Market Overview

CIM Commercial Trust Corporation Reports 2018 Second Quarter Results

Share:

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 June 30, 2018.

Second Quarter 2018 Highlights

  • Same-store1 office segment and cash net operating income
    ("NOI") increased 8.6% and 4.8%, respectively, for the second quarter
    of 2018 from the corresponding period in 2017.
  • Annualized rent per occupied square foot on a same-store basis
    increased 7.4% to $42.99 as of June 30, 2018 compared to June 30,
    2017; annualized rent per occupied square foot across all properties
    was $44.54 as of June 30, 2018.
  • On a same-store basis, the office portfolio was 94.1% leased as of
    June 30, 2018.
  • During the second quarter of 2018, we executed 25,898 square feet of
    leases with terms longer than 12 months, including 19,442 square feet
    of recurring leases; all of which were executed at our same-store
    office portfolio, representing same-store cash rent growth per square
    foot of 17.0%.
  • Net loss attributable to common stockholders was $1,876,000, or $0.04
    per diluted share, for the second quarter of 2018.
  • Funds from operations ("FFO") attributable to common stockholders was
    $11,449,000, or $0.26 per diluted share, for the second quarter of
    2018.

Management Commentary

Charles E. Garner II, CEO of CMCT, stated, "We again generated strong
same-store NOI growth in the quarter, driven by higher average rent per
square foot.

In addition, our same-store cash rent growth on recurring leases signed
during the second quarter of 2018 was 17.0%. We expect this increase to
benefit NOI and FFO in the future as these new leases commence.

Our premium rents, NOI growth, high leased percentage, and strong
re-leasing spreads reflect the strength of our platform and Class A and
creative office portfolio, which is concentrated in high barrier to
entry gateway markets. We continue to target 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 also have
additional growth potential from already owned development sites.

We are focused on growing our net asset value ("NAV") and cash flow per
share and providing liquidity to shareholders at prices that reflect our
strong prospects. As we have done since our 2014 merger, we will
continue to actively manage our portfolio to drive returns for our
shareholders, while further progressing toward a prudent capital
structure that we anticipate will consist of approximately 45% common
equity, based on fair values.

Since the beginning of 2014, we have provided $8.61 per share in regular
dividends, special dividends, and a tender offer made available to all
shareholders2,3. Since the time of our merger in 2014,
increases in our NAV per share plus the cumulative amount of regular and
special dividends paid per share have resulted in a return per share of
approximately 41%2,4."

Financial Highlights

As of June 30, 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, which has 503 rooms and an
ancillary parking garage. We also operate a lending business.

Second Quarter 2018

Net loss attributable to common stockholders was $1,876,000, or $0.04
per diluted share of common stock, for the three months ended June 30,
2018, compared to net income attributable to common stockholders of
$91,291,000, or $1.16 per diluted share of common stock, for the three
months ended June 30, 2017. The decrease is primarily attributable to a
decrease in the gain on sale of real estate of $116,283,000, a decrease
of $3,117,000 in net operating income of our operating segments, and an
increase of $632,000 in corporate general and administrative expenses,
partially offset by a decrease of $13,100,000 in impairment of real
estate, a decrease of $11,271,000 in transaction costs, a decrease of
$3,057,000 in interest expense, a decrease of $1,575,000 in asset
management and other fees to related parties, and a decrease of
$1,436,000 in depreciation and amortization expense.

FFO attributable to common stockholders was $11,449,000, or $0.26 per
diluted share of common stock, for the three months ended June 30, 2018,
compared to $2,869,000, or $0.04 per diluted share of common stock, for
the three months ended June 30, 2017. The increase in FFO attributable
to common stockholders was primarily attributable to a decrease of
$11,271,000 in transaction costs, a decrease of $3,057,000 in interest
expense, and a decrease of $1,575,000 in asset management and other fees
to related parties, partially offset by $3,152,000 in redeemable
preferred stock dividends accumulated, a decrease of $3,117,000 in net
operating income of our operating segments, and an increase of $632,000
in corporate general and administrative expenses.

Year to Date 2018

Net loss attributable to common stockholders was $4,902,000, or $0.11
per diluted share of common stock, for the six months ended June 30,
2018, compared to net income attributable to common stockholders of
$285,190,000, or $3.50 per diluted share of common stock, for the six
months ended June 30, 2017.

FFO attributable to common stockholders was $21,571,000, or $0.49 per
diluted share of common stock, for the six months ended June 30, 2018,
compared to $26,265,000, or $0.32 per diluted share of common stock, for
the six months ended June 30, 2017.

___________________________

1 Please see Reconciliation of Net Operating Income on page
10 for our definition of "same-store."

2 CMCT is the product of a merger (the "Merger") between CIM
Urban REIT, LLC ("CIM REIT"), a fund operated by CIM Group, L.P., and
PMC Commercial Trust in Q1 2014. Represents dividends declared on our
common stock from January 1, 2014 through June 30, 2018. Excludes a
special dividend paid to PMC Commercial Trust's shareholders in
connection with the Merger, but includes 2014 dividends received by CIM
REIT shareholders prior to the Merger and dividends on convertible
preferred stock received by Urban Partners II, LLC, an affiliate of CIM
REIT and CIM Group, L.P., on an as converted basis, in the Merger. The
amounts of regular and special cash dividends per share are based on the
number of shares outstanding as of the applicable record dates. Past
performance is not a guarantee of future results.

3 The per share equivalent in proceeds from the tender offer
is $2.15, calculated by dividing $210,000,000, the amount used by CMCT
to purchase shares of common stock of CMCT in the tender offer, by
97,676,197, the number of shares of common stock outstanding immediately
prior to such tender offer.

4 The total return is calculated based on (i) NAV growth
which represents the change in NAV from December 31, 2013 (the last
period before the Merger) to December 31, 2017 and (ii) the aggregate
amount of regular and special dividends declared and paid on our common
stock described in Note 2 above. No NAV has been calculated since
December 31, 2017. Please see Net Asset Value on page 13 for more
information on our NAV and the calculation thereof. Past performance is
not a guarantee of future results.

Segment Information

Our reportable segments during the three months ended June 30, 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 June 30, 2017 consist
of three types of commercial real estate properties, namely, office,
hotel and multifamily, as well as a segment for our lending business.
Aggregate segment NOI was $29,352,000 for the three months ended
June 30, 2018, compared to $32,469,000 for the three months ended
June 30, 2017.

Office

Same-Store

Same-store office segment NOI increased 8.6% on a GAAP basis and 4.8% on
a cash basis. The increase in same-store segment NOI is primarily due to
an increase in revenue at certain of our California and Washington D.C.
properties due to increases in occupancy and or rental rates and an
increase in expense reimbursements at certain of our California
properties and at one of our Washington, D.C. properties, partially
offset by an increase in operating expenses and other reimbursable
expenses at certain of our California properties and one of our
Washington, D.C. properties and a decrease in lease termination income
at one of our California properties.

At June 30, 2018, the Company's office portfolio was 94.0% occupied, an
increase of 80 basis points year-over-year on a same-store basis and
94.1% leased, a decrease of 10 basis points year-over-year on a same
store basis. The annualized rent per occupied square foot on a same
store basis was $42.99 at June 30, 2018 compared to $40.01 at June 30,
2017. For the three months ended June 30, 2018, the Company executed
19,442 square feet of recurring leases at our same-store office
portfolio, representing same-store cash rent growth per square foot of
17.0%.

Total

Office segment NOI decreased to $23,863,000 in the three months ended
June 30, 2018, from $25,716,000 in the three months ended June 30, 2017.
Such decrease was primarily attributable to the sale of five office
properties and a parking garage during the last nine months of 2017, a
decrease in lease termination income at one of our California
properties, and an increase in operating expenses and other reimbursable
expenses at certain of our California properties and at one of our
Washington, D.C. properties, partially offset by an increase due to the
acquisition of two office properties in December 2017 and January 2018
and an increase in rental revenue and expense reimbursements at certain
of our California and Washington D.C. properties due to increases in
occupancy and or rental rates.

Hotel

Hotel segment NOI was $4,110,000 in the three months ended June 30,
2018, compared to $3,983,000 in the three months ended June 30, 2017.

Multifamily

During the three months ended June 30, 2017, we sold three of our five
multifamily properties and sold the remaining two multifamily properties
during the last six months of 2017. Multifamily segment NOI was
$1,742,000 for the three months ended June 30, 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
$1,379,000 in the three months ended June 30, 2018, compared to
$1,028,000 in the three months ended June 30, 2017. The increase is
primarily due to an increase in premium income from the sale of the
guaranteed portion of our SBA 7(a) loans, an increase in interest income
due to an increase in the principal balance of our loan portfolio as
well as increases in the prime rate, and higher revenue as a result of
the recognition of accretion for discounts related to increased
prepayments on our loans, partially offset by interest expense that
commenced in May 2018 as a result of the issuance of the SBA 7(a)
loan-backed notes and an increase in interest expense from secured
borrowings.

Debt and Equity

On May 30, 2018, we completed a securitization of the unguaranteed
portion of certain of our SBA 7(a) loans receivable with the issuance of
$38,200,000 of unguaranteed SBA 7(a) loan-backed notes. The SBA 7(a)
loan-backed notes are collateralized by the right to receive payments
and other recoveries attributable to the unguaranteed portions of
certain of our SBA 7(a) loans receivable. The SBA 7(a) loan-backed notes
mature on March 20, 2043, with monthly payments due as payments on the
collateralized loans are received. Based on the anticipated repayments
of our collateralized SBA 7(a) loans, we estimate the weighted average
life of the SBA 7(a) loan-backed notes to be approximately three
years. The SBA 7(a) loan-backed notes bear interest at the lower of the
one-month LIBOR plus 1.40% or the prime rate less 1.08%. We reflect the
SBA 7(a) loans receivable as assets on our consolidated balance sheet
and the SBA 7(a) loan-backed notes as debt on our consolidated balance
sheet.

During the three months ended June 30, 2018, we issued 476,462 Series A
preferred units, with each Series A preferred unit consisting of one
share of Series A preferred stock and one warrant to purchase 0.25
shares of our common stock, resulting in net proceeds of
approximately $10,971,000. Net proceeds represent gross proceeds offset
by costs specifically identifiable to the offering of the Series A
preferred units, such as commissions, dealer manager fees, and other
offering fees and expenses.

Dividends

On June 4, 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 June 28, 2018 to stockholders of record on June 15,
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 of Series A preferred stock issued during
the second quarter of 2018, the dividend was prorated from the time of
issuance. The dividend was paid on July 16, 2018 to stockholders of
record on July 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, the Registration
Statement on Form S-11 (Reg. No 333-210880) relating to the Series A
preferred stock, and the Registration Statement on Form S-3 (Reg. No,
333-203639) relating to the sale of common stock by a selling
shareholder.

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 amounts)

       
June 30, 2018 December 31, 2017
ASSETS
Investments in real estate, net $ 1,075,931 $ 957,725
Cash and cash equivalents 91,192 129,310
Restricted cash 22,800 27,008
Loans receivable, net 71,606 81,056
Accounts receivable, net 9,169 13,627
Deferred rent receivable and charges, net 86,162 84,748
Other intangible assets, net 11,625 6,381
Other assets 19,876   36,533  
TOTAL ASSETS $ 1,388,361   $ 1,336,388  
LIABILITIES, REDEEMABLE PREFERRED STOCK, AND EQUITY
LIABILITIES:
Debt, net $ 666,932 $ 630,852
Accounts payable and accrued expenses 27,391 26,394
Intangible liabilities, net 3,829 1,070
Due to related parties 9,203 8,814
Other liabilities 14,529   14,629  
Total liabilities 721,884   681,759  
COMMITMENTS AND CONTINGENCIES
REDEEMABLE PREFERRED STOCK: Series A, $0.001 par value; 36,000,000
shares authorized; 1,845,473 and 1,842,353 shares issued and
outstanding, respectively, at June 30, 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
42,037 27,924
EQUITY:
Series A cumulative redeemable preferred stock, $0.001 par value;
36,000,000 shares authorized; 308,775 and 307,510 shares issued and
outstanding, respectively, at June 30, 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
7,637 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 June 30, 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;
43,795,073 and 43,784,939 shares issued and outstanding at June 30,
2018 and December 31, 2017, respectively
44 44
Additional paid-in capital 792,245 792,631
Accumulated other comprehensive income 3,221 1,631
Distributions in excess of earnings (408,797 ) (399,250 )
Total stockholders' equity 623,601 625,815
Noncontrolling interests 839   890  
Total equity 624,440   626,705  
TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK, AND EQUITY $ 1,388,361   $ 1,336,388  
 
 

CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES

Consolidated Statements of Operations

(Unaudited and in thousands, except per share amounts)

       

Three Months Ended
June 30,

Six Months Ended
June 30,
2018   2017 2018   2017
REVENUES:
Rental and other property income $ 34,900 $ 46,124 $ 68,697 $ 97,183
Hotel income 10,160 9,832 19,849 19,582
Expense reimbursements 3,351 2,526 4,960 5,556
Interest and other income 3,148   2,817   6,451   5,927  
51,559   61,299   99,957   128,248  
EXPENSES:
Rental and other property operating 20,780 27,249 38,800 50,209
Asset management and other fees to related parties 6,143 7,863 12,354 16,563
Interest 6,811 9,513 13,444 19,286
General and administrative 1,915 1,647 5,291 3,326
Transaction costs 344 11,615 344 11,628
Depreciation and amortization 13,325 14,761 26,473 31,992
Impairment of real estate   13,100     13,100  
49,318   85,748   96,706   146,104  
Gain on sale of real estate   116,283     304,017  
INCOME BEFORE PROVISION FOR INCOME TAXES 2,241 91,834 3,251 286,161
Provision for income taxes 292   462   680   854  
NET INCOME 1,949 91,372 2,571 285,307
Net income attributable to noncontrolling interests (12 ) (9 ) (16 ) (14 )
NET INCOME ATTRIBUTABLE TO THE COMPANY 1,937 91,363 2,555 285,293
Redeemable preferred stock dividends accumulated (3,152 ) (6,304 )
Redeemable preferred stock dividends declared (662 ) (72 ) (1,155 ) (103 )
Redeemable preferred stock redemptions 1     2    
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS $ (1,876 ) $ 91,291   $ (4,902 ) $ 285,190  
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS PER SHARE:
Basic $ (0.04 ) $ 1.16   $ (0.11 ) $ 3.50  
Diluted $ (0.04 ) $ 1.16   $ (0.11 ) $ 3.50  
WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING:
Basic 43,791   78,871   43,788   81,445  
Diluted 43,791   78,871   43,788   81,445  
 

CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES
Funds
from Operations

(Unaudited and in thousands, except per
share amounts)

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) attributable to common stockholders,
computed in accordance with generally accepted accounting principles
("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
(the "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
attributable to common stockholders to FFO attributable to common
stockholders:

       

Three Months Ended
June 30,

Six Months Ended
June 30,
2018   2017 2018   2017
Net (loss) income attributable to common stockholders $ (1,876 ) $ 91,291 $ (4,902 ) $ 285,190
Depreciation and amortization 13,325 14,761 26,473 31,992
Impairment of real estate 13,100 13,100
Gain on sale of depreciable assets   (116,283 )   (304,017 )
FFO attributable to common stockholders $ 11,449   $ 2,869   $ 21,571   $ 26,265  
FFO attributable to common stockholders per diluted share $ 0.26   $ 0.04   $ 0.49   $ 0.32  
 

CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES
Earnings
Per Share

(Unaudited and in thousands, except per share
amounts)

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 income (loss)
attributable to common stockholders for the three months ended June 30,
2018 and 2017:

       

Three Months Ended
June 30,

Six Months Ended
June 30,
2018   2017   2018   2017
Numerator:  
Net (loss) income attributable to common stockholders $ (1,876 ) $ 91,291 $ (4,902 ) $ 285,190
Redeemable preferred stock dividends declared on dilutive shares      
Numerator for dilutive net (loss) income attributable to common
stockholders
$ (1,876 ) $ 91,291   $ (4,902 ) $ 285,190
Denominator:
Basic weighted average shares of Common Stock outstanding 43,791 78,871 43,788 81,445
Effect of dilutive securities—contingently issuable shares      
Diluted weighted average shares and common stock equivalents
outstanding
43,791   78,871   43,788   81,445
Net (loss) income attributable to common stockholders per share:
Basic $ (0.04 ) $ 1.16   $ (0.11 ) $ 3.50
Diluted $ (0.04 ) $ 1.16   $ (0.11 ) $ 3.50
 

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 NOI, 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 our lending segment, we define NOI 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 NOI, or cash NOI. 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 April 1, 2017; (ii) sold or otherwise removed from our
consolidated financial statements before June 30, 2018; or (iii) that
underwent a major repositioning project we believed significantly
affected its results at any point during the period commencing on April
1, 2017 and ending on June 30, 2018.

 

CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES

Reconciliation of Net Operating Income (Continued)

(Unaudited and in thousands)

 

Below is a reconciliation of cash NOI to segment NOI and net
income for the three months ended June 30, 2018 and 2017.

     
Three Months Ended June 30, 2018

Same-
Store
Office

 

Non-
Same-
Store
Office

 

Total
Office

  Hotel  

Multi-
family

  Lending   Total
 
Cash net operating income $ 20,888 $ 1,553 $ 22,441 $ 4,113 $ $ 1,372 $ 27,926
Deferred rent and amortization of intangible assets, liabilities,
and lease inducements
467 955 1,422 (3 ) 1,419
Straight line rent, below-market ground lease and amortization of
intangible assets
          7   7  
Segment net operating income $ 21,355 $ 2,508 $ 23,863 $ 4,110 $ $ 1,379 $ 29,352
Asset management and other fees to related parties (5,504 )
Interest expense (6,511 )
General and administrative (1,427 )
Transaction costs (344 )
Depreciation and amortization (13,325 )
Income before provision for income taxes 2,241
Provision for income taxes (292 )
Net income 1,949
Net income attributable to noncontrolling interests (12 )
Net income attributable to the Company $ 1,937  
 
 

CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES

Reconciliation of Net Operating Income (Continued)

(Unaudited and in thousands)

     
Three Months Ended June 30, 2017

Same-
Store

Office

 

Non-
Same-
Store
Office

 

Total
Office

  Hotel  

Multi-
family

  Lending   Total
 
Cash net operating income $ 19,927 $ 6,272 $ 26,199 $ 3,983 $ 1,900 $ 1,018 $ 33,100
Deferred rent and amortization of intangible assets, liabilities,
and lease inducements
212 91 303 (20 ) 283
Straight line rent, below-market ground lease and amortization of
intangible assets
(312 ) (312 ) (138 ) 10 (440 )
Lease termination income (474 )   (474 )       (474 )
Segment net operating income $ 19,665 $ 6,051 $ 25,716 $ 3,983 $ 1,742 $ 1,028 $ 32,469
Asset management and other fees to related parties (7,079 )
Interest expense (9,568 )
General and administrative (795 )
Transaction costs (11,615 )
Depreciation and amortization (14,761 )
Impairment of real estate (13,100 )
Gain on sale of real estate 116,283  
Income before provision for income taxes 91,834
Provision for income taxes (462 )
Net income 91,372
Net income attributable to noncontrolling interests (9 )
Net income attributable to the Company $ 91,363  
 

CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES
Net
Asset Value

(Unaudited and in thousands)

As of December 31, 2017, we have established an estimated NAV per share
of common stock of $23.96. Neither the Financial Industry Regulatory
Authority nor the Securities and Exchange Commission provides rules on
the methodology we must use to determine our estimated NAV per share.
The determination of estimated NAV involves a number of subjective
assumptions, estimates and judgments that may not be accurate or
complete. We believe there is no established practice among public REITs
for calculating estimated NAV. Different firms using different
property-specific, general real estate, capital markets, economic and
other assumptions, estimates and judgments could derive an estimated NAV
that is significantly different from our estimated NAV. Thus, other
public REITs' methodologies used to calculate estimated NAV may differ
materially from ours. Additionally, the estimated NAV does not give
effect to changes in value, investment activities, capital activities,
indebtedness levels, and other various activities occurring after
December 31, 2017 that would have an impact on our estimated NAV.

The estimated NAV per share of $23.96 was calculated relying in part on
appraisals of our real estate assets and the assets of our lending
segment. We engaged various third party appraisal firms to perform
appraisals of our real estate assets and the assets of our lending
segment as of December 31, 2017. Except for one office property acquired
in December 2017, which was based on the purchase price (including
transaction costs that were capitalized and assumption of liabilities)
negotiated with the unrelated third-party seller, the fair values of our
investments in real estate were based on appraisals obtained as of
December 31, 2017. The fair values of the assets of our lending segment
were based on an appraisal obtained as of December 31, 2017.

The December 31, 2017 appraisals were performed in accordance with
standards set forth by the American Institute of Certified Public
Accountants. Each of our appraisals were prepared by personnel who are
subject to and in compliance with the code of professional ethics and
the standards of professional conduct set forth by the certification
programs of the professional appraisal organizations of which they are
members.

View Comments and Join the Discussion!