AI assistant
Creative Media & Community Trust Corporation — Earnings Release 2019
Aug 11, 2019
6737_rns_2019-08-11_f878df0a-d266-4b76-9938-67308715d764.pdf
Earnings Release
Open in viewerOpens in your device viewer
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 8, 2019
Commission File Number 1-13610
CIM COMMERCIAL TRUST CORPORATION
(Exact name of registrant as specified in its charter)
Maryland 75-6446078
(State or other jurisdiction of incorporation or organization)
17950 Preston Road, Suite 600, Dallas, TX 75252 (972) 349-3200
(Address of principal executive offices) (Registrant's telephone number)
Identification No.)
(I.R.S. Employer
Former name, former address and former fiscal year, if changed since last report: NONE
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:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§ 230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Securities registered or to be registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Stock, \$0.001 Par Value | CMCT | Nasdaq Global Market |
| Common Stock, \$0.001 Par Value | CMCT-L | Tel Aviv Stock Exchange |
| Series L Preferred Stock, \$0.001 Par Value | CMCTP | Nasdaq Global Market |
| Series L Preferred Stock, \$0.001 Par Value | CMCTP | Tel Aviv Stock Exchange |
Item 2.02 Results of Operations and Financial Condition
On August 8, 2019, CIM Commercial Trust Corporation (the "Company") issued a press release announcing its financial results for quarter ended June 30, 2019. A copy of the press release is attached to this Form 8-K as Exhibit 99.1 and is incorporated by reference herein.
The information in this Item 2.02 and Exhibit 99.1 are being furnished and shall not be deemed "filed" for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the "Exchange Act"), or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended (the "Securities Act"), or the Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
Item 5.07 Submission of Matters of a Vote of Security Holders
On August 8, 2019, the Company obtained the approval, by way of written consent in lieu of a meeting, of the Company's principal stockholder (the "Approving Stockholder") to amend the Articles Supplementary of the Series A Preferred Stock, par value \$0.001 per share (the "Series A Preferred Stock"), of the Company. The purpose of the amendment (the "Amendment") is to allow the board of directors of the Company (or an authorized officer of the Company, as delegated by the board of directors), in its discretion, from time to time, to (i) pay dividends on the Series A Preferred Stock more frequently than quarterly and (ii) increase the redemption price payable in respect of shares of Series A Preferred Stock redeemed by the holders thereof during the five years following the issuance of such shares.
As of August 8, 2019, the Approving Stockholder owned 39,276,896 shares of the Company's common stock, par value \$0.001 per share ("Common Stock"), representing 89.66% of the Company's then total issued and outstanding shares of Common Stock. Accordingly, the Company has obtained all necessary stockholder approvals in connection with the Amendment and no proxies or further written consents will be solicited from stockholders in connection with the Amendment. The Amendment will become effective no earlier than twenty days following the date on which the Company first mails an information statement to holders of the Common Stock informing them of the Amendment pursuant to Rule 14(c) of the Exchange Act.
Item 7.01 Regulation FD Disclosure
A copy of the Company's Q2 2019 Investor Presentation is attached to this Form 8-K as Exhibit 99.2 and is incorporated by reference herein. Additionally, the Company has posted a copy of the presentation on its Shareholder Relations page at http://shareholders.cimcommercial.com/.
The information in this Item 7.01 and Exhibit 99.2 are being furnished and shall not be deemed "filed" for the purposes of Section 18 of the Exchange Act or otherwise subject to the liabilities of that Section, nor shall it be deemed incorporated by reference into any filing of the Company under the Securities Act or the Exchange Act, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
Item 9.01 Financial Statements and Exhibits.
| Exhibit No. | Description | |||||
|---|---|---|---|---|---|---|
| 99.1 | Press release, dated August 8, 2019, regarding the Company's financial results for the quarter ended June 30, 2019. | |||||
| 99.2 | Investor Presentation Q2 2019. | |||||
| 2 |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Date: August 8, 2019
CIM COMMERCIAL TRUST CORPORATION
By: /s/ Nathan D. DeBacker Nathan D. DeBacker, Chief Financial Officer
CIM Commercial Trust Corporation Reports 2019 Second Quarter Results
Dallas—(August 8, 2019) CIM Commercial Trust Corporation (NASDAQ: CMCT and TASE: CMCT-L) ("we", "our", "CMCT", "CIM Commercial", or the "Company"), a real estate investment trust ("REIT") that primarily acquires, owns, and operates Class A and creative office assets in vibrant and improving metropolitan communities throughout the United States, today reported operating results for the three and six months ended June 30, 2019.
On August 8, 2019, we announced a 1-for-3 reverse stock split on our common stock, to be effective on September 3, 2019. None of the share or per share amounts in this release reflect the effect of such reverse stock split.
Second Quarter 2019 Highlights
- x Annualized rent per occupied square foot(1) on a same-store(2) basis increased 8.1% to \$48.94 as of June 30, 2019 compared to \$45.27 as of June 30, 2018; annualized rent per occupied square foot(1) across all properties was \$48.94 as of June 30, 2019.
- x Our same-store(2) office portfolio was 88.2% leased as of June 30, 2019 compared to 92.9% as of June 30, 2018.
- x During the second quarter of 2019, we executed 24,115 square feet of leases with terms longer than 12 months, of which 17,821 square feet were recurring leases executed at our same-store(2) office portfolio, representing same-store(2) cash rent growth per square foot of 6.0%.
- x Net income attributable to common stockholders was \$48,260,000, or \$1.07 per diluted share, for the second quarter of 2019 compared to net loss attributable to common stockholders of \$(1,876,000), or \$(0.04) per diluted share, for the second quarter of 2018.
- x Same-store(2) office segment net operating income(3) ("NOI") decreased 5.0%, while same-store(2) office cash NOI (3) decreased 5.5%, for the second quarter of 2019 as compared to the corresponding period in 2018.
- x Funds from operations ("FFO") attributable to common stockholders(4) was \$3,024,000, or \$0.07 per diluted share, for the second quarter of 2019, inclusive of \$4,911,000, or \$0.11 per diluted share, in loss on early extinguishment of debt, compared to \$11,449,000, or \$0.26 per diluted share, for the second quarter of 2018.
(4) Please see page 9 for a reconciliation of net income (loss) attributable to common stockholders to FFO attributable to common stockholders and a discussion of the benefits and limitations of FFO as a supplemental measure of operating performance.
(1) Annualized rent per occupied square foot represents gross monthly base rent under leases commenced as of the specified periods, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent. Annualized rent for certain office properties includes rent attributable to retail.
(2) Please see our definition of "same-store properties" on page 11.
(3) Please see our reconciliations of office, hotel, lending, and total segment NOI to net income attributable to the Company starting on page 12.
Program to Unlock Embedded Value in Our Portfolio and Improve Trading Liquidity of Our Common Stock
As described in a separate release, our Board of Directors declared a special cash dividend of \$14.00 per share of common stock primarily funded by the net proceeds (after the repayment of debt) received from the sale of 10 properties during 2019 and borrowings on our revolving credit facility.
We have also been informed that approximately 31.9 million of the shares of our common stock held by our principal stockholder (the "Fund"), representing approximately 72.8% of the outstanding shares of our common stock, will be distributed to approximately 19 members of the Fund by the end of August 2019. Such distribution will increase the public float of our common stock, which we believe will in turn increase the trading liquidity of our common stock and improve our access to capital, benefiting both preferred and common stockholders. Following such distribution, the Fund is expected to own approximately 16.9% of the outstanding shares of our common stock.
No further property sales will be made under the program to unlock embedded value in our portfolio and improve the trading liquidity of our common stock. Our remaining portfolio, after the sale of two office properties and one development site, all in Washington, D.C., in July 2019, consists of approximately 1.3 million rentable square feet of office space in Los Angeles, San Francisco and Oakland, California, and Austin, Texas and a 503-room hotel and ancillary parking garage in Sacramento, California. Three properties in Oakland and Sacramento, California, and Austin, Texas include additional development opportunities.
Guidance
We are initiating guidance for 2019 NOI and net income (loss) attributable to common stockholders as follows:
2019 Outlook
| Low | High | |||
|---|---|---|---|---|
| (Unaudited, estimated and in millions) | ||||
| Cash NOI from retained properties and lending activities | \$ | 47.1 | \$ | 48.1 |
| Non-cash adjustments from retained properties and lending activities | 4.1 | 4.1 | ||
| Segment NOI from retained properties and lending activities | 51.2 | 52.2 | ||
| Segment NOI from sold properties | 16.0 | 16.0 | ||
| Total Segment NOI | 67.2 | 68.2 | ||
| Asset management and other fees to related parties and G&A | (21.0) | (20.5) | ||
| Depreciation and amortization, interest expense, non-segment interest and other income, provision for income taxes, redeemable preferred stock dividends declared or accumulated, |
||||
| and net income attributable to noncontrolling interests | (52.2) | (52.2) | ||
| Gain on sale of real estate, impairment of real estate, loss on early extinguishment of debt, and | ||||
| transaction costs | 333.6 | 333.6 | ||
| Net income attributable to common stockholders | \$ | 327.6 | \$ | 329.1 |
Key 2019 Assumptions
- x No acquisitions or additional dispositions after the sale of two office properties and one development site, all in Washington, D.C., on July 30, 2019, occur during the remainder of 2019.
- x No future transaction costs, offerings or share repurchases have been assumed, except for continued monthly issuances of Series A preferred units.
Financial Highlights
As of June 30, 2019, our real estate portfolio consisted of 14 assets, all of which are fee-simple properties. The portfolio included 12 office properties (including two development sites, one of which is being used as a parking lot), totaling approximately 1.9 million rentable square feet, and one hotel, with an ancillary parking garage, which has 503 rooms. Two of such properties and one development site in Washington, D.C. were sold in July 2019. We also own and operate a lending business.
Second Quarter 2019
Net income attributable to common stockholders was \$48,260,000, or \$1.07 per diluted share of common stock, for the three months ended June 30, 2019, compared to net loss attributable to common stockholders of \$(1,876,000), or \$(0.04) per diluted share of common stock, for the three months ended June 30, 2018. The increase is primarily attributable to the gain on sale of real estate of \$55,221,000, a decrease of \$6,140,000 in depreciation and amortization, a decrease of \$4,497,000 in interest expense not allocated to our operating segments, a decrease of \$1,767,000 in asset management and other fees to related parties not allocated to our operating segments, an increase of \$1,499,000 in interest and other income not allocated to our operating segments, and a decrease of \$406,000 in general and administrative expense not allocated to our operating segments, partially offset by a decrease of \$11,340,000 in net operating income(5) of our operating segments, a \$4,911,000 loss on early extinguishment of debt, a \$2,800,000 impairment of real estate, and an increase of \$488,000 in redeemable preferred stock dividends declared or accumulated.
FFO attributable to common stockholders(6) was \$3,024,000, or \$0.07 per diluted share of common stock, for the three months ended June 30, 2019, compared to \$11,449,000, or \$0.26 per diluted share of common stock, for the three months ended June 30, 2018. The decrease in FFO attributable to common stockholders(6) is primarily attributable to a decrease of \$11,340,000 in the NOI(5) of our operating segments, a \$4,911,000 loss on early extinguishment of debt, and an increase of \$488,000 in redeemable preferred stock dividends declared or accumulated, partially offset by a decrease of \$4,497,000 in interest expense not allocated to our operating segments, a decrease of \$1,767,000 in asset management and other fees to related parties not allocated to our operating segments, an increase of \$1,499,000 in interest and other income not allocated to our operating segments, and a decrease of \$406,000 in general and administrative expense not allocated to our operating segments.
Year to Date 2019
Net income attributable to common stockholders was \$335,891,000, or \$7.36 per diluted share of common stock, for the six months ended June 30, 2019, compared to net loss attributable to common stockholders of \$(4,902,000), or \$(0.11) per diluted share of common stock, for the six months ended June 30, 2018.
FFO attributable to common stockholders(6) was \$(11,096,000), or \$(0.25) per diluted share of common stock, for the six months ended June 30, 2019, compared to \$21,571,000, or \$0.49 per diluted share of common stock, for the six months ended June 30, 2018.
(5) Please see our reconciliations of office, hotel, lending, and total segment NOI to net income attributable to the Company starting on page 12.
(6) Please see page 9 for a reconciliation of net income (loss) attributable to common stockholders to FFO attributable to common stockholders and a discussion of the benefits and limitations of FFO as a supplemental measure of operating performance.
Segment Information
Our reportable segments during the three months ended June 30, 2019 and 2018 consisted of two types of commercial real estate properties, namely, office and hotel, as well as a segment for our lending business. Net income attributable to common stockholders was \$48,260,000, or \$1.07 per diluted share of common stock, for the three months ended June 30, 2019, compared to net loss attributable to common stockholders of \$(1,876,000), or \$(0.04) per diluted share of common stock, for the three months ended June 30, 2018, which represents an increase of \$50,136,000, or \$1.11 per diluted share of common stock. Total segment NOI(7) was \$18,012,000 for the three months ended June 30, 2019, compared to \$29,352,000 for the three months ended June 30, 2018.
Office
Same-Store(8)
Same-store(8) office segment NOI(7) decreased 5.0% on a GAAP basis and decreased 5.5% on a cash basis for the three months ended June 30, 2019 compared to the three months ended June 30, 2018. The decrease in same-store(8) office segment NOI(7) is primarily due to lower revenues at an office property in Los Angeles, California that is being repositioned into vibrant, collaborative office space after the expiration in April 2019 of a lease agreement for 100% of such property, which space has been partially occupied by a related party since May 2019. This was partially offset by increases in rental revenue at certain of our properties due to increases in rental rates as a result of leasing activity.
At June 30, 2019, the Company's same-store(8) office portfolio was 88.1% occupied, a decrease of 460 basis points year-over-year on a same-store(8) basis, and 88.2% leased, a decrease of 470 basis points year-over-year on a same-store(8) basis. The annualized rent per occupied square foot(9) on a same-store(8) basis was \$48.94 at June 30, 2019 compared to \$45.27 at June 30, 2018. For the three months ended June 30, 2019, the Company executed 17,821 square feet of recurring leases at our same-store(8) office portfolio, representing same-store(8) cash rent growth per square foot of 6.0%.
(7) Please see our reconciliations of office, hotel, lending, and total segment NOI to net income attributable to the Company starting on page 12.
(8) Please see our definition of "same-store properties" on page 11.
(9) Annualized rent per occupied square foot represents gross monthly base rent under leases commenced as of the specified periods, multiplied by twelve. This amount reflects total cash rent before abatements. Where applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent. Annualized rent for certain office properties includes rent attributable to retail.
4
Total
Office segment NOI(10) decreased to \$12,935,000 for the three months ended June 30, 2019, from \$23,863,000 for the three months ended June 30, 2018. The decrease is primarily attributable to the sale of three office properties and a parking garage in Oakland, California, the sale of an office property in Washington, D.C., and the sale of an office property in San Francisco, California, all of which were consummated in March 2019, the sale of an office property in Oakland, California, which was consummated in May 2019, and lower revenues at an office property in Los Angeles, California that is being repositioned into vibrant, collaborative office space after the expiration in April 2019 of a lease agreement for 100% of such property, which space has been partially occupied by a related party since May 2019, partially offset by increases in rental revenue at certain of our properties due to increases in rental rates as a result of leasing activity.
Hotel
Hotel segment NOI(10) was \$3,522,000 for the three months ended June 30, 2019, compared to \$4,110,000 for the three months ended June 30, 2018. The decrease is primarily due to lower food and beverage revenue during the three months ended June 30, 2019.
Lending
Our lending segment primarily consists of our SBA 7(a) lending platform, which is a national lender that primarily originates loans to small businesses in the hospitality industry. Lending segment NOI(10) was \$1,555,000 for the three months ended June 30, 2019, compared to \$1,379,000 for the three months ended June 30, 2018. The increase was primarily due to higher revenue as a result of the recognition of accretion of discounts related to increased prepayments on our loans and increases in the prime rate, partially offset by an increase in interest expense as a result of the issuance of the SBA 7(a) loan-backed notes in May 2018.
Debt and Equity
During the three months ended June 30, 2019, we issued 455,464 Series A preferred units, with each Series A preferred unit consisting of one share of Series A preferred stock and one warrant to purchase 0.25 shares of our common stock, resulting in net proceeds of approximately \$10,415,000. Net proceeds represent gross proceeds offset by costs specifically identifiable to the offering of the Series A preferred units, such as commissions, dealer manager fees, and other offering fees and expenses.
On May 16, 2019, one mortgage loan with an outstanding principal balance of \$39,500,000 at such time, was legally defeased in connection with the sale of the related property in Oakland, California.
Dispositions
On May 16, 2019, we sold a 100% fee-simple interest in one office property in San Francisco, California to an unrelated third-party and recognized a gain of \$55,221,000.
Dividends
On June 4, 2019, we declared a quarterly cash dividend of \$0.125 per share of our common stock, which was paid on June 27, 2019 to stockholders of record at the close of business on June 14, 2019.
Further, we declared a quarterly cash dividend of \$0.34375 per share of our Series A preferred stock, or portion thereof for issuances during the period from April 1, 2019 to June 30, 2019, which was paid on July 15, 2019 to stockholders of record at the close of business on July 5, 2019.
(10) Please see our reconciliations of office, hotel, lending, and total segment NOI to net income attributable to the Company starting on page 12.

About CIM Commercial
CIM Commercial is a real estate investment trust that primarily acquires, owns, and operates Class A and creative office assets in vibrant and improving metropolitan communities throughout the United States. Its properties are primarily located in Los Angeles and the San Francisco Bay Area. CIM Commercial is operated by affiliates of CIM Group, L.P., a vertically-integrated owner and operator of real assets with multi-disciplinary expertise and in-house research, acquisition, credit analysis, development, finance, leasing, and onsite property management capabilities (www.cimcommercial.com).
FORWARD-LOOKING STATEMENTS
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including, among others, statements about CIM Commercial's outlook for net income (loss), NOI and derivations thereof. Such forward-looking statements are based on particular assumptions that management of CIM Commercial has made in light of its experience, as well as its perception of expected future developments and other factors that it believes are appropriate under the circumstances. Forward-looking statements are necessarily estimates reflecting the judgment of CIM Commercial and involve a number of risks and uncertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. These risks and uncertainties include those associated with (i) the timing, manner and extent, if any, of the distribution of shares of common stock held by the principal stockholder of CMCT to its members, (ii) the timing, manner and extent, if any, of repurchases of Series L preferred stock by the Company, and (iii) general economic, market and other conditions. For a further list and description of the risks and uncertainties inherent in forward-looking statements, see CIM Commercial's Annual Report on Form 10-K for the fiscal year ended December 31, 2018 and the Registration Statement on Form S-11 (No. 333-210880) relating to the Series A preferred stock.
Forward-looking statements are not guarantees of performance or results and speak only as of the date such statements are made. CIM Commercial undertakes no obligation to publicly update or release any revisions to its forward-looking statements, whether to reflect new information, future events, changes in assumptions or circumstances or otherwise, except as required by law.
For CIM Commercial Trust Corporation Media Relations: Bill Mendel, 212-397-1030 [email protected]
or
Shareholder Relations: Steve Altebrando, 646-652-8473 [email protected]
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES Consolidated Balance Sheets
| June 30, 2019 | December 31, 2018 | |
|---|---|---|
| ASSETS | ||
| Investments in real estate, net | \$ 504,302 |
\$ 1,040,937 |
| Cash and cash equivalents | 373,665 | 54,931 |
| Restricted cash | 10,824 | 22,512 |
| Loans receivable, net | 72,485 | 83,248 |
| Accounts receivable, net | 4,821 | 6,640 |
| Deferred rent receivable and charges, net | 33,158 | 84,230 |
| Other intangible assets, net | 8,252 | 9,531 |
| Other assets | 10,069 | 18,197 |
| Assets held for sale, net | 178,927 | 22,175 |
| TOTAL ASSETS | \$ 1,196,503 |
\$ 1,342,401 |
| LIABILITIES, REDEEMABLE PREFERRED STOCK, AND EQUITY | ||
| LIABILITIES: | ||
| Debt, net | \$ 162,337 |
\$ 588,671 |
| Accounts payable and accrued expenses | 13,288 | 41,598 |
| Intangible liabilities, net | 1,938 | 2,872 |
| Due to related parties | 6,775 | 10,951 |
| Other liabilities | 9,357 | 16,535 |
| Liabilities associated with assets held for sale, net | 3,245 | 28,766 |
| Total liabilities | 196,940 | 689,393 |
| COMMITMENTS AND CONTINGENCIES | ||
| REDEEMABLE PREFERRED STOCK: Series A, \$0.001 par value; 36,000,000 shares | ||
| authorized; 1,460,245 and 1,459,045 shares issued and outstanding, respectively, at | ||
| June 30, 2019 and 1,566,386 and 1,565,346 shares issued and outstanding, respectively, at | ||
| December 31, 2018; liquidation preference of \$25.00 per share, subject to adjustment | 33,303 | 35,733 |
| EQUITY: | ||
| Series A cumulative redeemable preferred stock, \$0.001 par value; 36,000,000 shares | ||
| authorized; 2,154,248 and 2,142,676 shares issued and outstanding, respectively, at | ||
| June 30, 2019 and 1,287,169 and 1,281,804 shares issued and outstanding, respectively, | ||
| at December 31, 2018; liquidation preference of \$25.00 per share, subject to adjustment | 53,327 | 31,866 |
| Series L cumulative redeemable preferred stock, \$0.001 par value; 9,000,000 shares | ||
| authorized; 8,080,740 shares issued and outstanding at June 30, 2019 and December 31, | ||
| 2018; liquidation preference of \$28.37 per share, subject to adjustment | 229,251 | 229,251 |
| Common stock, \$0.001 par value; 900,000,000 shares authorized; 43,805,741 and | ||
| 43,795,073 shares issued and outstanding at June 30, 2019 and December 31, 2018, | ||
| respectively | 44 | 44 |
| Additional paid-in capital | 788,655 | 790,354 |
| Accumulated other comprehensive income | — | 1,806 |
| Distributions in excess of earnings | (105,634) | (436,883) |
| Total stockholders' equity | 965,643 | 616,438 |
| Noncontrolling interests | 617 | 837 |
| Total equity | 966,260 | 617,275 |
| TOTAL LIABILITIES, REDEEMABLE PREFERRED STOCK, AND EQUITY | \$ 1,196,503 |
\$ 1,342,401 |
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES Consolidated Statements of Operations (Unaudited and in thousands, except per share amounts)
| Three Months Ended June 30, | Six Months Ended June 30, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2019 | 2018 | 2019 | 2018 | |||||
| REVENUES: | ||||||||
| Rental and other property income | \$ | 22,419 | \$ | 37,825 | \$ | 56,000 | \$ | 72,969 |
| Hotel income | 9,549 | 10,160 | 19,353 | 19,849 | ||||
| Interest and other income | 4,888 | 3,559 | 8,780 | 7,020 | ||||
| 36,856 | 51,544 | 84,133 | 99,838 | |||||
| EXPENSES: | ||||||||
| Rental and other property operating | 15,658 | 20,765 | 35,911 | 38,681 | ||||
| Asset management and other fees to related parties | 4,288 | 6,143 | 10,174 | 12,354 | ||||
| Interest | 2,550 | 6,811 | 6,595 | 13,444 | ||||
| General and administrative | 1,621 | 1,915 | 3,409 | 5,291 | ||||
| Transaction costs | 216 | 344 | 260 | 344 | ||||
| Depreciation and amortization | 7,185 | 13,325 | 16,815 | 26,473 | ||||
| Loss on early extinguishment of debt | 4,911 | — | 29,982 | — | ||||
| Impairment of real estate | 2,800 | — | 69,000 | — | ||||
| 39,229 | 49,303 | 172,146 | 96,587 | |||||
| Gain on sale of real estate | 55,221 | — | 432,802 | — | ||||
| INCOME BEFORE PROVISION FOR INCOME TAXES | 52,848 | 2,241 | 344,789 | 3,251 | ||||
| Provision for income taxes | 281 | 292 | 599 | 680 | ||||
| NET INCOME | 52,567 | 1,949 | 344,190 | 2,571 | ||||
| Net (income) loss attributable to noncontrolling interests | (1) | (12) | 173 | (16) | ||||
| NET INCOME ATTRIBUTABLE TO THE COMPANY | 52,566 | 1,937 | 344,363 | 2,555 | ||||
| Redeemable preferred stock dividends declared or accumulated | (4,302) | (3,814) | (8,464) | (7,459) | ||||
| Redeemable preferred stock redemptions | (4) | 1 | (8) | 2 | ||||
| NET INCOME (LOSS) ATTRIBUTABLE TO COMMON | ||||||||
| STOCKHOLDERS | \$ | 48,260 | \$ | (1,876) | \$ | 335,891 | \$ | (4,902) |
| NET INCOME (LOSS) ATTRIBUTABLE TO COMMON STOCKHOLDERS PER SHARE: |
||||||||
| Basic | \$ | 1.10 | \$ | (0.04) | \$ | 7.67 | \$ | (0.11) |
| Diluted | \$ | 1.07 | \$ | (0.04) | \$ | 7.36 | \$ | (0.11) |
| WEIGHTED AVERAGE SHARES OF COMMON STOCK OUTSTANDING: |
||||||||
| Basic | 43,791 | 43,791 | 43,793 | 43,788 | ||||
| Diluted | 45,853 | 43,791 | 45,804 | 43,788 | ||||
| 8 |
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES Funds from Operations (Unaudited and in thousands, except per share amounts)
We believe that FFO is a widely recognized and appropriate measure of the performance of a REIT and that it is frequently used by securities analysts, investors and other interested parties in the evaluation of REITs, many of which present FFO when reporting their results. FFO represents net income (loss) attributable to common stockholders, computed in accordance with generally accepted accounting principles ("GAAP"), which reflects the deduction of redeemable preferred stock dividends accumulated, excluding gains (or losses) from sales of real estate, impairment of real estate, and real estate depreciation and amortization. We calculate FFO in accordance with the standards established by the National Association of Real Estate Investment Trusts (the "NAREIT").
Like any metric, FFO should not be used as the only measure of our performance because it excludes depreciation and amortization and captures neither the changes in the value of our real estate properties that result from use or market conditions nor the level of capital expenditures and leasing commissions necessary to maintain the operating performance of our properties, all of which have real economic effect and could materially impact our operating results. Other REITs may not calculate FFO in accordance with the standards established by the NAREIT; accordingly, our FFO may not be comparable to the FFOs of other REITs. Therefore, FFO should be considered only as a supplement to net income (loss) as a measure of our performance and should not be used as a supplement to or substitute measure for cash flows from operating activities computed in accordance with GAAP. FFO should not be used as a measure of our liquidity, nor is it indicative of funds available to fund our cash needs, including our ability to pay dividends.
The following table sets forth a reconciliation of net income (loss) attributable to common stockholders to FFO attributable to common stockholders for the three and six months ended June 30, 2019 and 2018:
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||
|---|---|---|---|---|---|---|---|---|
| 2019 | 2018 | 2019 | 2018 | |||||
| Numerator: | ||||||||
| Net income (loss) attributable to common stockholders | \$ | 48,260 | \$ | (1,876) | \$ 335,891 |
\$ | (4,902) | |
| Depreciation and amortization | 7,185 | 13,325 | 16,815 | 26,473 | ||||
| Impairment of real estate | 2,800 | — | 69,000 | — | ||||
| Gain on sale of depreciable assets(11) | (55,221) | — | (432,802) | — | ||||
| FFO attributable to common stockholders | \$ | 3,024 | \$ | 11,449 | \$ (11,096) |
\$ | 21,571 | |
| Redeemable preferred stock dividends declared on dilutive | ||||||||
| shares(12) | — | 71 | (1) | 102 | ||||
| Diluted FFO attributable to common stockholders | \$ | 3,024 | \$ | 11,520 | \$ (11,097) |
\$ | 21,673 | |
| Denominator: | ||||||||
| Basic weighted average shares of Common Stock outstanding | 43,791 | 43,791 | 43,793 | 43,788 | ||||
| Effect of dilutive securities—contingently issuable shares(12) | 8 | 305 | 4 | 228 | ||||
| Diluted weighted average shares and common stock | ||||||||
| equivalents outstanding | 43,799 | 44,096 | 43,797 | 44,016 | ||||
| FFO attributable to common stockholders per share: | ||||||||
| Basic | \$ | 0.07 | \$ | 0.26 | \$ (0.25) |
\$ | 0.49 | |
| Diluted | \$ | 0.07 | \$ | 0.26 | \$ (0.25) |
\$ | 0.49 |
(11) In connection with the sale of certain properties during the three and six months ended June 30, 2019, we recognized \$4,911,000 and \$29,982,000, respectively, or \$0.11 and \$0.68 per diluted share of common stock, respectively, in loss on early extinguishment of debt primarily related to the legal defeasance and prepayment of mortgage loans collateralized by such properties. Such loss on early extinguishment of debt is not included in the adjustment for the gain on sale of depreciable assets presented in the table above.
(12) For the three and six months ended June 30, 2019 and 2018, the effect of certain shares of redeemable preferred stock were excluded from the computation of diluted FFO attributable to common stockholders and the diluted weighted average shares and common stock equivalents outstanding as such inclusion would be anti-dilutive.
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES Earnings Per Share (Unaudited and in thousands, except per share amounts)
Earnings per share ("EPS") for the year-to-date period may differ from the sum of quarterly EPS amounts due to the required method for computing EPS for the respective periods. In addition, EPS is calculated independently for each component and may not be additive due to rounding.
The following table reconciles the numerator and denominator used in computing our basic and diluted per-share amounts for net income (loss) attributable to common stockholders for the three and six months ended June 30, 2019 and 2018:
| Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||
|---|---|---|---|---|---|---|---|---|
| 2019 | 2018 | 2019 | 2018 | |||||
| Numerator: | ||||||||
| Net income (loss) attributable to common stockholders | \$ | 48,260 | \$ | (1,876) | \$ 335,891 |
\$ | (4,902) | |
| Redeemable preferred stock dividends declared on dilutive | ||||||||
| shares | 659 | — | 1,151 | — | ||||
| Diluted net income (loss) attributable to common stockholders | \$ | 48,919 | \$ | (1,876) | \$ 337,042 |
\$ | (4,902) | |
| Denominator: | ||||||||
| Basic weighted average shares of Common Stock outstanding | 43,791 | 43,791 | 43,793 | 43,788 | ||||
| Effect of dilutive securities—contingently issuable shares | 2,062 | — | 2,011 | — | ||||
| Diluted weighted average shares and common stock | ||||||||
| equivalents outstanding | 45,853 | 43,791 | 45,804 | 43,788 | ||||
| Net income (loss) attributable to common stockholders per | ||||||||
| share: | ||||||||
| Basic | \$ | 1.10 | \$ | (0.04) | \$ 7.67 |
\$ | (0.11) | |
| Diluted | \$ | 1.07 | \$ | (0.04) | \$ 7.36 |
\$ | (0.11) | |
| 10 |
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES Reconciliation of Net Operating Income (Unaudited and in thousands)
We internally evaluate the operating performance and financial results of our real estate segments based on segment NOI, which is defined as rental and other property income and expense reimbursements less property related expenses and excludes non-property income and expenses, interest expense, depreciation and amortization, corporate related general and administrative expenses, gain (loss) on sale of real estate, gain (loss) on early extinguishment of debt, impairment of real estate, transaction costs, and provision for income taxes. For our lending segment, we define segment NOI as interest income net of interest expense and general overhead expenses. We also evaluate the operating performance and financial results of our operating segments using cash basis NOI, or "cash NOI". We define cash NOI as segment NOI adjusted to exclude the effect of the straight lining of rents, acquired above/below market lease amortization and other adjustments required by GAAP.
Segment NOI and cash NOI are not measures of operating results or cash flows from operating activities as measured by GAAP and should not be considered alternatives to income from continuing operations, or to cash flows as a measure of liquidity, or as an indication of our performance or of our ability to pay dividends. Companies may not calculate segment NOI or cash NOI in the same manner. We consider segment NOI and cash NOI to be useful performance measures to investors and management because, when compared across periods, they reflect the revenues and expenses directly associated with owning and operating our properties and the impact to operations from trends in occupancy rates, rental rates and operating costs, providing a perspective not immediately apparent from income from continuing operations. Additionally, we believe that cash NOI is helpful to investors because it eliminates straight line rent and other non-cash adjustments to revenue and expenses.
To facilitate a comparison of our segments and portfolio between reporting periods, we calculate comparable amounts for a subset of our segments and portfolio referred to as our "same-store properties." Our same-store properties are ones which we have owned and operated in a consistent manner and reported in our consolidated results during the entire span of the periods being reported. We excluded from our same-store property set this quarter any properties (i) acquired on or after April 1, 2018; (ii) sold or otherwise removed from our consolidated financial statements on or before June 30, 2019; or (iii) that underwent a major repositioning project we believed significantly affected its results at any point during the period commencing on April 1, 2018 and ending on June 30, 2019.
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES Reconciliation of Net Operating Income (Continued) (Unaudited and in thousands)
Below is a reconciliation of cash NOI to segment NOI and net income for the three months ended June 30, 2019 and 2018.
| Three Months Ended June 30, 2019 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Same Store Office |
Non Same Store Office |
Total Office |
Hotel | Lending | Total | ||||||
| Cash net operating income excluding lease | |||||||||||
| termination income | \$ | 12,116 \$ | 19 \$ | 12,135 \$ | 3,516 \$ | 1,555 \$ | 17,206 | ||||
| Cash lease termination income | — | — | — | — | — | — | |||||
| Cash net operating income | 12,116 | 19 | 12,135 | 3,516 | 1,555 | 17,206 | |||||
| Deferred rent and amortization of intangible assets, | |||||||||||
| liabilities, and lease inducements | 606 | 194 | 800 | 6 | — | 806 | |||||
| Straight line lease termination income | — | — | — | — | — | — | |||||
| Segment net operating income | 12,722 | 213 | 12,935 | 3,522 | 1,555 | 18,012 | |||||
| Interest and other income | 1,499 | ||||||||||
| Asset management and other fees to related parties | (3,737) | ||||||||||
| Interest expense | (2,014) | ||||||||||
| General and administrative | (1,021) | ||||||||||
| Transaction costs | (216) | ||||||||||
| Depreciation and amortization | (7,185) | ||||||||||
| Loss on early extinguishment of debt | (4,911) | ||||||||||
| Impairment of real estate | (2,800) | ||||||||||
| Gain on sale of real estate | 55,221 | ||||||||||
| Income before provision for income taxes | 52,848 | ||||||||||
| Provision for income taxes | (281) | ||||||||||
| Net income | 52,567 | ||||||||||
| Net income attributable to noncontrolling interests | (1) | ||||||||||
| Net income attributable to the Company | \$ | 52,566 |
CIM COMMERCIAL TRUST CORPORATION AND SUBSIDIARIES Reconciliation of Net Operating Income (Continued) (Unaudited and in thousands)
| Total Office 9,615 \$ — 9,615 22,441 |
Hotel 22,431 \$ 4,103 \$ 10 10 |
Lending 1,372 \$ — |
Total 27,906 |
|---|---|---|---|
| 20 | |||
| 4,113 | 1,372 | 27,926 | |
| 861 | 1,422 (3) |
— | 1,419 |
| — | — — |
7 | 7 |
| — | — — |
— | — |
| 10,476 23,863 |
4,110 | 1,379 | 29,352 |
| (5,504) | |||
| (6,511) | |||
| (1,427) | |||
| (344) | |||
| (13,325) | |||
| 2,241 | |||
| (292) | |||
| 1,949 | |||
| (12) | |||
| 1,937 | |||
| \$ |

CIM Commercial Trust Corporation NASDAQ: CMCT TASE: CMCT-L August 2019 www.cimcommercial.com ©2019 CMCT CMCT CIM Commercial Trust Corporation Securities distributed by affiliate broker-dealer: CCO Capital, LLC, member: FINRA / SIPC
Free Writing Prospectus | CIM Commercial Trust Corporation Investor Presentation Q2 2019
Filed Pursuant to Rule 433 | Dated August 8, 2019| Registration Statement No. 333-210880
CIM Commercial Trust Corporation ("CMCT") has filed a registration statement (including a prospectus) with the Securities and Exchange Commission (the "SEC") for the offering to which this communication relates. Before you invest, you should read the prospectus in that registration statement, the related prospectus supplements, and other documents CMCT has filed with the SEC for more complete information about CMCT and the offering. You may request to receive a prospectus by calling toll-free at 1-866-341- 2653.
Alternatively, you may also access the applicable prospectus for free on the SEC's website at www.sec.gov as follows:
x Prospectus, dated April 11, 2019, relating to Registration Statement No. 333-210880 and supplement No. 1 dated May 14, 2019
Reverse Stock Split
x On August 8, 2019, CMCT announced a 1-for-3 reverse stock split on its common stock (the "Reverse Stock Split"), to be effective on September 3, 2019. None of the share or per share amounts in this presentation reflect the effect of the Reverse Stock Split.
Important Disclosures

Forward-looking Statements
The information set forth herein contains. You can identify these statements by the fact that they do not relate stictly to historical or current facts or discuss the business and affairs of CMCT on a prospective basis. Further, statements that include words such as "may," "will," "project," "might," "expect," "believe," "intend," "could," "estimale," "continue," "pursue," "porsue," "potential," "forecast," "seek," "plan," or "should" or the negative or other words or expressions of similar meaning, may identify forward-looking statements.
Such forward-looking statements are based on particular assumptions that management of CMCT has made in light of its experience, as well as its perception of expected future developments and it believes are apropriate under the circumstances. Forvard-looking stalements are necessarily estimates reflecting the judgment of CMCT and incertainties that could cause actual results to differ materially from those suggested by the forward-looking statements. These risks and uncertainties include those associated with (i) the timing, manner and extent, if any, of the distribution of shares of commonstock held by the principal stockholders of CMCT to its members, (ii) the timing, manner and extent, if any, of repurchases of Series L Preferred Stock by CMCT and (iii) general economic, market and other conditions.
For a further list and description of the risks and uncertaintes in the forward looking statements, see CMCT's Anual Report on Form 10-K for the fiscal year ended December 31, 2018 and the Registration Statement on Form S-11 (No. 33-21080) relating to the Series A Proferred Stock.
As you read and consider the information herein, you are cautioned to not place undue reliance on these forward-looking statements. These statements are not guarantees of performance or results and speak only as of the date hereof. These forwards involve risks, uncertainlies and assumptions. In light of these risks and uncertainlies, there can be no assurance that the results and events contemplated by the forward-looking statements contained here in will in fact transpire. New factors emerge from time to time, and it is not possible for CMCT to preciet all of them. Nor can CMCT assess the impact of each factor or the extent to which any factor, or combination of factors, may cause results to differ materially from those contained in any forward-looking statement. CMCT undertakes no oblicy update or release any revisions to these forward-looking statements to reflect events or circumstances after the ocurrence of unanticipaled events, except as required by law.
CIM Commercial Trust

NASDAQ: CMCT | TASE: CMCT-L Owner and operator of Class A and creative office assets in vibrant and improving metropolitan communities Eight office properties, one hotel and two ancillary properties1 1.3 million rentable square feet of office and 503 hotel rooms1 San Francisco Area \$431 million Net Asset Value ("NAV") (\$9.83 per share pre-split)1.2 Los Angeles High barrier-to-entry, metropolitan focus Austin 0 Three value enhancing redevelopments in progress in Northern California, Los Angeles and Austin Managed by CIM Group, L.P. ("CIM" or "CIM Group") - owner/operator of \$30.2 billion of real assets3 1. As d June 30, 2019. Pro forms for sales of 80th Capital Street, and 999 North Capital Street, which were sold to an unvelsed third party in July 2019.
-
Proforma estimates as of June 30, 2019, following the engineer to Unice: Embedded Valus in Our Portfolio and Inprove Tradity of Our Corning Stock as doccited on page 4, excluding the effect of the 1-for-3 Reverse Slock Spit. See pro forma NAV estimate table on page 28.
-
As of March 31, 2019. See Important Information on page 32.
ww.cinconnercial.com | @2019 CMCT | CMCT Corporation | Securities distributed by alfilible broker-dealer: CO Cuplal, LLC, nember: INNA / SPC

Program to Unlock Embedded Value in Our Portfolio and Improve Trading Liquidity of Our Common Stock
- » 10 properties sold for a combined gross sales price of \$991 million (see page 30 for list of assets)1
- » Declared \$613 million special dividend (\$14.00 per share) to common stockholders; to be paid on August 30, 2019
- » 1:3 Reverse Stock Split to become effective on the ex-dividend date of the special dividend (September 3, 2019)
- » CMCT has been informed that ~31.9 million shares (pre-spit) held by its principal stockholder (the "Fund"), representing ~72.8% of the outstanding shares of CMCT common stock, will be distributed to ~19 members of the Fund- by the end of August 2019
- » Resulting increase in public float, which CMCT believes will in turn increase the trading liquidity of CMCT common stock and improve CMCT's access to capital, benefitting both preferred and common stockholders
- » Following the distribution, the Fund is expected to own approximately 16.9% of CMCT common stock
-
» CMCT will continue to target a capital structure of 45% common equity and 55% debt/preferred equity3
-
As of July 31, 2019.
-
CMCT has approximately 43.8 million shares of common stock outstanding.
Based on fair value
Maximizing Returns For Stockholders
CMCT
Active and strategic portfolio management to maximize returns to stockholders

» CMCT has sold \$2.3 billion of assets since going public in 20141
-
- As of July 31, 2019.
-
- Total returns includes change in stock of NV per share, as applicate, and includes all dividends declared and pints with respect to CMCT is common stock from March 3, 2014
-
- Please see "Net Asset Value (NAV)" under "Important Information" with respect to the calculation of the NAV of CMCT on page 32.
-
- " U.S. Clifes REITs' effects the welght and NV performance of the corpanis included in the SAL US RET Office International of July 31, 2019 bood, for all procoss indicald, weights attributed to ach such company by such in the still of the rise indice is an index of entain publicy haded office RETS in the United States. The characteristic of the portfolos of such companies included in " U.S. Offee RETS" nor the characteristics of CMC" portbio of assets. U.S. Ofto RETV may the on approxiate benchmark for the performance of CMCT. Past performance of future results. The data used in this chart is derived from SNL and filings with the SEC.
-
- The ansunts of regular and special case on the rumber of shares cutstanding as of the applicable record dates. Past priormance is not informance is not informance is not i
-
- CMCT is the product of a megal (between a subsidiary of CM Libron RET, LC (CM RET), a luncop, and PMC Cornercial Tout ("PMC"), a public table traded more of PMC", a public estate investment tool, consumeratively of 2014. Represent division and common stock from January 1, 2019. Ecolors a special dend park o PMC Commercial Tuel's stockholders in consistion with the Merger, but RET stockholors proctor to the Merger and divisions on convertible preferred stock reserved by thean Pathern II, LLC, an affiliate of CIM REIT and CIM Group, on an as converted basis, in the Merger.
-
- The per share equivalent in poseds from \$2.15, calculated by diving \$2.15, calculated by diving \$20,000, the arrount used by CMCT in the lender offer, by 97,676,197,the number of shares of common stock outstanding immediately prior to such tender offer.
-
- Includes the \$14.00 per share special cash dividers decired on August 8, 2019, in be paid on August 20, 2019, and regular quartery cash drivident of \$025 per shared common st declared on August 8, 2019, to be paid on September 18, 2019.
www.imcommercial.com | 02019 CMCT | CMCT Corporation | Securities distributed by alfiliste broker CO Capital LLC, member: FINBA | SPC
CIM Commercial Trust - Key Investment Highlights


ww.cimcomnercial.com | 02019 CMC | CMCT Corporation | Securities distributed by affiliste broker-dealer: CCO Capital, LLC, nember: FINRA / SPC

Established Established in 1994 as an integrated owner and operator of real assets As of March 31, 2019. See Important Information on page 32. Strategies Real assets (infrastructure and real estate) focused in communities qualified by CIM as well as national credit (net-lease and debt) platforms Vertically-Integrated Multi-disciplinary expertise and in-house research, acquisition, credit analysis, development, financing, leasing and onsite property management capabilities Organization 970+ employees (14 principals including all of its founders, 560+ professionals)1 Office Locations Headquartered in Los Angeles, with offices in the San Francisco Bay Area; the Washington, DC Metro Area; Dallas, TX; Phoenix, AZ; Chicago, IL and New York, NY Assets Owned and Operated \$30.2 billion1 8 1 Overview of CIM
Overview of CIM

| Established | Established in 1994 as an integrated owner and operator of real assets |
|---|---|
| Strategies | Real assets (infrastructure and real estate) focused in communities qualified by CIM as well as national credit (net-lease and debt) platforms |
| Vertically-Integrated | Multi-disciplinary expertise and in-house research, acquisition, credit analysis, development, financing, leasing and onsite property management capabilities |
| Organization | 970+ employees (14 principals including all of its founders, 560+ professionals)1 |
| Office Locations | Headquartered in Los Angeles, with offices in the San Francisco Bay Area; the Washington, DC Metro Area; Dallas, TX; Phoenix, AZ; Chicago, IL and New York, NY |
| Assets Owned and Operated | \$30.2 billion1 |
- As of March 31, 2019. See Important Information on page 32.
ww.cimconnercial.com | ©2019 CMCT | CMCT CM Commercial Trust Corporation | Securities distributed by affiliste broker-destiner CCO Captal, LLC, member: FINRA / SPC



Community Focused Real Assets Strategy

CIM believes that its community qualification process provides it with a significant competitive advantage when acquiring real assets
» Since 1994, CIM has qualified 122 communities in high barrier-to-entry markets and has owned and operated real assets in 72 of those communities'. The qualification process generally takes between six months and is a critical component of CIM's asset evaluation

www.cimconnecial.com | @2019 CMCT | CMC Corporation | Securities distributed by affilite broker-dester: CO Capital, LLC, member: FINRA / SPC

CIM qualifies communities for acquisition (122 qualified as of July 31, 2019, 72 deployed capital). CIM Qualified Communities exhibit strong growth trends, which CIM believes will lead to outsized rental growth and/or capital appreciation.
» Since initial acquisition, CIM's Qualified Communities have outperformed average national downtowns by approximately 50% and average national suburbs by over 190%1
Growth in CIM Qualified Communities vs. National Downtowns vs. National Suburbs

Resources & Expertise of Institutional Owner Operator
CMCT
CMCT Management
CIM Group Co-Founders
| David Thompson | Jan Salit | Nathan DeBacker | Richard Ressler | Avi Shemesh | Shaul Kuba |
|---|---|---|---|---|---|
| CMCT CEO | CMCT President & Secretary |
CMCT CFO | CIM Group Principal CMCT Chairman of the Board |
CIM Group Principal CMCT Board Member |
CIM Group Principal CMCT Board Member |
| 1011 Year at CIM | 611 Year at CIM | 2nd Year at CIM | 26" Year at CIM | 26™ Year at CIM | 26™ Year at CIM |
| Previously spent 15 years with Hilton Hotels Corporation, most recently as Senior Vice President and Controller Began career as a C.P.A. at Arthur Andersen & Co. |
Previously was 30 Chairman of the Board, CEO and Secretary of PMC Commercial Trust Prior to CEO role, held 8 Chief Operating Officer and Chief Investment Officer roles with PMC Commercial Trust (joined predecessor firm in 1993) |
Previously was Senior Vice President and Chief Financial Officer of Cole REITs, at VEREIT » Began career as an auditor at Ernst & Young |
> Founder of Orchard Capital and Chairman of Executive Committee of CIM Group, Orchard First Source Asset Management and OCV Chairman of the Board of j2 Global (NASDAQ: JCOM); previously served as CEO > Previously worked at Drexel Burnham Lambert and began his career as an attorney with Cravath, Swaine and Moore |
» Previously Co-Founder of Dekel Development, a developer of commercial and multifamily properties in Los Angeles |
Previously involved in a number of successful entrepreneurial real estate activities, including Dekel Development (Los Angeles commercial and multifamily developer) |
www.cimconnecial.com | C2019 CMCT | CMCT Commercial Trust Corporation | Securities distributed by affiliste broker-destiner CCO Capital, LLC, nember: INNA / SPC
Alignment of Interests
CMCT
| CIM Group Commitment to CMCT | » Directors & officers of CMCT, CIM Group and its affiliates own approximately one million shares of CMCT » 20 of 26 investors in the Fund (that was the principal stockholder of CMCT) invested in other CIM Group funds |
|---|---|
| Management and Corporate Governance |
» CMCT's Board includes CIM Group's three co-founders (Richard Ressler, Avi Shemesh, and Shaul Kuba) |
| Strong Market Knowledge and Sourcing |
» CMCT benefits from CIM Group's identification of Qualified Communities, sourcing capabilities and access to resources of vertically integrated platform |
| » Tiered asset management fee based on fair value of real properties and associated assets of CMCT |
|
| - Quarterly fee assessed as a percentage of assets: | |
| - < \$500 million = 0.2500% | |
| - \$500 million - \$1,000 million = 0.2375% | |
| Management Agreement / Master | - \$1,000 million - \$1,500 million = 0.2250% |
| Services Agreement | - \$1,500 million - \$4,000 million = 0.2125% |
| - \$4,000 million - \$20,000 million = 0.1000% | |
| » Plus ~\$1.1 million base service fee and reimbursement of certain shared services at cost (accounting, tax, reporting, etc.) |
|
| Perpetual term 20 |
|
| No incentive fee |
ww.cimonmercial.com | @2019 CMCT | CMCT Corporation | Securities distributed by alfiliate broker-dealer: CCO Captal, LLC, nember: FINRA / SPG

CMCT History 15 Transition from Private Fund to High-Quality Public REIT October 2018 Announced Program to Unlock Embedded Value in Our Portfolio and Improve Trading Liquidity of Our Common Stock (see page 30 for details) March 2019 – July 2019 Completed sale of 10 properties for a combined gross sales price of \$991 million November 2015 –December 2016 Sold commercial mortgage loan portfolio, commercial real estate lending subsidiary, and three properties for a combined gross sales price of \$217 million June 2016 \$210 million tender offer for CMCT common stock (10 million shares @\$21 per share) March 2014 CIM REIT completed its merger with PMC Commercial Trust, a publicly traded mortgage REIT September 2016 – December 2017 \$966 million repurchase of CMCT common stock (43.9 million shares @ \$22 per share)1 August 2019 Declared \$613 million special dividend (\$14.00 per share) to common stockholders Announced 1:3 Reverse Stock Split effective on the ex-dividend date (September 3, 2019) CMCT has been advised that ~31.9 million shares (pre-split) held by the Fund will be distributed to ~19 members of the Fund 2 March 2017 –December 2017 Completed sale of 12 properties for a combined sales price of \$1,093 million Shares were repurchased in privately negotiated transactions from a fund managed by an affiliate of CIM Group. In connection with these share repurchases, CMCT paid special cash dividends totaling \$6.5 million that allowed the common stockholders that did not participate in the repurchases to receive the economic benefit of such repurchases. Special cash dividends are not included in the above amount. February 2005 – June 2006 CIM Group formed CIM REIT with 24 private institutional investors

CMCT

- Shares were reprehand in privations for na finish of CM Group. In offiliate of CM Group. In connection with here share repurchases, CMCT paid special cast dividents (clail milion that allowed the commonstration in the repurchases to receive the economic benefit of such reportmases. Special can divisions are not intents are not included in the a
www.imcommercial.com | C2019 CMCT | CMC Corporation | Securities distributed by alfilite broker dealer: CO Capital, LLC, member: FINRA / SPC

CMCT
| Growth-Focused Portfolio (As of June 30, 2019)1 Office: |
Rentable | Annualized | |||
|---|---|---|---|---|---|
| Square Feet | Rent Per Occupied SF2 |
||||
| Location | Sub-Market | ("SE") | % Occupied | ||
| Oakland, CA | |||||
| 1 Kaiser Plaza | Lake Merritt | 539,917 | 96.1% | 5 | 42.45 |
| San Francisco, CA | |||||
| 1130 Howard Street | South of Market | 21,194 | 100.0% | 76.15 | |
| Los Angeles, CA | |||||
| 11620 Wilshire Boulevard | West Los Angeles | 194,985 | 95.1% | 42.54 | |
| 4750 Wilshire Boulevard | Mid-Wilshire | 138,294 | 23.2% | 47.91 | |
| 9460 Wilshire Boulevard | Beverly Hills | 94,547 | 95.0% | 97.58 | |
| 11600 Wilshire Boulevard | West Los Angeles | 56,186 | 92.8% | 56.46 | |
| Lindblade Media Center | West Los Angeles | 32,428 | 100.0% | 46.29 | |
| Austin, TX | |||||
| 3601 S Congress Avenue | South | 183,885 | 97.5% | 37.05 | |
| TO TAL | 1,261,436 | 88.1% | 2 | 47.62 | |
| Hotel: | Revenue Per | ||||
| Number | Available | ||||
| Location | Sub-Market | of Rooms | % Occupied 3 | Room (RevPAR)4 | |
| Sacramento, CA | |||||
| Sheraton Grand Hotel | Downtown/Midtown | 503 | 81.9% | S | 140.93 |
| Ancillary: | Annualized Rent | ||||
| Rentable | (Parking and | ||||
| Square Feet | % Occupied | Retail) (in | |||
| Location | Sub-Market | (Retail) | (Retail) | thousands) | |
| Sacramento, CA | |||||
| Sheraton Grand Hotel Parking | |||||
| Garage & Retail | Downtown/Midtown | 9,453 | 100.0% | 3 | 2,945 |
| Oakland, CA | |||||
| 2 Kaisor Plaza | Laka Marrill |
Geographic Diversification1,2 Annualized Rent by Location (Excludes Hotel and
Ancillary Properties)

· Los Angeles · Oakland · Austin = San Francisco
-
As of June 30, 2019. Por forms for see and Street, and 999 North Capids Street, which were sold to an unrelated hird party in July 2019.
-
Represents gross markly base nor, as a June 3, 2019, multipled by 12. The answer restlession and before applicable, annualized ont has been grossed up babing annualized expense reimbursement to base rent.
-
Represents trailing six-month occupancy as of June 30, 2019, calculated as the number of occupied rooms divided by the number of available rooms.
-
Represents trailing six-month RevPAR as of June 30, 2019, calculated by dividing the amount of troom revenue by the number of available rooms.
-
Represents gross morthly contractual reses commond and June 3, 2019, millipind by 12. This anount reflects I doll cash reflects I that cash reflects into applicable, annualized rent has been grossed up by adding annualized expense reimbursements to base rent.
3 Embedded Growth Opportunity: Los Angeles
CMCT
Key Los Angeles Office Themes
- Tech, media and entertainment demand driving growth
- 2 Major content creators such as Netflix, Google, and Amazon Studios lease 2.2+ million SF of office and production space across West Los Angeles and Hollywood
- 3 High barrier-to-entry/supply constrained given regulatory environment
Affluent population base
4
CMCT Los Angeles Office Portfolio
-
Beverly Hills (9460 Wilshire Boulevard):
- Severe supply constraints with significant barriers to entry; tenant demand driven by finance and entertainment
- Adjacent to the Four Seasons Beverly Wilshire Hotel and Rodeo Drive
- » Culver City (Lindblade Media Center):
- A preferred location for tech, entertainment and media tenants; Santa Monica office demand gravitating southeast
-
Park Mile/Hancock Park (4750 Wilshire Boulevard):
- Centrally located; attracting tenants priced out by significant rent increases in nearby Hollywood (in which rents are approaching \$60 PSF)
- » Brentwood (11600 & 11620 Wilshire Boulevard):
- Strong demand from executives who prefer a shorter commute; costeffective alternative to Santa Monica
- One block west of 1-405 freeway; nearby UCLA Medical Center, St. John's Hospital and Veterans Administration Hospital provide consistent demand for medical office

CIM Group: 60+ Los Angeles Investments Over 25 Years
- CIM Group is headquartered in Los Angeles
- » CIM Group's Los Angeles real estate experience:
- 10 million+ SF of project experience across opportunistic, valueadd and stabilized strategies
- Currently owns over 20 assets valued at over \$3 billion; nine office assets with 2.3 million SF
3 Embedded Growth Opportunity: Oakland
CMCT
Favorable Office Dynamics
- Relative Value vs. San Francisco Central Business District ("CBD") (Class A asking rents)1:
- » San Francisco \$77.90
- » Oakland \$53.32
- 2 Limited new office supply in Lake Merritt / City Center: Last major office project completed in 20081
Office building development has been tempered in the East Bay, with current under construction office space equivalent to 1.5% of the market's total existing inventory1
Proposition M: San Francisco office development limited to 875,000 square feet per year
Class A CBD vacancy of 7.8%2
A Vibrant Community
Transportation: All six BART lines and every major Bay Area highway run through Oakland
Amenities Base: Oakland has emerged as a "cool" place to live and work
Residential Development:
- » ~11,000 new units in 2019-2021 (v. ~169,000 existing)1
- » Residential Monthly Asking Rents1
San Francisco - \$3,144 | Downtown Oakland - \$2,570
-
- Source: CoStar July 2019 Office Market Report.
-
- Source: JLL Q2 2019 Office Insight.
-
- As of June 30, 2019.
यां Represents gross northy base ent per spare for June 30, 2019, multipled by 12. This ansunt offects into and before abovents. When applicable, anulation on the been grossed up by adding annualized expense rein. Annualized rent for certain office properties includes rent attributable to retail.


| CMCT Assets | Asset Type | Rentable SF3 | Leased ల్లో 2 |
Annualized Rent Per Occupied SF3,4 |
|---|---|---|---|---|
| 1 Kaiser Plaza | Office | 539.917 | 96.6% | \$42.45 |
| 2 Kaiser Plaza Office Development |

(3) Embedded Growth Opportunity: Austin
CMCT
Compelling Growth Market
- Diverse Employment Sources government, education and tech
- 2 Austin is home to many large U.S. corporations including Amazon, Facebook, Apple, Cisco, eBay, GM, Google, IBM, Intel, Oracle, Paypal, 3M and Whole Foods
- Sustained, rapid market rent growth
- Five year Increase of 37% (2014-2018)1
- Low vacancy
- Austin Class A 7.1%1
- South Austin submarket 7.0%1
- P Population growth
- Ten year historical growth rate of 2.8% (versus 0.7% in the U.S.)1
- Five year forecast growth rate of 2.2% (versus 0.7% in the U.S.) 1
C Employment growth
- Ten year historical growth rate of 3.4% (versus 1.3% in the U.S.)1
| Hartland Plaza 2000 0000 Seattoling |
14 The Independent |
||
|---|---|---|---|
| Esstside Village | |||
| District at SoCo 3601 S Congrelis |
|||
| MAP KEY | |||
| CMCT Asset CIM Assell CIM Realized Asset 2017 |
Austin Arport (9 miles) |
| CMCT Assets | Asset Type | Rentable SF2 | Leased %2 | Annualized Rent Per Occupied SF2,3 |
|---|---|---|---|---|
| 3601 South Congress | Office | 183,885 | 97.5% | \$37.05 |
| CMCT In-Place Rent2,3 \$37.05 |
Class A Asking Rents1 \$46.34 |
-
- Source: CoStar July 2019 Office Market Report.
-
- As of June 30, 2019.
-
Represents gross northly base respects of an 3, 2019, nultipled by 12. This ansual refects bat cost not belocal contrast of the applicable, anualized only no been grossed up by adding annualized expense rein. Annualized rent for certain office properties includes rent attributable to retail.

Redevelopment In Progress: Austin
CMCT
| Location | Sub-Market | ||
|---|---|---|---|
| Austin, TX | South | 42.000 | Office |
3601 S. Congress Avenue Expansion - Mid-2020 Expected Completion
-
Approximately 42,000 SF add-on building to existing 183,885 SF office complex (97.5% leased as of June 30, 2019)
- » Two-story creative office building designed to accommodate either a single user or two single-floor tenants
- » ~\$15 million development (\$2 million spent as of June 30, 2019)
- » Targeting ~8% return on cost upon stabilization

Rendering of "Building L" - Expansion to Existing Campus



3601 South Congress- Existing Buildings
www.cincommercial.com | C2019 CMCT | CMCT Commercial Trust Corporation | Securities distributed by affilitele broker CCO Capital, LCC, nember: FINRA / SPC
(2) Redevelopment In Progress: Los Angeles
CMCT
| Location | Sub-Market | Product |
|---|---|---|
| Los Angeles, CA | Mid-Wilshire 138.294 | Office |
4750 Wilshire Boulevard - Repositioning
-
Currently being repositioned into vibrant, collaborative office space following the expiration of a lease agreement for 100% of the property in April 2019
-
Centrally located in Park Mile / Hancock Park location with both nearby executive housing (Hancock Park) and millennial housing and lifestyle amenities (Hollywood and Miracle Mile)
-
Short drive time to Hollywood/West Hollywood (10 minutes), Beverly Hills/Culver City/Downtown LA (20 minutes) and Santa Monica (30 minutes)
-
CIM Group leased ~30,000 square feet in 2Q'19 for an annualized rent of \$48' per square foot representing 73% lease spread from prior lease (4750 Wilshire is adjacent to CIM Group's headquarters)



- Personts gross northly bose rent person on of J. 2019, millight by 12. This ansual relieved to incorner lefens that case not telects that case not tas been grossed up by adding annualized expense reimbursements to base rent.
www.inconnercial.com | C2019 CMCT | CMCT Commercial Trust Corporation | Securities distributed by affilitele booker CCO Capital, LCC Capital, LLC, nember: INNA / SPC
(2) Redevelopment In Progress: Sacramento
CMCT
| Location | Sub-Market | Product |
|---|---|---|
| Sacramento, CA | Downtown/Midtown | Hotel |
Room Renovations Scheduled to be Complete in Late 2020
- » ~\$26 million renovation of existing hotel to drive average daily rate, improve group bookings (\$1.2 million spent as of June 30, 2019)
- » Target 15%+ return on cost
- » Renegotiate Marriott Hotel Management Agreement; switch to franchise model with separate management
-
Complete renovation of all guestrooms, food & beverage amenities, public areas, meeting rooms and amenities
- » Isolate disruption to coincide with expansion/renovation of adjacent convention center (see below)
- » Longer term, potential development of a new hotel tower, multifamily or build-to-suit office on top of owned garage and retail
Sheraton Grand Renovation Simultaneous With Expansion/Renovation of Adjacent Sacramento Convention Center
- » \$340 million renovation/expansion of the Sacramento Convention Center
- » Adds new meeting rooms and exhibit halls
- » Scheduled to be completed in late 2020
- » Part of a larger project (C3) that also renovates adjacent auditorium and theater

Sheraton Grand

www.cimconnecial.com | @2019 CMCT | CMCT Corporation | Securities distributed by affilite broker-dealer: CO Cuplail, LLC, member: FINRA / SPC

CMCT
Opportunity to Generate Value Through Co-Investor, Sale or Build-to-Suit
Potential Build-to-Suit
| Location | Sub-Market | Potential Rentable SF | Product |
|---|---|---|---|
| Oakland, CA | Lake Merritt | 425,000 - 800,000 | Office |
2 Kaiser Plaza (Beacon Tower)
- » Build-to-suit opportunity
- » Currently marketing development to potential anchor tenants
- » Entitled for 425,000-800,000 SF office
- » Currently utilized as surface parking lot




1 Kaiser Plaza - Existing Building
Bay Area
Equity-Enhancing, Growth-Oriented Capital Structure
CMCT
Preferred Stock Program Target Capital Structure3 Series A » Perpetual Preferred Stock at 5.5% coupon » Continuously offered - monthly issuance > CMCT and investor option to call/redeem five years from issuance at \$25 per share, plus accrued and unpaid dividends1 » Redemption payable in cash or CMCT common stock, at election of CMCT1 Series L » Perpetual Preferred Stock at 5.5% coupon » CMCT and investor option to call/redeem beginning November 21, 2022 (or earlier in limited circumstances) at \$28.37 per share1 » Redemption payable in cash or CMCT common stock, at election of CMCT1 Debt and Preferred Historical Preferred Stock Issuance2 Equity 55% (in millions) \$250.0 \$200.0 \$150.0 \$229.3 \$100.0 --- \$19.0 \$50.0 \$39.1 \$30.5 Series L Preferred Stock Series A Preferred Stock 2016 = 2017 = 2018 = 2019 YTD

Target capital structure of 45% common equity, 55% debt and preferred
equity3 - seeks to enhance common equity returns with low relative risk
» Plan to maintain long-term debt at minimal levels
-
Will negat to the Sonies A Proferned Stock; () shares can be not the issuance date; subject to a 13% robempion for and during years thre through free and during wars throu the issuarce date, subject to a 10% redemption fee; (i) redemplion fee; (i) redemplions during the date of issuance must be paid in cash. Vitte essed to be Series L. Preferred Stock, as a general matter, shares can only be redeemed from anniversary of the date of original issuance.
-
Represents group proceds from issuation as the number of shares issued not of nears issued value por share; proceds an not of commisions, less, allocated costs or discount, as applicable.
-
Based on fair value
www.imcommercial.com | C2019 CMCT | CMCT Corporation | Securities distributed by alfilite broker dealer: CO Captal, LLC, member: FINRA / SPC
Equity-Enhancing, Growth-Oriented Capital Structure

Debt & Preferred Summary (June 30, 2019)1 Debt Maturity Schedule (June 30, 2019)1 Maturity/ Loan balance (in millions) Interest structure Expiration 6/30/2019 Mortgages (fixed/variable etc.) Interest Rate Date (in millions) 1 Kaiser Plaza 4.14% 7/1/2026 \$ 97.1 Fixed Total Mortgages 4.14% \$ 97.1 Other Debt SBA 7(a) Loan-Backed Notes2 \$ 27.4 Variable LIBOR+ 1.40% 3/20/2043 Total Other Debt \$ 27.4 Corporate Debt Revolving Credit Facility3 Variable LIBOR+ 1.55%3 10/31/2022 \$0.9 \$1.9 \$2.0 \$2.0 \$2.1 8. Junior Subordinated Notes LIBOR+ 3.25% 3/30/2035 27.1 Variable 2019 2020 2021 2022 Total Corporate Debt \$ 27.1
Total Debt
| Preferred Stock | Interest structure (fixed/variable etc.) |
Coupon | Maturity/ Expiration Date |
Outstanding (in millions) |
|---|---|---|---|---|
| Series A. | Fixed | 5.50% | N/A | \$ 90.04 |
| Series L | Fixed | 5.50% | N/A | 229.36 |
| Total Preferred Stock | \$ 319.3 | |||
| Total Debt + Preferred Stock | \$ 470.8 |
» Excludes anticipated draw of ~\$65 million® to partly fund the special dividend
\$142.6 2023 Thereafter
Fixed Debt vs. Floating Debt (June 30, 2019)1

- Excludes: (a) \$15,394,000 of secured bans, which represent sold forms that are treated as secured because the bases of not med the darescopilion criteria provided for in ASC 860-30, Secured Borrowing and Collateral, and (b) premiums, discounts and debt issuance costs.
\$ 151.5
-
- I hay 2018, we completed a securitation of the unguages of ontain of our SBA 7.0 ) banne of \$3,200,000 durguannese SB-7(a) loan-backed nets. The SBA 71a Joan-backed notes are collated by the right to recoveries attributable by he unguaranted portions of entinent of online of entinent of online of March 20, 204, with morthy payments on the colulation lann an received. Based on the anticipation repyments of collideralized SBA 7(a) harn, we edimated the wighted werighted werig the notes to be approximately two years.
-
- In October 2018, we entered into a revelop creater to which CMCT can berner up a maximum of \$20,000,000, subject a a berroving base calculation. The roving credit for its secured by destanting advances under the revolving credit as revolving credit for the base rate plan be new cate plan by by a both plan 1.55%. The revoing read facility matures in October 2022 and provides for one online contine continent and Jone 30, 2019, approximately \$20,000,000 was welliable for future berrowing.
-
- Outstanting Series A Perfered Stock resert stations of June 30, 2019 of 3, 403, loss rederspions of 22.772 haros. time the stated valer of 525.00 or shares an not net net of commissions, fees, allocated costs or discount.
-
- Octations Series L. Preferred Stock resued and J. 2019 of 0,000,740 limes the states value of \$28.37 persons stross processor not net of commission, lees, also, alles, costs or discount.
- ట్టా Anticipated draw on our revolving on approximately \$65 million is included in the pro forma estimated net asset value table on page 28. All you forma numbers are unaudion.
www.imcommercial.com | C2019 CMCT | CMCT Corporation | Securities distributed by alfiliste broker CO Capital LLC, member: FINBA | SPC
CIM Commercial Trust - Key Investment Highlights


www.cimcommercial.com | CMCT CM Commercial Trust Corporation | Securities distributed by affiliste booker CCO Cuplail, LLC, member: FINRA / SPC

Estimated Net Asset Value Pro Forma Estimated Net Asset Value1,2 (As of June 30, 2019) (\$ in millions, except for shares and per share amounts) (Unaudited) 28 Represents the pro forma NAV as of June 30, 2019 following the impact of the Program to Unlock Embedded Value in Our Portfolio and Improve Trading Liquidity of Our Common Stock. Share and per share amounts do not reflect the effect of the Reverse Stock Split. Represents outstanding mortgage debt, junior subordinated notes, and pro forma borrowings on our revolving credit facility of \$65,000,000, at face value. Excludes secured borrowings on government guaranteed loans and SBA 7(a) loan-backed notes, both of which are included in other liabilities, cash and other assets. Outstanding Series A Preferred Stock represents total units issued as of June 30, 2019 of 3,614,493, less subsequent redemptions of 12,772 shares, times the stated value of \$25.00 per share. Gross proceeds are not net of commissions, fees, allocated costs or discount. Outstanding Series L Preferred Stock represents total units issued as of June 30, 2019 of 8,080,740 times the stated value of \$28.37 per share. Gross proceeds are not net of commissions, fees, allocated costs or discount. Estimated NAV per share of common stock outstanding Investments in real estate - at fair value \$901.4 Loans receivable - at fair value 74.9 Debt 3 (189.2) Other liabilities, cash and other assets (36.6) Noncontrolling interests (0.7) Redeemable Series A Preferred Stock 4 (90.0) Redeemable Series L Preferred Stock 5 (229.3) Estimated NAV attributable to common stockholders -Post special dividend \$ 430.6 \$9.83 Special dividend 613.3 \$ 14.00 Estimated NAV attributable to common stockholders - Pre special dividend \$ 1,043.9 \$ 23.83 Shares of Common Stock outstanding 43,805,741 Estimated NAV
Estimated Net Asset Value
CMCT
Pro Forma Estimated Net Asset Value1.2
(As of June 30, 2019)
(\$ in millions, except for shares and per share amounts) (Unaudited)
| Estimated NAV per share of common |
||||
|---|---|---|---|---|
| Estimated NAV | stock outstanding | |||
| Investments in real estate - at fair value | S | 901.4 | ||
| Loans receivable - at fair value | 74.9 | |||
| Debt 3 | (189.2) | |||
| Other liabilities, cash and other assets | (36.6) | |||
| Noncontrolling interests | (0.7) | |||
| Redeemable Series A Preferred Stock 4 | (80.0) | |||
| Redeemable Series L Preferred Stock 5 | (229.3) | |||
| Estimated NAV attributable to common stockholders - Post special dividend | ಲಿಗ | 430.6 | S | 9.83 |
| Special dividend | 613.3 | ನ | 14.00 | |
| Estimated NAV attributable to common stockholders - Pre special dividend | \$ | 1,043,9 | ನ್ | 23.83 |
Shares of Common Stock outstanding
43,805,741
-
Represents the pro ferma NAV as of June 30, 2019 following the impact of the Pogram to Unloor. Embeddies Value in Our Portball and Inporve Tradity of Our Corner Stock.
-
- Share and per share amounts do not reflect the effect of the Reverse Stock Split.
-
- Represents outsacting nortgage det. juris subscription on our revolvings on our revolving on our revolving on our record forcrimary on geverment guaranteed loans and SBA 7(a) loan-backed notes, both of which are included in other liabilities, cash and other assots.
-
Outstanting Socies A Preferred Stock risks issued as a June 3, 2019 of 3,614,493, less subscrient recempions of 12,772 shares, lime the stated valued \$25.0 per share. Gros proceeds are not net of commissions, fees, allocated costs or discount.
-
Outstanding Series L. Profesonts trail until study and J. 2019 of 8,000,740 times the states procedes are not net of connission, (en, alles, procedes are not net of connis costs or discount.
www.imcommercial.com | C2019 CMCT | CMCT Corporation | Securities distributed by affiliste broker dealer: COO Captal, LLC, member: FINRA / SPC
Key Metrics

Top Five Tenants1
| Annualized Rent | % of Annualized | Rentable Square | % of Rentable | |||
|---|---|---|---|---|---|---|
| Tenant | Property | Lease Expiration | (in thousands) * | Rent | Feet | Square Feet |
| Kaiser Foundation Health Plan, Inc. | 1 Kaiser Plaza | 2025 - 2027- | 15.510 | 29.3% | 374,038 | 29.7% |
| MUFG Union Bank, N.A. | 9460 Wishire Boulevard | 2029 | 3.411 | 6.4% | 27,569 | 2 2% |
| 3 Arts Entertainment, Inc. | 9460 Wilshire Boulevard | 2026 | 2,063 | 3.9% | 27,112 | 2.1% |
| CIM Group, L.P. | Various | 2019-2030 | 1,935 | 3.7% | 44.449 | 3.5% |
| Homeaway, Inc. | 3601 S Congress Avenue | 2020 | 1,614 | 3.1% | 42,545 | 3.4% |
| Total for Top Five Tenants | 24,533 | 46.4% | 515,713 | 40.9% | ||
| All Other Tenants | 28,385 | 53.6% | ଚିଟି । ୧୯୫ | 47.2% | ||
| Vacant | - % | 150.155 | 11.9% | |||
| Total for Portfolio | 52,918 | 100.0% | 1,261,436 | 100.0% |
Lease Expirations as a % of Annualized Office Rent1,2

-
As of June 30, 2019. Pro forma for sayin Street, 80 North Capids Street, and 999 North Capitol Street, which were sold to an unrelated third party in July 2019.
-
Represents gross northy base ent, as a June 3, 2019, multipled by 12. This answn treflects (tolor apticality an walled on) has been grossed up your of had been grossed up annualized expense reimbursements to base rent for certain office properties includes rent attributable to retail.
-
Pror to February 2021, the tenning to 14,000 square bed of space in the aggresse (of which no nore than 10,000 resident square feet may be teminated with respect to the re square feel expiring in atemination penaly. From and aller February 24, 2023 with respect to the rentable square feel expiring in 2025 with resoct to rentable square for expiring in 2027, the tenate all or any continue, effective as of any dates periled by the tenant in a written noten priven to us all boat it a written notion pric the termination, in each case in exchange for a termination penalty.

Program to Unlock Embedded Value in Our Portfolio and Improve Trading Liquidity of Our Common Stock

» Monetize stabilized assets to unlock embedded value that has been created since 2006
Unlock Embedded Value Through Targeted Asset Sales
» Special dividend of \$14.00 per share of common stock payable on August 30, 2019: the aggregate amount of the special dividend will be approximately \$613 million and will be funded primarily by the net proceeds (after the repayment of debt) received from the sale of ten properties during 2019 and
borrowings on CMCT's revolving credit facility
» Assets sold:
| Property | Location | Rentable Square Feet 1 |
Date Sold |
|---|---|---|---|
| 2101 Webster Street | Oakland, CA | 474,798 | March 1, 2019 |
| 1901 Harrison Street | Oakland, CA | 263,970 | March 1, 2019 |
| 830 1st Street | Washington, DC | 247,337 | March 1, 2019 |
| 2100 Franklin Street | Oakland, CA | 216,828 | March 1, 2019 |
| 2353 Webster Street Parking Garage | Oakland, CA | N/A | March 1, 2019 |
| 260 Townsend Street | San Francisco, CA | 66,682 | March 15, 2019 |
| 1333 Broadway | Oakland, CA | 254,523 | May 16, 2019 |
| 999 N Capitol Sifeet | Washington, DC | 315,983 | July 30, 2019 |
| 899 N Capitol Street | Washington, DC | 314,667 | July 30, 2019 |
| 901 N Capitol Street | Washington, DC | N/A | July 30, 2019 |
| Total Assets Sold | 2.174.788 |
As of the date of sale. 1.
As a matter of pubert management, after evaluation its portision, as well as the intrinsit value of each property. CMCT declard to as and
www.dr.com.recolor.com | 02019 CACT | CMCT Connection | Searrites dictilluted by offilite broker doler ocoler oco Copics! LLC, nember INNA / SPC

Important Information 32 Assets Owned and Operated (AOO) represents the aggregate assets owned and operated by CIM on behalf of partners (including where CIM contributes alongside for its own account) and co-investors, whether or not CIM has discretion, in each case without duplication. AOO includes total gross assets at fair value, with real assets presented on the basis described in "Book Value" below and operating companies presented at gross assets less debt, as of the Report Date (as defined below) (including the shares of such assets owned by joint venture partners and co-investments), plus binding unfunded commitments. AOO also includes the \$0.3 billion of AOO attributable to CIM Compass Latin America (CCLA), which is 50% owned and jointly operated by CIM. AOO for CMMT Partners, L.P. (CMMT) (which represents assets under management), a perpetual-life real estate debt fund, is \$0.7 billion as of the Report Date. Report Date is defined to mean as of March 31, 2019. Book Value for each investment generally represents the investment's book value as reflected in the applicable fund's unaudited financial statements as of the Report Date prepared in accordance with U.S. generally accepted accounting principles on a fair value basis. These book values generally represent the asset's third-party appraised value as of the Report Date, but in the case of CIM's Cole Net-Lease Asset strategy, book values generally represent undepreciated cost (as reflected in SEC-filed financial statements). Equity Owned and Operated (EOO) represents the NAV (as defined below) before incentive fee allocation, plus binding unfunded commitments, which is \$17.8 billion as of the Report Date, inclusive of \$0.3 billion of EOO attributable to CCLA (as described above) and \$0.7 billion of EOO for CMMT (which represents equity under management). For calculating the Book Value for CIM IV, the underlying assets of CMCT are assumed to be liquidated based upon the third-party appraised value of such assets. CIM does not view the price of CMCT's publicly-traded shares to be a meaningful indication of the fair value of CIM IV's interest in CMCT due to the fact that the publicly-traded shares of CMCT represent approximately 10% of the outstanding shares of CMCT and are thinly-traded. Net Asset Value (NAV) represents the distributable amount based on a "hypothetical liquidation" assuming that on the date of determination that: (i) investments are sold at their Book Values; (ii) debts are paid and other assets are collected; and (iii) appropriate adjustments and/or allocations between equity partners are made in accordance with applicable documents, as determined in accordance with applicable accounting guidance.
Important Information

Assets Owned and Operated (AOO) represents the aggregate assets owned and operated by CM on behalf of partners (including where CM contributes alongside for its own account) and co-investors, whether or not CIM has discretion, in each case without duplication. AO includes total gross assets at fair value, with real assets presented in "Book Value" below and operating companies presented at gross assets less debt, as of the Report Date (as defined below) (including the shares of such asses owned by joint verture partners), plus binding unfunded commitments. AOO also includes the \$0.3 billion of AOO attributable to CIM Compass Latin America (CCLA), which is 50% owned and jointly operated by CM. AOO for CMMT (which represents assets under management), a perpetual-life real estate debt fund, is \$0.7 billion as of the Report Date.
Report Date is defined to mean as of March 31, 2019.
Book Value for each investment generally represents the investment's book value as reflected in the applicable financial statements as of the Report Date prepared in accepted accounting principles on a fair value basis. These book values generally represent the asset's third-party and in the Report Date, but in the case of CM's Cole Net-Lease Assel strategy, book values generally represent undepreciated cost (as reflected in SEC-filed financial statements).
Equity Owned and Operated (EDO) represents the NAV (as defined below) before incentive fee allocation, plus binding unfunded commitments, which is \$17.8 billion as of the Report Date, inclusive of \$0.3 billion of EOO attributable to CLA (as described above) and \$0.7 billion of EOO for CMMT (which represents equity under management). For calculating the Book Value for CM IV, the underlying assets of CMCT are assumed to be liquidated based upon the third-party appraised value of such assets. CMCT's publicly-traded shares to be a meaningful indication of the fair value of CM V's interest in CMCT due to the fact that the publicly-traded shares of CMCT represent approximalely 10% of the outstanding shares of CMCT and are thinly-traded.
Net Asset Value (NAV) represents the distributable anount based on a "hypothelical liquidation" assuming that (i) investments are sold at their Book Values; (i) debts are paid and (ii) appropriate adjustments and/or allocations between equity partners are made in applicable documents, as delernined in accordance with applicable accounting guidance.