UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
____________________
FORM 8-K/A
____________________
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported):
February 5, 2018 (December 4, 2017)
____________________
Plymouth Industrial
REIT Inc.
(Exact name of registrant as specified in its charter)
____________________
|
Maryland
|
001-38106
|
27-5466153
|
(State or Other Jurisdiction
of Incorporation)
|
(Commission
File Number)
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
|
260 Franklin Street, 6
th
Floor
Boston, MA
02110
|
|
|
|
(Address of Principal Executive Offices)
(Zip Code)
|
|
|
|
|
|
|
|
(617) 340-3814
|
|
|
(Registrant’s Telephone Number, Including Area Code)
|
____________________
Check the appropriate box below if the Form 8-K filing
is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
|
|
£
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
|
|
£
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
|
|
£
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
|
|
£
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Indicate by check mark whether the registrant is an
emerging growth company as defined in Rule 405 of the Securities Act of 1933 (17 CFR §230.405) or Rule 12b-2 of the Securities
Exchange Act of 1934 (17 CFR §240.12b-2).
Emerging growth company
£
If an emerging growth company, indicate by check mark
if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act.
£
Explanatory Note
On December 4, 2017, Plymouth Industrial
REIT, Inc. (the “Company”) announced that on November 30, 2017, it completed the previously announced acquisition
of 15 industrial properties with approximately 3.0 million of rentable square feet located in the Chicago area (the “MWG
Portfolio”) for an aggregate purchase price of $99.75 million, consisting of $19.95 million in cash and $79.8 million
funded from borrowings under the Company’s loan agreement with Special Situations Investing Group II, LLC.
This Current Report on Form 8-K/A
amends Item 9.01 of the original Form 8-K filed on December 4, 2017 to present the historical financial statements and
the unaudited pro forma financial information required to be filed by Item 9.01 (a) and (b), for the Company’s acquisition
of the MWG Portfolio. This report also incorporates information previously disclosed regarding the completion of the
acquisition of the Indianapolis Properties.
|
|
Item 9.01
|
Financial Statements and Exhibits.
|
|
|
(a)
|
Financial Statements of Business Acquired
|
The statements of revenues and
certain operating expenses of the MWG Portfolio for the nine months ended September 30, 2017 (unaudited) and the year ended
December 31, 2016, along with the accompanying notes to the statements of revenues and certain operating expenses for the periods
presented, are filed as Exhibit 99.1 to this Current Report on Form 8-K/A and are incorporated by reference herein.
|
|
(b)
|
Pro-forma Financial Information
|
This Current Report on Form 8-K/A
includes the Company’s unaudited pro forma consolidated balance sheet as of December 31, 2016, the Company’s unaudited
pro forma consolidated statements of operations for the nine months ended September 30, 2017 and the year ended December 31,
2016, and notes to the unaudited pro forma consolidated financial statements. This unaudited consolidated financial information
is filed as Exhibit 99.2 to this Current Report on Form 8-K/A and is incorporated herein by reference.
This unaudited pro forma financial
information is not necessarily indicative of the expected financial position or results of the Company’s operations for any
future period. Differences could result from numerous factors, including future changes in the Company’s portfolio of investments,
changes in interest rates, changes in the Company’s capital structure, changes in property level operating expenses, changes
in property level revenues, including rents expected to be received from the Company’s existing leases or leases the Company
may enter into during and after 2018, and for other reasons.
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
Plymouth Industrial REIT Inc.
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Jeffrey E. Witherell
|
|
|
|
Jeffrey E. Witherell
|
|
|
|
Chief Executive Officer
|
Dated: February 5, 2018
EXHIBIT INDEX
Exhibit 99.1
MWG PORTFOLIO
COMBINED STATEMENTS OF REVENUES AND CERTAIN
EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 2016 AND
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (UNAUDITED)
MWG PORTFOLIO
CONTENTS
|
Independent Auditors’ Report
|
1-2
|
|
Combined Statements of Revenues and Certain Expenses
|
3
|
|
Notes to Combined Statements of Revenues and Certain Expenses
|
4-5
|
INDEPENDENT AUDITORS’ REPORT
To the Board of Directors and Stockholders of
Plymouth Industrial REIT, Inc.
Report on the Financial Statements
We have audited the accompanying combined statement
of revenues and certain expenses of MWG Portfolio for the year ended December 31, 2016, and the related notes to the combined statement
of revenues and certain expenses.
Management’s Responsibility for the Financial Statements
Management is responsible for the preparation and fair
presentation of this financial statement in accordance with accounting principles generally accepted in the United States of America;
this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation
of the financial statement that is free from material misstatement, whether due to fraud or error.
Auditors’ Responsibility
Our responsibility is to express an opinion on this
financial statement based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the
United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether
the financial statement is free from material misstatement.
An audit involves performing procedures to obtain audit
evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment,
including the assessment of the risks of material misstatement of the financial statement, whether due to fraud or error. In making
those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation
of the financial statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose
of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion.
An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting
estimates made by management, as well as evaluating the overall presentation of the financial statement.
We believe that the audit evidence we have obtained
is sufficient and appropriate to provide a basis for our audit opinion.
Opinion
In our opinion, the financial statement referred to
above presents fairly, in all material respects, the combined revenues and certain expenses, described in Note 2, of MWG Portfolio
for the year ended December 31, 2016, in accordance with accounting principles generally accepted in the United States of America.
Emphasis of Matter
We draw attention to Note 2 to the financial statement,
which describes that the accompanying combined financial statement was prepared for the purpose of complying with rules and regulations
of the U.S. Securities and Exchange Commission and it is not intended to be a complete presentation of MWG Portfolio’s combined
revenues and expenses. Our opinion is not modified with respect to that matter.
Boston, MA
January 30, 2018
MWG PORTFOLIO
COMBINED STATEMENTS OF REVENUES AND CERTAIN EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 2016 AND
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (UNAUDITED)
|
|
|
Nine Months Ended
September 30, 2017
(Unaudited)
|
|
|
Year Ended
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
Rental revenue
|
|
$
|
7,203,188
|
|
|
$
|
9,161,290
|
|
|
Tenant reimbursements
|
|
|
2,454,512
|
|
|
|
3,488,564
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
|
9,657,700
|
|
|
|
12,649,854
|
|
|
|
|
|
|
|
|
|
|
|
|
Certain Expenses
|
|
|
|
|
|
|
|
|
|
Real estate tax
|
|
|
3,764,267
|
|
|
|
4,420,843
|
|
|
Management fee
|
|
|
223,308
|
|
|
|
320,731
|
|
|
Insurance
|
|
|
120,440
|
|
|
|
172,446
|
|
|
Utilities
|
|
|
81,243
|
|
|
|
147,061
|
|
|
Legal and professional expenses
|
|
|
61,339
|
|
|
|
35,235
|
|
|
Landscaping
|
|
|
61,170
|
|
|
|
71,529
|
|
|
Snow removal
|
|
|
50,260
|
|
|
|
92,886
|
|
|
Repairs and maintenance
|
|
|
44,870
|
|
|
|
48,293
|
|
|
Other
|
|
|
49,677
|
|
|
|
78,152
|
|
|
Security
|
|
|
32,517
|
|
|
|
58,245
|
|
|
Total Certain Expenses
|
|
|
4,489,091
|
|
|
|
5,445,421
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues in Excess of Certain Expenses
|
|
$
|
5,168,609
|
|
|
$
|
7,204,433
|
|
The accompanying notes are an integral part of
the combined statements of revenues and certain expenses.
MWG PORTFOLIO
NOTES TO COMBINED STATEMENTS OF REVENUES AND CERTAIN
EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 2016 AND
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (UNAUDITED)
NOTE 1 – DESCRIPTION OF PORTFOLIO
MWG Portfolio (the “Portfolio”)
consists of a group of 15 fully-constructed industrial properties located in the Chicago, IL area with approximately 3,000,000
square feet of rentable space. Plymouth Industrial REIT, Inc. (the “Company”) acquired the portfolio on November 30,
2017.
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
BASIS OF PRESENTATION
The accompanying combined statements of revenues
and certain expenses include the operations of the Portfolio and have been prepared for the purpose of complying with Rule 3-14
of Regulation S-X promulgated under the Securities Act of 1933, as amended. Accordingly, the statements are not representative
of the actual operations for the periods presented as revenues and certain expenses, which may not be directly attributable to
the revenues and expenses expected to be incurred in the future operations of the Portfolio, have been excluded. Such items include
depreciation, amortization, interest expense, interest income, and amortization of above- and below-market leases. Management is
not aware of any material factors relating to the properties that would cause the reported financial information not to be indicative
of future operating results.
INTERIM UNAUDITED INFORMATION
The statement of revenue and certain expenses
for the nine month period ended September 30, 2017 is unaudited. In the opinion of the Company, such statement reflects all adjustments
necessary for a fair presentation of revenue and certain expenses in accordance with Rule 3-14 of Regulation S-X as described above.
All such adjustments are of normal recurring nature.
USE OF ESTIMATES
The preparation of the financial statement
in conformity with accounting principles generally accepted in the United States of America requires management to make estimates
and assumptions that affect the reported amounts of revenues and certain expenses during the reporting period. Actual results could
differ from these estimates.
REVENUE RECOGNITION
The Portfolio recognizes rental revenue from
tenants on a straight-line basis over the lease term when collectability is reasonably assured and the tenant has taken possession
or controls the physical use of the leased asset.
MWG PORTFOLIO
NOTES TO COMBINED STATEMENTS OF REVENUES AND CERTAIN
EXPENSES
FOR THE YEAR ENDED DECEMBER 31, 2016 AND
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 (UNAUDITED)
NOTE 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
REVENUE RECOGNITION (CONTINUED)
Tenant reimbursements related to reimbursements
of common area maintenance, real estate taxes, and utilities are recognized as revenue in the period the applicable expenses are
incurred.
NOTE 3 – MINIMUM FUTURE LEASE RENTALS
Future minimum operating lease payments to
be collected under non-cancelable operating leases, excluding other lease payments that are not fixed and determinable, in effect
as of September 30, 2017, are as follows by year:
|
Year Ending December 31,
|
|
Amount
|
|
|
2017 (three-month period)
|
|
$
|
2,449,366
|
|
|
2018
|
|
|
8,181,868
|
|
|
2019
|
|
|
5,998,591
|
|
|
2020
|
|
|
5,296,009
|
|
|
2021
|
|
|
3,479,279
|
|
|
Thereafter
|
|
|
4,812,130
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
30,217,243
|
|
NOTE 4 – TENANT CONCENTRATION
One tenant represented 11% of rental revenue
for both the nine months ended September 30, 2017 and the year ended December 31, 2016.
NOTE 5 – RELATED PARTY TRANSACTIONS
On December 10, 2014, the Portfolio entered
into a property management agreement with Brennan Management LLC (Manager), an affiliate of the Portfolio, that provides for a
management fee equal to 2.5% of collected rental revenue. For the nine month period ended September 30, 2017, fees incurred under
the agreement were approximately $219,000. For the year ended December 31, 2016, fees incurred under the agreement were approximately
$318,000.
NOTE 6 – SUBSEQUENT EVENTS
The Company’s management evaluated
subsequent events through January 30, 2018, the date the financial statement was available to be issued.
Exhibit 99.2
PLYMOUTH INDUSTRIAL REIT INC.
Overview to Unaudited Pro Forma Consolidated Financial
Statements
The accompanying unaudited pro forma condensed
consolidated financial statements have been derived from the historical condensed consolidated financial statements of the Company.
The unaudited pro forma condensed consolidated balance sheet as of September 30, 2017 is presented to reflect adjustments to the
Company’s historical balance sheet as if the Company’s MWG Portfolio acquisition and the Series A Preferred Stock offering
were completed on September 30, 2017. The unaudited pro forma condensed consolidated statements of operations for the nine months
ended September 30, 2017 and for the year ended December 31, 2016 are presented as if the MWG Portfolio acquisition and the Series
A Preferred Stock offering were completed on the first day of the period presented.
The following unaudited pro forma condensed consolidated
financial statements should be read in conjunction with (i) our historical unaudited condensed consolidated financial statements
as of September 30, 2017 and for the nine months ended September 30, 2017 and (ii) our condensed consolidated financial statements
for the twelve months ended December 31, 2016 in our Quarterly Report on Form 10-Q for the quarter ended September 30, 2017.
The Company has based the unaudited pro forma
adjustments on available information and assumptions that it believes are reasonable. The following unaudited pro forma condensed
consolidated financial statements are presented for informational purposes only and are not necessarily indicative of what the
Company’s actual financial position would have been as of September 30, 2017 assuming the MWG Portfolio acquisition had been
completed on September 30, 2017, what actual results of operations would have been for the nine months ended September 30, 2017
and the year ended December 31, 2016 assuming the MWG Portfolio acquisition was completed on the first day of the period presented,
and are not indicative of future results of operations or financial condition and should not be viewed as indicative of future
results of operations or financial condition.
Pro Forma Condensed Consolidated Balance Sheet
As of September 30, 2017
(Unaudited and in thousands)
|
|
|
Plymouth
Industrial
REIT, Inc.
|
|
|
Proceeds
from
offering
|
|
|
Proceeds from
MWG Portfolio Loan
|
|
|
MWG
Portfolio
|
|
|
Company
Pro Forma
|
|
|
|
|
(A)
|
|
|
(B)
|
|
|
(C)
|
|
|
(D)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Real estate properties
|
|
$
|
190,135
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
104,102
|
|
|
$
|
294,237
|
|
|
Less Accumulated Depreciation
|
|
|
(22,094
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(22,094
|
)
|
|
Real estate properties, net
|
|
|
168,041
|
|
|
|
—
|
|
|
|
—
|
|
|
|
104,102
|
|
|
|
272,143
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
|
|
|
6,473
|
|
|
|
48,980
|
|
|
|
78,685
|
|
|
|
(104,102
|
)
|
|
|
30,036
|
|
|
Restricted Cash
|
|
|
878
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
878
|
|
|
Cash held in escrow
|
|
|
3,467
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,467
|
|
|
Deferred Leasing Intangibles
|
|
|
16,446
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
16,446
|
|
|
Other Current Assets
|
|
|
2,286
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,286
|
|
|
Total Assets
|
|
$
|
197,591
|
|
|
$
|
48,980
|
|
|
$
|
78,685
|
|
|
$
|
—
|
|
|
$
|
325,256
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities & Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Senior secured debt, net
|
|
$
|
116,547
|
|
|
$
|
—
|
|
|
$
|
78,685
|
|
|
$
|
—
|
|
|
$
|
195,232
|
|
|
Mezzanine debt to investor, net
|
|
|
29,346
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
29,346
|
|
|
Secured Revolving Credit
|
|
|
23,303
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
23,303
|
|
|
Deferred Interest
|
|
|
765
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
765
|
|
|
Accounts Payable and Other Liabilities
|
|
|
7,476
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7,476
|
|
|
Deferred Leasing-Intangibles
|
|
|
1,911
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
1,911
|
|
|
Total Liabilities
|
|
|
179,348
|
|
|
|
—
|
|
|
|
78,685
|
|
|
|
—
|
|
|
|
258,033
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred shares
|
|
|
—
|
|
|
|
20
|
|
|
|
—
|
|
|
|
—
|
|
|
|
20
|
|
|
Common Shares
|
|
|
39
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
39
|
|
|
Additional Paid in Capital
|
|
|
125,231
|
|
|
|
48,960
|
|
|
|
—
|
|
|
|
—
|
|
|
|
174,554
|
|
|
Accumulated Deficit
|
|
|
(114,789
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
(114,789
|
)
|
|
Total Plymouth Industrial REIT, Inc. stockholders' equity
|
|
|
10,481
|
|
|
|
48,980
|
|
|
|
—
|
|
|
|
—
|
|
|
|
59,461
|
|
|
Non-controlling Interest
|
|
|
7,762
|
|
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
|
|
7,762
|
|
|
Total Equity
|
|
|
18,243
|
|
|
|
48,980
|
|
|
|
—
|
|
|
|
—
|
|
|
|
67,223
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Liabilities and Equity
|
|
$
|
197,591
|
|
|
$
|
48,980
|
|
|
$
|
78,685
|
|
|
$
|
—
|
|
|
$
|
325,256
|
|
Pro Forma Condensed Consolidated Statement of Operations
For the Nine Months Ended September 30, 2017
(Unaudited and in thousands except for share and per share amounts)
|
|
|
Plymouth
Industrial
REIT, Inc.
|
|
|
Company
Pro Forma
Adjustments
|
|
|
MWG
Portfolio
|
|
|
Company
Pro Forma
|
|
|
|
|
(A)
|
|
|
(B)
|
|
|
(C)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental revenue
|
|
$
|
16,407
|
|
|
$
|
—
|
|
|
$
|
9,658
|
|
|
$
|
26,065
|
|
|
Other income
|
|
|
226
|
|
|
|
—
|
|
|
|
—
|
|
|
|
226
|
|
|
Total revenues
|
|
|
16,633
|
|
|
|
—
|
|
|
|
9,658
|
|
|
|
26,291
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property expenses
|
|
|
5,084
|
|
|
|
—
|
|
|
|
4,489
|
|
|
|
9,573
|
|
|
General and administrative
|
|
|
3,159
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,159
|
|
|
Acquisition expenses
|
|
|
86
|
|
|
|
—
|
|
|
|
—
|
|
|
|
86
|
|
|
Depreciation and amortization
|
|
|
9,056
|
|
|
|
—
|
|
|
|
5,925
|
|
|
|
14,981
|
|
|
Total Operating expenses
|
|
|
17,385
|
|
|
|
—
|
|
|
|
10,414
|
|
|
|
27,799
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(752
|
)
|
|
|
—
|
|
|
|
(756
|
)
|
|
|
(1,508
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
(8,362
|
)
|
|
|
—
|
|
|
|
(2,379
|
)
|
|
|
(10,741
|
)
|
|
Total other expense
|
|
|
(8,362
|
)
|
|
|
—
|
|
|
|
(2,379
|
)
|
|
|
(10,741
|
)
|
|
Net loss
|
|
|
(9,114
|
)
|
|
|
—
|
|
|
|
(3,135
|
)
|
|
|
(12,249
|
)
|
|
Net loss Attributable to non-controlling interest
|
|
|
(4,831
|
)
|
|
|
—
|
|
|
|
(310
|
)
|
|
|
(5,141
|
)
|
|
Net loss attributable to Plymouth Industrial REIT, Inc.
|
|
|
(4,283
|
)
|
|
|
—
|
|
|
|
(2,825
|
)
|
|
|
(7,108
|
)
|
|
Less preferred stock dividend
|
|
|
—
|
|
|
|
(2,869
|
)
|
|
|
—
|
|
|
|
(2,869
|
)
|
|
Net loss attributable to common stockholders
|
|
$
|
(4,283
|
)
|
|
$
|
(2,869
|
)
|
|
$
|
(2,825
|
)
|
|
$
|
(9,977
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share attributable to common stockholders
|
|
$
|
(2.61
|
)
|
|
|
|
|
|
|
|
|
|
$
|
(6.07
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding
|
|
|
1,642,394
|
|
|
|
|
|
|
|
|
|
|
|
1,642,394
|
|
Pro Forma Condensed Consolidated Statement of Operations
For the Year Ended December 31, 2016
(Unaudited and in thousands except for share and per share amounts)
|
|
|
Plymouth
Industrial
REIT, Inc.
|
|
|
Company
Pro Forma
Adjustments
|
|
|
MWG
Portfolio
|
|
|
Company
Pro Forma
|
|
|
|
|
(A)
|
|
|
(B)
|
|
|
(C)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Rental revenue
|
|
$
|
19,658
|
|
|
$
|
—
|
|
|
$
|
12,650
|
|
|
$
|
32,308
|
|
|
Other income
|
|
|
230
|
|
|
|
—
|
|
|
|
—
|
|
|
|
230
|
|
|
Total revenues
|
|
|
19,888
|
|
|
|
—
|
|
|
|
12,650
|
|
|
|
32,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property expenses
|
|
|
5,927
|
|
|
|
—
|
|
|
|
5,445
|
|
|
|
11,372
|
|
|
General and administrative
|
|
|
3,742
|
|
|
|
—
|
|
|
|
—
|
|
|
|
3,742
|
|
|
Depreciation and amortization
|
|
|
11,674
|
|
|
|
—
|
|
|
|
7,899
|
|
|
|
19,573
|
|
|
Total Operating expenses
|
|
|
21,343
|
|
|
|
—
|
|
|
|
13,344
|
|
|
|
34,687
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(1,455
|
)
|
|
|
—
|
|
|
|
(694
|
)
|
|
|
(2,149
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on equity investment
|
|
|
2,846
|
|
|
|
—
|
|
|
|
—
|
|
|
|
2,846
|
|
|
Interest expense
|
|
|
(40,679
|
)
|
|
|
—
|
|
|
|
(3,172
|
)
|
|
|
(43,851
|
)
|
|
Total other expense
|
|
|
(37,833
|
)
|
|
|
—
|
|
|
|
(3,172
|
)
|
|
|
(41,005
|
)
|
|
Net loss
|
|
|
(39,288
|
)
|
|
|
—
|
|
|
|
(3,866
|
)
|
|
|
(43,154
|
)
|
|
Net loss Attributable to non-controlling interest
|
|
|
(2,301
|
)
|
|
|
—
|
|
|
|
—
|
|
|
|
(2,301
|
)
|
|
Net loss attributable to Plymouth Industrial REIT, Inc.
|
|
|
(36,987
|
)
|
|
|
—
|
|
|
|
(3,866
|
)
|
|
|
(40,853
|
)
|
|
Less preferred stock dividend
|
|
|
—
|
|
|
|
(3,825
|
)
|
|
|
—
|
|
|
|
(3,825
|
)
|
|
Net loss attributable to common stockholders
|
|
$
|
(36,987
|
)
|
|
$
|
(3,825
|
)
|
|
$
|
(3,866
|
)
|
|
$
|
(44,678
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss per share attributable to common stockholders
|
|
$
|
(111.42
|
)
|
|
|
|
|
|
|
|
|
|
$
|
(134.59
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding
|
|
|
331,965
|
|
|
|
|
|
|
|
|
|
|
|
331,965
|
|
Plymouth Industrial REIT, Inc.
Notes to Unaudited Pro Forma
Condensed Consolidated Financial Statements
(dollars in thousands)
1. Notes to the Unaudited Pro Forma Condensed Consolidated Balance Sheet
as of September 30, 2017
(A) Reflects the historical Condensed Consolidated
Balance Sheet of Plymouth Industrial REIT, Inc. as of September 30, 2017
(B) Reflects the net proceeds from the sale of
2,040,000 shares of Series A preferred stock
(C) Reflects proceeds from the $79,800 MWG Portfolio
Loan Agreement used in the acquisition of the MWG Portfolio, reduced by deferred financing fees of $1,115.
(D) Reflects the $104,102 acquisition of the
MWG Portfolio (inclusive of capitalized acquisition costs of $4,352) as reflected in the Statements of Revenue and Certain Expenses
included herein. The pro forma adjustments do not include an allocation of the purchase price to reflect the intangible components
of the acquisition as this evaluation is in process and will be reflected in future filings of actual results.
2. Notes to the Unaudited Pro Forma Condensed Consolidated Statement
of Operations for the nine months ended September 30, 2017
(A) Reflects the historical Condensed Consolidated
Statement of Operations of Plymouth Industrial REIT, Inc. for the nine months ended September 30, 2017.
(B) Reflects the 7.5% dividend on the 2,040,000
shares of Series A preferred stock
(C) Reflects the results of operations and depreciation
and interest expense related to the acquisition of the MWG Portfolio as reflected in the Statements of Revenues and Certain Expenses
included herein.
3. Notes to the Unaudited Pro Forma Condensed Consolidated Statement
of Operations for the year ended December 31, 2016
(A) Reflects the historical Condensed Consolidated
Statement of Operations of Plymouth Industrial REIT, Inc. for the year ended December 31, 2016.
(B) Reflects the 7.5% dividend on the 2,040,000
shares of Series A preferred stock
(C) Reflects the results of operations and depreciation
and interest expense related to the acquisition of the MWG Portfolio as reflected in the Statements of Revenues and Certain Expenses
included herein.