GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
CONSOLIDATED STATEMENTS OF EQUITY
(Unaudited; in thousands, except share data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
Additional
Paid-In
Capital
|
|
Cumulative
Distributions
|
|
Accumulated Income
|
|
Accumulated Other Comprehensive Loss
|
|
Total
Stockholders Equity
|
|
Non-
controlling
Interests
|
|
Total
Equity
|
|
Shares
|
|
Amount
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2019
|
227,853,720
|
|
|
$
|
228
|
|
|
$
|
2,060,604
|
|
|
$
|
(715,792)
|
|
|
$
|
153,312
|
|
|
$
|
(21,875)
|
|
|
$
|
1,476,477
|
|
|
$
|
245,040
|
|
|
$
|
1,721,517
|
|
Gross proceeds from issuance of common stock
|
433,328
|
|
|
—
|
|
|
4,141
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,141
|
|
|
—
|
|
|
4,141
|
|
Deferred equity compensation
|
17,836
|
|
|
—
|
|
|
984
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
984
|
|
|
—
|
|
|
984
|
|
Cash distributions to common stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(23,627)
|
|
|
—
|
|
|
—
|
|
|
(23,627)
|
|
|
—
|
|
|
(23,627)
|
|
Issuance of shares for distribution reinvestment plan
|
1,297,656
|
|
|
1
|
|
|
12,116
|
|
|
(7,962)
|
|
|
—
|
|
|
—
|
|
|
4,155
|
|
|
—
|
|
|
4,155
|
|
Repurchase of common stock
|
(548,312)
|
|
|
—
|
|
|
(5,110)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,110)
|
|
|
—
|
|
|
(5,110)
|
|
Reclass of common stock subject to redemption
|
—
|
|
|
—
|
|
|
(85,180)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(85,180)
|
|
|
—
|
|
|
(85,180)
|
|
Issuance of stock dividend for noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
802
|
|
|
802
|
|
Issuance of stock dividends
|
617,327
|
|
|
1
|
|
|
5,766
|
|
|
(5,748)
|
|
|
—
|
|
|
—
|
|
|
19
|
|
|
—
|
|
|
19
|
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5,069)
|
|
|
(5,069)
|
|
Distributions to noncontrolling interests subject to redemption
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11)
|
|
|
(11)
|
|
Offering costs
|
—
|
|
|
—
|
|
|
(604)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(604)
|
|
|
—
|
|
|
(604)
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
737
|
|
|
—
|
|
|
737
|
|
|
111
|
|
|
848
|
|
Other comprehensive loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(27,118)
|
|
|
(27,118)
|
|
|
(3,708)
|
|
|
(30,826)
|
|
Balance as of March 31, 2020
|
229,671,555
|
|
|
$
|
230
|
|
|
$
|
1,992,717
|
|
|
$
|
(753,129)
|
|
|
$
|
154,049
|
|
|
$
|
(48,993)
|
|
|
$
|
1,344,874
|
|
|
$
|
237,165
|
|
|
$
|
1,582,039
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of December 31, 2020
|
230,320,668
|
|
|
$
|
230
|
|
|
$
|
2,103,028
|
|
|
$
|
(813,892)
|
|
|
$
|
140,354
|
|
|
$
|
(48,001)
|
|
|
$
|
1,381,719
|
|
|
$
|
226,550
|
|
|
$
|
1,608,269
|
|
Issuance of stock related to the CCIT II Merger
|
93,457,668
|
|
|
93
|
|
|
838,222
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
838,315
|
|
|
—
|
|
|
838,315
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred equity compensation
|
170,302
|
|
|
—
|
|
|
3,133
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3,133
|
|
|
—
|
|
|
3,133
|
|
Shares acquired to satisfy employee tax withholding requirements on vesting restricted stock
|
(99,298)
|
|
|
—
|
|
|
(891)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(891)
|
|
|
—
|
|
|
(891)
|
|
Cash distributions to common stockholders
|
—
|
|
|
—
|
|
|
—
|
|
|
(15,653)
|
|
|
—
|
|
|
—
|
|
|
(15,653)
|
|
|
—
|
|
|
(15,653)
|
|
Issuance of shares for distribution reinvestment plan
|
804,027
|
|
|
2
|
|
|
7,174
|
|
|
(7,166)
|
|
|
—
|
|
|
—
|
|
|
10
|
|
|
—
|
|
|
10
|
|
Repurchase of common stock
|
(772,265)
|
|
|
(1)
|
|
|
(6,919)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,920)
|
|
|
—
|
|
|
(6,920)
|
|
Reclass of noncontrolling interest subject to redemption
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31)
|
|
|
(31)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reclass of common stock subject to redemption
|
—
|
|
|
—
|
|
|
1,781
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,781
|
|
|
—
|
|
|
1,781
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,698)
|
|
|
(2,698)
|
|
Distributions to noncontrolling interests subject to redemption
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5)
|
|
|
(5)
|
|
Offering costs
|
—
|
|
|
—
|
|
|
(11)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(11)
|
|
|
—
|
|
|
(11)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,824)
|
|
|
—
|
|
|
(4,824)
|
|
|
(569)
|
|
|
(5,393)
|
|
Other comprehensive income
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,699
|
|
|
14,699
|
|
|
1,748
|
|
|
16,447
|
|
Balance as of March 31, 2021
|
323,881,102
|
|
|
$
|
324
|
|
|
$
|
2,945,517
|
|
|
$
|
(836,711)
|
|
|
$
|
135,530
|
|
|
$
|
(33,302)
|
|
|
$
|
2,211,358
|
|
|
$
|
224,995
|
|
|
$
|
2,436,353
|
|
See accompanying notes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited; in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Operating Activities:
|
|
|
|
Net (loss) income
|
$
|
(2,991)
|
|
|
$
|
2,974
|
|
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
|
|
|
|
Depreciation of building and building improvements
|
26,546
|
|
|
22,673
|
|
Amortization of leasing costs and intangibles, including ground leasehold interests and leasing costs
|
17,919
|
|
|
18,475
|
|
Amortization of below market leases, net
|
650
|
|
|
(763)
|
|
Amortization of deferred financing costs and debt premium
|
880
|
|
|
632
|
|
Amortization of swap interest
|
31
|
|
|
32
|
|
Deferred rent
|
(451)
|
|
|
(3,761)
|
|
Deferred rent, ground lease
|
516
|
|
|
510
|
|
Loss from sale of depreciable operating property
|
6
|
|
|
—
|
|
Gain on fair value of earn-out
|
—
|
|
|
(2,581)
|
|
(Income) loss from investment in unconsolidated entities
|
(8)
|
|
|
627
|
|
Loss from investments
|
134
|
|
|
136
|
|
Impairment provision
|
4,242
|
|
|
—
|
|
Stock-based compensation
|
1,713
|
|
|
984
|
|
Change in operating assets and liabilities:
|
|
|
|
Deferred leasing costs and other assets
|
426
|
|
|
(4,010)
|
|
Restricted reserves
|
123
|
|
|
190
|
|
Accrued expenses and other liabilities
|
(12,833)
|
|
|
4,364
|
|
Due to affiliates, net
|
(162)
|
|
|
(928)
|
|
Net cash provided by operating activities
|
36,741
|
|
|
39,554
|
|
Investing Activities:
|
|
|
|
Cash paid in connection with CCIT II Merger, net of cash assumed
|
(36,746)
|
|
|
—
|
|
Acquisition of properties, net
|
—
|
|
|
(16,584)
|
|
Proceeds from disposition of properties
|
1,676
|
|
|
—
|
|
Real estate acquisition deposits
|
—
|
|
|
1,047
|
|
Restricted reserves
|
(64)
|
|
|
(330)
|
|
Payments for construction in progress
|
(30,489)
|
|
|
(12,587)
|
|
Distributions of capital from investment in unconsolidated entities
|
41
|
|
|
2,151
|
|
Purchase of investments
|
(82)
|
|
|
(810)
|
|
Net cash used in investing activities
|
(65,664)
|
|
|
(27,113)
|
|
Financing Activities:
|
|
|
|
Principal payoff of indebtedness - CCIT II Credit Facility
|
(415,500)
|
|
|
—
|
|
Proceeds from borrowings - KeyBank Loans
|
400,000
|
|
|
90,000
|
|
Repurchase of common shares to satisfy employee tax withholding requirements
|
(891)
|
|
|
—
|
|
Principal amortization payments on secured indebtedness
|
(2,418)
|
|
|
(1,722)
|
|
Deferred financing costs
|
(342)
|
|
|
—
|
|
Offering costs
|
(11)
|
|
|
(303)
|
|
Repurchase of common stock
|
(5,356)
|
|
|
(96,520)
|
|
Issuance of common stock, net of discounts and underwriting costs
|
—
|
|
|
4,699
|
|
Distributions to noncontrolling interests
|
(2,743)
|
|
|
(4,362)
|
|
Distributions to preferred units subject to redemption
|
(2,359)
|
|
|
(2,047)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
|
|
|
|
Distributions to common stockholders
|
(12,820)
|
|
|
(19,853)
|
|
Net cash used in financing activities
|
(42,440)
|
|
|
(30,108)
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash
|
(71,363)
|
|
|
(17,667)
|
|
Cash, cash equivalents and restricted cash at the beginning of the period
|
203,306
|
|
|
113,260
|
|
Cash, cash equivalents and restricted cash at the end of the period
|
$
|
131,943
|
|
|
$
|
95,593
|
|
|
|
Supplemental Disclosures of Cash Flow Information:
|
|
|
|
Supplemental Disclosures of Significant Non-Cash Transactions:
|
|
|
|
Increase (decrease) in fair value swap agreement
|
$
|
16,447
|
|
|
$
|
(30,826)
|
|
Accrued tenant obligations
|
$
|
11,303
|
|
|
$
|
—
|
|
Distributions payable to common stockholders
|
$
|
9,688
|
|
|
$
|
12,692
|
|
Distributions payable to noncontrolling interests
|
$
|
946
|
|
|
$
|
1,753
|
|
Common stock issued pursuant to the distribution reinvestment plan
|
$
|
7,175
|
|
|
$
|
12,117
|
|
Common stock redemptions funded subsequent to period-end
|
$
|
(6,910)
|
|
|
$
|
5,238
|
|
Issuance of stock dividends
|
$
|
—
|
|
|
$
|
5,747
|
|
|
|
|
|
Mortgage debt assumed in conjunction with the acquisition of real estate assets plus a premium
|
$
|
—
|
|
|
$
|
18,884
|
|
Net assets acquired in Merger in exchange for common shares
|
$
|
838,315
|
|
|
$
|
—
|
|
Payable for construction in progress
|
$
|
3,570
|
|
|
$
|
15,919
|
|
Capitalized transaction costs accrued
|
$
|
2,036
|
|
|
$
|
—
|
|
Capitalized transaction costs transfers to real estate
|
$
|
2,130
|
|
|
$
|
—
|
|
Assumption of debt through the CCIT II Merger
|
$
|
415,500
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
See accompanying notes.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
1. Organization
Griffin Capital Essential Asset REIT, Inc. (“GCEAR” or the “Company”) is an internally managed, publicly registered non-traded real estate investment trust ("REIT") that owns and operates a geographically diversified portfolio of corporate office and industrial properties that are primarily net-leased. GCEAR’s year-end date is December 31.
On December 14, 2018, GCEAR, Griffin Capital Essential Asset Operating Partnership II, L.P. (the “GCEAR II Operating Partnership”), GCEAR’s wholly-owned subsidiary Globe Merger Sub, LLC (“EA Merger Sub”), the entity formerly known as Griffin Capital Essential Asset REIT, Inc. (“EA-1”), and Griffin Capital Essential Asset Operating Partnership, L.P. (the “EA-1 Operating Partnership”) entered into an Agreement and Plan of Merger (the “EA Merger Agreement”). On April 30, 2019, pursuant to the EA Merger Agreement, (i) EA-1 merged with and into EA Merger Sub, with EA Merger Sub surviving as GCEAR’s direct, wholly-owned subsidiary (the “EA Company Merger”) and (ii) the GCEAR II Operating Partnership merged with and into the EA-1 Operating Partnership (the “EA Partnership Merger” and, together with the EA Company Merger, the “EA Mergers”), with the EA-1 Operating Partnership (and now known as the “GCEAR Operating Partnership”) surviving the EA Partnership Merger. In addition, on April 30, 2019, following the EA Mergers, EA Merger Sub merged into GCEAR.
On March 1, 2021, the Company completed its previously announced acquisition of Cole Office & Industrial REIT (CCIT II), Inc. (“CCIT II”) for approximately $1.3 billion, including transaction costs, in a stock-for-stock transaction (the “CCIT II Merger”). At the effective time of the CCIT II Merger, each issued and outstanding share of CCIT II Class A common stock and each issued and outstanding share of CCIT II Class T common stock was converted into the right to receive 1.392 shares of the Company's Class E common stock.
The GCEAR Operating Partnership owns, directly or indirectly, all of the properties that the Company has acquired. As of March 31, 2021, (i) the Company owned approximately 91.0% of the outstanding common limited partnership units of the GCEAR Operating Partnership ("GCEAR OP Units"), (ii), the former sponsor and certain of its affiliates owned approximately 7.8% of the limited partnership units of the GCEAR Operating Partnership, including approximately 2.4 million units owned by the Company’s Executive Chairman and Chairman of the Board, Kevin A. Shields, a result of the contribution of five properties to the Company and the self-administration transaction, and (iii) the remaining approximately 1.2% GCEAR OP Units are owned by unaffiliated third parties. The GCEAR Operating Partnership may conduct certain activities through one or more of the Company’s taxable REIT subsidiaries, which are wholly-owned subsidiaries of the GCEAR Operating Partnership.
As of March 31, 2021, the Company had issued 285,399,745 shares (approximately $2.8 billion) of common stock since November 9, 2009 in various private offerings, public offerings, dividend reinvestment plan ("DRP") offerings and mergers (includes EA-1 offerings and EA-1 merger with Signature Office REIT, Inc. and the CCIT II Merger). There were 323,881,102 shares of common stock outstanding as of March 31, 2021, including shares issued pursuant to the DRP, less shares redeemed pursuant to the share redemption program ("SRP") and self-tender offer. As of March 31, 2021 and December 31, 2020, the Company had issued approximately $325.4 million and $318.2 million in shares pursuant to the DRP, respectively. As of March 31, 2021, 30,407 shares subject to the Company's quarterly cap on aggregate redemptions were classified on the consolidated balance sheet as common stock subject to redemption.
2. Basis of Presentation and Summary of Significant Accounting Policies
There have been no significant changes to the Company’s accounting policies since the Company filed its audited financial statements in its Annual Report on Form 10-K for the year ended December 31, 2020. For further information about the Company’s accounting policies, refer to the Company’s consolidated financial statements and notes thereto for the year ended included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission ("SEC").
The accompanying unaudited consolidated financial statements of the Company are prepared by management on the accrual basis of accounting and in accordance with generally accepted accounting principles in the United States (“GAAP”) for interim financial information as contained in the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”), and in conjunction with rules and regulations of the SEC. Certain information and footnote disclosures required for annual financial statements have been condensed or excluded pursuant to SEC rules and regulations. Accordingly, the unaudited consolidated financial statements do not include all of the information and footnotes required by GAAP for complete financial statements. The unaudited consolidated financial statements include accounts and related adjustments, which are, in the opinion of management, of a normal recurring nature and necessary for a fair presentation of the Company’s
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
financial position, results of operations and cash flows for the interim period. Operating results for the three months ended March 31, 2021 are not necessarily indicative of the results that may be expected for the year ending December 31, 2021. These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2020. In addition, see the risk factors identified in the “Risk Factors” section of the Company's Annual Report on Form 10-K for the year ended December 31, 2020.
The consolidated financial statements of the Company include all accounts of the Company, the GCEAR Operating Partnership, and its subsidiaries. Intercompany transactions are not shown on the consolidated statements. However, each property-owning entity is a wholly-owned subsidiary which is a special purpose entity ("SPE"), whose assets and credit are not available to satisfy the debts or obligations of any other entity, except to the extent required with respect to any co-borrower or guarantor under the same credit facility.
Use of Estimates
The preparation of the unaudited consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the unaudited consolidated financial statements and accompanying notes. Actual results could materially differ from those estimates.
Per Share Data
The Company reports earnings per share for the period as (1) basic earnings per share computed by dividing net income (loss) attributable to common stockholders by the weighted average number of common shares outstanding during the period,
and (2) diluted earnings per share computed by dividing net income (loss) attributable to common stockholders by the weighted average number of common shares outstanding, including common stock equivalents. As of March 31, 2021 and December 31, 2020, there were no material common stock equivalents that would have a dilutive effect on earnings (loss) per share for common stockholders.
During the year ended December 31, 2020, the Company retroactively adjusted the number of common shares outstanding in accordance with ASC 260-10, Earnings Per Share ("ASC 260-10"). ASC 260-10 requires the computations of basic and diluted earnings per share to be adjusted retroactively for all periods presented to reflect the change in capital structure if the number of common shares outstanding increases as a result of a stock dividend or stock split or decreases as a result of a reverse stock split. If changes in common stock resulting from stock dividends, stock splits, or reverse stock splits occur after the close of the period but before the consolidated financial statements are issued or are available to be issued, the per share computations for those and any prior period consolidated financial statements presented shall be based on the new number of shares.
Segment Information
ASC 280, Segment Reporting, establishes standards for reporting financial and descriptive information about a public entity’s reportable segments. The Company internally evaluates all of the properties and interests therein as one reportable segment.
Income Taxes
The Company has elected to be taxed as a REIT under the Internal Revenue Code ("Code"). To qualify as a REIT, the Company must meet certain organizational and operational requirements. The Company intends to adhere to these requirements and maintain its REIT status for the current year and subsequent years. As a REIT, the Company generally will not be subject to federal income taxes on taxable income that is distributed to stockholders. However, the Company may be subject to certain state and local taxes on its income and property, and federal income and excise taxes on its undistributed taxable income, if any. If the Company fails to qualify as a REIT in any taxable year, the Company will then be subject to federal income taxes on the taxable income at regular corporate rates and will not be permitted to qualify for treatment as a REIT for federal income tax purposes for four years following the year during which qualification is lost unless the Internal Revenue Service ("IRS") grants the Company relief under certain statutory provisions. Such an event could materially adversely affect net income and net cash available for distribution to stockholders. As of March 31, 2021, the Company satisfied the REIT requirements and distributed all of its taxable income.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
Pursuant to the Code, the Company has elected to treat its corporate subsidiary as a TRS. In general, the TRS may perform non-customary services for the Company’s tenants and may engage in any real estate or non-real estate-related business. The TRS will be subject to corporate federal and state income tax.
Goodwill
Goodwill represents the excess of consideration paid over the fair value of underlying identifiable net assets of business acquired. The Company's goodwill has an indeterminate life and is not amortized, but is tested for impairment on an annual basis, or more frequently if events or changes in circumstances indicate that the asset might be impaired. The Company takes a qualitative approach to consider whether an impairment of goodwill exists prior to quantitatively determining the fair value of the reporting unit in step one of the impairment test. The Company performs its annual assessment on October 1st.
Recently Issued Accounting Pronouncements
Changes to GAAP are established by the FASB in the form of ASUs to the FASB’s Accounting Standards Codification. The Company considers the applicability and impact of all ASUs. Other than the ASUs discussed below, the FASB has not recently issued any other ASUs that the Company expects to be applicable and have a material impact on the Company's financial statements.
Adoption of New Accounting Pronouncements
During the first quarter of 2020, the FASB issued ASU 2020-04, Reference Rate Reform (Topic 848). ASU 2020-04 contains practical expedients for reference rate reform related activities that impact debt, leases, derivatives and other contracts. The guidance in ASU 2020-04 is optional and may be elected over time as reference rate reform activities occur. During the first quarter of 2020, the Company elected to apply the hedge accounting expedients related to probability and the assessments of effectiveness for future LIBOR-indexed cash flows to assume that the index upon which future hedged transactions will be based matches the index on the corresponding derivatives. Application of these expedients preserves the presentation of derivatives consistent with past presentation. The Company continues to evaluate the impact of the guidance and may apply other elections as applicable as additional changes in the market occur.
3. Real Estate
As of March 31, 2021, the Company’s real estate portfolio consisted of 123 properties (including one land parcel held for future development), in 26 states consisting substantially of office, warehouse, and manufacturing facilities with a combined acquisition value of approximately $5.4 billion, including the allocation of the purchase price to above and below-market lease valuation.
Depreciation expense for buildings and improvements for the three months ended March 31, 2021 was $26.5 million. Amortization expense for intangibles, including, but not limited to, tenant origination and absorption costs for the three months ended March 31, 2021 was $17.8 million.
2021 Acquisition
CCIT II Merger
The CCIT II Merger was accounted for as an asset acquisition under ASC 805, with the Company treated as the accounting acquirer. The total purchase price was allocated to the individual assets acquired and liabilities assumed based upon their relative fair values. Intangible assets were recognized at their relative fair values in accordance with ASC 350, Intangibles. Based on an evaluation of the relevant factors and the guidance in ASC 805 requiring significant management judgment, the entity considered the acquirer for accounting purposes is also the legal acquirer. In order to make this consideration, various factors have been analyzed including which entity issued its equity interests, relative voting rights, existence of minority interests (if any), control of the board of directors, management composition, existence of a premium as it applies to the exchange ratio, relative size, transaction initiation, operational structure, relative composition of employees, surviving brand and name, and other factors. The strongest factor identified was the relative size of the Company as compared to CCIT II. Based on financial measures, the Company was a significantly larger entity than CCIT II and its stockholders hold the majority of the voting shares of the Company.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
The assets (including identifiable intangible assets) and liabilities (including executory contracts and other commitments) of CCIT II as of the effective time of the CCIT II Merger was recorded at their respective relative fair values and added to those of the Company. Transaction costs incurred by the Company were capitalized in the period in which the costs were incurred and services were received. The total purchase price was allocated to the individual assets acquired and liabilities assumed based upon their relative fair values. Intangible assets were recognized at their relative fair values in accordance with ASC 805.
Upon the effective time of the CCIT II Merger on March 1, 2021, each of CCIT II's 67.1 million issued and outstanding shares of common stock were converted into the right to receive 1.392 newly issued shares of the Class E common stock of the Company (approximately 93.5 million shares). Total consideration transferred is calculated as such:
|
|
|
|
|
|
|
As of March 1, 2021
|
CCIT II's common stock shares prior to conversion
|
67,139,129
|
|
Exchange ratio
|
1.392
|
Implied GCEAR common stock issued as consideration
|
93,457,668
|
|
GCEAR's Class E NAV per share in effect at March 1, 2021
|
$
|
8.97
|
|
Total consideration
|
$
|
838,315
|
|
The following table summarizes the final purchase price allocation based on a valuation report prepared by the Company's third-party valuation specialist that was subject to management's review and approval:
|
|
|
|
|
|
|
March 1, 2021
|
Assets:
|
|
Cash assumed
|
$
|
2,721
|
|
Land
|
141,892
|
|
Building and improvements
|
992,779
|
|
Tenant origination and absorption cost
|
152,793
|
|
In-place lease valuation (above market)
|
11,591
|
|
Intangibles
|
27,788
|
|
Other assets
|
3,522
|
|
Total assets
|
$
|
1,333,086
|
|
Liabilities:
|
|
Debt
|
$
|
415,926
|
|
In-place lease valuation (below market)
|
10,026
|
|
Lease liability
|
4,616
|
|
Accounts payable and other liabilities
|
20,604
|
|
Total liabilities
|
451,172
|
|
Fair value of net assets acquired
|
881,914
|
|
Less: GCEAR's CCIT II Merger expenses
|
43,599
|
|
Fair value of net assets acquired, less GCEAR's CCIT II Merger expenses
|
$
|
838,315
|
|
Merger-Related Expenses
In connection with the CCIT II Merger, the Company incurred various transaction and administrative costs. These costs included advisory fees, legal, tax, accounting, valuation fees, and other costs. These costs were capitalized as a component of the cost of the assets acquired.
The following is a breakdown of the Company's costs incurred during 2020 and three months ended March 31, 2021 related to the CCIT II Merger:
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
|
|
|
|
|
|
|
Amount
|
Termination fee of the CCIT II advisory agreement
|
$
|
28,439
|
|
Advisory and valuation fees
|
4,699
|
|
Legal, accounting and tax fees
|
5,115
|
|
Other fees
|
5,346
|
|
Total CCIT II Merger-related fees
|
$
|
43,599
|
|
Real Estate - Valuation and Purchase Price Allocation
The Company allocates the purchase price to the relative fair value of the tangible assets of a property by valuing the property as if it were vacant. This “as-if vacant” value is estimated using an income, or discounted cash flow, approach that relies upon Level 3 inputs, which are unobservable inputs based on the Company's review of the assumptions a market participant would use. These Level 3 inputs include discount rates, capitalization rates, market rents and comparable sales data for similar properties. Estimates of future cash flows are based on a number of factors including historical operating results, known and anticipated trends, and market and economic conditions. In calculating the “as-if vacant” value for the properties acquired during the three months ended March 31, 2021, the Company used a discount rate range of 5.75% to 8.75%.
In determining the fair value of intangible lease assets or liabilities, the Company also considers Level 3 inputs. Acquired above and below-market leases are valued based on the present value of the difference between prevailing market rates and the in-place rates measured over a period equal to the remaining term of the lease for above-market leases and the initial term plus the term of any below-market fixed rate renewal options for below-market leases, if applicable. The estimated fair value of acquired in-place at-market tenant leases are the costs that would have been incurred to lease the property to the occupancy level of the property at the date of acquisition. Such estimates include the value associated with leasing commissions, legal and other costs, as well as the estimated period necessary to lease such properties that would be incurred to lease the property to its occupancy level at the time of its acquisition. Acquisition costs associated with asset acquisitions are capitalized during the period they are incurred.
The following table summarizes the purchase price allocation of the properties acquired during the three months ended March 31, 2021:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition
|
|
Land
|
|
Building
|
|
Improvements
|
|
Tenant origination and absorption costs
|
|
Other Intangibles
|
|
In-place lease valuation - above/(below) market
|
|
Financing Leases
|
|
Total (1)
|
CCIT II Properties
|
|
$
|
141,892
|
|
(2)
|
$
|
958,166
|
|
|
$
|
34,613
|
|
|
$
|
152,793
|
|
|
$
|
27,788
|
|
|
$
|
1,565
|
|
|
$
|
(3,681)
|
|
|
$
|
1,313,136
|
|
(1)The allocations noted above are based on a determination of the relative fair value of the total consideration provided and represent the amount paid including capitalized acquisition costs.
(2)Approximately $5.6 million includes land allocation related to the Company's finance leases.
Intangibles
The Company allocated a portion of the acquired and contributed real estate asset value to in-place lease valuation, tenant origination and absorption cost, and other intangibles, net of the write-off of intangibles for the three months ended March 31, 2021 and December 31, 2020:
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
In-place lease valuation (above market)
|
$
|
54,545
|
|
|
$
|
43,576
|
|
In-place lease valuation (above market) - accumulated amortization
|
(36,963)
|
|
|
(35,604)
|
|
In-place lease valuation (above market), net
|
$
|
17,582
|
|
|
$
|
7,972
|
|
|
|
|
|
Ground leasehold interest (below market)
|
2,254
|
|
|
2,254
|
|
Ground leasehold interest (below market) - accumulated amortization
|
(198)
|
|
|
(191)
|
|
Ground leasehold interest (below market), net
|
2,056
|
|
|
2,063
|
|
Intangibles - other
|
32,028
|
|
|
4,240
|
|
Intangibles - other - accumulated amortization
|
(4,367)
|
|
|
(4,240)
|
|
Intangible assets, net
|
$
|
47,299
|
|
|
$
|
10,035
|
|
|
|
|
|
In-place lease valuation (below market)
|
$
|
(77,862)
|
|
|
$
|
(68,334)
|
|
Land leasehold interest (above market)
|
(3,072)
|
|
|
(3,072)
|
|
Intangibles - other (above market)
|
(387)
|
|
|
—
|
|
In-place lease valuation & land leasehold interest - accumulated amortization
|
45,372
|
|
|
44,073
|
|
Intangible liabilities, net
|
$
|
(35,949)
|
|
|
$
|
(27,333)
|
|
|
|
|
|
Tenant origination and absorption cost
|
$
|
888,291
|
|
|
$
|
740,489
|
|
Tenant origination and absorption cost - accumulated amortization
|
(423,868)
|
|
|
(412,462)
|
|
Tenant origination and absorption cost, net
|
$
|
464,423
|
|
|
$
|
328,027
|
|
The following table sets forth the estimated annual amortization (income) expense for in-place lease valuation, net, tenant origination and absorption costs, ground leasehold improvements, other intangibles, and other leasing costs as of March 31, 2021 for the next five years:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year
|
|
In-place lease valuation, net
|
|
Tenant origination and absorption costs
|
|
Ground leasehold interest
|
|
Other intangibles
|
|
Other leasing costs
|
2021
|
|
$
|
(1,464)
|
|
|
$
|
61,186
|
|
|
$
|
(218)
|
|
|
$
|
1,125
|
|
|
$
|
4,702
|
|
2022
|
|
$
|
(2,339)
|
|
|
$
|
76,904
|
|
|
$
|
(290)
|
|
|
$
|
1,495
|
|
|
$
|
5,769
|
|
2023
|
|
$
|
(2,845)
|
|
|
$
|
69,849
|
|
|
$
|
(290)
|
|
|
$
|
1,495
|
|
|
$
|
5,637
|
|
2024
|
|
$
|
(1,803)
|
|
|
$
|
54,791
|
|
|
$
|
(291)
|
|
|
$
|
1,499
|
|
|
$
|
5,412
|
|
2025
|
|
$
|
(1,331)
|
|
|
$
|
43,007
|
|
|
$
|
(290)
|
|
|
$
|
1,495
|
|
|
$
|
5,386
|
|
2026
|
|
$
|
(1,156)
|
|
|
$
|
38,348
|
|
|
$
|
(290)
|
|
|
$
|
1,495
|
|
|
$
|
4,761
|
|
Assets Held for Sale
As of March 31, 2021, the 2200 Channahon Road property located in Joliet, Illinois met the criteria for classification as held for sale.
The following summary presents the major components of assets and liabilities related to the real estate held for sale as of March 31, 2021:
|
|
|
|
|
|
|
|
|
|
|
Balance as of
March 31, 2021
|
Land
|
|
$
|
1,710
|
|
Building
|
|
15,043
|
|
Building improvements
|
|
493
|
|
Total real estate
|
|
17,246
|
|
Less: Accumulated Depreciation
|
|
(6,194)
|
|
Total real estate, net
|
|
$
|
11,052
|
|
Accrued Expenses and other liabilities
|
|
$
|
964
|
|
Total liabilities
|
|
$
|
964
|
|
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
Impairments
2200 Channahon Road and Houston Westway I
During the three months ended March 31, 2021, in connection with the preparation and review of the Company's financial statements, the Company recorded an impairment provision of approximately $4.2 million as it was determined that the carrying value of the real estate would not be recoverable on two properties. This impairment resulted from change in expected hold period and selling price. In determining the fair value of property, the Company considered Level 3 inputs. See Note 8, Fair Value Measurements, for details.
Restricted Cash
In conjunction with the acquisition of certain assets, as required by certain lease provisions or certain lenders in conjunction with an acquisition or debt financing, or credits received by the seller of certain assets, the Company assumed or funded reserves for specific property improvements and deferred maintenance, re-leasing costs, and taxes and insurance, which are included on the consolidated balance sheets as restricted cash. Additionally, an ongoing replacement reserve is funded by certain tenants pursuant to each tenant’s respective lease as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance as of
|
|
March 31, 2021
|
|
December 31, 2020
|
Cash reserves
|
$
|
15,545
|
|
|
$
|
20,385
|
|
Restricted lockbox
|
11,770
|
|
|
13,967
|
|
Total
|
$
|
27,315
|
|
|
$
|
34,352
|
|
4. Investments in Unconsolidated Entities
The interests discussed below are deemed to be variable interests in variable interest entities ("VIEs") and, based on an evaluation of the variable interests against the criteria for consolidation, the Company determined that it is not the primary beneficiary of the investments, as the Company does not have power to direct the activities of the entities that most significantly affect their performance. As such, the interest in the VIEs is recorded using the equity method of accounting in the accompanying consolidated financial statements. Under the equity method, the investments in the unconsolidated entities are stated at cost and adjusted for the Company’s share of net earnings or losses and reduced by distributions. Equity in earnings of real estate ventures is generally recognized based on the allocation of cash distributions upon liquidation of the investment at book value in accordance with the operating agreements. The Company's maximum exposure to losses associated with its unconsolidated investments is primarily limited to its carrying value in the investments.
Heritage Commons X, LTD
In June 2018, the Company, through an SPE, wholly-owned by the GCEAR Operating Partnership, formed a joint venture ("Heritage Commons X") for the construction and ownership of a four-story Class "A" office building with a net rentable area of approximately 200,000 square feet located in Fort Worth, Texas (the "Heritage Commons Property"). The Heritage Commons Property was completed in April 2019 and is 100% leased to Mercedes-Benz Financial Services USA.
On July 17, 2019, Heritage Commons X sold the Heritage Commons Property. On March 16, 2021, the Company received the final distribution of approximately $.03 million.
Digital Realty Trust, Inc.
In September 2014, the Company, through an SPE wholly-owned by the GCEAR Operating Partnership, acquired an 80% interest in a joint venture with an affiliate of Digital Realty Trust, Inc. ("Digital") for $68.4 million, which was funded with equity proceeds raised in the Company's public offerings. The gross acquisition value of the property was $187.5 million, plus closing costs, which was partially financed with debt of $102.0 million. The joint venture was created for purposes of directly or indirectly acquiring, owning, financing, operating and maintaining a data center facility located in Ashburn, Virginia (the "Digital Property"). The Digital Property is approximately 132,300 square feet and consists of certain data processing and communications equipment that is fully leased to a social media company and a financial services company with an average remaining lease term of approximately three years.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
In September 2014, the joint venture entered into a secured term loan (the "Digital Loan") in the amount of approximately $102.0 million. The Digital Loan had an original maturity date of September 9, 2019 and included two extension options of 12 additional months each beyond the original maturity date. On March 29, 2019, the joint venture executed the first 12-month loan extension. Based on the executed extension, the new loan maturity date was September 9, 2020. The extension did not change the loan amount, rate or other substantive terms. The members were also required to issue a $10.2 million stand-by letter of credit, of which the Company's portion was $8.2 million.
Since the tenant did not execute a long term extension or sign a new lease with the joint venture, the joint venture elected not to accept the loan extension terms offered by the lender and subsequent discussions did not result in an additional loan extension in 2020. As a result, on September 9, 2020, the lender provided a notice of default for non-payment of the unpaid balance of the non-recourse Digital Loan and exercised its right to draw on the stand-by letter of credit. The Company funded the $8.2 million stand-by letter of credit with cash.
In accordance with the terms of the Digital operating agreement, the Company holds a guaranteed minimum return such that the Digital managing member will pay an amount to the Company in order for the Company to receive a minimum 7% return on investment, subject to a cap on actual cash amounts distributed to the managing member. As part of the wind up of the joint venture, the Company has recorded a receivable from the Digital managing member of $4.1 million. The $4.1 million payment was received in April 2021 and the Company has written off its remaining investment in the venture. In April 2021, the lender sold the Digital Loan and concurrently, the Digital-GCEAR 1 (Ashburn) joint venture executed a deed in lieu thereby extinguishing any further obligations. The Company is not exposed to any future funding obligations and there are no other future losses expected to arise from this investment.
5. Debt
As of March 31, 2021 and December 31, 2020, the Company’s debt consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
|
Contractual Interest
Rate (1)
|
|
Loan
Maturity
|
|
Effective Interest Rate (2)
|
HealthSpring Mortgage Loan
|
$
|
20,073
|
|
|
$
|
20,208
|
|
|
4.18%
|
|
April 2023
|
|
4.62%
|
Midland Mortgage Loan
|
97,619
|
|
|
98,155
|
|
|
3.94%
|
|
April 2023
|
|
4.13%
|
Emporia Partners Mortgage Loan
|
1,502
|
|
|
1,627
|
|
|
5.88%
|
|
September 2023
|
|
5.97%
|
Samsonite Loan
|
19,908
|
|
|
20,165
|
|
|
6.08%
|
|
September 2023
|
|
5.09%
|
Highway 94 Loan
|
14,453
|
|
|
14,689
|
|
|
3.75%
|
|
August 2024
|
|
4.80%
|
Pepsi Bottling Ventures Loan
|
18,496
|
|
|
18,587
|
|
|
3.69%
|
|
October 2024
|
|
3.92%
|
AIG Loan II
|
126,241
|
|
|
126,792
|
|
|
4.15%
|
|
November 2025
|
|
4.92%
|
BOA Loan
|
375,000
|
|
|
375,000
|
|
|
3.77%
|
|
October 2027
|
|
3.91%
|
BOA/KeyBank Loan
|
250,000
|
|
|
250,000
|
|
|
4.32%
|
|
May 2028
|
|
4.14%
|
AIG Loan
|
103,383
|
|
|
103,870
|
|
|
4.96%
|
|
February 2029
|
|
5.08%
|
Total Mortgage Debt
|
1,026,675
|
|
|
1,029,093
|
|
|
|
|
|
|
|
Revolving Credit Facility (3)
|
373,500
|
|
|
373,500
|
|
|
LIBO Rate + 1.60%
|
|
June 2023
|
|
1.84%
|
2023 Term Loan
|
200,000
|
|
|
200,000
|
|
|
LIBO Rate + 1.55%
|
|
June 2023
|
|
1.76%
|
2024 Term Loan
|
400,000
|
|
|
400,000
|
|
|
LIBO Rate + 1.55%
|
|
April 2024
|
|
1.75%
|
2025 Term Loan
|
400,000
|
|
|
—
|
|
|
LIBO Rate + 1.55%
|
|
December 2025
|
|
1.97%
|
2026 Term Loan
|
150,000
|
|
|
150,000
|
|
|
LIBO Rate + 1.85%
|
|
April 2026
|
|
2.02%
|
Total Debt
|
2,550,175
|
|
|
2,152,593
|
|
|
|
|
|
|
|
Unamortized Deferred Financing Costs and Discounts, net
|
(11,628)
|
|
|
(12,166)
|
|
|
|
|
|
|
|
Total Debt, net
|
$
|
2,538,547
|
|
|
$
|
2,140,427
|
|
|
|
|
|
|
|
(1)Including the effect of the interest rate swap agreements with a total notional amount of $750.0 million, the weighted average interest rate as of March 31, 2021 was 3.30% for both the Company’s fixed-rate and variable-rate debt combined and 3.96% for the Company’s fixed-rate debt only.
(2)Reflects the effective interest rate as of March 31, 2021 and includes the effect of amortization of discounts/premiums and deferred financing costs.
(3)The LIBO rate as of March 31, 2021 (effective date) was 0.12%. The Revolving Credit Facility has an initial term of approximately one year, maturing on June 28, 2022, and may be extended for a one-year period if certain conditions are met and upon payment of an extension fee. See discussion below.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
Second Amended and Restated Credit Agreement
Pursuant to the Second Amended and Restated Credit Agreement dated as of April 30, 2019 (as amended by the First Amendment to the Second Amended and Restated Credit Agreement dated as of October 1, 2020 and the Second Amendment to the Second Amended and Restated Credit Agreement dated as of December 18, 2020, the “Second Amended and Restated Credit Agreement”), with KeyBank National Association ("KeyBank") as administrative agent, and a syndicate of lenders, we, through the GCEAR Operating Partnership, as the borrower, have been provided with a $1.9 billion credit facility consisting of a $750 million senior unsecured revolving credit facility (the “Revolving Credit Facility”) maturing in June 2022 with (subject to the satisfaction of certain customary conditions) a one-year extension option, a $200 million senior unsecured term loan maturing in June 2023 (the “$200M 5-Year Term Loan”), a $400 million senior unsecured term loan maturing in April 2024 (the “$400M 5-Year Term Loan”), a $400 million senior unsecured term loan maturing in December 2025 (the “$400M 5-Year Term Loan 2025”) (collectively, the “KeyBank Loans”), and a $150 million senior unsecured term loan maturing in April 2026 (the “$150M 7-Year Term Loan”). The credit facility also provides the option, subject to obtaining additional commitments from lenders and certain other customary conditions, to increase the commitments under the Revolving Credit Facility, increase the existing term loans and/or incur new term loans by up to an additional $600 million in the aggregate. As of March 31, 2021, the remaining capacity under the Revolving Credit Facility was $376.5 million.
Based on the terms as of December 31, 2020, the interest rate for the credit facility varies based on the consolidated leverage ratio of the GCEAR Operating Partnership, us, and our subsidiaries and ranges (a) in the case of the Revolving Credit Facility, from LIBOR plus 1.30% to LIBOR plus 2.20%, (b) in the case of each of the $200M 5-Year Term Loan, the $400M 5-Year Term Loan and the $400M 5-Year Term Loan 2025, from LIBOR plus 1.25% to LIBOR plus 2.15% and (c) in the case of the $150M 7-Year Term Loan, from LIBOR plus 1.65% to LIBOR plus 2.50%. If the GCEAR Operating Partnership obtains an investment grade rating of its senior unsecured long term debt from Standard & Poor's Rating Services, Moody's Investors Service, Inc., or Fitch, Inc., the applicable LIBOR margin and base rate margin will vary based on such rating and range (i) in the case of the Revolving Credit Facility, from LIBOR plus 0.825% to LIBOR plus 1.55%, (ii) in the case of each of the $200M 5-Year Term Loan, the $400M 5-Year Term Loan and the $400M 5-Year Term Loan 2025, from LIBOR plus 0.90% to LIBOR plus 1.75% and (iii) in the case of the $150M 7-Year Term Loan, from LIBOR plus 1.40% to LIBOR plus 2.35%.
On March 1, 2021, the Company exercised its right to draw on the $400M 5-Year Term Loan 2025 to repay CCIT II's existing debt balance in connection with the CCIT II Merger.
The Second Amended and Restated Credit Agreement provides that the GCEAR Operating Partnership must maintain a pool of unencumbered real properties (each a "Pool Property" and collectively the "Pool Properties") that meet certain requirements contained in the Second Amended and Restated Credit Agreement. The agreement sets forth certain covenants relating to the Pool Properties, including, without limitation, the following:
•there must be no less than 15 Pool Properties at any time;
•no greater than 15% of the aggregate pool value may be contributed by a single Pool Property or tenant;
•no greater than 15% of the aggregate pool value may be contributed by Pool Properties subject to ground leases;
•no greater than 20% of the aggregate pool value may be contributed by Pool Properties which are under development or assets under renovation;
•the minimum aggregate leasing percentage of all Pool Properties must be no less than 90%; and
•other limitations as determined by KeyBank upon further due diligence of the Pool Properties.
Borrowing availability under the Second Amended and Restated Credit Agreement is limited to the lesser of the maximum amount of all loans outstanding that would result in (i) an unsecured leverage ratio of no greater than 60%, or (ii) an unsecured interest coverage ratio of no less than 2.00:1.00.
Guarantors of the KeyBank Loans include the Company, each special purpose entity that owns a Pool Property, and each of the GCEAR Operating Partnership's other subsidiaries which owns a direct or indirect equity interest in a special purpose entity that owns a Pool Property.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
In addition to customary representations, warranties, covenants, and indemnities, the KeyBank Loans require the GCEAR Operating Partnership to comply with the following at all times, which will be tested on a quarterly basis:
•a maximum consolidated leverage ratio of 60%, or, the ratio may increase to 65% for up to four consecutive quarters after a material acquisition;
•a minimum consolidated tangible net worth of 75% of the Company's consolidated tangible net worth at closing of the Revolving Credit Facility, or approximately $2.0 billion, plus 75% of net future equity issuances (including GCEAR OP Units ), minus 75% of the amount of any payments used to redeem the Company's stock or GCEAR OP Units, minus any amounts paid for the redemption or retirement of or any accrued return on the preferred equity issued under the preferred equity investment made in EA-1 in August 2018 by SHBNPP Global Professional Investment Type Private Real Estate Trust No. 13 (H);
•upon consummation, if ever, of an initial public offering, a minimum consolidated tangible net worth of 75% of the Company's consolidated tangible net worth at the time of such initial public offering plus 75% of net future equity issuances (including GCEAR OP Units) should the Company publicly list its shares;
•a minimum consolidated fixed charge coverage ratio of not less than 1.50:1.00;
•a maximum total secured debt ratio of not greater than 40%, which ratio will increase by five percentage points for four quarters after closing of a material acquisition that is financed with secured debt;
•a minimum unsecured interest coverage ratio of 2.00:1.00;
•a maximum total secured recourse debt ratio, excluding recourse obligations associated with interest rate hedges, of 10% of our total asset value; and
•aggregate maximum unhedged variable rate debt of not greater than 30% of the Company's total asset value.
Furthermore, the activities of the GCEAR Operating Partnership, the Company, and the Company's subsidiaries must be focused principally on the ownership, development, operation and management of office, industrial, manufacturing, warehouse, distribution or educational properties (or mixed uses thereof) and businesses reasonably related or ancillary thereto.
Debt Covenant Compliance
Pursuant to the terms of the Company's mortgage loans and the KeyBank Loans, the GCEAR Operating Partnership, in consolidation with the Company, is subject to certain loan compliance covenants. The Company was in compliance with all of its debt covenants as of March 31, 2021.
6. Interest Rate Contracts
Risk Management Objective of Using Derivatives
The Company is exposed to certain risks arising from both business operations and economic conditions. The Company manages economic risks, including interest rate, liquidity, and credit risk primarily by managing the amount, sources, and duration of debt funding and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the payment of future known and uncertain cash amounts, the values of which are determined by expected cash payments principally related to borrowings and interest rates. Interest rate swaps designated as cash flow hedges involve the receipt of variable amounts from a counterparty in exchange for making fixed-rate payments over the life of the agreements without exchange of the underlying notional amount. The Company does not use derivatives for trading or speculative purposes.
Derivative Instruments
On July 9, 2015, the Company executed one interest rate swap agreement to hedge the variable cash flows associated with LIBOR. The interest rate swap was effective for the period from July 9, 2015 to July 1, 2020 with a notional amount of $425.0 million, which matured during the third quarter of 2020.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
On August 31, 2018, the Company executed four interest rate swap agreements to hedge future variable cash flows associated with LIBOR. The forward-starting interest rate swaps with a total notional amount of $425.0 million became effective on July 1, 2020 and have a term of five years.
On March 10, 2020, the Company entered into three interest rate swap agreements to hedge variable cash flows associated with LIBOR. The swap agreements became effective on March 10, 2020, and have a term of approximately five years with notional amounts of $150.0 million, $100.0 million and $75.0 million.
The Company also has entered into interest rate swap agreements to hedge the variable cash flows associated with certain existing or forecasted LIBOR based variable-rate debt, including the Company's KeyBank Loans. The change in the fair value of derivatives designated and qualifying as cash flow hedges is initially recorded in accumulated other comprehensive income ("AOCI") and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. Amounts reported in AOCI related to derivatives will be reclassified to interest expense as interest payments are made on the Company's variable-rate debt.
The following table sets forth a summary of the interest rate swaps at March 31, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Value (1)
|
|
Current Notional Amounts
|
Derivative Instrument
|
|
Effective Date
|
|
Maturity Date
|
|
Interest Strike Rate
|
|
March 31, 2021
|
|
December 31, 2020
|
|
March 31, 2021
|
|
December 31, 2020
|
Liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest Rate Swap
|
|
3/10/2020
|
|
7/1/2025
|
|
0.83%
|
|
$
|
(216)
|
|
|
$
|
(2,963)
|
|
|
$
|
150,000
|
|
|
$
|
150,000
|
|
Interest Rate Swap
|
|
3/10/2020
|
|
7/1/2025
|
|
0.84%
|
|
(197)
|
|
|
(2,023)
|
|
|
100,000
|
|
|
100,000
|
|
Interest Rate Swap
|
|
3/10/2020
|
|
7/1/2025
|
|
0.86%
|
|
(201)
|
|
|
(1,580)
|
|
|
75,000
|
|
|
75,000
|
|
Interest Rate Swap
|
|
7/1/2020
|
|
7/1/2025
|
|
2.82%
|
|
(10,816)
|
|
|
(13,896)
|
|
|
125,000
|
|
|
125,000
|
|
Interest Rate Swap
|
|
7/1/2020
|
|
7/1/2025
|
|
2.82%
|
|
(8,690)
|
|
|
(11,140)
|
|
|
100,000
|
|
|
100,000
|
|
Interest Rate Swap
|
|
7/1/2020
|
|
7/1/2025
|
|
2.83%
|
|
(8,684)
|
|
|
(11,148)
|
|
|
100,000
|
|
|
100,000
|
|
Interest Rate Swap
|
|
7/1/2020
|
|
7/1/2025
|
|
2.84%
|
|
(8,755)
|
|
|
(11,225)
|
|
|
100,000
|
|
|
100,000
|
|
Total
|
|
|
|
|
|
|
|
$
|
(37,559)
|
|
|
$
|
(53,975)
|
|
|
$
|
750,000
|
|
|
$
|
750,000
|
|
(1)The Company records all derivative instruments on a gross basis in the consolidated balance sheets, and accordingly there are no offsetting amounts that net assets against liabilities. As of March 31, 2021, derivatives in a liability position are included in the line item "Interest rate swap liability" in the consolidated balance sheets at fair value. The LIBO rate as of March 31, 2021 (effective date) was 0.12%.
The following table sets forth the impact of the interest rate swaps on the consolidated statements of operations for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
2021
|
|
2020
|
Interest Rate Swap in Cash Flow Hedging Relationship:
|
|
|
|
Amount of (loss) gain recognized in AOCI on derivatives
|
$
|
(16,447)
|
|
|
$
|
(30,869)
|
|
Amount of (gain) loss reclassified from AOCI into earnings under “Interest expense”
|
$
|
16,416
|
|
|
$
|
42
|
|
Total interest expense presented in the consolidated statement of operations in which the effects of cash flow hedges are recorded
|
$
|
20,685
|
|
|
$
|
19,961
|
|
During the twelve months subsequent to March 31, 2021, the Company estimates that an additional $13.8 million of its expense will be recognized from AOCI into earnings.
Certain agreements with the derivative counterparties contain a provision that if the Company defaults on any of its indebtedness, including a default where repayment of the indebtedness has not been accelerated by the lender within a specified time period, then the Company could also be declared in default on its derivative obligations.
As of March 31, 2021 and December 31, 2020, the fair value of interest rate swaps that were in a liability position, which excludes any adjustment for nonperformance risk related to these agreements, was approximately $37.6 million and $54.0 million, respectively. As of March 31, 2021 and December 31, 2020, the Company had not posted any collateral related to these agreements.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
7. Accrued Expenses and Other Liabilities
Accrued expenses and other liabilities consisted of the following as of March 31, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
Prepaid tenant rent
|
$
|
23,371
|
|
|
$
|
20,780
|
|
Real estate taxes payable
|
12,545
|
|
|
15,380
|
|
Accrued tenant improvements
|
11,303
|
|
|
30,011
|
|
Interest payable
|
10,482
|
|
|
9,147
|
|
Deferred compensation
|
8,554
|
|
|
10,599
|
|
Property operating expense payable
|
6,268
|
|
|
8,473
|
|
Other liabilities
|
30,387
|
|
|
20,044
|
|
Total
|
$
|
102,910
|
|
|
$
|
114,434
|
|
8. Fair Value Measurements
The Company is required to disclose fair value information about all financial instruments, whether or not recognized in the consolidated balance sheets, for which it is practicable to estimate fair value. The Company measures and discloses the estimated fair value of financial assets and liabilities utilizing a fair value hierarchy that distinguishes between data obtained from sources independent of the reporting entity and the reporting entity’s own assumptions about market participant assumptions. This hierarchy consists of three broad levels, as follows: (i) quoted prices in active markets for identical assets or liabilities, (ii) "significant other observable inputs," and (iii) "significant unobservable inputs." "Significant other observable inputs" can include quoted prices for similar assets or liabilities in active markets, as well as inputs that are observable for the asset or liability, such as interest rates, foreign exchange rates, and yield curves that are observable at commonly quoted intervals. "Significant unobservable inputs" are typically based on an entity’s own assumptions, since there is little, if any, related market activity. In instances in which the determination of the fair value measurement is based on inputs from different levels of the fair value hierarchy, the level in the fair value hierarchy within which the entire fair value measurement falls is based on the lowest level of input that is significant to the fair value measurement in its entirety. The Company's assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and considers factors specific to the asset or liability. There were no transfers between the levels in the fair value hierarchy during the three months ended March 31, 2021 and the year ended December 31, 2020.
The following table sets forth the assets and liabilities that the Company measures at fair value on a recurring basis by level within the fair value hierarchy as of March 31, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets/(Liabilities)
|
|
Total Fair Value
|
|
Quoted Prices in Active Markets for Identical Assets and Liabilities
|
|
Significant Other Observable Inputs
|
|
Significant Unobservable Inputs
|
March 31, 2021
|
|
|
|
|
|
|
|
|
Interest Rate Swap Liability
|
|
$
|
(37,559)
|
|
|
$
|
—
|
|
|
$
|
(37,559)
|
|
|
$
|
—
|
|
Corporate Owned Life Insurance Asset
|
|
$
|
4,609
|
|
|
$
|
—
|
|
|
$
|
4,609
|
|
|
$
|
—
|
|
Mutual Funds Asset
|
|
$
|
6,939
|
|
|
$
|
6,939
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Deferred Compensation Liability
|
|
$
|
(8,554)
|
|
|
$
|
—
|
|
|
$
|
(8,554)
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
December 31, 2020
|
|
|
|
|
|
|
|
|
Interest Rate Swap Liability
|
|
$
|
(53,975)
|
|
|
$
|
—
|
|
|
$
|
(53,975)
|
|
|
$
|
—
|
|
Corporate Owned Life Insurance Asset
|
|
$
|
4,454
|
|
|
$
|
—
|
|
|
$
|
4,454
|
|
|
$
|
—
|
|
Mutual Funds Asset
|
|
$
|
6,643
|
|
|
$
|
6,643
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Deferred Compensation Liability
|
|
$
|
(10,599)
|
|
|
$
|
—
|
|
|
$
|
(10,599)
|
|
|
$
|
—
|
|
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
Real Estate
For the three months ended March 31, 2021, in connection with the preparation and review of the Company's financial statements, the Company determined that two of the Company's properties were impaired based on expected hold period and selling price. The Company considered these inputs as Level 3 measurements within the fair value hierarchy. The following table is a summary of the quantitative information related to the non-recurring fair value measurement for the impairment of the Company's real estate properties for the three months ended March 31, 2021
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Range of Inputs or Inputs
|
Unobservable Inputs:
|
|
2200 Channahon Road
|
|
Houston Westway I
|
Expected selling price per square foot
|
|
$8.30
|
|
$72.90
|
Estimated hold period
|
|
Less than one year
|
|
Less than one year
|
Financial Instruments Disclosed at Fair Value
Financial instruments as of March 31, 2021 and December 31, 2020 consisted of cash and cash equivalents, restricted cash, accounts receivable, accrued expenses and other liabilities, and mortgage payable and other borrowings, as defined in Note 5, Debt. With the exception of the mortgage loans in the table below, the amounts of the financial instruments presented in the consolidated financial statements substantially approximate their fair value as of March 31, 2021 and December 31, 2020. The fair value of the ten mortgage loans in the table below is estimated by discounting each loan’s principal balance over the remaining term of the mortgage using current borrowing rates available to the Company for debt instruments with similar terms and maturities. The Company determined that the mortgage debt valuation in its entirety is classified in Level 2 of the fair value hierarchy, as the fair value is based on current pricing for debt with similar terms as the in-place debt.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, 2021
|
|
December 31, 2020
|
|
Fair Value
|
|
Carrying Value (1)
|
|
Fair Value
|
|
Carrying Value (1)
|
BOA Loan
|
$
|
354,417
|
|
|
$
|
375,000
|
|
|
$
|
355,823
|
|
|
$
|
375,000
|
|
BOA/KeyBank Loan
|
$
|
262,283
|
|
|
$
|
250,000
|
|
|
$
|
263,454
|
|
|
$
|
250,000
|
|
AIG Loan II
|
$
|
120,491
|
|
|
$
|
126,241
|
|
|
$
|
121,011
|
|
|
$
|
126,792
|
|
AIG Loan
|
$
|
101,596
|
|
|
$
|
103,383
|
|
|
$
|
102,033
|
|
|
$
|
103,870
|
|
Midland Mortgage Loan
|
$
|
97,600
|
|
|
$
|
97,619
|
|
|
$
|
97,709
|
|
|
$
|
98,155
|
|
Samsonite Loan
|
$
|
20,603
|
|
|
$
|
19,908
|
|
|
$
|
21,030
|
|
|
$
|
20,165
|
|
HealthSpring Mortgage Loan
|
$
|
20,204
|
|
|
$
|
20,073
|
|
|
$
|
20,462
|
|
|
$
|
20,208
|
|
Pepsi Bottling Ventures Loan
|
$
|
18,767
|
|
|
$
|
18,496
|
|
|
$
|
18,942
|
|
|
$
|
18,587
|
|
Highway 94 Loan
|
$
|
14,148
|
|
|
$
|
14,453
|
|
|
$
|
14,447
|
|
|
$
|
14,689
|
|
Emporia Partners Mortgage Loan
|
$
|
1,526
|
|
|
$
|
1,502
|
|
|
$
|
1,654
|
|
|
$
|
1,627
|
|
Total
|
$
|
1,011,635
|
|
|
$
|
1,026,675
|
|
|
$
|
1,016,565
|
|
|
$
|
1,029,093
|
|
(1)The carrying values do not include the debt premium/(discount) or deferred financing costs as of March 31, 2021 and December 31, 2020. See Note 5, Debt, for details.
9. Equity
Classes
Class T shares, Class S shares, Class D shares, Class I shares, Class A shares, Class AA shares, Class AAA and Class E shares vote together as a single class, and each share is entitled to one vote on each matter submitted to a vote at a meeting of the Company's stockholders; provided that with respect to any matter that would only have a material adverse effect on the rights of a particular class of common stock, only the holders of such affected class are entitled to vote.
As of March 31, 2021, there were 560,462 shares of Class T common stock, 1,800 shares of Class S common stock, 41,396 shares of Class D common stock, 1,902,061 shares of Class I common stock, 24,415,356 shares of Class A common stock, 47,432,524 shares of Class AA common stock, 920,743 shares of Class AAA common stock, and 248,606,760 shares of Class E common stock outstanding.
Common Equity
As of March 31, 2021, the Company had received aggregate gross offering proceeds of approximately $2.8 billion from the sale of shares in the private offering, the public offerings, the DRP offerings and mergers (includes EA-1 offerings and
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
EA-1 merger with Signature Office REIT, Inc., the EA Mergers and the CCIT II Merger), as discussed in Note 1 Organization. As part of the $2.8 billion from the sale of shares, the Company issued approximately 43,772,611 shares of its common stock upon the consummation of the merger of Signature Office REIT, Inc. in June 2015 and 174,981,547 Class E shares (in exchange for all outstanding shares of EA-1's common stock at the time of the EA Mergers) in April 2019 upon the consummation of the EA Mergers and 93,457,668 Class E shares (in exchange for all the outstanding shares of CCIT II's common stock at the time of the CCIT II Merger). As of March 31, 2021, there were 323,881,102 shares outstanding, including shares issued pursuant to the DRP, less shares redeemed pursuant to the SRP and the self-tender offer, which occurred in May 2019.
Termination of Follow-On Offering
On February 26, 2020, the Company’s Board of Directors (the “Board”) approved the temporary suspension of the primary portion of the Company’s follow-on offering of up to $2.2 billion of shares, consisting of up to $2.0 billion of shares in our primary offering and $0.2 billion of shares pursuant to our DRP (the “Follow-On Offering”), effective February 27, 2020. The Follow-On Offering terminated with the expiration of the registration statement on Form S-11 (Registration No. 333-217223), as amended, on September 20, 2020.
Distribution Reinvestment Plan (DRP)
The Company has adopted the DRP, which allows stockholders to have dividends and other distributions otherwise distributable to them invested in additional shares of common stock. No sales commissions or dealer manager fees will be paid on shares sold through the DRP, but the DRP shares will be charged the applicable distribution fee payable with respect to all shares of the applicable class. The purchase price per share under the DRP is equal to the net asset value ("NAV") per share applicable to the class of shares purchased, calculated using the most recently published NAV available at the time of reinvestment. The Company may amend or terminate the DRP for any reason at any time upon 10 days' prior written notice to stockholders, which may be provided through the Company's filings with the SEC.
In connection with a potential strategic transaction, on February 26, 2020, the Board approved the temporary suspension of the DRP, effective March 8, 2020. On July 16, 2020, the Board approved the reinstatement of the DRP, effective July 27, 2020 and an amendment of the DRP to allow for the use of the most recently published NAV per share of the applicable share class available at the time of reinvestment as the DRP purchase price for each share class.
On July 17, 2020, the Company filed a registration statement on Form S-3 for the registration of up to $100 million in shares pursuant to the Company's DRP (the “DRP Offering”). The DRP Offering may be terminated at any time upon 10 days’ prior written notice to stockholders.
As of March 31, 2021, the Company had issued approximately $325.4 million in shares pursuant to the DRP offerings.
The following table summarizes the DRP offerings, by share class, as of March 31, 2021.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share Class
|
|
Amount
|
|
Shares
|
Class A
|
|
$
|
7,837
|
|
|
846,370
|
Class AA
|
|
15,474
|
|
1,670,921
|
Class AAA
|
|
234
|
|
25,328
|
Class D
|
|
15
|
|
1,614
|
Class E
|
|
301,312
|
|
31,186,771
|
Class I
|
|
348
|
|
37,271
|
Class S
|
|
—
|
|
|
12
|
Class T
|
|
133
|
|
14,286
|
Total
|
|
$
|
325,353
|
|
|
33,782,573
|
|
As of March 31, 2021 and December 31, 2020, the Company had issued approximately $325.4 million and $318.2 million in shares pursuant to the DRP offerings, respectively.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
Share Redemption Program (SRP)
The Company has adopted the SRP that enables stockholders to sell their stock to the Company in limited circumstances. On August 8, 2019, the Board amended and restated its SRP, effective as of September 12, 2019, in order to (i) clarify that only those stockholders who purchased their shares from us or received their shares from the Company (directly or indirectly) through one or more non-cash transactions (including transfers to trusts, family members, etc.) may participate in the SRP; (ii) allocate capacity within each class of common stock such that the Company may redeem up to 5% of the aggregate NAV of each class of common stock; (iii) treat all unsatisfied redemption requests (or portion thereof) as a request for redemption the following quarter unless otherwise withdrawn; and (iv) make certain other clarifying changes.
On November 7, 2019, the Board amended and restated the SRP, effective as of December 12, 2019, in order to (i) provide for redemption sought upon a stockholder’s determination of incompetence or incapacitation; (ii) clarify the circumstances under which a determination of incompetence or incapacitation will entitle a stockholder to such redemption; and (iii) make certain other clarifying changes.
In connection with a potential strategic transaction, on February 26, 2020, the Board approved the temporary suspension of the SRP, effective March 28, 2020. On July 16, 2020, the Board approved the partial reinstatement of the SRP, effective August 17, 2020, subject to the following limitations: (A) redemptions will be limited to those sought upon a stockholder’s death, qualifying disability, or determination of incompetence or incapacitation in accordance with the terms of the SRP, and (B) the quarterly cap on aggregate redemptions will be equal to the aggregate NAV, as of the last business day of the previous quarter, of the shares issued pursuant to the DRP during such quarter. Settlements of share redemptions will be made within the first three business days of the following quarter. Redemption activity during the quarter is listed below.
Under the SRP, the Company will redeem shares as of the last business day of each quarter. The redemption price will be equal to the NAV per share for the applicable class generally on the 13th day of the month prior to quarter end (which will be the most recently published NAV). Redemption requests must be received by 4:00 p.m. (Eastern time) on the second to last business day of the applicable quarter. Redemption requests exceeding the quarterly cap will be filled on a pro rata basis. With respect to any pro rata treatment, redemption requests following the death or qualifying disability of a stockholder will be considered first, as a group, followed by requests where pro rata redemption would result in a stockholder owning less than the minimum balance of $2,500 of shares of the Company's common stock, which will be redeemed in full to the extent there are available funds, with any remaining available funds allocated pro rata among all other redemption requests. All unsatisfied redemption requests must be resubmitted after the start of the next quarter, or upon the recommencement of the SRP, as applicable.
There are several restrictions under the SRP. Stockholders generally must hold their shares for one year before submitting their shares for redemption under the program; however, the Company will waive the one-year holding period in the event of the death or qualifying disability of a stockholder. Shares issued pursuant to the DRP are not subject to the one-year holding period. In addition, the SRP generally imposes a quarterly cap on aggregate redemptions of the Company's shares equal to a value of up to 5% of the aggregate NAV of the outstanding shares as of the last business day of the previous quarter, subject to the further limitations as indicated in the August 8, 2019 amendments discussed above.
As the value on the aggregate redemptions of the Company's shares is outside the Company's control, the 5% quarterly cap is considered to be temporary equity and is presented as common stock subject to redemption on the accompanying consolidated balance sheets.
The following table summarizes share redemption (excluding the self-tender offer) activity during the three months ended March 31, 2021 and 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31,
|
|
|
2021
|
|
2020
|
Shares of common stock redeemed
|
|
772,265
|
|
|
548,312
|
|
Weighted average price per share
|
|
$
|
8.96
|
|
|
$
|
9.32
|
|
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
Since July 31, 2014 and through March 31, 2021, the Company had redeemed 26,844,716 shares (excluding the self-tender offer) of common stock for approximately $252.2 million at a weighted average price per share of $9.40 pursuant to the SRP. Since July 31, 2014 and through December 31, 2019, the Company had honored all outstanding redemption requests. During the three months ended September 30, 2019, redemption requests for Class E shares exceeded the quarterly 5% per share class limitation by 2,872,488 shares or approximately $27.4 million. The Class E shares not redeemed during that quarter, or 25% of the shares submitted, were treated as redemption requests for the quarter ended December 31, 2019. All outstanding requests for the quarter ended September 30, 2019 and all new requests for the quarter ended December 31, 2019 were honored on January 2, 2020. Redemptions sought upon a stockholder's death, qualifying disability, or determination of incompetence or incapacitation in the first quarter of 2020 were honored in accordance with the terms of the SRP, and the SRP officially was suspended as of March 28, 2020 for regular redemptions and subsequent redemptions for death, qualifying disability, or determination of incompetence or incapacitation after those honored in the first quarter of 2020. As described above, the SRP was partially reinstated, effective August 17, 2020, for redemptions sought upon a stockholder’s death, qualifying disability, or determination of incompetence or incapacitation in accordance with the terms of the SRP, subject to a quarterly cap on aggregate redemptions equal to the aggregate NAV, as of the last business day of the previous quarter, of the shares issued pursuant to the DRP during such quarter. During the three months ended March 31, 2021, the Company received redemption requests (including those due to death, disability or incapacitation) for 771,109 shares of common stock that were all redeemed during the current quarter.
Issuance of Restricted Stock Units to Executive Officers and Employees
On May 1, 2019, the Company issued 1,009,415 restricted stock units ("RSUs") to the Company's officers under the Griffin Capital Essential Asset REIT, Inc. Employee and Director Long-Term Incentive Plan (as amended, the "LTIP"). Each RSU represents a contingent right to receive one share of the Company’s Class E common stock when settled in accordance with the terms of the respective restricted stock unit award agreement and will vest in equal, 25% installments on each of December 31, 2019, 2020, 2021 and 2022, provided that such executive officer remains continuously employed by the Company on each such date, subject to certain accelerated vesting provisions as provided in the restricted stock unit award agreements. The shares of Class E common stock underlying the RSUs will not be delivered upon vesting, but instead will be deferred for delivery on May 1, 2023, or, if sooner, upon the executive officer's termination of employment. The fair value of grants issued was approximately $9.7 million. As of March 31, 2021, there was $3.9 million of unrecognized compensation expense remaining over two years.
On January 15, 2020, the Company issued 589,248 restricted stock units ("RSUs") to Company employees, including officers, under the Griffin Capital Essential Asset REIT, Inc. Employee and LTIP. Each RSU represents a contingent right to receive one share of the Company’s Class E common stock when settled in accordance with the terms of the respective restricted stock award agreement. The remaining RSUs are scheduled to vest in equal, 25% installments on each of December 31, 2021, 2022 and 2023 provided that the employee continues to be employed by the Company on each such date, subject to certain accelerated vesting provisions as provided in the respective restricted stock unit award agreement. The fair value of grants issued was approximately $5.5 million. Forfeitures on the Company's restricted stock units are recognized as they occur. As of March 31, 2021, there was $3.0 million of unrecognized compensation expense remaining over three years.
On January 22, 2021, the Company issued 1,071,347 RSUs to Company employees, including officers, under the LTIP. Each RSU represents a contingent right to receive one share of the Company’s Class E common stock when settled in accordance with the terms of the respective RSU agreement and 1/3 of the RSUs are scheduled to vest equally on each of December 31, 2021, 2022, and 2023 provided that the employee continues to be employed by the Company on each such date, subject to certain accelerated vesting provisions as provided in the respective RSU agreement. The fair value of grants issued was approximately $9.6 million. As of March 31, 2021, there was $7.7 million of unrecognized compensation expense remaining over three years.
On March 25, 2021, the Company issued 547,908 RSUs to Company employees, including officers, under the LTIP. Each RSU represents a contingent right to receive one share of the Company’s Class E common stock when settled in accordance with the terms of the respective RSU agreement and 1/4 of the RSUs are scheduled to vest equally on each of March 25, 2022, 2023, 2024, and 2025, provided that the employee continues to be employed by the Company on each such date, subject to certain accelerated vesting provisions as provided in the respective RSU agreement. The fair value of grants issued was approximately $4.9 million.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
On March 1, 2021, the Company issued 3,901 shares of restricted stock as an initial equity grant to each of the three former directors of CCIT II who were appointed to the Board in connection with the CCIT II Merger. The shares of restricted stock vested fully upon issuance.
Total compensation expense for the three months ended March 31, 2021 and 2020 was approximately $1.7 million and $1.0 million, respectively.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Unvested Shares of RSU Awards
|
|
Weighted-Average Grant Date Fair Value per Share
|
Balance at December 31, 2019
|
|
757,061
|
|
|
|
Granted
|
|
589,248
|
|
|
$
|
9.35
|
|
Forfeited
|
|
(3,744)
|
|
|
$
|
9.35
|
|
Vested
|
|
(398,729)
|
|
|
$
|
9.48
|
|
Balance at December 31, 2020
|
|
943,836
|
|
|
|
Granted
|
|
1,619,255
|
|
|
$
|
8.97
|
|
Forfeited
|
|
(98,323)
|
|
|
$
|
9.13
|
|
Vested(1)
|
|
(158,599)
|
|
|
$
|
9.22
|
|
Balance at March 31, 2021
|
|
2,306,169
|
|
|
|
(1) Total shares vested include 83,027 shares of common stock that were tendered by employees during the three months ended March 31, 2021 to satisfy minimum statutory tax with holdings requirements associated with the vesting of RSUs.
10. Noncontrolling Interests
Noncontrolling interests represent limited partnership interests in the GCEAR Operating Partnership in which the Company is the general partner. General partnership units and limited partnership units of the GCEAR Operating Partnership were issued as part of the initial capitalization of the EA-1 Operating Partnership and GCEAR II Operating Partnership, in conjunction with members of management's contribution of certain assets, other contributions, and in connection with the self-administration transaction as discussed in Note 1, Organization.
As of March 31, 2021, noncontrolling interests were approximately 9.00% of total shares and 10.63% of weighted average shares outstanding (both measures assuming GCEAR OP Units were converted to common stock). The Company has evaluated the terms of the limited partnership interests in the GCEAR Operating Partnership, and as a result, has classified limited partnership interests issued in the initial capitalization, in conjunction with the contributed assets and in connection with the self-administration transaction, as noncontrolling interests, which are presented as a component of permanent equity, except as discussed below.
The Company evaluates individual noncontrolling interests for the ability to recognize the noncontrolling interest as permanent equity on the consolidated balance sheets at the time such interests are issued and on a continual basis. Any noncontrolling interest that fails to qualify as permanent equity has been reclassified as temporary equity and adjusted to the greater of (a) the carrying amount or (b) its redemption value as of the end of the period in which the determination is made.
As of March 31, 2021, the limited partners of the GCEAR Operating Partnership owned approximately 31.8 million GCEAR OP Units, which were issued to affiliated parties and unaffiliated third parties in exchange for the contribution of certain properties to the Comp, and in connection with the self-administration transaction and other services. Approximately 20.4 million GCEAR OP Units issued to affiliates had a mandatory hold period until December 2020 and had no voting rights until the units convert to common shares. In addition, 0.2 million GCEAR OP Units were issued to unaffiliated third parties unrelated to property contributions. To the extent the contributors should elect to redeem all or a portion of their GCEAR OP Units, pursuant to the terms of the respective contribution agreement, such redemption shall be at a per unit value equivalent to the price at which the contributor acquired its GCEAR OP Units in the respective transaction.
The limited partners of the GCEAR Operating Partnership, other than those related to the Will Partners REIT, LLC ("Will Partners") property contribution, will have the right to cause the general partner of the GCEAR Operating Partnership, the Company, to redeem their GCEAR OP Units for cash equal to the value of an equivalent number of shares, or, at the Company’s option, purchase their GCEAR OP Units by issuing one share of the Company’s common stock for the original
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
redemption value of each limited partnership unit redeemed. The Company has the control and ability to settle such requests in shares. These rights may not be exercised under certain circumstances which could cause the Company to lose its REIT election.
The following summarizes the activity for noncontrolling interests recorded as equity for the three months ended March 31, 2021 and year ended December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, 2021
|
|
Year Ended December 31, 2020
|
Beginning balance
|
$
|
226,550
|
|
|
$
|
245,040
|
|
Reclass of noncontrolling interest subject to redemption
|
(31)
|
|
|
224
|
|
Repurchase of noncontrolling interest
|
—
|
|
|
(1,137)
|
|
Issuance of stock dividend for noncontrolling interest
|
—
|
|
|
1,068
|
|
Distributions to noncontrolling interests
|
(2,698)
|
|
|
(13,306)
|
|
Allocated distributions to noncontrolling interests subject to redemption
|
(5)
|
|
|
(29)
|
|
Net (loss) income
|
(569)
|
|
|
(1,732)
|
|
Other comprehensive loss
|
1,748
|
|
|
(3,578)
|
|
Ending balance
|
$
|
224,995
|
|
|
$
|
226,550
|
|
Noncontrolling interests subject to redemption
Operating partnership units issued pursuant to the Will Partners property contribution are not included in permanent equity on the consolidated balance sheets. The partners holding these units can cause the general partner to redeem the units for the cash value, as defined in the GCEAR Operating Partnership agreement. As the general partner does not control these redemptions, these units are presented on the consolidated balance sheets as noncontrolling interest subject to redemption at their redeemable value. The net income (loss) and distributions attributed to these limited partners is allocated proportionately between common stockholders and other noncontrolling interests that are not considered redeemable.
11. Related Party Transactions
Summarized below are the related party costs incurred by the Company for the three months ended March 31, 2021 and 2020, respectively, and any related amounts receivable and payable as of March 31, 2021 and December 31, 2020:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred for the Three Months Ended
|
|
Receivable as of
|
|
March 31,
|
|
March 31,
|
|
December 31,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Assets Assumed through the Self-Administration Transaction
|
|
|
|
|
|
|
|
Other fees
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
294
|
|
|
$
|
293
|
|
Due from GCC
|
|
|
|
|
|
|
|
Reimbursable Expense Allocation
|
—
|
|
|
16
|
|
|
4
|
|
|
4
|
|
Payroll/Expense Allocation
|
5
|
|
|
99
|
|
|
1,119
|
|
|
1,114
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
$
|
5
|
|
|
$
|
115
|
|
|
$
|
1,417
|
|
|
$
|
1,411
|
|
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Incurred for the Three Months Ended
|
|
Payable as of
|
|
March 31,
|
|
March 31,
|
|
December 31,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Expensed
|
|
|
|
|
|
|
|
Costs advanced by the advisor
|
$
|
501
|
|
|
$
|
627
|
|
|
$
|
1,135
|
|
|
$
|
1,085
|
|
Consulting fee - shared services
|
625
|
|
|
625
|
|
|
758
|
|
|
695
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Assumed through Self- Administration Transaction/Mergers
|
|
|
|
|
|
|
|
Earn-out
|
—
|
|
|
—
|
|
|
262
|
|
|
262
|
|
Stockholder Servicing Fee
|
—
|
|
|
—
|
|
|
223
|
|
|
494
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
Distributions
|
2,142
|
|
|
4,009
|
|
|
739
|
|
|
736
|
|
Total
|
$
|
3,268
|
|
|
$
|
5,261
|
|
|
$
|
3,117
|
|
|
$
|
3,272
|
|
Dealer Manager Agreement
GCEAR entered into a dealer manager agreement and associated form of participating dealer agreement (the "Dealer Manager Agreement") with the dealer manager for the Follow-On Offering. The terms of the Dealer Manager Agreement are substantially similar to the terms of the dealer manager agreement from GCEAR's initial public offering ("IPO"), except as it relates to the share classes offered and the fees to be received by the dealer manager. The Follow-On Offering terminated on September 20, 2020. See Note 9, Equity.
Subject to the Financial Industry Regulatory Authority, Inc.'s limitations on underwriting compensation, under the Dealer Manager Agreement the Company requires payment to the dealer manager of a distribution fee for ongoing services rendered to stockholders by participating broker-dealers or broker-dealers servicing investors’ accounts, referred to as servicing broker-dealers. The fee accrues daily, is paid monthly in arrears, and is calculated based on the average daily NAV for the applicable month.
Conflicts of Interest
Affiliated Dealer Manager
Since Griffin Capital Securities, LLC, the Company's dealer manager, is an affiliate of the Company's former sponsor, the Company does not have the benefit of an independent due diligence review and investigation of the type normally performed by an unaffiliated, independent underwriter in connection with the offering of securities. The Company's dealer manager is also serving as the dealer manager for Griffin-American Healthcare REIT III, Inc. and Griffin-American Healthcare REIT IV, Inc., each of which are publicly-registered, non-traded REITs, as wholesale marketing agent for Griffin Institutional Access Real Estate Fund and Griffin Institutional Access Credit Fund both of which are non-diversified, closed-end management investment companies that are operated as interval funds under the 1940 Act, and as dealer manager or master placement agent for various private offerings.
Administrative Services Agreement
In connection with the EA Mergers, the Company assumed, as the successor of EA-1 and the EA-1 Operating Partnership, an Administrative Services Agreement (the "Administrative Services Agreement"), pursuant to which GCC and GC LLC continue to provide office space and certain operational and administrative services at cost to the GCEAR Operating Partnership, Griffin Capital Essential Asset TRS, Inc., and GRECO, which may include, without limitation, the shared information technology, human resources, legal, due diligence, marketing, customer service, events, operations, accounting and administrative support services set forth in the Administrative Services Agreement. The Company pays GCC a monthly amount based on the actual costs anticipated to be incurred by GCC for the provision of such office space and services until the Company elects to provide such space and/or services for itself or through another provider, which amount is initially $0.2 million per month, based on an approved budget. Such costs are reconciled quarterly and a full review of the costs will be performed at least annually. In addition, the Company will directly pay or reimburse GCC for the actual cost of any reasonable third-party expenses incurred in connection with the provision of such services.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
Certain Conflict Resolution Procedures
Every transaction that the Company enters into with affiliates is subject to an inherent conflict of interest. The Board may encounter conflicts of interest in enforcing the Company's rights against any affiliate in the event of a default by or disagreement with an affiliate or in invoking powers, rights or options pursuant to any agreement between the Company and affiliates. See the Company's Code of Ethics available at the "Corporate Governance" subpage of the Company's website at www.GCEAR.com for a detailed description of the Company's conflict resolution procedures.
12. Leases
Lessor
The Company leases commercial and industrial space to tenants primarily under non-cancelable operating leases that generally contain provisions for minimum base rents plus reimbursement for certain operating expenses. Total minimum lease payments are recognized in rental income on a straight-line basis over the term of the related lease and estimated reimbursements from tenants for real estate taxes, insurance, common area maintenance and other recoverable operating expenses are recognized in rental income in the period that the expenses are incurred.
The Company recognized $83.9 million and $76.8 million of lease income related to operating lease payments for the three months ended March 31, 2021 and 2020, respectively.
The Company's current leases have expirations ranging from 2021 to 2044. The following table sets forth the undiscounted cash flows for future minimum base rents to be received under operating leases as of March 31, 2021:
|
|
|
|
|
|
|
As of March 31, 2021
|
2021
|
$
|
284,016
|
|
2022
|
378,130
|
|
2023
|
363,061
|
|
2024
|
320,060
|
|
2025
|
276,935
|
|
Thereafter
|
1,217,708
|
|
Total
|
$
|
2,839,910
|
|
The future minimum base rents in the table above excludes tenant reimbursements of operating expenses, amortization of adjustments for deferred rent receivables and the amortization of above/below-market lease intangibles.
Lessee
Certain of the Company’s real estate are subject to ground leases. The Company’s ground leases are classified as either operating leases or financing leases based on the characteristics of each lease. As of March 31, 2021, the Company had four ground leases classified as operating and two ground leases classified as financing. Each of the Company’s ground leases were acquired as part of the acquisition of real estate and no incremental costs were incurred for such ground leases. The Company’s ground leases are non-cancelable, and contain no renewal options. The Company's Chicago office space lease has a remaining lease term of approximately four years and no option to renew.
The Company incurred operating lease costs of approximately $0.9 million and $0.9 million for the three months ended March 31, 2021 and 2020, respectively, which are included in "Property Operating Expense" in the accompanying consolidated statement of operations. Total cash paid for amounts included in the measurement of operating lease liabilities was $0.4 million and $0.4 million for three months ended March 31, 2021 and 2020, respectively.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
The following table sets forth the weighted-average for the lease term and the discount rate as of March 31, 2021:
|
|
|
|
|
|
Lease Term and Discount Rate
|
As of March 31, 2021
|
Weighted-average remaining lease term in years.
|
74.2
|
Weighted-average discount rate (1)
|
4.82%
|
(1) Because the rate implicit in each of the Company's leases was not readily determinable, the Company used an incremental borrowing rate. In determining the Company's incremental borrowing rate for each lease, the Company considered recent rates on secured borrowings, observable risk-free interest rates and credit spreads correlating to the Company's creditworthiness, the impact of collateralization and the term of each of the Company's lease agreements.
Maturities of lease liabilities as of March 31, 2021 were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2021
|
|
Operating
|
|
Financing
|
2021
|
$
|
1,265
|
|
|
$
|
345
|
|
2022
|
1,730
|
|
|
350
|
|
2023
|
1,795
|
|
|
355
|
|
2024
|
1,830
|
|
|
360
|
|
2025
|
1,782
|
|
|
370
|
|
2026
|
1,716
|
|
|
375
|
|
Thereafter
|
284,449
|
|
|
3,820
|
|
Total undiscounted lease payments
|
294,567
|
|
|
5,975
|
|
Less: imputed interest
|
(247,824)
|
|
|
(2,286)
|
|
Total lease liabilities
|
$
|
46,743
|
|
|
$
|
3,689
|
|
13. Commitments and Contingencies
Litigation
From time to time, the Company may become subject to legal proceedings, claims and litigation arising in the ordinary course of business. The Company is not a party to any material legal proceedings, nor is the Company aware of any pending or threatened litigation that would have a material adverse effect on the Company’s business, operating results, cash flows or financial condition should such litigation be resolved unfavorably.
14. Declaration of Distributions
On December 17, 2020, January 26, 2021 and February 25, 2021, the Board declared cash distributions in the amount of $0.000958904 per day ($0.35 per share annualized), subject to adjustments for class-specific expenses, per Class E share, Class T share, Class S share, Class D share, Class I share, Class A share, Class AA share and Class AAA share of common stock, for stockholders of such classes as of the close of each business day of the period from January 1, 2021 through January 31, 2021, February 1, 2021 through February 28, 2021, and March 1, 2021 through March 31, 2021, respectively. The Company paid such January, February and March distributions to each stockholder of record on February 1, 2021, March 1, 2021, and April 1, 2021, respectively, as determined by the Company’s Chief Executive Officer.
On March 25, 2021, the Board (i) approved the declaration of distributions on a quarterly basis, as opposed to monthly, beginning with distributions for the period commencing on April 1, 2021 and ending on June 30, 2021; and (ii) declared an all-cash distribution rate, based on 365 days in the calendar year, of $0.000958904 per day ($0.35 per share annualized), subject to adjustments for class-specific expenses, per Class E share, Class T share, Class S share, Class D share, Class I share, Class A share, Class AA share and Class AAA share of common stock, for stockholders of record at the close of each business day for the period commencing on April 1, 2021 and ending on June 30, 2021. The Company intends to pay distributions for said period to each stockholder of record at such time after the end of each month during the period as determined by the Company's Chief Executive Officer.
GRIFFIN CAPITAL ESSENTIAL ASSET REIT, INC.
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
March 31, 2021
(Unaudited; dollars in thousands unless otherwise noted and excluding per share amounts)
15. Subsequent Events
DRP Offering
As of May 5, 2021, the Company had issued 34,340,675 shares of the Company’s common stock pursuant to the DRP offerings for approximately $330.4 million (includes historical amounts sold by EA-1 prior to the EA Mergers).
Sale of Properties
On April 12, 2021, the Company sold the 2200 Channahon Road property located in Joliet, Illinois for total proceeds of $11.5 million, less closing costs and other closing credits. The property sold for an approximate amount equal to the carrying value.