Griffin Capital Essential Asset REIT II Reports First Quarter of 2017 Results
Reports Substantial Revenue and Net Income Growth
EL SEGUNDO, Calif., May 22, 2017 (GLOBE NEWSWIRE) -- Griffin Capital Essential Asset REIT II, Inc. (the “REIT") announced its operating results for the first quarter of 2017.
Kevin Shields, Chairman and Chief Executive Officer of the REIT commented, “We are very pleased that Griffin Capital Essential Asset REIT II has generated substantial revenue growth as well as meaningful net income growth compared to a year ago. We have generated this financial performance by making significant enhancements to the Company's portfolio of properties through our acquisition of additional top quality commercial real estate leased predominantly to well-established global corporate tenants. As we move forward, we will continue to focus on generating net rental revenue based on tenants and guarantors with investment grade credit ratings."
Mr. Shields concluded, "We are in a market and industry environment characterized by ongoing increases in the valuation of high quality commercial real estate properties in fast-growing metropolitan areas. In circumstances such as these, we have a clear advantage, given our unparalleled expertise as both investors and highly disciplined operators in the commercial real estate space. Reflecting our achievements on a year-to-date basis, we have continued to deliver consistent cash distributions to our stockholders, while growing the Company’s portfolio."
As of March 31, 2017, our portfolio consisted of 26 properties (34 buildings) encompassing approximately 7.2 million square feet of space in 16 states.
Highlights and Accomplishments for the First Quarter of 2017:
- The total capitalization(1) of our portfolio was approximately $1.2 billion.
- Our weighted average remaining lease term was approximately 11.1 years with average annual rent increases of approximately 2.4%.
- Our portfolio is 100% leased and occupied(2).
- Approximately 79.2% of our portfolio’s net rental revenue(3) was generated by properties leased to tenants and/or guarantors with investment grade credit ratings or whose non-guarantor parent companies have investment grade credit ratings(4).
- Net income attributable to common stockholders was approximately $3.1 million or $0.04 per basic and diluted share for the quarter ended March 31, 2017 compared to $1.1 million loss or ($0.03) per basic and diluted share for the same period in 2016.
- Total revenue for the quarter ended March 31, 2017 was approximately $26.0 million, representing year-over-year growth of 108% from the same period in 2016.
- Modified funds from operations, or MFFO, as defined by the Investment Program Association (IPA), was approximately $10.4 million for the quarter, representing year-over-year growth of approximately 174.7% for the same period in 2016. Funds from operations, or FFO, was approximately $13.6 million and $4.5 million for the quarters ended March 31, 2017 and 2016, respectively. Please see financial reconciliation tables and notes at the end of this release for more information regarding MFFO and FFO.
- Our Adjusted EBITDA, as defined per our credit facility agreement, was approximately $15.0 million for the quarter with a fixed charge and interest coverage ratio of 4.67 each. Please see financial reconciliation tables and notes at the end of this release for more information regarding Adjusted EBITDA and related ratios.
- Our primary public offering closed effective January 20, 2017. From inception through the quarter ended March 31, 2017, we had raised approximately $749.2 million of common stock. On April 6, 2017, we filed a Registration Statement on Form S-3 with the SEC for the registration of 3.0 million shares of common stock for sale pursuant to the distribution reinvestment plan.
- During the first quarter of 2017, we acquired one property located in Colorado for approximately $14.8 million. This property is leased on a triple-net basis and in its entirety to Allstate Insurance Company.
- As of March 31, 2017, our debt to total real estate acquisition value was 42.1%.
Significant Events Subsequent to March 31, 2017
- On May 15, 2017, we acquired a property for a purchase price of approximately $28.6 million, plus closing costs, consisting of approximately 133,400 net rentable square feet, located in Carmel, Indiana. This property is currently leased on an absolute-net lease basis to Midcontinent Independent System Operator, Inc. through April 2028.
About Griffin Capital Essential Asset REIT II
Griffin Capital Essential Asset REIT II, Inc. is a publicly registered non-traded REIT focused on acquiring a portfolio consisting primarily of single tenant business essential properties throughout the United States, diversified by corporate credit, physical geography, product type, and lease duration. As of April 30, 2017, Griffin Capital Essential Asset REIT II, Inc. has acquired 34 office and industrial buildings totaling approximately 7.2 million rentable square feet and asset value of approximately $1.1 billion. Griffin Capital Essential Asset REIT II, Inc. is one of several REITs sponsored or co-sponsored by Griffin Capital Company, LLC.
About Griffin Capital Company, LLC
Led by senior executives with more than two decades of real estate experience collectively encompassing over $22 billion of transaction value and more than 650 transactions, Griffin Capital and its affiliates have acquired or constructed approximately 58.8 million square feet of space since 1995. Griffin Capital and its affiliates own, manage, sponsor and/or co-sponsor a portfolio consisting of approximately 42 million square feet of space, located in 30 states and the United Kingdom, representing approximately $7.6 billion(5) in asset value, based on purchase price, as of March 31, 2017. Additional information about Griffin Capital is available at www.griffincapital.com.
This press release may contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Such forward-looking statements can generally be identified by our use of forward-looking terminology such as “may,” “will,” “expect,” “intend,” “anticipate,” “estimate,” “believe,” “continue,” or other similar words. Because such statements include risks, uncertainties and contingencies, actual results may differ materially from the expectations, intentions, beliefs, plans or predictions of the future expressed or implied by such forward-looking statements. These risks, uncertainties and contingencies include, but are not limited to: uncertainties relating to changes in general economic and real estate conditions; uncertainties relating to the implementation of our real estate investment strategy; uncertainties relating to financing availability and capital proceeds; uncertainties relating to the closing of property acquisitions; uncertainties related to the timing and availability of distributions; and other risk factors as outlined in the annual report on Form 10-K and quarterly reports on Form 10-Q as filed with the Securities and Exchange Commission. This is neither an offer nor a solicitation to purchase securities.
1 Total capitalization includes the outstanding debt balance, plus total equity raised in our public offering, net of redemptions.
2 There is no guarantee that our properties will remain 100% leased.
3 Net rent is based on (a) the contractual base rental payments assuming the lease requires the tenant to reimburse us for certain operating expenses or the property is self-managed by the tenant and the tenant is responsible for all, or substantially all, of the operating expenses; or (b) contractual rent payments less certain operating expenses that are our responsibility for the 12-month period subsequent to December 31, 2016 and includes assumptions that may not be indicative of the actual future performance of a property, including the assumption that the tenant will perform its obligations under its lease agreement during the next 12 months.
4 Of the 79.2% net rent, 68.3% is from Nationally Recognized Statistical Rating Organization (NRSRO) credit rating, with the remaining 10.9% being from non-NRSRO, but having a rating that is equivalent to a NRSRO investment grade rating. Bloomberg’s default risk rating is one example of a non-NRSRO rating.
5 Includes information related to interests in joint ventures.
| GRIFFIN CAPITAL ESSENTIAL ASSET REIT II, INC. | ||||||||||
| CONSOLIDATED BALANCE SHEETS | ||||||||||
| (in thousands, except share amounts) | ||||||||||
|
March 31, 2017 |
December 31, 2016 |
|||||||||
| ASSETS | ||||||||||
| Cash and cash equivalents | $ | 58,478 | $ | 49,340 | ||||||
| Restricted cash | 14,221 | 14,221 | ||||||||
| Real estate: | ||||||||||
| Land | 119,378 | 117,569 | ||||||||
| Building | 797,225 | 787,999 | ||||||||
| Tenant origination and absorption cost | 232,426 | 227,407 | ||||||||
| Construction in progress | 14 | 80 | ||||||||
| Total real estate | 1,149,043 | 1,133,055 | ||||||||
| Less: accumulated depreciation and amortization | (50,478 | ) | (39,955 | ) | ||||||
| Total real estate, net | 1,098,565 | 1,093,100 | ||||||||
| Intangible assets, net | 3,352 | 3,528 | ||||||||
| Real estate acquisition deposits | 450 | 250 | ||||||||
| Deferred rent | 9,597 | 5,424 | ||||||||
| Other assets, net | 14,434 | 18,612 | ||||||||
| Total assets | $ | 1,199,097 | $ | 1,184,475 | ||||||
| LIABILITIES AND EQUITY | ||||||||||
| Debt: | ||||||||||
| Revolving Credit Facility | $ | 330,521 | $ | 330,272 | ||||||
| AIG Loan | 126,221 | 126,200 | ||||||||
| Total debt | 456,742 | 456,472 | ||||||||
| Restricted reserves | 35,822 | 55,797 | ||||||||
| Accrued expenses and other liabilities | 20,943 | 21,527 | ||||||||
| Distributions payable | 1,637 | 1,494 | ||||||||
| Due to affiliates | 23,663 | 22,481 | ||||||||
| Below market leases, net | 55,112 | 55,319 | ||||||||
| Total liabilities | 593,919 | 613,090 | ||||||||
| Commitments and contingencies (Note 11) | ||||||||||
| Common stock subject to redemption | 21,040 | 16,930 | ||||||||
| Stockholders' equity: | ||||||||||
| Preferred Stock, $0.001 par value, 200,000,000 shares authorized; no shares outstanding, as of March 31, 2017 and December 31, 2016 |
— | — | ||||||||
| Common Stock, $0.001 par value, 700,000,000 shares authorized; 75,410,597 and 70,939,647 Class A, Class T and Class I shares outstanding, as of March 31, 2017 and December 31, 2016, respectively |
75 | 71 | ||||||||
| Additional paid-in capital | 652,987 | 615,653 | ||||||||
| Cumulative distributions | (49,348 | ) | (38,406 | ) | ||||||
| Accumulated deficit | (20,665 | ) | (23,788 | ) | ||||||
| Accumulated other comprehensive income | 1,007 | 841 | ||||||||
| Total stockholders' equity | 584,056 | 554,371 | ||||||||
| Noncontrolling interests | 82 | 84 | ||||||||
| Total equity | 584,138 | 554,455 | ||||||||
| Total liabilities and equity | $ | 1,199,097 | $ | 1,184,475 | ||||||
| GRIFFIN CAPITAL ESSENTIAL ASSET REIT II, INC. | ||||||||||
| CONSOLIDATED STATEMENTS OF OPERATIONS | ||||||||||
| (in thousands, except share and per share amounts) | ||||||||||
| Three Months Ended March 31, | ||||||||||
| 2017 |
2016 |
|||||||||
| Revenue: | ||||||||||
| Rental income | $ | 21,608 | $ | 10,274 | ||||||
| Property expense recovery | 4,364 | 2,228 | ||||||||
| Total revenue | 25,972 | 12,502 | ||||||||
| Expenses: | ||||||||||
| Asset management fees to affiliates | 2,746 | 1,270 | ||||||||
| Property management fees to affiliates | 426 | 195 | ||||||||
| Property operating | 1,673 | 762 | ||||||||
| Property tax | 2,412 | 1,296 | ||||||||
| Acquisition fees and expenses to non-affiliates | - | 94 | ||||||||
| Acquisition fees and expenses to affiliates | - | 870 | ||||||||
| General and administrative | 922 | 478 | ||||||||
| Corporate operating expenses to affiliates | 591 | 560 | ||||||||
| Depreciation and amortization | 10,523 | 5,626 | ||||||||
| Total expenses | 19,293 | 11,151 | ||||||||
| Income from operations | 6,679 | 1,351 | ||||||||
| Other income (expense) | ||||||||||
| Other income, net | 24 | 1 | ||||||||
| Interest expense | (3,579 | ) | (2,493 | ) | ||||||
| Net income (loss) | 3,124 | (1,141 | ) | |||||||
| Less: Net income (loss) attributable to noncontrolling interests | (1 | ) | 1 | |||||||
| Net income (loss) attributable to common stockholders | $ | 3,123 | $ | (1,140 | ) | |||||
| Net income (loss) attributable to common stockholders per share, basic and diluted | $ | 0.04 | $ | (0.03 | ) | |||||
| Weighted average number of common shares outstanding, basic and diluted | 74,460,141 | 33,356,599 | ||||||||
| Distributions declared per common share | $ | 0.14 | $ | 0.14 | ||||||
GRIFFIN CAPITAL ESSENTIAL ASSET REIT II, INC.
Funds from Operations and Modified Funds from Operations
(Unaudited)
Our management believes that historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting to be insufficient.
In order to provide a more complete understanding of the operating performance of a REIT, the National Association of Real Estate Investment Trusts (“NAREIT”) promulgated a measure known as funds from operations (“FFO”). FFO is defined as net income or loss computed in accordance with GAAP, excluding extraordinary items, as defined by GAAP, and gains and losses from sales of depreciable operating property, adding back asset impairment write-downs, plus real estate related depreciation and amortization (excluding amortization of deferred financing costs and depreciation of non-real estate assets), and after adjustment for unconsolidated partnerships, joint ventures and preferred distributions. Because FFO calculations exclude such items as depreciation and amortization of real estate assets and gains and losses from sales of operating real estate assets (which can vary among owners of identical assets in similar conditions based on historical cost accounting and useful-life estimates), they facilitate comparisons of operating performance between periods and between other REITs. As a result, we believe that the use of FFO, together with the required GAAP presentations, provides a more complete understanding of our performance relative to our competitors and a more informed and appropriate basis on which to make decisions involving operating, financing, and investing activities. It should be noted, however, that other REITs may not define FFO in accordance with the current NAREIT definition or may interpret the current NAREIT definition differently than we do, making comparisons less meaningful.
The Investment Program Association (“IPA”) issued Practice Guideline 2010-01 (the “IPA MFFO Guideline”) on November 2, 2010, which extended financial measures to include modified funds from operations (“MFFO”). In computing MFFO, FFO is adjusted for certain non-operating cash items such as acquisition fees and expenses and certain non-cash items such as straight-line rent, amortization of in-place lease valuations, amortization of discounts and premiums on debt investments, nonrecurring impairments of real estate-related investments, mark-to-market adjustments included in net income (loss), and nonrecurring gains or losses included in net income (loss) from the extinguishment or sale of debt, hedges, foreign exchange, derivatives or securities holdings where trading of such holdings is not a fundamental attribute of the business plan, unrealized gains or losses resulting from consolidation from, or deconsolidation to, equity accounting, and after adjustments for consolidated and unconsolidated partnerships and joint ventures, with such adjustments calculated to reflect MFFO on the same basis.
Management is responsible for managing interest rate, hedge and foreign exchange risk. To achieve our objectives, we may borrow at fixed rates or variable rates. In order to mitigate our interest rate risk on certain financial instruments, if any, we may enter into interest rate cap agreements or other hedge instruments and in order to mitigate our risk to foreign currency exposure, if any, we may enter into foreign currency hedges. We view fair value adjustments of derivatives, impairment charges and gains and losses from dispositions of assets as non-recurring items or items which are unrealized and may not ultimately be realized, and which are not reflective of on-going operations and are therefore typically adjusted for when assessing operating performance.
Additionally, we believe it is appropriate to disregard impairment charges, as this is a fair value adjustment that is largely based on market fluctuations, assessments regarding general market conditions, and the specific performance of properties owned, which can change over time. No less frequently than annually, we evaluate events and changes in circumstances that could indicate that the carrying amounts of real estate and related intangible assets may not be recoverable. When indicators of potential impairment are present, we assess whether the carrying value of the assets will be recovered through the future undiscounted operating cash flows (including net rental and lease revenues, net proceeds on the sale of the property, and any other ancillary cash flows at a property or group level under GAAP) expected from the use of the assets and the eventual disposition. Investors should note, however, that determinations of whether impairment charges have been incurred are based partly on anticipated operating performance, because estimated undiscounted future cash flows from a property, including estimated future net rental and lease revenues, net proceeds on the sale of the property, and certain other ancillary cash flows, are taken into account in determining whether an impairment charge has been incurred.
We adopted the IPA MFFO Guideline as management believes that MFFO is a beneficial indicator of our on-going portfolio performance and ability to sustain our current distribution level. More specifically, MFFO isolates the financial results of the REIT’s operations. MFFO, however, is not considered an appropriate measure of historical earnings as it excludes certain significant costs that are otherwise included in reported earnings. Further, since the measure is based on historical financial information, MFFO for the period presented may not be indicative of future results or our future ability to pay our dividends. By providing FFO and MFFO, we present information that assists investors in aligning their analysis with management’s analysis of long-term operating activities. MFFO also allows for a comparison of the performance of our portfolio with other REITs that are not currently engaging in acquisitions, as well as a comparison of our performance with that of other non-traded REITs, as MFFO, or an equivalent measure, is routinely reported by non-traded REITs, and we believe often used by analysts and investors for comparison purposes. As explained below, management’s evaluation of our operating performance excludes items considered in the calculation of MFFO based on the following economic considerations:
- Revenues in excess of cash received, net. Most of our leases provide for periodic minimum rent payment increases throughout the term of the lease. In accordance with GAAP, these contractual periodic minimum rent payment increases during the term of a lease are recorded to rental revenue on a straight-line basis in order to reconcile the difference between accrual and cash basis accounting. As straight-line rent is a GAAP non-cash adjustment and is included in historical earnings, FFO is adjusted for the effect of straight-line rent to arrive at MFFO as a means of determining operating results of our portfolio. In addition, when applicable, in conjunction with certain acquisitions, we may enter into a master escrow or lease agreement with a seller, whereby the seller is obligated to pay us rent pertaining to certain spaces impacted by existing rental abatements. In accordance with GAAP, these proceeds are recorded as an adjustment to the allocation of real estate assets at the time of acquisition, and, accordingly, are not included in revenues, net income, or FFO. This application results in income recognition that can differ significantly from current contract terms. By adjusting for this item, we believe MFFO is reflective of the realized economic impact of our leases (including master agreements) that is useful in assessing the sustainability of our operating performance.
- Amortization of in-place lease valuation. Acquired in-place leases are valued as above-market or below-market as of the date of acquisition based on the present value of the difference between (a) the contractual amounts to be paid pursuant to the in-place leases and (b) management's estimate of fair market lease rates for the corresponding in-place leases over a period equal to the remaining non-cancelable term of the lease for above-market leases. The above-market and below-market lease values are capitalized as intangible lease assets or liabilities and amortized as an adjustment to rental income over the remaining terms of the respective leases. As amortization of in-place lease valuation is a non-cash adjustment and is included in historical earnings, FFO is adjusted for the effect of the amortization to arrive at MFFO as a means of determining operating results of our portfolio.
- Acquisition-related costs. We were organized primarily with the purpose of acquiring or investing in income-producing real property in order to generate operational income and cash flow that will allow us to provide regular cash distributions to our stockholders. In the process, we incur non-reimbursable affiliated and non-affiliated acquisition-related costs, which in accordance with GAAP are expensed as incurred and are included in the determination of income (loss) from operations and net income (loss), for property acquisitions accounted for as a business combination. These costs have been funded with cash proceeds from our Primary Offering or included as a component of the amount borrowed to acquire such real estate. If we acquire a property after all offering proceeds from our Primary Offering have been invested, there will not be any offering proceeds to pay the corresponding acquisition-related costs. Accordingly, unless our Advisor determines to waive the payment of any then-outstanding acquisition-related costs otherwise payable to our Advisor, such costs will be paid from additional debt, operational earnings or cash flow, net proceeds from the sale of properties, or ancillary cash flows. In evaluating the performance of our portfolio over time, management employs business models and analyses that differentiate the costs to acquire investments from the investments’ revenues and expenses. Acquisition-related costs may negatively affect our operating results, cash flows from operating activities and cash available to fund distributions during periods in which properties are acquired, as the proceeds to fund these costs would otherwise be invested in other real estate related assets. By excluding acquisition-related costs, MFFO may not provide an accurate indicator of our operating performance during periods in which acquisitions are made. However, it can provide an indication of our on-going ability to generate cash flow from operations and continue as a going concern after we cease to acquire properties on a frequent and regular basis, which can be compared to the MFFO of other non-listed REITs that have completed their acquisition activity and have similar operating characteristics to ours. Management believes that excluding these costs from MFFO provides investors with supplemental performance information that is consistent with the performance models and analysis used by management.
- Gain or loss from the extinguishment of debt. We use debt as a partial source of capital to acquire properties in our portfolio. As a term of obtaining this debt, we will pay financing costs to the respective lender. Financing costs are presented on the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts and amortized into interest expense on a straight-line basis over the term of the debt. We consider the amortization expense to be a component of operations if the debt was used to acquire properties. From time to time, we may cancel certain debt obligations and replace these canceled debt obligations with new debt at more favorable terms to us. In doing so, we are required to write off the remaining capitalized financing costs associated with the canceled debt, which we consider to be a cost, or loss, on extinguishing such debt. Management believes that this loss is considered an event not associated with our operations, and therefore, deems this write off to be an exclusion from MFFO.
- Unrealized gains (losses) on derivative instruments. These adjustments include unrealized gains (losses) from mark-to-market adjustments on interest rate swaps and losses due to hedge ineffectiveness. The change in fair value of interest rate swaps not designated as a hedge and the change in fair value of the ineffective portion of interest rate swaps are non-cash adjustments recognized directly in earnings and are included in interest expense. We have excluded these adjustments in our calculation of MFFO to more appropriately reflect the economic impact of our interest rate swap agreements.
For all of these reasons, we believe the non-GAAP measures of FFO and MFFO, in addition to income (loss) from operations, net income (loss) and cash flows from operating activities, as defined by GAAP, are helpful supplemental performance measures and useful to investors in evaluating the performance of our real estate portfolio. However, a material limitation associated with FFO and MFFO is that they are not indicative of our cash available to fund distributions since other uses of cash, such as capital expenditures at our properties and principal payments of debt, are not deducted when calculating FFO and MFFO. The use of MFFO as a measure of long-term operating performance on value is also limited if we do not continue to operate under our current business plan as noted above. MFFO is useful in assisting management and investors in assessing our on-going ability to generate cash flow from operations and continue as a going concern in future operating periods, and in particular, after the offering and acquisition stages are complete. However, FFO and MFFO are not useful measures in evaluating NAV because impairments are taken into account in determining NAV but not in determining FFO and MFFO. Therefore, FFO and MFFO should not be viewed as a more prominent measure of performance than income (loss) from operations, net income (loss) or to cash flows from operating activities and each should be reviewed in connection with GAAP measurements.
Neither the SEC, NAREIT, nor any other applicable regulatory body has opined on the acceptability of the adjustments contemplated to adjust FFO in order to calculate MFFO and its use as a non-GAAP performance measure. In the future, the SEC or NAREIT may decide to standardize the allowable exclusions across the REIT industry, and we may have to adjust the calculation and characterization of this non-GAAP measure.
Our calculation of FFO and MFFO is presented in the following table for the three months ended March 31, 2017 and 2016 (dollars in thousands):
| Three Months Ended March 31, | ||||||||||
| 2017 | 2016 | |||||||||
| Net income (loss) | $ | 3,124 | $ | (1,141 | ) | |||||
| Adjustments: | ||||||||||
| Depreciation of building and improvements | 4,892 | 2,338 | ||||||||
| Amortization of leasing costs and intangibles | 5,631 | 3,288 | ||||||||
| FFO | $ | 13,647 | $ | 4,485 | ||||||
| Distributions to noncontrolling interests | (3 | ) | (3 | ) | ||||||
| FFO, adjusted for noncontrolling interest distributions | $ | 13,644 | $ | 4,482 | ||||||
| Reconciliation of FFO to MFFO: | ||||||||||
| Adjusted FFO | $ | 13,644 | $ | 4,482 | ||||||
| Adjustments: | ||||||||||
| Acquisition fees and expenses to non-affiliates | - | 94 | ||||||||
| Acquisition fees and expenses to affiliates | - | 870 | ||||||||
| Revenues in excess of cash received, net | (2,219 | ) | (752 | ) | ||||||
| Amortization of below market rent, net | (1,033 | ) | (806 | ) | ||||||
| Unrealized loss (gain) on derivatives | 23 | (96 | ) | |||||||
| MFFO | $ | 10,415 | $ | 3,792 | ||||||
| GRIFFIN CAPITAL ESSENTIAL ASSET REIT II, INC. | ||||||||||
| Adjusted EBITDA | ||||||||||
| (Unaudited, dollars in thousands) | ||||||||||
| Three Months Ended March 31, | ||||||||||
| ADJUSTED EBITDA(1): | 2017 | 2016 | ||||||||
| Net income/(loss) | $ | 3,124 | $ | (1,141 | ) | |||||
| Depreciation and amortization | 10,523 | 5,626 | ||||||||
| Interest expense | 3,204 | 2,225 | ||||||||
| Unused commitment fee | 81 | 174 | ||||||||
| Unrealized loss (gain) on derivatives | 23 | (96 | ) | |||||||
| Amortization – Deferred financing costs | 271 | 190 | ||||||||
| Amortization – In-place lease | (1,033 | ) | (806 | ) | ||||||
| Income taxes | 82 | 21 | ||||||||
| Asset management fees | 2,746 | 1,270 | ||||||||
| Property management fees (affiliated) | 426 | 195 | ||||||||
| Property management fees (third party) | 10 | - | ||||||||
| Acquisition fees and expenses | - | 964 | ||||||||
| Deferred rent | (4,173 | ) | (752 | ) | ||||||
| 15,284 | 7,870 | |||||||||
| Less: Capital reserves | (321 | ) | (164 | ) | ||||||
| Adjusted EBITDA (per credit facility) | $ | 14,963 | $ | 7,706 | ||||||
| Interest expense | $ | 3,204 | $ | 2,225 | ||||||
| Interest Coverage Ratio(2) | 4.67 | 3.46 | ||||||||
| Fixed Charge Coverage Ratio(3) | 4.67 | 3.46 | ||||||||
1Adjusted EBITDA, as defined in our credit facility agreement, is calculated as net income (loss) before interest, taxes, depreciation and amortization (EBITDA), plus acquisition fees and expenses, asset and property management fees, straight-line rents and in-place lease amortization for the period less certain reserves for capital expenditures.
2Interest coverage is the ratio of interest expense as if the corresponding debt was in place at the beginning of the period to adjusted EBITDA.
3Fixed charge coverage is the ratio of principal amortization for the period plus interest expense as if the corresponding debt were in place at the beginning of the period plus preferred unit distributions as if in place at the beginning of the period over adjusted EBITDA.
Media Contacts: Jennifer Nahas Griffin Capital Company, LLC jnahas@griffincapital.com Office Phone: 949-270-9332 Joseph Kuo / Matthew Griffes Haven Tower Group LLC jkuo@haventower.com or mgriffes@haventower.com 424 652 6520 ext. 101 or ext. 103
