|
|
|
|
Year Ended December 31,
|
||||||
|
|
2018
|
|
2017
|
||||
|
|
(in thousands)
|
||||||
|
Net (loss) income attributable to common stockholders (1)
|
$
|
(14,298
|
)
|
|
$
|
377,813
|
|
|
Depreciation and amortization
|
53,228
|
|
|
58,364
|
|
||
|
Impairment of real estate
|
|
|
13,100
|
|
|||
|
Gain on sale of depreciable assets
|
—
|
|
|
(408,098
|
)
|
||
|
FFO attributable to common stockholders (1)
|
$
|
38,930
|
|
|
$
|
41,179
|
|
|
|
|
(1)
|
During the years ended
December 31, 2018
and
2017
, we recognized
$808,000
and
$8,215,000
, respectively, of loss on early extinguishment of debt. Such losses are included in, and have the effect of reducing, net income (loss) attributable to common stockholders and FFO attributable to common stockholders, because loss on early extinguishment of debt is not an adjustment prescribed by NAREIT.
|
|
|
Year Ended
|
|
|
|
|
|||||||||
|
|
December 31,
|
|
Change
|
|||||||||||
|
|
2018
|
|
2017
|
|
$
|
|
%
|
|||||||
|
|
(dollars in thousands)
|
|||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|||||||
|
Office
|
$
|
147,811
|
|
|
$
|
173,853
|
|
|
$
|
(26,042
|
)
|
|
(15.0
|
)%
|
|
Hotel
|
$
|
38,789
|
|
|
$
|
38,585
|
|
|
$
|
204
|
|
|
0.5
|
%
|
|
Multifamily
|
$
|
—
|
|
|
$
|
13,400
|
|
|
$
|
(13,400
|
)
|
|
—
|
|
|
Lending
|
$
|
10,870
|
|
|
$
|
10,221
|
|
|
$
|
649
|
|
|
6.3
|
%
|
|
|
|
|
|
|
|
|
|
|||||||
|
Expenses:
|
|
|
|
|
|
|
|
|||||||
|
Office
|
$
|
57,004
|
|
|
$
|
69,631
|
|
|
$
|
(12,627
|
)
|
|
(18.1
|
)%
|
|
Hotel
|
$
|
25,295
|
|
|
$
|
25,136
|
|
|
$
|
159
|
|
|
0.6
|
%
|
|
Multifamily
|
$
|
—
|
|
|
$
|
7,952
|
|
|
$
|
(7,952
|
)
|
|
—
|
|
|
Lending
|
$
|
5,714
|
|
|
$
|
4,888
|
|
|
$
|
826
|
|
|
16.9
|
%
|
|
|
Payments Due by Period
|
||||||||||||||||||
|
Contractual Obligations
|
Total
|
|
2020
|
|
2021 - 2022
|
|
2023 - 2024
|
|
Thereafter
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
|
Debt:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Mortgages payable
|
$
|
97,100
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
97,100
|
|
|
Other (1) (2)
|
202,352
|
|
|
2,650
|
|
|
155,740
|
|
|
2,692
|
|
|
41,270
|
|
|||||
|
Secured borrowings (2)
|
12,152
|
|
|
1,893
|
|
|
941
|
|
|
1,038
|
|
|
8,280
|
|
|||||
|
Interest and fees:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Debt (3)
|
73,537
|
|
|
12,088
|
|
|
22,962
|
|
|
13,061
|
|
|
25,426
|
|
|||||
|
Other contractual obligations:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Borrower advances
|
3,250
|
|
|
3,250
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Loan commitments
|
9,696
|
|
|
9,696
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Tenant improvements
|
7,747
|
|
|
4,547
|
|
|
580
|
|
|
2,620
|
|
|
—
|
|
|||||
|
Operating leases
|
106
|
|
|
106
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total contractual obligations
|
$
|
405,940
|
|
|
$
|
34,230
|
|
|
$
|
180,223
|
|
|
$
|
19,411
|
|
|
$
|
172,076
|
|
|
|
|
(1)
|
Represents the junior subordinated notes, SBA 7(a) loan-backed notes, and revolving credit facility.
|
|
(2)
|
Principal payments on SBA 7(a) loan-backed notes, which are included in Other, and secured borrowings are generally dependent upon cash flows received from the underlying loans. Our estimate of their repayment is based on scheduled payments on the underlying loans. Our estimate will differ from actual amounts to the extent we experience prepayments and or loan liquidations or charge-offs. No payment is due unless payments are received from the borrowers on the underlying loans.
|
|
(3)
|
Excludes premiums and discounts. For the mortgage payable and junior subordinated notes, the interest expense is calculated based on the effective interest rate on the related debt. For our revolving credit facility, we use the balance outstanding and the applicable rates in effect at
December 31, 2019
to calculate the unused commitment fees. For our secured borrowings related to our government guaranteed loans, we use the variable rate in effect at
December 31, 2019
.
|
|
Declaration Date
|
|
Payment Date
|
|
Number of Shares
|
|
Cash Dividends
|
||
|
|
|
|
|
|
|
(in thousands)
|
||
|
December 3, 2019
|
|
January 15, 2020
|
|
4,468,315
|
|
$
|
1,467
|
|
|
August 8, 2019
|
|
October 15, 2019
|
|
4,091,980
|
|
$
|
1,318
|
|
|
June 4, 2019
|
|
July 15, 2019
|
|
3,601,721
|
|
$
|
1,150
|
|
|
February 20, 2019
|
|
April 15, 2019
|
|
3,149,924
|
|
$
|
1,010
|
|
|
December 4, 2018
|
|
January 15, 2019
|
|
2,847,150
|
|
$
|
890
|
|
|
August 22, 2018
|
|
October 15, 2018
|
|
2,457,119
|
|
$
|
769
|
|
|
June 4, 2018
|
|
July 16, 2018
|
|
2,149,863
|
|
$
|
662
|
|
|
March 6, 2018
|
|
April 16, 2018
|
|
1,674,841
|
|
$
|
493
|
|
|
Declaration Date
|
|
Payment Date
|
|
Number of Shares
|
|
Cash Dividends
|
||
|
|
|
|
|
|
|
(in thousands)
|
||
|
December 3, 2019
|
|
January 16, 2020
|
|
5,387,160
|
|
$
|
8,406
|
(1)
|
|
December 4, 2018
|
|
January 17, 2019
|
|
8,080,740
|
|
$
|
14,045
|
(2)
|
|
|
|
(1)
|
Excludes
$3,744,000
, which represents a prorated cash dividend from January 1, 2019 to November 20, 2019 related to the
2,693,580
shares of Series L Preferred Stock that were repurchased in connection with the Series L Preferred Stock Tender Offer on November 20, 2019.
|
|
(2)
|
Includes
$1,436,000
, which represents a prorated cash dividend from November 20, 2017 to December 31, 2017. For the year ended December 31, 2017, the accumulated dividends of
$1,436,000
are included in the numerator for purposes of calculating basic and diluted net income (loss) attributable to common stockholders per share.
|
|
Declaration Date
|
|
Payment Date
|
|
Type (1)
|
|
Cash Dividend Per
Common Share (1) |
||
|
December 3, 2019
|
|
December 27, 2019
|
|
Regular Quarterly
|
|
$
|
0.075
|
|
|
August 8, 2019
|
|
September 18, 2019
|
|
Regular Quarterly
|
|
$
|
0.075
|
|
|
August 8, 2019
|
|
August 30, 2019
|
|
Special Cash
|
|
$
|
42.000
|
|
|
June 4, 2019
|
|
June 27, 2019
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
February 20, 2019
|
|
March 25, 2019
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
December 4, 2018
|
|
December 27, 2018
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
August 22, 2018
|
|
September 25, 2018
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
June 4, 2018
|
|
June 28, 2018
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
March 6, 2018
|
|
March 29, 2018
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
|
|
(1)
|
Amounts have been adjusted to give retroactive effect to the Reverse Stock Split.
|
|
Exhibit No.
|
|
Document
|
|
3.1
|
|
|
|
3.1(a)
|
|
|
|
3.1(b)
|
|
|
|
3.1(c)
|
|
|
|
3.1(d)
|
|
|
|
3.1(e)
|
|
|
|
3.2
|
|
|
|
3.3
|
|
|
|
3.4
|
|
|
|
3.5
|
|
|
|
3.6
|
|
|
|
*4.1
|
|
|
|
4.2
|
|
|
|
4.3
|
|
|
|
4.4
|
|
|
|
4.5
|
|
|
|
4.6
|
|
|
|
4.7
|
|
|
|
4.8
|
|
|
|
+10.1
|
|
|
|
+10.2
|
|
|
|
+10.3
|
|
|
|
10.4
|
|
|
|
10.5
|
|
|
|
10.6
|
|
|
|
10.7
|
|
|
|
10.8
|
|
|
|
10.9
|
|
|
|
10.10
|
|
|
|
*10.11
|
|
|
|
10.12
|
|
|
|
10.13
|
|
|
|
10.14
|
|
|
|
10.15
|
|
|
|
*10.16
|
|
|
|
*21.1
|
|
|
|
*23.1
|
|
|
|
*24.1
|
|
|
|
*31.1
|
|
|
|
*31.2
|
|
|
|
*32.1
|
|
|
|
*32.2
|
|
|
|
|
|
*
|
Filed herewith.
|
|
+
|
Management contract or compensatory plan
|
|
(b)
|
Exhibits
|
|
(c)
|
Excluded Financial Statements
|
|
|
|
CIM Commercial Trust Corporation
|
|
|
|
|
|
|
|
Dated:
|
March 16, 2020
|
By:
|
/s/ DAVID THOMPSON
|
|
|
|
|
David Thompson
|
|
|
|
|
Chief Executive Officer
|
|
|
|
|
|
|
Dated:
|
March 16, 2020
|
By:
|
/s/ NATHAN D. DEBACKER
|
|
|
|
|
Nathan D. DeBacker
|
|
|
|
|
Chief Financial Officer
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ David Thompson
|
|
Chief Executive Officer (Principal Executive
|
|
March 16, 2020
|
|
David Thompson
|
|
Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Nathan D. DeBacker
|
|
Chief Financial Officer (Principal Financial
|
|
March 16, 2020
|
|
Nathan D. DeBacker
|
|
Officer and Principal Accounting Officer)
|
|
|
|
|
|
|
|
|
|
/s/ Douglas Bech
|
|
Director
|
|
March 16, 2020
|
|
Douglas Bech
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Robert Cresci
|
|
Director
|
|
March 16, 2020
|
|
Robert Cresci
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Kelly Eppich
|
|
Director
|
|
March 16, 2020
|
|
Kelly Eppich
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Frank Golay
|
|
Director
|
|
March 16, 2020
|
|
Frank Golay
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Shaul Kuba
|
|
Director
|
|
March 16, 2020
|
|
Shaul Kuba
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Richard Ressler
|
|
Director
|
|
March 16, 2020
|
|
Richard Ressler
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Avraham Shemesh
|
|
Director
|
|
March 16, 2020
|
|
Avraham Shemesh
|
|
|
|
|
|
Financial Statements
|
|
Page
Number
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
ASSETS
|
|
|
|
||||
|
Investments in real estate, net
|
$
|
508,707
|
|
|
$
|
1,040,937
|
|
|
Cash and cash equivalents
|
23,801
|
|
|
54,659
|
|
||
|
Restricted cash
|
12,146
|
|
|
22,512
|
|
||
|
Loans receivable, net
|
68,079
|
|
|
83,248
|
|
||
|
Accounts receivable, net
|
3,520
|
|
|
6,640
|
|
||
|
Deferred rent receivable and charges, net
|
34,857
|
|
|
84,230
|
|
||
|
Other intangible assets, net
|
7,260
|
|
|
9,531
|
|
||
|
Other assets
|
9,222
|
|
|
18,469
|
|
||
|
Assets held for sale, net (Note 3)
|
—
|
|
|
22,175
|
|
||
|
TOTAL ASSETS
|
$
|
667,592
|
|
|
$
|
1,342,401
|
|
|
LIABILITIES, REDEEMABLE PREFERRED STOCK, AND EQUITY
|
|
|
|
||||
|
LIABILITIES:
|
|
|
|
||||
|
Debt, net
|
$
|
307,421
|
|
|
$
|
588,671
|
|
|
Accounts payable and accrued expenses
|
24,309
|
|
|
41,598
|
|
||
|
Intangible liabilities, net
|
1,282
|
|
|
2,872
|
|
||
|
Due to related parties
|
9,431
|
|
|
10,951
|
|
||
|
Other liabilities
|
10,113
|
|
|
16,535
|
|
||
|
Liabilities associated with assets held for sale, net (Note 3)
|
—
|
|
|
28,766
|
|
||
|
Total liabilities
|
352,556
|
|
|
689,393
|
|
||
|
COMMITMENTS AND CONTINGENCIES (Note 15)
|
|
|
|
||||
|
REDEEMABLE PREFERRED STOCK: Series A, $0.001 par value; 36,000,000 shares authorized; 1,630,821 and 1,630,421 shares issued and outstanding, respectively, at December 31, 2019 and 1,566,386 and 1,565,346 shares issued and outstanding, respectively, at December 31, 2018; liquidation preference of $25.00 per share, subject to adjustment
|
36,841
|
|
|
35,733
|
|
||
|
EQUITY:
|
|
|
|
||||
|
Series A cumulative redeemable preferred stock, $0.001 par value; 36,000,000 shares authorized; 2,853,555 and 2,837,094 shares issued and outstanding, respectively, at December 31, 2019 and 1,287,169 and 1,281,804 shares issued and outstanding, respectively, at December 31, 2018; liquidation preference of $25.00 per share, subject to adjustment
|
70,633
|
|
|
31,866
|
|
||
|
Series L cumulative redeemable preferred stock, $0.001 par value; 9,000,000 shares authorized; 8,080,740 and 5,387,160 shares issued and outstanding, respectively, at December 31, 2019 and 8,080,740 shares issued and outstanding at December 31, 2018; liquidation preference of $28.37 per share, subject to adjustment
|
152,834
|
|
|
229,251
|
|
||
|
Common stock, $0.001 and $0.003 par value at December 31, 2019 and 2018, respectively; 900,000,000 shares authorized; 14,602,149 and 14,598,357 shares issued and outstanding at December 31, 2019 and 2018, respectively (1)
|
15
|
|
|
44
|
|
||
|
Additional paid-in capital
|
794,825
|
|
|
790,354
|
|
||
|
Accumulated other comprehensive income
|
—
|
|
|
1,806
|
|
||
|
Distributions in excess of earnings
|
(740,617
|
)
|
|
(436,883
|
)
|
||
|
Total stockholders' equity
|
277,690
|
|
|
616,438
|
|
||
|
Noncontrolling interests
|
505
|
|
|
837
|
|
||
|
Total equity
|
278,195
|
|
|
617,275
|
|
||
|
TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK, AND EQUITY
|
$
|
667,592
|
|
|
$
|
1,342,401
|
|
|
|
|
(1)
|
All share and per share amounts have been adjusted to give retroactive effect to the one-for-three reverse stock split of our common stock effected on September 3, 2019.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
REVENUES:
|
|
|
|
|
|
||||||
|
Rental and other property income
|
$
|
88,331
|
|
|
$
|
147,095
|
|
|
$
|
175,534
|
|
|
Hotel income
|
35,633
|
|
|
35,672
|
|
|
35,576
|
|
|||
|
Interest and other income
|
16,025
|
|
|
14,703
|
|
|
24,949
|
|
|||
|
|
139,989
|
|
|
197,470
|
|
|
236,059
|
|
|||
|
EXPENSES:
|
|
|
|
|
|
||||||
|
Rental and other property operating
|
62,928
|
|
|
79,917
|
|
|
101,268
|
|
|||
|
Asset management and other fees to related parties
|
18,303
|
|
|
24,451
|
|
|
30,251
|
|
|||
|
Interest
|
12,175
|
|
|
26,894
|
|
|
34,484
|
|
|||
|
General and administrative
|
6,354
|
|
|
9,167
|
|
|
5,479
|
|
|||
|
Transaction costs (Note 15)
|
574
|
|
|
938
|
|
|
11,862
|
|
|||
|
Depreciation and amortization
|
27,374
|
|
|
53,228
|
|
|
58,364
|
|
|||
|
Loss on early extinguishment of debt (Note 7)
|
29,982
|
|
|
808
|
|
|
8,215
|
|
|||
|
Impairment of real estate (Note 2)
|
69,000
|
|
|
—
|
|
|
13,100
|
|
|||
|
|
226,690
|
|
|
195,403
|
|
|
263,023
|
|
|||
|
Gain on sale of real estate (Note 3)
|
433,104
|
|
|
—
|
|
|
408,098
|
|
|||
|
INCOME BEFORE PROVISION FOR INCOME TAXES
|
346,403
|
|
|
2,067
|
|
|
381,134
|
|
|||
|
Provision for income taxes
|
882
|
|
|
925
|
|
|
1,376
|
|
|||
|
NET INCOME
|
345,521
|
|
|
1,142
|
|
|
379,758
|
|
|||
|
Net loss (income) attributable to noncontrolling interests
|
152
|
|
|
(21
|
)
|
|
(21
|
)
|
|||
|
NET INCOME ATTRIBUTABLE TO THE COMPANY
|
345,673
|
|
|
1,121
|
|
|
379,737
|
|
|||
|
Redeemable preferred stock dividends declared or accumulated (Note 10)
|
(17,095
|
)
|
|
(15,423
|
)
|
|
(1,926
|
)
|
|||
|
Redeemable preferred stock redemptions (Note 10)
|
(5,882
|
)
|
|
4
|
|
|
2
|
|
|||
|
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS
|
$
|
322,696
|
|
|
$
|
(14,298
|
)
|
|
$
|
377,813
|
|
|
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS PER SHARE: (1)
|
|
|
|
|
|
||||||
|
Basic
|
$
|
22.11
|
|
|
$
|
(0.98
|
)
|
|
$
|
16.41
|
|
|
Diluted
|
$
|
19.74
|
|
|
$
|
(0.98
|
)
|
|
$
|
16.41
|
|
|
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING: (1)
|
|
|
|
|
|
||||||
|
Basic
|
14,598
|
|
|
14,597
|
|
|
23,021
|
|
|||
|
Diluted
|
16,493
|
|
|
14,597
|
|
|
23,023
|
|
|||
|
|
|
(1)
|
All share and per share amounts have been adjusted to give retroactive effect to the one-for-three reverse stock split of our common stock effected on September 3, 2019.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
NET INCOME
|
$
|
345,521
|
|
|
$
|
1,142
|
|
|
$
|
379,758
|
|
|
Other comprehensive (loss) income: cash flow hedges
|
(1,806
|
)
|
|
175
|
|
|
2,140
|
|
|||
|
COMPREHENSIVE INCOME
|
343,715
|
|
|
1,317
|
|
|
381,898
|
|
|||
|
Comprehensive loss (income) attributable to noncontrolling interests
|
152
|
|
|
(21
|
)
|
|
(21
|
)
|
|||
|
COMPREHENSIVE INCOME ATTRIBUTABLE TO THE COMPANY
|
$
|
343,867
|
|
|
$
|
1,296
|
|
|
$
|
381,877
|
|
|
|
Years Ended December 31, 2019, 2018 and 2017
|
|||||||||||||||||||||||||||||||||||||||
|
|
Common Stock (1)
|
|
Preferred Stock
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
Series A
|
|
Series L
|
|
Additional
|
|
Other
|
|
Distributions
|
|
Non-
|
|
|
|||||||||||||||||||||||
|
|
|
|
Par
|
|
|
|
|
|
|
|
|
|
Paid - in
|
|
Comprehensive
|
|
in Excess
|
|
controlling
|
|
Total
|
|||||||||||||||||||
|
|
Shares
|
|
Value
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Income (Loss)
|
|
of Earnings
|
|
Interests
|
|
Equity
|
|||||||||||||||||||
|
Balances, December 31, 2016
|
28,016,025
|
|
|
$
|
84
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
1,566,073
|
|
|
$
|
(509
|
)
|
|
$
|
(599,971
|
)
|
|
$
|
912
|
|
|
$
|
966,589
|
|
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43
|
)
|
|
(43
|
)
|
||||||||
|
Stock-based compensation expense
|
3,195
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
154
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
154
|
|
||||||||
|
Share repurchases
|
(13,424,241
|
)
|
|
(40
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(752,218
|
)
|
|
—
|
|
|
(133,752
|
)
|
|
—
|
|
|
(886,010
|
)
|
||||||||
|
Special cash dividends declared to certain common stockholders ($8.970 per share) (1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,447
|
)
|
|
—
|
|
|
(6,447
|
)
|
||||||||
|
Common dividends ($1.782 per share) (1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38,327
|
)
|
|
—
|
|
|
(38,327
|
)
|
||||||||
|
Issuance of Series A Preferred Warrants
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
126
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
126
|
|
||||||||
|
Issuance of Series L Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,080,740
|
|
|
229,251
|
|
|
(21,406
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
207,845
|
|
||||||||
|
Dividends to holders of Series A Preferred Stock ($1.375 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(490
|
)
|
|
—
|
|
|
(490
|
)
|
||||||||
|
Reclassification of Series A Preferred Stock to permanent equity
|
—
|
|
|
—
|
|
|
61,013
|
|
|
1,518
|
|
|
—
|
|
|
—
|
|
|
(101
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,417
|
|
||||||||
|
Redemption of Series A Preferred Stock
|
—
|
|
|
—
|
|
|
(421
|
)
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7
|
)
|
||||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,140
|
|
|
—
|
|
|
—
|
|
|
2,140
|
|
||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
379,737
|
|
|
21
|
|
|
379,758
|
|
||||||||
|
Balances, December 31, 2017
|
14,594,979
|
|
|
$
|
44
|
|
|
60,592
|
|
|
$
|
1,508
|
|
|
8,080,740
|
|
|
$
|
229,251
|
|
|
$
|
792,631
|
|
|
$
|
1,631
|
|
|
$
|
(399,250
|
)
|
|
$
|
890
|
|
|
$
|
626,705
|
|
|
|
|
(1)
|
All share and per share amounts have been adjusted to give retroactive effect to the one-for-three reverse stock split of our common stock effected on September 3, 2019.
|
|
|
Years Ended December 31, 2019, 2018 and 2017
|
|||||||||||||||||||||||||||||||||||||||
|
|
Common Stock (1)
|
|
Preferred Stock
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
Series A
|
|
Series L
|
|
Additional
|
|
Other
|
|
Distributions
|
|
Non-
|
|
|
|||||||||||||||||||||||
|
|
|
|
Par
|
|
|
|
|
|
|
|
|
|
Paid - in
|
|
Comprehensive
|
|
in Excess
|
|
controlling
|
|
Total
|
|||||||||||||||||||
|
|
Shares
|
|
Value
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Income
|
|
of Earnings
|
|
Interests
|
|
Equity
|
|||||||||||||||||||
|
Balances, December 31, 2017
|
14,594,979
|
|
|
$
|
44
|
|
|
60,592
|
|
|
$
|
1,508
|
|
|
8,080,740
|
|
|
$
|
229,251
|
|
|
$
|
792,631
|
|
|
$
|
1,631
|
|
|
$
|
(399,250
|
)
|
|
$
|
890
|
|
|
$
|
626,705
|
|
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(74
|
)
|
|
(74
|
)
|
||||||||
|
Stock-based compensation expense
|
3,378
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
162
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
162
|
|
||||||||
|
Common dividends ($1.500 per share) (1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,895
|
)
|
|
—
|
|
|
(21,895
|
)
|
||||||||
|
Issuance of Series A Preferred Warrants
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73
|
|
||||||||
|
Dividends to holders of Series A Preferred Stock ($1.375 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,814
|
)
|
|
—
|
|
|
(2,814
|
)
|
||||||||
|
Dividends to holders of Series L Preferred Stock ($1.738 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(14,045
|
)
|
|
—
|
|
|
(14,045
|
)
|
||||||||
|
Reclassification of Series A Preferred Stock to permanent equity
|
—
|
|
|
—
|
|
|
1,223,032
|
|
|
30,403
|
|
|
—
|
|
|
—
|
|
|
(2,516
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
27,887
|
|
||||||||
|
Redemption of Series A Preferred Stock
|
—
|
|
|
—
|
|
|
(1,820
|
)
|
|
(45
|
)
|
|
—
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(41
|
)
|
||||||||
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
175
|
|
|
—
|
|
|
—
|
|
|
175
|
|
||||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,121
|
|
|
21
|
|
|
1,142
|
|
||||||||
|
Balances, December 31, 2018
|
14,598,357
|
|
|
$
|
44
|
|
|
1,281,804
|
|
|
$
|
31,866
|
|
|
8,080,740
|
|
|
$
|
229,251
|
|
|
$
|
790,354
|
|
|
$
|
1,806
|
|
|
$
|
(436,883
|
)
|
|
$
|
837
|
|
|
$
|
617,275
|
|
|
|
|
(1)
|
All share and per share amounts have been adjusted to give retroactive effect to the one-for-three reverse stock split of our common stock effected on September 3, 2019.
|
|
|
Years Ended December 31, 2019, 2018 and 2017
|
|||||||||||||||||||||||||||||||||||||||
|
|
Common Stock (1)
|
|
Preferred Stock
|
|
|
|
Accumulated
|
|
|
|
|
|
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
Series A
|
|
Series L
|
|
Additional
|
|
Other
|
|
Distributions
|
|
Non-
|
|
|
|||||||||||||||||||||||
|
|
|
|
Par
|
|
|
|
|
|
|
|
|
|
Paid - in
|
|
Comprehensive
|
|
in Excess
|
|
controlling
|
|
Total
|
|||||||||||||||||||
|
|
Shares
|
|
Value
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Income (Loss)
|
|
of Earnings
|
|
Interests
|
|
Equity
|
|||||||||||||||||||
|
Balances, December 31, 2018
|
14,598,357
|
|
|
$
|
44
|
|
|
1,281,804
|
|
|
$
|
31,866
|
|
|
8,080,740
|
|
|
$
|
229,251
|
|
|
$
|
790,354
|
|
|
$
|
1,806
|
|
|
$
|
(436,883
|
)
|
|
$
|
837
|
|
|
$
|
617,275
|
|
|
Contributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
455
|
|
|
455
|
|
||||||||
|
Distributions to noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(522
|
)
|
|
(522
|
)
|
||||||||
|
Extinguishment of noncontrolling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(113
|
)
|
|
(113
|
)
|
||||||||
|
Stock-based compensation expense
|
3,880
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
194
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
194
|
|
||||||||
|
Retirement of fractional shares
|
(88
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1
|
)
|
||||||||
|
Change in par value
|
—
|
|
|
(29
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
29
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
|
Special cash dividends ($42.000 per share) (Note 11)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(613,294
|
)
|
|
—
|
|
|
(613,294
|
)
|
||||||||
|
Common dividends ($0.900 per share) (1)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(13,140
|
)
|
|
—
|
|
|
(13,140
|
)
|
||||||||
|
Issuance of Series A Preferred Warrants
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
382
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
382
|
|
||||||||
|
Dividends to holders of Series A Preferred Stock ($1.375 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,945
|
)
|
|
—
|
|
|
(4,945
|
)
|
||||||||
|
Dividends to holders of Series L Preferred Stock ($1.560 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(12,150
|
)
|
|
—
|
|
|
(12,150
|
)
|
||||||||
|
Repurchase of Series L Preferred Stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,693,580
|
)
|
|
(76,417
|
)
|
|
7,135
|
|
|
—
|
|
|
(5,873
|
)
|
|
—
|
|
|
(75,155
|
)
|
||||||||
|
Reclassification of Series A Preferred Stock to permanent equity
|
—
|
|
|
—
|
|
|
1,561,746
|
|
|
38,927
|
|
|
—
|
|
|
—
|
|
|
(3,278
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
35,649
|
|
||||||||
|
Redemption of Series A Preferred Stock
|
—
|
|
|
—
|
|
|
(6,456
|
)
|
|
(160
|
)
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
(5
|
)
|
|
—
|
|
|
(155
|
)
|
||||||||
|
Other comprehensive (loss) income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,806
|
)
|
|
—
|
|
|
—
|
|
|
(1,806
|
)
|
||||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
345,673
|
|
|
(152
|
)
|
|
345,521
|
|
||||||||
|
Balances, December 31, 2019
|
14,602,149
|
|
|
$
|
15
|
|
|
2,837,094
|
|
|
$
|
70,633
|
|
|
5,387,160
|
|
|
$
|
152,834
|
|
|
$
|
794,825
|
|
|
$
|
—
|
|
|
$
|
(740,617
|
)
|
|
$
|
505
|
|
|
$
|
278,195
|
|
|
|
|
(1)
|
All share and per share amounts have been adjusted to give retroactive effect to the one-for-three reverse stock split of our common stock effected on September 3, 2019.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
345,521
|
|
|
$
|
1,142
|
|
|
$
|
379,758
|
|
|
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
|
Deferred rent and amortization of intangible assets, liabilities and lease inducements
|
(2,727
|
)
|
|
(3,636
|
)
|
|
(2,172
|
)
|
|||
|
Depreciation and amortization
|
27,374
|
|
|
53,228
|
|
|
58,364
|
|
|||
|
Reclassification from AOCI to interest expense
|
(1,806
|
)
|
|
(1,552
|
)
|
|
—
|
|
|||
|
Reclassification from other assets to interest expense for swap termination
|
1,421
|
|
|
—
|
|
|
—
|
|
|||
|
Change in fair value of swaps
|
209
|
|
|
1,728
|
|
|
—
|
|
|||
|
Transfer of right to collect supplemental real estate tax reimbursements
|
—
|
|
|
—
|
|
|
(5,097
|
)
|
|||
|
Gain on sale of real estate
|
(433,104
|
)
|
|
—
|
|
|
(408,098
|
)
|
|||
|
Impairment of real estate
|
69,000
|
|
|
—
|
|
|
13,100
|
|
|||
|
Loss on early extinguishment of debt
|
29,982
|
|
|
808
|
|
|
8,215
|
|
|||
|
Straight-line rent, below-market ground lease and amortization of intangible assets
|
—
|
|
|
(18
|
)
|
|
1,069
|
|
|||
|
Straight-line lease termination income
|
—
|
|
|
—
|
|
|
(362
|
)
|
|||
|
Amortization of deferred loan costs
|
1,133
|
|
|
896
|
|
|
1,016
|
|
|||
|
Amortization of premiums and discounts on debt
|
(227
|
)
|
|
(444
|
)
|
|
(590
|
)
|
|||
|
Unrealized premium adjustment
|
1,697
|
|
|
2,522
|
|
|
2,447
|
|
|||
|
Amortization and accretion on loans receivable, net
|
(501
|
)
|
|
(41
|
)
|
|
96
|
|
|||
|
Bad debt expense
|
40
|
|
|
494
|
|
|
677
|
|
|||
|
Deferred income taxes
|
(81
|
)
|
|
(3
|
)
|
|
271
|
|
|||
|
Stock-based compensation
|
194
|
|
|
162
|
|
|
154
|
|
|||
|
Loans funded, held for sale to secondary market
|
(29,694
|
)
|
|
(55,655
|
)
|
|
(57,237
|
)
|
|||
|
Proceeds from sale of guaranteed loans
|
40,033
|
|
|
54,142
|
|
|
51,312
|
|
|||
|
Principal collected on loans subject to secured borrowings
|
3,613
|
|
|
5,698
|
|
|
6,674
|
|
|||
|
Other operating activity
|
(822
|
)
|
|
(1,587
|
)
|
|
(1,718
|
)
|
|||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
||||||
|
Accounts receivable and interest receivable
|
3,197
|
|
|
6,692
|
|
|
(977
|
)
|
|||
|
Other assets
|
2,980
|
|
|
(1,421
|
)
|
|
(21,341
|
)
|
|||
|
Accounts payable and accrued expenses
|
(6,326
|
)
|
|
(365
|
)
|
|
(14,139
|
)
|
|||
|
Deferred leasing costs
|
(1,695
|
)
|
|
(5,773
|
)
|
|
(6,973
|
)
|
|||
|
Other liabilities
|
(6,825
|
)
|
|
2,221
|
|
|
(5,589
|
)
|
|||
|
Due to related parties
|
(1,601
|
)
|
|
2,218
|
|
|
(1,584
|
)
|
|||
|
Net cash provided by (used in) operating activities
|
40,985
|
|
|
61,456
|
|
|
(2,724
|
)
|
|||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Additions to investments in real estate
|
(24,600
|
)
|
|
(12,055
|
)
|
|
(21,101
|
)
|
|||
|
Acquisition of real estate
|
—
|
|
|
(112,048
|
)
|
|
(19,631
|
)
|
|||
|
Proceeds from sale of real estate, net
|
941,032
|
|
|
—
|
|
|
1,018,476
|
|
|||
|
Loans funded
|
(9,898
|
)
|
|
(18,579
|
)
|
|
(19,079
|
)
|
|||
|
Principal collected on loans
|
10,273
|
|
|
10,770
|
|
|
10,883
|
|
|||
|
Other investing activity
|
386
|
|
|
178
|
|
|
317
|
|
|||
|
Net cash provided by (used in) investing activities
|
917,193
|
|
|
(131,734
|
)
|
|
969,865
|
|
|||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Payment of unsecured revolving lines of credit, revolving credit facilities and term notes
|
(135,500
|
)
|
|
(220,000
|
)
|
|
(335,000
|
)
|
|||
|
Proceeds from unsecured revolving lines of credit, revolving credit facilities and term notes
|
158,500
|
|
|
180,000
|
|
|
120,000
|
|
|||
|
Payment of mortgages payable
|
(46,000
|
)
|
|
—
|
|
|
(65,877
|
)
|
|||
|
Investments in marketable securities in connection with the legal defeasance of mortgages payable
|
(268,194
|
)
|
|
—
|
|
|
—
|
|
|||
|
Prepayment penalties and other payments for early extinguishment of debt
|
(5,660
|
)
|
|
—
|
|
|
(6,361
|
)
|
|||
|
Payment of principal on SBA 7(a) loan-backed notes
|
(11,487
|
)
|
|
(4,431
|
)
|
|
—
|
|
|||
|
Proceeds from SBA 7(a) loan-backed notes
|
—
|
|
|
38,200
|
|
|
—
|
|
|||
|
Payment of principal on secured borrowings
|
(3,613
|
)
|
|
(5,698
|
)
|
|
(6,674
|
)
|
|||
|
Proceeds from secured borrowings
|
—
|
|
|
772
|
|
|
—
|
|
|||
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
Payment of deferred preferred stock offering costs
|
(1,320
|
)
|
|
(1,136
|
)
|
|
(3,832
|
)
|
|||
|
Payment of deferred loan costs
|
(34
|
)
|
|
(4,234
|
)
|
|
(304
|
)
|
|||
|
Payment of other deferred costs
|
(389
|
)
|
|
(235
|
)
|
|
—
|
|
|||
|
Payment of common dividends
|
(13,140
|
)
|
|
(21,895
|
)
|
|
(38,327
|
)
|
|||
|
Payment of special cash dividends
|
(613,294
|
)
|
|
(1,575
|
)
|
|
(4,872
|
)
|
|||
|
Repurchase of Common Stock
|
—
|
|
|
—
|
|
|
(886,010
|
)
|
|||
|
Payment of borrowing costs
|
—
|
|
|
—
|
|
|
(8
|
)
|
|||
|
Net proceeds from issuance of Series A Preferred Warrants
|
385
|
|
|
73
|
|
|
127
|
|
|||
|
Net proceeds from issuance of Series A Preferred Stock
|
37,197
|
|
|
35,984
|
|
|
28,070
|
|
|||
|
Net proceeds from issuance of Series L Preferred Stock
|
—
|
|
|
—
|
|
|
210,377
|
|
|||
|
Repurchase of Series L Preferred Stock
|
(75,155
|
)
|
|
—
|
|
|
—
|
|
|||
|
Payment of preferred stock dividends
|
(22,157
|
)
|
|
(2,173
|
)
|
|
(250
|
)
|
|||
|
Redemption of Series A Preferred Stock
|
(228
|
)
|
|
(113
|
)
|
|
(27
|
)
|
|||
|
Retirement of fractional shares of Common Stock
|
(1
|
)
|
|
—
|
|
|
—
|
|
|||
|
Noncontrolling interests' distributions
|
(522
|
)
|
|
(74
|
)
|
|
(43
|
)
|
|||
|
Noncontrolling interests' contributions
|
455
|
|
|
—
|
|
|
—
|
|
|||
|
Net cash used in financing activities
|
(1,000,157
|
)
|
|
(6,535
|
)
|
|
(989,011
|
)
|
|||
|
Change in cash balances included in assets held for sale
|
755
|
|
|
(755
|
)
|
|
—
|
|
|||
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS AND RESTRICTED CASH
|
(41,224
|
)
|
|
(77,568
|
)
|
|
(21,870
|
)
|
|||
|
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH:
|
|
|
|
|
|
||||||
|
Beginning of period
|
77,171
|
|
|
154,739
|
|
|
176,609
|
|
|||
|
End of period
|
$
|
35,947
|
|
|
$
|
77,171
|
|
|
$
|
154,739
|
|
|
RECONCILIATION OF CASH AND CASH EQUIVALENTS AND RESTRICTED CASH TO THE CONSOLIDATED BALANCE SHEETS:
|
|
|
|
|
|
||||||
|
Cash and cash equivalents
|
$
|
23,801
|
|
|
$
|
54,659
|
|
|
$
|
127,731
|
|
|
Restricted cash
|
12,146
|
|
|
22,512
|
|
|
27,008
|
|
|||
|
Total cash and cash equivalents and restricted cash
|
$
|
35,947
|
|
|
$
|
77,171
|
|
|
$
|
154,739
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
|
|
|
||||||
|
Cash paid during the period for interest
|
$
|
13,674
|
|
|
$
|
27,473
|
|
|
$
|
35,092
|
|
|
Federal income taxes paid
|
$
|
1,000
|
|
|
$
|
622
|
|
|
$
|
1,595
|
|
|
SUPPLEMENTAL DISCLOSURES OF NONCASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
||||||
|
Additions to investments in real estate included in accounts payable and accrued expenses
|
$
|
5,663
|
|
|
$
|
11,875
|
|
|
$
|
9,024
|
|
|
Net increase in fair value of derivatives applied to other comprehensive income
|
$
|
—
|
|
|
$
|
1,727
|
|
|
$
|
2,140
|
|
|
Reduction of loans receivable and secured borrowings due to the SBA's repurchase of the guaranteed portion of loans
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
534
|
|
|
Additions to deferred loan costs included in accounts payable and accrued expenses
|
$
|
—
|
|
|
$
|
32
|
|
|
$
|
—
|
|
|
Additions to deferred costs included in accounts payable and accrued expenses
|
$
|
35
|
|
|
$
|
174
|
|
|
$
|
—
|
|
|
Additions to preferred stock offering costs included in accounts payable and accrued expenses
|
$
|
264
|
|
|
$
|
172
|
|
|
$
|
388
|
|
|
Accrual of dividends payable to preferred stockholders
|
$
|
9,873
|
|
|
$
|
14,935
|
|
|
$
|
249
|
|
|
Preferred stock offering costs offset against redeemable preferred stock in temporary equity
|
$
|
347
|
|
|
$
|
229
|
|
|
$
|
122
|
|
|
Preferred stock offering costs offset against redeemable preferred stock in permanent equity
|
$
|
3
|
|
|
$
|
—
|
|
|
$
|
2,532
|
|
|
Reclassification of Series A Preferred Stock from temporary equity to permanent equity
|
$
|
35,649
|
|
|
$
|
27,887
|
|
|
$
|
1,417
|
|
|
Reclassification of loans receivable, net to real estate owned
|
$
|
243
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Reclassification of Series A Preferred Stock from temporary equity to accounts payable and accrued expenses
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
13
|
|
|
Reclassification of Series A Preferred Stock from permanent equity to accounts payable and accrued expenses
|
$
|
20
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Accrual of special cash dividends
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,575
|
|
|
Accrual reversed to lease termination income
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
480
|
|
|
Payable to related parties included in net proceeds from disposition of real estate
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
202
|
|
|
Establishment of right-of-use asset and lease liability
|
$
|
362
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Marketable securities transferred in connection with the legal defeasance of mortgages payable
|
$
|
268,194
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage notes payable legally defeased
|
$
|
245,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Mortgage note assumed in connection with our sale of real estate
|
$
|
28,200
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Buildings and improvements
|
15 - 40 years
|
|
Furniture, fixtures, and equipment
|
3 - 5 years
|
|
Tenant improvements
|
Shorter of the useful lives or
the terms of the related leases
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Rental and other property income
|
|
|
|
|
|
|
||||||
|
Fixed lease payments (1)
|
|
$
|
80,205
|
|
|
$
|
136,145
|
|
|
$
|
162,479
|
|
|
Variable lease payments (2)
|
|
8,126
|
|
|
10,950
|
|
|
13,055
|
|
|||
|
Rental and other property income
|
|
$
|
88,331
|
|
|
$
|
147,095
|
|
|
$
|
175,534
|
|
|
|
|
(1)
|
Fixed lease payments include contractual rents under lease agreements with tenants recognized on a straight-line basis over the lease term, including amortization of acquired above-market leases, below-market leases and lease incentives.
|
|
(2)
|
Variable lease payments include expense reimbursements billed to tenants and percentage rent, net of bad debt expense from our operating leases.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Hotel properties
|
|
|
|
|
|
|
||||||
|
Hotel income
|
|
$
|
35,633
|
|
|
$
|
35,672
|
|
|
$
|
35,576
|
|
|
Rental and other property income
|
|
2,947
|
|
|
2,922
|
|
|
2,877
|
|
|||
|
Interest and other income
|
|
168
|
|
|
195
|
|
|
132
|
|
|||
|
Hotel revenues
|
|
$
|
38,748
|
|
|
$
|
38,789
|
|
|
$
|
38,585
|
|
|
Property
|
|
Asset Type
|
|
Date of Sale
|
|
Square Feet
|
|
Sales Price
|
|
Transaction Costs
|
|
Gain on Sale
|
|||||||
|
|
|
|
|
|
|
|
|
(in thousands)
|
|||||||||||
|
March Oakland Properties,
Oakland, CA (1) |
|
Office / Parking Garage
|
|
March 1, 2019
|
|
975,596
|
|
|
$
|
512,016
|
|
|
$
|
8,971
|
|
|
$
|
289,779
|
|
|
830 1st Street,
Washington, D.C. |
|
Office
|
|
March 1, 2019
|
|
247,337
|
|
|
116,550
|
|
|
2,438
|
|
|
45,710
|
|
|||
|
260 Townsend Street,
San Francisco, CA |
|
Office
|
|
March 14, 2019
|
|
66,682
|
|
|
66,000
|
|
|
2,539
|
|
|
42,092
|
|
|||
|
1333 Broadway,
Oakland, CA |
|
Office
|
|
May 16, 2019
|
|
254,523
|
|
|
115,430
|
|
|
658
|
|
|
55,221
|
|
|||
|
Union Square Properties,
Washington, D.C. (2) |
|
Office / Land
|
|
July 30, 2019
|
|
630,650
|
|
|
181,000
|
|
|
3,744
|
|
|
302
|
|
|||
|
|
|
|
|
|
|
|
|
$
|
990,996
|
|
|
$
|
18,350
|
|
|
$
|
433,104
|
|
|
|
|
|
(1)
|
The "March Oakland Properties" consist of 1901 Harrison Street, 2100 Franklin Street, 2101 Webster Street, and 2353 Webster Street Parking Garage.
|
|
(2)
|
The "Union Square Properties" consist of 899 North Capitol Street, 901 North Capitol Street and 999 North Capitol Street. Prior to the sale, we determined that the book values of such properties exceeded their estimated fair values and recognized an impairment charge of
$69,000,000
for the year ended
December 31, 2019
(Note 2). Our determination of the fair values of these properties was based on negotiations with the third-party buyer and the contract sales price. The gain on sale includes
$113,000
of extinguishment of noncontrolling interests as a result of the sale.
|
|
|
|
Asset
|
|
Date of
|
|
|
|
Purchase
|
||
|
Property
|
|
Type
|
|
Acquisition
|
|
Square Feet
|
|
Price (1)
|
||
|
|
|
|
|
|
|
|
|
(in thousands)
|
||
|
9460 Wilshire Boulevard, Beverly Hills, CA
|
|
Office
|
|
January 18, 2018
|
|
91,750
|
|
$
|
132,000
|
|
|
|
|
(1)
|
In December 2017, at the time we entered into the purchase and sale agreement, we made a
$20,000,000
non-refundable deposit to an escrow account that was included in other assets on our consolidated balance sheet at December 31, 2017. Transaction costs that were capitalized in connection with the acquisition of this property totaled
$48,000
, which are not included in the purchase price above.
|
|
|
|
Asset
|
|
Date of
|
|
|
|
Purchase
|
||
|
Property
|
|
Type
|
|
Acquisition
|
|
Square Feet
|
|
Price (1)
|
||
|
|
|
|
|
|
|
|
|
(in thousands)
|
||
|
1130 Howard Street, San Francisco, CA
|
|
Office
|
|
December 29, 2017
|
|
21,194
|
|
$
|
17,717
|
|
|
|
|
(1)
|
Transaction costs that were capitalized and assumption of liabilities totaled
$1,915,000
, which are excluded from the purchase price above.
|
|
Property
|
|
Asset Type
|
|
Date of Sale
|
|
Square
Feet or Units (1) |
|
Sales Price
|
|
Transaction Costs
|
|
Gain on Sale
|
||||||
|
|
|
|
|
|
|
|
|
(in thousands)
|
||||||||||
|
211 Main Street,
San Francisco, CA (2) |
|
Office
|
|
March 28, 2017
|
|
417,266
|
|
$
|
292,882
|
|
|
$
|
1,435
|
|
|
$
|
189,242
|
|
|
3636 McKinney Avenue,
Dallas, TX (2) |
|
Multifamily
|
|
May 30, 2017
|
|
103
|
|
$
|
20,000
|
|
|
$
|
177
|
|
|
$
|
6,631
|
|
|
3839 McKinney Avenue,
Dallas, TX (2) |
|
Multifamily
|
|
May 30, 2017
|
|
75
|
|
$
|
14,100
|
|
|
$
|
180
|
|
|
$
|
4,982
|
|
|
200 S College Street,
Charlotte, NC |
|
Office
|
|
June 8, 2017
|
|
567,865
|
|
$
|
148,500
|
|
|
$
|
833
|
|
|
$
|
45,906
|
|
|
980 9th and 1010 8th Street,
Sacramento, CA |
|
Office & Parking Garage
|
|
June 20, 2017
|
|
485,926
|
|
$
|
120,500
|
|
|
$
|
1,119
|
|
|
$
|
34,559
|
|
|
4649 Cole Avenue,
Dallas, TX (2) |
|
Multifamily
|
|
June 23, 2017
|
|
334
|
|
$
|
64,000
|
|
|
$
|
499
|
|
|
$
|
28,648
|
|
|
800 N Capitol Street,
Washington, D.C. |
|
Office
|
|
August 31, 2017
|
|
311,593
|
|
$
|
119,750
|
|
|
$
|
2,388
|
|
|
$
|
34,456
|
|
|
7083 Hollywood Boulevard,
Los Angeles, CA (3) |
|
Office
|
|
September 21, 2017
|
|
82,193
|
|
$
|
42,300
|
|
|
$
|
584
|
|
|
$
|
23,810
|
|
|
47 E 34th Street,
New York, NY |
|
Multifamily
|
|
September 26, 2017
|
|
110
|
|
$
|
80,000
|
|
|
$
|
3,157
|
|
|
$
|
16,556
|
|
|
370 L'Enfant Promenade,
Washington, D.C. (4) |
|
Office
|
|
October 17, 2017
|
|
409,897
|
|
$
|
126,680
|
|
|
$
|
2,451
|
|
|
$
|
2,994
|
|
|
4200 Scotland Street,
Houston, TX (3) |
|
Multifamily
|
|
December 15, 2017
|
|
308
|
|
$
|
64,025
|
|
|
$
|
597
|
|
|
$
|
20,314
|
|
|
|
|
|
|
|
|
|
|
$
|
1,092,737
|
|
|
$
|
13,420
|
|
|
$
|
408,098
|
|
|
|
|
(1)
|
Reflects the square footage of office properties and number of units of multifamily properties.
|
|
(2)
|
A mortgage collateralized by this property was prepaid in connection with our sale of the property (Note 7).
|
|
(3)
|
A mortgage collateralized by this property was assumed by the buyer in connection with our sale of the property (Note 7).
|
|
(4)
|
In August 2017, we negotiated an agreement with an unrelated third-party for the sale of this property. We determined that the book value of this property exceeded its estimated fair value less costs to sell, and recognized an impairment charge of
$13,100,000
for the year ended
December 31, 2017
(Note 2). Our determination of fair value was based on the sales price negotiated with the third-party buyer.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
(in thousands)
|
||||||||||
|
Assets
|
|
|
|
|
|
||||||
|
Investments in real estate, net
|
$
|
476,532
|
|
|
$
|
—
|
|
|
$
|
631,740
|
|
|
Deferred rent receivable and charges, net
|
55,297
|
|
|
—
|
|
|
34,071
|
|
|||
|
Other intangible assets, net
|
316
|
|
|
—
|
|
|
11,283
|
|
|||
|
Other assets
|
4,096
|
|
|
—
|
|
|
38
|
|
|||
|
Total assets
|
$
|
536,241
|
|
|
$
|
—
|
|
|
$
|
677,132
|
|
|
Liabilities
|
|
|
|
|
|
||||||
|
Debt, net (1) (2)
|
$
|
318,072
|
|
|
$
|
—
|
|
|
$
|
115,037
|
|
|
Other liabilities
|
—
|
|
|
—
|
|
|
14,029
|
|
|||
|
Intangible liabilities, net
|
—
|
|
|
—
|
|
|
1,800
|
|
|||
|
Total liabilities
|
$
|
318,072
|
|
|
$
|
—
|
|
|
$
|
130,866
|
|
|
|
|
(1)
|
Debt, net for the year ended
December 31, 2019
is presented net of deferred loan costs of
$1,704,000
and accumulated amortization of
$576,000
. Additionally, a mortgage loan with an outstanding principal balance of
$28,200,000
was assumed by the buyer in connection with the sale of our property in San Francisco, California. A mortgage loan with an outstanding principal balance of
$46,000,000
was prepaid in connection with the sale in March 2019 of our property in Washington, D.C. that was collateral for the loan. Mortgage loans with an aggregate outstanding principal balance of
$205,500,000
were legally defeased in connection with the sale of the March Oakland Properties that were collateral for the loans. A mortgage loan with an outstanding principal balance of
$39,500,000
was legally defeased in connection with the sale in May 2019 of our property in Oakland, California that was collateral for the loan.
|
|
(2)
|
Debt, net for the year ended
December 31, 2017
is presented net of
$665,000
of premium on assumed mortgage. Additionally, debt of
$50,260,000
was assumed by certain buyers in connection with sales of certain properties.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
(in thousands)
|
||||||||||
|
Land
|
$
|
—
|
|
|
$
|
52,199
|
|
|
$
|
8,290
|
|
|
Land improvements
|
—
|
|
|
756
|
|
|
—
|
|
|||
|
Buildings and improvements
|
—
|
|
|
74,522
|
|
|
10,109
|
|
|||
|
Tenant improvements
|
—
|
|
|
1,451
|
|
|
371
|
|
|||
|
Acquired in-place leases (1)
|
—
|
|
|
7,003
|
|
|
1,184
|
|
|||
|
Acquired above-market leases (2)
|
—
|
|
|
109
|
|
|
37
|
|
|||
|
Acquired below-market leases (3)
|
—
|
|
|
(3,992
|
)
|
|
(360
|
)
|
|||
|
Net assets acquired
|
$
|
—
|
|
|
$
|
132,048
|
|
|
$
|
19,631
|
|
|
|
|
(1)
|
Acquired in-place leases have a weighted average amortization period of
3 years
and
5 years
, respectively, for the
2018
and
2017
acquisitions.
|
|
(2)
|
Acquired above-market leases have a weighted average amortization period of
2 years
and
7 years
, respectively, for the
2018
and
2017
acquisitions.
|
|
(3)
|
Acquired below-market leases have a weighted average amortization period of
3 years
and
2 years
, respectively, for the
2018
and
2017
acquisitions.
|
|
|
|
December 31, 2018
|
||
|
|
|
(in thousands)
|
||
|
Assets
|
|
|
||
|
Investments in real estate, net (1)
|
|
$
|
17,123
|
|
|
Cash and cash equivalents
|
|
755
|
|
|
|
Accounts receivable, net
|
|
41
|
|
|
|
Deferred rent receivable and charges, net (2)
|
|
4,009
|
|
|
|
Other intangible assets, net (3)
|
|
220
|
|
|
|
Other assets
|
|
27
|
|
|
|
Total assets held for sale, net
|
|
$
|
22,175
|
|
|
Liabilities
|
|
|
||
|
Debt, net (4)
|
|
$
|
28,018
|
|
|
Accounts payable and accrued expenses
|
|
370
|
|
|
|
Due to related parties
|
|
81
|
|
|
|
Other liabilities
|
|
297
|
|
|
|
Total liabilities associated with assets held for sale, net
|
|
$
|
28,766
|
|
|
|
|
(1)
|
Investments in real estate of
$24,832,000
are presented net of accumulated depreciation of
$7,709,000
.
|
|
(2)
|
Deferred rent receivable and charges consist of deferred rent receivable of
$2,909,000
and deferred leasing costs of
$1,669,000
net of accumulated amortization of
$569,000
.
|
|
(3)
|
Other intangible assets, net, represent acquired in-place leases of
$1,778,000
, which are presented net of accumulated amortization of
$1,558,000
.
|
|
(4)
|
Debt, net, includes the outstanding principal balance of 260 Townsend Street of
$28,200,000
, net of deferred loan costs of
$243,000
and accumulated amortization of
$61,000
.
|
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(in thousands)
|
||||||
|
Land
|
$
|
134,421
|
|
|
$
|
266,410
|
|
|
Land improvements
|
2,713
|
|
|
18,368
|
|
||
|
Buildings and improvements
|
438,349
|
|
|
912,892
|
|
||
|
Furniture, fixtures, and equipment
|
4,628
|
|
|
4,245
|
|
||
|
Tenant improvements
|
35,667
|
|
|
133,487
|
|
||
|
Work in progress
|
13,484
|
|
|
9,234
|
|
||
|
Investments in real estate
|
629,262
|
|
|
1,344,636
|
|
||
|
Accumulated depreciation
|
(120,555
|
)
|
|
(303,699
|
)
|
||
|
Net investments in real estate
|
$
|
508,707
|
|
|
$
|
1,040,937
|
|
|
|
|
December 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
|
|
(in thousands)
|
||||||
|
SBA 7(a) loans receivable, subject to loan-backed notes
|
|
$
|
27,598
|
|
|
$
|
36,847
|
|
|
SBA 7(a) loans receivable, subject to credit risk
|
|
27,290
|
|
|
29,385
|
|
||
|
SBA 7(a) loans receivable, subject to secured borrowings
|
|
12,644
|
|
|
16,409
|
|
||
|
Loans receivable
|
|
67,532
|
|
|
82,641
|
|
||
|
Deferred capitalized costs
|
|
1,145
|
|
|
1,309
|
|
||
|
Loan loss reserves
|
|
(598
|
)
|
|
(702
|
)
|
||
|
Loans receivable, net
|
|
$
|
68,079
|
|
|
$
|
83,248
|
|
|
|
|
Assets
|
|
Liabilities
|
||||||||||||
|
December 31, 2019
|
|
Acquired Above-Market Leases
|
|
Acquired
In-Place Leases
|
|
Trade Name and License
|
|
Acquired
Below-Market Leases
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Gross balance
|
|
$
|
74
|
|
|
$
|
13,653
|
|
|
$
|
2,957
|
|
|
$
|
(3,521
|
)
|
|
Accumulated amortization
|
|
(42
|
)
|
|
(9,382
|
)
|
|
—
|
|
|
2,239
|
|
||||
|
|
|
$
|
32
|
|
|
$
|
4,271
|
|
|
$
|
2,957
|
|
|
$
|
(1,282
|
)
|
|
Average useful life (in years)
|
|
5
|
|
|
8
|
|
|
Indefinite
|
|
|
4
|
|
||||
|
|
|
Assets
|
|
Liabilities
|
||||||||||||
|
December 31, 2018
|
|
Acquired Above-Market Leases
|
|
Acquired
In-Place Leases
|
|
Trade Name and License
|
|
Acquired
Below-Market Leases
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Gross balance
|
|
$
|
146
|
|
|
$
|
16,210
|
|
|
$
|
2,957
|
|
|
$
|
(6,618
|
)
|
|
Accumulated amortization
|
|
(51
|
)
|
|
(9,731
|
)
|
|
—
|
|
|
3,746
|
|
||||
|
|
|
$
|
95
|
|
|
$
|
6,479
|
|
|
$
|
2,957
|
|
|
$
|
(2,872
|
)
|
|
Average useful life (in years)
|
|
3
|
|
|
8
|
|
|
Indefinite
|
|
|
4
|
|
||||
|
|
|
Assets
|
|
Liabilities
|
||||||||
|
|
|
Acquired
|
|
Acquired
|
|
Acquired
|
||||||
|
|
|
Above-Market
|
|
In-Place
|
|
Below-Market
|
||||||
|
Years Ending December 31,
|
|
Leases
|
|
Leases
|
|
Leases
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
2020
|
|
$
|
9
|
|
|
$
|
1,349
|
|
|
$
|
(701
|
)
|
|
2021
|
|
5
|
|
|
899
|
|
|
(347
|
)
|
|||
|
2022
|
|
5
|
|
|
663
|
|
|
(234
|
)
|
|||
|
2023
|
|
6
|
|
|
375
|
|
|
—
|
|
|||
|
2024
|
|
6
|
|
|
375
|
|
|
—
|
|
|||
|
Thereafter
|
|
1
|
|
|
610
|
|
|
—
|
|
|||
|
|
|
$
|
32
|
|
|
$
|
4,271
|
|
|
$
|
(1,282
|
)
|
|
|
|
December 31,
|
||||||
|
|
|
2019
|
|
2018
|
||||
|
|
|
(in thousands)
|
||||||
|
Mortgage loan with a fixed interest rate of 4.14% per annum, with monthly payments of interest only, and a balance of $97,100,000 due on July 1, 2026. The loan is nonrecourse. On March 1, 2019, mortgage loans with an aggregate outstanding principal balance of $205,500,000 were legally defeased in connection with the sale of the properties that were collateral for the loans. On May 16, 2019, one loan with an outstanding principal balance of $39,500,000 was legally defeased in connection with the sale of the property that was collateral for the loan.
|
|
$
|
97,100
|
|
|
$
|
342,100
|
|
|
Mortgage loan with a fixed interest rate of 4.50% per annum, with monthly payments of interest only for 10 years, and payments of interest and principal starting in February 2022. The loan had a $42,008,000 balance due on January 5, 2027. The loan was nonrecourse. On March 1, 2019, the mortgage loan was prepaid in connection with the sale of the property that was collateral for the loan.
|
|
—
|
|
|
46,000
|
|
||
|
|
|
97,100
|
|
|
388,100
|
|
||
|
Deferred loan costs related to mortgage loans
|
|
(174
|
)
|
|
(1,177
|
)
|
||
|
Total Mortgages Payable
|
|
96,926
|
|
|
386,923
|
|
||
|
Secured borrowing principal on SBA 7(a) loans sold for a premium and excess spread—variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 5.68% and 5.89% at December 31, 2019 and 2018, respectively.
|
|
7,845
|
|
|
11,283
|
|
||
|
Secured borrowing principal on SBA 7(a) loans sold for excess spread—variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 3.32% and 3.57% at December 31, 2019 and 2018, respectively.
|
|
4,307
|
|
|
4,482
|
|
||
|
|
|
12,152
|
|
|
15,765
|
|
||
|
Unamortized premiums
|
|
629
|
|
|
940
|
|
||
|
Total Secured Borrowings—Government Guaranteed Loans
|
|
12,781
|
|
|
16,705
|
|
||
|
Revolving credit facility
|
|
153,000
|
|
|
130,000
|
|
||
|
SBA 7(a) loan-backed notes with a variable interest rate which resets monthly based on the lesser of the one-month LIBOR plus 1.40% or the prime rate less 1.08%, with payments of interest and principal due monthly. Balance due at maturity in March 20, 2043.
|
|
22,282
|
|
|
33,769
|
|
||
|
Junior subordinated notes with a variable interest rate which resets quarterly based on the three-month LIBOR plus 3.25%, with quarterly interest only payments. Balance due at maturity on March 30, 2035.
|
|
27,070
|
|
|
27,070
|
|
||
|
|
|
202,352
|
|
|
190,839
|
|
||
|
Deferred loan costs related to other debt
|
|
(2,867
|
)
|
|
(3,941
|
)
|
||
|
Discount on junior subordinated notes
|
|
(1,771
|
)
|
|
(1,855
|
)
|
||
|
Total Other Debt
|
|
197,714
|
|
|
185,043
|
|
||
|
Total Debt
|
|
$
|
307,421
|
|
|
$
|
588,671
|
|
|
Years Ending December 31,
|
|
Mortgages Payable
|
|
Secured Borrowings Principal (1)
|
|
Other (1) (2)
|
|
Total
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
2020
|
|
$
|
—
|
|
|
$
|
1,893
|
|
|
$
|
2,650
|
|
|
$
|
4,543
|
|
|
2021
|
|
—
|
|
|
459
|
|
|
1,349
|
|
|
1,808
|
|
||||
|
2022
|
|
—
|
|
|
482
|
|
|
154,391
|
|
|
154,873
|
|
||||
|
2023
|
|
—
|
|
|
506
|
|
|
1,656
|
|
|
2,162
|
|
||||
|
2024
|
|
—
|
|
|
532
|
|
|
1,036
|
|
|
1,568
|
|
||||
|
Thereafter
|
|
97,100
|
|
|
8,280
|
|
|
41,270
|
|
|
146,650
|
|
||||
|
|
|
$
|
97,100
|
|
|
$
|
12,152
|
|
|
$
|
202,352
|
|
|
$
|
311,604
|
|
|
|
|
(1)
|
Principal payments on secured borrowings and SBA 7(a) loan-backed notes, which are included in Other, are generally dependent upon cash flows received from the underlying loans. Our estimate of their repayment is based on scheduled payments on the underlying loans. Our estimate will differ from actual amounts to the extent we experience prepayments and or loan liquidations or charge-offs. No payment is due unless payments are received from the borrowers on the underlying loans.
|
|
(2)
|
Represents the junior subordinated notes, SBA 7(a) loan-backed notes, and revolving credit facility.
|
|
|
2019
|
|||||
|
|
|
|
Weighted
|
|||
|
|
|
|
Average Grant
|
|||
|
|
Number of
|
|
Date Fair Value
|
|||
|
|
Shares
|
|
Per Share
|
|||
|
Balance, January 1
|
3,378
|
|
|
$
|
44.40
|
|
|
Granted
|
3,880
|
|
|
$
|
56.66
|
|
|
Vested
|
(3,378
|
)
|
|
$
|
44.40
|
|
|
Balance, December 31
|
3,880
|
|
|
$
|
56.66
|
|
|
|
2018
|
|||||
|
|
|
|
Weighted
|
|||
|
|
|
|
Average Grant
|
|||
|
|
Number of
|
|
Date Fair Value
|
|||
|
|
Shares
|
|
Per Share
|
|||
|
Balance, January 1
|
3,195
|
|
|
$
|
46.95
|
|
|
Granted
|
3,378
|
|
|
$
|
44.40
|
|
|
Vested
|
(3,195
|
)
|
|
$
|
46.95
|
|
|
Balance, December 31
|
3,378
|
|
|
$
|
44.40
|
|
|
|
2017
|
|||||
|
|
|
|
Weighted
|
|||
|
|
|
|
Average Grant
|
|||
|
|
Number of
|
|
Date Fair Value
|
|||
|
|
Shares
|
|
Per Share
|
|||
|
Balance, January 1
|
3,615
|
|
|
$
|
56.26
|
|
|
Granted
|
3,195
|
|
|
$
|
46.95
|
|
|
Vested
|
(3,615
|
)
|
|
$
|
56.26
|
|
|
Balance, December 31
|
3,195
|
|
|
$
|
46.95
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
(in thousands, except per share amounts)
|
||||||||||
|
Numerator:
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to common stockholders
|
$
|
322,696
|
|
|
$
|
(14,298
|
)
|
|
$
|
377,813
|
|
|
Redeemable preferred stock dividends declared on dilutive shares
|
2,804
|
|
|
—
|
|
|
9
|
|
|||
|
Diluted net income (loss) attributable to common stockholders
|
$
|
325,500
|
|
|
$
|
(14,298
|
)
|
|
$
|
377,822
|
|
|
|
|
|
|
|
|
||||||
|
Denominator:
|
|
|
|
|
|
||||||
|
Basic weighted average shares of Common Stock outstanding
|
14,598
|
|
|
14,597
|
|
|
23,021
|
|
|||
|
Effect of dilutive securities—contingently issuable shares
|
1,895
|
|
|
—
|
|
|
2
|
|
|||
|
Diluted weighted average shares and common stock equivalents outstanding
|
16,493
|
|
|
14,597
|
|
|
23,023
|
|
|||
|
|
|
|
|
|
|
||||||
|
Net income (loss) attributable to common stockholders per share:
|
|
|
|
|
|
||||||
|
Basic
|
$
|
22.11
|
|
|
$
|
(0.98
|
)
|
|
$
|
16.41
|
|
|
Diluted
|
$
|
19.74
|
|
|
$
|
(0.98
|
)
|
|
$
|
16.41
|
|
|
Declaration Date
|
|
Payment Date
|
|
Number of Shares
|
|
Cash Dividends
|
||
|
|
|
|
|
|
|
(in thousands)
|
||
|
December 3, 2019
|
|
January 15, 2020
|
|
4,468,315
|
|
$
|
1,467
|
|
|
August 8, 2019
|
|
October 15, 2019
|
|
4,091,980
|
|
$
|
1,318
|
|
|
June 4, 2019
|
|
July 15, 2019
|
|
3,601,721
|
|
$
|
1,150
|
|
|
February 20, 2019
|
|
April 15, 2019
|
|
3,149,924
|
|
$
|
1,010
|
|
|
December 4, 2018
|
|
January 15, 2019
|
|
2,847,150
|
|
$
|
890
|
|
|
August 22, 2018
|
|
October 15, 2018
|
|
2,457,119
|
|
$
|
769
|
|
|
June 4, 2018
|
|
July 16, 2018
|
|
2,149,863
|
|
$
|
662
|
|
|
March 6, 2018
|
|
April 16, 2018
|
|
1,674,841
|
|
$
|
493
|
|
|
Declaration Date
|
|
Payment Date
|
|
Number of Shares
|
|
Cash Dividends
|
||
|
|
|
|
|
|
|
(in thousands)
|
||
|
December 3, 2019
|
|
January 16, 2020
|
|
5,387,160
|
|
$
|
8,406
|
(1)
|
|
December 4, 2018
|
|
January 17, 2019
|
|
8,080,740
|
|
$
|
14,045
|
(2)
|
|
|
|
(1)
|
Excludes
$3,744,000
, which represents a prorated cash dividend from January 1, 2019 to November 20, 2019 related to the
2,693,580
shares of Series L Preferred Stock that were repurchased in connection with the Series L Preferred Stock Tender Offer on November 20, 2019.
|
|
(2)
|
Includes
$1,436,000
, which represents a prorated cash dividend from November 20, 2017 to December 31, 2017. For the year ended December 31, 2017, the accumulated dividends of
$1,436,000
are included in the numerator for purposes of calculating basic and diluted net income (loss) attributable to common stockholders per share (Note 9).
|
|
Declaration Date
|
|
Payment Date
|
|
Type
|
|
Cash Dividend Per
Common Share (1) |
||
|
December 3, 2019
|
|
December 27, 2019
|
|
Regular Quarterly
|
|
$
|
0.075
|
|
|
August 8, 2019
|
|
September 18, 2019
|
|
Regular Quarterly
|
|
$
|
0.075
|
|
|
August 8, 2019
|
|
August 30, 2019
|
|
Special Cash
|
|
$
|
42.000
|
|
|
June 4, 2019
|
|
June 27, 2019
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
February 20, 2019
|
|
March 25, 2019
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
December 4, 2018
|
|
December 27, 2018
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
August 22, 2018
|
|
September 25, 2018
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
June 4, 2018
|
|
June 28, 2018
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
March 6, 2018
|
|
March 29, 2018
|
|
Regular Quarterly
|
|
$
|
0.375
|
|
|
|
|
(1)
|
Amounts have been adjusted to give retroactive effect to the Reverse Stock Split.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Accumulated other comprehensive income (loss), at beginning of period
|
|
$
|
1,806
|
|
|
$
|
1,631
|
|
|
$
|
(509
|
)
|
|
Other comprehensive income before reclassifications
|
|
—
|
|
|
1,973
|
|
|
361
|
|
|||
|
Amounts reclassified (to) from accumulated other comprehensive income (loss) (1)
|
|
(1,806
|
)
|
|
(1,798
|
)
|
|
1,779
|
|
|||
|
Net current period other comprehensive income (loss)
|
|
(1,806
|
)
|
|
175
|
|
|
2,140
|
|
|||
|
Accumulated other comprehensive income, at end of period
|
|
$
|
—
|
|
|
$
|
1,806
|
|
|
$
|
1,631
|
|
|
|
|
(1)
|
The amounts from AOCI were reclassified as a (decrease) increase to interest expense in our consolidated statements of operations.
|
|
|
December 31,
|
|
|
|
Balance Sheet
|
|||||||
|
|
2019
|
|
2018
|
|
Level
|
|
Location
|
|||||
|
|
(in thousands)
|
|
|
|
|
|||||||
|
Assets:
|
|
|
|
|
|
|
|
|||||
|
Interest rate swaps
|
$
|
—
|
|
|
$
|
1,630
|
|
|
2
|
|
|
Other assets
|
|
|
December 31, 2019
|
|
December 31, 2018
|
|
|
|||||||||||||
|
|
Carrying
|
|
Estimated
|
|
Carrying
|
|
Estimated
|
|
|
|||||||||
|
|
Amount
|
|
Fair Value
|
|
Amount
|
|
Fair Value
|
|
Level
|
|
||||||||
|
|
(in thousands)
|
|||||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
SBA 7(a) loans receivable, subject to loan-backed notes
|
$
|
27,595
|
|
|
$
|
30,076
|
|
|
$
|
37,031
|
|
|
$
|
38,357
|
|
|
3
|
|
|
SBA 7(a) loans receivable, subject to credit risk
|
27,802
|
|
|
29,794
|
|
|
29,748
|
|
|
30,630
|
|
|
3
|
|
||||
|
SBA 7(a) loans receivable, subject to secured borrowings
|
12,682
|
|
|
12,780
|
|
|
16,469
|
|
|
16,706
|
|
|
3
|
|
||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Mortgages payable (1)
|
96,926
|
|
|
99,764
|
|
|
386,923
|
|
|
377,364
|
|
|
3
|
|
||||
|
Junior subordinated notes
|
25,299
|
|
|
24,406
|
|
|
25,215
|
|
|
24,462
|
|
|
3
|
|
||||
|
|
|
(1)
|
The
December 31, 2018
carrying amount and estimated fair value of mortgages payable exclude
one
mortgage loan with a carrying value of
$28,018,000
that had been classified as liabilities associated with assets held for sale, net, on our consolidated balance sheet at
December 31, 2018
(Notes 3 and 7).
|
|
Daily Average Adjusted Fair
Value of CIM Urban's Assets
|
|
Quarterly Fee
|
||||||
|
From Greater of
|
|
|
To and Including
|
|
|
Percentage
|
||
|
(in thousands)
|
|
|
||||||
|
$
|
—
|
|
|
$
|
500,000
|
|
|
0.2500%
|
|
500,000
|
|
|
1,000,000
|
|
|
0.2375%
|
||
|
1,000,000
|
|
|
1,500,000
|
|
|
0.2250%
|
||
|
1,500,000
|
|
|
4,000,000
|
|
|
0.2125%
|
||
|
4,000,000
|
|
|
20,000,000
|
|
|
0.1000%
|
||
|
Years Ending December 31,
|
|
Total
|
||
|
|
|
(in thousands)
|
||
|
2020
|
|
$
|
47,459
|
|
|
2021
|
|
41,978
|
|
|
|
2022
|
|
38,691
|
|
|
|
2023
|
|
35,201
|
|
|
|
2024
|
|
33,929
|
|
|
|
Thereafter
|
|
50,809
|
|
|
|
|
|
$
|
248,067
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
2019
|
|
2018
|
|
2017
|
|||
|
California
|
80.6
|
%
|
|
76.0
|
%
|
|
63.3
|
%
|
|
Texas
|
5.5
|
|
|
3.3
|
|
|
6.9
|
|
|
Washington, D.C.
|
13.9
|
|
|
20.7
|
|
|
25.1
|
|
|
North Carolina
|
—
|
|
|
—
|
|
|
3.1
|
|
|
New York
|
—
|
|
|
—
|
|
|
1.6
|
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
December 31,
|
||||
|
|
2019
|
|
2018
|
||
|
California (1)
|
94.4
|
%
|
|
70.6
|
%
|
|
Texas
|
5.6
|
|
|
2.2
|
|
|
Washington, D.C.
|
—
|
|
|
27.2
|
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
(1)
|
The
December 31, 2018
percentage for California includes the assets of 260 Townsend Street, which was classified as held for sale on our consolidated balance sheet at
December 31, 2018
and sold in March 2019 (Note 3).
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
(in thousands)
|
||||||||||
|
Income from continuing operations before income taxes for TRSs
|
$
|
4,414
|
|
|
$
|
4,962
|
|
|
$
|
4,878
|
|
|
|
|
|
|
|
|
||||||
|
Expected federal income tax provision
|
$
|
927
|
|
|
$
|
1,042
|
|
|
$
|
1,658
|
|
|
State income taxes
|
21
|
|
|
35
|
|
|
27
|
|
|||
|
Change in valuation allowance
|
—
|
|
|
—
|
|
|
(37
|
)
|
|||
|
Other
|
(66
|
)
|
|
(152
|
)
|
|
(272
|
)
|
|||
|
Income tax provision
|
$
|
882
|
|
|
$
|
925
|
|
|
$
|
1,376
|
|
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(in thousands)
|
||||||
|
Deferred tax assets:
|
|
|
|
||||
|
Net operating losses
|
$
|
39
|
|
|
$
|
37
|
|
|
Secured borrowings—government guaranteed loans
|
132
|
|
|
198
|
|
||
|
Other
|
166
|
|
|
185
|
|
||
|
Total gross deferred tax assets
|
337
|
|
|
420
|
|
||
|
Valuation allowance
|
(38
|
)
|
|
(38
|
)
|
||
|
|
299
|
|
|
382
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Loans receivable
|
(210
|
)
|
|
(255
|
)
|
||
|
|
(210
|
)
|
|
(255
|
)
|
||
|
Deferred tax asset, net
|
$
|
89
|
|
|
$
|
127
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
(in thousands)
|
||||||||||
|
Office:
|
|
|
|
|
|
||||||
|
Revenues
|
$
|
86,948
|
|
|
$
|
147,811
|
|
|
$
|
173,853
|
|
|
Property expenses:
|
|
|
|
|
|
||||||
|
Operating
|
36,638
|
|
|
54,654
|
|
|
68,650
|
|
|||
|
General and administrative
|
521
|
|
|
2,350
|
|
|
981
|
|
|||
|
Total property expenses
|
37,159
|
|
|
57,004
|
|
|
69,631
|
|
|||
|
Segment net operating income—office
|
49,789
|
|
|
90,807
|
|
|
104,222
|
|
|||
|
Hotel:
|
|
|
|
|
|
||||||
|
Revenues
|
38,748
|
|
|
38,789
|
|
|
38,585
|
|
|||
|
Property expenses:
|
|
|
|
|
|
||||||
|
Operating
|
26,290
|
|
|
25,263
|
|
|
25,059
|
|
|||
|
General and administrative
|
134
|
|
|
32
|
|
|
77
|
|
|||
|
Total property expenses
|
26,424
|
|
|
25,295
|
|
|
25,136
|
|
|||
|
Segment net operating income—hotel
|
12,324
|
|
|
13,494
|
|
|
13,449
|
|
|||
|
Multifamily:
|
|
|
|
|
|
||||||
|
Revenues
|
—
|
|
|
—
|
|
|
13,400
|
|
|||
|
Property expenses:
|
|
|
|
|
|
||||||
|
Operating
|
—
|
|
|
—
|
|
|
7,559
|
|
|||
|
General and administrative
|
—
|
|
|
—
|
|
|
393
|
|
|||
|
Total property expenses
|
—
|
|
|
—
|
|
|
7,952
|
|
|||
|
Segment net operating income—multifamily
|
—
|
|
|
—
|
|
|
5,448
|
|
|||
|
Lending:
|
|
|
|
|
|
||||||
|
Revenues
|
10,964
|
|
|
10,870
|
|
|
10,221
|
|
|||
|
Lending expenses:
|
|
|
|
|
|
||||||
|
Interest expense
|
1,814
|
|
|
1,412
|
|
|
414
|
|
|||
|
Fees to related party
|
2,382
|
|
|
2,445
|
|
|
3,464
|
|
|||
|
General and administrative
|
1,630
|
|
|
1,857
|
|
|
1,010
|
|
|||
|
Total lending expenses
|
5,826
|
|
|
5,714
|
|
|
4,888
|
|
|||
|
Segment net operating income—lending
|
5,138
|
|
|
5,156
|
|
|
5,333
|
|
|||
|
Total segment net operating income
|
$
|
67,251
|
|
|
$
|
109,457
|
|
|
$
|
128,452
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
(in thousands)
|
||||||||||
|
Total segment net operating income
|
$
|
67,251
|
|
|
$
|
109,457
|
|
|
$
|
128,452
|
|
|
Interest and other income
|
3,329
|
|
|
—
|
|
|
—
|
|
|||
|
Asset management and other fees to related parties
|
(15,921
|
)
|
|
(22,006
|
)
|
|
(26,787
|
)
|
|||
|
Interest expense
|
(10,361
|
)
|
|
(25,482
|
)
|
|
(34,070
|
)
|
|||
|
General and administrative
|
(4,069
|
)
|
|
(4,928
|
)
|
|
(3,018
|
)
|
|||
|
Transaction costs
|
(574
|
)
|
|
(938
|
)
|
|
(11,862
|
)
|
|||
|
Depreciation and amortization
|
(27,374
|
)
|
|
(53,228
|
)
|
|
(58,364
|
)
|
|||
|
Loss on early extinguishment of debt
|
(29,982
|
)
|
|
(808
|
)
|
|
(8,215
|
)
|
|||
|
Impairment of real estate
|
(69,000
|
)
|
|
—
|
|
|
(13,100
|
)
|
|||
|
Gain on sale of real estate
|
433,104
|
|
|
—
|
|
|
408,098
|
|
|||
|
Income before provision for income taxes
|
346,403
|
|
|
2,067
|
|
|
381,134
|
|
|||
|
Provision for income taxes
|
(882
|
)
|
|
(925
|
)
|
|
(1,376
|
)
|
|||
|
Net income
|
345,521
|
|
|
1,142
|
|
|
379,758
|
|
|||
|
Net loss (income) attributable to noncontrolling interests
|
152
|
|
|
(21
|
)
|
|
(21
|
)
|
|||
|
Net income attributable to the Company
|
$
|
345,673
|
|
|
$
|
1,121
|
|
|
$
|
379,737
|
|
|
|
December 31,
|
||||||
|
|
2019
|
|
2018
|
||||
|
|
(in thousands)
|
||||||
|
Condensed assets:
|
|
|
|
||||
|
Office (1)
|
$
|
460,951
|
|
|
$
|
1,094,269
|
|
|
Hotel
|
104,029
|
|
|
105,845
|
|
||
|
Lending
|
82,140
|
|
|
97,465
|
|
||
|
Non-segment assets
|
20,472
|
|
|
44,822
|
|
||
|
Total assets
|
$
|
667,592
|
|
|
$
|
1,342,401
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
(in thousands)
|
||||||||||
|
Capital expenditures (2):
|
|
|
|
|
|
||||||
|
Office (1)
|
$
|
16,006
|
|
|
$
|
12,669
|
|
|
$
|
24,907
|
|
|
Hotel
|
2,382
|
|
|
2,237
|
|
|
478
|
|
|||
|
Multifamily
|
—
|
|
|
—
|
|
|
693
|
|
|||
|
Total capital expenditures
|
18,388
|
|
|
14,906
|
|
|
26,078
|
|
|||
|
Loan originations
|
39,592
|
|
|
74,234
|
|
|
76,316
|
|
|||
|
Total capital expenditures and loan originations
|
$
|
57,980
|
|
|
$
|
89,140
|
|
|
$
|
102,394
|
|
|
|
|
(1)
|
The
December 31, 2018
balances include the assets of 260 Townsend Street, which was classified as held for sale on our consolidated balance sheet at
December 31, 2018
and sold in March 2019 (Note 3).
|
|
(2)
|
Represents additions and improvements to real estate investments, excluding acquisitions. Includes the activity for dispositions through their respective disposition dates.
|
|
|
Three Months Ended
|
||||||||||||||
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||
|
|
(in thousands, except per share amounts)
|
||||||||||||||
|
2019
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
$
|
47,277
|
|
|
$
|
36,856
|
|
|
$
|
29,215
|
|
|
$
|
26,641
|
|
|
Loss on early extinguishment of debt
|
25,071
|
|
|
4,911
|
|
|
—
|
|
|
—
|
|
||||
|
Impairment of real estate
|
66,200
|
|
|
2,800
|
|
|
—
|
|
|
—
|
|
||||
|
Gain on sale of real estate
|
377,581
|
|
|
55,221
|
|
|
302
|
|
|
—
|
|
||||
|
Net income (loss)
|
291,623
|
|
|
52,567
|
|
|
2,856
|
|
|
(1,525
|
)
|
||||
|
Net income (loss) attributable to the Company
|
291,797
|
|
|
52,566
|
|
|
2,848
|
|
|
(1,538
|
)
|
||||
|
Redeemable preferred stock dividends declared or accumulated
|
(4,162
|
)
|
|
(4,302
|
)
|
|
(4,470
|
)
|
|
(4,161
|
)
|
||||
|
Redeemable preferred stock redemptions
|
(4
|
)
|
|
(4
|
)
|
|
—
|
|
|
(5,874
|
)
|
||||
|
Net income (loss) attributable to common stockholders
|
287,631
|
|
|
48,260
|
|
|
(1,622
|
)
|
|
(11,573
|
)
|
||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS PER SHARE (1) (2):
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
19.70
|
|
|
$
|
3.31
|
|
|
$
|
(0.11
|
)
|
|
$
|
(0.79
|
)
|
|
Diluted
|
$
|
18.90
|
|
|
$
|
3.20
|
|
|
$
|
(0.11
|
)
|
|
$
|
(0.79
|
)
|
|
Weighted average shares of common stock outstanding - basic
|
14,598
|
|
|
14,597
|
|
|
14,598
|
|
|
14,598
|
|
||||
|
Weighted average shares of common stock outstanding - diluted
|
15,245
|
|
|
15,284
|
|
|
14,599
|
|
|
14,599
|
|
||||
|
|
|
(1)
|
EPS for the year-to-date period may differ from the sum of quarterly EPS amounts due to the required method for computing EPS in the respective periods. In addition, EPS is calculated independently for each component and may not be additive due to rounding.
|
|
(2)
|
Amounts have been adjusted to give retroactive effect to the Reverse Stock Split.
|
|
|
Three Months Ended
|
||||||||||||||
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
||||||||
|
|
(in thousands except per share amounts)
|
||||||||||||||
|
2018
|
|
|
|
|
|
|
|
||||||||
|
Revenues as previously reported (1)
|
$
|
48,398
|
|
|
$
|
51,559
|
|
|
$
|
47,640
|
|
|
$
|
50,127
|
|
|
Bad debt expense recorded as adjustment to revenues (1)
|
(104
|
)
|
|
(15
|
)
|
|
(33
|
)
|
|
(102
|
)
|
||||
|
Revenues
|
48,294
|
|
|
51,544
|
|
|
47,607
|
|
|
50,025
|
|
||||
|
Loss on early extinguishment of debt
|
—
|
|
|
—
|
|
|
—
|
|
|
808
|
|
||||
|
Net income (loss)
|
622
|
|
|
1,949
|
|
|
(529
|
)
|
|
(900
|
)
|
||||
|
Net income (loss) attributable to the Company
|
618
|
|
|
1,937
|
|
|
(528
|
)
|
|
(906
|
)
|
||||
|
Redeemable preferred stock dividends declared or accumulated
|
(3,645
|
)
|
|
(3,814
|
)
|
|
(3,921
|
)
|
|
(4,043
|
)
|
||||
|
Redeemable preferred stock redemptions
|
1
|
|
|
1
|
|
|
1
|
|
|
1
|
|
||||
|
Net loss attributable to common stockholders
|
(3,026
|
)
|
|
(1,876
|
)
|
|
(4,448
|
)
|
|
(4,948
|
)
|
||||
|
NET LOSS ATTRIBUTABLE TO COMMON STOCKHOLDERS PER SHARE (2) (3):
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
$
|
(0.21
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
(0.30
|
)
|
|
$
|
(0.34
|
)
|
|
Diluted
|
$
|
(0.21
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
(0.30
|
)
|
|
$
|
(0.34
|
)
|
|
Weighted average shares of common stock outstanding - basic
|
14,595
|
|
|
14,597
|
|
|
14,598
|
|
|
14,598
|
|
||||
|
Weighted average shares of common stock outstanding - diluted
|
14,595
|
|
|
14,597
|
|
|
14,598
|
|
|
14,598
|
|
||||
|
|
|
(1)
|
Represents revenues for the three months ended March 31, June 30, September 30, and
December 31, 2018
, as previously reported in the Annual Report on Form 10-K for the year ended
December 31, 2018
. Under the new leasing guidance, bad debt expense associated with changes in the collectability assessment for operating leases shall be recorded as adjustments to rental and other property income rather than other property operating expense (Note 2).
|
|
(2)
|
EPS for the year-to-date period may differ from the sum of quarterly EPS amounts due to the required method for computing EPS in the respective periods. In addition, EPS is calculated independently for each component and may not be additive due to rounding.
|
|
(3)
|
Amounts have been adjusted to give retroactive effect to the Reverse Stock Split.
|
|
|
|
|
|
Initial Cost
|
|
Net
Improvements (Write-Offs) Since Acquisition |
|
Gross Amount at Which Carried (2)
|
|
|
|
|
||||||||||||||||||||||||
|
Property Name,
City and State |
|
Encumbrances
|
|
Land
|
|
Building
and Improvements |
|
|
Land
|
|
Building
and Improvements |
|
Total
|
|
Acc.
Deprec. |
|
Year Built /
Renovated |
|
Year of
Acquisition |
|||||||||||||||||
|
Office
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
3601 S Congress Avenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Austin, TX
|
|
$
|
—
|
|
|
$
|
9,569
|
|
|
$
|
18,593
|
|
|
$
|
9,833
|
|
|
$
|
9,569
|
|
|
$
|
28,426
|
|
|
$
|
37,995
|
|
|
$
|
9,041
|
|
|
1918/2001
|
|
2007
|
|
1 Kaiser Plaza
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Oakland, CA
|
|
97,100
|
|
|
9,261
|
|
|
113,619
|
|
|
19,802
|
|
|
9,261
|
|
|
133,421
|
|
|
142,682
|
|
|
44,659
|
|
|
1970/2008
|
|
2008
|
||||||||
|
2 Kaiser Plaza Parking Lot
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Oakland, CA
|
|
—
|
|
|
10,931
|
|
|
110
|
|
|
1,735
|
|
|
10,931
|
|
|
1,845
|
|
|
12,776
|
|
|
117
|
|
|
N/A
|
|
2015
|
||||||||
|
11600 Wilshire Boulevard
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Los Angeles, CA
|
|
—
|
|
|
3,477
|
|
|
18,522
|
|
|
2,304
|
|
|
3,477
|
|
|
20,826
|
|
|
24,303
|
|
|
5,672
|
|
|
1955
|
|
2010
|
||||||||
|
11620 Wilshire Boulevard
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Los Angeles, CA
|
|
—
|
|
|
7,672
|
|
|
51,999
|
|
|
7,242
|
|
|
7,672
|
|
|
59,241
|
|
|
66,913
|
|
|
15,731
|
|
|
1976
|
|
2010
|
||||||||
|
4750 Wilshire Boulevard
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Los Angeles, CA
|
|
—
|
|
|
16,633
|
|
|
28,985
|
|
|
3,897
|
|
|
16,633
|
|
|
32,882
|
|
|
49,515
|
|
|
4,170
|
|
|
1984/2014
|
|
2014
|
||||||||
|
Lindblade Media Center
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Los Angeles, CA
|
|
—
|
|
|
6,342
|
|
|
11,568
|
|
|
24
|
|
|
6,342
|
|
|
11,592
|
|
|
17,934
|
|
|
1,480
|
|
|
1930 & 1957 / 2010
|
|
2014
|
||||||||
|
1130 Howard Street
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
San Francisco, CA
|
|
—
|
|
|
8,290
|
|
|
10,480
|
|
|
5
|
|
|
8,290
|
|
|
10,485
|
|
|
18,775
|
|
|
638
|
|
|
1930 / 2016 & 2017
|
|
2017
|
||||||||
|
9460 Wilshire Boulevard
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Los Angeles, CA
|
|
—
|
|
|
52,199
|
|
|
76,730
|
|
|
620
|
|
|
52,199
|
|
|
77,350
|
|
|
129,549
|
|
|
4,644
|
|
|
1959 / 2008
|
|
2018
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Hotel
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Sheraton Grand Hotel
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Sacramento, CA
|
|
—
|
|
|
3,497
|
|
|
107,447
|
|
|
122
|
|
|
3,497
|
|
|
107,569
|
|
|
111,066
|
|
|
31,158
|
|
|
2001
|
|
2008
|
||||||||
|
Sheraton Grand Hotel Parking & Retail
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
Sacramento, CA
|
|
—
|
|
|
6,550
|
|
|
10,996
|
|
|
208
|
|
|
6,550
|
|
|
11,204
|
|
|
17,754
|
|
|
3,245
|
|
|
2001
|
|
2008
|
||||||||
|
|
|
$
|
97,100
|
|
|
$
|
134,421
|
|
|
$
|
449,049
|
|
|
$
|
45,792
|
|
|
$
|
134,421
|
|
|
$
|
494,841
|
|
|
$
|
629,262
|
|
|
$
|
120,555
|
|
|
|
|
|
|
|
|
(1)
|
These properties collateralize the revolving credit facility, which had a
$153,000,000
outstanding balance as of
December 31, 2019
.
|
|
(2)
|
The aggregate gross cost of property included above for federal income tax purposes approximates
$661,503,000
(unaudited) as of
December 31, 2019
.
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
(in thousands)
|
||||||||||
|
Investments in Real Estate
|
|
|
|
|
|
||||||
|
Balance, beginning of period
|
$
|
1,344,636
|
|
|
$
|
1,228,780
|
|
|
$
|
2,021,494
|
|
|
|
|
|
|
|
|
||||||
|
Additions:
|
|
|
|
|
|
||||||
|
Improvements
|
18,388
|
|
|
14,906
|
|
|
26,078
|
|
|||
|
Property acquisitions
|
—
|
|
|
128,928
|
|
|
18,770
|
|
|||
|
Deductions:
|
|
|
|
|
|
||||||
|
Assets held for sale
|
—
|
|
|
(24,832
|
)
|
|
—
|
|
|||
|
Asset sales
|
(659,849
|
)
|
|
—
|
|
|
(815,357
|
)
|
|||
|
Impairment
|
(69,000
|
)
|
|
—
|
|
|
(13,100
|
)
|
|||
|
Retirements
|
(4,913
|
)
|
|
(3,146
|
)
|
|
(9,105
|
)
|
|||
|
Balance, end of period
|
$
|
629,262
|
|
|
$
|
1,344,636
|
|
|
$
|
1,228,780
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
|
(in thousands)
|
||||||||||
|
Accumulated Depreciation
|
|
|
|
|
|
||||||
|
Balance, beginning of period
|
$
|
(303,699
|
)
|
|
$
|
(271,055
|
)
|
|
$
|
(414,552
|
)
|
|
|
|
|
|
|
|
||||||
|
Additions: depreciation
|
(22,209
|
)
|
|
(43,499
|
)
|
|
(49,427
|
)
|
|||
|
Deductions:
|
|
|
|
|
|
||||||
|
Assets held for sale
|
—
|
|
|
7,709
|
|
|
—
|
|
|||
|
Asset sales
|
200,440
|
|
|
—
|
|
|
183,819
|
|
|||
|
Retirements
|
4,913
|
|
|
3,146
|
|
|
9,105
|
|
|||
|
Balance, end of period
|
$
|
(120,555
|
)
|
|
$
|
(303,699
|
)
|
|
$
|
(271,055
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Principal
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amount of
|
||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loans Subject
|
||||||||||
|
Geographic
|
|
Number
|
|
|
|
|
|
|
|
|
|
|
|
Final
|
|
Carrying
|
|
to Delinquent
|
||||||||||||||
|
Dispersion of
|
|
of
|
|
Size of Loans
|
|
|
|
|
|
|
|
Maturity
|
|
Amount of
|
|
Principal or
|
||||||||||||||||
|
Collateral
|
|
Loans
|
|
From
|
|
To
|
|
Interest Rate
|
|
Date Range
|
|
Mortgages (1)
|
|
"Interest"
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
SBA 7(a) Loans - States 2% or greater (2) (3):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Indiana
|
|
17
|
|
|
$
|
110
|
|
|
$
|
1,000
|
|
|
6.50%
|
|
to
|
|
7.75%
|
|
05/14/36
|
|
—
|
|
|
09/27/44
|
|
$
|
8,620
|
|
|
$
|
—
|
|
|
Texas
|
|
25
|
|
|
$
|
—
|
|
|
$
|
1,020
|
|
|
5.88%
|
|
to
|
|
7.75%
|
|
01/01/21
|
|
—
|
|
|
10/24/44
|
|
8,086
|
|
|
—
|
|
||
|
Ohio
|
|
24
|
|
|
$
|
—
|
|
|
$
|
800
|
|
|
6.75%
|
|
to
|
|
7.75%
|
|
10/16/20
|
|
—
|
|
|
07/17/44
|
|
7,000
|
|
|
—
|
|
||
|
Michigan
|
|
17
|
|
|
$
|
10
|
|
|
$
|
1,000
|
|
|
6.25%
|
|
to
|
|
7.75%
|
|
10/10/33
|
|
—
|
|
|
11/22/44
|
|
5,138
|
|
|
—
|
|
||
|
Florida
|
|
10
|
|
|
$
|
80
|
|
|
$
|
1,110
|
|
|
6.75%
|
|
to
|
|
7.75%
|
|
06/29/32
|
|
—
|
|
|
01/26/44
|
|
4,007
|
|
|
—
|
|
||
|
Pennsylvania (4)
|
|
5
|
|
|
$
|
170
|
|
|
$
|
760
|
|
|
6.75%
|
|
to
|
|
7.75%
|
|
03/05/40
|
|
—
|
|
|
11/29/43
|
|
2,388
|
|
|
284
|
|
||
|
Illinois
|
|
7
|
|
|
$
|
50
|
|
|
$
|
550
|
|
|
6.75%
|
|
to
|
|
7.75%
|
|
09/17/35
|
|
—
|
|
|
08/20/44
|
|
1,779
|
|
|
—
|
|
||
|
Louisiana
|
|
4
|
|
|
$
|
110
|
|
|
$
|
610
|
|
|
6.75%
|
|
to
|
|
7.75%
|
|
11/17/41
|
|
—
|
|
|
05/21/44
|
|
1,551
|
|
|
—
|
|
||
|
South Carolina
|
|
4
|
|
|
$
|
280
|
|
|
$
|
400
|
|
|
6.75%
|
|
to
|
|
7.75%
|
|
11/06/40
|
|
—
|
|
|
07/30/44
|
|
1,358
|
|
|
—
|
|
||
|
Wisconsin (5)
|
|
7
|
|
|
$
|
—
|
|
|
$
|
530
|
|
|
6.75%
|
|
to
|
|
8.25%
|
|
04/23/20
|
|
—
|
|
|
02/27/43
|
|
1,355
|
|
|
80
|
|
||
|
North Carolina
|
|
4
|
|
|
$
|
70
|
|
|
$
|
630
|
|
|
6.75%
|
|
to
|
|
7.75%
|
|
09/08/32
|
|
—
|
|
|
11/25/44
|
|
1,319
|
|
|
—
|
|
||
|
Colorado
|
|
4
|
|
|
$
|
60
|
|
|
$
|
540
|
|
|
6.50%
|
|
to
|
|
7.75%
|
|
01/21/36
|
|
—
|
|
|
07/26/43
|
|
1,309
|
|
|
—
|
|
||
|
Virginia
|
|
4
|
|
|
$
|
240
|
|
|
$
|
470
|
|
|
7.00%
|
|
to
|
|
7.75%
|
|
07/20/37
|
|
—
|
|
|
12/27/44
|
|
1,283
|
|
|
—
|
|
||
|
Mississippi
|
|
4
|
|
|
$
|
150
|
|
|
$
|
520
|
|
|
7.00%
|
|
to
|
|
7.75%
|
|
08/31/29
|
|
—
|
|
|
08/31/43
|
|
1,206
|
|
|
—
|
|
||
|
Alabama
|
|
5
|
|
|
$
|
30
|
|
|
$
|
490
|
|
|
6.75%
|
|
to
|
|
7.75%
|
|
07/25/25
|
|
—
|
|
|
08/31/44
|
|
1,130
|
|
|
—
|
|
||
|
Kentucky
|
|
5
|
|
|
$
|
100
|
|
|
$
|
430
|
|
|
7.00%
|
|
to
|
|
7.75%
|
|
04/09/35
|
|
—
|
|
|
07/25/44
|
|
1,099
|
|
|
—
|
|
||
|
Other
|
|
29
|
|
|
$
|
10
|
|
|
$
|
550
|
|
|
6.25%
|
|
to
|
|
7.75%
|
|
05/23/20
|
|
—
|
|
|
02/27/45
|
|
6,148
|
|
|
—
|
|
||
|
Government guaranteed portions (6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,601
|
|
|
—
|
|
||||||||
|
SBA 7(a) loans, subject to secured borrowings (7)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
12,152
|
|
|
—
|
|
||||||||
|
General reserves
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(450
|
)
|
|
—
|
|
||||||||
|
|
|
175
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
68,079
|
|
(8)
|
364
|
|
|||||||
|
|
|
(1)
|
Excludes general reserves of
$450,000
.
|
|
(2)
|
Includes
$242,000
of loans with subordinate lien positions.
|
|
(3)
|
Interest rates are variable at spreads over the prime rate unless otherwise noted.
|
|
(4)
|
Includes a loan with a retained face value of
$284,000
, a valuation reserve of
$116,000
and a fixed interest rate of
7.75%
.
|
|
(5)
|
Includes a loan with a retained face value of
$80,000
, a valuation reserve of
$32,000
and a fixed interest rate of
8.25%
.
|
|
(6)
|
Represents the government guaranteed portions of our SBA 7(a) loans detailed above retained by us. As there is no risk of loss to us related to these portions of the guaranteed loans, the geographic information is not presented as it is not meaningful.
|
|
(7)
|
Represents the guaranteed portion of SBA 7(a) loans which were sold with the proceeds received from the sale reflected as secured borrowings. For Federal income tax purposes, these proceeds are treated as sales and reduce the carrying value of loans receivable.
|
|
(8)
|
For Federal income tax purposes, the aggregate cost basis of our loans was approximately
$54,925,000
(unaudited).
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2019
|
|
2018
|
|
2017
|
||||||
|
Balance, beginning of period
|
|
$
|
83,248
|
|
|
$
|
81,056
|
|
|
$
|
75,740
|
|
|
|
|
|
|
|
|
|
||||||
|
Additions during period:
|
|
|
|
|
|
|
||||||
|
New loans
|
|
39,592
|
|
|
74,234
|
|
|
76,316
|
|
|||
|
Other - deferral for collection of commitment fees, net of costs
|
|
802
|
|
|
1,587
|
|
|
1,706
|
|
|||
|
Other - accretion of loan fees and discounts
|
|
1,303
|
|
|
1,026
|
|
|
676
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Deductions during period:
|
|
|
|
|
|
|
||||||
|
Collections of principal
|
|
(13,886
|
)
|
|
(16,468
|
)
|
|
(17,557
|
)
|
|||
|
Foreclosures
|
|
(241
|
)
|
|
—
|
|
|
(127
|
)
|
|||
|
Cost of mortgages sold, net
|
|
(42,663
|
)
|
|
(57,947
|
)
|
|
(54,973
|
)
|
|||
|
Other - reclassification from secured borrowings
|
|
—
|
|
|
—
|
|
|
(534
|
)
|
|||
|
Other - bad debt expense
|
|
(76
|
)
|
|
(240
|
)
|
|
(191
|
)
|
|||
|
Balance, end of period
|
|
$
|
68,079
|
|
|
$
|
83,248
|
|
|
$
|
81,056
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|