XML 58 R4.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Operations (Unaudited) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Revenue:              
Rental income $ 21,928 $ 22,926 $ 65,854 $ 67,211 $ 89,797 $ 51,403 $ 21,216
Property expense recoveries 4,785 4,423 13,945 12,671 17,584 11,409 3,933
Total revenue 26,713 27,349 79,799 79,882 107,381 62,812 25,149
Expenses:              
Asset management fees to affiliates 0 2,485 0 8,026 8,027 6,413 2,624
Property management fees to affiliates 456 452 1,365 1,347 1,799 1,052 333
Advisory fees to affiliates 2,346 273 6,970 273 2,550 0 0
Property operating expense 1,866 1,787 5,598 4,886 6,724 4,428 1,317
Property tax expense 2,449 2,511 7,521 7,244 10,049 7,046 2,713
Acquisition fees and expenses to non-affiliates         0 1,113 3,058
Performance distribution to affiliates 2,084 213 6,200 213 2,394 0 0
Acquisition fees and expenses to affiliates         0 6,176 10,876
General and administrative expenses 775 831 2,446 2,736 3,445 2,804 1,883
Corporate operating expenses to affiliates 806 566 2,168 1,679 2,336 1,622 1,937
Depreciation and amortization 11,252 11,236 33,383 32,710 43,950 27,894 12,061
Total expenses 22,034 20,354 65,651 59,114 81,274 58,548 36,802
Income before other income and (expenses) 4,679 6,995 14,148 20,768 26,107 4,264 (11,653)
Other income (expenses):              
Interest expense (5,464) (3,997) (14,775) (11,445) (15,519) (10,384) (4,851)
Other income, net 28 101 196 265 531 13 0
Net income (757) 3,099 (431) 9,588 11,119 (6,107) (16,504)
Preferred units redemption premium         0 0 (375)
Net (income) attributable to noncontrolling interests 1 (1) 1 (3) (3) 3 30
Distributions to redeemable noncontrolling interests attributable to common stockholders         0 0 (398)
Net income attributable to common stockholders $ (756) $ 3,098 $ (430) $ 9,585 $ 11,116 $ (6,104) $ (17,247)
Net income attributable to common stockholders per share, basic and diluted (in usd per share) $ (0.01) $ 0.04 $ (0.01) $ 0.13 $ 0.15 $ (0.12) $ (1.19)
Weighted average number of common shares outstanding, basic and diluted (in shares) 78,034,852 76,157,963 77,594,234 75,441,620 75,799,415 50,712,589 14,479,960
Distributions declared per common share (in usd per share) $ 0.14 $ 0.14 $ 0.42 $ 0.42      
Griffin Capital Essential Asset REIT, Inc. [Member]              
Revenue:              
Rental income $ 66,028 $ 66,437 $ 187,601 $ 197,647 $ 257,465 $ 267,654 $ 226,174
Lease termination income 84 0 9,090 12,845 14,604 1,211 8,974
Property expense recoveries 18,929 18,695 54,740 54,120 74,421 75,409 57,705
Total revenue 85,041 85,132 251,431 264,612 346,490 344,274 292,853
Expenses:              
Asset management fees to affiliates 6,015 5,921 17,670 17,786 23,499 23,530 19,389
Property management fees to affiliates 2,503 2,453 7,049 7,519 9,782 9,740 7,622
Property operating expense 13,055 13,507 36,060 37,261 50,349 50,946 40,682
Property tax expense 11,301 10,916 33,460 33,465 44,980 45,789 34,733
Acquisition fees and expenses to non-affiliates         0 541 2,730
Acquisition fees and expenses to affiliates         0 1,239 32,245
General and administrative expenses 2,111 1,030 5,042 5,274 7,891 6,584 5,987
Corporate operating expenses to affiliates 948 676 2,630 1,983 2,652 1,525 1,608
Depreciation and amortization 30,096 28,235 89,258 88,783 116,583 130,849 112,748
Impairment provision 0 0 0 5,675 8,460 0 0
Total expenses 66,029 62,738 191,169 197,746 264,196 270,743 257,744
Income before other income and (expenses) 19,012 22,394 60,262 66,866 82,294 73,531 35,109
Other income (expenses):              
Interest expense (14,161) (12,692) (41,251) (37,232) (51,015) (48,850) (33,402)
Other income 57 260 217 495 537 2,848 1,576
Loss from investment in unconsolidated entities (579) (517) (1,617) (1,511) (2,065) (1,640) (1,475)
Gain on acquisition of unconsolidated entity         0 666 0
Gain from disposition of assets 0 0 1,158 4,293 116,382 0 13,813
Net income 4,329 9,445 18,769 32,911 146,133 26,555 15,621
Preferred units redemption premium         0 0 (9,905)
Distributions to redeemable preferred unit holders         0 0 (9,245)
Distributions to redeemable preferred shareholders (1,228) 0 (1,228) 0      
Net (income) attributable to noncontrolling interests (157) (326) (671) (1,134) (5,120) (912) 138
Net income attributable to controlling interest 2,944 9,119 16,870 31,777 141,013 25,643 (3,391)
Distributions to redeemable noncontrolling interests attributable to common stockholders (90) (90) (266) (266) (356) (358) (359)
Net income attributable to common stockholders $ 2,854 $ 9,029 $ 16,604 $ 31,511 $ 140,657 $ 25,285 $ (3,750)
Net income attributable to common stockholders per share, basic and diluted (in usd per share) $ 0.02 $ 0.05 $ 0.10 $ 0.18 $ 0.81 $ 0.14 $ (0.02)
Weighted average number of common shares outstanding, basic and diluted (in shares) 165,964,543 173,661,904 168,357,361 174,787,551 173,923,077 175,481,629 155,059,231
Distributions declared per common share (in usd per share) $ 0.17 $ 0.17 $ 0.51 $ 0.51