CIM Commercial Trust Corporation Reports 2018 First Quarter Results
CIM Commercial Trust Corporation (NASDAQ & TASE: CMCT) (“we”, “our”, “CMCT”, or “CIM Commercial Trust”), a real estate
investment trust (“REIT”) that primarily acquires, owns, and operates Class A and creative office assets in vibrant and
improving urban communities throughout the United States, today reported operating results for the three months ended
March 31, 2018.
First Quarter 2018 Highlights
- Same-store(1) office segment and cash net operating income (“NOI”) increased 7.2% and 6.5%,
respectively, from the corresponding period in 2017.
- Executed 61,460 square feet of leases with terms longer than 12 months, including 47,581 square feet
of recurring leases; of which, 29,715 square feet were recurring leases executed at our same-store office portfolio, representing
same-store cash rent growth per square foot of 17.4%.
- On a same-store basis, the office portfolio was 93.9% leased.
- Acquired 9460 Wilshire Boulevard in Beverly Hills, California for $132,000,000(2) in
January 2018.
- Funds from operations (“FFO”) available to common stockholders of $10,122,000, or $0.23 per diluted
share.
- Net loss available to common stockholders of $3,026,000, or $0.07 per diluted share.
Management Commentary
Charles E. Garner II, CEO of CMCT, stated, “Our class A and creative office assets are concentrated in high barrier to entry
gateway markets as evidenced by our premium rents, high leased percentage and strong re-leasing spreads. We are targeting 4% to 6%
annualized same-store NOI growth through 2022 driven by contractual rent increases and below market in-place leases rolling to
market.
We are focused on growing our net asset value and cash flow per share and providing liquidity to shareholders at prices that
reflect our strong prospects. We continue to optimize our portfolio to drive returns for our shareholders.”
In January 2018, CMCT acquired a 100% fee-simple interest in 9460 Wilshire Boulevard located in Beverly Hills, California.
The nine-story, Class A office building was built in 1959, was last renovated in 2008, and has approximately 68,866 square
feet of office space and 22,884 square feet of retail space. The property is located at the prominent corner of Wilshire Boulevard
and Beverly Drive, adjacent to the Beverly Wilshire, Beverly Hills (A Four Seasons Hotel), which is a prime location one block from
the future Metro Purple Line Wilshire/Rodeo Station.
“9460 Wilshire, situated in the prominent Golden Triangle and surrounded by first-class retailers, restaurants, hotels, and
services, is in a highly-desirable and high barrier to entry office market. It is a strong addition to CIM Commercial Trust’s
portfolio and we believe it will contribute to our goals of increasing net asset value and cash flow per share” stated
Mr. Garner.
Financial Highlights
As of March 31, 2018, our real estate portfolio consists of 21 assets, all of which are fee-simple properties. The
portfolio includes 19 office properties (including one parking garage and two development sites, one of which is being used as a
parking lot), totaling approximately 3.4 million rentable square feet and one hotel, with an ancillary parking garage, which has
503 rooms. We also operate a lending business.
___________________________
|
(1) |
|
Please see the Reconciliation of Net Operating Income on page 9 for our definition of
“Same-store.” |
|
|
|
(2) |
|
Excludes $48,000 of transaction costs that were capitalized in connection with the
acquisition of this property. |
|
Net loss available to common stockholders was $3,026,000, or $0.07 per diluted share of common stock, for the three months ended
March 31, 2018, compared to net income available to common stockholders of $193,899,000, or $2.31 per diluted share of common
stock, for the three months ended March 31, 2017. The decrease is primarily attributable to a decrease in the gain on sale of
real estate of $187,734,000, a decrease of $13,890,000 in Segment NOI, $3,152,000 in redeemable preferred stock dividends
accumulated, and an increase of $1,217,000 in corporate general and administrative expenses, partially offset by a decrease of
$4,083,000 in depreciation and amortization expense, a decrease of $3,182,000 in interest expense, and a decrease of $2,246,000 in
asset management and other fees to related parties.
FFO available to common stockholders was $10,122,000, or $0.23 per diluted share of common stock, for the three months ended
March 31, 2018, compared to $23,396,000, or $0.28 per diluted share of common stock, for the three months ended March 31,
2017. The decrease in FFO available to common stockholders was primarily attributable to a decrease of $13,890,000 in Segment NOI,
$3,152,000 in redeemable preferred stock dividends accumulated, and an increase of $1,217,000 in corporate general and
administrative expenses, partially offset by a decrease of $3,182,000 in interest expense and a decrease of $2,246,000 in asset
management and other fees to related parties.
Segment Information
Our reportable segments during the three months ended March 31, 2018 consist of two types of commercial real estate
properties, namely, office and hotel, as well as a segment for our lending business. Our reportable segments during the three
months ended March 31, 2017 consist of three types of commercial real estate properties, namely, office, hotel and
multifamily, as well as a segment for our lending business. Segment NOI was $28,225,000 for the three months ended March 31,
2018, compared to $42,115,000 in the corresponding prior period.
Office
Same-Store
Same-store office segment NOI increased 7.2% on a GAAP basis and 6.5% on a cash basis. The increase in same-store segment net
operating income is primarily due to an increase in revenue at certain of our California and Washington D.C. properties due to
increases in both occupancy and rental rates, a decrease in real estate taxes at certain California properties due to real estate
tax refunds related to prior years recorded during the three months ended March 31, 2018, partially offset by a decrease in
expense reimbursements revenue at certain of our California properties due to reimbursements owed to tenants, an increase in
general and administrative expenses due to property tax consultant fees associated with the tax refunds, and a decrease in lease
termination income at one of our California properties.
At March 31, 2018, the Company’s office portfolio was 93.7% occupied, up 90 basis points year-over-year on a same-store
basis and 93.9% leased, down 80 basis points year-over-year on a same store basis. The annualized rent per occupied square foot on
a same store basis was $42.30 at March 31, 2018 compared to $39.88 at March 31, 2017. For the three months ended
March 31, 2018, the Company executed 29,715 square feet of recurring leases at our same-store office portfolio, representing
same-store cash rent growth per square foot of 17.4%.
Total
Office segment NOI decreased to $22,548,000 for the three months ended March 31, 2018, from $35,052,000 for the three
months ended March 31, 2017. Such decrease was primarily attributable to the sale of six office properties and a parking
garage in 2017, a decrease in expense reimbursements revenue at certain of our California properties due to reimbursements owed to
tenants, a decrease due to the transfer of the right to collect supplemental real estate tax reimbursements which reduced real
estate taxes at our office properly in San Francisco, California sold in March 2017, and a decrease in lease termination income at
one of our California properties, partially offset by an increase due to the acquisition of two office properties in
December 2017 and January 2018, an increase in revenue at certain of our California and Washington D.C. properties due to
increases in both occupancy and rental rates, and a decrease in real estate taxes at certain California properties due to real
estate tax refunds related to prior years recorded during the three months ended March 31, 2018.
Hotel
Hotel segment NOI was $3,940,000 for the three months ended March 31, 2018, consistent with $4,075,000 for the three months
ended March 31, 2018.
Multifamily
At March 31, 2017, we owned five multifamily properties, which were all sold during the last nine months of 2017.
Multifamily segment NOI was $2,006,000 for the three months ended March 31, 2017.
Lending
Our lending segment primarily consists of our SBA 7(a) lending platform, which is a national lender that primarily
originates loans to small businesses in the hospitality industry. Lending segment NOI was $1,737,000 for the three months ended
March 31, 2018, compared to $982,000 for the three months ended March 31, 2017. The increase is primarily due to higher
revenue as a result of the recognition of accretion for discounts related to increased prepayments on our loans, an increase in
premium income from the sale of the guaranteed portion of our SBA 7(a) loans, and a decrease in payroll related expenses,
partially offset by a decrease in revenue related to a break-up fee received during the three months ended March 31, 2017.
Dividends
On March 6, 2018, CIM Commercial Trust’s Board of Directors approved, and we declared, a quarterly cash dividend of $0.125
per common share. The dividend was paid on March 29, 2018 to stockholders of record on March 16, 2018.
In addition, the Board of Directors approved, and we declared, a quarterly cash dividend of $0.34375 per share of CMCT’s
Series A Preferred Stock. For shares issued during the first quarter of 2018, the dividend was prorated from the time of
issuance. The dividend was paid on April 16, 2018 to stockholders of record on April 5, 2018.
About CMCT
CIM Commercial Trust is a real estate investment trust that primarily acquires, owns, and operates Class A and creative
office assets in vibrant and improving urban communities throughout the United States. Its properties are primarily located in Los
Angeles, the San Francisco Bay Area and Washington, D.C. CIM Commercial Trust is operated by affiliates of CIM Group, L.P., a
vertically-integrated owner and operator of real assets with multi-disciplinary expertise and in-house research, acquisition,
credit analysis, development, finance, leasing, and asset management capabilities (www.cimcommercial.com).
FORWARD-LOOKING STATEMENTS
The information set forth herein contains “forward-looking statements.” You can identify these statements by the fact that they
do not relate strictly to historical or current facts or discuss the business and affairs of CIM Commercial Trust on a prospective
basis. Further, statements that include words such as “may,” “will,” “project,” “might,” “expect,” “target,” “believe,”
“anticipate,” “intend,” “could,” “would,” “estimate,” “continue,” “pursue,” or “should” or the negative or other words or
expressions of similar meaning, may identify forward-looking statements.
CIM Commercial Trust bases these forward-looking statements on particular assumptions that it has made in light of its
experience, as well as its perception of expected future developments and other factors that it believes are appropriate under the
circumstances. These forward-looking statements are necessarily estimates reflecting the judgment of CIM Commercial Trust and
involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the
forward-looking statements. These forward-looking statements are subject to risks, uncertainties and other factors, including those
set forth in CIM Commercial Trust’s Annual Report on Form 10-K for the fiscal year ended December 31, 2017 and the
Registration Statement on Form S-11 (Reg. No. 333-210880) relating to the Series A Preferred Stock.
As you read and consider the information herein, you are cautioned to not place undue reliance on these forward-looking
statements. These statements are not guarantees of performance or results and speak only as of the date hereof. These
forward-looking statements involve risks, uncertainties and assumptions. In light of these risks and uncertainties, there can be no
assurance that the results and events contemplated by the forward-looking statements contained herein will in fact transpire. New
factors emerge from time to time, and it is not possible for CIM Commercial Trust to predict all of them. Nor can CIM Commercial
Trust assess the impact of each such factor or the extent to which any factor, or combination of factors may cause results to
differ materially from those contained in any forward-looking statement. CIM Commercial Trust undertakes no obligation to publicly
update or release any revisions to these forward-looking statements to reflect events or circumstances after the date hereof or to
reflect the occurrence of unanticipated events, except as required by law.
|
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES
|
Consolidated Balance Sheets
|
(Unaudited and in thousands, except share and per share data)
|
|
|
|
|
|
March 31, 2018 |
|
|
|
December 31, 2017 |
|
ASSETS |
|
|
|
|
|
|
|
|
|
Investments in real estate, net |
|
|
|
$ |
1,085,165 |
|
|
|
$ |
957,725 |
|
Cash and cash equivalents |
|
|
|
39,883 |
|
|
|
129,310 |
|
Restricted cash |
|
|
|
30,311 |
|
|
|
27,008 |
|
Loans receivable, net |
|
|
|
70,691 |
|
|
|
81,056 |
|
Accounts receivable, net |
|
|
|
10,689 |
|
|
|
13,627 |
|
Deferred rent receivable and charges, net |
|
|
|
86,001 |
|
|
|
84,748 |
|
Other intangible assets, net |
|
|
|
12,569 |
|
|
|
6,381 |
|
Other assets |
|
|
|
22,675 |
|
|
|
36,533 |
|
TOTAL ASSETS |
|
|
|
$ |
1,357,984 |
|
|
|
$ |
1,336,388 |
|
LIABILITIES, REDEEMABLE PREFERRED STOCK, AND EQUITY |
|
|
|
|
|
|
|
|
|
LIABILITIES: |
|
|
|
|
|
|
|
|
|
Debt, net |
|
|
|
$ |
641,257 |
|
|
|
$ |
630,852 |
|
Accounts payable and accrued expenses |
|
|
|
28,715 |
|
|
|
26,394 |
|
Intangible liabilities, net |
|
|
|
4,349 |
|
|
|
1,070 |
|
Due to related parties |
|
|
|
9,640 |
|
|
|
8,814 |
|
Other liabilities |
|
|
|
14,610 |
|
|
|
14,629 |
|
Total liabilities |
|
|
|
698,571 |
|
|
|
681,759 |
|
COMMITMENTS AND CONTINGENCIES |
|
|
|
|
|
|
|
|
|
REDEEMABLE PREFERRED STOCK: Series A, $0.001 par value; 36,000,000
shares authorized; 1,533,088 and 1,531,408 shares issued and outstanding,
respectively, at March 31, 2018 and 1,225,734 and 1,224,712 shares issued and
outstanding, respectively, at December 31, 2017; liquidation preference of
$25.00 per share, subject to adjustment
|
|
|
|
34,928 |
|
|
|
27,924 |
|
EQUITY: |
|
|
|
|
|
|
|
|
|
Series A cumulative redeemable preferred stock, $0.001 par value; 36,000,000
shares authorized; 144,698 and 143,433 shares issued and outstanding,
respectively, at March 31, 2018 and 61,435 and 60,592 shares issued and
outstanding, respectively, at December 31, 2017; liquidation preference of
$25.00 per share, subject to adjustment
|
|
|
|
3,568 |
|
|
|
1,508 |
|
Series L cumulative redeemable preferred stock, $0.001 par value; 9,000,000
shares authorized; 8,080,740 shares issued and outstanding at March 31,
2018 and December 31, 2017; liquidation preference of $28.37 per share,
subject to adjustment
|
|
|
|
229,251 |
|
|
|
229,251 |
|
Common stock, $0.001 par value; 900,000,000 shares authorized; 43,784,939
shares issued and outstanding at March 31, 2018 and December 31, 2017
|
|
|
|
44 |
|
|
|
44 |
|
Additional paid-in capital |
|
|
|
792,512 |
|
|
|
792,631 |
|
Accumulated other comprehensive income |
|
|
|
2,814 |
|
|
|
1,631 |
|
Distributions in excess of earnings |
|
|
|
(404,598 |
)
|
|
|
(399,250 |
) |
Total stockholders' equity |
|
|
|
623,591 |
|
|
|
625,815 |
|
Noncontrolling interests |
|
|
|
894 |
|
|
|
890 |
|
Total equity |
|
|
|
624,485 |
|
|
|
626,705 |
|
TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK, AND EQUITY |
|
|
|
$ |
1,357,984 |
|
|
|
$ |
1,336,388 |
|
|
|
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES
|
Consolidated Statements of Operations
|
(Unaudited and in thousands, except per share data)
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
|
|
2018 |
|
|
|
2017 |
|
REVENUES: |
|
|
|
|
|
|
|
|
|
Rental and other property income |
|
|
|
$ |
33,797 |
|
|
|
$ |
51,059 |
|
Hotel income |
|
|
|
9,689 |
|
|
|
9,750 |
|
Expense reimbursements |
|
|
|
1,609 |
|
|
|
3,030 |
|
Interest and other income |
|
|
|
3,303 |
|
|
|
3,110 |
|
|
|
|
|
48,398 |
|
|
|
66,949 |
|
EXPENSES: |
|
|
|
|
|
|
|
|
|
Rental and other property operating |
|
|
|
18,020 |
|
|
|
22,960 |
|
Asset management and other fees to related parties |
|
|
|
6,211 |
|
|
|
8,700 |
|
Interest |
|
|
|
6,633 |
|
|
|
9,773 |
|
General and administrative |
|
|
|
3,376 |
|
|
|
1,679 |
|
Transaction costs |
|
|
|
— |
|
|
|
13 |
|
Depreciation and amortization |
|
|
|
13,148 |
|
|
|
17,231 |
|
|
|
|
|
47,388 |
|
|
|
60,356 |
|
Gain on sale of real estate |
|
|
|
— |
|
|
|
187,734 |
|
INCOME BEFORE PROVISION FOR INCOME TAXES |
|
|
|
1,010 |
|
|
|
194,327 |
|
Provision for income taxes |
|
|
|
388 |
|
|
|
392 |
|
NET INCOME |
|
|
|
622 |
|
|
|
193,935 |
|
Net income attributable to noncontrolling interests |
|
|
|
(4 |
) |
|
|
(5 |
) |
NET INCOME ATTRIBUTABLE TO THE COMPANY |
|
|
|
618 |
|
|
|
193,930 |
|
Redeemable preferred stock dividends accumulated |
|
|
|
(3,152 |
) |
|
|
— |
|
Redeemable preferred stock dividends declared |
|
|
|
(493 |
) |
|
|
(31 |
) |
Redeemable preferred stock redemptions |
|
|
|
1 |
|
|
|
— |
|
NET (LOSS) INCOME AVAILABLE TO COMMON STOCKHOLDERS |
|
|
|
$ |
(3,026 |
) |
|
|
$ |
193,899 |
|
NET (LOSS) INCOME AVAILABLE TO COMMON STOCKHOLDERS PER SHARE: |
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
$ |
(0.07 |
) |
|
|
$ |
2.31 |
|
Diluted |
|
|
|
$ |
(0.07 |
) |
|
|
$ |
2.31 |
|
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING: |
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
43,785 |
|
|
|
84,048 |
|
Diluted |
|
|
|
43,785 |
|
|
|
84,048 |
|
|
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES
Funds from Operations
(Unaudited and in thousands, except per share data)
We believe that FFO is a widely recognized and appropriate measure of the performance of a REIT and that it is frequently used
by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting
their results. FFO represents net income (loss) available to common stockholders, computed in accordance with generally accepted
accounting principals (“GAAP”), which reflects the deduction of redeemable preferred stock dividends accumulated, excluding gains
(or losses) from sales of real estate, impairment of real estate, and real estate depreciation and amortization. We calculate FFO
in accordance with the standards established by the National Association of Real Estate Investment Trusts (“NAREIT”).
Like any metric, FFO should not be used as the only measure of our performance because it excludes depreciation and amortization
and captures neither the changes in the value of our real estate properties that result from use or market conditions nor the level
of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, all of which
have real economic effect and could materially impact our operating results. Other REITs may not calculate FFO in accordance with
the standards established by the NAREIT; accordingly, our FFO may not be comparable to the FFOs of other REITs. Therefore, FFO
should be considered only as a supplement to net income (loss) as a measure of our performance and should not be used as a
supplement to or substitute measure for cash flows from operating activities computed in accordance with GAAP. FFO should not be
used as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to pay
dividends.
The following table sets forth a reconciliation of net (loss) income available to common stockholders to FFO available to common
stockholders:
|
|
|
|
Three Months Ended March 31, |
|
|
|
|
|
2018 |
|
|
|
2017 |
|
Net (loss) income available to common stockholders |
|
|
|
$ |
(3,026 |
) |
|
|
$ |
193,899 |
|
Depreciation and amortization |
|
|
|
13,148 |
|
|
|
17,231 |
|
Gain on sale of depreciable assets |
|
|
|
— |
|
|
|
(187,734 |
) |
FFO available to common stockholders |
|
|
|
$ |
10,122 |
|
|
|
$ |
23,396 |
|
FFO available to common stockholders per diluted share |
|
|
|
$ |
0.23 |
|
|
|
$ |
0.28 |
|
|
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES
Earnings Per Share
(Unaudited and in thousands, except per share data)
Earnings per share (“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.
The following table reconciles the numerator and denominator used in computing our basic and diluted per-share amounts for net
(loss) income available to common stockholders:
|
|
|
|
Three Months Ended March 31, |
|
|
|
|
2018 |
|
|
|
2017 |
Numerator: |
|
|
|
|
|
|
|
|
Net (loss) income available to common stockholders |
|
|
|
$ |
(3,026 |
) |
|
|
$ |
193,899 |
Redeemable preferred stock dividends declared on dilutive shares |
|
|
|
— |
|
|
|
— |
Numerator for dilutive net (loss) income available to common
stockholders |
|
|
|
$ |
(3,026 |
) |
|
|
$ |
193,899 |
Denominator: |
|
|
|
|
|
|
|
|
Basic weighted average shares of Common Stock outstanding |
|
|
|
43,785 |
|
|
|
84,048 |
Effect of dilutive securities—contingently issuable shares |
|
|
|
— |
|
|
|
— |
Diluted weighted average shares and common stock equivalents outstanding |
|
|
|
43,785 |
|
|
|
84,048 |
Net (loss) income available to common stockholders per share: |
|
|
|
|
|
|
|
|
Basic |
|
|
|
$ |
(0.07 |
) |
|
|
$ |
2.31 |
Diluted |
|
|
|
$ |
(0.07 |
) |
|
|
$ |
2.31 |
|
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES
Reconciliation of Net Operating Income
(Unaudited and in thousands)
We internally evaluate the operating performance and financial results of our real estate segments based on segment net
operating income, which is defined as rental and other property income and expense reimbursements less property related expenses
and excludes non-property income and expenses, interest expense, depreciation and amortization, corporate related general and
administrative expenses, gain (loss) on sale of real estate, impairment of real estate, transaction costs, and provision for income
taxes. For the lending segment, we define net operating income as interest income, net of interest expense and general overhead
expenses. We also evaluate the operating performance and financial results of our operating segments using cash basis net operating
income. We define cash NOI as segment NOI adjusted to exclude the effect of the straight lining of rents, acquired above/below
market lease amortization and other adjustments required by GAAP.
Segment NOI and cash NOI are not measures of operating results or cash flows from operating activities as measured by GAAP and
should not be considered alternatives to income from continuing operations, or to cash flows as a measure of liquidity, or as an
indication of our performance or of our ability to pay dividends. Companies may not calculate segment NOI or cash NOI in the same
manner. We consider segment NOI and cash NOI to be useful performance measures to investors and management because, when compared
across periods, they reflect the revenues and expenses directly associated with owning and operating our properties and the impact
to operations from trends in occupancy rates, rental rates and operating costs, providing a perspective not immediately apparent
from income from continuing operations. Additionally, we believe that cash NOI is helpful to investors because it eliminates
straight line rent and other non-cash adjustments to revenue and expenses.
To facilitate a comparison of our segments and portfolio between reporting periods, we calculate comparable amounts for a subset
of our segments and portfolio referred to as our “same-store properties.” Our same-store properties are ones which we have owned
and operated in a consistent manner and reported in our consolidated results during the entire span of the periods being reported.
We excluded from our same-store property set this quarter any properties (i) acquired on or after January 1, 2017;
(ii) sold or otherwise removed from our consolidated financial statements before March 31, 2018; or (iii) that
underwent a major repositioning project we believed significantly affected its results at any point during the period commencing on
January 1, 2017 and ending on March 31, 2018.
Below is a reconciliation of cash NOI to segment NOI and net income for the three months ended March 31, 2018 and 2017.
|
|
|
|
Three Months Ended March 31, 2018 |
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same- |
|
|
Same- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store |
|
|
Store |
|
|
Total |
|
|
|
|
|
Multi- |
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
Office |
|
|
Office |
|
|
Hotel |
|
|
family |
|
|
Lending |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash net operating income |
|
|
|
$ |
20,234 |
|
|
$ |
928 |
|
|
$ |
21,162 |
|
|
$ |
3,938 |
|
|
$ |
— |
|
|
$ |
1,726 |
|
|
$ |
26,826 |
|
Deferred rent and amortization of
intangible assets, liabilities, and
lease inducements
|
|
|
|
657 |
|
|
729 |
|
|
1,386 |
|
|
2 |
|
|
— |
|
|
— |
|
|
1,388 |
|
Straight line rent, below-market
ground lease and amortization of
intangible assets
|
|
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
11 |
|
|
11 |
|
Segment net operating income |
|
|
|
$ |
20,891 |
|
|
$ |
1,657 |
|
|
$ |
22,548 |
|
|
$ |
3,940 |
|
|
$ |
— |
|
|
$ |
1,737 |
|
|
$ |
28,225 |
|
Asset management and other fees to
related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5,610 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(6,449 |
) |
General and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,008 |
) |
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13,148 |
) |
Income before provision for income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,010 |
|
Provision for income taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(388 |
) |
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
622 |
|
Net income attributable to
noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(4 |
) |
Net income attributable to the
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
618 |
|
|
|
|
|
Three Months Ended March 31, 2017 |
|
|
|
|
|
|
|
|
Non- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Same- |
|
|
Same- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Store |
|
|
Store |
|
|
Total |
|
|
|
|
|
Multi- |
|
|
|
|
|
|
|
|
|
|
|
Office |
|
|
Office |
|
|
Office |
|
|
Hotel |
|
|
family |
|
|
Lending |
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash net operating income |
|
|
|
$ |
18,994 |
|
|
$ |
13,646 |
|
|
$ |
32,640 |
|
|
$ |
4,071 |
|
|
$ |
2,137 |
|
|
$ |
973 |
|
|
$ |
39,821 |
|
Deferred rent and amortization of
intangible assets, liabilities, and
lease inducements
|
|
|
|
141 |
|
|
2,227 |
|
|
2,368 |
|
|
4 |
|
|
7 |
|
|
— |
|
|
2,379 |
|
Straight line rent, below-market
ground lease and amortization of
intangible assets
|
|
|
|
— |
|
|
(312 |
) |
|
(312 |
) |
|
— |
|
|
(138 |
) |
|
9 |
|
|
(441 |
) |
Lease termination income |
|
|
|
356 |
|
|
— |
|
|
356 |
|
|
— |
|
|
— |
|
|
— |
|
|
356 |
|
Segment net operating income |
|
|
|
$ |
19,491 |
|
|
$ |
15,561 |
|
|
$ |
35,052 |
|
|
$ |
4,075 |
|
|
$ |
2,006 |
|
|
$ |
982 |
|
|
$ |
42,115 |
|
Asset management and other fees to
related parties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,856 |
) |
Interest expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(9,631 |
) |
General and administrative |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(791 |
) |
Transaction costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(13 |
) |
Depreciation and amortization |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(17,231 |
) |
Gain on sale of real estate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
187,734 |
|
Income before provision for income
taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
194,327 |
|
Provision for income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(392 |
) |
Net income |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
193,935 |
|
Net income attributable to
noncontrolling interests
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5 |
) |
Net income attributable to the
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
193,930 |
|
For CIM Commercial Trust Corporation
Media Relations:
Bill Mendel, 212-397-1030
bill@mendelcommunications.com
or
Shareholder Relations:
Steve Altebrando, 646-652-8473
shareholders@cimcommercial.com
View source version on businesswire.com: https://www.businesswire.com/news/home/20180510006379/en/