Document_and_Entity_Informatio
Document and Entity Information | 3 Months Ended | |
Mar. 31, 2014 | 5-May-14 | |
Document and Entity Information | ' | ' |
Entity Registrant Name | 'CIM Commercial Trust corporation | ' |
Entity Central Index Key | '0000908311 | ' |
Document Type | '10-Q | ' |
Document Period End Date | 31-Mar-14 | ' |
Amendment Flag | 'false | ' |
Current Fiscal Year End Date | '--12-31 | ' |
Entity Current Reporting Status | 'Yes | ' |
Entity Filer Category | 'Accelerated Filer | ' |
Entity Common Stock, Shares Outstanding | ' | 97,565,098 |
Document Fiscal Year Focus | '2014 | ' |
Document Fiscal Period Focus | 'Q1 | ' |
CONSOLIDATED_BALANCE_SHEETS
CONSOLIDATED BALANCE SHEETS (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
ASSETS | ' | ' |
Investments in real estate - net | $1,674,768 | $1,682,165 |
Cash and cash equivalents | 24,106 | 16,796 |
Restricted cash | 5,544 | 6,672 |
Loans receivable - net | 206,832 | ' |
Accounts receivable and interest receivable - net | 9,962 | 9,303 |
Deferred rent receivable and charges - net | 89,060 | 87,606 |
Other intangible assets - net | 23,951 | 22,282 |
Other assets | 17,005 | 9,653 |
TOTAL ASSETS | 2,051,228 | 1,834,477 |
LIABILITIES: | ' | ' |
Debt | 569,743 | 395,105 |
Accounts payable and accrued expenses | 27,191 | 26,109 |
Intangible liabilities - net | 8,152 | 8,800 |
Due to related parties | 7,703 | 6,807 |
Other liabilities | 25,208 | 21,173 |
Total liabilities | 637,997 | 457,994 |
COMMITMENTS AND CONTINGENCIES (Note 13) | ' | ' |
EQUITY: | ' | ' |
Common shares, $0.01 par value, 100,000,000 authorized, 33,132,552 and 22,000,003 outstanding at March 31, 2014 and December 31, 2013, respectively | 331 | 220 |
Preferred shares, $0.01 par value, 65,028,571 outstanding at both March 31, 2014 and December 31, 2013 | 650 | 650 |
Additional paid-in-capital | 1,822,221 | 1,772,821 |
Distributions in excess of earnings | -407,780 | -399,953 |
Shareholders' equity before treasury shares | 1,415,422 | 1,373,738 |
Less: Treasury shares; at cost, 536,329 shares outstanding at March 31, 2014 | -4,901 | ' |
Total Shareholders' equity | 1,410,521 | 1,373,738 |
Noncontrolling interests | 2,710 | 2,745 |
Total equity | 1,413,231 | 1,376,483 |
TOTAL LIABILITIES AND EQUITY | $2,051,228 | $1,834,477 |
CONSOLIDATED_BALANCE_SHEETS_Pa
CONSOLIDATED BALANCE SHEETS (Parenthetical) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
CONSOLIDATED BALANCE SHEETS | ' | ' |
Common shares, par value (in dollars per share) | $0.01 | $0.01 |
Common shares, authorized shares | 100,000,000 | 100,000,000 |
Common shares, outstanding shares | 33,132,552 | 22,000,003 |
Preferred shares, par value (in dollars per share) | $0.01 | $0.01 |
Preferred shares, outstanding shares | 65,028,571 | 65,028,571 |
Treasury shares, outstanding shares | 536,329 | ' |
CONSOLIDATED_STATEMENTS_OF_OPE
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (USD $) | 3 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
REVENUES: | ' | ' |
Rental and other property income | $59,822 | $55,167 |
Expense reimbursements | 2,351 | 2,450 |
Interest and other income | 1,950 | 691 |
REVENUES | 64,123 | 58,308 |
EXPENSES: | ' | ' |
Rental and other property operating | 29,586 | 24,721 |
Asset management fees and other fees to related parties | 5,737 | 5,409 |
Interest | 4,217 | 4,677 |
General and administrative | 1,179 | 542 |
Transaction costs | 468 | ' |
Depreciation and amortization | 16,629 | 17,137 |
EXPENSES | 57,816 | 52,486 |
Bargain purchase gain (Note 2) | 4,918 | ' |
INCOME BEFORE PROVISION FOR INCOME TAXES | 11,225 | 5,822 |
Provision for income taxes | -8 | ' |
NET INCOME | 11,217 | 5,822 |
Net loss attributable to noncontrolling interests | 2 | 4 |
NET INCOME ATTRIBUTABLE TO SHAREHOLDERS | 11,219 | 5,826 |
COMPREHENSIVE INCOME | $11,219 | $5,826 |
NET INCOME PER SHARE: | ' | ' |
Basic (in dollars per share) | $0.02 | $0.01 |
Diluted (in dollars per share) | $0.02 | $0.01 |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: | ' | ' |
Basic (in shares) | 479,672 | 477,200 |
Diluted (in shares) | 479,680 | 477,200 |
CONSOLIDATED_STATEMENTS_OF_EQU
CONSOLIDATED STATEMENTS OF EQUITY (USD $) | Total | Common Stock | Preferred Stock | Additional Paid-in Capital | Distributions In Excess of Earnings | Treasury Shares | Noncontrolling Interests |
Balance at Dec. 31, 2012 | $1,466,073,000 | $220,000 | $650,000 | $1,772,789,000 | ($310,384,000) | ' | $2,798,000 |
Balance (in shares) at Dec. 31, 2012 | ' | 22,000,003 | 65,028,571 | ' | ' | ' | ' |
Increase (Decrease) in Stockholders' Equity | ' | ' | ' | ' | ' | ' | ' |
Distributions | -20,037,000 | ' | ' | ' | -20,002,000 | ' | -35,000 |
Net income (loss) | 5,822,000 | ' | ' | ' | 5,826,000 | ' | -4,000 |
Balance at Mar. 31, 2013 | 1,451,858,000 | 220,000 | 650,000 | 1,772,789,000 | -324,560,000 | ' | 2,759,000 |
Balance (in shares) at Mar. 31, 2013 | ' | 22,000,003 | 65,028,571 | ' | ' | ' | ' |
Balance at Dec. 31, 2013 | 1,376,483,000 | 220,000 | 650,000 | 1,772,821,000 | -399,953,000 | ' | 2,745,000 |
Balance (in shares) at Dec. 31, 2013 | ' | 22,000,003 | 65,028,571 | ' | ' | ' | ' |
Increase (Decrease) in Stockholders' Equity | ' | ' | ' | ' | ' | ' | ' |
Distributions | -16,133,000 | ' | ' | ' | -16,100,000 | ' | -33,000 |
Reverse acquisition capital transaction | 44,610,000 | 111,000 | ' | 49,400,000 | ' | -4,901,000 | ' |
Reverse acquisition capital transaction (in shares) | ' | 11,132,549 | ' | ' | ' | ' | ' |
Common dividends ($0.01 per share) | -325,000 | ' | ' | ' | -325,000 | ' | ' |
Preferred dividends ($0.0403 per share) | -2,621,000 | ' | ' | ' | -2,621,000 | ' | ' |
Net income (loss) | 11,217,000 | ' | ' | ' | 11,219,000 | ' | -2,000 |
Balance at Mar. 31, 2014 | $1,413,231,000 | $331,000 | $650,000 | $1,822,221,000 | ($407,780,000) | ($4,901,000) | $2,710,000 |
Balance (in shares) at Mar. 31, 2014 | ' | 33,132,552 | 65,028,571 | ' | ' | ' | ' |
CONSOLIDATED_STATEMENTS_OF_EQU1
CONSOLIDATED STATEMENTS OF EQUITY (Parenthetical) (USD $) | 0 Months Ended | 3 Months Ended | |
Apr. 28, 2014 | Mar. 24, 2014 | Mar. 31, 2014 | |
CONSOLIDATED STATEMENTS OF EQUITY | ' | ' | ' |
Dividends declared, common (in dollars per share) | ' | $0.01 | $0.01 |
Dividends declared, preferred (in dollars per share) | $0.03 | $0.04 | $0.04 |
CONSOLIDATED_STATEMENTS_OF_CAS
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $) | 3 Months Ended | |
Mar. 31, 2014 | Mar. 31, 2013 | |
CASH FLOWS FROM OPERATING ACTIVITIES: | ' | ' |
Net income | $11,217,000 | $5,822,000 |
Adjustments to reconcile net income to net cash provided by operating activities: | ' | ' |
Deferred rent | -480,000 | -1,709,000 |
Depreciation and amortization | 16,629,000 | 17,137,000 |
Bargain purchase gain | -4,918,000 | ' |
Amortization of above- and below-market rent | -311,000 | -596,000 |
Amortization of below-market ground lease | 35,000 | 35,000 |
Straight line rent - below-market ground lease | 294,000 | 294,000 |
Amortization of lease inducement | 241,000 | 93,000 |
Amortization of deferred loan costs | 326,000 | 151,000 |
Amortization of premiums and discounts on assumed mortgages payable | -206,000 | -201,000 |
Amortization of tax abatement | 138,000 | 138,000 |
Bad debt expense | 118,000 | 421,000 |
Impairment losses | 17,000 | ' |
Amortization and accretion on notes receivable, net | -313,000 | ' |
Capitalized loan origination costs | -9,000 | ' |
Loans funded, held for sale | -1,193,000 | ' |
Principal collected on loans | 89,000 | ' |
Changes in operating assets and liabilities: | ' | ' |
Accounts receivable and interest receivable | -22,000 | -2,676,000 |
Other assets | -2,269,000 | -3,617,000 |
Accounts payable and accrued expenses | -5,894,000 | -2,246,000 |
Deferred leasing costs | -2,724,000 | -891,000 |
Other liabilities | 367,000 | 411,000 |
Due to related parties | 896,000 | 523,000 |
Net cash provided by operating activities | 12,028,000 | 13,089,000 |
CASH FLOWS FROM INVESTING ACTIVITIES: | ' | ' |
Additions to investments in real estate | -7,225,000 | -5,078,000 |
Loans funded | -400,000 | ' |
Cash and cash equivalents acquired in connection with the merger | 3,185,000 | ' |
Principal collected on loans | 2,154,000 | ' |
Restricted cash | 1,128,000 | 985,000 |
Other | 22,000 | ' |
Net cash used in investing activities | -1,136,000 | -4,093,000 |
CASH FLOWS FROM FINANCING ACTIVITIES: | ' | ' |
Payment of mortgages payable | -1,603,000 | -2,137,000 |
Proceeds from unsecured revolving lines of credit, revolving credit facility and term note, net | 76,700,000 | 10,000,000 |
Payment of principal on secured borrowings - government guaranteed loans | -89,000 | ' |
Payment of deferred loan costs | -225,000 | -8,000 |
Payment of dividends | -2,946,000 | ' |
Payment of dividends assumed in acquisition | -59,286,000 | ' |
Distributions pre-merger | -16,100,000 | -20,002,000 |
Noncontrolling interests distributions | -33,000 | -35,000 |
Net cash used in financing activities | -3,582,000 | -12,182,000 |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS | 7,310,000 | -3,186,000 |
CASH AND CASH EQUIVALENTS: | ' | ' |
Beginning of period | 16,796,000 | 31,514,000 |
End of period | 24,106,000 | 28,328,000 |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION - Cash paid during the period for interest | 4,742,000 | 4,740,000 |
SUPPLEMENTAL DISCLOSURE OF NONCASH INVESTING AND FINANCING ACTIVITIES - Additions to investments in real estate included in accounts payable and accrued expenses | 3,018,000 | 3,493,000 |
Additions to deferred loan costs included in accounts payable and accrued expenses | $55,000 | ' |
ORGANIZATION_AND_OPERATIONS
ORGANIZATION AND OPERATIONS | 3 Months Ended |
Mar. 31, 2014 | |
ORGANIZATION AND OPERATIONS | ' |
ORGANIZATION AND OPERATIONS | ' |
1. ORGANIZATION AND OPERATIONS | |
CIM Commercial Trust Corporation ("CIM Commercial") or together with its wholly-owned subsidiaries, "we," "us" or "our," invests in substantially stabilized real estate assets located in high-population density, high-barrier-to-entry urban markets, which include traditional downtown areas and urban main streets that lie within the metropolitan areas of the United States of America. We also obtain income from the yield and other related fee income earned on our investments from our lending activities, which have principally been to companies in the hospitality industry. We were originally organized in 1993 as PMC Commercial Trust ("PMC Commercial"), a Texas real estate investment trust. | |
On April 28, 2014, PMC Commercial's charter was amended to increase the authorized common shares of beneficial interest of PMC Commercial from 100,000,000 to 1,000,000,000 shares and PMC Commercial changed its state of incorporation (the "Reincorporation") from Texas to Maryland by means of a merger of PMC Commercial with and into a newly formed, wholly-owned subsidiary Maryland corporation. In addition, we changed our name to CIM Commercial Trust Corporation on April 29, 2014. Our common stock ("Common Stock") is currently traded on the NASDAQ Global Market (symbol "CMCT") (see Note 17). | |
MERGER
MERGER | 3 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
MERGER | ' | |||||||
MERGER | ' | |||||||
2. MERGER | ||||||||
On July 8, 2013, our predecessor, PMC Commercial, entered into a merger agreement (the "Merger Agreement") with CIM Urban REIT, LLC ("CIM Urban REIT") and subsidiaries of the respective parties. CIM Urban REIT was a private commercial REIT and was the owner of CIM Urban Partners, LP ("CIM Urban"). The transaction (the "Merger") was completed on March 11, 2014 (the "Acquisition Date"). | ||||||||
The Merger Agreement provided for a business combination between PMC Commercial and CIM Urban. Pursuant to the Merger Agreement, PMC Commercial issued 22,000,003 common shares of beneficial interest and 65,028,571 preferred shares. Each preferred share converted into seven common shares of beneficial interest in April 2014, resulting in the issuance of approximately 477,200,000 common shares of beneficial interest. This represented approximately 97.8% of PMC Commercial's outstanding shares on the Acquisition Date. | ||||||||
All common shares of beneficial interest that were outstanding immediately prior to the closing of the Merger continue to remain outstanding following the Acquisition Date. In addition, shareholders of record at the close of the business day prior to the Acquisition Date received a special cash dividend of $5.50 per common share of beneficial interest, which was paid on March 25, 2014. | ||||||||
The Merger was accounted for as a reverse acquisition under the acquisition method of accounting with CIM Urban considered to be the accounting acquirer based upon the terms of the Merger Agreement. Based on the determination that CIM Urban was the accounting acquirer in the transaction, CIM Urban allocated the purchase price to the fair value of PMC Commercial's assets and liabilities as of the Acquisition Date. | ||||||||
Accordingly, the accompanying financial statements (1) include the historical financial information for CIM Urban for all periods presented, (2) include the assets and liabilities of PMC Commercial acquired on March 11, 2014 in the consolidated balance sheet as of March 31, 2014 and (3) include the results of PMC Commercial's operations and cash flows in the consolidated statements of operations and comprehensive income and cash flows for the period from the Acquisition Date through March 31, 2014. The equity of CIM Commercial is the historical equity of CIM Urban retroactively restated to reflect the number of shares issued by PMC Commercial pursuant to the Merger Agreement. In connection with the reverse acquisition, for purposes of presenting equity for CIM Commercial, the historical shareholders of PMC Commercial were deemed to have been issued 10,596,220 common shares (11,132,549 common shares, less 536,329 treasury shares) on the Acquisition Date. | ||||||||
Consideration Transferred—The fair value of the consideration transferred in the reverse acquisition is determined based on the number of shares the accounting acquirer would have to issue to the shareholders of the accounting acquiree in order to provide the same ratio of ownership in the combined entity following the completion of the Merger, and was determined to be the outstanding shares of PMC Commercial as of the Acquisition Date. The fair value of the consideration transferred was based on the most reliable measure, which was determined to be the market price of PMC Commercial shares as of the Acquisition Date. The computation of the fair value of the consideration transferred, based on the market price of PMC Commercial shares on the Acquisition Date, is as follows: | ||||||||
(in thousands, | ||||||||
except per share data) | ||||||||
PMC Commercial shares outstanding | 10,596 | |||||||
Equity consideration price per common share | $ | 4.21 | ||||||
| | | | | ||||
Fair value of the equity consideration | 44,610 | |||||||
Payment in cash—special dividend | 58,279 | |||||||
| | | | | ||||
Total purchase price | $ | 102,889 | ||||||
| | | | | ||||
| | | | | ||||
Purchase Price Allocation—As CIM Urban was the accounting acquirer in the business combination, it has allocated the purchase price to PMC Commercial's individually identifiable assets acquired and liabilities assumed based on their estimated fair values on the Acquisition Date. A bargain purchase gain was recorded as of the Acquisition Date in the amount equal to the excess of the fair value of the identifiable net assets acquired over the total purchase price. | ||||||||
The following table summarizes the allocation of the purchase price: | ||||||||
(in thousands) | ||||||||
Assets | ||||||||
Cash and cash equivalents | $ | 3,185 | ||||||
Loans receivable | 207,140 | |||||||
Accounts receivable and interest receivable | 755 | |||||||
Other assets | 5,396 | |||||||
Intangible assets | 2,957 | |||||||
| | | | | ||||
Total assets acquired | 219,433 | |||||||
| | | | | ||||
Liabilities | ||||||||
Debt | 99,849 | |||||||
Accounts payable and accrued expenses | 7,396 | |||||||
Special dividend liability and dividend payable | 59,286 | |||||||
Other liabilities | 3,374 | |||||||
| | | | | ||||
Total liabilities assumed | 169,905 | |||||||
| | | | | ||||
Net identifiable assets acquired | 49,528 | |||||||
Bargain purchase gain | (4,918 | ) | ||||||
| | | | | ||||
Net purchase price | $ | 44,610 | ||||||
| | | | | ||||
| | | | | ||||
Pro Forma Financial Information—The following pro forma consolidated results of net income for the three months ended March 31, 2014 and 2013 assume the business combination was completed as of January 1, 2013: | ||||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2014 | 2013 | |||||||
(In thousands, except | ||||||||
per share amounts) | ||||||||
Pro forma revenues | $ | 67,458 | $ | 63,525 | ||||
Pro forma net income | $ | 7,090 | $ | 7,211 | ||||
Pro forma basic earnings per share | $ | 0.01 | $ | 0.01 | ||||
Pro forma diluted earnings per share | $ | 0.01 | $ | 0.01 | ||||
The pro forma amounts include the historical operating results of CIM Urban and PMC Commercial prior to the business combination, with adjustments directly attributable to the business combination. | ||||||||
BASIS_OF_PRESENTATION_AND_SUMM
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | 3 Months Ended | ||
Mar. 31, 2014 | |||
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ' | ||
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ' | ||
3. BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | |||
For more information regarding our significant accounting policies and estimates, please refer to "Summary of Significant Accounting Policies" contained in Note 3 to CIM Urban's consolidated financial statements for the year ended December 31, 2013, included in our Current Report on Form 8-K/A dated May 9, 2014. | |||
Interim Financial Information—The accompanying interim consolidated financial statements of CIM Commercial have been prepared by our management in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). Certain information and note disclosures required for annual financial statements have been condensed or excluded pursuant to Securities and Exchange Commission ("SEC") rules and regulations. Accordingly, the interim consolidated financial statements do not include all of the information and notes required by U.S. GAAP for complete financial statements. The accompanying financial information reflects all adjustments which are, in the opinion of our management, of a normal recurring nature and necessary for a fair presentation of our financial position, results of operations and cash flows for the interim periods. Operating results for the three months ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ending December 31, 2014. Our accompanying interim consolidated financial statements should be read in conjunction with CIM Urban's audited consolidated financial statements and the notes thereto, included in our Current Report on Form 8-K/A dated May 9, 2014. | |||
Principles of Consolidation—The consolidated financial statements include the accounts of CIM Commercial and its subsidiaries. All significant intercompany transactions and balances have been eliminated in consolidation. | |||
Investments in Real Estate—Real estate acquisitions are recorded at cost as of the acquisition date. Costs related to the acquisition of properties are expensed as incurred. Investments in real estate are stated at depreciated cost. Depreciation and amortization are recorded on a straight line basis over the estimated useful lives as follows: | |||
Buildings and improvements | 15 - 40 years | ||
Furniture, fixtures, and equipment | 3 - 5 years | ||
Tenant improvements | Shorter of the useful lives or the | ||
terms of the related leases | |||
Improvements and replacements are capitalized when they extend the useful life, increase capacity, or improve the efficiency of the asset. Ordinary repairs and maintenance are expensed as incurred. | |||
Investments in real estate are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount to the future net cash flows, undiscounted and without interest, expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the estimated fair value of the assets. The estimated fair value of the asset group identified for step two testing is based on either the income approach with market discount rate, terminal capitalization rate and rental rate assumptions being most critical, or on the sales comparison approach to similar properties. Assets to be disposed of are reported at the lower of the carrying amount or fair value, less costs to sell. No impairment of long-lived assets was recognized during the three months ended March 31, 2014 and 2013. | |||
Loans Receivable—We primarily originate loans to small businesses collateralized by first liens on the real estate of the related business. Loans receivable are carried at their unamortized principal balance less unamortized acquisition discounts and loan loss reserves, if applicable. For loans originated under the Small Business Administration's (the "SBA") 7(a) Guaranteed Loan Program (the "SBA 7(a) Program") upon sale of the SBA guaranteed portion of the loans which are accounted for as sales, the unguaranteed portion of the loan retained by us is valued on a fair value basis and a discount is recorded as a reduction in basis of the retained portion of the loan. | |||
We have a quarterly review process to identify and evaluate potential exposure to loan losses. Loans that require specific identification review are identified based on one or more negative characteristics including, but not limited to, non-payment or lack of timely payment of principal and/or interest, non-payment or lack of timely payment of property taxes for an extended period of time, deterioration of the physical property (our collateral), insurance defaults and/or franchise defaults. The specific identification evaluation begins with an evaluation of the estimated fair value of the loan. In determining estimated fair value, management utilizes the present value of the expected future cash flows discounted at the loan's effective interest rate and/or an estimation of underlying collateral values using appraisals, broker price opinions, tax assessed values and/or revenue analysis. Management uses appraisals as tools in conjunction with other determinants of collateral value to estimate collateral values, not as the sole determinant of value. The property valuation takes into consideration current information on property values in general, and value changes in commercial real estate and/or hospitality properties. The probability of liquidation is then determined. These probability determinations include macroeconomic factors, the location of the property and economic environment where the property is located, industry specific factors relating primarily to the hospitality industry, our historical experience with similar borrowers and/or individual borrower or collateral characteristics, and in certain circumstances, the strength of the guarantors. The liquidation probability is then applied to the identified loss exposure to determine the general or specific reserve for that loan and the ultimate determination as to whether it is considered impaired. | |||
We will establish a general loan loss reserve when available information indicates that it is probable a loss has occurred in the portfolio and the amount of the loss can be reasonably estimated. Significant judgment is required in determining the general loan loss reserve, including estimates of the likelihood of default and the estimated fair value of the collateral. The general loan loss reserve includes those loans which may have negative characteristics which have not yet become known to us. In addition to the reserves established on loans not considered impaired that have been evaluated under a specific evaluation, the general loan loss reserve uses a consistent methodology to determine a loss percentage to be applied to outstanding loan balances. These loss percentages are based on many factors, primarily cumulative and recent loss history, general economic conditions and more specifically current trends in the limited service hospitality industry. | |||
We recognized interest income and fees for the three months ended March 31, 2013, related to a first mortgage note on a hotel located near the Los Angeles Airport ("LAX") of $316,000. On October 8, 2013, we submitted the highest bid at a foreclosure auction and took possession of the hotel. The mortgage note investment basis was transferred to the property components at their relative fair values on title transfer. | |||
Deferred Rent Receivable and Charges—Deferred rent receivable and charges consist of deferred rent, deferred loan costs and deferred leasing costs. Deferred rent receivable is $50,023,000 and $49,543,000 at March 31, 2014, and December 31, 2013, respectively. Deferred loan costs, which represent legal and third-party fees incurred in connection with our borrowing activities, are capitalized and amortized to interest expense on a straight line basis over the life of the related loan, approximating the effective interest method. Deferred loan costs of $6,028,000 and $5,748,000 are presented net of accumulated amortization of $3,946,000 and $3,620,000 at March 31, 2014, and December 31, 2013, respectively. Deferred leasing costs, which represent lease commissions and other direct costs associated with the acquisition of tenants, are capitalized and amortized on a straight line basis over the terms of the related leases. Deferred leasing costs of $58,550,000 and $55,826,000 are presented net of accumulated amortization of $21,595,000 and $19,891,000 at March 31, 2014, and December 31, 2013, respectively. | |||
Noncontrolling Interests—Noncontrolling interests represents interests in the various properties not owned by us. | |||
Consolidation Considerations for Our Investments in Real Estate—Accounting Standards Codification ("ASC") 810-10, Consolidation, addresses how a business enterprise should evaluate whether it has a controlling interest in an entity through means other than voting rights that would require the entity to be consolidated. We analyze our investments in real estate in accordance with this accounting standard to determine whether they are variable interest entities, and if so, whether we are the primary beneficiary. Our judgment with respect to our level of influence or control over an entity and whether we are the primary beneficiary of a variable interest entity involves consideration of various factors, including the form of our ownership interest, our voting interest, the size of our investment (including loans), and our ability to participate in major policy-making decisions. Our ability to correctly assess our influence or control over an entity affects the presentation of these investments in our consolidated financial statements. | |||
Use of Estimates—The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. | |||
Reclassification—Certain prior-period amounts have been reclassified to conform with the current-period presentation. For the three months ended March 31, 2013, hotel revenues of $9,577,000 have been reclassified to rental and other property income, other income of $374,000 has been reclassified to interest and other income, and hotel operating expenses of $6,439,000 have been reclassified to rental and other property operating expenses. | |||
Recently Issued Accounting Pronouncements—In April 2014, the Financial Accounting Standards Board issued Accounting Standards Update ("ASU") No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360). Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which amends the definition of a discontinued operation and requires entities to provide additional disclosures about disposal transactions that do not meet the discontinued-operations criteria. The revised guidance is effective prospectively to all disposals (or classifications as held for sale) that occur in annual periods (and interim periods therein) beginning on or after December 15, 2014, with early adoption permitted. Entities are prohibited from applying the new ASU to any component, equity method investment, or acquired business that is classified as held for sale before the adoption date. The adoption of this guidance is not expected to have a material impact to our consolidated financial statements. | |||
INVESTMENTS_IN_REAL_ESTATE
INVESTMENTS IN REAL ESTATE | 3 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
INVESTMENTS IN REAL ESTATE | ' | |||||||
INVESTMENTS IN REAL ESTATE | ' | |||||||
4. INVESTMENTS IN REAL ESTATE | ||||||||
Investments in real estate consist of the following: | ||||||||
March 31, 2014 | December 31, 2013 | |||||||
(in thousands) | ||||||||
Land | $ | 331,060 | $ | 331,060 | ||||
Land improvements | 27,536 | 27,536 | ||||||
Buildings and improvements | 1,456,079 | 1,454,854 | ||||||
Furniture, fixtures, and equipment | 23,222 | 23,051 | ||||||
Tenant improvements | 186,426 | 183,915 | ||||||
Work in progress | 12,830 | 9,987 | ||||||
| | | | | | | | |
2,037,153 | 2,030,403 | |||||||
Accumulated depreciation | (362,385 | ) | (348,238 | ) | ||||
| | | | | | | | |
Net investments in real estate | $ | 1,674,768 | $ | 1,682,165 | ||||
| | | | | | | | |
| | | | | | | | |
LOANS_RECEIVABLE
LOANS RECEIVABLE | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2014 | ||||||||||||||||||||
LOANS RECEIVABLE | ' | |||||||||||||||||||
LOANS RECEIVABLE | ' | |||||||||||||||||||
5. LOANS RECEIVABLE | ||||||||||||||||||||
Loans receivable consist of the following: | ||||||||||||||||||||
March 31, 2014 | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Commercial mortgage loans | $ | 137,309 | ||||||||||||||||||
SBA 7(a) loans, subject to secured borrowings | 40,199 | |||||||||||||||||||
SBA 7(a) loans | 29,324 | |||||||||||||||||||
| | | | | ||||||||||||||||
Net loans receivable | $ | 206,832 | ||||||||||||||||||
| | | | | ||||||||||||||||
| | | | | ||||||||||||||||
Commercial mortgage loans—Represents loans to small businesses primarily collateralized by first liens on the real estate of the related business. | ||||||||||||||||||||
SBA 7(a) loans, subject to secured borrowings—Represents the government guaranteed portion of loans which were sold with the proceeds received from the sale reflected as secured borrowings—government guaranteed loans (included in debt on our consolidated balance sheet). There is no credit risk associated with these loans since the SBA has guaranteed payment of the principal. | ||||||||||||||||||||
SBA 7(a) loans—Represents the non-government guaranteed retained portion of loans originated under the SBA 7(a) Program and the government guaranteed portion of loans that have not yet been fully funded or sold. | ||||||||||||||||||||
Aging—The following tables represent an aging of our "Loans Receivable Subject to Credit Risk" (loans receivable less SBA 7(a) loans, subject to secured borrowings as the SBA has guaranteed payment of the principal). | ||||||||||||||||||||
March 31, 2014 | Commercial | SBA 7(a) | Totals | |||||||||||||||||
Mortgage | Loans | |||||||||||||||||||
Loans | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Current | $ | 135,700 | 98.8 | % | $ | 28,904 | 98.6 | % | $ | 164,604 | 98.8 | % | ||||||||
Between 29 and 59 days delinquent | 475 | 0.4 | % | 420 | 1.4 | % | 895 | 0.5 | % | |||||||||||
Between 60 and 89 days delinquent | — | — | — | — | — | — | ||||||||||||||
Over 89 days delinquent | 1,134 | 0.8 | % | — | — | 1,134 | 0.7 | % | ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
$ | 137,309 | 100 | % | $ | 29,324 | 100 | % | $ | 166,633 | 100 | % | |||||||||
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Loan Portfolio Classification—Management closely monitors our loans which require evaluation for loan loss reserves based on specific identification metrics which are classified into three categories: Doubtful, Substandard and Other Assets Especially Mentioned ("OAEM"). Loans classified as Doubtful are generally loans which are not complying with their contractual terms, the collection of the balance of the principal is considered impaired and on which the fair value of the collateral is less than the remaining unamortized principal balance. These loans are typically placed on non-accrual status and are generally in the foreclosure process. Loans classified as Substandard are generally those loans that are either not complying or had previously not complied with their contractual terms and have other credit weaknesses which may make payment default or principal exposure likely but not yet certain. Loans classified as OAEM are generally loans for which the credit quality of the borrowers has temporarily deteriorated. Typically, the borrowers are current on their payments; however, they may be delinquent on their property taxes, insurance, or franchise fees or may be under agreements which provide for interest only payments during a short period of time. | ||||||||||||||||||||
Management has classified our Loans Receivable Subject to Credit Risk as follows: | ||||||||||||||||||||
March 31, 2014 | Commercial | % | SBA 7(a) | % | Totals | % | ||||||||||||||
Mortgage | Loans | |||||||||||||||||||
Loans | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Satisfactory | $ | 133,371 | 97.2 | % | $ | 28,043 | 95.6 | % | $ | 161,414 | 96.8 | % | ||||||||
OAEM | 1,962 | 1.4 | % | — | — | 1,962 | 1.2 | % | ||||||||||||
Substandard | 842 | 0.6 | % | 1,165 | 4 | % | 2,007 | 1.2 | % | |||||||||||
Doubtful | 1,134 | 0.8 | % | 116 | 0.4 | % | 1,250 | 0.8 | % | |||||||||||
| | | | | | | | | | | | | | | | | | | | |
$ | 137,309 | 100 | % | $ | 29,324 | 100 | % | $ | 166,633 | 100 | % | |||||||||
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
OTHER_INTANGIBLE_ASSETS
OTHER INTANGIBLE ASSETS | 3 Months Ended | |||||||||||||||||||||||||
Mar. 31, 2014 | ||||||||||||||||||||||||||
OTHER INTANGIBLE ASSETS | ' | |||||||||||||||||||||||||
OTHER INTANGIBLE ASSETS | ' | |||||||||||||||||||||||||
6. OTHER INTANGIBLE ASSETS | ||||||||||||||||||||||||||
A schedule of the intangible assets and liabilities and related accumulated amortization and accretion as of March 31, 2014, and December 31, 2013, is as follows: | ||||||||||||||||||||||||||
Assets | Liabilities | |||||||||||||||||||||||||
March 31, 2014 | Acquired | Acquired | Tax | Advance | Franchise | Acquired | Trade-name | Acquired | ||||||||||||||||||
Above-Market | In-Place | Abatement | Bookings | Affiliation | Below-Market | and | Below-Market | |||||||||||||||||||
Leases | Leases | Fee | Ground Lease | License | Leases | |||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
Gross balance | $ | 8,017 | $ | 79,645 | $ | 4,273 | $ | 8,329 | $ | 3,936 | $ | 11,685 | $ | 2,957 | $ | (61,323 | ) | |||||||||
Accumulated amortization | (7,389 | ) | (74,075 | ) | (1,358 | ) | (8,206 | ) | (2,686 | ) | (1,177 | ) | — | 53,171 | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 628 | $ | 5,570 | $ | 2,915 | $ | 123 | $ | 1,250 | $ | 10,508 | $ | 2,957 | $ | (8,152 | ) | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Average useful life (in years) | 4 | 5 | 8 | 3 | 10 | 84 | Indefinite | 6 | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | Liabilities | |||||||||||||||||||||||||
December 31, 2013 | Acquired | Acquired | Tax | Advance | Franchise | Acquired | Acquired | |||||||||||||||||||
Above-Market | In-Place | Abatement | Bookings | Affiliation | Below-Market | Below-Market | ||||||||||||||||||||
Leases | Leases | Fee | Ground Lease | Leases | ||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
Gross balance | $ | 8,017 | $ | 79,645 | $ | 4,273 | $ | 8,329 | $ | 3,936 | $ | 11,685 | $ | (61,323 | ) | |||||||||||
Accumulated amortization | (7,052 | ) | (73,463 | ) | (1,220 | ) | (8,139 | ) | (2,587 | ) | (1,142 | ) | 52,523 | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
$ | 965 | $ | 6,182 | $ | 3,053 | $ | 190 | $ | 1,349 | $ | 10,543 | $ | (8,800 | ) | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
Average useful life (in years) | 4 | 5 | 8 | 3 | 10 | 84 | 6 | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
The amortization of the above-market leases included in rental and other property income were $(337,000) and $(200,000) for the three months ended March 31, 2014 and 2013, respectively. The amortization of the below-market leases included in rental and other property income were $648,000 and $796,000 for the three months ended March 31, 2014 and 2013, respectively. The amortization of in-place leases included in depreciation and amortization expense was $612,000 and $947,000 for the three months ended March 31, 2014 and 2013, respectively. Included in depreciation and amortization expense are franchise affiliation fee amortization of $99,000 for each of the three months ended March 31, 2014 and 2013, respectively, and amortization of advance bookings of $67,000 and $0 for the three months ended March 31, 2014 and 2013, respectively. Tax abatement amortization of $138,000 for each of the three months ended March 31, 2014 and 2013, and amortization of below-market ground lease obligation of $35,000 for each of the three months ended March 31, 2014 and 2013, are included in rental and other property operating expenses. | ||||||||||||||||||||||||||
A schedule of future amortization and accretion of acquisition related intangible assets and liabilities as of March 31, 2014, is as follows: | ||||||||||||||||||||||||||
Assets | Liabilities | |||||||||||||||||||||||||
Years Ending December 31 | Acquired | Acquired | Tax | Advance | Franchise | Acquired | Acquired | |||||||||||||||||||
Above-Market | In-Place | Abatement | Bookings | Affiliation | Below-Market | Below-Market | ||||||||||||||||||||
Leases | Leases | Fee | Ground Lease | Leases | ||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
2014 (Nine months ending December 31, 2014) | $ | 265 | $ | 1,517 | $ | 413 | $ | 123 | $ | 295 | $ | 105 | $ | (1,679 | ) | |||||||||||
2015 | 241 | 1,388 | 551 | — | 394 | 140 | (2,082 | ) | ||||||||||||||||||
2016 | 88 | 891 | 551 | — | 394 | 140 | (2,015 | ) | ||||||||||||||||||
2017 | 26 | 445 | 551 | — | 167 | 140 | (1,907 | ) | ||||||||||||||||||
2018 | 8 | 195 | 551 | — | — | 140 | (469 | ) | ||||||||||||||||||
Thereafter | — | 1,134 | 298 | — | — | 9,843 | — | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
$ | 628 | $ | 5,570 | $ | 2,915 | $ | 123 | $ | 1,250 | $ | 10,508 | $ | (8,152 | ) | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
FAIR_VALUE_OF_FINANCIAL_INSTRU
FAIR VALUE OF FINANCIAL INSTRUMENTS | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ' | ||||||||||||||||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ' | ||||||||||||||||
7. FAIR VALUE OF FINANCIAL INSTRUMENTS | |||||||||||||||||
A fair value measurement is based on the assumptions that market participants would use in pricing an asset or liability. The hierarchy for inputs used in measuring fair value is as follows: | |||||||||||||||||
Level 1 Inputs— Quoted prices in active markets for identical assets or liabilities | |||||||||||||||||
Level 2 Inputs— Observable inputs other than quoted prices in active markets for identical assets and liabilities | |||||||||||||||||
Level 3 Inputs— Unobservable inputs | |||||||||||||||||
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, for disclosure purposes, the level within which the fair value measurement is categorized is based on the lowest level input that is significant to the fair value measurement. | |||||||||||||||||
The estimated fair values of those financial instruments which are not recorded at fair value on a recurring basis on our consolidated balance sheets were as follows: | |||||||||||||||||
March 31, 2014 | December 31, 2013 | ||||||||||||||||
Carrying | Estimated | Carrying | Estimated | Level | |||||||||||||
Amount | Fair Value | Amount | Fair Value | ||||||||||||||
(In thousands) | |||||||||||||||||
Assets: | |||||||||||||||||
Loans Receivable Subject to Credit Risk | $ | 166,633 | $ | 166,633 | $ | — | $ | — | 3 | ||||||||
SBA 7(a) loans receivable, subject to secured borrowings | 40,199 | 40,199 | — | — | 3 | ||||||||||||
Liabilities: | |||||||||||||||||
Secured borrowings—government guaranteed loans | 40,199 | 40,199 | — | — | 3 | ||||||||||||
Unsecured revolving lines of credit and revolving facility | 245,400 | 245,400 | 164,000 | 164,000 | 3 | ||||||||||||
Term note | 30,000 | 30,000 | — | — | 3 | ||||||||||||
Junior subordinated notes | 24,848 | 24,848 | — | — | 3 | ||||||||||||
Mortgages payable | 229,296 | 234,048 | 231,105 | 231,250 | 3 | ||||||||||||
Management's estimation of the fair value of our financial instruments is based on a Level 3 valuation in the fair value hierarchy established for disclosure of how a company values its financial instruments. In general, quoted market prices from active markets for the identical financial instrument (Level 1 inputs), if available, should be used to value a financial instrument. If quoted prices are not available for the identical financial instrument, then a determination should be made if Level 2 inputs are available. Level 2 inputs include quoted prices for similar financial instruments in active markets for identical or similar financial instruments in markets that are not active (i.e., markets in which there are few transactions for the financial instruments, the prices are not current, price quotations vary substantially, or in which little information is released publicly). There is limited reliable market information for our financial instruments and we utilize other methodologies for valuation purposes since there are no Level 1 or Level 2 determinations available. Accordingly, Level 3 inputs are used to measure fair value. | |||||||||||||||||
In general, estimates of fair value may differ from the carrying amounts of the financial assets and liabilities primarily as a result of the effects of discounting future cash flows. Considerable judgment is required to interpret market data and develop estimates of fair value. Accordingly, the estimates presented may not be indicative of the amounts we could realize in a current market exchange. | |||||||||||||||||
Loans Receivable Subject to Credit Risk—Our loans receivable were initially recorded at estimated fair value at the date of acquisition. Subsequently, our loans receivable are recorded at cost upon origination and adjusted by net loan origination fees and discounts. In order to determine the estimated fair value of our loans receivable, we use a present value technique for the anticipated future cash flows using certain assumptions including a discount rate based on current market interest rates, prepayment tendencies and potential credit deterioration. Significant increases (decreases) in any of these inputs in isolation would result in a significantly lower (higher) fair value measurement. In the absence of a readily ascertainable market value, the estimated value of our loans receivable will differ from the values that would be placed on the portfolio if a ready market for the loans receivable existed. | |||||||||||||||||
SBA 7(a) loans receivable, subject to secured borrowings—Represents the government guaranteed portion of loans which were sold with the proceeds received from the sale reflected as secured borrowings—government guaranteed loans (a liability on our consolidated balance sheet). There is no credit risk associated with these loans since the SBA has guaranteed payment of the principal. In order to determine the estimated fair value of those loans receivable, we use a present value technique for the anticipated future cash flows using certain assumptions including a discount rate based on current market interest rates taking into consideration the lack of credit risk and prepayment tendencies. | |||||||||||||||||
Junior subordinated notes—The estimated fair value is based on a present value calculation based on management's estimate of prices of the same or similar instruments after considering market risks, current interest rates, and remaining contractual maturities. | |||||||||||||||||
Secured borrowings—government guaranteed loans—The estimated fair value approximates cost as the interest rates on these secured borrowings approximates current market interest rates. Includes the unamortized deferred cash premiums collected on the sale of the government guaranteed portions of the loans. | |||||||||||||||||
Revolving credit facility, unsecured revolving lines of credit and term note—The carrying amount is a reasonable estimation of fair value as the interest rate on these instruments are variable and are at a current market interest rate. In addition, the term note is short-term. | |||||||||||||||||
Mortgage notes payable—The fair values of mortgage notes are estimated based on current interest rates available for debt instruments with similar terms. The fair value of our mortgages payable is sensitive to fluctuations in interest rates. Discounted cash flow analysis is generally used to estimate the fair value of our mortgages payable, using rates ranging from 4.35% to 4.60% for the period ended March 31, 2014 and 4.85% to 5.00% for the year ended December 31, 2013. | |||||||||||||||||
DEBT
DEBT | 3 Months Ended | |||||||||||||
Mar. 31, 2014 | ||||||||||||||
DEBT | ' | |||||||||||||
DEBT | ' | |||||||||||||
8. DEBT | ||||||||||||||
Information on our debt is as follows: | ||||||||||||||
March 31, 2014 | December 31, 2013 | |||||||||||||
(in thousands) | ||||||||||||||
Mortgage loan with a fixed interest rate of 7.66% per annum, with monthly payments of principal and interest. The loan has a 20-year amortization schedule with a $25,324,000 balance due on December 1, 2015. The loan is nonrecourse. | $ | 27,903 | $ | 28,262 | ||||||||||
Mortgage loan with a fixed interest rate of 4.50% per annum, with monthly payments of interest only for 10 years, and payments of interest and principal starting in February 2022. The loan has a $42,008,000 balance due on January 5, 2027. The loan is nonrecourse. | 46,000 | 46,000 | ||||||||||||
Mortgage loan with a fixed interest rate of 5.56% per annum, with monthly payments of principal and interest. The loan has a 10-year amortization schedule with a $12,288,000 balance due on July 1, 2015. The loan is nonrecourse. | 12,663 | 12,737 | ||||||||||||
Mortgage loan with a fixed interest rate of 6.65% per annum, with monthly payments of principal and interest. The loan has a 25-year amortization schedule with a $21,136,000 balance due on July 15, 2018. The loan is nonrecourse. | 34,093 | 34,755 | ||||||||||||
Mortgage loan with a fixed interest rate of 5.06% per annum, with monthly payments of principal and interest, and a balance of $33,068,000 due on September 1, 2015. The loan is nonrecourse. | 34,369 | 34,583 | ||||||||||||
Mortgage loans with a fixed interest rate of 5.39% per annum, with monthly payments of principal and interest, and a balance of $35,695,000 due on March 1, 2021. The loans are nonrecourse. | 41,005 | 41,170 | ||||||||||||
Mortgage loan with a fixed interest rate of 5.18% per annum, with monthly payments of principal and interest, and a balance of $26,232,000 due on June 5, 2021. The loan is nonrecourse. | 30,683 | 30,812 | ||||||||||||
| | | | | | | | |||||||
226,716 | 228,319 | |||||||||||||
Premiums and discounts on assumed mortgages | 2,580 | 2,786 | ||||||||||||
| | | | | | | | |||||||
Total Mortgages Payable | 229,296 | 231,105 | ||||||||||||
| | | | | | | | |||||||
Secured borrowing principal on loans sold for a premium and excess spread—variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 4.03% | 31,538 | — | ||||||||||||
Secured borrowing principal on loans sold for excess spread, variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 1.54% | 5,677 | — | ||||||||||||
| | | | | | | | |||||||
37,215 | — | |||||||||||||
Premiums on loans sold for a premium and excess spread | 2,984 | — | ||||||||||||
| | | | | | | | |||||||
Total Secured borrowings—government guaranteed loans | 40,199 | — | ||||||||||||
| | | | | | | | |||||||
Junior subordinated notes with a variable interest rate which resets quarterly based on the 90-day LIBOR plus 3.25%, with quarterly interest payments due. Face value of $27,070,000. Balance due at maturity on March 15, 2035. | 27,070 | — | ||||||||||||
Term note with a fixed interest rate of 2.74%, principal and interest due at maturity on September 10, 2014. | 30,000 | — | ||||||||||||
Unsecured revolving line of credit with variable interest rate of prime less 50 basis points, with monthly interest payments due. Matures June 30, 2015. | 12,400 | — | ||||||||||||
Unsecured revolving lines of credit | 233,000 | 164,000 | ||||||||||||
| | | | | | | | |||||||
302,470 | 164,000 | |||||||||||||
Discount on junior subordinated notes | (2,222 | ) | — | |||||||||||
| | | | | | | | |||||||
Total Other | 300,248 | 164,000 | ||||||||||||
| | | | | | | | |||||||
Total Debt | $ | 569,743 | $ | 395,105 | ||||||||||
| | | | | | | | |||||||
| | | | | | | | |||||||
The mortgages payable are secured by deeds of trust on certain of the properties and assignments of rents. | ||||||||||||||
Secured borrowings represent sold SBA 7(a) Program loans which are treated as secured borrowings since the loan sales did not meet the derecognition criteria provided for in ASC 860-30, Transfers and Servicing. Principal payments are dependent upon cash flows received from the underlying loans. No payment is due unless payments are received from the borrowers on the underlying loans. | ||||||||||||||
CIM Commercial's $30,000,000 term note and $25,000,000 unsecured revolving line of credit have covenants including a covenant requiring an asset coverage test (eligible loans receivable) for balances outstanding under its revolving credit facility of 3.00 times. At March 31, 2014, we were in compliance with these covenants. To the extent the term note is repaid, credit availability under the revolving credit facility will increase to $40,000,000. As of March 31, 2014, $12,600,000 was available for future borrowing. | ||||||||||||||
In February 2012, CIM Urban entered into an unsecured revolving line of credit with an unrelated bank syndicate and Bank of America, N.A., as administrative agent, which allows for maximum borrowings of $100,000,000. Borrowings under the line of credit are limited by certain borrowing base calculations. Outstanding advances under the line of credit bore interest at the base rate, as defined, plus 0.75% to 1.50% or LIBOR plus 1.75% to 2.50%, depending on the maximum consolidated leverage ratio, as defined, until August 2013. In August 2013, the unsecured revolving line was amended, and outstanding advances under the line bear interest at the base rate, as defined, plus 0.25% to 0.85% or LIBOR plus 1.25% to 1.85%, depending on the maximum consolidated leverage ratio, as defined. The line of credit is also subject to an unused commitment fee of 0.25% or 0.35% depending on the amount of aggregate unused commitments. At March 31, 2014, and December 31, 2013, CIM Urban was in compliance with all covenants. The line of credit matures in February 2016, with a one-year extension option under certain conditions. As of both March 31, 2014, and December 31, 2013, $100,000,000, was outstanding under the line of credit, and $0, was available for future borrowings. | ||||||||||||||
In August 2013, CIM Urban entered into another unsecured revolving credit facility with an unrelated bank syndicate and Bank of America, N.A., as administrative agent, which provides an additional $125,000,000 of borrowing capacity that was increased to $150,000,000. CIM Urban amended the facility in April 2014 to further increase the maximum aggregate borrowing capacity under the revolving credit facility to $200,000,000. Borrowings under the revolving credit facility are limited by certain borrowing base calculations. Outstanding advances under the revolving credit facility bear interest at the base rate, as defined, plus 0.25% to 0.85% or LIBOR plus 1.25% to 1.85%, depending on the maximum consolidated leverage ratio, as defined. The revolving credit facility is also subject to an unused commitment fee of 0.25% or 0.35% depending on the amount of aggregate unused commitments. At March 31, 2014 and December 31, 2013, CIM Urban was in compliance with all covenants. The revolving credit facility originally matured in February 2014, with two three-month extension options under certain conditions. CIM Urban exercised the first extension option in February 2014. As of March 31, 2014, and December 31, 2013, $133,000,000 and $64,000,000, respectively, was outstanding under the revolving credit facility, and $17,000,000 and $61,000,000, respectively, was available for future borrowings. | ||||||||||||||
At March 31, 2014, and December 31, 2013, accrued interest and unused commitment fee payable of $1,167,000 and $1,017,000, respectively, is included in accounts payable and accrued expenses. | ||||||||||||||
Principal payments on, and estimated amortization of, our debt (face value) at March 31, 2014 was as follows: | ||||||||||||||
Years Ending | Secured | Mortgages | All Other | Total | ||||||||||
December 31, | Borrowings | Payable | Principal(2) | |||||||||||
Principal(1) | ||||||||||||||
(in thousands) | ||||||||||||||
2014 (Nine Months Ending December 31, 2014) | $ | 860 | $ | 4,869 | $ | 163,000 | $ | 168,729 | ||||||
2015 | 1,182 | 77,055 | 12,400 | 90,637 | ||||||||||
2016 | 1,222 | 4,354 | 100,000 | 105,576 | ||||||||||
2017 | 1,266 | 4,642 | — | 5,908 | ||||||||||
2018 | 1,311 | 24,300 | — | 25,611 | ||||||||||
Thereafter | 31,374 | 111,496 | 27,070 | 169,940 | ||||||||||
| | | | | | | | | | | | | | |
$ | 37,215 | $ | 226,716 | $ | 302,470 | $ | 566,401 | |||||||
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
-1 | ||||||||||||||
Principal payments are generally dependent upon cash flows received from the underlying loans. Our estimate of their repayment is based on scheduled principal payments on the underlying loans. Our estimate will differ from actual amounts to the extent we experience prepayments and/or loan liquidations or charge-offs. No payment is due unless payments are received from the borrowers on the underlying loans. | ||||||||||||||
-2 | ||||||||||||||
Represents the revolving credit facilities, term note, junior subordinated notes, and unsecured revolving lines of credit. | ||||||||||||||
SHAREBASED_COMPENSATION_PLANS
SHARE-BASED COMPENSATION PLANS | 3 Months Ended |
Mar. 31, 2014 | |
SHARE-BASED COMPENSATION PLANS | ' |
SHARE-BASED COMPENSATION PLANS | ' |
9. SHARE-BASED COMPENSATION PLANS | |
At March 31, 2014, we had 98,500 options outstanding under share-based compensation plans. The options are fully vested, were repriced as of the Acquisition Date, and have a weighted average exercise price of $2.79. There are no outstanding restricted shares at March 31, 2014. | |
EARNINGS_PER_SHARE_EPS
EARNINGS PER SHARE (''EPS'') | 3 Months Ended |
Mar. 31, 2014 | |
EARNINGS PER SHARE ("EPS") | ' |
EARNINGS PER SHARE ("EPS") | ' |
10. EARNINGS PER SHARE ("EPS") | |
The computations of basic EPS are based on our weighted average shares outstanding. During the three months ended March 31, 2014, the weighted average shares outstanding were increased by 8,000 shares to reflect the dilutive effect of share options. | |
For purposes of calculating basic EPS, the 65,028,571 preferred shares issued in connection with the Merger have been assumed to have been converted into 455,199,997 common shares. As of the Acquisition Date, a subsidiary of CIM Urban REIT had agreed to vote its 97.8% post-Merger ownership of CIM Commercial in favor of an increase in the number of authorized CIM Commercial common shares to one billion, thereby satisfying the condition for the automatic conversion of these shares. The actual conversion of the preferred shares to common shares occurred on April 29, 2014. | |
DIVIDENDS_DECLARED
DIVIDENDS DECLARED | 3 Months Ended |
Mar. 31, 2014 | |
DIVIDENDS DECLARED | ' |
DIVIDENDS DECLARED | ' |
11. DIVIDENDS DECLARED | |
We declared distributions to our partners of $16,100,000 prior to the Acquisition Date ($0.0337 per common share, as converted). In addition, dividends of $59,286,000 ($5.595 per common share) were paid to the PMC Commercial shareholders, which includes the $5.50 per common share special dividend plus the $0.095 pro rata portion of PMC Commercial's regular quarterly cash dividend. | |
On March 24, 2014, we declared a common share dividend of $0.01 per common share and a preferred dividend of $0.0403 per preferred share ($0.0057 per common share as converted) which were paid on March 28, 2014. | |
In addition, on April 28, 2014, the board of directors (the "Board of Directors") declared a dividend in the aggregate amount of $1,964,000 to the preferred shareholders ($0.0302 per preferred share and $0.0043 per common share, as converted) in connection with the conversion of preferred shares to common shares (see Note 17). | |
RELATEDPARTY_TRANSACTIONS
RELATED-PARTY TRANSACTIONS | 3 Months Ended | ||||||||
Mar. 31, 2014 | |||||||||
RELATED-PARTY TRANSACTIONS | ' | ||||||||
RELATED-PARTY TRANSACTIONS | ' | ||||||||
12. RELATED-PARTY TRANSACTIONS | |||||||||
CIM Urban REIT Management, LP (the "Management Company"), an affiliate of CIM Urban REIT, provides asset management services to CIM Urban. For these services, CIM Urban pays asset management fees to the Management Company, on a quarterly basis, in arrears. The fee is calculated as a percentage of the daily average gross fair value of our investments, as defined, as follows: | |||||||||
Daily Average Gross Fair Value of | Quarterly | ||||||||
Investments | |||||||||
From Greater of | To and Including | Fee Percentage | |||||||
(in thousands) | |||||||||
$ | — | $ | 500,000 | 0.25 | % | ||||
500,000 | 1,000,000 | 0.2375 | |||||||
1,000,000 | 1,500,000 | 0.225 | |||||||
1,500,000 | 4,000,000 | 0.2125 | |||||||
4,000,000 | 20,000,000 | 0.1 | |||||||
For the three months ended March 31, 2014 and 2013, the Management Company earned asset management fees of $5,681,000 and $5,409,000, respectively. At March 31, 2014, and December 31, 2013, asset management fees of $5,751,000 and $5,426,000, respectively, were due to the Management Company. | |||||||||
CIM Management, Inc. and certain of its affiliates (collectively, the "CIM Management Entities"), all affiliates of CIM Urban REIT, provide property management, leasing, and development services to CIM Urban. For the three months ended March 31, 2014 and 2013, the CIM Management Entities earned property management fees, which are included in rental and other property operating expenses, totaling $1,259,000 and $1,147,000, respectively. CIM Urban also reimbursed the CIM Management Entities $2,044,000 and $1,388,000 during the three months ended March 31, 2014 and 2013, respectively, for the cost of on-site personnel incurred on behalf of CIM Urban, which is included in rental and other property operating expenses. In addition, for the three months ended March 31, 2014 and 2013, the CIM Management Entities earned leasing commissions of $512,000 and $286,000, respectively, and development management fees of $87,000 and $136,000, respectively, which were capitalized to deferred charges and investments in real estate. At March 31, 2014 and December 31, 2013, fees payable and expense reimbursements due to the CIM Management Entities of $1,895,000 and $1,445,000, respectively, are included in due to related parties. Also included in due to related parties as of March 31, 2014, and December 31, 2013, is $79,000 and $(64,000), respectively, due to (from) the CIM Management Entities and related parties. We have also entered into contracts with third-party property management companies. | |||||||||
Certain of these management companies also provide leasing and development management services, for which they are compensated in accordance with the agreements. Management fees incurred to third-party management companies related to the rental properties totaled $87,000 and $85,000 for the three months ended March 31, 2014 and 2013, respectively, which were included in rental and other property operating expenses. | |||||||||
On the Acquisition Date, pursuant to the terms of the Merger Agreement, CIM Commercial and its lending subsidiaries entered into the Master Services Agreement (the "Master Services Agreement") with CIM Service Provider, LLC (the "Manager") pursuant to which the Manager agrees to provide or arrange for other service providers to provide management and administration services to CIM Commercial and its subsidiaries following the Merger. Pursuant to the Master Services Agreement, CIM Commercial pays a base service fee (the "Base Service Fee") to the Manager equal to $1,000,000 per year (subject to an annual escalation by a specified inflation factor beginning on January 1, 2015), payable quarterly in arrears. The Base Service Fee began to accrue on the Acquisition Date and was pro-rated based on the number of days during the first quarter in which the Master Services Agreement was in effect. For the three months ended March 31, 2014, the Manager earned a Base Service Fee of $56,000, which is due to the Manager at March 31, 2014. | |||||||||
COMMITMENTS_AND_CONTINGENCIES
COMMITMENTS AND CONTINGENCIES | 3 Months Ended | ||||
Mar. 31, 2014 | |||||
COMMITMENTS AND CONTINGENCIES. | ' | ||||
COMMITMENTS AND CONTINGENCIES | ' | ||||
13. COMMITMENTS AND CONTINGENCIES | |||||
Loan Commitments—Commitments to extend credit are agreements to lend to a customer provided the terms established in the contract are met. Our outstanding loan commitments and approvals to fund loans were $40,200,000 at March 31, 2014, the majority of which were for prime-based loans to be originated by our SBA 7(a) subsidiary, the government guaranteed portion of which is intended to be sold. Commitments generally have fixed expiration dates. Since some commitments are expected to expire without being drawn upon, total commitment amounts do not necessarily represent future cash requirements. | |||||
General—In connection with the ownership and operation of real estate properties, we have certain obligations for the payment of tenant improvement allowances and lease commissions in connection with new leases and renewals. | |||||
Employment Agreements—We have employment agreements with two of our executive officers. Under certain circumstances, as defined within the agreements, the agreements provide for (1) severance compensation or change in control payments to the executive officer in an amount equal to 2.99 times the average of the last three years annual compensation paid to the executive officer and (2) death and disability payments in an amount equal to two times and one time, respectively, the annual salary paid to the executive officer. In addition, to the extent the executive is employed by us on January 1, 2016 and such executive is not entitled to any disability, death or severance payments, the executive would receive restricted share awards as a retention bonus which would vest immediately upon grant. In aggregate, the executive officers would receive 525,000 share awards. | |||||
Litigation—REIT Redux, L.P. et al v. CIM Commercial, et al. On October 9, 2013, a putative class action and derivative lawsuit was filed in the Dallas County Court at Law No. 5 in Dallas County, Texas against and purportedly on behalf of CIM Commercial. The plaintiffs alleged, among other things, that the CIM Commercial board breached its fiduciary duties by approving and recommending the merger to the shareholders, failing to maximize value for the shareholders, engaging in bad faith and self-dealing by preferring transactions that further enriched the trust managers at the expense of the shareholders and conspiring to deprive the shareholders of their voting power and prerogatives. The complaint alleged that CIM Urban REIT aided, abetted and induced those breaches of fiduciary duty. | |||||
CIM Commercial and CIM Urban REIT entered into various agreements with the plaintiffs to settle their claims, which agreements were effective as of January 28, 2014 and were approved by the court on April 4, 2014 (the "Settlement Agreement"). Under the terms of the Settlement Agreement, the Manager entered into a trading plan (the "Trading Plan") designed to comply with Rule 10b5-1 under the Securities Exchange Act of 1934 to provide for the purchase of up to 2,750,000 common shares of CIM Commercial at prices up to $5.00 per share. The Trading Plan commenced on March 12, 2014 and will, in general, expire on the date that 2,750,000 common shares of CIM Commercial have been purchased or August 10, 2014, whichever is earlier. Additionally, CIM Commercial agreed to be responsible for providing and administering notice of the class action settlement to the members of the settlement class and pay for all reasonable costs incurred in providing such notice. As a result of the settlement, CIM Commercial agreed to payment of attorney's fees and expenses of plaintiffs' counsel of $772,000. In addition, pursuant to the terms of the Settlement Agreement, the Manager agreed to purchase up to 500,000 common shares of CIM Commercial currently owned by REIT Redux and its other "reporting persons", at a price of $5.00 per share, if requested by REIT Redux to do so at any time from July 10, 2014 until August 10, 2014. | |||||
We are not currently involved in any other material litigation nor, to our knowledge, is any material litigation currently threatened against us, other than routine litigation arising in the ordinary course of business, most of which is expected to be covered by liability insurance. In the normal course of business we are periodically party to certain legal actions and proceedings involving matters that are generally incidental to our business. In management's opinion, the resolution of these legal actions and proceedings will not have a material adverse effect on our consolidated financial position, results of operations or cash flows. | |||||
SBA Related—If the SBA establishes that a loss on an SBA guaranteed loan is attributable to significant technical deficiencies in the manner in which the loan was originated, funded or serviced under the SBA 7(a) Program, the SBA may seek recovery of the principal loss related to the deficiency from us. With respect to the guaranteed portion of SBA loans that have been sold, the SBA will first honor its guarantee and then seek compensation from us in the event that a loss is deemed to be attributable to technical deficiencies. Based on historical experience, we do not expect that this contingency is probable to be asserted. However, if asserted, it could have a material adverse effect on our consolidated financial position, results of operations or cash flows. | |||||
Environmental Matters—In connection with the ownership and operation of real estate properties, we may be potentially liable for costs and damages related to environmental matters, including asbestos-containing materials. We have not been notified by any governmental authority of any noncompliance, liability, or other claim in connection with any of the properties, and we are not aware of any other environmental condition with respect to any of the properties that management believes will have a material adverse effect on our consolidated financial position, results of operations or cash flows. | |||||
Rent Expense—The ground lease for a project provides for current annual rent of $437,000, payable quarterly, with increases on June 1, 2015, and every five years thereafter based on the greater of 15% or 50% of the increase in the Consumer Price Index during a five-year adjustment period. In addition, commencing on June 1, 2040 and June 1, 2065, the rent payable during the balance of the lease term shall be increased by an amount equal to 10% of the rent payable during the immediately preceding lease year. The lease term is through May 31, 2089. If the landlord decides to sell the leased property, we have the right of first refusal. | |||||
Rent expense under this lease, which includes straight line rent and amortization of acquired below-market ground lease, was $438,000 for the three months ended March 31, 2014 and 2013, respectively. We record rent expense on a straight line basis. Straight line rent liability of $10,157,000 and $9,863,000 is included in other liabilities in the accompanying consolidated balance sheets as of March 31, 2014, and December 31, 2013, respectively. | |||||
We lease office space in Dallas, Texas under a lease which expires in February 2015. Rent expense under the lease was $16,000 from the Acquisition Date through March 31, 2014. | |||||
Scheduled future noncancelable minimum lease payments at March 31, 2014, inclusive of the office lease in Dallas are as follows: | |||||
Years Ending December 31 | (in thousands) | ||||
2014 (Nine months ending December 31, 2014) | $ | 491 | |||
2015 | 512 | ||||
2016 | 503 | ||||
2017 | 503 | ||||
2018 | 503 | ||||
Thereafter | 129,031 | ||||
| | | | | |
Total | $ | 131,543 | |||
| | | | | |
| | | | | |
FUTURE_MINIMUM_LEASE_RENTALS
FUTURE MINIMUM LEASE RENTALS | 3 Months Ended | ||||||||||
Mar. 31, 2014 | |||||||||||
FUTURE MINIMUM LEASE RENTALS | ' | ||||||||||
FUTURE MINIMUM LEASE RENTALS | ' | ||||||||||
14. FUTURE MINIMUM LEASE RENTALS | |||||||||||
Future minimum rental revenues under long-term operating leases at March 31, 2014, excluding tenant reimbursements of certain costs, are summarized as follows: | |||||||||||
Governmental | Other Tenants | Total | |||||||||
Tenants | |||||||||||
(in thousands) | |||||||||||
2014 (Nine months ending December 31, 2014) | $ | 41,265 | $ | 62,321 | $ | 103,586 | |||||
2015 | 43,675 | 80,107 | 123,782 | ||||||||
2016 | 42,902 | 73,799 | 116,701 | ||||||||
2017 | 39,818 | 67,856 | 107,674 | ||||||||
2018 | 38,252 | 46,193 | 84,445 | ||||||||
Thereafter | 170,542 | 204,460 | 375,002 | ||||||||
| | | | | | | | | | | |
Total | $ | 376,454 | $ | 534,736 | $ | 911,190 | |||||
| | | | | | | | | | | |
| | | | | | | | | | | |
CONCENTRATIONS
CONCENTRATIONS | 3 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
CONCENTRATIONS | ' | |||||||
CONCENTRATIONS | ' | |||||||
15. CONCENTRATIONS | ||||||||
Tenant Revenue Concentrations—Rental revenues from the U.S. General Services Administration and other government agencies (collectively, "Governmental Tenants"), which primarily occupy properties located in Washington, D.C., accounted for approximately 26%, and 28% of our rental and other property income for the three months ended March 31, 2014 and 2013, respectively. At March 31, 2014, and December 31, 2013, $6,444,000 and $5,596,000, respectively, is due from Governmental Tenants (see Note 14). | ||||||||
Geographical Concentrations of Investments in Real Estate—As of March 31, 2014, and December 31, 2013, we owned 19 office properties, five multifamily properties and three hotel properties, located in four states and Washington, D.C. | ||||||||
Our revenues concentration from properties for the periods ended March 31, 2014 and 2013, are as follows: | ||||||||
March 31, 2014 | March 31, 2013 | |||||||
California | 60.2 | % | 57.5 | % | ||||
North Carolina | 5.3 | 6.4 | ||||||
Texas | 7.7 | 7.9 | ||||||
New York | 2.1 | 2.2 | ||||||
Washington, D.C. | 24.7 | 26 | ||||||
| | | | | | | | |
100 | % | 100 | % | |||||
| | | | | | | | |
| | | | | | | | |
Our real estate investments concentration from properties as of March 31, 2014, and December 31, 2013, are as follows: | ||||||||
March 31, 2014 | December 31, 2013 | |||||||
California | 50.5 | % | 50.5 | % | ||||
North Carolina | 5.6 | 5.6 | ||||||
Texas | 7.7 | 7.7 | ||||||
New York | 3.7 | 3.7 | ||||||
Washington, D.C. | 32.5 | 32.5 | ||||||
| | | | | | | | |
100 | % | 100 | % | |||||
| | | | | | | | |
| | | | | | | | |
Concentration of loans receivable—Substantially all of our interest income is generated from loans collateralized by hospitality properties. At March 31, 2014, our loans receivable were 95% concentrated in the hospitality industry. In addition, at March 31, 2014, 12% of our loans were collateralized by properties in Texas. No other state had a concentration of 10% or greater of our loans receivable at March 31, 2014. | ||||||||
SEGMENT_DISCLOSURE
SEGMENT DISCLOSURE | 3 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
SEGMENT DISCLOSURE | ' | |||||||
SEGMENT DISCLOSURE | ' | |||||||
16. SEGMENT DISCLOSURE | ||||||||
In accordance with ASC Topic 280, Segment Reporting, our reportable segments consist of three types of commercial real estate properties, namely, office properties, hotel properties (which included an investment in a note receivable secured by a hotel property during the three months ended March 31, 2013) and multifamily properties, as well as a segment for our lending operations. Management internally evaluates the operating performance and financial results of the segments based on net operating income. We also have certain general and administrative level activities, including public company expenses, legal, accounting, tax preparation, that are not considered separate operating segments. The reportable segments are accounted for on the same basis of accounting as described in the notes to the audited consolidated financial statements of CIM Urban for the year ended December 31, 2013 included in our current report on Form 8-K/A filed on May 9, 2014. | ||||||||
We evaluate the performance of our segments based on net operating income for our real estate segment, defined as: rental and other property income and tenant reimbursements less property and related expenses, and excludes other nonproperty income and expenses, interest expense, depreciation and amortization, corporate related general and administrative expenses, and transaction costs. For the lending segment, we define net operating income as interest income net of interest expense and expense for back-office operations and general overhead expenses such as administration and accounting. The net operating income of our reportable segments for the three months ended March 31, 2014 and 2013, is as follows: | ||||||||
March 31, 2014 | March 31, 2013 | |||||||
(in thousands) | ||||||||
Office properties: | ||||||||
Revenues | $ | 43,274 | $ | 43,460 | ||||
| | | | | | | | |
Property expenses: | ||||||||
Operating | 17,653 | 16,302 | ||||||
General and administrative | 316 | 100 | ||||||
| | | | | | | | |
Total property expenses | 17,969 | 16,402 | ||||||
| | | | | | | | |
Segment net operating income—office | 25,305 | 27,058 | ||||||
| | | | | | | | |
Hotel properties: | ||||||||
Revenues | 14,339 | 9,947 | ||||||
| | | | | | | | |
Property expenses: | ||||||||
Operating | 9,846 | 6,528 | ||||||
General and administrative | 37 | 79 | ||||||
| | | | | | | | |
Total property expenses | 9,883 | 6,607 | ||||||
| | | | | | | | |
Segment net operating income—hotel | 4,456 | 3,340 | ||||||
| | | | | | | | |
Multifamily properties: | ||||||||
Revenues | 4,984 | 4,901 | ||||||
| | | | | | | | |
Property expenses: | ||||||||
Operating | 2,087 | 1,891 | ||||||
General and administrative | 25 | 7 | ||||||
| | | | | | | | |
Total property expenses | 2,112 | 1,898 | ||||||
| | | | | | | | |
Segment net operating income—multifamily | 2,872 | 3,003 | ||||||
| | | | | | | | |
Lending(1): | ||||||||
Revenues | 1,526 | — | ||||||
| | | | | | | | |
Lending expenses: | ||||||||
Interest expense | 262 | — | ||||||
General and administrative | 405 | — | ||||||
| | | | | | | | |
Total lending expenses | 667 | — | ||||||
| | | | | | | | |
Segment net operating income—lending | 859 | — | ||||||
| | | | | | | | |
Total segment net operating income | $ | 33,492 | $ | 33,401 | ||||
| | | | | | | | |
| | | | | | | | |
-1 | ||||||||
For the period from the Acquisition Date to March 31, 2014. | ||||||||
A reconciliation of segment net operating income to net income for the three months ended March 31, 2014 and 2013, is as follows: | ||||||||
March 31, 2014 | March 31, 2013 | |||||||
(in thousands) | ||||||||
Total segment net operating income | $ | 33,492 | $ | 33,401 | ||||
Interest | (3,955 | ) | (4,677 | ) | ||||
General and administrative | (396 | ) | (356 | ) | ||||
Asset management fees and other fees to related parties | (5,737 | ) | (5,409 | ) | ||||
Transaction costs | (468 | ) | — | |||||
Depreciation and amortization | (16,629 | ) | (17,137 | ) | ||||
| | | | | | | | |
6,307 | 5,822 | |||||||
Bargain purchase gain | 4,918 | — | ||||||
| | | | | | | | |
Income before provision for income taxes | 11,225 | 5,822 | ||||||
Provision for income taxes | (8 | ) | — | |||||
| | | | | | | | |
Net income | 11,217 | 5,822 | ||||||
Net loss attributable to noncontrolling interests | 2 | 4 | ||||||
| | | | | | | | |
Net income attributable to shareholders | $ | 11,219 | $ | 5,826 | ||||
| | | | | | | | |
| | | | | | | | |
The condensed assets for each of the segments as of March 31, 2014 and December 31, 2013, along with capital expenditures and originations for the three months ended March 31, 2014 and 2013, are as follows: | ||||||||
March 31, 2014 | December 31, 2013 | |||||||
(in thousands) | ||||||||
Condensed assets: | ||||||||
Office properties | $ | 1,474,971 | $ | 1,481,757 | ||||
Hotel properties | 175,201 | 174,263 | ||||||
Multifamily properties | 170,723 | 173,985 | ||||||
Lending | 223,954 | — | ||||||
Non-segment assets | 6,379 | 4,472 | ||||||
| | | | | | | | |
Total assets | $ | 2,051,228 | $ | 1,834,477 | ||||
| | | | | | | | |
| | | | | | | | |
March 31, 2014 | March 31, 2013 | |||||||
(in thousands) | ||||||||
Capital expenditures(1): | ||||||||
Office properties | $ | 6,055 | $ | 3,920 | ||||
Hotel properties | 485 | 470 | ||||||
Multifamily properties | 210 | 519 | ||||||
| | | | | | | | |
Total capital expenditures | 6,750 | 4,909 | ||||||
| | | | | | | | |
Originations | 1,593 | — | ||||||
| | | | | | | | |
Total capital expenditures and originations | $ | 8,343 | $ | 4,909 | ||||
| | | | | | | | |
| | | | | | | | |
-1 | ||||||||
Represents additions and improvements to real estate investments, excluding acquisitions. | ||||||||
SUBSEQUENT_EVENTS
SUBSEQUENT EVENTS | 3 Months Ended |
Mar. 31, 2014 | |
SUBSEQUENT EVENTS | ' |
SUBSEQUENT EVENTS | ' |
17. SUBSEQUENT EVENTS | |
In April 2014, we acquired a 100% fee-simple interest in an office building in Los Angeles. Built in 1984, the building has approximately 143,000 square feet of rentable space and is located in the Mid-Wilshire submarket of Los Angeles. | |
The Annual Meeting of Shareholders (the "Annual Meeting") was held on April 28, 2014. At the Annual Meeting, among other proposals, shareholders voted to approve an amendment to PMC Commercial's charter to increase the authorized common shares of beneficial interest of PMC Commercial from 100,000,000 to 1,000,000,000 shares and PMC Commercial changed its state of incorporation from Texas to Maryland by means of a merger of PMC Commercial with and into a newly formed, wholly-owned subsidiary Maryland corporation. | |
Immediately following the increase in the number of authorized shares, on April 28, 2014, each preferred share that was issued in connection with the Merger automatically converted (the "Conversion") into seven common shares of beneficial interest of PMC Commercial, resulting in the issuance of 455,199,997 common shares of beneficial interest to an affiliate of CIM Urban. The Reincorporation was effected on April 28, 2014. On the same day, the board of directors voted unanimously to, among other things: declare a dividend in the aggregate amount of $1,964,000 to the preferred shareholders in connection with the Conversion (an amount that holders of the preferred shares were entitled to if the Conversion occurred on or prior to the date specified in the Statement of Designation for the preferred shares), change the name of the company (the "Name Change") from "PMC Commercial Trust" to "CIM Commercial Trust Corporation", change the trading symbol of the company from "PMCT" to "CMCT" (the "Symbol Change") and approve a 1-for-5 reverse stock split (the "Reverse Stock Split"). The Name Change was effective on April 28, 2014 and each of the Symbol Change and the Reverse Stock Split was effective on April 29, 2014. Except as otherwise stated, none of the share or per share information in this report reflects the effect of the Reverse Stock Split. | |
BASIS_OF_PRESENTATION_AND_SUMM1
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Policies) | 3 Months Ended | ||
Mar. 31, 2014 | |||
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ' | ||
Interim Financial Information | ' | ||
Interim Financial Information—The accompanying interim consolidated financial statements of CIM Commercial have been prepared by our management in accordance with accounting principles generally accepted in the United States of America ("U.S. GAAP"). Certain information and note disclosures required for annual financial statements have been condensed or excluded pursuant to Securities and Exchange Commission ("SEC") rules and regulations. Accordingly, the interim consolidated financial statements do not include all of the information and notes required by U.S. GAAP for complete financial statements. The accompanying financial information reflects all adjustments which are, in the opinion of our management, of a normal recurring nature and necessary for a fair presentation of our financial position, results of operations and cash flows for the interim periods. Operating results for the three months ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ending December 31, 2014. Our accompanying interim consolidated financial statements should be read in conjunction with CIM Urban's audited consolidated financial statements and the notes thereto, included in our Current Report on Form 8-K/A dated May 9, 2014. | |||
Principles of Consolidation | ' | ||
Principles of Consolidation—The consolidated financial statements include the accounts of CIM Commercial and its subsidiaries. All significant intercompany transactions and balances have been eliminated in consolidation. | |||
Investments in Real Estate | ' | ||
Investments in Real Estate—Real estate acquisitions are recorded at cost as of the acquisition date. Costs related to the acquisition of properties are expensed as incurred. Investments in real estate are stated at depreciated cost. Depreciation and amortization are recorded on a straight line basis over the estimated useful lives as follows: | |||
Buildings and improvements | 15 - 40 years | ||
Furniture, fixtures, and equipment | 3 - 5 years | ||
Tenant improvements | Shorter of the useful lives or the | ||
terms of the related leases | |||
Improvements and replacements are capitalized when they extend the useful life, increase capacity, or improve the efficiency of the asset. Ordinary repairs and maintenance are expensed as incurred. | |||
Investments in real estate are evaluated for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount to the future net cash flows, undiscounted and without interest, expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized is measured by the amount by which the carrying amount of the assets exceeds the estimated fair value of the assets. The estimated fair value of the asset group identified for step two testing is based on either the income approach with market discount rate, terminal capitalization rate and rental rate assumptions being most critical, or on the sales comparison approach to similar properties. Assets to be disposed of are reported at the lower of the carrying amount or fair value, less costs to sell. No impairment of long-lived assets was recognized during the three months ended March 31, 2014 and 2013. | |||
Loans Receivable | ' | ||
Loans Receivable—We primarily originate loans to small businesses collateralized by first liens on the real estate of the related business. Loans receivable are carried at their unamortized principal balance less unamortized acquisition discounts and loan loss reserves, if applicable. For loans originated under the Small Business Administration's (the "SBA") 7(a) Guaranteed Loan Program (the "SBA 7(a) Program") upon sale of the SBA guaranteed portion of the loans which are accounted for as sales, the unguaranteed portion of the loan retained by us is valued on a fair value basis and a discount is recorded as a reduction in basis of the retained portion of the loan. | |||
We have a quarterly review process to identify and evaluate potential exposure to loan losses. Loans that require specific identification review are identified based on one or more negative characteristics including, but not limited to, non-payment or lack of timely payment of principal and/or interest, non-payment or lack of timely payment of property taxes for an extended period of time, deterioration of the physical property (our collateral), insurance defaults and/or franchise defaults. The specific identification evaluation begins with an evaluation of the estimated fair value of the loan. In determining estimated fair value, management utilizes the present value of the expected future cash flows discounted at the loan's effective interest rate and/or an estimation of underlying collateral values using appraisals, broker price opinions, tax assessed values and/or revenue analysis. Management uses appraisals as tools in conjunction with other determinants of collateral value to estimate collateral values, not as the sole determinant of value. The property valuation takes into consideration current information on property values in general, and value changes in commercial real estate and/or hospitality properties. The probability of liquidation is then determined. These probability determinations include macroeconomic factors, the location of the property and economic environment where the property is located, industry specific factors relating primarily to the hospitality industry, our historical experience with similar borrowers and/or individual borrower or collateral characteristics, and in certain circumstances, the strength of the guarantors. The liquidation probability is then applied to the identified loss exposure to determine the general or specific reserve for that loan and the ultimate determination as to whether it is considered impaired. | |||
We will establish a general loan loss reserve when available information indicates that it is probable a loss has occurred in the portfolio and the amount of the loss can be reasonably estimated. Significant judgment is required in determining the general loan loss reserve, including estimates of the likelihood of default and the estimated fair value of the collateral. The general loan loss reserve includes those loans which may have negative characteristics which have not yet become known to us. In addition to the reserves established on loans not considered impaired that have been evaluated under a specific evaluation, the general loan loss reserve uses a consistent methodology to determine a loss percentage to be applied to outstanding loan balances. These loss percentages are based on many factors, primarily cumulative and recent loss history, general economic conditions and more specifically current trends in the limited service hospitality industry. | |||
We recognized interest income and fees for the three months ended March 31, 2013, related to a first mortgage note on a hotel located near the Los Angeles Airport ("LAX") of $316,000. On October 8, 2013, we submitted the highest bid at a foreclosure auction and took possession of the hotel. The mortgage note investment basis was transferred to the property components at their relative fair values on title transfer. | |||
Deferred Rent Receivable and Charges | ' | ||
Deferred Rent Receivable and Charges—Deferred rent receivable and charges consist of deferred rent, deferred loan costs and deferred leasing costs. Deferred rent receivable is $50,023,000 and $49,543,000 at March 31, 2014, and December 31, 2013, respectively. Deferred loan costs, which represent legal and third-party fees incurred in connection with our borrowing activities, are capitalized and amortized to interest expense on a straight line basis over the life of the related loan, approximating the effective interest method. Deferred loan costs of $6,028,000 and $5,748,000 are presented net of accumulated amortization of $3,946,000 and $3,620,000 at March 31, 2014, and December 31, 2013, respectively. Deferred leasing costs, which represent lease commissions and other direct costs associated with the acquisition of tenants, are capitalized and amortized on a straight line basis over the terms of the related leases. Deferred leasing costs of $58,550,000 and $55,826,000 are presented net of accumulated amortization of $21,595,000 and $19,891,000 at March 31, 2014, and December 31, 2013, respectively. | |||
Noncontrolling Interests | ' | ||
Noncontrolling Interests—Noncontrolling interests represents interests in the various properties not owned by us. | |||
Consolidation Considerations for Our Investments in Real Estate | ' | ||
Consolidation Considerations for Our Investments in Real Estate—Accounting Standards Codification ("ASC") 810-10, Consolidation, addresses how a business enterprise should evaluate whether it has a controlling interest in an entity through means other than voting rights that would require the entity to be consolidated. We analyze our investments in real estate in accordance with this accounting standard to determine whether they are variable interest entities, and if so, whether we are the primary beneficiary. Our judgment with respect to our level of influence or control over an entity and whether we are the primary beneficiary of a variable interest entity involves consideration of various factors, including the form of our ownership interest, our voting interest, the size of our investment (including loans), and our ability to participate in major policy-making decisions. Our ability to correctly assess our influence or control over an entity affects the presentation of these investments in our consolidated financial statements. | |||
Use of Estimates | ' | ||
Use of Estimates—The preparation of consolidated financial statements in conformity with U.S. GAAP requires management to make certain estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the consolidated financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates. | |||
Reclassification | ' | ||
Reclassification—Certain prior-period amounts have been reclassified to conform with the current-period presentation. For the three months ended March 31, 2013, hotel revenues of $9,577,000 have been reclassified to rental and other property income, other income of $374,000 has been reclassified to interest and other income, and hotel operating expenses of $6,439,000 have been reclassified to rental and other property operating expenses. | |||
Recently Issued Accounting Pronouncements | ' | ||
Recently Issued Accounting Pronouncements—In April 2014, the Financial Accounting Standards Board issued Accounting Standards Update ("ASU") No. 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360). Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity, which amends the definition of a discontinued operation and requires entities to provide additional disclosures about disposal transactions that do not meet the discontinued-operations criteria. The revised guidance is effective prospectively to all disposals (or classifications as held for sale) that occur in annual periods (and interim periods therein) beginning on or after December 15, 2014, with early adoption permitted. Entities are prohibited from applying the new ASU to any component, equity method investment, or acquired business that is classified as held for sale before the adoption date. The adoption of this guidance is not expected to have a material impact to our consolidated financial statements. |
MERGER_Tables
MERGER (Tables) | 3 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
MERGER | ' | |||||||
Schedule of fair value of consideration transferred, based on market price of PMC Commercial shares on Acquisition Date | ' | |||||||
(in thousands, | ||||||||
except per share data) | ||||||||
PMC Commercial shares outstanding | 10,596 | |||||||
Equity consideration price per common share | $ | 4.21 | ||||||
| | | | | ||||
Fair value of the equity consideration | 44,610 | |||||||
Payment in cash—special dividend | 58,279 | |||||||
| | | | | ||||
Total purchase price | $ | 102,889 | ||||||
| | | | | ||||
| | | | | ||||
Schedule of allocation of purchase price | ' | |||||||
(in thousands) | ||||||||
Assets | ||||||||
Cash and cash equivalents | $ | 3,185 | ||||||
Loans receivable | 207,140 | |||||||
Accounts receivable and interest receivable | 755 | |||||||
Other assets | 5,396 | |||||||
Intangible assets | 2,957 | |||||||
| | | | | ||||
Total assets acquired | 219,433 | |||||||
| | | | | ||||
Liabilities | ||||||||
Debt | 99,849 | |||||||
Accounts payable and accrued expenses | 7,396 | |||||||
Special dividend liability and dividend payable | 59,286 | |||||||
Other liabilities | 3,374 | |||||||
| | | | | ||||
Total liabilities assumed | 169,905 | |||||||
| | | | | ||||
Net identifiable assets acquired | 49,528 | |||||||
Bargain purchase gain | (4,918 | ) | ||||||
| | | | | ||||
Net purchase price | $ | 44,610 | ||||||
| | | | | ||||
| | | | | ||||
Schedule of pro forma consolidated financial information | ' | |||||||
Three Months Ended | ||||||||
March 31, | ||||||||
2014 | 2013 | |||||||
(In thousands, except | ||||||||
per share amounts) | ||||||||
Pro forma revenues | $ | 67,458 | $ | 63,525 | ||||
Pro forma net income | $ | 7,090 | $ | 7,211 | ||||
Pro forma basic earnings per share | $ | 0.01 | $ | 0.01 | ||||
Pro forma diluted earnings per share | $ | 0.01 | $ | 0.01 |
BASIS_OF_PRESENTATION_AND_SUMM2
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Tables) | 3 Months Ended | ||
Mar. 31, 2014 | |||
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES | ' | ||
Schedule of estimated useful lives of real estate investment assets | ' | ||
Buildings and improvements | 15 - 40 years | ||
Furniture, fixtures, and equipment | 3 - 5 years | ||
Tenant improvements | Shorter of the useful lives or the | ||
terms of the related leases |
INVESTMENTS_IN_REAL_ESTATE_Tab
INVESTMENTS IN REAL ESTATE (Tables) | 3 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
INVESTMENTS IN REAL ESTATE | ' | |||||||
Schedule of investments in real estate | ' | |||||||
March 31, 2014 | December 31, 2013 | |||||||
(in thousands) | ||||||||
Land | $ | 331,060 | $ | 331,060 | ||||
Land improvements | 27,536 | 27,536 | ||||||
Buildings and improvements | 1,456,079 | 1,454,854 | ||||||
Furniture, fixtures, and equipment | 23,222 | 23,051 | ||||||
Tenant improvements | 186,426 | 183,915 | ||||||
Work in progress | 12,830 | 9,987 | ||||||
| | | | | | | | |
2,037,153 | 2,030,403 | |||||||
Accumulated depreciation | (362,385 | ) | (348,238 | ) | ||||
| | | | | | | | |
Net investments in real estate | $ | 1,674,768 | $ | 1,682,165 | ||||
| | | | | | | | |
| | | | | | | | |
LOANS_RECEIVABLE_Tables
LOANS RECEIVABLE (Tables) | 3 Months Ended | |||||||||||||||||||
Mar. 31, 2014 | ||||||||||||||||||||
LOANS RECEIVABLE | ' | |||||||||||||||||||
Schedule of loans receivable | ' | |||||||||||||||||||
March 31, 2014 | ||||||||||||||||||||
(in thousands) | ||||||||||||||||||||
Commercial mortgage loans | $ | 137,309 | ||||||||||||||||||
SBA 7(a) loans, subject to secured borrowings | 40,199 | |||||||||||||||||||
SBA 7(a) loans | 29,324 | |||||||||||||||||||
| | | | | ||||||||||||||||
Net loans receivable | $ | 206,832 | ||||||||||||||||||
| | | | | ||||||||||||||||
| | | | | ||||||||||||||||
Schedule of aging of loans receivable subject to credit risk | ' | |||||||||||||||||||
March 31, 2014 | Commercial | SBA 7(a) | Totals | |||||||||||||||||
Mortgage | Loans | |||||||||||||||||||
Loans | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Current | $ | 135,700 | 98.8 | % | $ | 28,904 | 98.6 | % | $ | 164,604 | 98.8 | % | ||||||||
Between 29 and 59 days delinquent | 475 | 0.4 | % | 420 | 1.4 | % | 895 | 0.5 | % | |||||||||||
Between 60 and 89 days delinquent | — | — | — | — | — | — | ||||||||||||||
Over 89 days delinquent | 1,134 | 0.8 | % | — | — | 1,134 | 0.7 | % | ||||||||||||
| | | | | | | | | | | | | | | | | | | | |
$ | 137,309 | 100 | % | $ | 29,324 | 100 | % | $ | 166,633 | 100 | % | |||||||||
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
Schedule of classification of loans receivable subject to credit risk | ' | |||||||||||||||||||
March 31, 2014 | Commercial | % | SBA 7(a) | % | Totals | % | ||||||||||||||
Mortgage | Loans | |||||||||||||||||||
Loans | ||||||||||||||||||||
(dollars in thousands) | ||||||||||||||||||||
Satisfactory | $ | 133,371 | 97.2 | % | $ | 28,043 | 95.6 | % | $ | 161,414 | 96.8 | % | ||||||||
OAEM | 1,962 | 1.4 | % | — | — | 1,962 | 1.2 | % | ||||||||||||
Substandard | 842 | 0.6 | % | 1,165 | 4 | % | 2,007 | 1.2 | % | |||||||||||
Doubtful | 1,134 | 0.8 | % | 116 | 0.4 | % | 1,250 | 0.8 | % | |||||||||||
| | | | | | | | | | | | | | | | | | | | |
$ | 137,309 | 100 | % | $ | 29,324 | 100 | % | $ | 166,633 | 100 | % | |||||||||
| | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | |
OTHER_INTANGIBLE_ASSETS_Tables
OTHER INTANGIBLE ASSETS (Tables) | 3 Months Ended | |||||||||||||||||||||||||
Mar. 31, 2014 | ||||||||||||||||||||||||||
OTHER INTANGIBLE ASSETS | ' | |||||||||||||||||||||||||
Schedule of intangible assets and liabilities and related accumulated amortization and accretion | ' | |||||||||||||||||||||||||
Assets | Liabilities | |||||||||||||||||||||||||
March 31, 2014 | Acquired | Acquired | Tax | Advance | Franchise | Acquired | Trade-name | Acquired | ||||||||||||||||||
Above-Market | In-Place | Abatement | Bookings | Affiliation | Below-Market | and | Below-Market | |||||||||||||||||||
Leases | Leases | Fee | Ground Lease | License | Leases | |||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
Gross balance | $ | 8,017 | $ | 79,645 | $ | 4,273 | $ | 8,329 | $ | 3,936 | $ | 11,685 | $ | 2,957 | $ | (61,323 | ) | |||||||||
Accumulated amortization | (7,389 | ) | (74,075 | ) | (1,358 | ) | (8,206 | ) | (2,686 | ) | (1,177 | ) | — | 53,171 | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
$ | 628 | $ | 5,570 | $ | 2,915 | $ | 123 | $ | 1,250 | $ | 10,508 | $ | 2,957 | $ | (8,152 | ) | ||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Average useful life (in years) | 4 | 5 | 8 | 3 | 10 | 84 | Indefinite | 6 | ||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Assets | Liabilities | |||||||||||||||||||||||||
December 31, 2013 | Acquired | Acquired | Tax | Advance | Franchise | Acquired | Acquired | |||||||||||||||||||
Above-Market | In-Place | Abatement | Bookings | Affiliation | Below-Market | Below-Market | ||||||||||||||||||||
Leases | Leases | Fee | Ground Lease | Leases | ||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
Gross balance | $ | 8,017 | $ | 79,645 | $ | 4,273 | $ | 8,329 | $ | 3,936 | $ | 11,685 | $ | (61,323 | ) | |||||||||||
Accumulated amortization | (7,052 | ) | (73,463 | ) | (1,220 | ) | (8,139 | ) | (2,587 | ) | (1,142 | ) | 52,523 | |||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
$ | 965 | $ | 6,182 | $ | 3,053 | $ | 190 | $ | 1,349 | $ | 10,543 | $ | (8,800 | ) | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
Average useful life (in years) | 4 | 5 | 8 | 3 | 10 | 84 | 6 | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
Schedule of future amortization and accretion of acquisition related intangible assets and liabilities | ' | |||||||||||||||||||||||||
A schedule of future amortization and accretion of acquisition related intangible assets and liabilities as of March 31, 2014, is as follows: | ||||||||||||||||||||||||||
Assets | Liabilities | |||||||||||||||||||||||||
Years Ending December 31 | Acquired | Acquired | Tax | Advance | Franchise | Acquired | Acquired | |||||||||||||||||||
Above-Market | In-Place | Abatement | Bookings | Affiliation | Below-Market | Below-Market | ||||||||||||||||||||
Leases | Leases | Fee | Ground Lease | Leases | ||||||||||||||||||||||
(in thousands) | ||||||||||||||||||||||||||
2014 (Nine months ending December 31, 2014) | $ | 265 | $ | 1,517 | $ | 413 | $ | 123 | $ | 295 | $ | 105 | $ | (1,679 | ) | |||||||||||
2015 | 241 | 1,388 | 551 | — | 394 | 140 | (2,082 | ) | ||||||||||||||||||
2016 | 88 | 891 | 551 | — | 394 | 140 | (2,015 | ) | ||||||||||||||||||
2017 | 26 | 445 | 551 | — | 167 | 140 | (1,907 | ) | ||||||||||||||||||
2018 | 8 | 195 | 551 | — | — | 140 | (469 | ) | ||||||||||||||||||
Thereafter | — | 1,134 | 298 | — | — | 9,843 | — | |||||||||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
$ | 628 | $ | 5,570 | $ | 2,915 | $ | 123 | $ | 1,250 | $ | 10,508 | $ | (8,152 | ) | ||||||||||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
| | | | | | | | | | | | | | | | | | | | | | | ||||
FAIR_VALUE_OF_FINANCIAL_INSTRU1
FAIR VALUE OF FINANCIAL INSTRUMENTS (Tables) | 3 Months Ended | ||||||||||||||||
Mar. 31, 2014 | |||||||||||||||||
FAIR VALUE OF FINANCIAL INSTRUMENTS | ' | ||||||||||||||||
Schedule of estimated fair values of financial instruments not recorded at fair value on consolidated balance sheets | ' | ||||||||||||||||
March 31, 2014 | December 31, 2013 | ||||||||||||||||
Carrying | Estimated | Carrying | Estimated | Level | |||||||||||||
Amount | Fair Value | Amount | Fair Value | ||||||||||||||
(In thousands) | |||||||||||||||||
Assets: | |||||||||||||||||
Loans Receivable Subject to Credit Risk | $ | 166,633 | $ | 166,633 | $ | — | $ | — | 3 | ||||||||
SBA 7(a) loans receivable, subject to secured borrowings | 40,199 | 40,199 | — | — | 3 | ||||||||||||
Liabilities: | |||||||||||||||||
Secured borrowings—government guaranteed loans | 40,199 | 40,199 | — | — | 3 | ||||||||||||
Unsecured revolving lines of credit and revolving facility | 245,400 | 245,400 | 164,000 | 164,000 | 3 | ||||||||||||
Term note | 30,000 | 30,000 | — | — | 3 | ||||||||||||
Junior subordinated notes | 24,848 | 24,848 | — | — | 3 | ||||||||||||
Mortgages payable | 229,296 | 234,048 | 231,105 | 231,250 | 3 |
DEBT_Tables
DEBT (Tables) | 3 Months Ended | |||||||||||||
Mar. 31, 2014 | ||||||||||||||
DEBT | ' | |||||||||||||
Schedule of debt | ' | |||||||||||||
March 31, 2014 | December 31, 2013 | |||||||||||||
(in thousands) | ||||||||||||||
Mortgage loan with a fixed interest rate of 7.66% per annum, with monthly payments of principal and interest. The loan has a 20-year amortization schedule with a $25,324,000 balance due on December 1, 2015. The loan is nonrecourse. | $ | 27,903 | $ | 28,262 | ||||||||||
Mortgage loan with a fixed interest rate of 4.50% per annum, with monthly payments of interest only for 10 years, and payments of interest and principal starting in February 2022. The loan has a $42,008,000 balance due on January 5, 2027. The loan is nonrecourse. | 46,000 | 46,000 | ||||||||||||
Mortgage loan with a fixed interest rate of 5.56% per annum, with monthly payments of principal and interest. The loan has a 10-year amortization schedule with a $12,288,000 balance due on July 1, 2015. The loan is nonrecourse. | 12,663 | 12,737 | ||||||||||||
Mortgage loan with a fixed interest rate of 6.65% per annum, with monthly payments of principal and interest. The loan has a 25-year amortization schedule with a $21,136,000 balance due on July 15, 2018. The loan is nonrecourse. | 34,093 | 34,755 | ||||||||||||
Mortgage loan with a fixed interest rate of 5.06% per annum, with monthly payments of principal and interest, and a balance of $33,068,000 due on September 1, 2015. The loan is nonrecourse. | 34,369 | 34,583 | ||||||||||||
Mortgage loans with a fixed interest rate of 5.39% per annum, with monthly payments of principal and interest, and a balance of $35,695,000 due on March 1, 2021. The loans are nonrecourse. | 41,005 | 41,170 | ||||||||||||
Mortgage loan with a fixed interest rate of 5.18% per annum, with monthly payments of principal and interest, and a balance of $26,232,000 due on June 5, 2021. The loan is nonrecourse. | 30,683 | 30,812 | ||||||||||||
| | | | | | | | |||||||
226,716 | 228,319 | |||||||||||||
Premiums and discounts on assumed mortgages | 2,580 | 2,786 | ||||||||||||
| | | | | | | | |||||||
Total Mortgages Payable | 229,296 | 231,105 | ||||||||||||
| | | | | | | | |||||||
Secured borrowing principal on loans sold for a premium and excess spread—variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 4.03% | 31,538 | — | ||||||||||||
Secured borrowing principal on loans sold for excess spread, variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 1.54% | 5,677 | — | ||||||||||||
| | | | | | | | |||||||
37,215 | — | |||||||||||||
Premiums on loans sold for a premium and excess spread | 2,984 | — | ||||||||||||
| | | | | | | | |||||||
Total Secured borrowings—government guaranteed loans | 40,199 | — | ||||||||||||
| | | | | | | | |||||||
Junior subordinated notes with a variable interest rate which resets quarterly based on the 90-day LIBOR plus 3.25%, with quarterly interest payments due. Face value of $27,070,000. Balance due at maturity on March 15, 2035. | 27,070 | — | ||||||||||||
Term note with a fixed interest rate of 2.74%, principal and interest due at maturity on September 10, 2014. | 30,000 | — | ||||||||||||
Unsecured revolving line of credit with variable interest rate of prime less 50 basis points, with monthly interest payments due. Matures June 30, 2015. | 12,400 | — | ||||||||||||
Unsecured revolving lines of credit | 233,000 | 164,000 | ||||||||||||
| | | | | | | | |||||||
302,470 | 164,000 | |||||||||||||
Discount on junior subordinated notes | (2,222 | ) | — | |||||||||||
| | | | | | | | |||||||
Total Other | 300,248 | 164,000 | ||||||||||||
| | | | | | | | |||||||
Total Debt | $ | 569,743 | $ | 395,105 | ||||||||||
| | | | | | | | |||||||
| | | | | | | | |||||||
Schedule of principal payments on, and estimated amortization of debt (face value) | ' | |||||||||||||
Principal payments on, and estimated amortization of, our debt (face value) at March 31, 2014 was as follows: | ||||||||||||||
Years Ending | Secured | Mortgages | All Other | Total | ||||||||||
December 31, | Borrowings | Payable | Principal(2) | |||||||||||
Principal(1) | ||||||||||||||
(in thousands) | ||||||||||||||
2014 (Nine Months Ending December 31, 2014) | $ | 860 | $ | 4,869 | $ | 163,000 | $ | 168,729 | ||||||
2015 | 1,182 | 77,055 | 12,400 | 90,637 | ||||||||||
2016 | 1,222 | 4,354 | 100,000 | 105,576 | ||||||||||
2017 | 1,266 | 4,642 | — | 5,908 | ||||||||||
2018 | 1,311 | 24,300 | — | 25,611 | ||||||||||
Thereafter | 31,374 | 111,496 | 27,070 | 169,940 | ||||||||||
| | | | | | | | | | | | | | |
$ | 37,215 | $ | 226,716 | $ | 302,470 | $ | 566,401 | |||||||
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
-1 | ||||||||||||||
Principal payments are generally dependent upon cash flows received from the underlying loans. Our estimate of their repayment is based on scheduled principal payments on the underlying loans. Our estimate will differ from actual amounts to the extent we experience prepayments and/or loan liquidations or charge-offs. No payment is due unless payments are received from the borrowers on the underlying loans. | ||||||||||||||
-2 | ||||||||||||||
Represents the revolving credit facilities, term note, junior subordinated notes, and unsecured revolving lines of credit. | ||||||||||||||
RELATEDPARTY_TRANSACTIONS_Tabl
RELATED-PARTY TRANSACTIONS (Tables) | 3 Months Ended | ||||||||
Mar. 31, 2014 | |||||||||
RELATED-PARTY TRANSACTIONS | ' | ||||||||
Schedule of calculation of asset management fees payable to related party as a percentage of the daily average gross fair value of investments | ' | ||||||||
Daily Average Gross Fair Value of | Quarterly | ||||||||
Investments | |||||||||
From Greater of | To and Including | Fee Percentage | |||||||
(in thousands) | |||||||||
$ | — | $ | 500,000 | 0.25 | % | ||||
500,000 | 1,000,000 | 0.2375 | |||||||
1,000,000 | 1,500,000 | 0.225 | |||||||
1,500,000 | 4,000,000 | 0.2125 | |||||||
4,000,000 | 20,000,000 | 0.1 |
COMMITMENTS_AND_CONTINGENCIES_
COMMITMENTS AND CONTINGENCIES (Tables) | 3 Months Ended | ||||
Mar. 31, 2014 | |||||
COMMITMENTS AND CONTINGENCIES. | ' | ||||
Schedule of future noncancelable minimum lease payments | ' | ||||
Scheduled future noncancelable minimum lease payments at March 31, 2014, inclusive of the office lease in Dallas are as follows: | |||||
Years Ending December 31 | (in thousands) | ||||
2014 (Nine months ending December 31, 2014) | $ | 491 | |||
2015 | 512 | ||||
2016 | 503 | ||||
2017 | 503 | ||||
2018 | 503 | ||||
Thereafter | 129,031 | ||||
| | | | | |
Total | $ | 131,543 | |||
| | | | | |
| | | | | |
FUTURE_MINIMUM_LEASE_RENTALS_T
FUTURE MINIMUM LEASE RENTALS (Tables) | 3 Months Ended | ||||||||||
Mar. 31, 2014 | |||||||||||
FUTURE MINIMUM LEASE RENTALS | ' | ||||||||||
Summary of future minimum rental revenues under long-term operating leases excluding tenant reimbursements of certain costs | ' | ||||||||||
Future minimum rental revenues under long-term operating leases at March 31, 2014, excluding tenant reimbursements of certain costs, are summarized as follows: | |||||||||||
Governmental | Other Tenants | Total | |||||||||
Tenants | |||||||||||
(in thousands) | |||||||||||
2014 (Nine months ending December 31, 2014) | $ | 41,265 | $ | 62,321 | $ | 103,586 | |||||
2015 | 43,675 | 80,107 | 123,782 | ||||||||
2016 | 42,902 | 73,799 | 116,701 | ||||||||
2017 | 39,818 | 67,856 | 107,674 | ||||||||
2018 | 38,252 | 46,193 | 84,445 | ||||||||
Thereafter | 170,542 | 204,460 | 375,002 | ||||||||
| | z | | | | | | | | | |
Total | $ | 376,454 | $ | 534,736 | $ | 911,190 | |||||
| | | | | | | | | | | |
| | | | | | | | | | | |
CONCENTRATIONS_Tables
CONCENTRATIONS (Tables) | 3 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
Revenues | ' | |||||||
Concentrations | ' | |||||||
Schedule of concentration risk from properties | ' | |||||||
March 31, 2014 | March 31, 2013 | |||||||
California | 60.2 | % | 57.5 | % | ||||
North Carolina | 5.3 | 6.4 | ||||||
Texas | 7.7 | 7.9 | ||||||
New York | 2.1 | 2.2 | ||||||
Washington, D.C. | 24.7 | 26 | ||||||
| | | | | | | | |
100 | % | 100 | % | |||||
| | | | | | | | |
| | | | | | | | |
Real estate investment | ' | |||||||
Concentrations | ' | |||||||
Schedule of concentration risk from properties | ' | |||||||
March 31, 2014 | December 31, 2013 | |||||||
California | 50.5 | % | 50.5 | % | ||||
North Carolina | 5.6 | 5.6 | ||||||
Texas | 7.7 | 7.7 | ||||||
New York | 3.7 | 3.7 | ||||||
Washington, D.C. | 32.5 | 32.5 | ||||||
| | | | | | | | |
100 | % | 100 | % | |||||
| | | | | | | | |
| | | | | | | | |
SEGMENT_DISCLOSURE_Tables
SEGMENT DISCLOSURE (Tables) | 3 Months Ended | |||||||
Mar. 31, 2014 | ||||||||
SEGMENT DISCLOSURE | ' | |||||||
Schedule of net operating income of reportable segments | ' | |||||||
March 31, 2014 | March 31, 2013 | |||||||
(in thousands) | ||||||||
Office properties: | ||||||||
Revenues | $ | 43,274 | $ | 43,460 | ||||
| | | | | | | | |
Property expenses: | ||||||||
Operating | 17,653 | 16,302 | ||||||
General and administrative | 316 | 100 | ||||||
| | | | | | | | |
Total property expenses | 17,969 | 16,402 | ||||||
| | | | | | | | |
Segment net operating income—office | 25,305 | 27,058 | ||||||
| | | | | | | | |
Hotel properties: | ||||||||
Revenues | 14,339 | 9,947 | ||||||
| | | | | | | | |
Property expenses: | ||||||||
Operating | 9,846 | 6,528 | ||||||
General and administrative | 37 | 79 | ||||||
| | | | | | | | |
Total property expenses | 9,883 | 6,607 | ||||||
| | | | | | | | |
Segment net operating income—hotel | 4,456 | 3,340 | ||||||
| | | | | | | | |
Multifamily properties: | ||||||||
Revenues | 4,984 | 4,901 | ||||||
| | | | | | | | |
Property expenses: | ||||||||
Operating | 2,087 | 1,891 | ||||||
General and administrative | 25 | 7 | ||||||
| | | | | | | | |
Total property expenses | 2,112 | 1,898 | ||||||
| | | | | | | | |
Segment net operating income—multifamily | 2,872 | 3,003 | ||||||
| | | | | | | | |
Lending(1): | ||||||||
Revenues | 1,526 | — | ||||||
| | | | | | | | |
Lending expenses: | ||||||||
Interest expense | 262 | — | ||||||
General and administrative | 405 | — | ||||||
| | | | | | | | |
Total lending expenses | 667 | — | ||||||
| | | | | | | | |
Segment net operating income—lending | 859 | — | ||||||
| | | | | | | | |
Total segment net operating income | $ | 33,492 | $ | 33,401 | ||||
| | | | | | | | |
| | | | | | | | |
-1 | ||||||||
For the period from the Acquisition Date to March 31, 2014. | ||||||||
Schedule of reconciliation of segment net operating income to net income attributable to shareholders | ' | |||||||
March 31, 2014 | March 31, 2013 | |||||||
(in thousands) | ||||||||
Total segment net operating income | $ | 33,492 | $ | 33,401 | ||||
Interest | (3,955 | ) | (4,677 | ) | ||||
General and administrative | (396 | ) | (356 | ) | ||||
Asset management fees and other fees to related parties | (5,737 | ) | (5,409 | ) | ||||
Transaction costs | (468 | ) | — | |||||
Depreciation and amortization | (16,629 | ) | (17,137 | ) | ||||
| | | | | | | | |
6,307 | 5,822 | |||||||
Bargain purchase gain | 4,918 | — | ||||||
| | | | | | | | |
Income before provision for income taxes | 11,225 | 5,822 | ||||||
Provision for income taxes | (8 | ) | — | |||||
| | | | | | | | |
Net income | 11,217 | 5,822 | ||||||
Net loss attributable to noncontrolling interests | 2 | 4 | ||||||
| | | | | | | | |
Net income attributable to shareholders | $ | 11,219 | $ | 5,826 | ||||
| | | | | | | | |
| | | | | | | | |
Schedule of reconciliation of condensed assets of segments to consolidated total assets | ' | |||||||
March 31, 2014 | December 31, 2013 | |||||||
(in thousands) | ||||||||
Condensed assets: | ||||||||
Office properties | $ | 1,474,971 | $ | 1,481,757 | ||||
Hotel properties | 175,201 | 174,263 | ||||||
Multifamily properties | 170,723 | 173,985 | ||||||
Lending | 223,954 | — | ||||||
Non-segment assets | 6,379 | 4,472 | ||||||
| | | | | | | | |
Total assets | $ | 2,051,228 | $ | 1,834,477 | ||||
| | | | | | | | |
| | | | | | | | |
Schedule of capital expenditures and originations | ' | |||||||
March 31, 2014 | March 31, 2013 | |||||||
(in thousands) | ||||||||
Capital expenditures(1): | ||||||||
Office properties | $ | 6,055 | $ | 3,920 | ||||
Hotel properties | 485 | 470 | ||||||
Multifamily properties | 210 | 519 | ||||||
| | | | | | | | |
Total capital expenditures | 6,750 | 4,909 | ||||||
| | | | | | | | |
Originations | 1,593 | — | ||||||
| | | | | | | | |
Total capital expenditures and originations | $ | 8,343 | $ | 4,909 | ||||
| | | | | | | | |
| | | | | | | | |
-1 | ||||||||
Represents additions and improvements to real estate investments, excluding acquisitions. | ||||||||
ORGANIZATION_AND_OPERATIONS_De
ORGANIZATION AND OPERATIONS (Details) | Mar. 31, 2014 | Dec. 31, 2013 | Apr. 28, 2014 |
Subsequent event | |||
PMC | |||
Organization and operations | ' | ' | ' |
Common shares authorized before amendment | ' | ' | 100,000,000 |
Common shares authorized | 100,000,000 | 100,000,000 | 1,000,000,000 |
MERGER_Details
MERGER (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 11, 2014 | Mar. 25, 2014 | Mar. 11, 2014 | Mar. 11, 2014 |
In Thousands, except Share data, unless otherwise specified | Common shares | PMC Commercial | PMC Commercial | PMC Commercial | PMC Commercial | ||
CIM Urban REIT | CIM Urban REIT | CIM Urban REIT | CIM Urban REIT | ||||
Common shares | Preferred shares | ||||||
Merger | ' | ' | ' | ' | ' | ' | ' |
Shares of beneficial interest issued | ' | ' | 11,132,549 | 11,132,549 | ' | 22,000,003 | 65,028,571 |
Treasury shares | 536,329 | ' | ' | 536,329 | ' | ' | ' |
Number of shares to be issued on conversion of each preferred share | ' | ' | ' | 7 | ' | ' | ' |
Number of shares to be issued on conversion of preferred shares | ' | ' | ' | 477,200,000 | ' | ' | ' |
Number of shares to be issued on conversion of preferred shares expressed as a percentage of outstanding shares | ' | ' | ' | 97.80% | ' | ' | ' |
Special cash dividend issued to shareholders of record at the close of the business day prior to the closing of transactions (in dollars per share) | ' | ' | ' | ' | $5.50 | ' | ' |
Consideration Transferred | ' | ' | ' | ' | ' | ' | ' |
PMC Commercial shares outstanding | 33,132,552 | 22,000,003 | ' | 10,596,000 | ' | ' | ' |
Equity consideration price per common share (in dollars per share) | ' | ' | ' | $4.21 | ' | ' | ' |
Fair value of the equity consideration | ' | ' | ' | $44,610 | ' | ' | ' |
Payment in cash - special dividend | ' | ' | ' | 58,279 | ' | ' | ' |
Total purchase price | ' | ' | ' | $102,889 | ' | ' | ' |
MERGER_Details_2
MERGER (Details 2) (USD $) | 0 Months Ended | 3 Months Ended | |
In Thousands, except Per Share data, unless otherwise specified | Mar. 11, 2014 | Mar. 31, 2014 | Mar. 31, 2013 |
Liabilities | ' | ' | ' |
Bargain purchase gain | ' | $4,918 | ' |
PMC Commercial | CIM Urban | ' | ' | ' |
Assets | ' | ' | ' |
Cash and cash equivalents | 3,185 | ' | ' |
Loans receivable | 207,140 | ' | ' |
Accounts receivable and interest receivable | 755 | ' | ' |
Other assets | 5,396 | ' | ' |
Intangible assets | 2,957 | ' | ' |
Total assets acquired | 219,433 | ' | ' |
Liabilities | ' | ' | ' |
Debt | 99,849 | ' | ' |
Accounts payable and accrued expenses | 7,396 | ' | ' |
Special dividend liability and dividend payable | 59,286 | ' | ' |
Other liabilities | 3,374 | ' | ' |
Total liabilities assumed | 169,905 | ' | ' |
Net identifiable assets acquired | 49,528 | ' | ' |
Bargain purchase gain | -4,918 | ' | ' |
Net purchase price | 44,610 | ' | ' |
Pro Forma Financial Information | ' | ' | ' |
Pro forma revenues | ' | 67,458 | 63,525 |
Pro forma net income | ' | $7,090 | $7,211 |
Pro forma basic earnings per share (in dollars per share) | ' | $0.01 | $0.01 |
Pro forma diluted earnings per share (in dollars per share) | ' | $0.01 | $0.01 |
BASIS_OF_PRESENTATION_AND_SUMM3
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details) (USD $) | 3 Months Ended | |
Mar. 31, 2014 | Mar. 31, 2013 | |
Investments in Real Estate | ' | ' |
Impairment of long-lived assets | $0 | $0 |
Buildings and improvements | Minimum | ' | ' |
Investments in Real Estate | ' | ' |
Estimated useful lives | '15 years | ' |
Buildings and improvements | Maximum | ' | ' |
Investments in Real Estate | ' | ' |
Estimated useful lives | '40 years | ' |
Furniture, fixtures, and equipment | Minimum | ' | ' |
Investments in Real Estate | ' | ' |
Estimated useful lives | '3 years | ' |
Furniture, fixtures, and equipment | Maximum | ' | ' |
Investments in Real Estate | ' | ' |
Estimated useful lives | '5 years | ' |
BASIS_OF_PRESENTATION_AND_SUMM4
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 2) (First mortgage note secured by hotel located near Los Angeles Airport, CIM Urban, USD $) | 3 Months Ended |
Mar. 31, 2013 | |
First mortgage note secured by hotel located near Los Angeles Airport | CIM Urban | ' |
Loans receivable | ' |
Interest income and fees | $316,000 |
BASIS_OF_PRESENTATION_AND_SUMM5
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 3) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
Deferred Rent Receivable and Charges | ' | ' |
Deferred rent receivable | $50,023,000 | $49,543,000 |
Deferred loan costs, gross | 6,028,000 | 5,748,000 |
Deferred loan costs, accumulated amortization | 3,946,000 | 3,620,000 |
Deferred leasing costs, gross | 58,550,000 | 55,826,000 |
Deferred leasing costs, accumulated amortization | $21,595,000 | $19,891,000 |
BASIS_OF_PRESENTATION_AND_SUMM6
BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Details 4) (USD $) | 3 Months Ended |
Mar. 31, 2013 | |
As previously reported | Hotel revenues | ' |
Hotel revenues | $9,577,000 |
As previously reported | Other income | ' |
Other income | 374,000 |
As previously reported | Hotel operating expenses | ' |
Hotel operating expenses | 6,439,000 |
Reclassifications to conform to current year presentation | Rental and other property income | ' |
Hotel revenues | 9,577,000 |
Reclassifications to conform to current year presentation | Interest and other income | ' |
Other income | 374,000 |
Reclassifications to conform to current year presentation | Other property operating expenses | ' |
Hotel operating expenses | $6,439,000 |
INVESTMENTS_IN_REAL_ESTATE_Det
INVESTMENTS IN REAL ESTATE (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 |
In Thousands, unless otherwise specified | ||
INVESTMENTS IN REAL ESTATE | ' | ' |
Land | $331,060 | $331,060 |
Land improvements | 27,536 | 27,536 |
Buildings and improvements | 1,456,079 | 1,454,854 |
Furniture, fixtures, and equipment | 23,222 | 23,051 |
Tenant improvements | 186,426 | 183,915 |
Work in progress | 12,830 | 9,987 |
Investments in real estate, gross | 2,037,153 | 2,030,403 |
Accumulated depreciation | -362,385 | -348,238 |
Net investments in real estate | $1,674,768 | $1,682,165 |
LOANS_RECEIVABLE_Details
LOANS RECEIVABLE (Details) (USD $) | Mar. 31, 2014 |
In Thousands, unless otherwise specified | |
Loans receivable | ' |
Net loans receivable | $206,832 |
Commercial mortgage loans | ' |
Loans receivable | ' |
Net loans receivable | 137,309 |
SBA 7(a) loans, subject to secured borrowings | ' |
Loans receivable | ' |
Net loans receivable | 40,199 |
SBA 7(a) loans | ' |
Loans receivable | ' |
Net loans receivable | $29,324 |
LOANS_RECEIVABLE_Details_2
LOANS RECEIVABLE (Details 2) (USD $) | Mar. 31, 2014 |
In Thousands, unless otherwise specified | |
Amount | ' |
Current | $164,604 |
Between 29 and 59 days delinquent | 895 |
Over 89 days delinquent | 1,134 |
Total | 166,633 |
% | ' |
Current (as a percent) | 98.80% |
Between 29 and 59 days delinquent (as a percent) | 0.50% |
Over 89 days delinquent (as a percent) | 0.70% |
Total (as a percent) | 100.00% |
Commercial Mortgage Loans | ' |
Amount | ' |
Current | 135,700 |
Between 29 and 59 days delinquent | 475 |
Over 89 days delinquent | 1,134 |
Total | 137,309 |
% | ' |
Current (as a percent) | 98.80% |
Between 29 and 59 days delinquent (as a percent) | 0.40% |
Over 89 days delinquent (as a percent) | 0.80% |
Total (as a percent) | 100.00% |
SBA 7(a) Loans | ' |
Amount | ' |
Current | 28,904 |
Between 29 and 59 days delinquent | 420 |
Total | $29,324 |
% | ' |
Current (as a percent) | 98.60% |
Between 29 and 59 days delinquent (as a percent) | 1.40% |
Total (as a percent) | 100.00% |
LOANS_RECEIVABLE_Details_3
LOANS RECEIVABLE (Details 3) (USD $) | 3 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2014 |
item | |
Classification of loans receivable subject to credit risk | ' |
Number of categories of specific identification loans | 3 |
Amount | ' |
Total | $166,633 |
% | ' |
Total loans (as a percent) | 100.00% |
Satisfactory | ' |
Amount | ' |
Total | 161,414 |
% | ' |
Total loans (as a percent) | 96.80% |
OAEM | ' |
Amount | ' |
Total | 1,962 |
% | ' |
Total loans (as a percent) | 1.20% |
Substandard | ' |
Amount | ' |
Total | 2,007 |
% | ' |
Total loans (as a percent) | 1.20% |
Doubtful | ' |
Amount | ' |
Total | 1,250 |
% | ' |
Total loans (as a percent) | 0.80% |
Commercial Mortgage Loans | ' |
Amount | ' |
Total | 137,309 |
% | ' |
Total loans (as a percent) | 100.00% |
Commercial Mortgage Loans | Satisfactory | ' |
Amount | ' |
Total | 133,371 |
% | ' |
Total loans (as a percent) | 97.20% |
Commercial Mortgage Loans | OAEM | ' |
Amount | ' |
Total | 1,962 |
% | ' |
Total loans (as a percent) | 1.40% |
Commercial Mortgage Loans | Substandard | ' |
Amount | ' |
Total | 842 |
% | ' |
Total loans (as a percent) | 0.60% |
Commercial Mortgage Loans | Doubtful | ' |
Amount | ' |
Total | 1,134 |
% | ' |
Total loans (as a percent) | 0.80% |
SBA 7(a) Loans | ' |
Amount | ' |
Total | 29,324 |
% | ' |
Total loans (as a percent) | 100.00% |
SBA 7(a) Loans | Satisfactory | ' |
Amount | ' |
Total | 28,043 |
% | ' |
Total loans (as a percent) | 95.60% |
SBA 7(a) Loans | Substandard | ' |
Amount | ' |
Total | 1,165 |
% | ' |
Total loans (as a percent) | 4.00% |
SBA 7(a) Loans | Doubtful | ' |
Amount | ' |
Total | $116 |
% | ' |
Total loans (as a percent) | 0.40% |
OTHER_INTANGIBLE_ASSETS_Detail
OTHER INTANGIBLE ASSETS (Details) (USD $) | 3 Months Ended | 12 Months Ended | |
Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | |
Intangible assets and liabilities | ' | ' | ' |
Amortization expenses | $16,629,000 | $17,137,000 | ' |
Intangible liabilities | ' | ' | ' |
Net | -8,152,000 | ' | -8,800,000 |
Future accretion of acquisition related intangible liabilities | ' | ' | ' |
Net | -8,152,000 | ' | -8,800,000 |
Acquired Below-Market Leases | ' | ' | ' |
Intangible assets and liabilities | ' | ' | ' |
Amortization expenses | 648,000 | 796,000 | ' |
Intangible liabilities | ' | ' | ' |
Gross balance | -61,323,000 | ' | -61,323,000 |
Accumulated amortization | 53,171,000 | ' | 52,523,000 |
Net | -8,152,000 | ' | -8,800,000 |
Average useful life | '6 years | ' | '6 years |
Future accretion of acquisition related intangible liabilities | ' | ' | ' |
2014 (Nine months ending December 31, 2014) | -1,679,000 | ' | ' |
2015 | -2,082,000 | ' | ' |
2016 | -2,015,000 | ' | ' |
2017 | -1,907,000 | ' | ' |
2018 | -469,000 | ' | ' |
Net | -8,152,000 | ' | -8,800,000 |
Trade-name and License | ' | ' | ' |
Intangible assets | ' | ' | ' |
Net | 2,957,000 | ' | ' |
Acquired Above-Market Leases | ' | ' | ' |
Intangible assets and liabilities | ' | ' | ' |
Amortization expenses | -337,000 | -200,000 | ' |
Intangible assets | ' | ' | ' |
Gross balance | 8,017,000 | ' | 8,017,000 |
Accumulated amortization | -7,389,000 | ' | -7,052,000 |
Net | 628,000 | ' | 965,000 |
Average useful life | '4 years | ' | '4 years |
Future amortization of acquisition related intangible assets | ' | ' | ' |
2014 (Nine months ending December 31, 2014) | 265,000 | ' | ' |
2015 | 241,000 | ' | ' |
2016 | 88,000 | ' | ' |
2017 | 26,000 | ' | ' |
2018 | 8,000 | ' | ' |
Net | 628,000 | ' | 965,000 |
Acquired In-Place Leases | ' | ' | ' |
Intangible assets and liabilities | ' | ' | ' |
Amortization expenses | 612,000 | 947,000 | ' |
Intangible assets | ' | ' | ' |
Gross balance | 79,645,000 | ' | 79,645,000 |
Accumulated amortization | -74,075,000 | ' | -73,463,000 |
Net | 5,570,000 | ' | 6,182,000 |
Average useful life | '5 years | ' | '5 years |
Future amortization of acquisition related intangible assets | ' | ' | ' |
2014 (Nine months ending December 31, 2014) | 1,517,000 | ' | ' |
2015 | 1,388,000 | ' | ' |
2016 | 891,000 | ' | ' |
2017 | 445,000 | ' | ' |
2018 | 195,000 | ' | ' |
Thereafter | 1,134,000 | ' | ' |
Net | 5,570,000 | ' | 6,182,000 |
Tax Abatement | ' | ' | ' |
Intangible assets and liabilities | ' | ' | ' |
Amortization expenses | 138,000 | 138,000 | ' |
Intangible assets | ' | ' | ' |
Gross balance | 4,273,000 | ' | 4,273,000 |
Accumulated amortization | -1,358,000 | ' | -1,220,000 |
Net | 2,915,000 | ' | 3,053,000 |
Average useful life | '8 years | ' | '8 years |
Future amortization of acquisition related intangible assets | ' | ' | ' |
2014 (Nine months ending December 31, 2014) | 413,000 | ' | ' |
2015 | 551,000 | ' | ' |
2016 | 551,000 | ' | ' |
2017 | 551,000 | ' | ' |
2018 | 551,000 | ' | ' |
Thereafter | 298,000 | ' | ' |
Net | 2,915,000 | ' | 3,053,000 |
Advance Bookings | ' | ' | ' |
Intangible assets and liabilities | ' | ' | ' |
Amortization expenses | 67,000 | 0 | ' |
Intangible assets | ' | ' | ' |
Gross balance | 8,329,000 | ' | 8,329,000 |
Accumulated amortization | -8,206,000 | ' | -8,139,000 |
Net | 123,000 | ' | 190,000 |
Average useful life | '3 years | ' | '3 years |
Future amortization of acquisition related intangible assets | ' | ' | ' |
2014 (Nine months ending December 31, 2014) | 123,000 | ' | ' |
Net | 123,000 | ' | 190,000 |
Franchise Affiliation Fee | ' | ' | ' |
Intangible assets and liabilities | ' | ' | ' |
Amortization expenses | 99,000 | 99,000 | ' |
Intangible assets | ' | ' | ' |
Gross balance | 3,936,000 | ' | 3,936,000 |
Accumulated amortization | -2,686,000 | ' | -2,587,000 |
Net | 1,250,000 | ' | 1,349,000 |
Average useful life | '10 years | ' | '10 years |
Future amortization of acquisition related intangible assets | ' | ' | ' |
2014 (Nine months ending December 31, 2014) | 295,000 | ' | ' |
2015 | 394,000 | ' | ' |
2016 | 394,000 | ' | ' |
2017 | 167,000 | ' | ' |
Net | 1,250,000 | ' | 1,349,000 |
Acquired Below-Market Ground Lease | ' | ' | ' |
Intangible assets and liabilities | ' | ' | ' |
Amortization expenses | 35,000 | 35,000 | ' |
Intangible assets | ' | ' | ' |
Gross balance | 11,685,000 | ' | 11,685,000 |
Accumulated amortization | -1,177,000 | ' | -1,142,000 |
Net | 10,508,000 | ' | 10,543,000 |
Average useful life | '84 years | ' | '84 years |
Future amortization of acquisition related intangible assets | ' | ' | ' |
2014 (Nine months ending December 31, 2014) | 105,000 | ' | ' |
2015 | 140,000 | ' | ' |
2016 | 140,000 | ' | ' |
2017 | 140,000 | ' | ' |
2018 | 140,000 | ' | ' |
Thereafter | 9,843,000 | ' | ' |
Net | $10,508,000 | ' | $10,543,000 |
FAIR_VALUE_OF_FINANCIAL_INSTRU2
FAIR VALUE OF FINANCIAL INSTRUMENTS (Details) (USD $) | 3 Months Ended | 12 Months Ended |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Dec. 31, 2013 |
Carrying Amount | ' | ' |
Assets: | ' | ' |
Loans Receivable Subject to Credit Risk | 166,633 | ' |
SBA 7(a) loans receivable, subject to secured borrowings | 40,199 | ' |
Liabilities: | ' | ' |
Secured borrowings - government guaranteed loans | 40,199 | ' |
Unsecured revolving lines of credit and revolving facility | 245,400 | 164,000 |
Term note | 30,000 | ' |
Junior subordinated notes | 24,848 | ' |
Mortgages payable | 229,296 | 231,105 |
Estimated Fair Value | Level 3 | ' | ' |
Assets: | ' | ' |
Loans Receivable Subject to Credit Risk | 166,633 | ' |
SBA 7(a) loans receivable, subject to secured borrowings | 40,199 | ' |
Liabilities: | ' | ' |
Secured borrowings - government guaranteed loans | 40,199 | ' |
Unsecured revolving lines of credit and revolving facility | 245,400 | 164,000 |
Term note | 30,000 | ' |
Junior subordinated notes | 24,848 | ' |
Mortgages payable | 234,048 | 231,250 |
Mortgages payable | Minimum | ' | ' |
Liabilities: | ' | ' |
Discount rate used to estimate fair value of mortgages payable (as a percent) | 4.35% | 4.85% |
Mortgages payable | Maximum | ' | ' |
Liabilities: | ' | ' |
Discount rate used to estimate fair value of mortgages payable (as a percent) | 4.60% | 5.00% |
DEBT_Details
DEBT (Details) (USD $) | 3 Months Ended | 12 Months Ended |
Mar. 31, 2014 | Dec. 31, 2013 | |
Debt | ' | ' |
Gross debt | $566,401,000 | $392,319,000 |
Total Debt | 569,743,000 | 395,105,000 |
Term note with a fixed interest rate of 2.74%, principal and interest due at maturity on September 10, 2014 | ' | ' |
Debt | ' | ' |
Gross debt | 30,000,000 | ' |
Fixed interest rate (as a percent) | 2.74% | ' |
Face amount | 30,000,000 | ' |
Mortgages Payable | ' | ' |
Debt | ' | ' |
Gross debt | 226,716,000 | 228,319,000 |
Premiums and discounts on debt instruments | 2,580,000 | 2,786,000 |
Mortgage loan with a fixed interest of 7.66% per annum, due on December 1, 2015 | ' | ' |
Debt | ' | ' |
Gross debt | 27,903,000 | 28,262,000 |
Fixed interest rate (as a percent) | 7.66% | 7.66% |
Period of amortization schedule | '20 years | '20 years |
Amount of balance due on maturity | 25,324,000 | 25,324,000 |
Mortgage loan with a fixed interest of 4.50% per annum, due on January 5, 2027 | ' | ' |
Debt | ' | ' |
Gross debt | 46,000,000 | 46,000,000 |
Fixed interest rate (as a percent) | 4.50% | 4.50% |
Period of monthly interest only payments | '10 years | '10 years |
Amount of balance due on maturity | 42,008,000 | 42,008,000 |
Mortgage loan with a fixed interest of 5.56% per annum, due on July 1, 2015 | ' | ' |
Debt | ' | ' |
Gross debt | 12,663,000 | 12,737,000 |
Fixed interest rate (as a percent) | 5.56% | 5.56% |
Period of amortization schedule | '10 years | '10 years |
Amount of balance due on maturity | 12,288,000 | 12,288,000 |
Mortgage loan with a fixed interest of 6.65% per annum, due on July 15, 2018 | ' | ' |
Debt | ' | ' |
Gross debt | 34,093,000 | 34,755,000 |
Fixed interest rate (as a percent) | 6.65% | 6.65% |
Period of amortization schedule | '25 years | '25 years |
Amount of balance due on maturity | 21,136,000 | 21,136,000 |
Mortgage loan with a fixed interest of 5.06% per annum, due on September 1, 2015 | ' | ' |
Debt | ' | ' |
Gross debt | 34,369,000 | 34,583,000 |
Fixed interest rate (as a percent) | 5.06% | 5.06% |
Amount of balance due on maturity | 33,068,000 | 33,068,000 |
Mortgage loan with a fixed interest of 5.39% per annum, due on March 1, 2021 | ' | ' |
Debt | ' | ' |
Gross debt | 41,005,000 | 41,170,000 |
Fixed interest rate (as a percent) | 5.39% | 5.39% |
Amount of balance due on maturity | 35,695,000 | 35,695,000 |
Mortgage loan with a fixed interest of 5.18% per annum, due on June 5, 2021 | ' | ' |
Debt | ' | ' |
Gross debt | 30,683,000 | 30,812,000 |
Fixed interest rate (as a percent) | 5.18% | 5.18% |
Amount of balance due on maturity | 26,232,000 | 26,232,000 |
Secured borrowings - government guaranteed loans | ' | ' |
Debt | ' | ' |
Gross debt | 37,215,000 | ' |
Premiums and discounts on debt instruments | 2,984,000 | ' |
Total Debt | 40,199,000 | ' |
Secured borrowing principal on loans sold for a premium and excess spread - variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 4.03% | ' | ' |
Debt | ' | ' |
Gross debt | 31,538,000 | ' |
Weighted average coupon rate (as a percent) | 4.03% | ' |
Secured borrowing principal on loans sold for a premium and excess spread - variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 4.03% | Prime rate | ' | ' |
Debt | ' | ' |
Variable rate basis | 'prime rate | ' |
Secured borrowing principal on loans sold for excess spread, variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 1.54% | ' | ' |
Debt | ' | ' |
Gross debt | 5,677,000 | ' |
Weighted average coupon rate (as a percent) | 1.54% | ' |
Secured borrowing principal on loans sold for excess spread, variable rate, reset quarterly, based on prime rate with weighted average coupon rate of 1.54% | Prime rate | ' | ' |
Debt | ' | ' |
Variable rate basis | 'prime rate | ' |
Other debt | ' | ' |
Debt | ' | ' |
Gross debt | 302,470,000 | 164,000,000 |
Premiums and discounts on debt instruments | -2,222,000 | ' |
Junior subordinated notes with a variable interest rate which resets quarterly based on the 90- day LIBOR plus 3.25%, with quarterly interest payments due. Face value of $27,070,000. Balance due at maturity on March 15, 2035 | ' | ' |
Debt | ' | ' |
Gross debt | 27,070,000 | ' |
Face amount | 27,070,000 | ' |
Junior subordinated notes with a variable interest rate which resets quarterly based on the 90- day LIBOR plus 3.25%, with quarterly interest payments due. Face value of $27,070,000. Balance due at maturity on March 15, 2035 | 90-day LIBOR | ' | ' |
Debt | ' | ' |
Variable rate basis | '90-day LIBOR | ' |
Interest rate margin (as a percent) | 3.25% | ' |
Unsecured revolving line of credit with variable interest rate of prime less 50 basis points, with monthly interest payments due. Matures June 30, 2015 | ' | ' |
Debt | ' | ' |
Gross debt | 12,400,000 | ' |
Unsecured revolving line of credit with variable interest rate of prime less 50 basis points, with monthly interest payments due. Matures June 30, 2015 | Prime rate | ' | ' |
Debt | ' | ' |
Variable rate basis | 'Prime | ' |
Reduction in variable rate (as a percent) | 0.50% | ' |
Unsecured revolving lines of credit | ' | ' |
Debt | ' | ' |
Gross debt | $233,000,000 | $164,000,000 |
DEBT_Details_2
DEBT (Details 2) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Feb. 29, 2012 | Aug. 31, 2013 | Feb. 29, 2012 | Aug. 31, 2013 | Feb. 29, 2012 | Aug. 31, 2013 | Feb. 29, 2012 | Aug. 31, 2013 | Feb. 29, 2012 | Aug. 31, 2013 | Feb. 29, 2012 | Aug. 31, 2013 | Feb. 29, 2012 | Mar. 31, 2014 | Dec. 31, 2013 | Aug. 31, 2013 | Apr. 30, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 |
Term note | Unsecured revolving line of credit with variable interest rate of prime less 50 basis points, with monthly interest payments due. Matures June 30, 2015 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into February 2012 | Unsecured revolving line of credit entered into August 2013 | Unsecured revolving line of credit entered into August 2013 | Unsecured revolving line of credit entered into August 2013 | Unsecured revolving line of credit entered into August 2013 | Unsecured revolving line of credit entered into August 2013 | Unsecured revolving line of credit entered into August 2013 | Unsecured revolving line of credit entered into August 2013 | Unsecured revolving line of credit entered into August 2013 | Unsecured revolving line of credit entered into August 2013 | Unsecured revolving line of credit entered into August 2013 | Secured Borrowings | Secured Borrowings, Principal | Mortgages Payable | Mortgages Payable | All Other Principal | All Other Principal | |||
CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | Base rate | Base rate | Base rate | Base rate | Base rate | Base rate | LIBOR | LIBOR | LIBOR | LIBOR | LIBOR | LIBOR | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | Base rate | Base rate | Base rate | LIBOR | LIBOR | LIBOR | |||||||||||
CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | item | Subsequent event | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | CIM Urban Partners, L.P | ||||||||||||||||
Minimum | Minimum | Maximum | Maximum | Minimum | Minimum | Maximum | Maximum | Minimum | Maximum | Minimum | Maximum | ||||||||||||||||||||||||
Debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Principal amount of debt | ' | ' | $30,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Maximum borrowing capacity | ' | ' | ' | 25,000,000 | ' | ' | 100,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 125,000,000 | 200,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Asset coverage required to be maintained on balances outstanding | ' | ' | ' | 3 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amount available for future borrowings | ' | ' | ' | 12,600,000 | 0 | 0 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 17,000,000 | 61,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Amount outstanding under the facility | ' | ' | ' | ' | 100,000,000 | 100,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 133,000,000 | 64,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Variable rate basis | ' | ' | ' | ' | ' | ' | ' | 'base rate | 'base rate | ' | ' | ' | ' | 'LIBOR | 'LIBOR | ' | ' | ' | ' | ' | ' | ' | ' | 'base rate | ' | ' | 'LIBOR | ' | ' | ' | ' | ' | ' | ' | ' |
Interest rate margin (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.25% | 0.75% | 0.85% | 1.50% | ' | ' | 1.25% | 1.75% | 1.85% | 2.50% | ' | ' | ' | ' | ' | 0.25% | 0.85% | ' | 1.25% | 1.85% | ' | ' | ' | ' | ' | ' |
Unused commitment fee dependent upon amount of aggregate unused commitments, one (as a percent) | ' | ' | ' | ' | 0.25% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.25% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Unused commitment fee dependent upon amount of aggregate unused commitments, two (as a percent) | ' | ' | ' | ' | 0.35% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 0.35% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Period of extension option | ' | ' | ' | ' | '1 year | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | '3 months | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Maximum borrowing capacity contingent upon certain conditions | ' | ' | ' | 40,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 150,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of extension period options | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 2 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Accrued interest and unused commitment fee payable | 1,167,000 | 1,017,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Principal payments on, and estimated amortization of debt | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
2014 (Nine Months Ending December 31, 2014) | 168,729,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 860,000 | 4,869,000 | ' | 163,000,000 | ' |
2015 | 90,637,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,182,000 | 77,055,000 | ' | 12,400,000 | ' |
2016 | 105,576,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,222,000 | 4,354,000 | ' | 100,000,000 | ' |
2017 | 5,908,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,266,000 | 4,642,000 | ' | ' | ' |
2018 | 25,611,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,311,000 | 24,300,000 | ' | ' | ' |
Thereafter | 169,940,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 31,374,000 | 111,496,000 | ' | 27,070,000 | ' |
Total Debt | $566,401,000 | $392,319,000 | $30,000,000 | $12,400,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $37,215,000 | $37,215,000 | $226,716,000 | $228,319,000 | $302,470,000 | $164,000,000 |
SHAREBASED_COMPENSATION_PLANS_
SHARE-BASED COMPENSATION PLANS (Details) (USD $) | Mar. 31, 2014 |
Share-based compensation plans | ' |
Options outstanding (in shares) | 98,500 |
Weighted average exercise price of outstanding options (in dollars per share) | $2.79 |
Restricted shares | ' |
Share-based compensation plans | ' |
Restricted shares outstanding (in shares) | 0 |
EARNINGS_PER_SHARE_EPS_Details
EARNINGS PER SHARE (''EPS'') (Details) | 3 Months Ended | 0 Months Ended | |
Mar. 31, 2014 | Mar. 11, 2014 | Mar. 11, 2014 | |
PMC | PMC | ||
CIM Urban REIT | CIM Urban REIT | ||
Preferred shares | |||
EARNINGS PER SHARE ("EPS") | ' | ' | ' |
Increase in weighted average shares outstanding to reflect the dilutive effect of share options (in shares) | 8,000 | ' | ' |
Earnings per share (EPS) | ' | ' | ' |
Shares issued in connection with the Merger | ' | 11,132,549 | 65,028,571 |
Number of shares to be issued on conversion of preferred shares | ' | 455,199,997 | ' |
Number of shares to be issued on conversion of preferred shares expressed as a percentage of outstanding shares | ' | 97.80% | ' |
DIVIDENDS_DECLARED_Details
DIVIDENDS DECLARED (Details) (USD $) | 0 Months Ended | 3 Months Ended | |||
Apr. 28, 2014 | Mar. 24, 2014 | Mar. 10, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | |
Dividend declared | ' | ' | ' | ' | ' |
Common share as converted dividend declared (in dollars per share) | $0.00 | $0.01 | $0.03 | ' | ' |
Dividend paid | ' | ' | $16,100,000 | $16,100,000 | $20,002,000 |
Dividend paid | ' | ' | ' | 59,286,000 | ' |
Common share dividend declared (in dollars per share) | ' | $0.01 | ' | $0.01 | ' |
Preferred dividend declared (in dollars per share) | $0.03 | $0.04 | ' | $0.04 | ' |
Aggregate amount of dividend declared to preferred shareholders | 1,964,000 | ' | ' | 2,621,000 | ' |
PMC | ' | ' | ' | ' | ' |
Dividend declared | ' | ' | ' | ' | ' |
Dividend paid | ' | ' | $59,286,000 | ' | ' |
Dividend paid per common share (in dollars per share) | ' | ' | $5.59 | ' | ' |
Payment in cash - special dividend (in dollars per share) | ' | ' | $5.50 | ' | ' |
Pro rata portion of regular quarterly cash dividend (in dollars per share) | ' | ' | $0.10 | ' | ' |
RELATEDPARTY_TRANSACTIONS_Deta
RELATED-PARTY TRANSACTIONS (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 11, 2014 | Mar. 31, 2014 |
Third-party management companies | Third-party management companies | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | Management Company | CIM Management Entities | CIM Management Entities | CIM Management Entities | CIM Management Entities | CIM Management Entities | CIM Management Entities | CIM Management Entities | CIM Management Entities | CIM Management Entities | CIM Management Entities and related parties | CIM Management Entities and related parties | Manager | Manager | |||
Asset management fees | Asset management fees | Asset management fees | 0 - 500,000 | 0 - 500,000 | 0 - 500,000 | 500,000 - 1,000,000 | 500,000 - 1,000,000 | 500,000 - 1,000,000 | 1,000,000 - 1,500,000 | 1,000,000 - 1,500,000 | 1,000,000 - 1,500,000 | 1,500,000 - 4,000,000 | 1,500,000 - 4,000,000 | 1,500,000 - 4,000,000 | 4,000,000 - 20,000,000 | 4,000,000 - 20,000,000 | 4,000,000 - 20,000,000 | Property management fees | Property management fees | On-site personnel | On-site personnel | Development management fees | Development management fees | Master Services Agreement | Master Services Agreement | ||||||||||
Minimum | Maximum | Minimum | Maximum | Minimum | Maximum | Minimum | Maximum | Minimum | Maximum | ||||||||||||||||||||||||||
Related-party transactions | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Daily average gross fair value of investments | ' | ' | ' | ' | ' | ' | ' | ' | $0 | $500,000 | ' | $500,000 | $1,000,000 | ' | $1,000,000 | $1,500,000 | ' | $1,500,000 | $4,000,000 | ' | $4,000,000 | $20,000,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Fee percentage | ' | ' | ' | ' | ' | ' | ' | 0.25% | ' | ' | 0.24% | ' | ' | 0.23% | ' | ' | 0.21% | ' | ' | 0.10% | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Fees | ' | ' | ' | ' | 5,681,000 | 5,409,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,259,000 | 1,147,000 | 2,044,000 | 1,388,000 | 87,000 | 136,000 | ' | ' | ' | 56,000 |
Due (from) to related parties | 7,703,000 | 6,807,000 | ' | ' | 5,751,000 | ' | 5,426,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 1,895,000 | ' | 1,445,000 | ' | ' | ' | ' | ' | ' | 79,000 | -64,000 | ' | 56,000 |
Leasing commissions | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | 512,000 | 286,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Management fee incurred related to the rental properties | ' | ' | 87,000 | 85,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Fees payable per year under agreement | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | $1,000,000 | ' |
COMMITMENTS_AND_CONTINGENCIES_1
COMMITMENTS AND CONTINGENCIES (Details) (USD $) | 1 Months Ended | 3 Months Ended | 0 Months Ended | 3 Months Ended | ||||
Mar. 31, 2014 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Mar. 31, 2014 | Jan. 28, 2014 | Mar. 31, 2014 | Mar. 31, 2014 | |
Ground lease for one of the project | Ground lease for one of the project | Ground lease for one of the project | Office space in Dallas, Texas | REIT Redux, L.P. et al v. PMC Commercial Trust, et al | Executive officers | Executive officers | ||
CIM Service Provider | item | Restricted share awards | ||||||
Maximum | ||||||||
Commitments and contingencies | ' | ' | ' | ' | ' | ' | ' | ' |
Outstanding loan commitments and approvals to fund loans | $40,200,000 | ' | ' | ' | ' | ' | ' | ' |
Number of employees covered under employment agreement | ' | ' | ' | ' | ' | ' | 2 | ' |
Multiplier used for the calculation of severance compensation or change in control payments | ' | ' | ' | ' | ' | ' | 2.99 | ' |
Period of annual compensation paid to employee used to calculate severance compensation or change in control payments | ' | ' | ' | ' | ' | ' | '3 years | ' |
Multiplier used for the calculation of payments in the event of death of employee | ' | ' | ' | ' | ' | ' | 2 | ' |
Multiplier used for the calculation of payments in the event of disability to employee | ' | ' | ' | ' | ' | ' | 1 | ' |
Share awards to be granted as retention bonus under employment agreement | ' | ' | ' | ' | ' | ' | ' | 525,000 |
Number of common shares agreed to be purchased as a part of litigation settlement | ' | ' | ' | ' | ' | 2,750,000 | ' | ' |
Market price (in dollars per share) | ' | ' | ' | ' | ' | $5 | ' | ' |
Attorney's fees and counselor expenses | ' | ' | ' | ' | ' | 772,000 | ' | ' |
Number of common shares agreed to be purchase which are owned by REIT Redux | ' | ' | ' | ' | ' | 500,000 | ' | ' |
Current annual rent | ' | 437,000 | ' | ' | ' | ' | ' | ' |
Period after which the annual rental payment will be increased by greater of 15% or 50% of the increase in the Consumer Price Index | ' | '5 years | ' | ' | ' | ' | ' | ' |
Increase in annual rental payment after every 5 years, option one (as a percent) | ' | 15.00% | ' | ' | ' | ' | ' | ' |
Increase in annual rental payment after every 5 years, option two (as a percent) | ' | 50.00% | ' | ' | ' | ' | ' | ' |
Adjustment period used to calculate increase in the Consumer Price Index | ' | '5 years | ' | ' | ' | ' | ' | ' |
Increase in rent payable during the balance of the lease term expressed as a percentage of rent payable during the immediately preceding lease year commencing on June 1, 2040 and 2065 | ' | 10.00% | ' | ' | ' | ' | ' | ' |
Rent expense | 16,000 | 438,000 | 438,000 | ' | ' | ' | ' | ' |
Straight line rent liability | ' | 10,157,000 | ' | 9,863,000 | ' | ' | ' | ' |
Future noncancelable minimum lease payments | ' | ' | ' | ' | ' | ' | ' | ' |
2014 (Nine months ending December 31, 2014) | 491,000 | ' | ' | ' | ' | ' | ' | ' |
2015 | 512,000 | ' | ' | ' | ' | ' | ' | ' |
2015 | ' | ' | ' | ' | 16,000 | ' | ' | ' |
2016 | 503,000 | ' | ' | ' | ' | ' | ' | ' |
2017 | 503,000 | ' | ' | ' | ' | ' | ' | ' |
2018 | 503,000 | ' | ' | ' | ' | ' | ' | ' |
Thereafter | 129,031,000 | ' | ' | ' | ' | ' | ' | ' |
Total | $131,543,000 | ' | ' | ' | ' | ' | ' | ' |
FUTURE_MINIMUM_LEASE_RENTALS_D
FUTURE MINIMUM LEASE RENTALS (Details) (USD $) | Mar. 31, 2014 |
In Thousands, unless otherwise specified | |
Future minimum lease rentals | ' |
2014 (Nine months ending December 31, 2014) | $103,586 |
2015 | 123,782 |
2016 | 116,701 |
2017 | 107,674 |
2018 | 84,445 |
Thereafter | 375,002 |
Total | 911,190 |
Governmental Tenants | ' |
Future minimum lease rentals | ' |
2014 (Nine months ending December 31, 2014) | 41,265 |
2015 | 43,675 |
2016 | 42,902 |
2017 | 39,818 |
2018 | 38,252 |
Thereafter | 170,542 |
Total | 376,454 |
Other Tenants | ' |
Future minimum lease rentals | ' |
2014 (Nine months ending December 31, 2014) | 62,321 |
2015 | 80,107 |
2016 | 73,799 |
2017 | 67,856 |
2018 | 46,193 |
Thereafter | 204,460 |
Total | $534,736 |
CONCENTRATIONS_Details
CONCENTRATIONS (Details) (USD $) | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Dec. 31, 2013 | Mar. 31, 2014 | Mar. 31, 2014 |
item | item | Office properties | Office properties | Multi-family properties | Multi-family properties | Hotel properties | Hotel properties | Revenues | Revenues | Revenues | Revenues | Revenues | Revenues | Revenues | Revenues | Revenues | Revenues | Revenues | Revenues | Revenues | Revenues | Revenues | Real estate investment | Real estate investment | Real estate investment | Real estate investment | Real estate investment | Real estate investment | Real estate investment | Real estate investment | Real estate investment | Real estate investment | Real estate investment | Real estate investment | Loans receivable | Loans receivable | |
item | item | item | item | item | item | Tenant Revenue Concentrations | Tenant Revenue Concentrations | Tenant Revenue Concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Geographical concentrations | Credit concentration | |||
Governmental Tenants | Governmental Tenants | Governmental Tenants | California | California | North Carolina | North Carolina | Texas | Texas | New York | New York | Washington, D.C. | Washington, D.C. | California | California | North Carolina | North Carolina | Texas | Texas | New York | New York | Washington, D.C. | Washington, D.C. | Texas | ||||||||||||||
Concentrations | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Concentration risk (as a percent) | ' | ' | ' | ' | ' | ' | ' | ' | 26.00% | 28.00% | ' | 100.00% | 100.00% | 60.20% | 57.50% | 5.30% | 6.40% | 7.70% | 7.90% | 2.10% | 2.20% | 24.70% | 26.00% | 100.00% | 100.00% | 50.50% | 50.50% | 5.60% | 5.60% | 7.70% | 7.70% | 3.70% | 3.70% | 32.50% | 32.50% | 12.00% | 95.00% |
Amount due from Governmental Tenants | ' | ' | ' | ' | ' | ' | ' | ' | $6,444,000 | ' | $5,596,000 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of real estate properties owned | ' | ' | 19 | 19 | 5 | 5 | 3 | 3 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
Number of states in which real estate properties are owned | 4 | 4 | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' | ' |
SEGMENT_DISCLOSURE_Details
SEGMENT DISCLOSURE (Details) (USD $) | 3 Months Ended | |
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 |
item | ||
Segment disclosure | ' | ' |
Number of types of commercial real estate properties | 3 | ' |
Revenues | $64,123 | $58,308 |
Property/Lending expenses: | ' | ' |
Interest expense | 4,217 | 4,677 |
General and administrative | 1,179 | 542 |
EXPENSES | 57,816 | 52,486 |
Reportable segments | ' | ' |
Property/Lending expenses: | ' | ' |
Total segment net operating income | 33,492 | 33,401 |
Reportable segments | Office properties | ' | ' |
Segment disclosure | ' | ' |
Revenues | 43,274 | 43,460 |
Property/Lending expenses: | ' | ' |
Operating | 17,653 | 16,302 |
General and administrative | 316 | 100 |
EXPENSES | 17,969 | 16,402 |
Total segment net operating income | 25,305 | 27,058 |
Reportable segments | Hotel properties | ' | ' |
Segment disclosure | ' | ' |
Revenues | 14,339 | 9,947 |
Property/Lending expenses: | ' | ' |
Operating | 9,846 | 6,528 |
General and administrative | 37 | 79 |
EXPENSES | 9,883 | 6,607 |
Total segment net operating income | 4,456 | 3,340 |
Reportable segments | Multi-family properties | ' | ' |
Segment disclosure | ' | ' |
Revenues | 4,984 | 4,901 |
Property/Lending expenses: | ' | ' |
Operating | 2,087 | 1,891 |
General and administrative | 25 | 7 |
EXPENSES | 2,112 | 1,898 |
Total segment net operating income | 2,872 | 3,003 |
Reportable segments | Lending division | ' | ' |
Segment disclosure | ' | ' |
Revenues | 1,526 | ' |
Property/Lending expenses: | ' | ' |
Interest expense | 262 | ' |
General and administrative | 405 | ' |
EXPENSES | 667 | ' |
Total segment net operating income | $859 | ' |
SEGMENT_DISCLOSURE_Details_2
SEGMENT DISCLOSURE (Details 2) (USD $) | 3 Months Ended | |
Mar. 31, 2014 | Mar. 31, 2013 | |
Segment disclosure | ' | ' |
Interest | ($4,217,000) | ($4,677,000) |
General and administrative | -1,179,000 | -542,000 |
Asset management fees and other fees to related parties | -5,737,000 | -5,409,000 |
Transaction costs | -468,000 | ' |
Depreciation and amortization | -16,629,000 | -17,137,000 |
Income before bargain purchase gain | 6,307,000 | 5,822,000 |
Bargain purchase gain | 4,918,000 | ' |
INCOME BEFORE PROVISION FOR INCOME TAXES | 11,225,000 | 5,822,000 |
Provision for income taxes | -8,000 | ' |
NET INCOME | 11,217,000 | 5,822,000 |
Net loss attributable to noncontrolling interests | 2,000 | 4,000 |
NET INCOME ATTRIBUTABLE TO SHAREHOLDERS | 11,219,000 | 5,826,000 |
Reportable segments | ' | ' |
Segment disclosure | ' | ' |
Total segment net operating income | 33,492,000 | 33,401,000 |
Reconciliation | ' | ' |
Segment disclosure | ' | ' |
Interest | -3,955,000 | -4,677,000 |
General and administrative | -396,000 | -356,000 |
Asset management fees and other fees to related parties | -5,737,000 | -5,409,000 |
Transaction costs | -468,000 | ' |
Depreciation and amortization | ($16,629,000) | ($17,137,000) |
SEGMENT_DISCLOSURE_Details_3
SEGMENT DISCLOSURE (Details 3) (USD $) | 3 Months Ended | ||
In Thousands, unless otherwise specified | Mar. 31, 2014 | Mar. 31, 2013 | Dec. 31, 2013 |
Segment disclosure | ' | ' | ' |
Total assets | $2,051,228 | ' | $1,834,477 |
Total capital expenditures | 6,750 | 4,909 | ' |
Originations | 1,593 | ' | ' |
Total capital expenditures and originations | 8,343 | 4,909 | ' |
Office properties | ' | ' | ' |
Segment disclosure | ' | ' | ' |
Total capital expenditures | 6,055 | 3,920 | ' |
Hotel properties | ' | ' | ' |
Segment disclosure | ' | ' | ' |
Total capital expenditures | 485 | 470 | ' |
Multi-family properties | ' | ' | ' |
Segment disclosure | ' | ' | ' |
Total capital expenditures | 210 | 519 | ' |
Reportable segments | Office properties | ' | ' | ' |
Segment disclosure | ' | ' | ' |
Total assets | 1,474,971 | ' | 1,481,757 |
Reportable segments | Hotel properties | ' | ' | ' |
Segment disclosure | ' | ' | ' |
Total assets | 175,201 | ' | 174,263 |
Reportable segments | Multi-family properties | ' | ' | ' |
Segment disclosure | ' | ' | ' |
Total assets | 170,723 | ' | 173,985 |
Reportable segments | Lending division | ' | ' | ' |
Segment disclosure | ' | ' | ' |
Total assets | 223,954 | ' | ' |
Non-segment | ' | ' | ' |
Segment disclosure | ' | ' | ' |
Total assets | $6,379 | ' | $4,472 |
SUBSEQUENT_EVENTS_Details
SUBSEQUENT EVENTS (Details) (USD $) | 0 Months Ended | 3 Months Ended | 0 Months Ended | ||
Apr. 28, 2014 | Mar. 31, 2014 | Dec. 31, 2013 | Apr. 30, 2014 | Apr. 28, 2014 | |
Subsequent event | Subsequent event | ||||
sqft | PMC | ||||
Subsequent events | ' | ' | ' | ' | ' |
Fee-simple interest acquired (as a percent) | ' | ' | ' | 100.00% | ' |
Rentable space (in square feet ) | ' | ' | ' | 143,000 | ' |
Common shares authorized before amendment | ' | ' | ' | ' | 100,000,000 |
Common shares authorized | ' | 100,000,000 | 100,000,000 | ' | 1,000,000,000 |
Number of shares to be issued on conversion of each preferred share | ' | ' | ' | ' | 7 |
Number of shares to be issued on conversion of preferred shares | ' | ' | ' | ' | 455,199,997 |
Dividend amount | $1,964,000 | $2,621,000 | ' | ' | $1,964,000 |
Reverse stock split ratio | ' | ' | ' | ' | 0.2 |