UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549  

 

FORM 8-K  

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of

The Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):

August 5, 2014 

 

REXFORD INDUSTRIAL REALTY, INC.

(Exact name of registrant as specified in its charter)

 

 

Maryland

 

001-36008

 

46-2024407

(State or other jurisdiction of

incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

 

 

 

11620 Wilshire Boulevard, Suite 1000, Los Angeles, California

 

90025

(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (310) 966-1680

 

N/A

(Former name or former address, if changed since last report.)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instructions A.2.):

 

o

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

 

 

 


 

ITEM 8.01 OTHER EVENTS

On January 22, 2014, Rexford Industrial Realty, Inc. (the “Company”), through its operating partnership, Rexford Industrial Realty, L.P. (the “Operating Partnership”), acquired the property located at 14723-14825 Oxnard Street (“Oxnard”) located in Van Nuys, California from an unaffiliated third-party seller for a purchase price of $8.875 million using proceeds from our revolving credit facility.  The property consists of six multi-tenant buildings totaling 78,000 rentable square feet situated on 3.25 acres of land.  

On February 12, 2014, the Company, through its Operating Partnership, acquired the property located at 845, 855 and 865 Milliken Avenue and 4317 and 4319 Santa Ana Street (“Ontario”) located in Ontario, California from an unaffiliated third-party seller for a purchase price of $8.55 million as part of a 1031 exchange using proceeds from the disposition of the property located at 1335 Park Center Drive.  The property consists of a five-building multi-tenant industrial business park totaling 113,612 square feet situated on 5.74 acres of land.

 On June 24, 2014, the Company, through its Operating Partnership, acquired the property located at 4051 Santa Ana Street and 701 Dupont Avenue (“Dupont”) located in Ontario, California from an unaffiliated third-party seller for a purchase price of $10.2 million using proceeds from our revolving credit facility.  The property consists of a two-building multi-tenant industrial business park totaling 111,890 square feet situated on 5.7 acres of land.

On July 24, 2014, the Company, through its Operating Partnership, acquired the Chatsworth Industrial Park located at 21019-21051 Osborne Street, 9035 Independence Avenue and 21026-21040 Nordhoff Street (“Chatsworth”) in Chatsworth, CA for a contract price of $16.8 million using funds from our revolving credit facility.  The property consists of seven buildings totaling 153,212 square feet situated on 7.4 acres of land.

Set forth in Item 9.01 are financial statements prepared pursuant to Rule 3-14 of Regulation S-X relating to the acquisition of each of Oxnard, Ontario, Dupont and Chatsworth, each of which individually is not considered significant within the meaning of Rule 3-14.

 

ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS

 

 

 

 

(a)

Financial Statements of Properties Acquired

 

 

 

14723-14825 Oxnard Street:

 

 

 

 

Report of Independent Auditors

 

 

 

 

Statements of Revenues and Certain Expenses for year ended December 31, 2013

 

 

 

 

Notes to the Statements of Revenues and Certain Expenses

 

 

 

 

 

 

 

 

845,855, 865 Milliken Avenue and 4317, 4319 Santa Ana Street:

 

 

 

 

Report of Independent Auditors

 

 

 

 

Statements of Revenues and Certain Expenses for the year ended December 31, 2013

 

 

 

 

Notes to the Statements of Revenues and Certain Expenses

 

 

 

 

 

 

 

 

4051 Santa Ana Street and 701 Dupont Avenue:

 

 

 

 

Report of Independent Auditors

 

 

 

 

Statements of Revenues and Certain Expenses for the three months ended March 31, 2014 (unaudited) and the year ended December 31, 2013

 

 

 

 

Notes to the Statements of Revenues and Certain Expenses

 

 

 


 

 

 

 

 

 

 

Chatsworth Industrial Park:

 

 

 

 

Report of Independent Auditors

 

 

 

 

Statements of Revenues and Certain Expenses for the three months ended March 31, 2014 (unaudited) and the year ended December 31, 2013

 

 

 

 

Notes to the Statements of Revenues and Certain Expenses

 

 

 

(b)

Pro Forma Financial Information

 

 

 

 

Unaudited Pro Forma Condensed Consolidated Balance Sheet as of March 31, 2014

 

 

 

 

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the three months ended March 31, 2014

 

 

 

 

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the year ended December 31, 2013

 

 

 

 

Notes to the Unaudited Condensed Consolidated Financial Statements

 

 

(c)

Exhibits

 

 

 

99.1

Financial statements and pro forma financial information reference above in paragraphs (a) and (b) of this Item 9.01

 

 

 

 

 

 

 

 


 


 

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto authorized.

 

 

 

 

Rexford Industrial Realty, Inc.

 

 

August 5, 2014

/s/ MICHAEL S. FRANKEL

 

Michael S. Frankel
Co-Chief Executive Officer
(Principal Executive Officer)

 

 

 

Rexford Industrial Realty, Inc.

 

 

August 5, 2014

/s/ HOWARD SCHWIMMER

 

Howard Schwimmer
Co-Chief Executive Officer
(Principal Executive Officer)

 

 

Exhibit 99.1

Table of Contents

 

 

 

 

 

14723-14825 Oxnard Street:

 

 

 

Report of Independent Auditors

 

2

 

Statements of Revenues and Certain Expenses for the three months ended March 31, 2014 (unaudited) and the year ended December 31, 2013

 

3

 

Notes to the Statements of Revenues and Certain Expenses

 

4

 

 

 

 

845,855, 865 Milliken Avenue and 4317, 4319 Santa Ana Street:

 

 

 

Report of Independent Auditors

 

6

 

Statements of Revenues and Certain Expenses for the three months ended March 31, 2014 (unaudited) and the year ended December 31, 2013

 

7

 

Notes to the Statements of Revenues and Certain Expenses

 

8

 

 

 

 

4051 Santa Ana Street and 701 Dupont Avenue:

 

 

 

Report of Independent Auditors

 

10

 

Statements of Revenues and Certain Expenses for the three months ended March 31, 2014 (unaudited) and the year ended December 31, 2013

 

11

 

Notes to the Statements of Revenues and Certain Expenses

 

12

 

 

 

 

Chatsworth Industrial Park:

 

 

 

Report of Independent Auditors

 

14

 

Statements of Revenues and Certain Expenses for the three months ended March 31, 2014 (unaudited) and the year ended December 31, 2013

 

15

 

Notes to the Statements of Revenues and Certain Expenses

 

16

.,,

Rexford Industrial Realty, Inc.:

 

 

Pro Forma Financial Statements (unaudited):

 

 

 

Unaudited Pro Forma Condensed Consolidated Balance Sheet as of March 31, 2014

 

19

 

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the three months ended March 31, 2014

 

20

 

Unaudited Pro Forma Condensed Consolidated Statement of Operations for the year ended December 31, 2013

 

21

 

Notes to the Unaudited Condensed Consolidated Financial Statements

 

22

 

 

 

 

 

 

 

 


 

Report of Independent Auditors

The Board of Directors and Stockholders of Rexford Industrial Realty, Inc.

We have audited the accompanying statement of revenues and certain expenses (“the financial statement”) of the 14723-14825 Oxnard Street property (“the Property”) for the year ended December 31, 2013, and the related notes to the financial statement.

Management’s Responsibility for the Financial Statement

Management is responsible for the preparation and fair presentation of the financial statement in conformity with U.S. generally accepted accounting principles; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of the financial statement that are free of material misstatement, whether due to fraud or error.

Auditor’s Responsibility

Our responsibility is to express an opinion on the financial statement based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statement is free of material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statement. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statement, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates, made by management, as well as evaluating the overall presentation of the financial statement.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the statement of revenues and certain expenses referred to above presents fairly, in all material respects, the revenues and certain expenses as described in Note 1 of the Property’s financial statement for the year ended December 31, 2013, in conformity with U.S. generally accepted accounting principles.

Basis of Accounting

As described in Note 1 to the financial statement, the statement of revenues and certain expenses was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission, and is not intended to be a complete presentation of the Property’s revenues and expenses. Our opinion is not modified with respect to this matter.

/s/ Ernst & Young LLP

Los Angeles, California

August 4, 2014

 

2

 


14723-14825 OXNARD STREET

STATEMENT OF REVENUES AND CERTAIN EXPENSES

YEAR ENDED DECEMBER 31, 2013

(in thousands)

 

 

 

Year Ended

December 31, 2013

 

RENTAL REVENUES

 

 

 

 

Rental revenues

 

$

842

 

TOTAL RENTAL REVENUES

 

 

842

 

CERTAIN OPERATING EXPENSES

 

 

 

 

Property expenses

 

 

162

 

TOTAL OPERATING EXPENSES

 

 

162

 

REVENUES IN EXCESS OF CERTAIN OPERATING EXPENSES

 

$

680

 

 

 

 

3

 


14723-14825 OXNARD STREET

NOTES TO THE STATEMENT OF REVENUES AND CERTAIN EXPENSES

 

 

1.

BACKGROUND AND BASIS OF PRESENTATION

The accompanying statement of revenues and certain expenses present the results of operations of the industrial property complex located at 14723-14825 Oxnard Street (the “Property”) for the year ended December 31, 2013.  The Property, which is located in Van Nuys, California, consists of six multi-tenant industrial buildings totaling 78,000 rentable square feet (unaudited) situated on 3.25 acres (unaudited) of land.  The Property was acquired by Rexford Industrial Realty, Inc., through its operating partnership, Rexford Industrial Realty, L.P. from a third-party seller on January 22, 2014 for approximately $8.875 million.

  

The accompanying statement of revenues and certain expenses has been prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended. Accordingly, the statement is not representative of the actual operations for the period presented as revenues and certain operating expenses, which may not be directly attributable to the revenues and expenses expected to be incurred through the future operations of the Property, have been excluded. Such items include depreciation, amortization, interest expense, interest income, management fee expense, and amortization of above and below market leases.

 

2. SIGNIFICANT ACCOUNTING POLICES

 

Revenue Recognition

The Property recognizes rental revenue from tenants on a straight-line basis over the lease term when collectability is reasonably assured and the tenant has taken possession or controls the physical use of the leased asset.  

Use of Estimates

A number of estimates and assumptions have been made relating to the reporting and disclosure of revenues and certain expenses during the reporting period to prepare the statement of revenues and certain expenses in conformity with U.S. generally accepted accounting principles. Actual results could differ from those estimates.

 

3.MINIMUM FUTURE LEASE RENTALS

There are various lease agreements in place with tenants to lease space at the Property. As of  December 31, 2013, the minimum future cash rents receivable under non-cancelable operating leases and month-to-month agreements in each of the next five years and thereafter are as follows (in thousands):

 

Years Ending December 31

 

 

 

 

2014

 

$

891

 

2015

 

 

169

 

2016

 

 

151

 

2017

 

 

74

 

2018

 

 

-

 

Thereafter

 

 

-

 

Total

 

$

1,285

 

 

4

 


14723-14825 OXNARD STREET

NOTES TO THE STATEMENT OF REVENUES AND CERTAIN EXPENSES

 

 

 

4.      TENANT CONCENTRATIONS

For the year ended December 31, 2013, no single tenant individually represented 10% or more of the Property’s total rental revenue.

5.       COMMITMENTS AND CONTINGENCIES

The Property is subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance and the ultimate settlement of these actions will not have a material adverse effect on the Property’s results of operations.

6.       SUBSEQUENT EVENTS

Subsequent events were evaluated through August 4, 2014, the date the financial statements were available to be issued.

5

 


 

Report of Independent Auditors

The Board of Directors and Stockholders of Rexford Industrial Realty, Inc.

We have audited the accompanying statement of revenues and certain expenses (“the financial statement”) of the 845, 855, 865 Milliken Avenue and 4317 and 4319 Santa Ana Street property (“the Property”) for the year ended December 31, 2013, and the related notes to the financial statement.

Management’s Responsibility for the Financial Statement

Management is responsible for the preparation and fair presentation of the financial statement in conformity with U.S. generally accepted accounting principles; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of the financial statement that are free of material misstatement, whether due to fraud or error.

Auditor’s Responsibility

Our responsibility is to express an opinion on the financial statement based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statement is free of material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statement. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statement, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates, made by management, as well as evaluating the overall presentation of the financial statement.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the statement of revenues and certain expenses referred to above presents fairly, in all material respects, the revenues and certain expenses as described in Note 1 of the Property’s financial statement for the year ended December 31, 2013, in conformity with U.S. generally accepted accounting principles.

Basis of Accounting

As described in Note 1 to the financial statement, the statement of revenues and certain expenses was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission, and is not intended to be a complete presentation of the Property’s revenues and expenses. Our opinion is not modified with respect to this matter.

/s/ Ernst & Young LLP

Los Angeles, California

August 4, 2014

 

6

 


845, 855, 865 MILLIKEN AVENUE AND 4317, 4319 SANTA ANA STREET

STATEMENT OF REVENUES AND CERTAIN EXPENSES

YEAR ENDED DECEMBER 31, 2013

(in thousands)

 

 

 

 

 

Year Ended

December 31, 2013

 

RENTAL REVENUES

 

 

 

 

Rental revenues

 

$

607

 

Tenant reimbursements

 

 

66

 

TOTAL RENTAL REVENUES

 

 

673

 

CERTAIN OPERATING EXPENSES

 

 

 

 

Property expenses

 

 

262

 

TOTAL OPERATING EXPENSES

 

 

262

 

REVENUES IN EXCESS OF CERTAIN OPERATING EXPENSES

 

$

411

 

 

 

7

 


845, 855, 865 MILLIKEN AVENUE AND 4317, 4319 SANTA ANA STREET

NOTES TO THE STATEMENT OF REVENUES AND CERTAIN EXPENSES

 

 

1.

BACKGROUND AND BASIS OF PRESENTATION

The accompanying statement of revenues and certain expenses present the results of operations of the industrial property located at 845, 855, 865 Milliken Avenue and 4317 and 4319 Santa Ana Street in Ontario, California (the “Property”) for the year ended December 31, 2013.  The Property consists of five multi-tenant buildings with 113,612 rentable square feet (unaudited) situated on 5.74 acres (unaudited) of land.  The Property was acquired by Rexford Industrial Realty, Inc., through its operating partnership, Rexford Industrial Realty, L.P. from a third-party seller on February 12, 2014 for approximately $8.55 million.

  

The accompanying statement of revenues and certain expenses has been prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended. Accordingly, the statement is not representative of the actual operations for the period presented as revenues and certain operating expenses, which may not be directly attributable to the revenues and expenses expected to be incurred through the future operations of the Property, have been excluded. Such items include depreciation, amortization, interest expense, interest income, management fee expense, and amortization of above and below market leases.

 

2. SIGNIFICANT ACCOUNTING POLICES

 

Revenue Recognition

The Property recognizes rental revenue from tenants on a straight-line basis over the lease term when collectability is reasonably assured and the tenant has taken possession or controls the physical use of the leased asset.  

Tenant reimbursements related to reimbursement of real estate taxes, insurance, repairs and maintenance, and other operating expenses are recognized as revenue in the period the applicable expenses are incurred. The reimbursements are recognized and presented gross, as the Property is generally the primary obligor with respect to purchasing goods and services from third-party suppliers, has discretion in selecting the supplier and bears the associated credit risk.

Use of Estimates

A number of estimates and assumptions have been made relating to the reporting and disclosure of revenues and certain expenses during the reporting period to prepare the statement of revenues and certain expenses in conformity with U.S. generally accepted accounting principles. Actual results could differ from those estimates.

3.MINIMUM FUTURE LEASE RENTALS

There are various lease agreements in place with tenants to lease space at the Property. As of December 31, 2013, the minimum future cash rents receivable under non-cancelable operating leases agreements in each of the next five years and thereafter are as follows (in thousands):

 

 

 

8

 


845, 855, 865 MILLIKEN AVENUE AND 4317, 4319 SANTA ANA STREET

NOTES TO THE STATEMENT OF REVENUES AND CERTAIN EXPENSES

 

 

Years Ending December 31

 

 

 

 

2014

 

$

490

 

2015

 

 

378

 

2016

 

 

268

 

2017

 

 

180

 

2018

 

 

132

 

Thereafter

 

 

6

 

Total

 

$

1,454

 

 

Leases generally require reimbursement of the tenant's proportional share of common area, real estate taxes and other operating expenses, which are excluded from the amounts above.

4.      TENANT CONCENTRATIONS

For the year ended December 31, 2013, two tenants represented 40.0% of the Property’s total rental revenue.

5.       COMMITMENTS AND CONTINGENCIES

The Property is subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance and the ultimate settlement of these actions will not have a material adverse effect on the Property’s results of operations.

6.       SUBSEQUENT EVENTS

Subsequent events were evaluated through August 4, 2014, the date the financial statements were available to be issued.

9

 


 

 

Report of Independent Auditors

The Board of Directors and Stockholders of Rexford Industrial Realty, Inc.

We have audited the accompanying statement of revenues and certain expenses (“the financial statement”) of the 4051 Santa Ana Street and 710 Dupont Avenue property (“the Property”) for the year ended December 31, 2013, and the related notes to the financial statement.

Management’s Responsibility for the Financial Statement

Management is responsible for the preparation and fair presentation of the financial statement in conformity with U.S. generally accepted accounting principles; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of the financial statement that are free of material misstatement, whether due to fraud or error.

Auditor’s Responsibility

Our responsibility is to express an opinion on the financial statement based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statement is free of material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statement. The procedaures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statement, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates, made by management, as well as evaluating the overall presentation of the financial statement.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the statement of revenues and certain expenses referred to above presents fairly, in all material respects, the revenues and certain expenses as described in Note 1 of the Property’s financial statement for the year ended December 31, 2013, in conformity with U.S. generally accepted accounting principles.

Basis of Accounting

As described in Note 1 to the financial statement, the statement of revenues and certain expenses was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission, and is not intended to be a complete presentation of the Property’s revenues and expenses. Our opinion is not modified with respect to this matter.

/s/ Ernst & Young LLP

Los Angeles, California

August 4, 2014

 

10

 


4051 SANTA ANA STREET AND 710 DUPONT AVENUE

STATEMENTS OF REVENUES AND CERTAIN EXPENSES

THREE-MONTHS ENDED MARCH 31, 2014 (UNAUDITED) AND YEAR ENDED DECEMBER 31, 2013

(in thousands)

 

 

 

 

Three Months Ended

March 31, 2014

(unaudited)

 

 

Year Ended

December 31, 2013

 

RENTAL REVENUES

 

 

 

 

 

 

 

 

Rental revenues

 

$

134

 

 

$

477

 

Tenant reimbursements

 

 

4

 

 

 

5

 

TOTAL RENTAL REVENUES

 

 

138

 

 

 

482

 

CERTAIN OPERATING EXPENSES

 

 

 

 

 

 

 

 

Property expenses

 

 

41

 

 

 

170

 

TOTAL OPERATING EXPENSES

 

 

41

 

 

 

170

 

REVENUES IN EXCESS OF CERTAIN OPERATING EXPENSES

 

$

97

 

 

$

312

 

 

 

 

 

 

11

 


4051 SANTA ANA STREET AND 710 DUPONT AVENUE

NOTES TO THE STATEMENT OF REVENUES AND CERTAIN EXPENSES

 

 

1.

BACKGROUND AND BASIS OF PRESENTATION

The accompanying statements of revenues and certain expenses present the results of operations of the industrial property located at 4051 Santa Ana Street and 710 Dupont Avenue (the “Property”) for the three months ended March 31, 2014 (unaudited) and the year ended December 31, 2013.  The Property, which is located in Ontario, California, consists of two multi-tenant buildings with 111,890 rentable square feet (unaudited) situated on 5.7 acres (unaudited) of land.  The Property was acquired by Rexford Industrial Realty, Inc., through its operating partnership, Rexford Industrial Realty, L.P. from a third-party seller on June 24, 2014 for approximately $10.2 million.

  

The accompanying statements of revenues and certain expenses has been prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended. Accordingly, the statements are not representative of the actual operations for the periods presented as revenues and certain operating expenses, which may not be directly attributable to the revenues and expenses expected to be incurred through the future operations of the Property, have been excluded. Such items include depreciation, amortization, interest expense, interest income, management fee expense, and amortization of above and below market leases.

Unaudited Interim Financial Information

The accompanying interim unaudited statement of revenues and certain expenses for the three-months ended March 31, 2014 has been prepared by the Property’s management pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosure normally included in the financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) may have been condensed or omitted pursuant to such rules and regulations, although management believes that the disclosures are adequate to make the presentation not misleading. The unaudited statement of revenues and certain expenses for the three-months ended March 31, 2014, include, in the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary to present fairly the financial information set forth therein. The results of operations for the interim periods ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ended December 31, 2014.

 

 

2. SIGNIFICANT ACCOUNTING POLICES

 

Revenue Recognition

The Property recognizes rental revenue from tenants on a straight-line basis over the lease term when collectability is reasonably assured and the tenant has taken possession or controls the physical use of the leased asset.  

Tenant reimbursements related to reimbursement of real estate taxes, insurance, repairs and maintenance, and other operating expenses are recognized as revenue in the period the applicable expenses are incurred. The reimbursements are recognized and presented gross, as the Property is generally the primary obligor with respect to purchasing goods and services from third-party suppliers, has discretion in selecting the supplier and bears the associated credit risk.

 

12

 


4051 SANTA ANA STREET AND 710 DUPONT AVENUE

NOTES TO THE STATEMENT OF REVENUES AND CERTAIN EXPENSES

 

 

Use of Estimates

A number of estimates and assumptions have been made relating to the reporting and disclosure of revenues and certain expenses during the reporting period to prepare the statement of revenues and certain expenses in conformity with U.S. generally accepted accounting principles. Actual results could differ from those estimates.

 

3.MINIMUM FUTURE LEASE RENTALS

There are various lease agreements in place with tenants to lease space at the Property. As of March 31, 2014, the minimum future cash rents receivable under non-cancelable operating leases agreements in each of the next five years and thereafter are as follows (unaudited and in thousands):

 

April 1, 2014 to December 31, 2014

 

$

475

 

2015

 

 

648

 

2016

 

 

293

 

2017

 

 

97

 

2018

 

 

82

 

Thereafter

 

 

-

 

Total

 

$

1,595

 

 

Leases generally require reimbursement of the tenant's proportional share of common area, real estate taxes and other operating expenses, which are excluded from the amounts above.

4.      TENANT CONCENTRATIONS

For the three months ended March 31, 2014 and the year ended December 31, 2013, two of five total tenants represented 61.0% (unaudited) and 74.2%, respectively, of the Property’s rental revenue.

5.       COMMITMENTS AND CONTINGENCIES

The Property is subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance and the ultimate settlement of these actions will not have a material adverse effect on the Property’s results of operations.

6.       SUBSEQUENT EVENTS

Subsequent events were evaluated through August 4, 2014, the date the financial statements were available to be issued.

13

 


 

 

Report of Independent Auditors

 

The Board of Directors and Stockholders of Rexford Industrial Realty, Inc.

 

We have audited the accompanying statement of revenues and certain expenses (“the financial statement”) of the Chatsworth Industrial Park property (“the Property”) for the year ended December 31, 2013, and the related notes to the financial statement.

 

Management’s Responsibility for the Financial Statement

 

Management is responsible for the preparation and fair presentation of the financial statement in conformity with U.S. generally accepted accounting principles; this includes the design, implementation and maintenance of internal control relevant to the preparation and fair presentation of the financial statement that are free of material misstatement, whether due to fraud or error.

 

Auditor’s Responsibility

 

Our responsibility is to express an opinion on the financial statement based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statement is free of material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statement. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statement, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statement in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates, made by management, as well as evaluating the overall presentation of the financial statement.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

 

In our opinion, the statement of revenues and certain expenses referred to above presents fairly, in all material respects, the revenues and certain expenses as described in Note 1 of the Property’s financial statement for the year ended December 31, 2013, in conformity with U.S. generally accepted accounting principles.

 

Basis of Accounting

 

As described in Note 1 to the financial statement, the statement of revenues and certain expenses was prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission, and is not intended to be a complete presentation of the Property’s revenues and expenses. Our opinion is not modified with respect to this matter.

 

/s/ Ernst & Young LLP

 

Los Angeles, California

August 4, 2014

 

14

 


CHATSWORTH INDUSTRIAL PARK

STATEMENTS OF REVENUES AND CERTAIN EXPENSES

THREE-MONTHS ENDED MARCH 31, 2014 (UNAUDITED) AND YEAR ENDED DECEMBER 31, 2013

(in thousands)

 

 

 

 

 

Three Months Ended

March 31, 2014

(Unaudited)

 

 

Year Ended

December 31, 2013

 

RENTAL REVENUES

 

 

 

 

 

 

 

 

Rental revenues

 

$

266

 

 

$

1,078

 

Tenant reimbursements

 

 

44

 

 

 

155

 

TOTAL RENTAL REVENUES

 

 

310

 

 

 

1,233

 

CERTAIN OPERATING EXPENSES

 

 

 

 

 

 

 

 

Property expenses

 

 

52

 

 

 

239

 

TOTAL OPERATING EXPENSES

 

 

52

 

 

 

239

 

REVENUES IN EXCESS OF CERTAIN OPERATING EXPENSES

 

$

258

 

 

$

994

 

 

 

 

 

15

 


CHATSWORTH INDUSTRIAL PARK

NOTES TO THE STATEMENTS OF REVENUES AND CERTAIN EXPENSES

 

 

 

1.

BACKGROUND AND BASIS OF PRESENTATION

The accompanying statements of revenues and certain expenses present the results of operations of Chatsworth Industrial Park (the “Property”) for the three months ended March 31, 2014 (unaudited) and the year ended December 31, 2013.  The Property which is located at 21026-21040 Nordhoff Street, 9035 Independence Avenue, and 21019, 21021, 21025, 21029, 21045-21051 Osborne Street in Chatsworth, CA consists of seven single- and multi-tenant buildings with 153,212 rentable square feet (unaudited).  The Property was acquired by Rexford Industrial Realty, Inc., through its operating partnership, Rexford Industrial Realty, L.P. from a third-party seller on July 24, 2014 for approximately $16.8 million.

  

The accompanying statements of revenues and certain expenses has been prepared for the purpose of complying with Rule 3-14 of Regulation S-X promulgated under the Securities Act of 1933, as amended. Accordingly, the statements are not representative of the actual operations for the periods presented as revenues and certain operating expenses, which may not be directly attributable to the revenues and expenses expected to be incurred through the future operations of the Property, have been excluded. Such items include depreciation, amortization, interest expense, interest income, management fee expense, and amortization of above and below market leases.

Unaudited Interim Financial Information

 

The accompanying interim unaudited statement of revenues and certain expenses for the three-months ended March 31, 2014 has been prepared by the Property’s management pursuant to the rules and regulations of the Securities and Exchange Commission. Certain information and footnote disclosure normally included in the financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) may have been condensed or omitted pursuant to such rules and regulations, although management believes that the disclosures are adequate to make the presentation not misleading. The unaudited statement of revenues and certain expenses for the three-months ended March 31, 2014, include, in the opinion of management, all adjustments, consisting of normal recurring adjustments, necessary to present fairly the financial information set forth therein. The results of operations for the interim periods ended March 31, 2014 are not necessarily indicative of the results that may be expected for the year ended December 31, 2014.

 

2. SIGNIFICANT ACCOUNTING POLICES

 

Revenue Recognition

The Property recognizes rental revenue from tenants on a straight-line basis over the lease term when collectability is reasonably assured and the tenant has taken possession or controls the physical use of the leased asset.  

Tenant reimbursements related to reimbursement of real estate taxes, insurance, repairs and maintenance, and other operating expenses are recognized as revenue in the period the applicable expenses are incurred. The reimbursements are recognized and presented gross, as the Property is generally the primary obligor with respect to purchasing goods and services from third-party suppliers, has discretion in selecting the supplier and bears the associated credit risk.

 

16

 


CHATSWORTH INDUSTRIAL PARK

NOTES TO THE STATEMENTS OF REVENUES AND CERTAIN EXPENSES

 

 

 

Use of Estimates

A number of estimates and assumptions have been made relating to the reporting and disclosure of revenues and certain expenses during the reporting periods to prepare the statements of revenues and certain expenses in conformity with U.S. generally accepted accounting principles. Actual results could differ from those estimates.

 

3.MINIMUM FUTURE LEASE RENTALS

There are various lease agreements in place with tenants to lease space at the Property. As of March 31, 2014, the minimum future cash rents receivable under non-cancelable operating leases and month-to-month agreements in each of the next five years and thereafter are as follows (unaudited and in thousands):

 

April 1, 2014 to December 31, 2014

 

$

764

 

2015

 

 

625

 

2016

 

 

396

 

2017

 

 

142

 

2018

 

 

49

 

Thereafter

 

 

-

 

Total

 

$

1,976

 

 

Leases generally require reimbursement of the tenant's proportional share of common area, real estate taxes and other operating expenses, which are excluded from the amounts above.

4.      TENANT CONCENTRATIONS

For the three months ended March 31, 2014 and the year ended December 31, 2013, one tenant represented 24.7% (unaudited) and 24.9%, respectively, of the Property’s total rental revenue.

5.       COMMITMENTS AND CONTINGENCIES

The Property is subject to various legal proceedings and claims that arise in the ordinary course of business. These matters are generally covered by insurance and the ultimate settlement of these actions will not have a material adverse effect on the Property’s results of operations.

6.       SUBSEQUENT EVENTS

Subsequent events were evaluated through August 4, 2014, the date the financial statements were available to be issued.

 

17

 


REXFORD INDUSTRIAL REALTY, INC.

UNAUDITED PRO FORMA FINANCIAL INFORMATION

 

 

 

The unaudited pro forma condensed consolidated balance sheet as of March 31, 2014 is based on Rexford Industrial Realty, Inc.’s (the “Company”) historical consolidated balance sheet and reflects the subsequent acquisition of (i) a nine property industrial portfolio from a single-seller (the “Portfolio”), (ii) 4051 Santa Ana Street and 701 Dupont Avenue (“Dupont”) and (iii) Chatsworth Industrial Park (“Chatsworth”) and the related borrowings on the revolving credit facility and the term loan as if such transactions had occurred on March 31, 2014.

  The unaudited pro forma condensed consolidated statements of operations for the three months ended March 31, 2014 and the year ended December 31, 2013 are based on the Company’s and to the extent applicable, its Predecessor’s, historical statements of operations and have been prepared to reflect the incremental effect of the Company’s initial public offering on July 24, 2013, the Company’s acquisition of the Portfolio, and the Company’s acquisition of the following properties: Dupont, Chatsworth, 845, 855 and 865 Milliken Avenue and 4317 and 4319 Santa Ana Street (“Ontario”), and 14723-14825 Oxnard Street (“Oxnard”) (collectively the “Other Properties”), as if such transactions had occurred on January 1, 2013.  

The unaudited pro forma financial information is not necessarily indicative of what the Company’s results of operations or financial condition would have been assuming the Company’s initial public offering and acquisitions of the Portfolio and the Other Properties had occurred at the beginning of the periods presented, nor is it indicative of the Company’s results of operations or financial condition for future periods. In management’s opinion, all adjustments necessary to reflect the effects of these transactions have been made. The unaudited pro forma condensed consolidated financial information and accompanying notes should be read in conjunction with the Company’s financial statements included on Form 10-K for the year ended December 31, 2013 and Quarterly Report on Form 10-Q for the three months ended March 31, 2014.

16

 


REXFORD INDUSTRIAL REALTY, INC.

PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET

As of March 31, 2014

(in thousands – except share and per share data)

(Unaudited)

 

 

 

 

Rexford Industrial Realty, Inc. (A)

 

 

Acquisition of Portfolio (B)

 

 

Pro Forma Rexford Industrial Realty, Inc. Before Other Acquisitions

 

 

Other Acquisitions (C)

 

 

Pro Forma Rexford Industrial Realty, Inc.

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

  Investments in real estate, net

 

$

512,573

 

 

$

82,173

 

 

$

594,746

 

 

$

26,157

 

 

$

620,903

 

Cash and cash equivalents

 

 

6,344

 

 

 

(841

)

 

 

5,503

 

 

 

(13

)

 

 

5,490

 

Restricted cash

 

 

352

 

 

 

-

 

 

 

352

 

 

 

-

 

 

 

352

 

Notes receivable

 

 

13,135

 

 

 

-

 

 

 

13,135

 

 

 

-

 

 

 

13,135

 

Rents and other receivables, net

 

 

1,254

 

 

 

-

 

 

 

1,254

 

 

 

-

 

 

 

1,254

 

Deferred rent receivable, net

 

 

3,817

 

 

 

-

 

 

 

3,817

 

 

 

-

 

 

 

3,817

 

Deferred leasing costs, net

 

 

2,303

 

 

 

-

 

 

 

2,303

 

 

 

-

 

 

 

2,303

 

Deferred loan costs, net

 

 

1,476

 

 

 

392

 

 

 

1,868

 

 

 

-

 

 

 

1,868

 

Acquired lease intangible assets, net

 

 

13,174

 

 

 

6,522

 

 

 

19,696

 

 

 

1,174

 

 

 

20,870

 

Acquired indefinite-lived intangible

 

 

5,271

 

 

 

-

 

 

 

5,271

 

 

 

-

 

 

 

5,271

 

Other assets

 

 

4,588

 

 

 

119

 

 

 

4,707

 

 

 

2

 

 

 

4,709

 

Acquisition related deposits

 

 

1,550

 

 

 

-

 

 

 

1,550

 

 

 

-

 

 

 

1,550

 

Investment in unconsolidated real estate entities

 

 

5,778

 

 

 

-

 

 

 

5,778

 

 

 

-

 

 

 

5,778

 

Total Assets

 

$

571,615

 

 

$

88,365

 

 

$

659,980

 

 

$

27,320

 

 

$

687,300

 

LIABILITIES & EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes payable

 

$

212,918

 

 

$

88,000

 

 

$

300,918

 

 

$

26,800

 

 

$

327,718

 

Accounts payable, accrued expenses and other liabilities

 

 

6,345

 

 

 

2

 

 

 

6,347

 

 

 

6

 

 

 

6,353

 

Dividends payable

 

 

3,066

 

 

 

-

 

 

 

3,066

 

 

 

-

 

 

 

3,066

 

Acquired lease intangible liabilities, net

 

 

1,553

 

 

 

184

 

 

 

1,737

 

 

 

331

 

 

 

2,068

 

Tenant security deposits

 

 

6,960

 

 

 

355

 

 

 

7,315

 

 

 

191

 

 

 

7,506

 

Prepaid rents

 

 

778

 

 

 

200

 

 

 

978

 

 

 

57

 

 

 

1,035

 

Total Liabilities

 

 

231,620

 

 

 

88,741

 

 

 

320,361

 

 

 

27,385

 

 

 

347,746

 

Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rexford Industrial Realty, Inc. stockholders' equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock, $0.01 par value 490,000,000 authorized and 25,551,204 and 25,559,886 outstanding at March 31, 2014 and December 31, 2013, respectively

 

 

255

 

 

 

-

 

 

 

255

 

 

 

-

 

 

 

255

 

Additional paid in capital

 

 

312,131

 

 

 

-

 

 

 

312,131

 

 

 

-

 

 

 

312,131

 

Accumulated other comprehensive income

 

 

269

 

 

 

-

 

 

 

269

 

 

 

-

 

 

 

269

 

Accumulated deficit

 

 

(7,782

)

 

 

(376

)

 

 

(8,158

)

 

 

(65

)

 

 

(8,223

)

Total stockholders' equity

 

 

304,873

 

 

 

(376

)

 

 

304,497

 

 

 

(65

)

 

 

304,432

 

Noncontrolling interests

 

 

35,122

 

 

 

-

 

 

 

35,122

 

 

 

-

 

 

 

35,122

 

Total Equity

 

 

339,995

 

 

 

(376

)

 

 

339,619

 

 

 

(65

)

 

 

339,554

 

Total Liabilities and Equity

 

$

571,615

 

 

$

88,365

 

 

$

659,980

 

 

$

27,320

 

 

$

687,300

 

 

17

 


REXFORD INDUSTRIAL REALTY, INC.

PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

For the three months ended March 31, 2014

(in thousands – except share and per share data)

(Unaudited)

 

 

 

 

Rexford Industrial Realty, Inc. (AA)

 

 

Acquisition of Portfolio (DD)

 

 

Other Adjustments

 

 

 

Pro Forma Rexford Industrial Realty, Inc. Before Other Acquisitions

 

 

Other Acquisitions (GG)

 

 

Other Adjustments

 

 

 

Pro Forma Rexford Industrial Realty, Inc.

 

RENTAL REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

11,628

 

 

$

1,235

 

 

$

-

 

 

 

$

12,863

 

 

$

436

 

 

$

-

 

 

 

$

13,299

 

Tenant reimbursements

 

 

1,511

 

 

 

370

 

 

 

-

 

 

 

 

1,881

 

 

 

48

 

 

 

-

 

 

 

 

1,929

 

Management, leasing and development services

 

 

234

 

 

 

-

 

 

 

-

 

 

 

 

234

 

 

 

-

 

 

 

-

 

 

 

 

234

 

Other income

 

 

42

 

 

 

-

 

 

 

-

 

 

 

 

42

 

 

 

-

 

 

 

-

 

 

 

 

42

 

TOTAL RENTAL REVENUES

 

 

13,415

 

 

 

1,605

 

 

 

-

 

 

 

 

15,020

 

 

 

484

 

 

 

-

 

 

 

 

15,504

 

Interest income

 

 

276

 

 

 

-

 

 

 

-

 

 

 

 

276

 

 

 

-

 

 

 

-

 

 

 

 

276

 

TOTAL REVENUES

 

 

13,691

 

 

 

1,605

 

 

 

-

 

 

 

 

15,296

 

 

 

484

 

 

 

-

 

 

 

 

15,780

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property expenses

 

 

4,134

 

 

 

410

 

 

 

75

 

(EE)

 

 

4,619

 

 

 

93

 

 

 

116

 

(EE)

 

 

4,828

 

General and administrative

 

 

2,605

 

 

 

-

 

 

 

-

 

 

 

 

2,605

 

 

 

-

 

 

 

-

 

 

 

 

2,605

 

Depreciation and amortization

 

 

6,130

 

 

 

1,125

 

 

 

-

 

 

 

 

7,255

 

 

 

282

 

 

 

-

 

 

 

 

7,537

 

TOTAL OPERATING EXPENSES

 

 

12,869

 

 

 

1,535

 

 

 

75

 

 

 

 

14,479

 

 

 

375

 

 

 

116

 

 

 

 

14,970

 

OTHER (INCOME) EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition expenses

 

 

333

 

 

 

-

 

 

 

-

 

 

 

 

333

 

 

 

-

 

 

 

-

 

 

 

 

333

 

Interest expense

 

 

1,251

 

 

 

-

 

 

 

383

 

(FF)

 

 

1,634

 

 

 

-

 

 

 

93

 

(II)

 

 

1,727

 

TOTAL OTHER EXPENSE

 

 

1,584

 

 

 

-

 

 

 

383

 

 

 

 

1,967

 

 

 

-

 

 

 

93

 

 

 

 

2,060

 

TOTAL EXPENSES

 

 

14,453

 

 

 

1,535

 

 

 

458

 

 

 

 

16,446

 

 

 

375

 

 

 

209

 

 

 

 

17,030

 

Equity in income (loss) from unconsolidated real estate entities

 

 

45

 

 

 

-

 

 

 

-

 

 

 

 

45

 

 

 

-

 

 

 

-

 

 

 

 

45

 

Gain from early repayment of note receivable

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

Loss on extinguishment of debt

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

-

 

NET (LOSS) INCOME FROM CONTINUING OPERATIONS

 

 

(717

)

 

 

70

 

 

 

(458

)

 

 

 

(1,105

)

 

 

109

 

 

 

(209

)

 

 

 

(1,205

)

Net loss from continuing operations attributable to noncontrolling interests

 

 

-

 

 

 

-

 

 

 

117

 

(JJ)

 

 

117

 

 

 

-

 

 

 

11

 

(JJ)

 

 

128

 

NET (LOSS) INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO REXFORD INDUSTRIAL REALTY, INC. STOCKHOLDERS

 

$

(717

)

 

$

70

 

 

$

(341

)

 

 

$

(988

)

 

$

109

 

 

$

(198

)

 

 

$

(1,077

)

Loss from continuing operations attributable to common stockholders per share - basic and diluted

 

$

(0.03

)

 

 

 

 

 

 

 

 

 

 

$

(0.04

)

 

 

 

 

 

 

 

 

 

 

$

(0.04

)

Weighted average shares of common stock outstanding - basic and diluted

 

 

25,419,418

 

 

 

 

 

 

 

 

 

 

 

 

25,419,418

 

 

 

 

 

 

 

 

 

 

 

 

25,419,418

 

 

18

 


REXFORD INDUSTRIAL REALTY, INC.

PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

For the year ended December 31, 2013

(in thousands – except share and per share data)

(Unaudited)

 

 

 

 

Rexford Industrial Realty, Inc. Predecessor (Period from 1/1/13 -7/23/13) (AA)

 

 

Rexford Industrial Realty, Inc.

(Period from 7/24/13 - 12/31/13) (AA)

 

 

Contribution of Rexford Sponsor LLC and Rexford Fund V REIT LLC (BB)

 

 

IPO Financing Transactions (CC)

 

 

Acquisition of Portfolio (DD)

 

 

Other Adjustments

 

 

 

Pro Forma Rexford Industrial Realty, Inc. before Other Acquisitions

 

 

Other Acquisitions (HH)

 

 

Other Adjustments

 

 

 

Pro Forma Rexford Industrial Realty, Inc.

 

RENTAL REVENUES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental revenues

 

$

19,206

 

 

$

18,449

 

 

$

(22

)

 

$

-

 

 

$

6,055

 

 

$

-

 

 

 

$

43,688

 

 

$

3,206

 

 

$

-

 

 

 

$

46,894

 

Tenant reimbursements

 

 

2,212

 

 

 

2,161

 

 

 

-

 

 

 

-

 

 

 

1,561

 

 

 

-

 

 

 

 

5,934

 

 

 

226

 

 

 

-

 

 

 

 

6,160

 

Management, leasing and development services

 

 

444

 

 

 

534

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

978

 

 

 

-

 

 

 

-

 

 

 

 

978

 

Other income

 

 

187

 

 

 

93

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

280

 

 

 

-

 

 

 

-

 

 

 

 

280

 

TOTAL RENTAL REVENUES

 

 

22,049

 

 

 

21,237

 

 

 

(22

)

 

 

-

 

 

 

7,616

 

 

 

-

 

 

 

 

50,880

 

 

 

3,432

 

 

 

-

 

 

 

 

54,312

 

Interest income

 

 

698

 

 

 

381

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,079

 

 

 

-

 

 

 

-

 

 

 

 

1,079

 

TOTAL REVENUES

 

 

22,747

 

 

 

21,618

 

 

 

(22

)

 

 

-

 

 

 

7,616

 

 

 

-

 

 

 

 

51,959

 

 

 

3,432

 

 

 

-

 

 

 

 

55,391

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property expenses

 

 

5,924

 

 

 

6,396

 

 

 

-

 

 

 

-

 

 

 

1,686

 

 

 

298

 

(EE)

 

 

14,304

 

 

 

833

 

 

 

261

 

(EE)

 

 

15,398

 

General and administrative

 

 

4,420

 

 

 

5,327

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

9,747

 

 

 

-

 

 

 

-

 

 

 

 

9,747

 

Depreciation and amortization

 

 

7,022

 

 

 

8,686

 

 

 

3,090

 

 

 

-

 

 

 

4,769

 

 

 

-

 

 

 

 

23,567

 

 

 

2,392

 

 

 

-

 

 

 

 

25,959

 

TOTAL OPERATING EXPENSES

 

 

17,366

 

 

 

20,409

 

 

 

3,090

 

 

 

-

 

 

 

6,455

 

 

 

298

 

 

 

 

47,618

 

 

 

3,225

 

 

 

261

 

 

 

 

51,104

 

OTHER (INCOME) EXPENSE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition expenses

 

 

724

 

 

 

540

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,264

 

 

 

-

 

 

 

-

 

 

 

 

1,264

 

Interest expense

 

 

9,395

 

 

 

1,763

 

 

 

-

 

 

 

(7,308

)

 

 

-

 

 

 

1,552

 

(FF)

 

 

5,402

 

 

 

-

 

 

 

500

 

(II)

 

 

5,902

 

Gain on mark-to-market of interest rate swaps

 

 

(49

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

(49

)

 

 

-

 

 

 

-

 

 

 

 

(49

)

TOTAL OTHER EXPENSE

 

 

10,070

 

 

 

2,303

 

 

 

-

 

 

 

(7,308

)

 

 

-

 

 

 

1,552

 

 

 

 

6,617

 

 

 

-

 

 

 

500

 

 

 

 

7,117

 

TOTAL EXPENSES

 

 

27,436

 

 

 

22,712

 

 

 

3,090

 

 

 

(7,308

)

 

 

6,455

 

 

 

1,850

 

 

 

 

54,235

 

 

 

3,225

 

 

 

761

 

 

 

 

58,221

 

Equity in income (loss) from unconsolidated real estate entities

 

 

(915

)

 

 

92

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

(823

)

 

 

-

 

 

 

-

 

 

 

 

(823

)

Gain from early repayment of note receivable

 

 

1,365

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

1,365

 

 

 

-

 

 

 

-

 

 

 

 

1,365

 

Loss on extinguishment of debt

 

 

(3,955

)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

 

(3,955

)

 

 

-

 

 

 

-

 

 

 

 

(3,955

)

NET LOSS FROM CONTINUING OPERATIONS

 

 

(8,194

)

 

 

(1,002

)

 

 

(3,112

)

 

 

7,308

 

 

 

1,161

 

 

 

(1,850

)

 

 

 

(5,689

)

 

 

207

 

 

 

(761

)

 

 

 

(6,243

)

Net loss from continuing operations attributable to noncontrolling interests

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

690

 

(JJ)

 

 

690

 

 

 

-

 

 

 

67

 

(JJ)

 

 

757

 

NET (LOSS) INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO REXFORD INDUSTRIAL REALTY, INC. STOCKHOLDERS

 

$

(8,194

)

 

$

(1,002

)

 

$

(3,112

)

 

$

7,308

 

 

$

1,161

 

 

$

(1,160

)

 

 

$

(4,999

)

 

$

207

 

 

$

(694

)

 

 

$

(5,486

)

Loss from continuing operations attributable to common stockholders per share - basic and diluted

 

 

 

 

 

$

(0.04

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(0.20

)

 

 

 

 

 

 

 

 

 

 

$

(0.22

)

Weighted average shares of common stock outstanding - basic and diluted

 

 

 

 

 

 

24,925,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

24,925,226

 

 

 

 

 

 

 

 

 

 

 

 

24,925,226

 

 

19

 


REXOFRD INDUSTRIAL REALTY, INC.

NOTES TO THE PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

 

 

1.

Balance sheet adjustments

 

(A)

Represents the unaudited historical balance sheet of Rexford Industrial Realty, Inc. (the “Company,” “we,” or “us”) as of March 31, 2014.  See the historical consolidated financial statements and notes thereto included in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2014.

 

(B)

Reflects the acquisition of the Portfolio as if it had occurred on March 31, 2014 for approximately $88.5 million.  The acquisition was funded by entering into a new $48.5 million term loan and drawing $39.5 million on the Company’s revolving credit facility.  The Company incurred $0.4 million in acquisition expenses as part of the acquisition of the Portfolio.

 

(C)

Reflects the acquisition of Dupont for $10.2 million and Chatsworth for $16.8 million from unrelated parties, as if the acquisition had occurred on March 31, 2014.  These acquisitions were primarily funded by drawing on the Company’s revolving credit facility.  Additionally, the Company incurred $65,000 in acquisition expenses as part of the acquisition of these properties.  The acquisitions of Ontario and Oxnard occurred during the quarter ended March 31, 2014 and are included in the Company’s unaudited historical balance sheet of March 31, 2014.  The following table reflects the fair value of assets and liabilities acquired for each of these properties (in thousands):

 

  

 

 

Dupont

 

 

Chatsworth

 

 

Total

 

Investments in real estate, net

 

$

9,870

 

 

$

16,287

 

 

$

26,157

 

Acquired lease intangible assets, net

 

 

524

 

 

 

650

 

 

 

1,174

 

Acquired lease intangible liabilities, net

 

 

(194

)

 

 

(137

)

 

 

(331

)

Total purchase price

 

 

10,200

 

 

 

16,800

 

 

 

27,000

 

Other assets

 

 

2

 

 

 

-

 

 

 

2

 

Accounts payable, accrued expenses and other liabilities

 

 

-

 

 

 

(6

)

 

 

(6

)

Tenant security deposits

 

 

(63

)

 

 

(128

)

 

 

(191

)

Prepaid rents

 

 

(27

)

 

 

(30

)

 

 

(57

)

Net assets acquired

 

$

10,112

 

 

$

16,636

 

 

$

26,748

 

 

 

2.

Income statement adjustments

 

(AA)

Represents the unaudited historical consolidated operations of the Company for the three months ended March 31, 2014, the historical consolidated operations of the Company for the period from July 24, 2013 through December 31, 2013, and the combined operations of Rexford Industrial Realty, Inc.’s Predecessor (the “Predecessor”) for the period from January 1, 2013 through July 23, 2013. See the historical consolidated financial statements and notes thereto included in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2014 and the Company’s Annual Report on Form 10-K for the year ended December 31, 2013.

 

(BB)

Reflects the contribution of Rexford Fund V Sponsor, LLC, Rexford Industrial Fund V REIT, LLC and their controlled subsidiaries in the formation transactions as if this had occurred on January 1, 2013. The contribution of the ownership interests in Rexford Fund V Sponsor, LLC, Rexford Industrial Fund V REIT, LLC and their controlled subsidiaries was accounted for as a business combination in accordance with ASC Section 805-10, Business Combinations, and recorded at the estimated fair value of the acquired assets and

20

 


REXOFRD INDUSTRIAL REALTY, INC.

NOTES TO THE PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

 

assumed liabilities.  Adjustments to rental revenues and depreciation and amortization represent the additional depreciation expense and amortization of intangibles as a result of the business combination.

 

(CC)

Reflects the proceeds from our initial public offering used to repay approximately $303.3 million of debt secured by the assets of the Predecessor resulting in a decrease in interest expense as if repayment had occurred on January 1, 2013.  Additionally, reflects the incremental interest from the $60.0 million term loan and the initial $7.1 million draw on our revolving credit facility made at the time of our initial public offering as if they had occurred on January 1, 2013. The calculation of interest expense relating to our $60.0 million term loan assumes an interest rate of one-month LIBOR plus the applicable LIBOR margin of 1.90%, or currently 2.06 %. The calculation of interest expense relating to our draw on our secured revolving credit facility assumes an interest rate of one-month LIBOR plus the applicable LIBOR margin of 1.55%, or currently 1.71%, and a 0.30% unused line fee.  On a pro forma basis, if LIBOR were to increase by 1/8%, interest expense would have increased by and net loss from continuing operations would have increased by $47,000 for the year ended December 31, 2013.  Conversely, if LIBOR were to decrease by 1/8%, interest expense would have decreased by and net loss from continuing operations would have decreased by $47,000 for the year ended December 31, 2013.

 

 

(DD)

The pro forma adjustments reflect the results of operations for the three months ended March 31, 2014 and the year ended December 31, 2013 for the Portfolio as if the Portfolio had been acquired on January 1, 2013.  Revenues and direct operating expenses are presented on the accrual basis of accounting.  Rental revenues include adjustments for the amortization of the net amount of above- and below-market rents.  Depreciation and amortization amounts were determined based on management’s evaluation of the estimated useful lives of the properties in the Portfolio and intangibles. In utilizing these useful lives for determining the pro forma adjustments, management considered the length of time the property had been in existence, the maintenance history as well as anticipated future maintenance, and any contractual stipulations that might limit the useful life.

 

(EE)

The pro forma adjustments reflect the incremental property tax expense from the anticipated real estate tax reassessment of the Portfolio and the Other Properties for the three months ended March 31, 2014 and the year ended December 31, 2013 as if the Portfolio and Other Properties had been acquired on January 1, 2013.

 

(FF)

Reflects the adjustment to interest expense as if the $48.5 million term loan at an interest rate of one-month LIBOR plus the applicable LIBOR margin of 1.55% and draws of $39.5 million on the Company’s revolving credit facility at an interest rate of one-month LIBOR plus the applicable LIBOR margin of 1.55% and a 0.30% unused line fee, had occurred on January 1, 2013.  On a pro forma basis, if LIBOR were to increase by 1/8%, interest expense would have increased by and net loss from continuing operations would have increased by $27,000 and $110,000 for the three months ended March 31, 2014 and the year ended December 31, 2013, respectively.  Conversely, if LIBOR were to decrease by 1/8%, interest expense would have decreased by and net loss from continuing operations would have decreased by $27,000 and $110,000 for the three months ended March 31, 2014 and the year ended December 31, 2013, respectively.

 

(GG)

The following table sets forth the pro forma results of operations for Chatsworth and Dupont for the three months ended March 31, 2014 as if the acquisitions had occurred on January 1, 2013 (in thousands).  Chatsworth was acquired during July 2014 and Dupont was acquired during June 2014. The acquisitions of Ontario and Oxnard occurred during the quarter ended March 31, 2014 and are included in the Company’s unaudited statement of operations for the three-months ended March 31, 2014 from the date the respective property was acquired.   Revenues and direct operating expenses are presented on the accrual basis of accounting.  Rental revenues include adjustments for the amortization of the net amount of above- and below-

21

 


REXOFRD INDUSTRIAL REALTY, INC.

NOTES TO THE PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

 

market rents.  Depreciation and amortization amounts were determined based on management’s evaluation of the estimated useful lives of the properties and intangibles. In utilizing these useful lives for determining the pro forma adjustments, management considered the length of time the property had been in existence, the maintenance history as well as anticipated future maintenance, and any contractual stipulations that might limit the useful life.

 

 

 

Rental revenues

 

 

Tenant reimbursements

 

 

Property expenses

 

 

Depreciation and amortization

 

Dupont

 

$

156

 

 

$

4

 

 

$

41

 

 

$

132

 

Chatsworth

 

 

280

 

 

 

44

 

 

 

52

 

 

 

150

 

Total

 

$

436

 

 

$

48

 

 

$

93

 

 

$

282

 

 

(HH)

The following table sets forth the pro forma results of operations for the year ended December 31, 2013 for the Other Properties as if the Other Properties had been acquired on January 1, 2013 (in thousands). Revenues and direct operating expenses are presented on the accrual basis of accounting.  Rental revenues include adjustments for the amortization of the net amount of above- and below-market rents.  Depreciation and amortization amounts were determined based on management’s evaluation of the estimated useful lives of the properties and intangibles. In utilizing these useful lives for determining the pro forma adjustments, management considered the length of time the property had been in existence, the maintenance history as well as anticipated future maintenance, and any contractual stipulations that might limit the useful life.

 

 

 

Rental revenues

 

 

Tenant reimbursements

 

 

Property expenses

 

 

Depreciation and amortization

 

Oxnard

 

$

845

 

 

$

-

 

 

$

162

 

 

$

497

 

Ontario

 

 

662

 

 

 

66

 

 

 

262

 

 

 

527

 

Dupont

 

 

566

 

 

 

5

 

 

 

170

 

 

 

527

 

Chatsworth

 

 

1,133

 

 

 

155

 

 

 

239

 

 

 

841

 

Total

 

$

3,206

 

 

$

226

 

 

$

833

 

 

$

2,392

 

 

(II)

Reflects the adjustment to interest expense for the year ended December 31, 2013 as if the draws of $35.6 million on the Company’s revolving credit facility at an interest rate of one-month LIBOR plus the applicable LIBOR margin of 1.55% and a 0.30% unused line fee, used to fund the acquisition of Oxnard, Dupont and Chatsworth, had occurred on January 1, 2013.  For the three months ended March 31, 2014, the adjustment to interest expense reflects the draws of $26.8 million on the Company’s revolving credit facility at an interest rate of one-month LIBOR plus the applicable LIBOR margin of 1.55% and a 0.30% unused line fee, used to fund the acquisition of Dupont and Chatsworth.  On a pro forma basis, if LIBOR were to increase by 1/8%, interest expense would have increased by and net loss from continuing operations would have increased by $8,000 and $44,000 for the three months ended March 31, 2014 and the year ended December 31, 2013, respectively.  Conversely, if LIBOR were to decrease by 1/8%, interest expense would have decreased by and net loss from continuing operations would have decreased by $8,000 and $44,000 for the three months ended March 31, 2014 and the year ended December 31, 2013, respectively.

 

(JJ)

Reflects the pro forma income allocation to unitholders in our operating partnership of the various adjustments noted in (AA) through (II) above, for the three months ended March 31, 2014 and the year ended December 31, 2013.

22