XML 61 R7.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
 9 Months Ended 12 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Operating Activities:          
Net income $ (431) $ 9,588 $ 11,119 $ (6,107) $ (16,504)
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation of building and building improvements 15,284 15,053 20,194 11,630 4,916
Amortization of leasing costs and intangibles, including ground leasehold interests 18,099 17,657 23,756 16,264 7,145
Amortization of above and below market leases (3,511) (3,389) (4,573) (3,592) (1,858)
Amortization of deferred financing costs and debt premium 981 826 1,106 1,196 514
Deferred rent (7,118) (13,227) (17,308) (3,924) (1,500)
Unrealized loss on interest rate swap 77 60 83 (155) 0
Stock-based compensation 44 267 292 0 0
Performance Distribution Allocation 3,607 0      
Change in operating assets and liabilities:          
Deferred leasing costs and other assets 1,714 3,730 4,590 (1,040) (2,065)
Accrued expenses and other liabilities 4,197 (629) (2,615) 3,094 6,271
Due to affiliates, net 1,749 1,345 3,068 (922) 146
Net cash provided by operating activities 34,692 31,281 39,712 16,444 (2,935)
Investing Activities:          
Acquisition of properties, net 0 (44,234) (44,234) (538,845) (479,198)
Restricted reserves (58) (20,251) (42,430) (3,541) 0
Improvements to real estate     (21) (40) 0
Payments for construction-in-progress (440) (407) (772) (80) 0
Proceeds from Deposits on Real Estate Sales 0 250      
Real estate acquisition deposits     250 8,700 (6,950)
Net cash (used in) provided by investing activities (498) (64,642) (87,207) (533,806) (486,148)
Financing Activities:          
Proceeds from borrowings - Revolver Loan 0 14,300 24,300 249,900 286,050
Proceeds from Issuance of Secured Debt 250,000 0      
Proceeds from Issuance of Unsecured Debt 113,000 0      
Principal payoff of secured indebtedness - Revolver Loan (357,673) 0 0 (55,000) (147,492)
Proceeds from Notes Payable     0 0 126,970
Payments for (Proceeds from) Mortgage Deposits     (30) (1,578) (2,186)
Proceeds from Issuance of Redeemable Preferred Stock     0 0 73,260
Payments for Repurchase of Redeemable Preferred Stock     0 0 (73,260)
Payments for Preferred Offering Costs     0 0 (375)
Payments of Financing Costs (6,583) (30)      
Proceeds from Issuance of Common Stock 7,465 38,923 30,699 383,170 240,596
Repurchase of common stock (18,900) (3,798) (5,742) (1,627) 0
Payments of Ordinary Dividends, Preferred Stock and Preference Stock     0 0 (398)
Payment of offering costs- preferred shares (3,660) (6,695)      
Distributions to noncontrolling interests (45) (8) (11) (11) (11)
Distributions to common stockholders (15,420) (14,318) (19,232) (11,541) (2,632)
Net cash used in financing activities (31,816) 28,374 29,984 563,313 500,522
Net (decrease) increase in cash, cash equivalents and restricted cash 2,378 (4,987) (17,511) 45,951 11,439
Cash, cash equivalents and restricted cash at the beginning of the period 46,050 63,561 63,561 17,610 6,171
Cash, cash equivalents and restricted cash at the end of the period 48,428 58,574 46,050 63,561 17,610
Supplemental Disclosures of Significant Non-cash Transactions:          
Cash paid for interest     13,116 9,228 2,616
Noncash Investing and Financing Items [Abstract]          
Reclassification from escrow account receivables to building and improvements 2,905 0      
Change in fair value of swap agreement (641) (17) 108 841 0
Common stock issued pursuant to the distribution reinvestment plan 0        
Assets and liabilities assumed in conjunction with the Signature Office REIT merger:          
Increase (Decrease) in Distributions Payable to Common Stockholders 77 118 195 938 541
Increase (Decrease) in Stock Service Fee Payable 174 564 660 17,449 25
Stock Issued 16,422 16,546 22,208 15,158 4,515
Griffin Capital Essential Asset REIT, Inc. [Member]          
Operating Activities:          
Net income 18,769 32,911 146,133 26,555 15,621
Adjustments to reconcile net income to net cash provided by operating activities:          
Depreciation of building and building improvements 44,390 42,244 55,982 56,707 43,320
Amortization of leasing costs and intangibles, including ground leasehold interests 44,868 46,539 60,601 74,142 69,428
Amortization of above and below market leases (135) 1,310 1,689 3,287 (3,785)
Amortization of deferred financing costs and debt premium 2,293 1,680 2,858 2,696 3,764
Amortization of deferred financing costs     (414) (1,096) (285)
Amortization of deferred revenue     0 (1,228) (282)
Deferred rent     (11,372) (14,751) (13,792)
Write off of tenant improvement reserve     0 (1,000) 0
Termination fee revenue - release of tenant obligation     0 0 (2,078)
Termination fee revenue - receivable from tenant, net (6,304) (12,845) (12,845) 0 (2,904)
Principal Investment Gains Losses on Unconsolidated Entity     0 (666) 0
Gain from sale of depreciable operating property (1,158) (4,293) (116,382) 0 (13,813)
Unrealized loss on interest rate swap 2 48 68 70 23
Loss from investment in unconsolidated entities 1,617 1,511 2,065 1,640 1,475
Impairment provision 0 5,675 8,460 0 0
Stock-based compensation 37 153 173 18 12
Amortization of swap interest 94 0      
Change in operating assets and liabilities:          
Deferred leasing costs and other assets 1,118 1,767 3,332 1,615 (19,331)
Restricted reserves (30) 427 (175) (718) (1,297)
Accrued expenses and other liabilities 7,441 281 1,098 (3,695) 19,978
Due to affiliates, net 478 1,517 826 (6,119) 3,918
Net cash provided by operating activities 103,270 110,417 142,097 137,457 99,972
Investing Activities:          
Acquisition of properties, net (182,250) 0 (134,130) (7,897) (401,418)
Cash assumed from SOR merger     0 0 8,557
Proceeds from disposition of properties 1,383 10,245 394,502 0 90,323
Real estate acquisition deposits (3,350) 0 (1,350) 0 0
Reserves for tenant improvements 3 0 0 (692) (21,542)
Improvements to real estate 0 (421) (760) (7,141) (7,173)
Payments for construction-in-progress (17,934) (8,435) (11,293) (8,446) (5,448)
Investment in unconsolidated joint venture (3,266) 0 0 (18,129) 0
Payments for (Proceeds from) Mortgage Receivable from Affiliate     0 25,741 (24,231)
Payments For Accounts Payable And Other Liabilities For Real Estate Development     0 0 (48,314)
Distributions of capital from investment in unconsolidated entities 5,627 5,730 7,599 7,931 7,722
Net cash (used in) provided by investing activities (199,787) 7,119 254,568 9,496 (401,524)
Financing Activities:          
Proceeds from borrowings - Bank of America Loan 0 375,000 0 75,000 640,000
Proceeds from Issuance of First Mortgage Bond     0 0 490,100
Proceeds from borrowings - Revolver Loan 96,100 44,000 54,000 55,100 481,653
Principal payoff of secured indebtedness - Mortgage Debt (18,954) (41,462)      
Principal amortization payments on secured indebtedness (4,896) (4,781) (6,491) (4,416) (2,283)
Partial principal payoff of TW Telecom loan 0 (324)      
Proceeds from (Repayments of) Secured Debt     375,000 0 0
Principal payoff of secured indebtedness - Revolver Loan (106,253) (294,054) (41,493) (35,954) (31,407)
Deferred financing costs (24) (3,261) (3,329) (740) (4,872)
Repurchase of common stock (76,912) (61,432) (98,906) (41,443) (13,819)
Payments of Ordinary Dividends, Preferred Stock and Preference Stock     0 0 (10,859)
Issuance of perpetual convertible preferred shares 125,000 0      
Payment of offering costs- preferred shares (4,727) 0 0 0 (62)
Distributions to noncontrolling interests (3,556) (3,556) (4,737) (4,425) (3,477)
Distributions to common stockholders (53,817) (53,418) (71,124) (69,463) (52,407)
Net cash used in financing activities (48,039) (43,288) (238,660) (183,814) 274,942
Net (decrease) increase in cash, cash equivalents and restricted cash (144,556) 74,248 158,005 (36,861) (26,610)
Cash, cash equivalents and restricted cash at the beginning of the period 214,867 56,862 56,862 93,723 120,333
Cash, cash equivalents and restricted cash at the end of the period 70,311 131,110 214,867 56,862 93,723
Supplemental Disclosures of Significant Non-cash Transactions:          
Cash paid for interest     48,253 45,692 27,518
Noncash Investing and Financing Items [Abstract]          
Limited partnership units of the operating partnership issued in conjunction with the acquisition of real estate assets by affiliates     0 11,941 7,282
Increase in fair value swap agreement 7,182 3,423      
Common stock redemptions funded subsequent to period-end 39,107 37,559 20,382 11,565 6,336
Common stock issued pursuant to the distribution reinvestment plan $ 33,667 $ 37,438 49,541 52,174 52,557
Assets and liabilities assumed in conjunction with the Signature Office REIT merger:          
Mortgage debt assumed in conjunction with the acquisition of real estate assets     0 22,441 73,701
Payments to Acquire Additional Interest in Subsidiaries     0 0 (254,525)
Unrealized Gain (Loss) on Interest Rate Cash Flow Hedges, Pretax, Accumulated Other Comprehensive Income (Loss)     (6,795) 2,204 (6,560)
Payments For Construction In Process, Real Estate Development     0 0 (38,208)
Construction in Progress Expenditures Incurred but Not yet Paid     0 0 (10,106)
Increase (Decrease) in Distributions Payable to Common Stockholders     32 162 2,637
Increase (Decrease) In Distributions Payable To Preferred Stockholders     0 0 (1,615)
Distributions to Redeemable Noncontrolling Interests Attributable to Common Stockholders     356 358 359
Revolver Loan, July 2015 [Member] | Griffin Capital Essential Asset REIT, Inc. [Member]          
Financing Activities:          
Principal payoff of secured indebtedness - Revolver Loan     (441,256) (139,344) 0
Unsecured Revolver, May 2014 [Member] | Griffin Capital Essential Asset REIT, Inc. [Member]          
Financing Activities:          
Principal payoff of secured indebtedness - Revolver Loan     0 0 (490,100)
Unsecured Debt | Griffin Capital Essential Asset REIT, Inc. [Member]          
Financing Activities:          
Repayments of Unsecured Debt     0 0 (300,000)
Revolving Credit Facility | Griffin Capital Essential Asset REIT, Inc. [Member]          
Financing Activities:          
Principal payoff of secured indebtedness - Revolver Loan     0 0 (173,000)
TW Telecom Loan [Member] | Griffin Capital Essential Asset REIT, Inc. [Member]          
Financing Activities:          
Principal payoff of secured indebtedness - Mortgage Debt     (324) 0 0
Signature Office REIT Inc. [Member] | Griffin Capital Essential Asset REIT, Inc. [Member]          
Assets and liabilities assumed in conjunction with the Signature Office REIT merger:          
Land     0 0 71,529
Building and improvements     0 0 436,350
Tenant origination and absorption cost     0 0 89,357
Above market leases     0 0 16,860
Above market leases     0 0 2,148
Mortgage debt assumed in conjunction with the acquisition of real estate assets     0 0 173,000
Below market leases     0 0 6,996
Accounts payable and other liabilities     0 0 11,138
Equity consideration for the SOR merger     $ 0 $ 0 $ 433,667