Edgar Filing: Terreno Realty Corp

Large accelerated filer

Accelerated filer

Non-accelerated filer

¨ (Do not check if a smaller reporting company)

Smaller reporting company

Form 10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10-Q

þ	QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2015

¨	TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from to

Commission file number 001-34603

Terreno Realty Corporation

(Exact Name of Registrant as Specified in Its Charter)


Maryland		27-1262675
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

101 Montgomery Street, Suite 200 San Francisco, CA		94104
(Address of Principal Executive Offices)		(Zip Code)

Registrant’s telephone number, including area code: (415) 655-4580

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes þ No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes þ No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No þ

The registrant had 43,011,685 shares of its common stock, $0.01 par value per share, outstanding as of May 1, 2015.

Terreno Realty Corporation

Table of Contents


PART I. FINANCIAL INFORMATION
Item 1.	Financial Statements of Terreno Realty Corporation (unaudited)
	Consolidated Balance Sheets as of March 31, 2015 and December 31, 2014	2
	Consolidated Statements of Operations for the three months ended March 31, 2015 and 2014	3
	Consolidated Statements of Comprehensive (Loss) Income for the three months ended March 31, 2015 and 2014	4
	Consolidated Statement of Equity for the three months ended March 31, 2015	5
	Consolidated Statements of Cash Flows for the three months ended March 31, 2015 and 2014	6
	Condensed Notes to Consolidated Financial Statements	7

Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	17
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	30
Item 4.	Controls and Procedures	30

PART II. OTHER INFORMATION
Item 1.	Legal Proceedings	31
Item 1A.	Risk Factors	31
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	31
Item 3.	Defaults Upon Senior Securities	31
Item 4.	Mine Safety Disclosures	31
Item 5.	Other Information	31
Item 6.	Exhibits	32

SIGNATURES

EXHIBIT INDEX

Terreno Realty Corporation

Consolidated Balance Sheets

(in thousands – except share and per share data)


	*March 31, 2015*			*December 31, 2014*
	*(Unaudited)*
ASSETS
Investments in real estate
Land	$	464,871		$	388,007
Buildings and improvements		533,578			470,348
Intangible assets		53,075			42,918

Total investments in properties		1,051,524			901,273
Accumulated depreciation and amortization		(51,456	)		(45,446	)

Net investments in properties		1,000,068			855,827
Properties held for sale, net		12,975			6,315

Net investments in real estate		1,013,043			862,142
Cash and cash equivalents		35,206			190,601
Restricted cash		4,671			6,963
Deferred financing costs, net		2,795			2,986
Other assets, net		15,908			14,074

Total assets	$	1,071,623		$	1,076,766

LIABILITIES AND EQUITY
Liabilities
Credit facility	$	—		$	—
Term loans payable		200,000			200,000
Mortgage loans payable		103,618			104,501
Security deposits		6,052			5,315
Intangible liabilities, net		5,239			3,556
Dividends payable		6,860			6,859
Accounts payable and other liabilities		11,822			9,499

Total liabilities		333,591			329,730
Commitments and contingencies (Note 9)
Equity
Stockholders’ equity
Preferred stock: $0.01 par value, 100,000,000 shares authorized, and 1,840,000 and 1,840,000 shares (liquidation preference of $25.00 per share) issued and outstanding, respectively		46,000			46,000
Common stock: $0.01 par value, 400,000,000 shares authorized, and 42,875,085 and 42,869,463 shares issued and outstanding, respectively		428			428
Additional paid-in capital		692,743			700,755
Accumulated deficit		(845	)		—
Accumulated other comprehensive loss		(294	)		(147	)

Total stockholders’ equity		738,032			747,036

Total liabilities and equity	$	1,071,623		$	1,076,766

The accompanying condensed notes are an integral part of these consolidated financial statements.

Terreno Realty Corporation

Consolidated Statements of Operations

(in thousands – except share and per share data)

(Unaudited)


	For the Three Months Ended March 31,
	*2015*			*2014*
REVENUES
Rental revenues	$	17,807		$	12,071
Tenant expense reimbursements		5,324			3,733

Total revenues		23,131			15,804

COSTS AND EXPENSES
Property operating expenses		7,130			4,822
Depreciation and amortization		7,626			4,366
General and administrative		3,835			2,356
Acquisition costs		3,218			882

Total costs and expenses		21,809			12,426

OTHER INCOME (EXPENSE)
Interest and other income (expense)		7			(5	)
Interest expense, including amortization		(2,174	)		(1,588	)

Total other income and expenses		(2,167	)		(1,593	)

Net (loss) income		(845	)		1,785
Preferred stock dividends		(891	)		(891	)

Net (loss) income, net of preferred stock dividends		(1,736	)		894
Allocation to participating securities		—			(6	)

Net (loss) income available to common stockholders, net of preferred stock dividends	$	(1,736	)	$	888

EARNINGS PER COMMON SHARE - BASIC AND DILUTED:
Net (loss) income available to common stockholders, net of preferred stock dividends	$	(0.04	)	$	0.04

BASIC AND DILUTED WEIGHTED AVERAGE COMMON SHARES OUTSTANDING		42,731,802			24,850,760

The accompanying condensed notes are an integral part of these consolidated financial statements.

Terreno Realty Corporation

Consolidated Statements of Comprehensive (Loss) Income

(in thousands)

(Unaudited)


	*For the Three Months Ended March 31,*
	*2015*			*2014*
Net (loss) income	$	(845	)	$	1,785
Other comprehensive loss: cash flow hedge adjustment		(147	)		—

Comprehensive (loss) income	$	(992	)	$	1,785

The accompanying condensed notes are an integral part of these consolidated financial statements.

Terreno Realty Corporation

Consolidated Statement of Equity

(in thousands – except share data)

(Unaudited)


														Accumulated
			Common Stock					Additional						Other
	Preferred		Number of					Paid-			Accumulated			Comprehensive
	Stock		Shares			Amount		in Capital			Deficit			Loss			Total
Balance as of December 31, 2014	$	46,000		42,869,463		$	428	$	700,755		$	—		$	(147	)	$	747,036
Net loss		—		—			—		—			(845	)		—			(845	)
Repurchase of common stock		—		(20,035	)		—		(497	)		—			—			(497	)
Issuance of restricted stock		—		25,657			—		—			—			—			—
Stock-based compensation		—		—			—		236			—			—			236
Common stock dividends		—		—			—		(6,860	)		—			—			(6,860	)
Preferred stock dividends		—		—			—		(891	)		—			—			(891	)
Other comprehensive loss		—		—			—		—			—			(147	)		(147	)

Balance as of March 31, 2015	$	46,000		42,875,085		$	428	$	692,743		$	(845	)	$	(294	)	$	738,032

The accompanying condensed notes are an integral part of these consolidated financial statements.

Terreno Realty Corporation

Consolidated Statements of Cash Flows

(in thousands)

(Unaudited)


	*For the Three Months Ended March 31,*
	2015			2014
CASH FLOWS FROM OPERATING ACTIVITIES
Net (loss) income	$	(845	)	$	1,785
Adjustments to reconcile net (loss) income to net cash provided by operating activities
Straight-line rents		(1,308	)		(453	)
Amortization of lease intangibles		(581	)		(228	)
Depreciation and amortization		7,626			4,366
Deferred financing cost and mortgage premium amortization		76			65
Stock-based compensation		1,641			525
Changes in assets and liabilities
Other assets		(658	)		(1,079	)
Accounts payable and other liabilities		(234	)		837

Net cash provided by operating activities		5,717			5,818

CASH FLOWS FROM INVESTING ACTIVITIES
Restricted cash		2,818			(187	)
Cash paid for property acquisitions		(151,015	)		(30,685	)
Cash paid for deposits on property acquisitions		(525	)		(100	)
Additions to buildings, improvements and leasing costs		(3,365	)		(2,091	)

Net cash used in investing activities		(152,087	)		(33,063	)

CASH FLOWS FROM FINANCING ACTIVITIES
Repurchase of common stock		(497	)		(284	)
Borrowings on credit facility		—			36,500
Payments on mortgage loans payable		(768	)		(6,619	)
Payment of deferred financing costs		(10	)		(1	)
Dividends paid to common stockholders		(6,859	)		(3,249	)
Dividends paid to preferred stockholders		(891	)		(891	)


Net cash (used in) provided by financing activities		(9,025	)		25,456
Net decrease in cash and cash equivalents		(155,395	)		(1,789	)
Cash and cash equivalents at beginning of period		190,601			6,989

Cash and cash equivalents at end of period	$	35,206		$	5,200


SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
Cash paid for interest, net of capitalized interest	$	2,153		$	1,870
Supplemental disclosures of non-cash transactions
Accounts payable related to capital improvements	$	3,563		$	3,061

Reconciliation of cash paid for property acquisitions
Acquisition of properties	$	154,132		$	33,882
Assumption of mortgage loans payable		—			(2,764	)
Mortgage premiums		—			(43	)
Assumption of other assets and liabilities		(3,117	)		(390	)

Net cash paid for property acquisitions	$	151,015		$	30,685

The accompanying condensed notes are an integral part of these consolidated financial statements.

Terreno Realty Corporation

Condensed Notes to Consolidated Financial Statements

(Unaudited)

Note 1.

Organization

Terreno Realty Corporation (“Terreno”, and together with its subsidiaries, the “Company”) acquires, owns and operates industrial real estate in six major coastal U.S. markets: Los Angeles; Northern New Jersey/New York City; San Francisco Bay Area; Seattle; Miami; and Washington, D.C./Baltimore. As of March 31, 2015, the Company owned 137 buildings (including three buildings held for sale) aggregating approximately 10.4 million square feet.

The Company commenced operations upon completion of an initial public offering and a concurrent private placement of common stock purchased by the Company’s executive management on February 16, 2010. The Company is an internally managed Maryland corporation and elected to be taxed as a real estate investment trust (“REIT”) under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended (the “Code”) commencing with its taxable year ended December 31, 2010.

Note 2.

Significant Accounting Policies

Basis of Presentation. The accompanying unaudited interim consolidated financial statements of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and disclosures required by GAAP for annual financial statements. In management’s opinion, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. The interim consolidated financial statements include all of the Company’s accounts and its subsidiaries and all intercompany balances and transactions have been eliminated in consolidation. The financial statements should be read in conjunction with the financial statements contained in the Company’s 2014 Annual Report on Form 10-K and the notes thereto, which was filed with the Securities and Exchange Commission on February 11, 2015.

Use of Estimates. The preparation of the interim consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements. Actual results could differ from those estimates.

Capitalization of Costs. The Company capitalizes costs directly related to the redevelopment, renovation and expansion of its investment in real estate. Costs associated with redevelopment and expansion projects are capitalized as incurred. If the project is abandoned, these costs are expensed during the period in which the redevelopment or expansion project is abandoned. Costs considered for capitalization include, but are not limited to, construction costs, interest, real estate taxes and insurance, if appropriate. These costs are capitalized only during the period in which activities necessary to ready an asset for its intended use are in progress. In the event that the activities to ready the asset for its intended use are suspended, the capitalization period will cease until such activities are resumed. Costs incurred for maintaining and repairing properties, which do not extend their useful lives, are expensed as incurred.

Interest is capitalized based on actual capital expenditures from the period when redevelopment or expansion commences until the asset is ready for its intended use, at the weighted average borrowing rate during the period.

Investments in Real Estate. Investments in real estate, including tenant improvements, leasehold improvements and leasing costs, are stated at cost, less accumulated depreciation, unless circumstances indicate that the cost cannot be recovered, in which case, an adjustment to the carrying value of the property is made to reduce it to its estimated fair value. The Company also reviews the impact of above and below-market leases, in-place leases and lease origination costs for acquisitions and records an intangible asset or liability accordingly.

Impairment. Carrying values for financial reporting purposes are reviewed for impairment on a property-by-property basis whenever events or changes in circumstances indicate that the carrying value of a property may not be fully recoverable. Examples of such events or changes in circumstances may include classifying an asset to be held for sale, changing the intended hold period or when an asset remains vacant significantly longer than expected. The intended use of an asset either held for sale or held for use can significantly impact how impairment is measured. If an asset is intended to be held for the long-term, the recoverability is based on the undiscounted future cash flows. If the asset carrying value is not supported on an undiscounted future cash flow basis, then the asset carrying value is measured against the lower of cost or the present value of expected cash flows over the expected hold period. An impairment charge to earnings is recognized for the excess of the asset’s carrying value over the lower of cost or the present values of expected cash flows over the expected hold period. If an asset is intended to be sold, impairment is determined using the estimated fair value less costs to sell. The estimation of expected future net cash flows is inherently uncertain and relies on assumptions, among other things, regarding current and future economic and market conditions and the availability of capital. The Company determines the estimated fair values based on its assumptions regarding rental rates, lease-up and holding periods, as well as sales prices. When available, current market information is used to determine capitalization and rental growth rates. If available, current comparative sales values may also be used to establish fair value. When market information is not readily available, the inputs are based on the Company’s understanding of market conditions and the experience of the Company’s management team. Actual results could differ significantly from the Company’s estimates. The discount rates used in the fair value estimates represent a rate commensurate with the indicated holding period with a premium layered on for risk. There were no impairment charges recorded during the three months ended March 31, 2015 or 2014.

Property Acquisitions. Upon acquisition of a property, which are accounted for as business combinations, the Company estimates the fair value of acquired tangible assets (consisting generally of land, buildings and improvements) and intangible assets and liabilities (consisting generally of the above and below-market leases and the origination value of all in-place leases). The Company determines fair values using replacement cost, estimated cash flow projections and other valuation techniques and applying appropriate discount and capitalization rates based on available market information. Mortgage loans assumed in connection with acquisitions are recorded at their fair value using current market interest rates for similar debt at the date of acquisition. Acquisition-related costs associated with business combinations are expensed as incurred.

The fair value of the tangible assets is determined by valuing the property as if it were vacant. Land values are derived from current comparative sales values, when available, or management’s estimates of the fair value based on market conditions and the experience of the Company’s management team. Building and improvement values are calculated as replacement cost less depreciation, or management’s estimates of the fair value of these assets using discounted cash flows analyses or similar methods. The fair value of the above and below-market leases is based on the present value of the difference between the contractual amounts to be received pursuant to the acquired leases (using a discount rate that reflects the risks associated with the acquired leases) and the Company’s estimate of the market lease rates measured over a period equal to the remaining term of the leases plus the term of any below-market fixed rate renewal options. The above and below-market lease values are amortized to rental revenues over the remaining initial term plus the term of any below-market fixed rate renewal options that are considered bargain renewal options of the respective leases. The total net impact to rental revenues due to the amortization of above and below-market leases was a net increase of approximately $0.6 million and $0.2 million, respectively, for the three months ended March 31, 2015 and 2014. The origination value of in-place leases is based on costs to execute similar leases including commissions and other related costs. The origination value of in-place leases also includes real estate taxes, insurance and an estimate of lost rental revenue at market rates during the estimated time required to lease up the property from vacant to the occupancy level at the date of acquisition. The remaining weighted average lease term related to these intangible assets and liabilities as of March 31, 2015 is 3.5 years. As of March 31, 2015 and December 31, 2014, the Company’s intangible assets and liabilities, including held for sale, consisted of the following (dollars in thousands):


	March 31, 2015									December 31, 2014
	Gross			Accumulated Amortization			Net			Gross			Accumulated Amortization			Net
In-place leases	$	50,134		$	(20,412	)	$	29,722		$	39,413		$	(17,154	)	$	22,259
Above-market leases	$	4,332		$	(2,771	)	$	1,561		$	4,079		$	(2,596	)	$	1,483
Below-market leases	$	(9,627	)	$	4,388		$	(5,239	)	$	(7,188	)	$	3,632		$	(3,556	)

Depreciation and Useful Lives of Real Estate and Intangible Assets. Depreciation and amortization are computed on a straight-line basis over the estimated useful lives of the related assets or liabilities. The following table reflects the standard depreciable lives typically used to compute depreciation and amortization. However, such depreciable lives may be different based on the estimated useful life of such assets or liabilities.


Description		Standard Depreciable Life
Land		Not depreciated
Building		40 years
Building Improvements		5-40 years
Tenant Improvements		Shorter of lease term or useful life
Leasing Costs		Lease term
In-place leases		Lease term
Above/Below-Market Leases		Lease term

Discontinued Operations. The Company considers a property to be classified as discontinued operations when it meets the criteria established under Accounting Standards Update (“ASU”) 2014-08, Presentation of Financial Statements (Topic 205) and Property, Plant and Equipment (Topic 360), Reporting Discontinued Operations and Disclosures of Disposals of Components of an Entity. Disposals that represent a strategic shift that should have or will have a major effect on the Company’s operations and financial results qualify as discontinued operations.

Held for Sale Assets. The Company considers a property to be held for sale when it meets the criteria established under Accounting Standards Codification (“ASC”) 360, Property, Plant and Equipment (Note 5). Properties held for sale are reported at the lower of the carrying amount or fair value less estimated costs to sell and are not depreciated while they are held for sale.

Cash and Cash Equivalents. Cash and cash equivalents consists of cash held in a major banking institution and other highly liquid short-term investments with original maturities of three months or less. Cash equivalents are generally invested in U.S. government securities, government agency securities or money market accounts.

Restricted Cash. Restricted cash includes cash held in escrow in connection with property acquisitions and reserves for certain capital improvements, leasing, interest and real estate tax and insurance payments as required by certain mortgage loan obligations.

Revenue Recognition. The Company records rental revenue from operating leases on a straight-line basis over the term of the leases and maintains an allowance for estimated losses that may result from the inability of its tenants to make required payments. If tenants fail to make contractual lease payments that are greater than the Company’s allowance for doubtful accounts, security deposits and letters of credit, then the Company may have to recognize additional doubtful account charges in future periods. The Company monitors the liquidity and creditworthiness of its tenants on an on-going basis by reviewing their financial condition periodically as appropriate. Each period the Company reviews its outstanding accounts receivable, including straight-line rents, for doubtful accounts and provides allowances as needed. The Company also records lease termination fees when a tenant has executed a definitive termination agreement with the Company and the payment of the termination fee is not subject to any conditions that must be met or waived before the fee is due to the Company. If a tenant remains in the leased space following the execution of a definitive termination agreement, the applicable termination will be deferred and recognized over the term of such tenant’s occupancy.

Tenant expense reimbursement income includes payments and amounts due from tenants pursuant to their leases for real estate taxes, insurance and other recoverable property operating expenses and is recognized as revenues during the same period the related expenses are incurred.

As of March 31, 2015 and December 31, 2014, approximately $13.1 million and $10.6 million, respectively, of straight-line rent and accounts receivable, net of allowances of approximately $0.3 million and $0.4 million as of March 31, 2015 and December 31, 2014, respectively, were included as a component of other assets in the accompanying consolidated balance sheets.

Deferred Financing Costs. Costs incurred in connection with financings are capitalized and amortized to interest expense using the effective interest method over the term of the related loan. Deferred financing costs in the accompanying consolidated balance sheets are shown at cost, net of accumulated amortization of approximately $2.8 million and $2.6 million as of March 31, 2015 and December 31, 2014, respectively.

Mortgage Premiums. Mortgage premiums represent the excess of the fair value of debt assumed over the principal value of debt assumed in connection with property acquisitions. The mortgage premiums are being amortized to interest expense over the term of the related debt instrument using the effective interest method. As of March 31, 2015 and December 31, 2014, the net unamortized mortgage premiums were approximately $0.5 million and $0.6 million, respectively, and were included as a component of mortgage loans payable on the accompanying consolidated balance sheets.

Income Taxes. The Company elected to be taxed as a REIT under the Code and operates as such beginning with its taxable year ended December 31, 2010. To qualify as a REIT, the Company must meet certain organizational and operational requirements, including a requirement to distribute at least 90% of its annual REIT taxable income to its stockholders (which is computed without regard to the dividends paid deduction or net capital gain and which does not necessarily equal net income as calculated in accordance with GAAP). As a REIT, the Company generally will not be subject to federal income tax to the extent it distributes qualifying dividends to its stockholders. If it fails to qualify as a REIT in any taxable year, it will be subject to federal income tax on its taxable income at regular corporate income tax rates and generally will not be permitted to qualify for treatment as a REIT for federal income tax purposes for the four taxable years following the year during which qualification is lost unless the IRS grants it relief under certain statutory provisions. Such an event could materially adversely affect the Company’s net income and net cash available for distribution to stockholders. However, the Company believes it is organized and operates in such a manner as to qualify for treatment as a REIT.

ASC 740-10, Income Taxes, provides guidance for how uncertain tax positions should be recognized, measured, presented and disclosed in the financial statements. ASC 740-10 requires the evaluation of tax positions taken in the course of preparing the Company’s tax returns to determine whether the tax positions are “more-likely-than-not” of being sustained by the applicable tax authority. Tax benefits of positions not deemed to meet the more-likely-than-not threshold are recorded as a tax expense in the current year. As of March 31, 2015 and December 31, 2014, the Company did not have any unrecognized tax benefits and does not believe that there will be any material changes in unrecognized tax positions over the next 12 months. The Company’s tax returns are subject to examination by federal, state and local tax jurisdictions beginning with the 2010 calendar year.

Stock-Based Compensation and Other Long-Term Incentive Compensation. The Company follows the provisions of ASC 718, Compensation-Stock Compensation, to account for its stock-based compensation plan, which requires that the compensation cost relating to stock-based payment transactions be recognized in the financial statements and that the cost be measured on the fair value of the equity or liability instruments issued. The Company has adopted the Amended and Restated 2010 Equity Incentive Plan, which provides for the grant of restricted stock awards, performance share awards, unrestricted shares or any combination of the foregoing. Stock-based compensation is recognized as a general and administrative expense in the accompanying consolidated statements of operations and measured at the fair value of the award on the date of grant. The Company estimates the forfeiture rate based on historical experience as well as expected behavior. The amount of the expense may be subject to adjustment in future periods depending on the specific characteristics of the stock-based award.

In addition, the Company has awarded long-term incentive target awards (the “Performance Share awards”) to its executives that may be payable in shares of the Company’s common stock after the conclusion of each pre-established performance measurement period. The amount that may be earned under the Performance Share awards is variable depending on the relative total shareholder return of the Company’s common stock as compared to the total shareholder return of the MSCI U.S. REIT Index and the FTSE NAREIT Equity Industrial Index over the pre-established performance measurement period. The Company estimates the fair value of the Performance Share awards using a Monte Carlo simulation model on the date of grant and at each reporting period. The Performance Share awards are recognized as compensation expense over the requisite performance period based on the fair value of the Performance Share awards at the balance sheet date.

Use of Derivative Financial Instruments. ASC 815, Derivatives and Hedging, provides the disclosure requirements for derivatives and hedging activities with the intent to provide users of financial statements with an enhanced understanding of: (a) how and why the Company uses derivative instruments, (b) how the Company accounts for derivative instruments and related hedged items, and (c) how derivative instruments and related hedged items affect the Company’s financial position, financial performance, and cash flows. Further, qualitative disclosures are required that explain the Company’s objectives and strategies for using derivatives, as well as quantitative disclosures about the fair value of and gains and losses on derivative instruments.

The Company records all derivatives on the consolidated balance sheets at fair value. The accounting for changes in the fair value of derivatives depends on the intended use of the derivative, whether the Company has elected to designate a derivative in a hedging relationship and apply hedge accounting and whether the hedging relationship has satisfied the criteria necessary to apply hedge accounting. Derivatives designated and qualifying as a hedge of the exposure to changes in the fair value of an asset, liability, or firm commitment attributable to a particular risk, such as interest rate risk, are considered fair value hedges. Derivatives designated and qualifying as a hedge of the exposure to variability in expected future cash flows, or other types of forecasted transactions, are considered cash flow hedges. Hedge accounting generally provides for the matching of the timing of gain or loss recognition on the hedging instrument with the recognition of the changes in the fair value of the hedged asset or liability that are attributable to the hedged risk in a fair value hedge or the earnings effect of the hedged forecasted transactions in a cash flow hedge. The Company may enter into derivative contracts that are intended to economically hedge certain of its risks, even though hedge accounting does not apply or the Company elects not to apply hedge accounting.

As of March 31, 2015, the Company had one interest rate cap to hedge the variable cash flows associated with its $50.0 million seven-year variable-rate term loan which matures on May 1, 2021. The cap has a notional value of $50.0 million and will effectively cap the annual interest rate payable on the $50.0 million seven-year term at 4.0% plus 1.75% to 2.30%, depending on leverage for the period from December 1, 2014 (effective date) to May 1, 2021. The Company records all derivative instruments on a gross basis in other assets on the consolidated balance sheets, and accordingly, there are no offsetting amounts that net assets against liabilities. As of March 31, 2015, the fair value of the interest rate cap was approximately $0.5 million.

Fair Value of Financial Instruments. ASC 820, Fair Value Measurements and Disclosures, defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. ASC 820 also provides guidance for using fair value to measure financial assets and liabilities. ASC 820 requires disclosure of the level within the fair value hierarchy in which the fair value measurements fall, including measurements using quoted prices in active markets for identical assets or liabilities (Level 1), quoted prices for similar instruments in active markets or quoted prices for identical or similar instruments in markets that are not active (Level 2), and significant valuation assumptions that are not readily observable in the market (Level 3).

As of March 31, 2015 and December 31, 2014, the fair values of cash and cash equivalents and accounts payable approximated their carrying values because of the short-term nature of these investments or liabilities based on Level 1 inputs. The fair value of the Company’s derivative instrument was evaluated based on Level 2 inputs. The fair value of the Company’s mortgage loans payable was estimated by calculating the present value of principal and interest payments, based on borrowing rates available to the Company, which are Level 2 inputs, adjusted with a credit spread, and assuming the loans are outstanding through maturity. The fair value of the Company’s credit facility approximated its carrying value because the variable interest rate approximates market borrowing rates available to the Company, which are Level 2 inputs. As of March 31, 2015 and December 31, 2014, the estimated fair value of the Company’s debt was approximately $305.3 million and $305.7 million, respectively.

New Accounting Standards. In May 2014, the Financial Accounting Standards Board (“FASB”) issued ASU 2014-09, their final standard on revenue from contracts with customers. ASU 2014-09 outlines a single comprehensive model for entities to use in accounting for revenues arising from contracts with customers. ASU 2014-09 is effective for annual reporting periods (including interim periods), beginning after December 15, 2016, and early adoption is not permitted. The Company will adopt the guidance effective January 1, 2017 and is currently assessing the impact on its consolidated financial statements and notes to its consolidated financial statements.

In August 2014, the FASB issued ASU 2014-15, update to ASC subtopic 250-40, Presentation of Financial Statements-Going Concern. The amendments require management to assess an entity’s ability to continue as a going concern by incorporating and expanding upon certain principals that are currently in the U.S. auditing standards. Specifically, the amendments (1) provide a definition of the term “substantial doubt”, (2) require an evaluation every reporting period including interim periods, (3) provide principals for considering the mitigating effect of management’s plans, (4) require certain disclosures when substantial doubt is alleviated as a result of consideration of management’s plans, (5) require an express statement and other disclosures when substantial doubt is not alleviated, and (6) require an assessment for a period of one year after the date that the financial statements are issued (or available to be issued). ASU 2014-15 is effective for annual reporting periods ending after December 15, 2016, and early adoption is permitted. The Company will adopt the guidance effective January 1, 2017 and is currently assessing the impact on its consolidated financial statements and notes to its consolidated financial statements.

In April 2015, the FASB issued ASU 2015-03, update to ASC subtopic 835-30, Interest – Imputation of Interest – Simplifying the Presentation of Debt Issuance Costs. The amendment requires debt issuance costs related to a recognized debt liability to be presented in the balance sheet as a direct deduction from the debt liability rather than an asset. ASU 2015-03 is effective for annual reporting periods ending after December 15, 2015, and early adoption is permitted. The Company will adopt the guidance effective January 1, 2016 and is currently assessing the impact on its consolidated financial statements and notes to its consolidated financial statements.

Segment Disclosure. ASC 280, Segment Reporting, establishes standards for reporting financial and descriptive information about an enterprise’s reportable segments. The Company has determined that it has one reportable segment, with activities related to investing in real estate. The Company’s investments in real estate are geographically diversified and the chief operating decision makers evaluate operating performance on an individual asset level. As each of the Company’s assets has similar economic characteristics, the assets have been aggregated into one reportable segment.

Note 3.

Concentration of Credit Risk

Financial instruments that potentially subject the Company to a significant concentration of credit risk consist primarily of cash and cash equivalents. The Company may maintain deposits in federally insured financial institutions in excess of federally insured limits. However, the Company’s management believes the Company is not exposed to significant credit risk due to the financial position of the depository institutions in which those deposits are held.

As of March 31, 2015, the Company owned 41 buildings and 2.6 million square feet located in Northern New Jersey/New York City and 25 buildings and 2.7 million square feet located in Washington D.C./Baltimore, which accounted for approximately 48.9% of its annualized base rent, which is based on contractual base rent from leases in effect as of March 31, 2015, excluding any partial or full rent abatements.

Other real estate companies compete with the Company in its real estate markets. This results in competition for tenants to occupy space. The existence of competing properties could have a material impact on the Company’s ability to lease space and on the level of rent that can be achieved. The Company had no tenants that accounted for greater than 10% of total revenues for the three months ended March 31, 2015.

Note 4.

Investments in Real Estate

During the three months ended March 31, 2015, the Company acquired 11 industrial buildings containing 1,196,322 square feet. The total aggregate initial investment was approximately $154.1 million, of which $80.5 million was recorded to land, $62.6 million to buildings and improvements, $11.0 million to intangible assets and $2.4 million to intangible liabilities.

The Company recorded revenues and net loss for the three months ended March 31, 2015 of approximately $1.8 million and $0.1 million, respectively, related to the 2015 acquisitions.

During the three months ended March 31, 2014, the Company acquired three industrial buildings containing 318,822 square feet, including the assumption of a mortgage loan with a total principal amount of approximately $2.8 million with a fixed interest rate of 5.09% that matures in August 2015. The total aggregate initial investment was approximately $33.9 million, of which $11.5 million was recorded to land, $20.3 million to buildings and improvements, $2.1 million to intangible assets and $0.3 million to intangible liabilities.

The Company recorded revenues and net income for the three months ended March 31, 2014 of approximately $0.1 million and $16,000, respectively, related to the 2014 acquisitions.

The above assets and liabilities were recorded at fair value, which uses Level 3 inputs. The properties were acquired from unrelated third parties using existing cash on hand, net of assumed mortgage loans payable and borrowings under the credit facility and were accounted for as business combinations.

Pro Forma Financial Information:

The following supplementary pro forma financial information presents the results of operations of the Company for the three months ended March 31, 2015 and 2014 as if all of the Company’s acquisitions during the three months ended March 31, 2015 occurred on January 1, 2014. The following pro forma results for the three months ended March 31, 2015 and 2014 have been presented for comparative purposes only and are not necessarily indicative of the results of operations that would have actually occurred had all transactions taken place on January 1, 2014, or of future results of operations (dollars in thousands, except per share data).


	For the Three Months Ended March 31,
	*2015*		*2014*
Total revenues	$	24,247	$	18,701
Net income available to common stockholders, net of preferred stock dividends		1,464		(2,467	)
Basic and diluted net income available to common stockholders per share, net of preferred stock dividends	$	0.03	$	(0.10	)

Note 5.

Held for Sale Assets

The Company considers a property to be held for sale when it meets the criteria established under ASC 360, Property, Plant, and Equipment. Properties held for sale are reported at the lower of the carrying amount or fair value less estimated costs to sell and are not depreciated while they are held for sale. As of March 31, 2015, the Company has entered into agreements with third-party purchasers to sell one property located in the Washington, D.C./Baltimore market and one property located in the San Francisco Bay Area market for an aggregate sales price of approximately $24.6 million (net book value of approximately $13.0 million). The sales of the properties are subject to the purchaser’s completion of satisfactory due diligence and various closing conditions.

The following summarizes the condensed results of operations of the properties held for sale as of March 31, 2015, for the three months ended March 31, 2015 and 2014 (dollars in thousands):


	For the Three Months Ended March 31,
	*2015*			*2014*
Rental revenues	$	414		$	387
Tenant expense reimbursements		106			99
Property operating expenses		(109	)		(111	)
Depreciation and amortization		(73	)		(155	)

Income from operations	$	338		$	220

Note 6.

Debt

As of March 31, 2015, the Company had a credit facility (the “Facility”), which consists of a $100.0 million revolving credit facility that matures in May 2018 and a five-year $50.0 million term loan, a seven-year $50.0 million term loan and a five-year $100.0 million term loan that mature in May 2019, May 2021 and March 2020, respectively.

The aggregate amount of the Facility may be increased to a total of up to $500.0 million, subject to the approval of the administrative agent and the identification of lenders willing to make available additional amounts. Outstanding borrowings under the Facility are limited to the lesser of (i) the sum of the $50.0 million five-year term loan, the $50.0 million seven-year term loan, the $100.0 million five-year term loan and the $100.0 million revolving credit facility, or (ii) 60.0% of the value of the unencumbered properties. Interest on the Facility, including the five-year and seven-year term loans, is generally to be paid based upon, at the Company’s option, either (i) LIBOR plus the applicable LIBOR margin or (ii) the applicable base rate which is the greatest of the administrative agent’s prime rate, 0.50% above the federal funds effective rate, or thirty-day LIBOR plus the applicable LIBOR margin for LIBOR rate loans under the Facility plus 1.25%. The applicable LIBOR margin will range from 1.50% to 2.05% (1.50% at March 31, 2015) for the revolving credit facility and each of the five-year term loans and 1.75% to 2.30% (1.75% at March 31, 2015) for the seven-year term loan, depending on the ratio of the Company’s outstanding consolidated indebtedness to the value of the Company’s consolidated gross asset value.

The Facility requires quarterly payments of an annual unused facility fee in an amount equal to 0.20% or 0.25% depending on the unused portion of the Facility. The Facility is guaranteed by the Company and by substantially all of the current and to-be-formed subsidiaries of the borrower that own an unencumbered property. The Facility is unsecured by the Company’s properties or by interests in the subsidiaries that hold such properties. The Facility includes a series of financial and other covenants that the Company must comply with in order to borrow under the Facility. As of both March 31, 2015 and December 31, 2014, there were no borrowings outstanding on the revolving credit facility and $200.0 million of borrowings outstanding on the term loans. The Company was in compliance with the covenants under the Facility at March 31, 2015 and December 31, 2014.

The Company has mortgage loans payable which are collateralized by certain of the properties and require monthly interest and principal payments until maturity and are generally non-recourse. The mortgage loans mature between 2015 and 2021. As of March 31, 2015, the Company had nine mortgage loans payable totaling approximately $103.6 million, which bear interest at a weighted average fixed annual rate of 4.5%. As of December 31, 2014, the Company had nine mortgage loans payable totaling approximately $104.5 million, which bore interest at a weighted average fixed annual interest rate of 4.5%. As of March 31, 2015 and December 31, 2014, the total net investment book value of the properties securing the debt was approximately $213.3 million and $213.4 million, respectively.

During the three months ended March 31, 2015 and 2014, the Company capitalized approximately $0 and $0.3 million, respectively, of interest associated with redevelopment and expansion activities.

The scheduled principal payments of the Company’s debt as of March 31, 2015 were as follows (dollars in thousands):


	Credit Facility		Term Loans			Mortgage Loans Payable			Total Debt
2015 (9 months)	$	—	$	—		$	24,019		$	24,019
2016		—		—			12,132			12,132
2017		—		—			1,916			1,916
2018		—		—			1,910			1,910
2019		—		50,000			18,805			68,805
Thereafter		—		150,000			44,348			194,348

Subtotal		—		200,000			103,130			303,130
Unamortized net premiums		—		—			488			488

Total Debt	$	—	$	200,000		$	103,618		$	303,618


Weighted Average Interest Rate		n/a		1.7	%		4.5	%		2.7	%

Note 7.

Stockholders’ Equity

The Company’s authorized capital stock consists of 400,000,000 shares of common stock, $0.01 par value per share, and 100,000,000 shares of preferred stock, $0.01 par value per share. In addition, the Company has an at-the-market equity offering program (the “ATM Program”) pursuant to which the Company may issue and sell shares of its common stock having an aggregate offering price of up to $100.0 million in amounts and at times to be determined by the Company from time to time. Actual sales, if any, will depend on a variety of factors to be determined by the Company from time to time, including, among others, market conditions, the trading price of the Company’s common stock, determinations by the Company of the appropriate sources of funding for the Company and potential uses of funding available to the Company. The Company intends to use the net proceeds from the offering of the shares under the ATM Program, if any, for general corporate purposes, which may include future acquisitions and repayment of indebtedness, including borrowings under the Facility. During both the three months ended March 31, 2015 and 2014, the Company did not issue any shares of common stock under the ATM Program.

As of March 31, 2015 and December 31, 2014, 1,840,000 shares of 7.75% Series A Cumulative Redeemable Preferred Stock (the “Series A Preferred Stock”) were issued and outstanding. Dividends on the Series A Preferred Stock are payable when, as and if authorized by the Company’s board of directors quarterly in arrears on or about the last day of March, June, September and December of each year. The Series A Preferred Stock ranks, with respect to dividend rights and rights upon the Company’s liquidation, dissolution or winding-up, senior to the Company’s common stock.

Generally, the Company may not redeem the Series A Preferred Stock prior to July 19, 2017, except in limited circumstances relating to the Company’s ability to qualify as a REIT, and pursuant to a special optional redemption related to a specified change of control (as defined in the articles supplementary for the Series A Preferred Stock). On and after July 19, 2017, the Company may, at its option, redeem the Series A Preferred Stock, in whole or in part, at any time or from time to time, for cash at a redemption price of $25.00 per share, plus any accrued and unpaid dividends (whether or not authorized or declared) up to but excluding the redemption date.

As of March 31, 2015, there were 1,705,000 shares of common stock authorized for issuance as restricted stock grants, unrestricted stock awards or Performance Share awards under the Company’s Amended and Restated 2010 Equity Incentive Plan (the “Plan”), of which 1,279,183 were remaining to be issued. The grant date fair value per share of restricted stock awards issued during the period from February 16, 2010 (commencement of operations) to March 31, 2015 ranged from $14.20 to $23.39. The grant date fair value of the restricted stock was determined using the initial public offering price of $20.00 for grants issued on February 16, 2010 (commencement of operations) and for all grants issued after the commencement of operations, the Company uses the closing price of the Company’s common stock on the date of grant. The fair value of the restricted stock that was granted during the three months ended March 31, 2015 was $0.6 million and the vesting period for the restricted stock is five years. As of March 31, 2015, the Company had approximately $2.2 million of total unrecognized compensation costs related to restricted stock issuances, which is expected to be recognized over a remaining weighted average period of approximately 3.6 years. The Company recognized compensation costs of approximately $0.2 million for both the three months ended March 31, 2015 and 2014, related to the restricted stock issuances. The following is a summary of the total restricted shares granted to the Company’s executive officers and employees with the related weighted average grant date fair value share prices for the three months ended March 31, 2015.

Restricted Stock Activity:


	Shares			Weighted Average Grant Date Fair Value
Non-vested shares outstanding as of December 31, 2014		156,488		$	17.45
Granted		25,657			23.39
Forfeited		—			—
Vested ¹		(60,238	)		18.13

Non-vested shares outstanding as of March 31, 2015		121,907		$	18.36

¹	Includes 20,035 shares withheld by the Company to satisfy the minimum tax withholding requirements in accordance with the terms of the Plan.

The following is a vesting schedule of the total non-vested shares of restricted stock outstanding as of March 31, 2015:


Non-vested Shares Vesting Schedule	Number of Shares
2015 (9 months)		870
2016		40,330
2017		34,662
2018		25,290
2019		15,629
Thereafter		5,126

Total Non-vested Shares		121,907

Long-Term Incentive Plan:

As of March 31, 2015, there are three open performance measurement periods for the Performance Share awards: January 1, 2013 to December 31, 2015, January 1, 2014 to December 31, 2016 and January 1, 2015 to December 31, 2017. The Performance Share awards related to the performance measurement periods from February 16, 2010 to December 31, 2014 resulted in no compensation expense as the compensation committee determined that the Company’s total shareholder return did not exceed the applicable metrics during the performance measurement period. The Company recorded compensation costs of approximately $1.4 million and $0.3 million, respectively, for the three months ended March 31, 2015 and 2014 related to the Performance Share awards. As of March 31, 2015 and December 31, 2014, approximately $3.3 million and $1.9 million, respectively, of accrued compensation costs related to the Performance Share awards were included as a component of accounts payable and other liabilities in the accompanying consolidated balance sheets.

Dividends:

The following table sets forth the cash dividends paid or payable per share during the three months ended March 31, 2015:

For the Three Months Ended

Security

Dividend
per Share

Declaration Date

Record Date

Date Paid

March 31, 2015

Common stock

0.160000

February 18, 2015

April 7, 2015

April 21, 2015

March 31, 2015

Preferred stock

0.484375

February 18, 2015

March 10, 2015

March 31, 2015

Note 8.

Net Income (Loss) Per Share

Pursuant to ASC 260-10-45, Determining Whether Instruments Granted in Share-Based Payment Transactions Are Participating Securities, unvested share-based payment awards that contain non-forfeitable rights to dividends are participating securities and are included in the computation of earnings per share pursuant to the two-class method. The two-class method of computing earnings per share allocates earnings per share for common stock and any participating securities according to dividends declared (whether paid or unpaid) and participation rights in undistributed earnings. Under the two-class method, earnings per common share are computed by dividing the sum of distributed earnings to common stockholders and undistributed earnings allocated to common stockholders by the weighted average number of common shares outstanding for the period. The Company’s non-vested shares of restricted stock are considered participating securities since these share-based awards contain non-forfeitable rights to dividends irrespective of whether the awards ultimately vest or expire. The Company had no dilutive restricted stock awards outstanding for both the three months ended March 31, 2015 and 2014.

In accordance with the Company’s policies of determining whether instruments granted in share-based payment transactions are participating securities and accounting for earnings per share, the net income (loss) per common share is adjusted for earnings distributed through declared dividends (if any) and allocated to all participating securities (weighted average common shares outstanding and unvested restricted shares outstanding) under the two-class method. Under this method, allocations were made to 0 and 157,957 of weighted average unvested restricted shares outstanding for the three months ended March 31, 2015 and 2014, respectively.

Note 9.

Commitments and Contingencies

Contractual Commitments. As of May 6, 2015, the Company has three outstanding contracts with third-party sellers to acquire three industrial properties consisting of 438,774 square feet. There is no assurance that the Company will acquire the properties under contract because the proposed acquisitions are subject to the completion of satisfactory due diligence, various closing conditions and with respect to one of the properties, the consent of the mortgage lender. The following table summarizes certain information with respect to the properties the Company has under contract:


Market	Number of Buildings		Square Feet		Purchase Price (in thousands)		Assumed Debt (in thousands)
Los Angeles		—		—	$	—	$	—
Northern New Jersey/New York City¹		—		—		9,416		—
San Francisco Bay Area		4		300,620		37,200		—
Seattle		4		138,154		12,250		4,808
Miami		—		—		—		—
Washington, D.C./Baltimore		—		—		—		—

Total		8		438,774	$	58,866	$	4,808

¹	Represents one improved land parcel consisting of 4.5 acres.

As of May 6, 2015, the Company has executed one non-binding letter of intent with a third-party seller to acquire one industrial property consisting of 58,564 square feet. The total purchase price for this industrial property is approximately $6.8 million. In the normal course of its business, the Company enters into non-binding letters of intent to purchase properties from third parties that may obligate the Company to make payments or perform other obligations upon the occurrence of certain events, including the execution of a purchase and sale agreement and satisfactory completion of various due diligence matters. There can be no assurance that the Company will enter into a purchase and sale agreement with respect to this property or otherwise complete any such prospective purchase on the terms described or at all.

As of May 6, 2015, the Company has two outstanding contracts with third-party purchasers to sell two properties, consisting of 225,427 square feet, located in the Washington, D.C./Baltimore and San Francisco Bay Area markets for an aggregate sales price of approximately $24.6 million (net book value of approximately $13.0 million). There is no assurance that the Company will sell the properties under contract because the proposed dispositions are subject to the completion of satisfactory due diligence and various closing conditions.

Note 10.

Subsequent Events

On April 16, 2015, the Company acquired one industrial building located in Kent, Washington containing 115,300 square feet for a total purchase price of approximately $11.2 million. The property was acquired from an unrelated third party using existing cash on hand.

On April 23, 2015, the Company acquired one industrial building located in Tukwila, Washington containing 34,200 square feet for a total purchase price of approximately $3.2 million. The property was acquired from an unrelated third party using existing cash on hand.

On May 5, 2015, the Company’s board of directors declared a cash dividend in the amount of $0.16 per share of our common stock payable on July 21, 2015 to the stockholders of record as of the close of business on July 7, 2015.

On May 5, 2015, the Company’s board of directors declared a cash dividend in the amount of $0.484375 per share of our Series A Preferred Stock payable on June 30, 2015 to the preferred stockholders of record as of the close of business on June 11, 2015.

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

This Quarterly Report on Form 10-Q contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”) and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We caution investors that forward-looking statements are based on management’s beliefs and on assumptions made by, and information currently available to, management. When used, the words “anticipate”, “believe”, “estimate”, “expect”, “intend”, “may”, “might”, “plan”, “project”, “result”, “should”, “will”, “seek”, “target”, “see”, “likely”, “position”, “opportunity” and similar expressions which do not relate solely to historical matters are intended to identify forward-looking statements. These statements are subject to risks, uncertainties, and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties, and factors that are beyond our control. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual results may vary materially from those anticipated, estimated, or projected. We expressly disclaim any responsibility to update our forward-looking statements, whether as a result of new information, future events, or otherwise. Accordingly, investors should use caution in relying on past forward-looking statements, which are based on results and trends at the time they are made, to anticipate future results or trends.

Some of the risks and uncertainties that may cause our actual results, performance, or achievements to differ materially from those expressed or implied by forward-looking statements include, among others, the following:

•

the factors included under the headings “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in our Annual Report on Form 10-K for the year ended December 31, 2014, which was filed with the Securities and Exchange Commission on February 11, 2015 and in our other public filings;

•

our ability to identify and acquire industrial properties on terms favorable to us;

•

general volatility of the capital markets and the market price of our common stock;

•

adverse economic or real estate conditions or developments in the industrial real estate sector and/or in the markets in which we acquire properties;

•

our dependence on key personnel and our reliance on third parties to property manage the majority of our industrial properties;

•

our inability to comply with the laws, rules and regulations applicable to companies, and in particular, public companies;

•

our ability to manage our growth effectively;

•

tenant bankruptcies and defaults on or non-renewal of leases by tenants;

•

decreased rental rates or increased vacancy rates;

•

increased interest rates and operating costs;

•

declining real estate valuations and impairment charges;

•

our expected leverage, our failure to obtain necessary outside financing, and future debt service obligations;

•

our ability to make distributions to our stockholders;

•

our failure to successfully hedge against interest rate increases;

•

our failure to successfully operate acquired properties;

•

our failure to qualify or maintain our status as a real estate investment trust, or REIT, and possible adverse changes to tax laws;

•

uninsured or underinsured losses relating to our properties;

•

environmental uncertainties and risks related to natural disasters;

•

financial market fluctuations; and

•

changes in real estate and zoning laws and increases in real property tax rates.

Overview

Terreno Realty Corporation (“Terreno”, and together with its subsidiaries, “we”, “us”, “our”, “our Company”, or “the Company”) acquires, owns and operates industrial real estate in six major coastal U.S. markets: Los Angeles; Northern New Jersey/New York City; San Francisco Bay Area; Seattle; Miami; and Washington, D.C./Baltimore. We invest in several types of industrial real estate, including warehouse/distribution, flex (including light industrial and research and development, or R&D) and trans-shipment. We target functional buildings in infill locations that may be shared by multiple tenants and that cater to customer demand within the various submarkets in which we operate. Infill locations are geographic locations surrounded by high concentrations of already developed land and existing buildings. As of March 31, 2015, we owned a total of 137 buildings (including three buildings held for sale) aggregating approximately 10.4 million square feet and two improved land parcels consisting of 3.5 acres, that were approximately 92.0% leased to 315 customers, the largest of which accounted for approximately 4.7% of our total annualized based rent. We are an internally managed Maryland corporation and elected to be taxed as a REIT under Sections 856 through 860 of the Internal Revenue Code of 1986, as amended, or the Code, commencing with our taxable year ended December 31, 2010.

The following table summarizes by market our investments in real estate as of March 31, 2015:


Market	Number of Buildings		Rentable Square Feet		% of Total			Occupancy % as of March 31, 2015			Annualized Base Rent (000’s) ¹		% of Total			Annualized Base Rent Per Occupied Square Foot		Weighted Average Remaining Lease Term (Years) ²		Gross Book Value (000’s)⁵

Los Angeles		18		1,568,571		15.0	%		91.0	%	$	10,018		13.8	%	$	7.02		2.7	$	170,043
Northern New Jersey/New York City		41		2,604,563		24.9	%		85.2	%		17,828		24.6	%		8.03		3.5		268,134

San Francisco Bay Area³		22		1,108,645		10.6	%		98.6	%		10,734		14.8	%		9.82		5.2		143,220

Seattle		10		904,914		8.7	%		98.2	%		5,429		7.5	%		6.11		3.5		80,440

Miami		21		1,529,317		14.6	%		98.4	%		10,879		15.0	%		7.23		4.7		123,810

Washington, D.C./Baltimore ⁴		25		2,731,978		26.2	%		90.7	%		17,561		24.3	%		7.09		4.1		281,229


Total/Weighted Average		137		10,447,988		100.0	%		92.0	%	$	72,449		100.0	%	$	7.54		3.9	$	1,066,876

¹	Annualized base rent is calculated as contractual monthly base rent per the leases, excluding any partial or full rent abatements, as of March 31, 2015, multiplied by 12.

²	Weighted average remaining lease term is calculated by summing the remaining lease term of each lease as of March 31, 2015, weighted by the respective square footage.

³	Includes two buildings held for sale with a gross book value of approximately $8.4 million and accumulated depreciation and amortization of approximately $1.7 million as of March 31, 2015.

⁴	Includes one building held for sale with a gross book value of approximately $6.9 million and accumulated depreciation and amortization of approximately $0.6 million as of March 31, 2015.

⁵	Includes 3.5 acres of improved land as discussed below.

We also own two improved land parcels totaling approximately 3.5 acres that are 100% leased to two tenants. Such land is used for truck, trailer and container storage and/or car parking. In the future, we may consider redeveloping such land either by expansion of adjacent buildings or the construction of new buildings.

The following table summarizes by market our investments in improved land as of March 31 2015:


Market	Number of Parcels		Acres		% of Total			Occupancy % as of March 31, 2015			Annualized Base Rent (000’s) ¹		% of Total			Annualized Base Rent Per Occupied Square Foot		Weighted Average Remaining Lease Term (Years) ²

Los Angeles		1		1.2		34.3	%		100.0	%	$	146		42.0	%	$	2.80		1.8
Northern New Jersey/New York City		—		—		0.0	%		—			—		0.0	%		—		—

San Francisco Bay Area		—		—		0.0	%		—			—		0.0	%		—		—

Seattle		—		—		0.0	%		—			—		0.0	%		—		—

Miami		1		2.3		65.7	%		100.0	%		202		58.0	%		2.02		1.2

Washington, D.C./Baltimore		—		—		0.0	%		—			—		0.0	%		—		—


Total/Weighted Average		2		3.5		100.0	%		100.0	%	$	348		100.0	%	$	2.29		1.4

¹	Annualized base rent is calculated as contractual monthly base rent per the leases, excluding any partial or full rent abatements, as of March 31, 2015, multiplied by 12.

²	Weighted average remaining lease term is calculated by summing the remaining lease term of each lease as of March 31, 2015, weighted by the respective square footage.

The following table summarizes our capital expenditures incurred during the three months ended March 31, 2015 and 2014 (dollars in thousands):


	For the Three Months Ended March 31,
	*2015*		*2014*
Building improvements	$	1,764	$	913
Tenant improvements		1,229		1,527
Leasing commissions		1,617		868

Total capital expenditures¹	$	4,610	$	3,308

Includes approximately $1.8 million and $2.4 million for the three months ended March 31, 2015 and 2014, respectively, related to leasing acquired vacancy and renovation and expansion projects (stabilization capital) at nine and eight properties for the three months ended March 31, 2015 and 2014, respectively.

Our industrial properties are typically subject to leases on a “triple net basis,” in which tenants pay their proportionate share of real estate taxes, insurance and operating costs, or are subject to leases on a “modified gross basis,” in which tenants pay expenses over certain threshold levels. In addition, approximately 85.1% of our leased space includes fixed rental increases or Consumer Price Index-based rental increases. Lease terms typically range from three to ten years. We monitor the liquidity and creditworthiness of our tenants on an on-going basis by reviewing outstanding accounts receivable balances, and as provided under the respective lease agreements, review the tenant’s financial condition periodically as appropriate. As needed, we hold discussions with the tenant’s management about their business and we conduct site visits of the tenant’s operations.

Our top 20 customers based on annualized base rent as of March 31, 2015 are as follows:


	Customer	Leases		Rentable Square Feet		% of Total Rentable Square Feet			Annualized Base Rent (000’s) ¹		% of Total Annualized Base Rent
1	FedEx Corporation		5		241,783		2.3	%	$	3,404		4.7	%
2	United States Government		9		347,784		3.3	%		3,006		4.2	%
3	Cepheid		3		171,707		1.7	%		2,791		3.9	%
4	Northrop Grumman Systems		2		199,866		1.9	%		2,200		3.0	%
5	H.D. Smith Wholesale Drug Company		1		211,418		2.0	%		2,131		2.9	%
6	HD Supply Company		2		223,741		2.1	%		1,861		2.6	%
7	Home Depot		1		413,092		4.0	%		1,847		2.5	%
8	Synergy Custom Fixtures		1		301,983		2.9	%		1,434		2.0	%
9	West Coast Warehouse		1		265,500		2.5	%		1,370		1.9	%
10	YRC Worldwide		2		61,252		0.6	%		1,318		1.8	%
11	District of Columbia		3		148,203		1.4	%		1,278		1.8	%
12	Miami International Freight Solutions		1		192,454		1.8	%		1,174		1.6	%
13	Avborne Accessory Group		1		137,594		1.3	%		1,069		1.5	%
14	Ace World Class		1		161,610		1.6	%		1,008		1.4	%
15	JAM’N Logistics		1		110,336		1.1	%		905		1.2	%
16	New Breed Logistics, Inc.		2		123,035		1.2	%		824		1.1	%
17	Service West Inc.		1		129,279		1.2	%		773		1.1	%
18	Walton & Post, Inc.		2		89,264		0.9	%		735		1.0	%
19	CGI Windows & Doors, Inc.		1		106,810		1.0	%		720		1.0	%
20	International Paper Company		1		137,872		1.3	%		693		1.0	%

	Total		41		3,774,583		36.1	%	$	30,541		42.2	%

¹	Annualized base rent is calculated as contractual monthly base rent per the leases, excluding any partial or full rent abatements, as of March 31, 2015, multiplied by 12.

The following table summarizes the anticipated lease expirations for leases in place as of March 31, 2015, without giving effect to the exercise of unexercised renewal options or termination rights, if any, at or prior to the scheduled expirations:


Year	Rentable Square Feet ¹		% of Total Rentable Square Feet			Annualized Base Rent (000’s) ^{1, 2}		% of Total Annualized Base Rent ¹
2015 (9 months)		1,194,140		11.4	%	$	7,839		9.8	%
2016		1,237,652		11.9	%		9,965		12.4	%
2017		1,076,979		10.3	%		10,132		12.6	%
2018		1,330,225		12.7	%		11,121		13.8	%
2019		1,784,598		17.1	%		13,610		16.9	%
Thereafter		2,986,119		28.6	%		27,720		34.5	%

Total		9,609,713		92.0	%	$	80,387		100.0	%

¹	Includes leases that expire on or after March 31, 2015 and month-to-month leases totaling 150,226 square feet.

²	Annualized base rent is calculated as contractual monthly base rent per the leases at expiration, excluding any partial or full rent abatements, as of March 31, 2015, multiplied by 12.

Our ability to re-lease or renew expiring space at rental rates equal to or in excess of current rental rates will impact our results of operations. As of March 31, 2015, leases representing approximately 11.4% of the total rentable square footage of our portfolio are scheduled to expire through December 31, 2015. We currently expect that, on average, the rental rates we are likely to achieve on new (re-leased) or renewed leases for our 2015 expirations will generally be at or above the rates currently being paid for the same space. Our past performance may not be indicative of future results, and we cannot assure you that leases will be renewed or that our properties will be re-leased at all or at rental rates equal to or above the current average rental rates. Further, re-leased/renewed rental rates in a particular market may not be consistent with rental rates across our portfolio as a whole and re-leased/renewed rental rates for particular properties within a market may not be consistent with rental rates across our portfolio within a particular market, in each case due to a number of factors, including local real estate conditions, local supply and demand for industrial space, the condition of the property, the impact of leasing incentives, including free rent and tenant improvements and whether the property, or space within the property, has been redeveloped.

Recent Developments

Acquisition Activity

During the three months ended March 31, 2015, we acquired 11 industrial buildings containing 1,196,322 square feet for a total purchase price of approximately $151.6 million. The properties were acquired from unrelated third parties using existing cash on hand. The following table sets forth the industrial properties we acquired during the three months ended March 31, 2015:


Property Name	Location	Acquisition Date		Number of Buildings		Square Feet		Purchase Price (in thousands)¹		Stabilized Cap Rate ²
10100 NW 25th	Doral, FL		January 23, 2015		1		106,810	$	9,875		6.4	%
V Street	Washington, D.C.		January 29, 2015		6		820,207		115,500		5.8	%
9070 Junction	Annapolis Junction, MD		February 19, 2015		1		115,287		10,360		6.2	%
NW 81st	Medley, FL		February 27, 2015		2		89,264		8,500		5.5	%
Ahern II	Union City, CA		March 26, 2015		1		64,754		7,375		5.5	%

Total/Weighted Average					11		1,196,322	$	151,610		5.8	%

¹	Excludes intangible liabilities and mortgage premiums, if any. The total aggregate investment was approximately $154.1 million.

Stabilized cap rates are calculated, at the time of acquisition, as annualized cash basis net operating income for the property stabilized to market occupancy (generally 95%) divided by the total acquisition cost for the property. Total acquisition cost basis for the property includes the initial purchase price, the effects of marking assumed debt to market, buyer’s due diligence and closing costs, estimated near-term capital expenditures and leasing costs necessary to achieve stabilization. We define cash basis net operating income for the property as net operating income excluding straight-line rents and amortization of lease intangibles. These stabilized cap rates are subject to risks, uncertainties, and assumptions and are not guarantees of future performance, which may be affected by known and unknown risks, trends, uncertainties, and factors that are beyond our control, including risks related to our ability to meet our estimated forecasts related to stabilized cap rates and those risk factors contained in our Annual Report on Form 10-K for the year ended December 31, 2014.

Subsequent to March 31, 2015, we acquired two industrial buildings for a total purchase price of approximately $14.4 million. The properties were acquired from unrelated third parties using existing cash on hand. The following table sets forth the industrial properties we acquired subsequent to March 31, 2015:


Property Name	Location	Acquisition Date	Number of Buildings		Square Feet		Purchase Price (in thousands)		Stabilized Cap Rate
Kent 190th	Kent, WA	April 16, 2015		1		115,300	$	11,150		5.2	%
Olympic	Tukwila, WA	April 23, 2015		1		34,200		3,200		5.0	%

Total				2		149,500	$	14,350		5.2	%

Dividend and Distribution Activity

On May 5, 2015, our board of directors declared a cash dividend in the amount of $0.16 per share of our common stock payable on July 21, 2015 to the stockholders of record as of the close of business on July 7, 2015.

On May 5, 2015, our board of directors declared a cash dividend in the amount of $0.484375 per share of our Series A Preferred Stock payable on June 30, 2015 to the preferred stockholders of record as of the close of business on June 11, 2015.

Contractual Commitments

As of May 6, 2015, we have three outstanding contracts with third-party sellers to acquire three industrial properties, one non-binding letter of intent with a third-party seller to acquire one industrial property and two outstanding contracts with third-party purchasers to sell two properties as described under the heading “Contractual Obligations” in this Quarterly Report on Form 10-Q. There is no assurance that we will acquire or sell the properties under contract or non-binding letter of intent because the proposed acquisitions and dispositions are subject to the completion of satisfactory due diligence, various closing conditions and with respect to one of the properties, the consent of the mortgage lender, and, in addition, with respect to the property under non-binding letter of intent, our entry into a purchase and sale agreement.

Financial Condition and Results of Operations

We derive substantially all of our revenues from rents received from tenants under existing leases on each of our properties. These revenues include fixed base rents and recoveries of certain property operating expenses that we have incurred and that we pass through to the individual tenants. Approximately 85.1% of our leased space includes fixed rental increases or Consumer Price Index-based rental increases. Lease terms typically range from three to ten years.

Our primary cash expenses consist of our property operating expenses, which include: real estate taxes, repairs and maintenance, management expenses, insurance, utilities, general and administrative expenses, which include compensation costs, office expenses, professional fees and other administrative expenses, acquisition costs, which include third-party costs paid to brokers and consultants, and interest expense, primarily on mortgage loans and our credit facility.

Our consolidated results of operations often are not comparable from period to period due to the impact of property acquisitions at various times during the course of such periods. The results of operations of any acquired property are included in our financial statements as of the date of its acquisition.

The analysis of our results below for the three months ended March 31, 2015 and 2014 includes the changes attributable to same store properties. The same store pool for the comparison of the three months ended March 31, 2015 and 2014 includes all properties that were owned and in operation as of March 31, 2015 and since January 1, 2014 and excludes properties that were either disposed of prior to or held for sale to a third party as of March 31, 2015. As of March 31, 2015, the same store pool consisted of 93 buildings aggregating approximately 6.6 million square feet. As of March 31, 2015, the non-same store properties, which we acquired during 2014 and 2015 or were held for sale as of March 31, 2015, consisted of 44 buildings aggregating approximately 3.9 million square feet. As of March 31, 2015 and 2014, the consolidated same store pool occupancy was approximately 94.1% and 93.0%, respectively.

Our future financial condition and results of operations, including rental revenues, straight-line rents and amortization of lease intangibles, may be impacted by the acquisitions of additional properties, and expenses may vary materially from historical results.

Comparison of the Three Months Ended March 31, 2015 to the Three Months Ended March 31, 2014:


	For the Three Months Ended March 31,
	2015			2014			$ Change			% Change
	(Dollars in thousands)
Rental revenues
Same store	$	11,886		$	11,601		$	285			2.5	%
Non-same store operating properties¹		5,921			470			5,451			1159.8	%

Total rental revenues		17,807			12,071			5,736			47.5	%
Tenant expense reimbursements
Same store		3,680			3,591			89			2.5	%
Non-same store operating properties¹		1,644			142			1,502			1057.7	%

Total tenant expense reimbursements		5,324			3,733			1,591			42.6	%

Total revenues		23,131			15,804			7,327			46.4	%

Property operating expenses
Same store		5,004			4,705			299			6.4	%
Non-same store operating properties¹		2,126			117			2,009			1717.1	%

Total property operating expenses		7,130			4,822			2,308			47.9	%

Net operating income²
Same store		10,562			10,487			75			0.7	%
Non-same store operating properties¹		5,439			495			4,944			998.8	%

Total net operating income	$	16,001		$	10,982		$	5,019			45.7	%

Other costs and expenses
Depreciation and amortization		7,626			4,366			3,260			74.7	%
General and administrative		3,835			2,356			1,479			62.8	%
Acquisition costs		3,218			882			2,336			264.9	%

Total other costs and expenses		14,679			7,604			7,075			93.0	%

Other income (expense)
Interest and other income (expense)		7			(5	)		12			n/a
Interest expense, including amortization		(2,174	)		(1,588	)		(586	)		36.9	%

Total other income and expenses		(2,167	)		(1,593	)		(574	)		36.0	%

Net (loss) income	$	(845	)	$	1,785		$	(2,630	)		n/a

¹	Includes 2014 and 2015 acquisitions and two properties held for sale with an aggregate gross book value of approximately $15.3 million and accumulated depreciation and amortization of approximately $2.3 million as of March 31, 2015.

Includes straight-line rents and amortization of lease intangibles. See “Non-GAAP Financial Measures” in this Quarterly Report on Form 10-Q for a definition and reconciliation of net operating income and same store net operating income from net (loss) income and a discussion of why we believe net operating income and same store net operating income are useful supplemental measures of our operating performance.

Revenues. Total revenues increased approximately $7.3 million for the three months ended March 31, 2015 compared to the same period from the prior year due primarily to property acquisitions during 2014 and 2015 and increased occupancy in the same store pool portfolio. The increase in same store revenues is primarily related to straight-line rental revenue at same store properties as same store consolidated occupancy at quarter end increased to 94.1% as of March 31, 2015 as compared to 93.0% as of March 31, 2014. In addition, rent changes on new and renewed leases commenced during the quarter ended March 31, 2015 were approximately 11.5% higher as compared to the previous rental rates in that same space. For the quarters ended March 31, 2015 and 2014, approximately $0.9 million and $0.1 million, respectively, was recorded in straight-line rental revenues related to contractual rent abatements given to certain tenants. The increase in revenues was offset by increased vacancy of approximately 118,143 square feet at our Garfield property in the Los Angeles market and approximately 56,233 square feet at our Dodge property in the Northern New Jersey/New York market. The increase in revenues was further offset by reduced tenant expense reimbursements due to contractual rent abatements and unreimbursed snow removal expenditures related to vacant spaces.

Property operating expenses. Total property operating expenses increased approximately $2.3 million during the three months ended March 31, 2015 compared to the same period from the prior year. The increase in total property operating expenses was primarily due to an increase of approximately $2.0 million attributable to property acquisitions during 2014 and 2015 and increased snow removal expenditures as compared to the same period from the prior year.

Depreciation and amortization. Depreciation and amortization increased approximately $3.3 million during the three months ended March 31, 2015 compared to the same period from the prior year due to property acquisitions during 2014 and 2015.

General and administrative expenses. General and administrative expenses increased approximately $1.5 million for the three months ended March 31, 2015 compared to the same period from the prior year due primarily to an increase in the accrued performance share awards of approximately $1.4 million and increased compensation expense and professional fees as compared to the prior year period.

Acquisition costs. Acquisition costs increased by approximately $2.3 million for the three months ended March 31, 2015 compared to the same period from the prior year due to a higher volume of property acquisitions in 2015. During the three months ended March 31, 2015, we acquired approximately 1.2 million square feet for an aggregate purchase price of approximately $151.6 million.

Interest and other income. Interest and other income increased approximately $12,000 for the three months ended March 31, 2015 compared to the same period from the prior year due to increased cash and cash equivalent holdings.

Interest expense, including amortization. Interest expense increased approximately $0.6 million for the three months ended March 31, 2015 compared to the same period from the prior year due primarily to an increase in our average outstanding borrowings.

Liquidity and Capital Resources

The primary objective of our financing strategy is to maintain financial flexibility with a conservative capital structure using retained cash flows, long-term debt and the issuance of common and perpetual preferred stock to finance our growth. Over the long-term, we intend to:

•

limit the sum of the outstanding principal amount of our consolidated indebtedness and the liquidation preference of any outstanding perpetual preferred stock to less than 40% of our total enterprise value;

•

maintain a fixed charge coverage ratio in excess of 2.0x;

•

limit the principal amount of our outstanding floating rate debt to less than 20% of our total consolidated indebtedness; and

•

have staggered debt maturities that are aligned to our expected average lease term (5-7 years), positioning us to re-price parts of our capital structure as our rental rates change with market conditions.

We intend to preserve a flexible capital structure with a long-term goal to obtain an investment grade rating and be in a position to issue unsecured debt and additional perpetual preferred stock. Prior to attaining an investment grade rating, we intend to primarily utilize non-recourse debt secured by individual properties or pools of properties with a targeted maximum loan-to-value of 65% at the time of financing, or recourse bank term loans, credit facilities and perpetual preferred stock. We may also assume debt in connection with property acquisitions which may have a higher loan-to-value.

We expect to meet our short-term liquidity requirements generally through net cash provided by operations, existing cash balances and, if necessary, short-term borrowings under our credit facility. We believe that our net cash provided by operations will be adequate to fund operating requirements, pay interest on any borrowings and fund dividends in accordance with the REIT requirements of the federal income tax laws. In the near-term, we intend to fund future investments in properties with term loans, mortgages, borrowings under our credit facility, perpetual preferred and common stock issuances and, from time to time, property sales. We expect to meet our long-term liquidity requirements, including with respect to other investments in industrial properties, property acquisitions and scheduled debt maturities, through borrowings under our credit facility, periodic issuances of common stock, perpetual preferred stock, and long-term secured and unsecured debt, and with proceeds from the disposition of properties. The success of our acquisition strategy may depend, in part, on our ability to obtain and borrow under our credit facility and to access additional capital through issuances of equity and debt securities.

We have an at-the-market equity offering program (the “ATM Program”) pursuant to which we may issue and sell shares of our common stock having an aggregate offering price of up to $100.0 million in amounts and at times as we determine from time to time. Actual sales, if any, will depend on a variety of factors to be determined by our company from time to time, including, among others, market conditions, the trading price of our common stock, our determinations of the appropriate sources of funding for our company and potential uses of funding available to us. During both the three months ended March 31, 2015 and 2014, we did not issue any shares of common stock under the ATM Program.

As of March 31, 2015, we had a credit facility (the “Facility”), which consists of a $100.0 million revolving credit facility that matures in May 2018, and a five-year $50.0 million term loan, a seven-year $50.0 million term loan and a five-year $100.0 million term loan that mature in May 2019, May 2021 and March 2020, respectively.

The aggregate amount of the Facility may be increased to a total of up to $500.0 million, subject to the approval of the administrative agent and the identification of lenders willing to make available additional amounts. Outstanding borrowings under the Facility are limited to the lesser of (i) the sum of the $50.0 million five-year term loan, the $50.0 million seven-year term loan, the $100.0 million five-year term loan and the $100.0 million revolving credit facility, or (ii) 60.0% of the value of the unencumbered properties. Interest on the Facility, including the five-year and seven-year term loans, is generally to be paid based upon, at our option, either (i) LIBOR plus the applicable LIBOR margin or (ii) the applicable base rate which is the greatest of the administrative agent’s prime rate, 0.50% above the federal funds effective rate, or thirty-day LIBOR plus the applicable LIBOR margin for LIBOR rate loans under the Facility plus 1.25%. The applicable LIBOR margin will range from 1.50% to 2.05% (1.50% at March 31, 2015) for the revolving credit facility and each of the five-year term loans and 1.75% to 2.30% (1.75% at March 31, 2015) for the seven-year term loan, depending on the ratio of our outstanding consolidated indebtedness to the value of our consolidated gross asset value.

The Facility requires quarterly payments of an annual unused facility fee in an amount equal to 0.20% or 0.25% depending on the unused portion of the Facility. The Facility is guaranteed by us and by substantially all of the current and to-be-formed subsidiaries of the borrower that own an unencumbered property. The Facility is unsecured by our properties or by interests in the subsidiaries that hold such properties. The Facility includes a series of financial and other covenants that we must comply with in order to borrow under the Facility. As of both March 31, 2015 and December 31, 2014, there were no borrowings outstanding on the revolving credit facility and $200.0 million of borrowings outstanding on the term loans. We were in compliance with the covenants under the Facility at March 31, 2015 and December 31, 2014.

As of March 31, 2015 and December 31, 2014, we had outstanding mortgage loans payable of approximately $103.6 million and $104.5 million, respectively, and held cash and cash equivalents totaling approximately $35.2 million and $190.6 million, respectively.

The following table summarizes our debt maturities, principal payments, market capitalization, capitalization ratios, Adjusted EBITDA, interest coverage, fixed charge coverage and debt ratios as of and for the three months ended March 31, 2015 (dollars in thousands - except per share data):


	Credit Facility		Term Loans			Mortgage Loans Payable			Total Debt
2015 (9 months)	$	—	$	—		$	24,019		$	24,019
2016		—		—			12,132			12,132
2017		—		—			1,916			1,916
2018		—		—			1,910			1,910
2019		—		50,000			18,805			68,805
Thereafter		—		150,000			44,348			194,348

Subtotal		—		200,000			103,130			303,130
Unamortized net premiums		—		—			488			488

Total Debt	$	—	$	200,000		$	103,618		$	303,618


Weighted Average Interest Rate		n/a		1.7	%		4.5	%		2.7	%


	Shares Outstanding ¹		Market Price ²		Market Value
Common Stock		42,875,085	$	22.80	$	977,552
Preferred Stock ($25.00 per share liquidation preference)						46,000

Total Equity						1,023,552

Total Market Capitalization					$	1,327,170


Total Debt-to-Total Investments in Properties³						28.5	%

Total Debt-to-Total Market Capitalization⁴						22.9	%

Total Debt and Preferred Stock-to-Total Market Capitalization ⁵						26.3	%

Floating Rate Debt as a % of Total Debt ⁶						65.9	%

Adjusted EBITDA⁷					$	13,814

Interest Coverage⁸						6.4x

Fixed Charge Coverage⁹						4.5x

Total Debt-to-Adjusted EBITDA ¹⁰						5.5x

Total Debt and Preferred Stock-to-Adjusted EBITDA ¹¹						6.3x

Weighted Average Maturity of Total Debt (years)						4.5

¹	Includes 121,907 shares of unvested restricted stock outstanding as of March 31, 2015.

²	Closing price of our shares of common stock on the New York Stock Exchange on March 31, 2015 in dollars per share.

³	Total debt-to-total investments in properties is calculated as total debt, including premiums, divided by total investments in properties, including properties held for sale with a gross book value of $15.3 million, as of March 31, 2015.

⁴	Total debt-to-total market capitalization is calculated as total debt, including premiums, divided by total market capitalization as of March 31, 2015.

⁵	Total debt and preferred stock-to-total market capitalization is calculated as total debt, including premiums, plus preferred stock at liquidation preference, divided by total market capitalization as of March 31, 2015.

⁶	Floating rate debt includes our $50.0 million seven-year term loan with an interest rate cap of 4.0% plus 1.75% to 2.30% depending on leverage.

⁷

Earnings before interest, taxes, gains (losses) from sales of property, depreciation and amortization, acquisition costs and stock-based compensation (“Adjusted EBITDA”) for the three months ended March 31, 2015. See “Non-GAAP Financial Measures” in this Quarterly Report on Form 10-Q for a reconciliation of Adjusted EBITDA from net (loss) income and a discussion of why we believe Adjusted EBITDA is a useful supplemental measure of our operating performance.

⁸

Interest coverage is calculated as Adjusted EBITDA divided by interest expense, including amortization. See “Non-GAAP Financial Measures” in this Quarterly Report on Form 10-Q for a definition and reconciliation of Adjusted EBITDA from net (loss) income and a discussion of why we believe Adjusted EBITDA is a useful supplemental measure of our operating performance.

⁹

Fixed charge coverage is calculated as Adjusted EBITDA divided by interest expense, including amortization plus preferred stock dividends. See “Non-GAAP Financial Measures” in this Quarterly Report on Form 10-Q for a definition and reconciliation of Adjusted EBITDA from net (loss) income and a discussion of why we believe Adjusted EBITDA is a useful supplemental measure of our operating performance.

¹⁰

Total debt-to-Adjusted EBITDA is calculated as total debt, including premiums, divided by annualized Adjusted EBITDA. See “Non-GAAP Financial Measures” in this Quarterly Report on Form 10-Q for a definition and reconciliation of Adjusted EBITDA from net (loss) income and a discussion of why we believe Adjusted EBITDA is a useful supplemental measure of our operating performance.

¹¹

Total debt and preferred stock-to-Adjusted EBITDA is calculated as total debt, including premiums, plus preferred stock divided by annualized Adjusted EBITDA. See “Non-GAAP Financial Measures” in this Quarterly Report on Form 10-Q for a definition and reconciliation of Adjusted EBITDA from net (loss) income and a discussion of why we believe Adjusted EBITDA is a useful supplemental measure of our operating performance.

The following table sets forth the cash dividends paid or payable per share during the three months ended March 31, 2015:

For the Three Months Ended

Security

Dividend
per Share

Declaration Date

Record Date

Date Paid

March 31, 2015

Common stock

0.160000

February 18, 2015

April 7, 2015

April 21, 2015

March 31, 2015

Preferred stock

0.484375

February 18, 2015

March 10, 2015

March 31, 2015

Sources and Uses of Cash

Our principal sources of cash are cash from operations, borrowings under mortgage loans payable, draws on our Facility and common and preferred stock issuances. Our principal uses of cash are asset acquisitions, debt service, capital expenditures, operating costs, corporate overhead costs and common and preferred stock dividends.

Cash From Operating Activities. Net cash provided by operating activities totaled approximately $5.7 million for the three months ended March 31, 2015 compared to approximately $5.8 million for the three months ended March 31, 2014. This decrease in cash provided by operating activities is primarily attributable to increased acquisition costs related to the acquisition of approximately 1.2 million square feet for an aggregate purchase price of approximately $151.6 million and increased straight-line rents during the three months ended March 31, 2015 compared to the same period from the prior year, offset by additional cash flows generated from properties acquired during 2014 and 2015.

Cash From Investing Activities. Net cash used in investing activities was approximately $152.1 million and $33.1 million, respectively, for the three months ended March 31, 2015 and 2014, which consists primarily of cash paid for property acquisitions of approximately $151.0 million and $30.7 million, respectively, and additions to buildings, improvements and leasing costs of approximately $3.4 million and $2.1 million, respectively.

Cash From Financing Activities. Net cash used in financing activities was approximately $9.0 million for the three months ended March 31, 2015, which consists primarily of approximately $7.8 million in dividend payments. Net cash provided by financing activities was approximately $25.5 million for the three months ended March 31, 2014, which consists primarily of borrowings on the Facility of approximately $36.5 million less payments on mortgage loans payable of approximately $6.6 million and approximately $4.1 million in dividend payments.

Critical Accounting Policies

A summary of our critical accounting policies is set forth in our Annual Report on Form 10-K for the year ended December 31, 2014 and in the condensed notes to our consolidated financial statements in this Quarterly Report on Form 10-Q.

Off-Balance Sheet Arrangements

We do not have any off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources that are material to investors.

Contractual Obligations

As of May 6, 2015, we have three outstanding contracts with third-party sellers to acquire three industrial properties. There is no assurance that we will acquire the properties under contract because the proposed acquisitions are subject to the completion of satisfactory due diligence, various closing conditions and with respect to one of the properties, the consent of the mortgage lender. The following table summarizes certain information with respect to the properties we have under contract:


Market	Number of Buildings		Square Feet		Purchase Price (in thousands)		Assumed Debt (in thousands)
Los Angeles		—		—	$	—	$	—
Northern New Jersey/New York City¹		—		—		9,416		—
San Francisco Bay Area		4		300,620		37,200		—
Seattle		4		138,154		12,250		4,808
Miami		—		—		—		—
Washington, D.C./Baltimore		—		—		—		—

Total		8		438,774	$	58,866	$	4,808

¹	Represents one improved land parcel consisting of 4.5 acres.

As of May 6, 2015, we have executed one non-binding letter of intent with a third-party seller to acquire one industrial property consisting of 58,564 square feet. The total purchase price for this industrial property is approximately $6.8 million. In the normal course of business, we enter into non-binding letters of intent to purchase properties from third parties that may obligate us to make payments or perform other obligations upon the occurrence of certain events, including the execution of a purchase and sale agreement and satisfactory completion of various due diligence matters. There can be no assurance that we will enter into a purchase and sale agreement with respect to this property or otherwise complete any such prospective purchase on the terms described or at all.

As of May 6, 2015, we have two outstanding contracts with third-party purchasers to sell two properties located in the Washington, D.C./Baltimore and San Francisco Bay Area markets for an aggregate sales price of approximately $24.6 million (net book value of $13.0 million). There is no assurance that we will sell the properties under contract because the proposed dispositions are subject to the completion of satisfactory due diligence and various closing conditions.

The following table summarizes our contractual obligations due by period as of March 31, 2015 (dollars in thousands):


Contractual Obligations	Less than 1 Year		1-3 Years		3-5 Years		More than 5 Years		Total
Debt	$	24,627	$	13,909	$	202,978	$	61,616	$	303,130

Debt Interest Payments		4,153		5,597		4,375		677		14,802

Operating lease commitments		241		500		525		620		1,886

Purchase Obligations		58,866		—		—		—		58,866



Total	$	87,887	$	20,006	$	207,878	$	62,913	$	378,684

Non-GAAP Financial Measures

We use the following non-GAAP financial measures that we believe are useful to investors as a key supplemental measure of our operating performance: funds from operations, or FFO, Adjusted EBITDA, net operating income, or NOI, same store NOI and cash-basis same store NOI. FFO, Adjusted EBITDA, NOI, same store NOI and cash-basis same store NOI should not be considered in isolation or as a substitute for measures of performance in accordance with GAAP. Further, our computation of FFO, Adjusted EBITDA, NOI, same store NOI and cash-basis same store NOI may not be comparable to FFO, Adjusted EBITDA, NOI, same store NOI and cash-basis same store NOI reported by other companies.

We compute FFO in accordance with standards established by the National Association of Real Estate Investment Trusts (“NAREIT”), which defines FFO as net income (loss) (determined in accordance with GAAP), excluding gains (losses) from sales of property and impairment write-downs of depreciable real estate, plus depreciation and amortization on real estate assets and after adjustments for unconsolidated partnerships and joint ventures (which are calculated to reflect FFO on the same basis). We believe that presenting FFO provides useful information to investors regarding our operating performance because it is a measure of our operations without regard to specified non-cash items, such as real estate depreciation and amortization and gain or loss on sale of assets.

We believe that FFO is a meaningful supplemental measure of our operating performance because historical cost accounting for real estate assets in accordance with GAAP implicitly assumes that the value of real estate assets diminishes predictably over time. Since real estate values have historically risen or fallen with market conditions, many industry investors and analysts have considered the presentation of operating results for real estate companies that use historical cost accounting alone to be insufficient. As a result, we believe that the use of FFO, together with the required GAAP presentations, provide a more complete understanding of our operating performance.

The following table reflects the calculation of FFO reconciled from net (loss) income, net of preferred stock dividends for the three months ended March 31, 2015 and 2014 (dollars in thousands except per share data):


	*For the Three* *Months Ended March 31,*
	2015			2014			$ Change			% Change
Net (loss) income, net of preferred stock dividends	$	(1,736	)	$	894		$	(2,630	)		n/a
Depreciation and amortization
Depreciation and amortization from continuing operations		7,626			4,366			3,260			74.7	%
Non-real estate depreciation		(27	)		(23	)		(4	)		17.4	%
Allocation to participating securities ¹		(16	)		(33	)		17			(51.5	)%

Funds from operations ²	$	5,847		$	5,204		$	643			12.4	%


Basic and diluted FFO per common share	$	0.14		$	0.21		$	(0.07	)		(34.7	)%


Weighted average basic and diluted common shares		42,731,802			24,850,760

To be consistent with the company’s policies of determining whether instruments granted in share-based payment transactions are participating securities and accounting for earnings per share, the FFO per common share is adjusted for FFO distributed through declared dividends (if any) and allocated to all participating securities (weighted average common shares outstanding and unvested restricted shares outstanding) under the two-class method. Under this method, allocations were made to 140,292 and 157,957 of weighted average unvested restricted shares outstanding for the three months ended March 31, 2015 and 2014, respectively.

²	Includes expensed acquisition costs of approximately $3.2 million and $0.9 million, respectively, for the three months ended March 31, 2015 and 2014.

We compute Adjusted EBITDA as earnings before interest, taxes, depreciation and amortization, acquisition costs and stock-based compensation. We believe that presenting Adjusted EBITDA provides useful information to investors regarding our operating performance because it is a measure of our operations on an unleveraged basis before the effects of tax, non-cash depreciation and amortization expense, acquisition costs and stock-based compensation. By excluding interest expense, Adjusted EBITDA allows investors to measure our operating performance independent of our capital structure and indebtedness and, therefore, allows for more meaningful comparison of our operating performance between quarters as well as annual periods and for the comparison of our operating performance to that of other companies, both in the real estate industry and in other industries. As we are currently in a growth phase, acquisition costs are excluded from Adjusted EBITDA to allow for the comparison of our operating performance to that of stabilized companies.

The following table reflects the calculation of Adjusted EBITDA reconciled from net (loss) income for the three months ended March 31, 2015 and 2014 (dollars in thousands):


	*For the Three* Months Ended March 31,
	2015			2014		$ Change			% Change
Net (loss) income	$	(845	)	$	1,785	$	(2,630	)		n/a
Depreciation and amortization from continuing operations		7,626			4,366		3,260			74.7	%
Interest expense, including amortization		2,174			1,588		586			36.9	%
Stock-based compensation		1,641			525		1,116			212.6	%
Acquisition costs		3,218			882		2,336			264.9	%

Adjusted EBITDA	$	13,814		$	9,146	$	4,668			51.0	%

We compute NOI as rental revenues, including tenant expense reimbursements, less property operating expenses. We compute same store NOI as rental revenues, including tenant expense reimbursements, less property operating expenses on a same store basis. NOI excludes depreciation, amortization, general and administrative expenses, acquisition costs and interest expense. We compute cash-basis same store NOI as same store NOI excluding straight-line rents and amortization of lease intangibles. The same store pool includes all properties that were owned as of March 31, 2015 and since January 1, 2014 and excludes properties that were either disposed of or held for sale to a third party. As of March 31, 2015, the same store pool consisted of 93 buildings aggregating approximately 6.6 million square feet. We believe that presenting NOI, same store NOI and cash-basis same store NOI provides useful information to investors regarding the operating performance of our properties because NOI excludes certain items that are not considered to be controllable in connection with the management of the property, such as depreciation, amortization, general and administrative expenses, acquisition costs and interest expense. By presenting same store NOI and cash-basis same store NOI, the operating results on a same store basis are directly comparable from period to period.

The following table reflects the calculation of NOI, same store NOI and cash-basis same store NOI reconciled from net (loss) income for the three months ended March 31, 2015 and 2014 (dollars in thousands):


	For the Three Months Ended March 31,
	2015			2014			$ Change			% Change
Net (loss) income	$	(845	)	$	1,785		$	(2,630	)		n/a
Depreciation and amortization from continuing operations		7,626			4,366			3,260			74.7	%
General and administrative		3,835			2,356			1,479			62.8	%
Acquisition costs		3,218			882			2,336			264.9	%
Total other income and expenses		2,167			1,593			574			36.0	%

Net operating income		16,001			10,982			5,019			45.7	%
Less non-same store NOI ¹		(5,439	)		(495	)		(4,944	)		998.8	%

Same store NOI	$	10,562		$	10,487		$	75			0.7	%

Less straight-line rents and amortization of lease intangibles ²		(1,156	)		(674	)		(482	)		71.5	%

Cash-basis same store NOI	$	9,406		$	9,813		$	(407	)		(4.1	)%

¹	Includes 2014 and 2015 acquisitions including two properties held for sale with an aggregate gross book value of approximately $15.3 million and accumulated depreciation and amortization of approximately $2.3 million as of March 31, 2015.

²	Includes straight-line rents and amortization of lease intangibles for the same store pool only.

Cash-basis same store NOI decreased by approximately $0.4 million primarily due to increased vacancy of approximately 118,143 square feet at our Garfield property in the Los Angeles market and approximately 56,233 square feet at our Dodge property in the Northern New Jersey/New York market. In addition, our approximately 301,983 square foot property at 10^th Avenue in the Miami market was vacant during the first quarter of 2015 until a new lease commenced on March 1, 2015. The new tenant at our 10^th Avenue property received approximately $0.1 million in free rent abatements for the period from lease commencement (March 1, 2015) until March 31, 2015. For the quarters ended March 31, 2015 and 2014, approximately $0.7 million and $0.1 million, respectively, of contractual rent abatements were given to certain tenants in the same-store pool.

Item 3.

Quantitative and Qualitative Disclosure About Market Risk

Market risk includes risks that arise from changes in interest rates, foreign currency exchange rates, commodity prices, equity prices and other market changes that affect market sensitive instruments. In pursuing our business strategies, the primary market risk which we are exposed to is interest rate risk. We are exposed to interest rate changes primarily as a result of debt used to maintain liquidity, fund capital expenditures and expand our investment portfolio and operations. We seek to limit the impact of interest rate changes on earnings and cash flows and to lower our overall borrowing costs. As described below, some of our outstanding debt bears interest at variable rates, and we expect that some of our future outstanding debt will have variable interest rates. We may use interest rate caps and/or swap agreements to manage our interest rate risks relating to our variable rate debt. We expect to replace variable rate debt on a regular basis with fixed rate, long-term debt to finance our assets and operations.

As of March 31, 2015, we had $200.0 million of borrowings outstanding under our Facility. Of the $200.0 million outstanding on the Facility, $50.0 million is subject to an interest rate cap. For information regarding our interest rate cap, see Note 2 in our condensed notes to consolidated financial statements. Amounts borrowed under our Facility bear interest at a variable rate based on LIBOR plus an applicable LIBOR margin. The weighted average interest rate on borrowing outstanding under our Facility was 1.74% as of March 31, 2015. If the LIBOR rate fluctuates by 0.25%, interest expense would increase or decrease, depending on rate movement, future earnings and cash flows by approximately $0.5 million annually on the total of the outstanding balances on our Facility as of March 31, 2015.

Item 4.

Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management has evaluated, under the supervision and with the participation of our Chief Executive Officer and Chief Financial Officer, the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act), and has concluded that as of the end of the period covered by this report, our disclosure controls and procedures were effective to give reasonable assurance that information required to be disclosed by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Securities and Exchange Commission’s rules and forms and is accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosures.

Changes in Internal Control Over Financial Reporting

There were no changes in our internal control over financial reporting during the quarter ended March 31, 2015 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

PART II. OTHER INFORMATION

Item 1.

Legal Proceedings

We are not involved in any material litigation nor, to our knowledge, is any material litigation threatened against us.

Item 1A.

Risk Factors

There have been no material changes to the risk factors disclosed in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014.

Item 2.

Unregistered Sale of Equity Securities and Use of Proceeds

(a) Not Applicable.

(b) Not Applicable.

Period

(a) Total Number of
Shares of Common
Stock Purchased¹

(b) Average Price
Paid per Common
Share

(d) Maximum
Number (or
Approximate Dollar
Value) of Shares
that May Yet be
Purchased Under
the Plan or
Program

January 1, 2015 - January 31, 2015

—

N/A

Februrary 1, 2015 - February 28, 2015

19,271

23.08

N/A

March 1, 2015 - March 31, 2015

764

22.45

N/A

20,035

23.06

N/A

¹	Represents shares of common stock surrendered by employees to the Company to satisfy such employees’ tax withholding obligations in connection with the vesting of restricted stock.

Item 3.

Defaults Upon Senior Securities

None.

Item 4.

Mine Safety Disclosures

Not Applicable.

Item 5.

Other Information

None.

Item 6.

Exhibits


Exhibit Number		Exhibit Description

10.1		Sale Contract, dated as of December 6, 2014, by and between SMC-United Industrial Limited Partnership and Terreno Realty LLC (previously filed as Exhibit 2.1 to the Registrant’s Current Report on Form 8-K on February 4, 2015 and incorporated herein by reference).

10.2		First Amendment to Sale Contract, dated as of January 8, 2015, by and between SMC-United Industrial Limited Partnership and Terreno Realty LLC (previously filed as Exhibit 2.2 to the Registrant’s Current Report on Form 8-K on February 4, 2015 and incorporated herein by reference).

10.3		Second Amendment to Sale Contract, dated as of January 16, 2015, by and between SMC-United Industrial Limited Partnership and Terreno Realty LLC (previously filed as Exhibit 2.3 to the Registrant’s Current Report on Form 8-K on February 4, 2015 and incorporated herein by reference).

31.1*		Rule 13a-14(a)/15d-14(a) Certification dated May 6, 2015.

31.2*		Rule 13a-14(a)/15d-14(a) Certification dated May 6, 2015.

31.3*		Rule 13a-14(a)/15d-14(a) Certification dated May 6, 2015.

32.1**		18 U.S.C. § 1350 Certification dated May 6, 2015.

32.2**		18 U.S.C. § 1350 Certification dated May 6, 2015.

32.3**		18 U.S.C. § 1350 Certification dated May 6, 2015.

101*		The following materials from Terreno Realty Corporation’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive (Loss) Income, (iv) Consolidated Statement of Equity, (v) Consolidated Statements of Cash Flows and (vi) Condensed Notes to Consolidated Financial Statements.

*	Filed herewith.

**	Furnished herewith.

SIGNATURES

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.


	Terreno Realty Corporation

May 6, 2015	By:	/s/ W. Blake Baird
		W. Blake Baird
		Chairman and Chief Executive Officer

May 6, 2015	By:	/s/ Michael A. Coke
		Michael A. Coke
		President

May 6, 2015	By:	/s/ Jaime J. Cannon
		Jaime J. Cannon
		Chief Financial Officer

Exhibit Index


Exhibit Number		Exhibit Description

10.1		Sale Contract, dated as of December 6, 2014, by and between SMC-United Industrial Limited Partnership and Terreno Realty LLC (previously filed as Exhibit 2.1 to the Registrant’s Current Report on Form 8-K on February 4, 2015 and incorporated herein by reference).

10.2		First Amendment to Sale Contract, dated as of January 8, 2015, by and between SMC-United Industrial Limited Partnership and Terreno Realty LLC (previously filed as Exhibit 2.2 to the Registrant’s Current Report on Form 8-K on February 4, 2015 and incorporated herein by reference).

10.3		Second Amendment to Sale Contract, dated as of January 16, 2015, by and between SMC-United Industrial Limited Partnership and Terreno Realty LLC (previously filed as Exhibit 2.3 to the Registrant’s Current Report on Form 8-K on February 4, 2015 and incorporated herein by reference).

31.1*		Rule 13a-14(a)/15d-14(a) Certification dated May 6, 2015.

31.2*		Rule 13a-14(a)/15d-14(a) Certification dated May 6, 2015.

31.3*		Rule 13a-14(a)/15d-14(a) Certification dated May 6, 2015.

32.1**		18 U.S.C. § 1350 Certification dated May 6, 2015.

32.2**		18 U.S.C. § 1350 Certification dated May 6, 2015.

32.3**		18 U.S.C. § 1350 Certification dated May 6, 2015.

101*		The following materials from Terreno Realty Corporation’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2015, formatted in XBRL (eXtensible Business Reporting Language): (i) Consolidated Balance Sheets, (ii) Consolidated Statements of Operations, (iii) Consolidated Statements of Comprehensive (Loss) Income, (iv) Consolidated Statement of Equity, (v) Consolidated Statements of Cash Flows and (vi) Condensed Notes to Consolidated Financial Statements.

*	Filed herewith.

**	Furnished herewith.