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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(Mark One):
|
|
|
|
ý
|
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the quarterly period ended September 30, 2016
|
||
|
OR
|
||
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
For the transition period from to
|
||
|
|
|
|
|
Maryland
(State or other jurisdiction of
incorporation or organization)
|
|
75-6446078
(I.R.S. Employer
Identification No.)
|
|
17950 Preston Road, Suite 600, Dallas, TX 75252
(Address of principal executive offices)
|
|
(972) 349-3200
(Registrant's telephone number)
|
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(Do not check if a
smaller reporting company)
|
|
Smaller reporting company
ý
|
|
|
|
|
PAGE NO.
|
|
PART I.
|
Financial Information
|
||
|
|
|
||
|
|
|
Consolidated Balance Sheets—September 30, 2016 and December 31, 2015 (Unaudited)
|
|
|
|
|
Consolidated Statements of Operations—Three and Nine Months Ended September 30, 2016 and 2015 (Unaudited)
|
|
|
|
|
Consolidated Statements of Comprehensive Income—Three and Nine Months Ended September 30, 2016 and 2015 (Unaudited)
|
|
|
|
|
Consolidated Statements of Equity—Nine Months Ended September 30, 2016 and 2015 (Unaudited)
|
|
|
|
|
Consolidated Statements of Cash Flows—Nine Months Ended September 30, 2016 and 2015 (Unaudited)
|
|
|
|
|
||
|
|
|||
|
|
|||
|
|
|||
|
PART II.
|
Other Information
|
||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|||
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
|
(Unaudited)
|
||||||
|
ASSETS
|
|
|
|
|
|
|
||
|
Investments in real estate, net
|
|
$
|
1,615,415
|
|
|
$
|
1,691,711
|
|
|
Cash and cash equivalents
|
|
133,846
|
|
|
139,101
|
|
||
|
Restricted cash
|
|
40,039
|
|
|
8,086
|
|
||
|
Accounts receivable, net
|
|
10,629
|
|
|
11,164
|
|
||
|
Deferred rent receivable and charges, net
|
|
104,539
|
|
|
97,225
|
|
||
|
Other intangible assets, net
|
|
18,071
|
|
|
20,310
|
|
||
|
Other assets
|
|
89,832
|
|
|
102,401
|
|
||
|
Assets held for sale, net
|
|
43,690
|
|
|
22,062
|
|
||
|
TOTAL ASSETS
|
|
$
|
2,056,061
|
|
|
$
|
2,092,060
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
||
|
LIABILITIES:
|
|
|
|
|
|
|
||
|
Debt
|
|
$
|
969,189
|
|
|
$
|
693,956
|
|
|
Accounts payable and accrued expenses
|
|
42,089
|
|
|
42,121
|
|
||
|
Intangible liabilities, net
|
|
4,194
|
|
|
6,086
|
|
||
|
Due to related parties
|
|
9,664
|
|
|
9,472
|
|
||
|
Other liabilities
|
|
40,791
|
|
|
32,826
|
|
||
|
Liabilities associated with assets held for sale
|
|
11,945
|
|
|
10,252
|
|
||
|
Total liabilities
|
|
1,077,872
|
|
|
794,713
|
|
||
|
COMMITMENTS AND CONTINGENCIES (Note 15)
|
|
|
|
|
|
|
||
|
EQUITY:
|
|
|
|
|
|
|
||
|
Common stock, $0.001 par value; 900,000,000 shares authorized; 84,048,081 and 97,589,598 shares issued and outstanding at September 30, 2016 and December 31, 2015, respectively
|
|
84
|
|
|
98
|
|
||
|
Additional paid-in capital
|
|
1,566,018
|
|
|
1,820,451
|
|
||
|
Accumulated other comprehensive income (loss)
|
|
(9,617
|
)
|
|
(2,519
|
)
|
||
|
Distributions in excess of earnings
|
|
(579,206
|
)
|
|
(521,620
|
)
|
||
|
Total stockholders' equity
|
|
977,279
|
|
|
1,296,410
|
|
||
|
Noncontrolling interests
|
|
910
|
|
|
937
|
|
||
|
Total equity
|
|
978,189
|
|
|
1,297,347
|
|
||
|
TOTAL LIABILITIES AND EQUITY
|
|
$
|
2,056,061
|
|
|
$
|
2,092,060
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
(Unaudited)
|
||||||||||||||
|
REVENUES:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Rental and other property income
|
|
$
|
57,414
|
|
|
$
|
62,623
|
|
|
$
|
181,886
|
|
|
$
|
189,192
|
|
|
Expense reimbursements
|
|
3,884
|
|
|
3,336
|
|
|
10,128
|
|
|
9,780
|
|
||||
|
Interest and other income
|
|
3,034
|
|
|
2,501
|
|
|
9,295
|
|
|
7,974
|
|
||||
|
|
|
64,332
|
|
|
68,460
|
|
|
201,309
|
|
|
206,946
|
|
||||
|
EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Rental and other property operating
|
|
31,723
|
|
|
33,361
|
|
|
95,300
|
|
|
99,055
|
|
||||
|
Asset management and other fees to related parties
|
|
8,496
|
|
|
8,399
|
|
|
25,503
|
|
|
24,776
|
|
||||
|
Interest
|
|
10,276
|
|
|
5,781
|
|
|
24,386
|
|
|
17,191
|
|
||||
|
General and administrative
|
|
2,226
|
|
|
2,029
|
|
|
6,299
|
|
|
7,250
|
|
||||
|
Transaction costs
|
|
53
|
|
|
237
|
|
|
320
|
|
|
1,038
|
|
||||
|
Depreciation and amortization
|
|
17,724
|
|
|
17,873
|
|
|
54,262
|
|
|
54,567
|
|
||||
|
|
|
70,498
|
|
|
67,680
|
|
|
206,070
|
|
|
203,877
|
|
||||
|
Gain on sale of real estate
|
|
14,927
|
|
|
—
|
|
|
39,666
|
|
|
—
|
|
||||
|
INCOME FROM CONTINUING OPERATIONS BEFORE PROVISION FOR INCOME TAXES
|
|
8,761
|
|
|
780
|
|
|
34,905
|
|
|
3,069
|
|
||||
|
Provision for income taxes
|
|
379
|
|
|
179
|
|
|
1,040
|
|
|
654
|
|
||||
|
NET INCOME FROM CONTINUING OPERATIONS
|
|
8,382
|
|
|
601
|
|
|
33,865
|
|
|
2,415
|
|
||||
|
DISCONTINUED OPERATIONS:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from operations of assets held for sale
|
|
703
|
|
|
4,640
|
|
|
3,061
|
|
|
10,540
|
|
||||
|
NET INCOME FROM DISCONTINUED OPERATIONS
|
|
703
|
|
|
4,640
|
|
|
3,061
|
|
|
10,540
|
|
||||
|
NET INCOME
|
|
9,085
|
|
|
5,241
|
|
|
36,926
|
|
|
12,955
|
|
||||
|
Net loss (income) attributable to noncontrolling interests
|
|
3
|
|
|
1
|
|
|
(9
|
)
|
|
(5
|
)
|
||||
|
NET INCOME ATTRIBUTABLE TO STOCKHOLDERS
|
|
$
|
9,088
|
|
|
$
|
5,242
|
|
|
$
|
36,917
|
|
|
$
|
12,950
|
|
|
BASIC AND DILUTED INCOME PER SHARE:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Continuing operations
|
|
$
|
0.10
|
|
|
$
|
0.01
|
|
|
$
|
0.36
|
|
|
$
|
0.02
|
|
|
Discontinued operations
|
|
$
|
0.01
|
|
|
$
|
0.05
|
|
|
$
|
0.03
|
|
|
$
|
0.11
|
|
|
Net income
|
|
$
|
0.10
|
|
|
$
|
0.05
|
|
|
$
|
0.39
|
|
|
$
|
0.13
|
|
|
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
|
87,045
|
|
|
97,590
|
|
|
93,772
|
|
|
97,587
|
|
||||
|
Diluted
|
|
87,045
|
|
|
97,590
|
|
|
93,772
|
|
|
97,587
|
|
||||
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
(Unaudited)
|
||||||||||||||
|
NET INCOME
|
|
$
|
9,085
|
|
|
$
|
5,241
|
|
|
$
|
36,926
|
|
|
$
|
12,955
|
|
|
Other comprehensive income (loss): cash flow hedges
|
|
3,272
|
|
|
(6,312
|
)
|
|
(7,098
|
)
|
|
(6,312
|
)
|
||||
|
COMPREHENSIVE INCOME (LOSS)
|
|
12,357
|
|
|
(1,071
|
)
|
|
29,828
|
|
|
6,643
|
|
||||
|
Comprehensive loss (income) attributable to noncontrolling interests
|
|
3
|
|
|
1
|
|
|
(9
|
)
|
|
(5
|
)
|
||||
|
COMPREHENSIVE INCOME (LOSS) ATTRIBUTABLE TO STOCKHOLDERS
|
|
$
|
12,360
|
|
|
$
|
(1,070
|
)
|
|
$
|
29,819
|
|
|
$
|
6,638
|
|
|
|
|
Nine Months Ended September 30, 2016
|
|||||||||||||||||||||||||
|
|
|
Common
Stock Outstanding |
|
Common
Stock Par Value |
|
Additional
Paid-in Capital |
|
Accumulated
Other Comprehensive Income (Loss) |
|
Distributions
In Excess Of Earnings |
|
Noncontrolling
Interests |
|
Total
Equity |
|||||||||||||
|
|
|
(Unaudited)
|
|||||||||||||||||||||||||
|
Balances, January 1, 2016
|
|
97,589,598
|
|
|
$
|
98
|
|
|
$
|
1,820,451
|
|
|
$
|
(2,519
|
)
|
|
$
|
(521,620
|
)
|
|
$
|
937
|
|
|
$
|
1,297,347
|
|
|
Distributions to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(36
|
)
|
|
(36
|
)
|
||||||
|
Stock-based compensation expense
|
|
10,176
|
|
|
—
|
|
|
114
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
114
|
|
||||||
|
Issuance of shares pursuant to employment agreements
|
|
76,423
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Share repurchases
|
|
(13,628,116
|
)
|
|
(14
|
)
|
|
(254,547
|
)
|
|
—
|
|
|
(35,573
|
)
|
|
—
|
|
|
(290,134
|
)
|
||||||
|
Common dividends ($0.65625 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(58,930
|
)
|
|
—
|
|
|
(58,930
|
)
|
||||||
|
Other comprehensive income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(7,098
|
)
|
|
—
|
|
|
—
|
|
|
(7,098
|
)
|
||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
36,917
|
|
|
9
|
|
|
36,926
|
|
||||||
|
Balances, September 30, 2016
|
|
84,048,081
|
|
|
$
|
84
|
|
|
$
|
1,566,018
|
|
|
$
|
(9,617
|
)
|
|
$
|
(579,206
|
)
|
|
$
|
910
|
|
|
$
|
978,189
|
|
|
|
|
Nine Months Ended September 30, 2015
|
|||||||||||||||||||||||||||||
|
|
|
Common
Stock Outstanding |
|
Common
Stock Par Value |
|
Additional
Paid-in Capital |
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Distributions
In Excess Of Earnings |
|
Treasury
Stock |
|
Noncontrolling
Interests |
|
Total
Equity |
|||||||||||||||
|
|
|
(Unaudited)
|
|||||||||||||||||||||||||||||
|
Balances, January 1, 2015
|
|
97,581,598
|
|
|
$
|
98
|
|
|
$
|
1,824,381
|
|
|
$
|
—
|
|
|
$
|
(460,623
|
)
|
|
$
|
(4,901
|
)
|
|
$
|
861
|
|
|
$
|
1,359,816
|
|
|
Contributions from noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
110
|
|
|
110
|
|
|||||||
|
Distributions to noncontrolling interests
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(38
|
)
|
|
(38
|
)
|
|||||||
|
Stock-based compensation expense
|
|
8,000
|
|
|
—
|
|
|
1,066
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,066
|
|
|||||||
|
Common dividends ($0.65625 per share)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(64,042
|
)
|
|
—
|
|
|
—
|
|
|
(64,042
|
)
|
|||||||
|
Other comprehensive income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,312
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,312
|
)
|
|||||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,950
|
|
|
—
|
|
|
5
|
|
|
12,955
|
|
|||||||
|
Balances, September 30, 2015
|
|
97,589,598
|
|
|
$
|
98
|
|
|
$
|
1,825,447
|
|
|
$
|
(6,312
|
)
|
|
$
|
(511,715
|
)
|
|
$
|
(4,901
|
)
|
|
$
|
938
|
|
|
$
|
1,303,555
|
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(Unaudited)
|
||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
||
|
Net income
|
|
$
|
36,926
|
|
|
$
|
12,955
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||
|
Deferred rent and amortization of intangible assets, liabilities and lease inducements
|
|
(4,263
|
)
|
|
(4,063
|
)
|
||
|
Depreciation and amortization
|
|
54,262
|
|
|
54,567
|
|
||
|
Gain on sale of real estate
|
|
(39,666
|
)
|
|
—
|
|
||
|
Straight line rent, below-market ground lease and amortization of intangible assets
|
|
1,326
|
|
|
1,458
|
|
||
|
Amortization of deferred loan costs
|
|
2,508
|
|
|
2,400
|
|
||
|
Amortization of premiums and discounts on debt
|
|
(773
|
)
|
|
(967
|
)
|
||
|
Unrealized premium adjustment
|
|
1,240
|
|
|
899
|
|
||
|
Amortization and accretion on loans receivable, net
|
|
(912
|
)
|
|
(4,977
|
)
|
||
|
Bad debt (recovery) expense
|
|
(36
|
)
|
|
1,061
|
|
||
|
Deferred income taxes
|
|
138
|
|
|
62
|
|
||
|
Stock-based compensation
|
|
114
|
|
|
1,066
|
|
||
|
Loans funded, held for sale to secondary market
|
|
(27,653
|
)
|
|
(22,187
|
)
|
||
|
Proceeds from sale of guaranteed loans
|
|
30,152
|
|
|
21,451
|
|
||
|
Principal collected on loans subject to secured borrowings
|
|
3,520
|
|
|
3,212
|
|
||
|
Other operating activity
|
|
634
|
|
|
(201
|
)
|
||
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
||
|
Accounts receivable and interest receivable
|
|
181
|
|
|
(2,546
|
)
|
||
|
Other assets
|
|
(419
|
)
|
|
(1,746
|
)
|
||
|
Accounts payable and accrued expenses
|
|
(237
|
)
|
|
(1,395
|
)
|
||
|
Deferred leasing costs
|
|
(8,114
|
)
|
|
(6,965
|
)
|
||
|
Other liabilities
|
|
1,122
|
|
|
1,064
|
|
||
|
Due to related parties
|
|
192
|
|
|
(409
|
)
|
||
|
Net cash provided by operating activities
|
|
50,242
|
|
|
54,739
|
|
||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
||
|
Additions to investments in real estate
|
|
(27,051
|
)
|
|
(19,819
|
)
|
||
|
Acquisition of real estate properties
|
|
—
|
|
|
(11,143
|
)
|
||
|
Proceeds from sale of real estate property, net
|
|
94,568
|
|
|
—
|
|
||
|
Loans funded
|
|
(51,156
|
)
|
|
(27,132
|
)
|
||
|
Principal collected on loans
|
|
31,979
|
|
|
29,319
|
|
||
|
Restricted cash
|
|
(33,037
|
)
|
|
189
|
|
||
|
Other investing activity
|
|
1,101
|
|
|
257
|
|
||
|
Net cash provided by (used in) investing activities
|
|
16,404
|
|
|
(28,329
|
)
|
||
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(Unaudited)
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||
|
Proceeds from (payment of) mortgage loans, net
|
|
388,766
|
|
|
(76,005
|
)
|
||
|
(Payment of) proceeds from unsecured revolving lines of credit, revolving credit facilities and term notes, net
|
|
(107,000
|
)
|
|
132,000
|
|
||
|
Payment of principal on secured borrowings
|
|
(13,600
|
)
|
|
(3,212
|
)
|
||
|
Proceeds from secured borrowings
|
|
9,956
|
|
|
—
|
|
||
|
Payment of deferred preferred stock offering costs
|
|
(733
|
)
|
|
—
|
|
||
|
Payment of deferred loan costs
|
|
(1,363
|
)
|
|
(3,442
|
)
|
||
|
Payment of dividends
|
|
(58,930
|
)
|
|
(64,042
|
)
|
||
|
Repurchase of common stock
|
|
(289,886
|
)
|
|
—
|
|
||
|
Contributions from noncontrolling interests
|
|
—
|
|
|
110
|
|
||
|
Noncontrolling interests' distributions
|
|
(36
|
)
|
|
(38
|
)
|
||
|
Net cash used in financing activities
|
|
(72,826
|
)
|
|
(14,629
|
)
|
||
|
Change in cash balances included in assets held for sale
|
|
925
|
|
|
1,422
|
|
||
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
|
(5,255
|
)
|
|
13,203
|
|
||
|
CASH AND CASH EQUIVALENTS:
|
|
|
|
|
|
|
||
|
Beginning of period
|
|
139,101
|
|
|
25,512
|
|
||
|
End of period
|
|
$
|
133,846
|
|
|
$
|
38,715
|
|
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
|
|
|
|
|
|
|
||
|
Cash paid during the period for interest
|
|
$
|
22,651
|
|
|
$
|
15,983
|
|
|
Federal income taxes paid
|
|
$
|
500
|
|
|
$
|
705
|
|
|
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES:
|
|
|
|
|
|
|
||
|
Additions to investments in real estate included in accounts payable and accrued expenses
|
|
$
|
6,229
|
|
|
$
|
5,253
|
|
|
Additions to investments in real estate included in other assets
|
|
$
|
—
|
|
|
$
|
4,224
|
|
|
Net decrease in fair value of derivatives applied to other comprehensive income (loss)
|
|
$
|
(7,098
|
)
|
|
$
|
(6,312
|
)
|
|
Reduction of loans receivable and secured borrowings due to the SBA's repurchase of the guaranteed portion of loans
|
|
$
|
2,663
|
|
|
$
|
—
|
|
|
Additions to deferred loan costs included in accounts payable and accrued expenses
|
|
$
|
626
|
|
|
$
|
146
|
|
|
Expenses related to repurchase of common stock included in accounts payable and accrued expenses
|
|
$
|
248
|
|
|
$
|
—
|
|
|
Additions to other assets related to restricted cash receivable
|
|
$
|
—
|
|
|
$
|
2,269
|
|
|
Additions to deferred preferred stock offering costs included in accounts payable and accrued expenses
|
|
$
|
1,135
|
|
|
$
|
—
|
|
|
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 |
|
Property
|
|
Asset
Type
|
|
Date of
Acquisition
|
|
Square Feet
|
|
Purchase
Price
|
|||
|
|
|
|
|
|
|
|
|
(in thousands)
|
|||
|
2 Kaiser Plaza, Oakland, CA
|
|
Surface parking lot
|
|
August 26, 2015
|
|
44,642
|
|
|
$
|
11,143
|
|
|
|
|
2015
Acquisition
|
||
|
|
|
(in thousands)
|
||
|
Land
|
|
$
|
10,931
|
|
|
Land improvements
|
|
110
|
|
|
|
Acquired in-place lease (1)
|
|
102
|
|
|
|
Net assets acquired
|
|
$
|
11,143
|
|
|
Property
|
|
Asset
Type |
|
Date of Sale
|
|
Rooms
|
|
Sales
Price |
|
Gain on
Sale |
|||||
|
|
|
|
|
|
|
|
|
(in thousands)
|
|||||||
|
Courtyard Oakland, Oakland, CA
|
|
Hotel
|
|
February 2, 2016
|
|
162
|
|
|
$
|
43,800
|
|
|
$
|
24,739
|
|
|
LAX Holiday Inn, Los Angeles, CA
|
|
Hotel
|
|
July 19, 2016
|
|
405
|
|
|
$
|
52,500
|
|
|
$
|
14,927
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Land
|
|
$
|
343,564
|
|
|
$
|
363,612
|
|
|
Land improvements
|
|
26,177
|
|
|
26,747
|
|
||
|
Buildings and improvements
|
|
1,473,469
|
|
|
1,506,962
|
|
||
|
Furniture, fixtures, and equipment
|
|
4,729
|
|
|
9,720
|
|
||
|
Tenant improvements
|
|
163,102
|
|
|
146,205
|
|
||
|
Work in progress
|
|
8,276
|
|
|
8,126
|
|
||
|
Investments in real estate
|
|
2,019,317
|
|
|
2,061,372
|
|
||
|
Accumulated depreciation
|
|
(403,902
|
)
|
|
(369,661
|
)
|
||
|
Net investments in real estate
|
|
$
|
1,615,415
|
|
|
$
|
1,691,711
|
|
|
|
|
Assets
|
|
Liabilities
|
||||||||||||||||||||
|
September 30, 2016
|
|
Acquired
Above-Market Leases |
|
Acquired
In-Place Leases |
|
Tax
Abatement |
|
Acquired
Below-Market Ground Lease |
|
Trade Name and License
|
|
Acquired
Below-Market Leases |
||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||
|
Gross balance
|
|
$
|
215
|
|
|
$
|
20,372
|
|
|
$
|
4,273
|
|
|
$
|
11,685
|
|
|
$
|
2,957
|
|
|
$
|
(19,637
|
)
|
|
Accumulated amortization
|
|
(173
|
)
|
|
(16,995
|
)
|
|
(2,736
|
)
|
|
(1,527
|
)
|
|
—
|
|
|
15,443
|
|
||||||
|
|
|
$
|
42
|
|
|
$
|
3,377
|
|
|
$
|
1,537
|
|
|
$
|
10,158
|
|
|
$
|
2,957
|
|
|
$
|
(4,194
|
)
|
|
Average useful life (in years)
|
|
8
|
|
|
8
|
|
|
8
|
|
|
84
|
|
|
Indefinite
|
|
|
8
|
|
||||||
|
|
|
Assets
|
|
Liabilities
|
||||||||||||||||||||||||
|
December 31, 2015
|
|
Acquired
Above-Market Leases |
|
Acquired
In-Place Leases |
|
Tax
Abatement |
|
Franchise
Affiliation Fee(1) |
|
Acquired
Below-Market Ground Lease |
|
Trade Name and License
|
|
Acquired
Below-Market Leases |
||||||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||||||||||
|
Gross balance
|
|
$
|
966
|
|
|
$
|
21,398
|
|
|
$
|
4,273
|
|
|
$
|
3,936
|
|
|
$
|
11,685
|
|
|
$
|
2,957
|
|
|
$
|
(19,722
|
)
|
|
Accumulated amortization
|
|
(843
|
)
|
|
(16,943
|
)
|
|
(2,322
|
)
|
|
(3,375
|
)
|
|
(1,422
|
)
|
|
—
|
|
|
13,636
|
|
|||||||
|
|
|
$
|
123
|
|
|
$
|
4,455
|
|
|
$
|
1,951
|
|
|
$
|
561
|
|
|
$
|
10,263
|
|
|
$
|
2,957
|
|
|
$
|
(6,086
|
)
|
|
Average useful life (in years)
|
|
7
|
|
|
8
|
|
|
8
|
|
|
10
|
|
|
84
|
|
|
Indefinite
|
|
|
8
|
|
|||||||
|
(1)
|
Franchise affiliation fee is associated with the Courtyard Oakland, which was sold in February 2016 (see Note 3).
|
|
|
|
Assets
|
|
Liabilities
|
||||||||||||||||
|
Years Ending December 31,
|
|
Acquired
Above-Market Leases |
|
Acquired
In-Place Leases |
|
Tax
Abatement |
|
Acquired
Below-Market Ground Lease |
|
Acquired
Below-Market Leases |
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
2016 (Three months ending December 31, 2016)
|
|
$
|
7
|
|
|
$
|
269
|
|
|
$
|
137
|
|
|
$
|
35
|
|
|
$
|
(618
|
)
|
|
2017
|
|
26
|
|
|
871
|
|
|
551
|
|
|
140
|
|
|
(2,405
|
)
|
|||||
|
2018
|
|
9
|
|
|
733
|
|
|
551
|
|
|
140
|
|
|
(971
|
)
|
|||||
|
2019
|
|
—
|
|
|
464
|
|
|
298
|
|
|
140
|
|
|
(200
|
)
|
|||||
|
2020
|
|
—
|
|
|
207
|
|
|
—
|
|
|
140
|
|
|
—
|
|
|||||
|
Thereafter
|
|
—
|
|
|
833
|
|
|
—
|
|
|
9,563
|
|
|
—
|
|
|||||
|
|
|
$
|
42
|
|
|
$
|
3,377
|
|
|
$
|
1,537
|
|
|
$
|
10,158
|
|
|
$
|
(4,194
|
)
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
|
(in thousands)
|
||||||
|
SBA 7(a) loans
|
|
$
|
39,496
|
|
|
$
|
43,178
|
|
|
SBA 7(a) loans, subject to secured borrowings
|
|
29,897
|
|
|
36,646
|
|
||
|
Other assets
|
|
20,439
|
|
|
22,577
|
|
||
|
|
|
$
|
89,832
|
|
|
$
|
102,401
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Assets held for sale
|
|
|
|
|
|
|
||
|
Loans receivable, net (1)
|
|
$
|
41,526
|
|
|
$
|
20,338
|
|
|
Cash and cash equivalents
|
|
546
|
|
|
1,471
|
|
||
|
Restricted cash
|
|
1,084
|
|
|
—
|
|
||
|
Accounts receivable and interest receivable, net
|
|
516
|
|
|
253
|
|
||
|
Other assets
|
|
18
|
|
|
—
|
|
||
|
Total assets held for sale, net
|
|
$
|
43,690
|
|
|
$
|
22,062
|
|
|
Liabilities associated with assets held for sale
|
|
|
|
|
|
|
||
|
Debt (2)
|
|
$
|
9,897
|
|
|
$
|
10,000
|
|
|
Accounts payable and accrued expenses
|
|
166
|
|
|
230
|
|
||
|
Other liabilities
|
|
1,882
|
|
|
22
|
|
||
|
Total liabilities associated with assets held for sale
|
|
$
|
11,945
|
|
|
$
|
10,252
|
|
|
(2)
|
Represents secured borrowings on commercial real estate loans with variable interest rates, reset monthly, based on the
30
-day London Interbank Offered Rate ("LIBOR"). The
$10,000,000
in secured borrowings at December 31, 2015 with an interest rate of
9.77%
was repaid in June 2016. The
$9,897,000
in secured borrowings at September 30, 2016 has an interest rate of
12.60%
and a principal balance of
$9,967,000
due in 2018.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Revenue
—Interest and other income
|
|
$
|
1,198
|
|
|
$
|
4,712
|
|
|
$
|
4,729
|
|
|
$
|
11,330
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest expense
|
|
355
|
|
|
—
|
|
|
1,231
|
|
|
—
|
|
||||
|
Fees to related party
|
|
137
|
|
|
72
|
|
|
417
|
|
|
596
|
|
||||
|
General and administrative
|
|
3
|
|
|
—
|
|
|
20
|
|
|
194
|
|
||||
|
Total expenses
|
|
495
|
|
|
72
|
|
|
1,668
|
|
|
790
|
|
||||
|
Income from operations of assets held for sale
|
|
$
|
703
|
|
|
$
|
4,640
|
|
|
$
|
3,061
|
|
|
$
|
10,540
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Mortgage loans with a fixed interest rate of 4.14% per annum, with monthly payments of
interest only, and balances totaling $392,000,000 due on July 1, 2026. The loans are
nonrecourse.
|
|
$
|
392,000
|
|
|
$
|
—
|
|
|
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 has a $42,008,000 balance due on January 5, 2027. The loan is nonrecourse.
|
|
46,000
|
|
|
46,000
|
|
||
|
Mortgage loans with a fixed interest rate of 5.39% per annum, with monthly payments of
principal and interest, and balances totaling $35,695,000 due on March 1, 2021. The loans
are nonrecourse.
|
|
39,319
|
|
|
39,846
|
|
||
|
Mortgage loan with a fixed interest rate of 5.18% per annum, with monthly payments of
principal and interest, and a balance of $26,232,000 due on June 5, 2021. The loan is
nonrecourse.
|
|
29,314
|
|
|
29,744
|
|
||
|
Mortgage loan with a fixed interest rate of 6.65% per annum, with monthly payments of
principal and interest. The loan has a 25-year amortization schedule with a $21,136,000
balance due on July 15, 2018. The loan is nonrecourse.
|
|
26,924
|
|
|
29,201
|
|
||
|
|
|
533,557
|
|
|
144,791
|
|
||
|
Deferred loan costs related to mortgage loans
|
|
(2,454
|
)
|
|
(897
|
)
|
||
|
Premiums and discounts on assumed mortgages, net
|
|
836
|
|
|
1,178
|
|
||
|
Total Mortgages Payable
|
|
531,939
|
|
|
145,072
|
|
||
|
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 4.13% and 3.90% at September 30, 2016 and December 31, 2015, respectively.
|
|
23,416
|
|
|
29,481
|
|
||
|
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 1.83% and 1.58%
at September 30, 2016 and December 31, 2015, respectively.
|
|
4,829
|
|
|
4,947
|
|
||
|
|
|
28,245
|
|
|
34,428
|
|
||
|
Unamortized discounts and premiums, net
|
|
2,110
|
|
|
2,693
|
|
||
|
Total Secured Borrowings—Government Guaranteed Loans
|
|
30,355
|
|
|
37,121
|
|
||
|
Unsecured term loan facility
|
|
385,000
|
|
|
385,000
|
|
||
|
Junior subordinated notes with a variable interest rate which resets quarterly based on the
90-day LIBOR plus 3.25%, with quarterly interest only payments. Balance due at
maturity on March 30, 2035.
|
|
27,070
|
|
|
27,070
|
|
||
|
Unsecured credit facility
|
|
—
|
|
|
107,000
|
|
||
|
|
|
412,070
|
|
|
519,070
|
|
||
|
Deferred loan costs related to unsecured term loan and credit facilities
|
|
(3,140
|
)
|
|
(5,216
|
)
|
||
|
Discount on junior subordinated notes
|
|
(2,035
|
)
|
|
(2,091
|
)
|
||
|
Total Other
|
|
406,895
|
|
|
511,763
|
|
||
|
Total Debt
|
|
$
|
969,189
|
|
|
$
|
693,956
|
|
|
Years Ending December 31,
|
|
Secured Borrowings Principal(1)
|
|
Mortgages
Payable |
|
Other(2)
|
|
Total
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
2016 (Three months ending December 31, 2016)
|
|
$
|
244
|
|
|
$
|
1,120
|
|
|
$
|
—
|
|
|
$
|
1,364
|
|
|
2017
|
|
999
|
|
|
4,642
|
|
|
—
|
|
|
5,641
|
|
||||
|
2018
|
|
1,033
|
|
|
24,300
|
|
|
—
|
|
|
25,333
|
|
||||
|
2019
|
|
1,070
|
|
|
1,519
|
|
|
—
|
|
|
2,589
|
|
||||
|
2020
|
|
1,110
|
|
|
1,596
|
|
|
—
|
|
|
2,706
|
|
||||
|
Thereafter
|
|
23,789
|
|
|
500,380
|
|
|
412,070
|
|
|
936,239
|
|
||||
|
|
|
$
|
28,245
|
|
|
$
|
533,557
|
|
|
$
|
412,070
|
|
|
$
|
973,872
|
|
|
(1)
|
Principal payments are generally dependent upon cash flows received from the underlying loans. Our estimate of their repayment is based on scheduled principal 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 and unsecured term loan facility.
|
|
Declaration Date
|
|
Payment Date
|
|
Dividend Per
Common Share |
||
|
September 12, 2016
|
|
September 28, 2016
|
|
$
|
0.21875
|
|
|
June 10, 2016
|
|
June 28, 2016
|
|
0.21875
|
|
|
|
March 8, 2016
|
|
March 29, 2016
|
|
0.21875
|
|
|
|
September 14, 2015
|
|
September 30, 2015
|
|
0.21875
|
|
|
|
June 12, 2015
|
|
June 29, 2015
|
|
0.21875
|
|
|
|
March 6, 2015
|
|
March 27, 2015
|
|
0.21875
|
|
|
|
Number of Interest
Rate Swaps(1)(2) |
|
Total Notional
Amount |
|
Fixed Rates
|
|
Floating Rate Index
|
|
Effective
Date |
|
Expiration
Date |
||
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
||
|
10
|
|
$
|
385,000
|
|
|
1.559% - 1.569%
|
|
One-Month LIBOR
|
|
11/2/2015
|
|
5/8/2020
|
|
(1)
|
See Note 13 for our fair value disclosures.
|
|
(2)
|
Our interest rate swaps are not subject to master netting arrangements.
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Accumulated other comprehensive income (loss), at beginning of period
|
|
$
|
(12,889
|
)
|
|
$
|
—
|
|
|
$
|
(2,519
|
)
|
|
$
|
—
|
|
|
Other comprehensive income (loss) before reclassifications
|
|
2,221
|
|
|
(6,312
|
)
|
|
(10,347
|
)
|
|
(6,312
|
)
|
||||
|
Amounts reclassified from accumulated other comprehensive income (loss)(1)
|
|
1,051
|
|
|
—
|
|
|
3,249
|
|
|
—
|
|
||||
|
Net current period other comprehensive income (loss)
|
|
3,272
|
|
|
(6,312
|
)
|
|
(7,098
|
)
|
|
(6,312
|
)
|
||||
|
Accumulated other comprehensive income (loss), at end of period
|
|
$
|
(9,617
|
)
|
|
$
|
(6,312
|
)
|
|
$
|
(9,617
|
)
|
|
$
|
(6,312
|
)
|
|
(1)
|
The amounts from AOCI are reclassified as an increase to interest expense in the statements of operations.
|
|
Level 1 Inputs
—
|
|
Quoted prices in active markets for identical assets or liabilities
|
|
Level 2 Inputs
—
|
|
Observable inputs other than quoted prices in active markets for identical assets and liabilities
|
|
Level 3 Inputs
—
|
|
Unobservable inputs
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
|
Level
|
|
Balance Sheet
Location |
|||||
|
|
|
(in thousands)
|
|
|
|
|
|||||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Interest rate swaps
|
|
$
|
9,617
|
|
|
$
|
2,519
|
|
|
2
|
|
|
Other liabilities
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
|
|
|||||||||||||
|
|
|
Carrying
Amount |
|
Estimated
Fair Value |
|
Carrying
Amount |
|
Estimated
Fair Value |
|
Level
|
|||||||||
|
|
|
(in thousands)
|
|
|
|||||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Loans receivable subject to credit risk
|
|
$
|
39,496
|
|
|
$
|
39,452
|
|
|
$
|
43,178
|
|
|
$
|
43,508
|
|
|
3
|
|
|
SBA 7(a) loans receivable, subject to secured borrowings
|
|
29,897
|
|
|
30,355
|
|
|
36,646
|
|
|
37,121
|
|
|
3
|
|
||||
|
Commercial real estate loans
|
|
41,526
|
|
|
41,967
|
|
|
20,338
|
|
|
20,408
|
|
|
3
|
|
||||
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Junior subordinated notes
|
|
25,035
|
|
|
25,134
|
|
|
24,979
|
|
|
25,046
|
|
|
3
|
|
||||
|
Mortgages payable
|
|
531,939
|
|
|
537,543
|
|
|
145,072
|
|
|
147,516
|
|
|
3
|
|
||||
|
Daily Average Adjusted Fair
Value of CIM Urban's Investments |
|
|
|||||||
|
Quarterly Fee
Percentage |
|||||||||
|
From Greater of
|
|
To and Including
|
|
||||||
|
(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,
|
|
(in thousands)
|
||
|
2016 (Three months ending December 31, 2016)
|
|
$
|
187
|
|
|
2017
|
|
749
|
|
|
|
2018
|
|
607
|
|
|
|
2019
|
|
503
|
|
|
|
2020
|
|
541
|
|
|
|
Thereafter
|
|
127,679
|
|
|
|
|
|
$
|
130,266
|
|
|
Years Ending December 31,
|
|
Governmental
Tenants |
|
Other
Tenants |
|
Total
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
2016 (Three months ending December 31, 2016)
|
|
$
|
12,645
|
|
|
$
|
28,580
|
|
|
$
|
41,225
|
|
|
2017
|
|
49,098
|
|
|
111,838
|
|
|
160,936
|
|
|||
|
2018
|
|
49,406
|
|
|
95,631
|
|
|
145,037
|
|
|||
|
2019
|
|
50,033
|
|
|
79,509
|
|
|
129,542
|
|
|||
|
2020
|
|
45,957
|
|
|
68,073
|
|
|
114,030
|
|
|||
|
Thereafter
|
|
145,180
|
|
|
218,880
|
|
|
364,060
|
|
|||
|
|
|
$
|
352,319
|
|
|
$
|
602,511
|
|
|
$
|
954,830
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||
|
California
|
|
61.7
|
%
|
|
62.4
|
%
|
|
63.9
|
%
|
|
62.6
|
%
|
|
Washington, D.C.
|
|
21.9
|
|
|
24.0
|
|
|
21.2
|
|
|
24.1
|
|
|
Texas
|
|
8.6
|
|
|
8.0
|
|
|
8.2
|
|
|
7.8
|
|
|
North Carolina
|
|
5.9
|
|
|
4.6
|
|
|
4.8
|
|
|
4.6
|
|
|
New York
|
|
1.9
|
|
|
1.0
|
|
|
1.9
|
|
|
0.9
|
|
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||
|
California
|
|
50.8
|
%
|
|
52.6
|
%
|
|
Washington, D.C.
|
|
32.3
|
|
|
31.1
|
|
|
Texas
|
|
7.7
|
|
|
7.4
|
|
|
North Carolina
|
|
5.5
|
|
|
5.3
|
|
|
New York
|
|
3.7
|
|
|
3.6
|
|
|
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Office:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Revenues
|
|
$
|
47,584
|
|
|
$
|
46,427
|
|
|
$
|
139,403
|
|
|
$
|
140,126
|
|
|
Property expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating
|
|
22,351
|
|
|
19,832
|
|
|
60,768
|
|
|
59,283
|
|
||||
|
General and administrative
|
|
344
|
|
|
226
|
|
|
789
|
|
|
652
|
|
||||
|
Total property expenses
|
|
22,695
|
|
|
20,058
|
|
|
61,557
|
|
|
59,935
|
|
||||
|
Segment net operating income—office
|
|
24,889
|
|
|
26,369
|
|
|
77,846
|
|
|
80,191
|
|
||||
|
Hotel:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Revenues
|
|
9,139
|
|
|
15,350
|
|
|
38,918
|
|
|
46,891
|
|
||||
|
Property expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating
|
|
6,479
|
|
|
10,623
|
|
|
25,865
|
|
|
31,287
|
|
||||
|
General and administrative
|
|
229
|
|
|
205
|
|
|
622
|
|
|
284
|
|
||||
|
Total property expenses
|
|
6,708
|
|
|
10,828
|
|
|
26,487
|
|
|
31,571
|
|
||||
|
Segment net operating income—hotel
|
|
2,431
|
|
|
4,522
|
|
|
12,431
|
|
|
15,320
|
|
||||
|
Multifamily:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Revenues
|
|
5,068
|
|
|
4,618
|
|
|
15,298
|
|
|
13,536
|
|
||||
|
Property expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating
|
|
2,893
|
|
|
2,906
|
|
|
8,667
|
|
|
8,485
|
|
||||
|
General and administrative
|
|
485
|
|
|
145
|
|
|
840
|
|
|
318
|
|
||||
|
Total property expenses
|
|
3,378
|
|
|
3,051
|
|
|
9,507
|
|
|
8,803
|
|
||||
|
Segment net operating income—multifamily
|
|
1,690
|
|
|
1,567
|
|
|
5,791
|
|
|
4,733
|
|
||||
|
Lending:
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
|
2,541
|
|
|
2,065
|
|
|
7,690
|
|
|
6,393
|
|
||||
|
Lending expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Interest expense
|
|
124
|
|
|
230
|
|
|
306
|
|
|
651
|
|
||||
|
Fees to related party
|
|
865
|
|
|
1,109
|
|
|
2,679
|
|
|
2,821
|
|
||||
|
General and administrative
|
|
283
|
|
|
179
|
|
|
881
|
|
|
853
|
|
||||
|
Total lending expenses
|
|
1,272
|
|
|
1,518
|
|
|
3,866
|
|
|
4,325
|
|
||||
|
Segment net operating income—lending
|
|
1,269
|
|
|
547
|
|
|
3,824
|
|
|
2,068
|
|
||||
|
Total segment net operating income
|
|
$
|
30,279
|
|
|
$
|
33,005
|
|
|
$
|
99,892
|
|
|
$
|
102,312
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
||||||||||||
|
|
|
2016
|
|
2015
|
|
2016
|
|
2015
|
||||||||
|
|
|
(in thousands)
|
||||||||||||||
|
Total segment net operating income
|
|
$
|
30,279
|
|
|
$
|
33,005
|
|
|
$
|
99,892
|
|
|
$
|
102,312
|
|
|
Asset management and other fees to related parties
|
|
(7,631
|
)
|
|
(7,290
|
)
|
|
(22,824
|
)
|
|
(21,955
|
)
|
||||
|
Interest expense
|
|
(10,152
|
)
|
|
(5,551
|
)
|
|
(24,080
|
)
|
|
(16,540
|
)
|
||||
|
General and administrative
|
|
(885
|
)
|
|
(1,274
|
)
|
|
(3,167
|
)
|
|
(5,143
|
)
|
||||
|
Transaction costs
|
|
(53
|
)
|
|
(237
|
)
|
|
(320
|
)
|
|
(1,038
|
)
|
||||
|
Depreciation and amortization
|
|
(17,724
|
)
|
|
(17,873
|
)
|
|
(54,262
|
)
|
|
(54,567
|
)
|
||||
|
Gain on sale of real estate
|
|
14,927
|
|
|
—
|
|
|
39,666
|
|
|
—
|
|
||||
|
Income from continuing operations before provision for income taxes
|
|
8,761
|
|
|
780
|
|
|
34,905
|
|
|
3,069
|
|
||||
|
Provision for income taxes
|
|
(379
|
)
|
|
(179
|
)
|
|
(1,040
|
)
|
|
(654
|
)
|
||||
|
Net income from continuing operations
|
|
8,382
|
|
|
601
|
|
|
33,865
|
|
|
2,415
|
|
||||
|
Discontinued operations
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income from operations of assets held for sale
|
|
703
|
|
|
4,640
|
|
|
3,061
|
|
|
10,540
|
|
||||
|
Net income from discontinued operations
|
|
703
|
|
|
4,640
|
|
|
3,061
|
|
|
10,540
|
|
||||
|
Net income
|
|
9,085
|
|
|
5,241
|
|
|
36,926
|
|
|
12,955
|
|
||||
|
Net loss (income) attributable to noncontrolling interests
|
|
3
|
|
|
1
|
|
|
(9
|
)
|
|
(5
|
)
|
||||
|
Net income attributable to stockholders
|
|
$
|
9,088
|
|
|
$
|
5,242
|
|
|
$
|
36,917
|
|
|
$
|
12,950
|
|
|
|
|
September 30, 2016
|
|
December 31, 2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Condensed assets:
|
|
|
|
|
|
|
||
|
Office
|
|
$
|
1,556,263
|
|
|
$
|
1,520,339
|
|
|
Hotel
|
|
114,032
|
|
|
176,735
|
|
||
|
Multifamily
|
|
169,419
|
|
|
171,429
|
|
||
|
Lending assets
|
|
137,219
|
|
|
128,992
|
|
||
|
Non-segment assets
|
|
79,128
|
|
|
94,565
|
|
||
|
Total assets
|
|
$
|
2,056,061
|
|
|
$
|
2,092,060
|
|
|
|
|
Nine Months Ended September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Capital expenditures(1):
|
|
|
|
|
|
|
||
|
Office
|
|
$
|
24,115
|
|
|
$
|
19,216
|
|
|
Hotel
|
|
619
|
|
|
1,001
|
|
||
|
Multifamily
|
|
449
|
|
|
1,486
|
|
||
|
Total capital expenditures
|
|
25,183
|
|
|
21,703
|
|
||
|
Loan originations
|
|
78,809
|
|
|
49,319
|
|
||
|
Total capital expenditures and loan originations
|
|
$
|
103,992
|
|
|
$
|
71,022
|
|
|
•
|
limited and/or non-recourse junior (mezzanine, b-note or 2nd lien) and senior construction loans; or
|
|
•
|
limited and/or non-recourse junior (mezzanine, b-note or 2nd lien) and senior acquisition, bridge or repositioning loans.
|
|
|
|
As of September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Occupancy
|
|
84.6
|
%
|
|
84.7
|
%
|
||
|
Annualized rent per occupied square foot(1)
|
|
$
|
36.85
|
|
|
$
|
36.59
|
|
|
(1)
|
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 twelve months ended September 30, 2016 and 2015 were approximately $4,064,000 and $6,320,000, 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.
|
|
|
|
For the Three Months Ended
|
||||||||||||||
|
|
|
December 31,
2016 |
|
March 31,
2017 |
|
June 30,
2017 |
|
September 30,
2017 |
||||||||
|
Expiring Cash Rents:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Expiring square feet(1)
|
|
99,446
|
|
|
95,125
|
|
|
48,945
|
|
|
71,781
|
|
||||
|
Expiring rent per square foot(2)
|
|
$
|
24.71
|
|
|
$
|
28.59
|
|
|
$
|
36.90
|
|
|
$
|
35.95
|
|
|
(1)
|
All month-to-month tenants occupying a total of 70,156 square feet are included in the expiring leases in the first quarter listed.
|
|
(2)
|
Represents gross monthly base rent, as of September 30, 2016, 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.
|
|
|
|
Number of
Leases(1)(2) |
|
Rentable
Square Feet(2) |
|
New Cash
Rents per Square Foot(2)(3) |
|
Expiring
Cash Rents per Square Foot(2)(3) |
||||||
|
Three Months Ended September 30, 2016(3)
|
|
10
|
|
|
139,440
|
|
|
$
|
47.29
|
|
|
$
|
48.07
|
|
|
Nine Months Ended September 30, 2016(3)
|
|
35
|
|
|
343,433
|
|
|
$
|
44.29
|
|
|
$
|
40.60
|
|
|
(1)
|
Based on the number of tenants.
|
|
(2)
|
Excludes leases for which the space was vacant for longer than one year, month-to-month leases, leases with an original term of less than 12 months, related party leases, and space where the previous tenant was a related party.
|
|
(3)
|
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.
|
|
|
|
As of September 30,
|
||||||
|
|
|
2016
|
|
2015
|
||||
|
Occupancy(1)
|
|
95.1
|
%
|
|
90.9
|
%
|
||
|
Monthly rent per occupied unit(2)
|
|
$
|
1,929
|
|
|
$
|
1,891
|
|
|
(1)
|
The multifamily occupancy as of September 30, 2015 reflects 70.0% occupancy for our New York property, as our corporate housing tenant terminated its lease in March 2015 and we were in the process of re-leasing the property as individual units. The occupancy rate for the multifamily portfolio excluding the New York property is 96.0% and 93.7% as of September 30, 2016 and 2015, respectively.
|
|
(2)
|
Represents gross monthly base rent under leases commenced as of the specified period, divided by occupied units. This amount reflects total cash rent before concessions. Our property in New York was in the process of being re-leased as individual units as of September 30, 2015 as our corporate housing tenant terminated its lease in March 2015. Monthly rent per occupied unit excluding the New York property is $1,582 and $1,608 as of September 30, 2016 and 2015, respectively.
|
|
|
|
For the Nine Months
Ended September 30, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
Occupancy
|
|
80.3
|
%
|
|
84.9
|
%
|
||
|
ADR
|
|
$
|
141.60
|
|
|
$
|
131.54
|
|
|
RevPAR
|
|
$
|
113.74
|
|
|
$
|
111.68
|
|
|
|
|
Three Months Ended
September 30, |
|
Change
|
|||||||||||
|
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Total revenues
|
|
$
|
64,332
|
|
|
$
|
68,460
|
|
|
$
|
(4,128
|
)
|
|
(6.0
|
)%
|
|
Total expenses
|
|
70,498
|
|
|
67,680
|
|
|
2,818
|
|
|
4.2
|
%
|
|||
|
Gain on sale of real estate
|
|
14,927
|
|
|
—
|
|
|
14,927
|
|
|
—
|
|
|||
|
Net income from discontinued operations
|
|
703
|
|
|
4,640
|
|
|
(3,937
|
)
|
|
(84.8
|
)%
|
|||
|
Net income
|
|
9,085
|
|
|
5,241
|
|
|
3,844
|
|
|
73.3
|
%
|
|||
|
|
|
Three Months Ended
September 30, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Net income attributable to stockholders
|
|
$
|
9,088
|
|
|
$
|
5,242
|
|
|
Depreciation and amortization
|
|
17,724
|
|
|
17,873
|
|
||
|
Gain on sale of depreciable assets
|
|
(14,927
|
)
|
|
—
|
|
||
|
Net loss attributable to noncontrolling interests
|
|
(3
|
)
|
|
(1
|
)
|
||
|
FFO
|
|
$
|
11,882
|
|
|
$
|
23,114
|
|
|
|
|
Three Months Ended
September 30, |
|
Change
|
|||||||||||
|
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Office
|
|
$
|
47,584
|
|
|
$
|
46,427
|
|
|
$
|
1,157
|
|
|
2.5
|
%
|
|
Hotel
|
|
9,139
|
|
|
15,350
|
|
|
(6,211
|
)
|
|
(40.5
|
)%
|
|||
|
Multifamily
|
|
5,068
|
|
|
4,618
|
|
|
450
|
|
|
9.7
|
%
|
|||
|
Lending
|
|
2,541
|
|
|
2,065
|
|
|
476
|
|
|
23.1
|
%
|
|||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Office
|
|
22,695
|
|
|
20,058
|
|
|
2,637
|
|
|
13.1
|
%
|
|||
|
Hotel
|
|
6,708
|
|
|
10,828
|
|
|
(4,120
|
)
|
|
(38.0
|
)%
|
|||
|
Multifamily
|
|
3,378
|
|
|
3,051
|
|
|
327
|
|
|
10.7
|
%
|
|||
|
Lending
|
|
1,272
|
|
|
1,518
|
|
|
(246
|
)
|
|
(16.2
|
)%
|
|||
|
|
|
Nine Months
Ended September 30, |
|
Change
|
|||||||||||
|
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Total revenues
|
|
$
|
201,309
|
|
|
$
|
206,946
|
|
|
$
|
(5,637
|
)
|
|
(2.7
|
)%
|
|
Total expenses
|
|
206,070
|
|
|
203,877
|
|
|
2,193
|
|
|
1.1
|
%
|
|||
|
Gain on sale of real estate
|
|
39,666
|
|
|
—
|
|
|
39,666
|
|
|
—
|
|
|||
|
Net income from discontinued operations
|
|
3,061
|
|
|
10,540
|
|
|
(7,479
|
)
|
|
(71.0
|
)%
|
|||
|
Net income
|
|
36,926
|
|
|
12,955
|
|
|
23,971
|
|
|
—
|
|
|||
|
|
|
Nine Months Ended
September 30, |
||||||
|
|
|
2016
|
|
2015
|
||||
|
|
|
(in thousands)
|
||||||
|
Net income attributable to stockholders
|
|
$
|
36,917
|
|
|
$
|
12,950
|
|
|
Depreciation and amortization
|
|
54,262
|
|
|
54,567
|
|
||
|
Gain on sale of depreciable assets
|
|
(39,666
|
)
|
|
—
|
|
||
|
Net income attributable to noncontrolling interests
|
|
9
|
|
|
5
|
|
||
|
FFO
|
|
$
|
51,522
|
|
|
$
|
67,522
|
|
|
|
|
Nine Months
Ended September 30, |
|
Change
|
|||||||||||
|
|
|
2016
|
|
2015
|
|
$
|
|
%
|
|||||||
|
|
|
(dollars in thousands)
|
|||||||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Office
|
|
$
|
139,403
|
|
|
$
|
140,126
|
|
|
$
|
(723
|
)
|
|
(0.5
|
)%
|
|
Hotel
|
|
38,918
|
|
|
46,891
|
|
|
(7,973
|
)
|
|
(17.0
|
)%
|
|||
|
Multifamily
|
|
15,298
|
|
|
13,536
|
|
|
1,762
|
|
|
13.0
|
%
|
|||
|
Lending
|
|
7,690
|
|
|
6,393
|
|
|
1,297
|
|
|
20.3
|
%
|
|||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Office
|
|
61,557
|
|
|
59,935
|
|
|
1,622
|
|
|
2.7
|
%
|
|||
|
Hotel
|
|
26,487
|
|
|
31,571
|
|
|
(5,084
|
)
|
|
(16.1
|
)%
|
|||
|
Multifamily
|
|
9,507
|
|
|
8,803
|
|
|
704
|
|
|
8.0
|
%
|
|||
|
Lending
|
|
3,866
|
|
|
4,325
|
|
|
(459
|
)
|
|
(10.6
|
)%
|
|||
|
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 |
||||||
|
July 1, 2016 to July 31, 2016
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
August 1, 2016 to August 31, 2016
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||
|
September 1, 2016 to September 30, 2016
|
|
3,628,116
|
|
|
22.00
|
|
|
—
|
|
|
—
|
|
||
|
Total
|
|
3,628,116
|
|
|
$
|
22.00
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
4.1
|
|
Articles Supplementary for the Series A Preferred Stock (incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed on October 11, 2016)
|
|
10.1
|
|
Amendment No. 1 to the Escrow Agreement, dated June 28, 2016, between CIM Commercial Trust Corporation, International Assets Advisory, LLC and UMB Bank, N.A. (incorporated by reference to Exhibit 4.1 to the Registrant's Post-Effective Amendment No. 1 to the Registration Statement on Form S-11 filed with the SEC on August 11, 2016)
|
|
*31.1
|
|
Section 302 Officer Certification—Chief Executive Officer
|
|
*31.2
|
|
Section 302 Officer Certification—Chief Financial Officer
|
|
*32.1
|
|
Section 906 Officer Certification—Chief Executive Officer
|
|
*32.2
|
|
Section 906 Officer Certification—Chief Financial Officer
|
|
*101
|
|
Interactive data files pursuant to Rule 405 of Regulation S-T
|
|
|
|
CIM COMMERCIAL TRUST CORPORATION
|
||
|
Dated: November 9, 2016
|
|
By:
|
|
/s/ CHARLES E. GARNER II
Charles E. Garner II
Chief Executive Officer
|
|
|
|
|
|
|
|
Dated: November 9, 2016
|
|
By:
|
|
/s/ DAVID THOMPSON
David Thompson
Chief Financial Officer
|
|
Exhibit Number
|
|
Exhibit Description
|
|
|
4.1
|
|
|
Articles Supplementary for the Series A Preferred Stock (incorporated by reference to Exhibit 3.1 of the Company’s Current Report on Form 8-K filed on October 11, 2016)
|
|
10.1
|
|
|
Amendment No. 1 to the Escrow Agreement, dated June 28, 2016, between CIM Commercial Trust Corporation, International Assets Advisory, LLC and UMB Bank, N.A. (incorporated by reference to Exhibit 4.1 to the Registrant's Post-Effective Amendment No. 1 to the Registration Statement on Form S-11 filed with the SEC on August 11, 2016)
|
|
*31.1
|
|
|
Section 302 Officer Certification—Chief Executive Officer
|
|
*31.2
|
|
|
Section 302 Officer Certification—Chief Financial Officer
|
|
*32.1
|
|
|
Section 906 Officer Certification—Chief Executive Officer
|
|
*32.2
|
|
|
Section 906 Officer Certification—Chief Financial Officer
|
|
*101
|
|
|
Interactive data files pursuant to Rule 405 of Regulation S-T
|
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 |
|---|