Overview

Griffin Industrial Realty, Inc. ("Griffin") is a real estate business
principally engaged in developing, acquiring, managing and leasing
industrial/warehouse properties. Griffin seeks to add to its
industrial/warehouse property portfolio through the acquisition and development
of land or the purchase of buildings in select markets targeted by Griffin.
Griffin also owns several office/flex properties and undeveloped land.
Periodically, Griffin may sell certain of its real estate assets that it has
owned for an extended time and the use of which is not consistent with Griffin's
core focus on industrial/warehouse properties.



The significant accounting policies and methods used in the preparation of
Griffin's unaudited consolidated financial statements included in Item 1 of this
Quarterly Report on Form 10-Q are consistent with those used in the preparation
of Griffin's audited consolidated financial statements for its fiscal year ended
November 30, 2019 ("fiscal 2019") included in Griffin's Annual Report on
Form 10-K ("Form 10-K") as filed with the United States Securities and Exchange
Commission (the "SEC") on February 13, 2020.



The preparation of financial statements in accordance with accounting principles
generally accepted in the United States of America ("U.S. GAAP") requires
management to make estimates and assumptions that affect the reported amounts of
assets and liabilities at the date of the financial statements and the reported
amounts of revenue and expenses in the reporting period. Griffin regularly
evaluates estimates and assumptions related to the useful life and
recoverability of long-lived assets, stock-based compensation expense, deferred
income tax asset valuations and the valuation of derivative instruments. Griffin
bases its estimates and assumptions on current facts, historical experience and
various other factors that it believes to be reasonable under the circumstances,
the results of which form the basis for making judgments about the carrying
values of assets and liabilities and the accrual of costs and expenses that are
not readily apparent from other sources. The actual results experienced by
Griffin may differ materially and adversely from Griffin's estimates. To the
extent there are material differences between the estimates and the actual
results, future results of operations will be affected. The significant
accounting estimates used by Griffin in the preparation of its financial
statements for the three months and nine months ended August 31, 2020 are
consistent with those used by Griffin to prepare its consolidated financial

statements for fiscal 2019.



Summary



For the three months ended August 31, 2020 (the "2020 third quarter"), Griffin
incurred a net loss of approximately $0.6 million, as compared to net income of
approximately $1.0 million for the three months ended August 31, 2019 (the "2019
third quarter"). The net loss in the 2020 third quarter, as compared to net
income in the 2019 third quarter, principally reflected an approximately
$0.4 million decrease in operating income, an approximately $0.4 million expense
for the change in the fair value of financial instruments in the 2020 third
quarter, an approximately $0.3 million increase in interest expense and an
approximately $0.5 million decrease in the income tax benefit in the 2020 third
quarter, as compared to the 2019 third quarter.



The approximately $0.4 million decrease in operating income in the 2020 third
quarter, as compared to the 2019 third quarter, principally reflected: (a)
increases of approximately $0.7 million and approximately $0.6 million in
depreciation and amortization expense and general and administrative expenses,
respectively, in the 2020 third quarter, as compared to the 2019 third quarter;
partially offset by (b) an approximately $0.9 million increase in net operating
income from leasing ("Leasing NOI")  1  , which Griffin defines as rental
revenue less operating expenses of rental properties in the 2020 third quarter,
as compared to the 2019 third quarter.



The increase in Leasing NOI in the 2020 third quarter, as compared to the 2019
third quarter, principally reflected higher rental revenue as a result of more
space being under lease in the 2020 third quarter than the 2019 third quarter,
driven by rental revenue from three industrial/warehouse buildings in Orlando,
Florida that were acquired subsequent to August 31, 2019, an
industrial/warehouse building in the Charlotte, North Carolina area that was
completed and partially leased subsequent to August 31, 2019 and, to a lesser
extent, improved occupancy in Griffin's

1Leasing NOI is not a financial measure in conformity with U.S. GAAP. It is
presented because Griffin believes it is a useful financial indicator for
measuring results of its real estate leasing activities. However, it should not
be considered as an alternative to operating income as a measure of operating
results in accordance with U.S. GAAP.

                                       28

Table of Contents



other industrial/warehouse buildings. The higher depreciation and amortization
expense in the 2020 third quarter, as compared to the 2019 third quarter,
principally reflected depreciation and amortization expense on the buildings
that were added to Griffin's real estate portfolio subsequent to August 31,
2019. The higher general and administrative expenses in the 2020 third quarter,
as compared to the 2019 third quarter, principally reflected expenses incurred
in connection with Griffin's previously announced potential conversion to a real
estate investment trust ("REIT"). The higher interest expense in the 2020 third
quarter, as compared to the 2019 third quarter, principally reflected the higher
amount of mortgage loans outstanding and higher borrowings under Griffin's
credit lines in the 2020 third quarter, as compared to the 2019 third quarter.
The change in the fair value of financial instruments in the 2020 third quarter
reflected the change in fair value of the Warrant (as defined below) and the
conditional value rights ("CVR") liabilities from August 24, 2020, the date they
were issued, through the end of the 2020 third quarter. The lower income tax
benefit in the 2020 third quarter, as compared to the 2019 third quarter,
reflected the inclusion in the 2019 third quarter of an approximately
$0.9 million tax benefit as a result of a change in Connecticut's tax law in
2019, partially offset by the effect of the pretax loss of approximately
$0.9 million in the 2020 third quarter, as compared to pretax income of
approximately $0.2 million in the 2019 third quarter.



For the nine months ended August 31, 2020 (the "2020 nine month period"),
Griffin incurred a net loss of approximately $1.7 million, as compared to net
income of approximately $6.3 million for the nine months ended August 31, 2019
(the "2019 nine month period"). The net loss in the 2020 nine month period, as
compared to net income in the 2019 nine month period, principally reflected an
approximately $7.8 million decrease in operating income, an approximately
$0.7 million increase in interest expense, an approximately $0.4 million expense
for the change in the fair value of financial instruments in the 2020 nine month
period and an approximately $0.2 million decrease in investment income in the
2020 nine month period, as compared to the 2019 nine month period, partially
offset by an approximately $0.6 million income tax benefit in the 2020 nine
month period, as compared to an approximately $0.7 million income tax expense in
the 2019 nine month period.



The approximately $7.8 million decrease in operating income in the 2020 nine
month period, as compared to the 2019 nine month period, principally reflected:
(a) a decrease of approximately $7.0 million of gain on property sales in the
2020 nine month period, as compared to the 2019 nine month period; (b) increases
of approximately $1.4 million and approximately $1.2 million in depreciation and
amortization expense and general and administrative expenses, respectively, in
the 2020 nine month period, as compared to the 2019 nine month period; and (c)
an approximately $0.1 million gain from an insurance recovery in the 2019 nine
month period; partially offset by (d) an approximately $1.9 million increase in
Leasing NOI in the 2020 nine month period, as compared to the 2019 nine month
period.



The increase in Leasing NOI in the 2020 nine month period, as compared to the
2019 nine month period, principally reflected higher rental revenue as a result
of more space being under lease in the 2020 nine month period than the 2019 nine
month period, driven by rental revenue from the three industrial/warehouse
buildings in Orlando, Florida that were acquired subsequent to August 31, 2019,
the industrial/warehouse building in the Charlotte, North Carolina area that was
completed and partially leased subsequent to August 31, 2019 and, to a lesser
extent, an increase in space under lease in Griffin's other existing
industrial/warehouse properties. The lower gain from property sales in the 2020
nine month period, as compared to the 2019 nine month period, principally
reflected the pretax gain of approximately $7.4 million from the sale of
approximately 280 acres of undeveloped land in Simsbury, Connecticut (the
"Simsbury Land Sale") in the 2019 nine month period.



The higher depreciation and amortization expense in the 2020 nine month period,
as compared to the 2019 nine month period, principally reflected depreciation
and amortization expense on the buildings that were added to Griffin's real
estate portfolio subsequent to August 31, 2019. The higher general and
administrative expenses in the 2020 nine month period, as compared to the 2019
nine month period, principally reflected expenses incurred in connection with
Griffin's potential conversion to a REIT. The gain from an insurance recovery in
the 2019 nine month period reflected the settlement of an insurance claim for
storm damage to Griffin's nursery farm in Quincy, Florida (the "Florida Farm").
The higher interest expense in the 2020 nine month period, as compared to the
2019 nine month period, principally reflected the higher amount of mortgage
loans outstanding in the 2020 nine month period, as compared to the 2019 nine
month period. The income tax benefit in the 2020 nine month period, as compared
to the income tax expense in the 2019 nine month period, reflected the pretax
loss of approximately $2.2 million in the 2020 nine month period, as compared to
pretax income of approximately $6.9 million in the 2019 nine month period,
partially offset by the inclusion in the 2019 nine month period of a
$0.9 million income tax benefit that resulted from of a change in Connecticut
tax law.



                                       29

  Table of Contents

Results of Operations



Impact of Covid-19



During and subsequent to the 2020 nine month period, the world has been impacted
by the spread of the coronavirus (COVID-19), which has created significant
economic uncertainty and volatility. The full extent to which the coronavirus
pandemic impacts Griffin's business, operations, liquidity and financial results
will depend on numerous evolving factors that Griffin is not able to predict at
this time, including: the duration and scope of the pandemic; governmental,
business and individuals' actions that have been and continue to be taken in
response to the pandemic; the impact on economic activity from the pandemic and
actions taken in response; the effect on Griffin's tenants and their businesses;
the ability of tenants to make their rental payments; any closures of tenants'
facilities; the ability of existing or prospective tenants to evaluate or enter
into leases; and Griffin's ability to complete property sales. Any of these
events could materially adversely impact Griffin's business, financial
condition, results of operations or stock price.



During the 2020 third quarter, COVID-19 did not have a material impact on
Griffin's rent collections. Griffin collected 99.9% of rent during each month in
the 2020 third quarter, inclusive of rent relief. Griffin entered into
agreements with two tenants that granted rent relief aggregating approximately
0.5% of Griffin's anticipated total annual rental revenue for the fiscal year
ending November 30, 2020. The much larger of these two tenants is a subsidiary
of a Fortune 500 company and the rent relief was granted as part of an early
5-year renewal of that tenant's lease that was executed subsequent to August 31,
2020. Griffin did not receive any new requests for rent relief from
April 30, 2020 through the end of the 2020 third quarter, and none of the
requests received prior to April 30, 2020 remain outstanding.



Subsequent to the end of the 2020 third quarter, one tenant that leases
approximately 59,000 square feet in one of Griffin's industrial/warehouse
buildings in Connecticut requested rent relief under its lease that expires on
December 31, 2020. The tenant has paid all rent through September 30, 2020,
however, as of the date of this filing, Griffin has not determined if it will
grant any rent relief in connection with such request. The lease for
approximately 59,000 square feet will not be renewed, as Griffin previously
entered into a lease agreement with the adjoining tenant in the same building,
whereby the adjoining tenant has agreed to expand into that space after December
31, 2020.


See Part II, Item 1A "Risk Factors" for further discussion of the possible impact of the COVID-19 pandemic on Griffin's business.

2020 Third Quarter Compared to 2019 Third Quarter





Rental revenue increased to approximately $9.6 million in the 2020 third quarter
from approximately $8.6 million in the 2019 third quarter, whereas revenue from
property sales was approximately $0.3 million in both the 2020 third quarter and
the 2019 third quarter, respectively. Accordingly, total revenue increased to
approximately $9.9 million in the 2020 third quarter from approximately
$8.9 million in the 2019 third quarter.



Revenue from property sales of approximately $0.3 million in the 2020 third
quarter was from the sale of several small parcels of residential land. Revenue
from property sales of approximately $0.3 million in the 2019 third quarter was
from the sale of two small parcels of residential land and the sale of air
rights of certain land parcels in New England Tradeport, Griffin's industrial
park in Windsor and East Granby, Connecticut ("NE Tradeport"). The pretax gain
on property sales (revenue from property sales less costs related to property
sales) was approximately $0.2 million in the 2020 third quarter, as compared to
approximately $0.1 million in the 2019 third quarter. Property sales occur
periodically and year to year changes in revenue from property sales may not be
indicative of any trends in Griffin's real estate business.



The approximately $1.0 million increase in rental revenue in the 2020 third
quarter, as compared to the 2019 third quarter, principally reflected rental
revenue of approximately $0.6 million from the industrial/warehouse buildings
that were added to Griffin's portfolio subsequent to August 31, 2019, rental
revenue of approximately $0.2 million from leasing first generation space in
6975 Ambassador Drive ("6975 Ambassador"), an approximately 134,000 square foot
building in the Lehigh Valley of Pennsylvania, which was completed in the fiscal
year ended November 30, 2018 ("fiscal 2018"), and an increase of approximately
$0.2 million of rental revenue from tenant expense reimbursements.



                                       30

  Table of Contents

Summaries of the total square footage and leased square footage of Griffin's
industrial/warehouse buildings and Griffin's total real estate portfolio are as
follows:




                                     Total       Leased
                                    Square       Square      Percentage
Industrial/Warehouse Properties     Footage      Footage       Leased
As of August 31, 2019              3,645,000    3,527,000      96.8%
As of November 30, 2019            4,029,000    3,732,000      92.6%
As of August 31, 2020              4,206,000    3,966,000      94.3%

Total Portfolio
As of August 31, 2019              4,078,000    3,830,000      93.9%
As of November 30, 2019            4,462,000    4,034,000      90.4%
As of August 31, 2020              4,639,000    4,246,000      91.5%




The increase in square footage subsequent to August 31, 2019 reflected the
acquisition of three industrial/warehouse buildings aggregating approximately
277,000 square feet in Orlando, Florida and the completion of construction of
two buildings aggregating approximately 283,000 square feet in the Charlotte,
North Carolina area. Of the three industrial/warehouse buildings acquired in
Orlando, Florida, 7466 Chancellor Drive ("7466 Chancellor"), an approximately
100,000 square foot building acquired in the three months ended November 30,
2019 (the "2019 fourth quarter") and 3320 Maggie Boulevard ("3320 Maggie"), an
approximately 108,000 square foot building acquired in the three months ended
February 29, 2020 (the "2020 first quarter"), were both fully leased when they
were acquired, whereas 170 Sunport Lane ("170 Sunport"), an approximately 68,000
square foot building acquired in the three months ended May 31, 2020 (the "2020
second quarter"), was mostly vacant when acquired and remained as such through
August 31, 2020. Construction of the two industrial/warehouse buildings in the
Charlotte, North Carolina area, 160 International Drive ("160 International")
and 180 International Drive ("180 International"), was completed in the 2019
fourth quarter. 160 International is approximately 147,000 square feet and was
71% leased as of August 31, 2020, whereas 180 International is approximately
136,000 square feet and was not leased as of August 31, 2020.



Griffin did not enter into any new leases for vacant space in the 2020 third
quarter but did enter into three lease extensions for approximately 83,000
square feet of industrial/warehouse space. Approximately 79,000 square feet of
the 83,000 square feet renewed was in NE Tradeport. One of these leases was an
early 10-year, 5-month extension of approximately 40,000 square feet leased as
production and distribution space to an international quick service restaurant
chain and the other was an early 2-year extension of approximately 39,000 square
feet of distribution space leased to one of the largest e-commerce providers of
home furnishings. The third renewal was for a 3-year extension of a smaller
tenant in 170 Sunport. As of August 31, 2020, Griffin's thirty
industrial/warehouse buildings comprised of approximately 2,052,000 square feet
in the north submarket of Hartford, Connecticut, approximately 1,317,000 square
feet in the Lehigh Valley, approximately 560,000 square feet in the Charlotte,
North Carolina area and approximately 277,000 square feet in Orlando, Florida
represented 91% of Griffin's total real estate portfolio and were 94.3% leased.
The percentage leased for stabilized  2   industrial/warehouse properties was
99.7% as of August 31, 2020, the same percentage as of May 31, 2020.



In Griffin's office/flex portfolio, one lease was extended for a term of 5 years
and 1 month, in exchange for the tenant's reduction in premises from
approximately 4,500 square feet to approximately 2,200 square feet. Griffin's
twelve office/flex buildings, which aggregate approximately 433,000 square feet
and represent 9% of Griffin's total real estate portfolio, were 64.7% leased as
of August 31, 2020, as compared to 65.2% leased as of May 31, 2020. Griffin's
total real estate portfolio of approximately 4,639,000 square feet was 91.5%
leased as of August 31, 2020 (96.2% leased for stabilized properties), as
compared to 91.6% leased as of May 31, 2020 (96.2% leased for stabilized
properties).



Operating expenses of rental properties increased to approximately $2.6 million
in the 2020 third quarter from approximately $2.5 million in the 2019 third
quarter. The increase in operating expenses of rental properties reflected
expenses related to the properties that were added to Griffin's portfolio
subsequent to August 31, 2019. Operating expenses related to all other
properties were essentially unchanged in the 2020 third quarter, as compared to
the 2019 third quarter.

2 Stabilized properties reflect buildings that have reached 90% leased or have
been in-service for at least one year since development completion or
acquisition date, whichever is earlier. Stabilized properties exclude 160 and
180 International Drive and 170 Sunport Lane.

                                       31

  Table of Contents


Leasing NOI and Leasing NOI on a cash basis ("Cash Leasing NOI") 3 for Griffin's industrial/warehouse properties and for Griffin's total portfolio for the 2020 and 2019 third quarters were as follows:






                                                      Industrial/Warehouse Properties          Total Portfolio
                                                          2020               2019            2020          2019
                                                          Third              Third           Third         Third
                                                         Quarter            Quarter         Quarter       Quarter
Rental revenue                                           $ 7,994,000        $ 6,962,000   $ 9,575,000   $ 8,600,000

Operating expenses of rental properties                  (1,807,000)        (1,650,000)   (2,595,000)   (2,483,000)
Leasing NOI                                                6,187,000          5,312,000     6,980,000     6,117,000
Noncash rental revenue including straight-line rents       (690,000)       

  (283,000)     (746,000)     (321,000)
Cash Leasing NOI                                         $ 5,497,000        $ 5,029,000   $ 6,234,000   $ 5,796,000
The increases in Leasing NOI and Cash Leasing NOI principally reflected the
increases in rental revenue as a result of more space under lease in the 2020
third quarter, as compared to the 2019 third quarter, due mostly to the
industrial/warehouse buildings added to Griffin's portfolio subsequent to
August 31, 2019, and to a lesser extent, from more space under lease and
increases in rental rates in Griffin's other industrial/warehouse properties in
the 2020 third quarter, as compared to the 2019 third quarter. See below for a
reconciliation of Leasing NOI and Cash Leasing NOI to net income/(loss) reported
in the Consolidated Financial Statements.



The increase in depreciation and amortization expense to approximately
$3.6 million in the 2020 third quarter, from approximately $2.9 million in the
2019 third quarter, principally reflected depreciation and amortization expense
on the industrial/warehouse properties added to Griffin's portfolio subsequent
to August 31, 2019.



The increase in general and administrative expenses to approximately
$2.3 million in the 2020 third quarter, from approximately $1.7 million in the
2019 third quarter, principally reflected: (a) an approximately $0.2 million
increase in expense related to Griffin's non-qualified deferred compensation
plan; (b) an approximately $0.2 million increase in legal and consulting fees;
(c) an increase of approximately $0.1 million in stock option expense; and (d)
an increase of approximately $0.1 million in all other general and
administrative expenses. The expense increase related to Griffin's non-qualified
deferred compensation plan reflected the effect on participant balances of
higher stock market performance in the 2020 third quarter, as compared to the
2019 third quarter, which resulted in a greater increase in the non-qualified
deferred compensation plan liability in the 2020 third quarter than the 2019
third quarter. The increase in legal and consulting fees principally reflected
expenses related to Griffin's efforts to pursue a potential conversion to a
REIT. The increase in stock option expenses principally reflected the options
granted to Gordon DuGan under the Chairmanship and Advisory Agreement (the
"Advisory Agreement") upon Mr. DuGan's appointment as Chairman of the Board

of
Directors on March 3, 2020.



The increase in interest expense to approximately $1.8 million in the 2020 third
quarter, from approximately $1.5 million in the 2019 third quarter, principally
reflected approximately $0.2 million as a result of a higher amount of debt
outstanding in the 2020 third quarter, as compared to the 2019 third quarter,
and approximately $0.1 million from lower capitalized interest in the 2020 third
quarter, as compared to the 2019 third quarter. The higher amount of debt in the
2020 third quarter, as compared to the 2019 third quarter, reflected borrowings
to finance a portion of the cost to purchase the industrial/warehouse buildings
in Orlando, Florida that were acquired subsequent to August 31, 2019. The lower
amount of capitalized interest in the 2020 third quarter, as compared to the
2019 third quarter, reflected interest capitalized in the 2019 third quarter
related to the construction of 160 International and 180 International, which
were completed in the 2019 fourth quarter.



The expense for the change in the fair value of financial instruments of
approximately $0.4 million in the 2020 third quarter reflected the changes in
fair value of the Warrant liability and the CVR liability from August 24, 2020,
the date they were issued, through the end of the 2020 third quarter.

3 Cash Leasing NOI, which Griffin defines as rental revenue less operating
expenses of rental properties and noncash rental revenue including straight-line
rents, and is not a financial measure in conformity with U.S. GAAP. It is
presented because Griffin believes it is a useful financial indicator for
measuring results of its real estate leasing activities. However, it should not
be considered as an alternative to operating income as a measure of operating
results in accordance with U.S. GAAP.

                                       32

  Table of Contents



Investment income was minimal in the 2020 third quarter, as compared to
approximately $0.1 million in the 2019 third quarter. In 2019 third quarter,
Griffin had approximately $9.0 million of short-term investments (repurchase
agreements with Webster Bank, N.A. ("Webster Bank") that were collateralized
with securities issued by the United States Government or its sponsored
agencies). Griffin did not have any short-term investment in the 2020 third
quarter.



The decrease in the income tax benefit to approximately $0.3 million in the 2020
third quarter, from approximately $0.8 million in the 2019 third quarter,
principally reflected the inclusion in the 2019 third quarter of an
approximately $0.9 million tax benefit from a reduction to the valuation
allowance on Connecticut state deferred tax assets as a result of a change in
Connecticut's state tax law whereby the capital based tax is being phased out,
partially offset by the effect of a tax benefit on the 2020 third quarter pretax
loss of approximately $0.9 million, versus a tax expense on the 2019 third
quarter pretax income of approximately $0.2 million.



2020 Nine Month Period Compared to 2019 Nine Month Period





Rental revenue increased to approximately $27.7 million in the 2020 nine month
period from approximately $25.5 million in the 2019 nine month period, whereas
revenue from property sales was approximately $1.1 million in the 2020 nine
month period, as compared to approximately $9.8 million in the 2019 nine month
period. Accordingly, total revenue decreased to approximately $28.8 million in
the 2020 nine month period from approximately $35.3 million in the 2019 nine
month period.



Revenue from property sales of approximately $1.1 million in the 2020 nine month
period reflected approximately $0.8 million from the sale of approximately seven
acres of undeveloped land in Windsor, Connecticut (the "2020 Windsor Land Sale")
that was completed in the 2020 first quarter, approximately $0.1 million from
the sale, to a local utility company, of an easement (the "Florida Easement
Sale") on a small area of the Florida Farm and approximately $0.3 million from
the sale of several small residential land parcels in Connecticut in the 2020
third quarter. These transactions resulted in an aggregate pretax gain of
approximately $0.8 million in the 2020 nine month period. Revenue from property
sales of approximately $9.8 million in the 2019 nine month period principally
reflected: (a) approximately $7.7 million from the Simsbury Land Sale; (b) a
total of approximately $1.6 million from the sales of approximately 116 acres of
undeveloped land in East Windsor, Connecticut (the "East Windsor Land") and the
East Windsor Land's development rights in two separate transactions; and (c)
approximately $0.5 million from several smaller land sales. These property sales
resulted in an aggregate pretax gain of approximately $7.8 million in the 2019
nine month period. Property sales occur periodically and year to year changes in
revenue from property sales may not be indicative of any trends in Griffin's
real estate business.



The approximately $2.2 million increase in rental revenue in the 2020 nine month
period, as compared to the 2019 nine month period, principally reflected rental
revenue of approximately $1.3 million from the industrial/warehouse buildings
that were added to Griffin's portfolio subsequent to August 31, 2019, rental
revenue of approximately $0.5 million from leasing first generation space in
6975 Ambassador, an increase of approximately $0.3 million from tenant expense
reimbursements and other rental revenue and approximately $0.1 million from
leasing other previously vacant space, net of rental revenue lost from leases
that expired and were not renewed.



The approximately $0.4 million increase in operating expenses of rental
properties in the 2020 nine month period, as compared to the 2019 nine month
period, principally reflected operating expenses of the industrial/warehouse
buildings that were added to Griffin's portfolio subsequent to August 31, 2019.

                                       33

  Table of Contents

Leasing NOI and Cash Leasing NOI for Griffin's industrial/warehouse properties
and for Griffin's total portfolio for the 2020 and 2019 nine month periods

were
as follows:




                                                      Industrial/Warehouse Properties           Total Portfolio
                                                          2020               2019             2020           2019
                                                       Nine Month         Nine Month       Nine Month     Nine Month
                                                         Period             Period           Period         Period

Rental revenue                                          $ 23,036,000       $ 20,809,000   $ 27,703,000   $ 25,458,000
Operating expenses of rental properties                  (5,624,000)        (5,116,000)    (7,921,000)    (7,567,000)
Leasing NOI                                               17,412,000         15,693,000     19,782,000     17,891,000
Noncash rental revenue including straight-line rents     (1,397,000)        (1,242,000)    (1,798,000)    (1,329,000)
Cash Leasing NOI                                        $ 16,015,000

$ 14,451,000 $ 17,984,000 $ 16,562,000


The increases in Leasing NOI and Cash Leasing NOI principally reflected the
increases in rental revenue as a result of more space under lease in the 2020
nine month period, as compared to the 2019 nine month period, due mostly to the
industrial/warehouse buildings added to Griffin's portfolio subsequent to
August 31, 2019, and to a lesser extent, from more space under lease and
increases in rental rates in Griffin's other industrial/warehouse properties.
See below for a reconciliation of Leasing NOI and Cash Leasing NOI to net
income/(loss) reported in the Consolidated Financial Statements.



The increase in depreciation and amortization expense to approximately
$10.2 million in the 2020 nine month period, from approximately $8.8 million in
the 2019 nine month period, principally reflected depreciation and amortization
expense related to the industrial/warehouse properties that were added to
Griffin's portfolio subsequent to August 31, 2019.



The increase in general and administrative expenses to approximately
$6.8 million in the 2020 nine month period, from approximately $5.6 million in
the 2019 nine month period, principally reflected increases in legal and
consulting fees, stock option expenses and all other general and administrative
expenses of approximately $0.8 million, $0.2 million and $0.2 million,
respectively. The increase in legal and consulting fees principally reflected
expenses related to Griffin's efforts to pursue a potential conversion to a
REIT. The increase in stock option expenses principally reflected the options
granted to Mr. DuGan under the Advisory Agreement upon his appointment as
Chairman of the Board of Directors on March 3, 2020.



Operating income in the 2019 nine month period also included a gain on insurance
recovery of approximately $0.1 million, which related solely to proceeds, net of
expenses, from the settlement of the insurance claim for storm damage to the
Florida Farm.



The increase in interest expense to approximately $5.5 million in the 2020 nine
month period, from approximately $4.8 million in the 2019 nine month period,
reflected approximately $0.5 million from the higher amount of debt outstanding
in the 2020 nine month period and approximately $0.2 million from a lower amount
of capitalized interest in the 2020 nine month period, as compared to the 2019
nine month period. The higher amount of debt in the 2020 nine month period, as
compared to the 2019 nine month period, reflected borrowings to finance a
portion of the cost to purchase the industrial/warehouse buildings in Orlando,
Florida that were acquired subsequent to August 31, 2019. The lower amount of
capitalized interest in the 2020 nine month period, as compared to the 2019 nine
month period, reflected interest capitalized in the 2019 nine month period
related to the construction of 160 International and 180 International, which
were completed in the 2019 fourth quarter.



The expense for the change in the fair value of financial instruments of
approximately $0.4 million in the 2020 nine month period reflected the change in
fair value of the Warrant liability and the CVR liability from August 24, 2020,
the date they were issued, through the end of the 2020 third quarter.



Investment income was minimal in the 2020 nine month period, as compared to
approximately $0.2 million in the 2019 nine month period reflecting having fewer
short-term investments in the 2020 nine month period, as compared to the 2019
nine month period.


The income tax benefit of approximately $0.6 million in the 2020 nine month period, as compared to an income tax provision of approximately $0.7 million in the 2019 nine month period, principally reflected the pretax loss of



                                       34

Table of Contents



approximately $2.2 million in the 2020 nine month period versus pretax income of
approximately $6.9 million in the 2019 nine month period, partially offset by
the inclusion in the 2019 nine month period of an approximately $0.9 million
income tax benefit from a reduction to the valuation allowance on Connecticut
state deferred tax assets as a result of a change in Connecticut tax law whereby
the capital based tax is being phased out.



Below is a reconciliation of Leasing NOI and Cash Leasing NOI to operating income and net income as reported in the Consolidated Financial Statements:






                                                        2020          2019             2020            2019
                                                        Third         Third         Nine Month      Nine Month
                                                       Quarter       Quarter          Period          Period
Net (loss) income                                    $ (641,000)   $ 1,017,000     $ (1,654,000)    $ 6,250,000
Income tax benefit (provision)                           291,000       814,000           562,000      (689,000)
Pretax (loss) income                                   (932,000)       203,000       (2,216,000)      6,939,000
Exclude:
Investment income                                        (3,000)      (61,000)          (31,000)      (242,000)

Change in fair value of financial instruments            414,000           

 -           414,000              -
Interest expense                                       1,776,000     1,508,000         5,467,000      4,776,000
Operating income                                       1,255,000     1,650,000         3,634,000     11,473,000
Exclude:
Gain on insurance recovery                                     -             -                 -      (126,000)
Costs related to property sales                          129,000       176,000           314,000      1,999,000
Depreciation and amortization expense                  3,594,000     2,925,000        10,188,000      8,806,000
General and administrative expenses                    2,290,000     1,668,000         6,785,000      5,567,000
Revenue from property sales                            (288,000)     (302,000)       (1,139,000)    (9,828,000)
Leasing NOI                                            6,980,000     6,117,000        19,782,000     17,891,000
Noncash rental revenue including straight-line rents   (746,000)     (321,000)       (1,798,000)    (1,329,000)
Cash Leasing NOI                                     $ 6,234,000   $ 5,796,000      $ 17,984,000   $ 16,562,000

Leasing NOI                                          $ 6,980,000   $ 6,117,000      $ 19,782,000   $ 17,891,000
Exclude:
Rental revenue from non-industrial/warehouse
properties                                           (1,581,000)   (1,638,000)       (4,667,000)    (4,649,000)
Operating expenses of non-industrial/warehouse
properties                                               788,000       833,000         2,297,000      2,451,000
Leasing NOI of industrial/warehouse properties         6,187,000     5,312,000        17,412,000     15,693,000
Noncash rental revenue including straight-line rents
of industrial/warehouse properties                     (690,000)     

(283,000) (1,397,000) (1,242,000) Cash Leasing NOI for industrial/warehouse properties $ 5,497,000 $ 5,029,000 $ 16,015,000 $ 14,451,000

Off Balance Sheet Arrangements

Griffin does not have any material off balance sheet arrangements.

Liquidity and Capital Resources


Net cash provided by operating activities was approximately $4.3 million in the
2020 nine month period, as compared to approximately $6.7 million in the 2019
nine month period. The approximately $2.4 million decrease in net cash provided
by operating activities in the 2020 nine month period, as compared to the 2019
nine month period, principally reflected the approximately $2.0 million
reduction in cash as a result of changes in assets and liabilities. The higher
cash usage from changes in assets and liabilities in the 2020 nine month period,
as compared to the 2019 nine month period, principally reflected the decrease in
other liabilities in the 2020 nine month period, as compared to an increase in
the 2019 nine month period, driven by a payment of approximately $1.9 million
under Griffin's non-qualified deferred compensation plan in the 2020 first
quarter, and timing of changes in other assets and accounts payable and accrued
liabilities.



                                       35

  Table of Contents

Net cash used in investing activities was approximately $22.9 million in the
2020 nine month period, as compared to approximately $7.0 million in the 2019
nine month period. The net cash used in investing activities in the 2020 nine
month period reflected: (a) cash payments totaling approximately $13.7 million
for the acquisitions of 3320 Maggie and 170 Sunport; (b) cash payments of
approximately $10.2 million for additions to real estate assets; and (c) cash
payments of approximately $1.2 million for deferred leasing costs and other
uses; partially offset by (d) cash proceeds of approximately $1.1 million from
property sales; and (e) cash proceeds of approximately $1.0 million from a
decrease in short-term investments.



The acquisitions of 3320 Maggie and 170 Sunport were each made utilizing a
reverse like-kind exchange structure (a "Reverse 1031 Like-Kind Exchange") under
Section 1031 of the Internal Revenue Code of 1986, as amended (the "Code").
Accordingly, 3320 Maggie and 170 Sunport were held by a qualified intermediary
upon being acquired by Griffin. As Griffin did not complete any of the sale
transactions contemplated under the Reverse 1031 Like-Kind Exchanges, the legal
titles of 3320 Maggie and 170 Sunport were transferred from the qualified
intermediary to Griffin prior to August 31, 2020. As Griffin retained
essentially all of the legal and economic benefits and obligations related to
3320 Maggie and 170 Sunport from the date they were acquired, 3320 Maggie and
170 Sunport were included in Griffin's consolidated financial statements as
consolidated variable interest entities from the dates they were acquired.

The approximately $10.2 million of cash payments for additions to real estate assets in the 2020 nine month period reflected the following:

Tenant and building improvements related to leasing $ 7.0 million New building construction (including site work) $ 1.5 million Development costs and infrastructure improvements $ 1.7 million






Cash payments in the 2020 nine month period for tenant and building improvements
related to new leases signed in the latter part of fiscal 2019 and the 2020 nine
month period, with approximately $3.1 million of tenant and building
improvements in the 2020 nine month period related to leases of first generation
space. Cash payments for new building construction (including site work) in the
2020 nine month period reflected final payments of the construction costs for
160 International and 180 International, which were completed in the 2019 fourth
quarter at a total cost (excluding tenant work) of approximately $7.7 million
and $7.6 million, respectively. Cash payments in the 2020 nine month period for
development costs and infrastructure improvements principally reflected planning
and design costs related to: (i) the planned development of three
industrial/warehouse buildings aggregating approximately 520,000 square feet on
an approximately 44 acre parcel of undeveloped land in Charlotte, North Carolina
(the "Charlotte Land") that was purchased in fiscal 2019; and (ii) the planned
development of an approximately 103,000 square foot industrial/warehouse
building on an approximately 14 acre parcel of undeveloped land ("Chapmans
Road") in the Lehigh Valley of Pennsylvania that was purchased in fiscal 2019.
Subsequent to the end of the 2020 third quarter, Griffin started construction on
the industrial/warehouse building on Chapmans Road, with an expected completion
by September 30, 2021.



Cash payments of approximately $1.2 million in the 2020 nine month period for
deferred leasing costs and other uses principally reflected lease commissions
paid to real estate brokers for new leases.



The approximately $1.1 million of cash proceeds from property sales in the 2020
nine month period reflected the 2020 Windsor Land Sale, the Florida Easement
Sale and several small residential land sales. The $1.0 million of cash from the
decrease in short-term investments in the 2020 nine month period reflected the
maturity of Griffin's repurchase agreement that was collateralized with
securities issued by the United States Government or its sponsored agencies,
with Webster Bank.



The net cash used in investing activities of approximately $7.0 million in the
2019 nine month period reflected: (a) cash payments of approximately
$21.8 million for additions to real estate assets; and (b) cash payments of
approximately $0.5 million for deferred leasing costs and other uses; partially
offset by (c) net cash proceeds of approximately $9.5 million from property
sales, partially offset by approximately $2.2 million of proceeds from property
sales deposited into escrow for the purchase of a replacement property for a
like-kind exchange (a "1031 Like-Kind Exchange") under Section 1031 of the Code
for income tax purposes; and (d) approximately $8.0 million of cash from a
decrease in short-term investments.



                                       36

  Table of Contents

The approximately $21.8 million of cash payments for additions to real estate assets in the 2019 nine month period reflected the following:

New building construction (including site work) $ 13.1 million Purchase of undeveloped land

$  5.7 million

Tenant and building improvements related to leasing $ 2.5 million Development costs and infrastructure improvements $ 0.5 million






Cash payments for new building construction (including site work) in the 2019
nine month period included approximately $12.7 million for construction of 160
International and 180 International and a total of approximately $0.4 million
for final payments for the construction of 220 Tradeport Drive ("220
Tradeport"), an approximately 234,000 square foot industrial/warehouse building
in NE Tradeport, and 6975 Ambassador Drive, which were both completed in the
three months ended November 30, 2018 (the "2018 fourth quarter").



Cash payments of $5.7 million, including transaction costs, for the purchase of undeveloped land in the 2019 nine month period, was for the Charlotte Land, which was a replacement property under a 1031 Like-Kind Exchange for the Simsbury Land Sale.





Cash payments of approximately $2.5 million for tenant and building improvements
in the 2019 nine month period were related to leases signed in the latter part
of fiscal 2018 and the 2019 nine month period. Cash payments of approximately
$0.5 million for deferred leasing costs and other uses in the 2019 nine month
period reflected approximately $0.6 million of cash payments for lease
commissions and other costs related to new and renewed leases partially offset
by approximately $0.1 million of cash received from the insurance settlement for
storm damage to the Florida Farm.



The approximately $8.0 million of cash from short-term investments in the 2019
nine month period reflected the net reduction in Griffin's investment in
repurchase agreements with Webster Bank from $17.0 million as of November 30,
2018 to approximately $9.0 million as of August 31, 2019.



The net cash proceeds of approximately $9.5 million from property sales in the
2019 nine month period principally reflected the proceeds from the Simsbury Land
Sale and the sales of the East Windsor Land and the East Windsor Land
development rights (see "Results of Operations - 2020 Nine Month Period Compared
to 2019 Nine Month Period" above). The approximately $7.6 million of net cash
proceeds, after transaction costs, from the Simsbury Land Sale were deposited
into escrow at closing for the purchase of a replacement property under a 1031
Like-Kind Exchange. Approximately $5.4 million of the net cash proceeds from the
Simsbury Land Sale that were deposited in escrow were subsequently used in the
purchase of the Charlotte Land, leaving approximately $2.2 million remaining in
escrow as of August 31, 2019, which were used to acquire the undeveloped land in
the Lehigh Valley in the 2019 fourth quarter.



Net cash provided by financing activities was approximately $40.5 million in the
2020 nine month period, as compared to net cash used in financing activities of
approximately $3.8 million in the 2019 nine month period. The net cash provided
by financing activities in the 2020 nine month period reflected: (a)
approximately $27.3 million from the sale of common stock, par value $0.01 per
share ("Common Stock"); (b) $26.6 million of proceeds from mortgage loans; (c)
approximately $2.0 million from the sale of the Warrant (as defined below); and
(d) approximately $0.2 million of proceeds from the exercise of stock options;
partially offset by (e) approximately $6.6 million of principal payments on
mortgage loans; (f) approximately $5.9 million for a net repayment under
Griffin's line of credit for acquisitions (the "Acquisition Credit Line") with
Webster Bank; (g) an approximately $2.5 million dividend payment on Griffin's
common stock that was declared in the 2019 fourth quarter and paid in the 2020
nine month period; and (h) approximately $0.5 million of payments for debt
issuance costs.



The total proceeds from the sale of Common Stock reflected (a) approximately $24.8 million sold as part of a private placement transaction, as described below; and (b) approximately $2.5 million sold to Mr. DuGan.





On August 24, 2020, pursuant to a Securities Purchase Agreement (the "Securities
Purchase Agreement") by and between Griffin and CM Change Industrial LP
("Cambiar"), an investment entity managed by Cambiar Management LLC, Griffin:
(i) sold 504,590 shares of its Common Stock; and (ii) issued a warrant (the
"Warrant") to Cambiar to acquire 504,590 additional shares of Common Stock
(subject to adjustment as set forth therein) at an exercise price of

                                       37

Table of Contents

$60.00 per share (the "Exercise Price"). Cambiar paid $50.00 per share of Common
Stock and $4.00 per Warrant Share for the Warrant for total proceeds of
approximately $27.2 million, before expenses of approximately $0.4 million.
Pursuant to the Securities Purchase Agreement, for so long as Cambiar owns
shares of Common Stock constituting more than 4.9% of Griffin's Common Stock
issued and outstanding, Cambiar will have the right to designate one member (the
"Purchaser Nominee") to Griffin's Board of Directors (subject to certain terms
and conditions set forth therein) and such Purchaser Nominee shall be nominated
by the Board for re-election as a director at each subsequent meeting of the
Company's stockholders. Until the one-year anniversary of the date of the
Securities Purchase Agreement, Cambiar may not transfer any of the shares of
Common Stock without Griffin's prior written consent. For additional details
regarding this transaction, see Note 2 to the Consolidated Financial Statements.



On August 24, 2020, Griffin and Cambiar also entered into a Contingent Value
Rights Agreement (the "Contingent Value Rights Agreement"), pursuant to which
Cambiar is entitled to a one-time cash payment in the event that Griffin's
volume weighted average share price per share of Common Stock for the thirty
trading day period ending at the date of the one-year anniversary of the date of
the Securities Purchase Agreement (the "30-Day VWAP") is less than the purchase
price paid by Cambiar in respect of each Common Share (the "Common Share
Purchase Price"), subject to adjustment as described therein. If the 30-Day VWAP
is less than the Common Shares Purchase Price, Cambiar is entitled to a one-time
cash payment per CVR calculated on a linear basis relative to the difference
between the 30-Day VWAP and the Common Shares Purchase Price. Such payment will
in no event exceed an amount equal to 10% of the Common Share Purchase Price.



On March 3, 2020, Mr. DuGan was appointed as Chairman of the Board of Directors.
Mr. DuGan and Griffin entered into the Advisory Agreement whereby Mr. DuGan also
agreed to serve as a non-employee advisor to Griffin on, amongst other things,
growth strategy, including identifying markets, acquisitions and other
transactions, recruitment of key personnel, potential capital raising efforts
and general management advice (collectively the "Advisory Services"). As
compensation to Mr. DuGan for providing such Advisory Services, Mr. DuGan
received: (i) a non-qualified stock option to acquire 48,000 shares of Griffin
Common Stock at an exercise price of $45.98 per share under the Griffin
Industrial Realty, Inc. 2009 Stock Option Plan (the "2009 Plan"); and (ii) a
non-qualified stock option (the "Supplemental Advisor Option") to acquire 52,000
shares of Griffin Common Stock at an exercise price of $46.91 per share under
the Griffin Industrial Realty, Inc. and Griffin Industrial, LLC 2020 Incentive
Award Plan (the "2020 Incentive Award Plan"). On March 9, 2020, Griffin
completed the sale of 53,293 shares of Griffin's Common Stock at a price per
share of $46.91, for cash proceeds of approximately $2.5 million, in accordance
with the Advisory Agreement and pursuant to the Stock Purchase Agreement, dated
as of March 5, 2020, between Mr. DuGan and Griffin.



Proceeds from mortgage loans in the 2020 nine month period reflected: (a) a
$6.5 million nonrecourse mortgage loan (the "2019 Webster Mortgage") with
Webster Bank: (b) a $15.0 million nonrecourse mortgage loan (the "2020 State
Farm Mortgage") with State Farm Life Insurance Company ("State Farm"); and (c) a
$5.1 million nonrecourse mortgage loan (the "2020 Webster Mortgage") with
Webster Bank.



On December 20, 2019, two wholly owned subsidiaries of Griffin entered into the
2019 Webster Mortgage, collateralized by 7466 Chancellor, that has a ten-year
term with monthly principal payments based on a twenty-five-year amortization
schedule. The interest rate for the 2019 Webster Mortgage is a floating rate of
the one-month LIBOR rate plus 1.75%. At the time the 2019 Webster Mortgage
closed, Griffin entered into an interest rate swap agreement with Webster Bank
that effectively fixes the interest rate on the 2019 Webster Mortgage at 3.60%
for the entire loan term. Approximately $5.9 million of the proceeds from the
2019 Webster Mortgage were used to repay Webster Bank for the borrowing under
Griffin's Acquisition Credit Line that was used to finance a portion of the
purchase price of 7466 Chancellor (see below).



On January 23, 2020, two wholly owned subsidiaries of Griffin entered into the
2020 State Farm Mortgage, which is collateralized by 6975 Ambassador and
871 Nestle Way, two industrial/warehouse buildings in the Lehigh Valley of
Pennsylvania aggregating approximately 254,000 square feet. The 2020 State Farm
Mortgage has a ten-year term with monthly principal payments based on a
twenty-five-year amortization schedule. The interest rate for the 2020 State
Farm Mortgage is 3.48%. Approximately $3.2 million of the proceeds from the 2020
State Farm Mortgage were used to repay the mortgage loan on 871 Nestle Way that
was scheduled to mature on January 27, 2020.



On June 30, 2020, a wholly owned subsidiary of Griffin entered into the 2020
Webster Mortgage, which is collateralized by 3320 Maggie, which was acquired on
February 18, 2020. The 2020 Webster Mortgage has a ten-year term with monthly
principal payments based on a twenty-five-year amortization schedule. The
interest rate for the

                                       38

  Table of Contents

2020 Webster Mortgage is a floating rate of the one month LIBOR rate plus 2.56%.
At the time the 2020 Webster Mortgage closed, Griffin entered into an interest
rate swap agreement with Webster Bank that effectively fixes the interest rate
of the 2020 Webster Mortgage at 3.50% for the entire loan term. $4.1 million of
the proceeds from the 2020 Webster Mortgage were used to repay Webster Bank for
the borrowing under Griffin's Acquisition Credit Line that was used to finance a
portion of the purchase price of 3320 Maggie (see below).



The approximately $6.7 million of principal payments on mortgage loans in the
2020 nine month period reflected the repayment of the mortgage loan on 871
Nestle Way and approximately $3.5 million of recurring principal payments on
Griffin's nonrecourse mortgage loans. The approximately $5.9 million net
repayment on revolving lines of credit in the 2020 nine month period reflected
the repayment of the amount outstanding on the Acquisition Credit Line as of
November 30, 2019 that had been drawn to finance a portion of the purchase price
of 7466 Chancellor. $4.1 million borrowed on the Acquisition Credit Line in the
2020 first quarter to finance a portion of the purchase price of 3320 Maggie was
repaid in the 2020 third quarter with the proceeds from the 2020 Webster
Mortgage.



The net cash used in financing activities in the 2019 nine month period
reflected: (a) approximately $2.9 million of recurring principal payments on
mortgage loans; and (b) a payment of approximately $2.3 million for a dividend
on Griffin's Common Stock that was declared in the 2018 fourth quarter and paid
in the 2019 nine month period; partially offset by (c) approximately
$1.3 million of proceeds from the construction to permanent mortgage loan with
State Farm ("the 2019 State Farm Loan") that provided a significant portion of
the funds for the construction of 220 Tradeport and (d) approximately
$0.1 million of cash received from the exercise of stock options. On August 1,
2019, Griffin converted the 2019 State Farm Loan from a construction loan to a
$14.1 million nonrecourse permanent mortgage loan that matures on April 1, 2034.
The interest rate on the 2019 State Farm Loan is 4.51% with monthly principal
payments based on a twenty-five-year amortization schedule.



On April 11, 2018, Griffin filed a universal shelf registration statement on
Form S-3 (the "Universal Shelf") with the SEC. Under the Universal Shelf,
Griffin may offer and sell up to $50 million of a variety of securities
including common stock, preferred stock, warrants, depositary shares, debt
securities, units or any combination of such securities during the three year
period that commenced upon the Universal Shelf becoming effective on April 25,
2018. Under the Universal Shelf, Griffin may periodically offer one or more
types of securities in amounts, at prices and on terms announced, if and when
the securities are ever offered. On May 10, 2018, Griffin filed a prospectus
supplement with the SEC under which it may issue and sell, from time to time, up
to an aggregate of $30 million of its Common Stock under an "at-the-market"
equity offering program (the "ATM Program") through Robert W. Baird & Co.
Incorporated ("Baird"), as sales agent. Under the sales agreement with Baird,
Griffin sets the parameters for the sales of its Common Stock under the ATM
Program, including the number of shares to be issued, the time period during
which sales are requested to be made, limitations on the number of shares that
may be sold in any one trading day and any minimum price below which sales of
shares may not be made. Sales of Common Stock, if any, under the ATM Program
would be made in offerings as defined in Rule 415 of the Securities Act of 1933,
as amended (the "Securities Act"). In addition, with the prior consent of
Griffin, Baird may also sell shares in privately negotiated transactions.
Griffin expects to use the net proceeds, if any, from the ATM Program for
acquisitions of target properties consistent with Griffin's investment
strategies, repayment of debt and general corporate purposes. If Griffin obtains
additional capital by issuing equity, the interests of its existing stockholders
will be diluted. If Griffin incurs additional indebtedness, that indebtedness
may impose financial and other covenants that may significantly restrict
Griffin's operations. Griffin cannot give assurance that it could issue Common
Stock under the ATM Program or obtain additional capital under the Universal
Shelf on favorable terms, or at all. See "Risk Factors-Risks Related to the Real
Estate Industry-Volatility in the capital and credit markets could materially
adversely impact Griffin" and "Risk Factors-Risks Related to Griffin's Common
Stock-Issuances or sales of Griffin's common stock or the perception that such
issuances or sales might occur could adversely affect the per share trading
price of Griffin's common stock" included in Part I, Item 1A "Risk Factors" of
Griffin's Annual Report on Form 10-K filed with the SEC for the fiscal year
ended November 30, 2019.



On December 10, 2019, Griffin entered into an Option Purchase Agreement (the
"East Granby/Windsor Option Agreement") whereby Griffin granted the buyer an
exclusive one-year option, in exchange for a nominal fee, to purchase
approximately 280 acres of undeveloped land in East Granby and Windsor,
Connecticut for use as a solar farm. The purchase price has a range from a
minimum of $6.0 million to a maximum of $7.95 million based upon the projected
amount of electricity to be generated from the site. The buyer may extend the
option period for an additional two years upon payment of additional option
fees. The land subject to the East Granby/Windsor Option Agreement does not have
any of the approvals that would be required for the buyer's planned use of the
land. A closing on the land sale contemplated by the East Granby/Windsor Option
Agreement is subject to several significant contingencies, including

                                       39

Table of Contents

the buyer securing contracts under a competitive bidding process that would require changes in the use of the land and obtaining local and state approvals for that planned use. There is no guarantee that the land sale contemplated under the East Granby/Windsor Option Agreement will be completed under its current terms, or at all.





On February 3, 2020, Griffin entered into an option agreement (the "Meadowood
Option Agreement") with a national land conservation organization (the
"Conservation Organization") to sell the approximate 277 acres (the "Meadowood
Land") of Griffin's approved but unbuilt residential development, Meadowood, in
Simsbury, Connecticut. For a minimal fee, the Meadowood Option Agreement grants
the Conservation Organization the right to purchase the Meadowood Land for open
space and farmland preservation whereby Griffin would receive net proceeds of
approximately $5.4 million if the purchase option is exercised. The Meadowood
Option Agreement grants the Conservation Organization an initial term of twelve
months, with one six-month extension, to exercise its option to acquire the
Meadowood Land. Completion of a sale of the Meadowood Land contemplated under
the Meadowood Option Agreement is subject to several contingencies, including
the satisfactory outcome of due diligence and the Conservation Organization
securing funding from several public and private sources to acquire the
Meadowood Land. There is no guarantee that a sale of the Meadowood Land
contemplated under the Meadowood Option Agreement will be completed under its
current terms, or at all.



In the 2020 nine month period, Griffin's Board of Directors approved a plan for
Griffin to pursue conversion to a REIT for federal income tax purposes. At
Griffin's 2020 Annual Meeting of Stockholders, amendments to Griffin's bylaws
and Griffin's reincorporation from Delaware to Maryland were approved by
Griffin's stockholders, essentially enabling Griffin to continue to pursue its
conversion to a REIT. If successful in the conversion process, Griffin may elect
REIT status for federal income tax purposes commencing with the taxable year
beginning January 1, 2021. In connection with the REIT conversion, Griffin would
be required to distribute its accumulated earnings and profits (the "E&P
Distribution") to stockholders. Griffin currently estimates the range of its
required E&P Distribution to be approximately $14.0 million to $19.0 million.
Griffin's actual E&P Distribution may vary depending on a number of items,
including the occurrence and timing of certain transactions and Griffin's actual
results through December 31, 2020. Griffin intends for the E&P Distribution to
be paid out in a combination of at least 20% in cash and up to 80% in Griffin
Common Stock. Griffin continues to evaluate the appropriate timing for
conversion to a REIT.



On June 24, 2020, Griffin entered into a Purchase and Sale Agreement (the "First
Allentown Purchase Agreement") to acquire, for a purchase price of $3.1 million,
an approximately 18 acre parcel of undeveloped land in the Lehigh Valley. On
August 27, 2020, Griffin entered into a Purchase and Sale Agreement (the "Second
Allentown Purchase Agreement") to acquire, for a purchase price of $1.1 million,
approximately 5 acres of undeveloped land that abuts the 18 acre parcel to be
acquired under the First Allentown Purchase Agreement. Closings on the land
acquisitions contemplated under the First Allentown Purchase Agreement and the
Second Allentown Purchase Agreement are subject to significant contingencies,
including Griffin obtaining all governmental approvals for its planned
development of an approximately 210,000 square foot industrial/warehouse
building on the land parcels that would be acquired. There is no guarantee that
the land acquisitions as contemplated under the First Allentown Purchase
Agreement and the Second Allentown Purchase Agreement will be completed under
their current terms, or at all.



On July 17, 2020, Griffin entered into a Purchase and Sale Agreement (the
"Orlando Purchase Agreement") to acquire, for a purchase price of $5.3 million,
an approximately 14 acre parcel of undeveloped land in Orlando, Florida. Closing
on the land acquisition contemplated under the Orlando Purchase Agreement is
subject to significant contingencies, including Griffin obtaining all
governmental approvals for its planned development of two industrial/warehouse
buildings totaling approximately 195,000 square feet industrial/warehouse
building on the land parcel that would be acquired. There is no guarantee that
the land acquisition as contemplated under the Orlando Purchase Agreement will
be completed under its current terms, or at all.



On September 21, 2020, Griffin entered into an Agreement to Purchase and Sell 5
and 7 Waterside Crossing (the "Waterside Sale Agreement"), to sell, for a
purchase price of $6.25 million, its two multi-story office buildings in Griffin
Center aggregating approximately 161,000 square feet. Completion of this
transaction is subject to the buyer's satisfactory completion of due diligence.
If Griffin were to complete the sale of 5 and 7 Waterside Crossing based on the
current terms of the Waterside Sale Agreement, Griffin would incur a loss on
sale of approximately $1.7 million. There is no guarantee that the sale as
contemplated under the Waterside Sale Agreement will be completed under its

current terms, or at all.



                                       40

  Table of Contents

On September 28, 2020, Griffin entered into a Purchase and Sale Agreement (the
"55 GRS Agreement") to sell, for a purchase price of $1.4 million, its
approximately 40,000 square foot office/flex building at 55 Griffin Road South
in Griffin Center South. Completion of this transaction is subject to the
buyer's satisfactory completion of due diligence. If Griffin were to complete
the sale of 55 Griffin Road South based on the current terms of the 55 GRS
Agreement, such transaction would result in a pretax gain of approximately
$1.0 million. There is no guarantee that the sale as contemplated under the 55
GRS Agreement will be completed under its current terms, or at all.



In the near-term, Griffin plans to continue to invest in its real estate
business, including the potential acquisition of additional properties and/or
undeveloped land parcels in the Middle Atlantic, Northeast and Southeast regions
to expand the industrial/warehouse portion of its real estate portfolio,
construction of additional buildings on its undeveloped land, expenditures for
tenant improvements as new leases and lease renewals are signed, and
infrastructure improvements required for future development of its real estate
holdings. Real estate acquisitions may or may not occur based on many factors,
including real estate pricing. Griffin may commence speculative construction
projects on its undeveloped land that is either currently owned or acquired in
the future if it believes market conditions are favorable for such development.
Griffin may also construct build-to-suit facilities on its undeveloped land

if
lease terms are favorable.



As of August 31, 2020, Griffin had cash and cash equivalents of approximately
$27.8 million. Management believes that its cash and cash equivalents as of
August 31, 2020, cash generated from leasing operations and property sales (if
any), borrowing capacity under its $19.5 million credit line with Webster Bank
and the $15.0 million Acquisition Credit Line will be sufficient to meet its
working capital requirements, to make other investments in real estate assets,
to pay obligations, if any, under the Contingent Value Rights Agreement and to
pay dividends on its Common Stock, when and if declared by the Board of
Directors, for at least the next twelve months.



Forward-Looking Information



The above information in Management's Discussion and Analysis of Financial
Condition and Results of Operations includes "forward-looking statements" within
the meaning of Section 27A of the Securities Act and Section 21E of the Exchange
Act of 1934, as amended. These forward-looking statements include, but are not
limited to the possibility of property sales pursuant to certain option
agreements; completion of property sales under agreement; anticipated closing
dates of such sales and Griffin's plans with regard to the foregoing properties;
potential vacancies in Griffin's buildings; the acquisition and development of
additional properties and/or undeveloped land parcels; construction of
additional buildings, completion dates of buildings under construction, tenant
improvements and infrastructure improvements; expectations regarding any
potential issuance of securities under the ATM Program or the Universal Shelf
and anticipated use of any future proceeds from the ATM program and proceeds
from the Securities Purchase Agreement; Griffin's anticipated future liquidity
and capital expenditures; completion of a sale of the Meadowood Land; conversion
to a REIT, the estimated range of the E&P Distribution, expectations and
uncertainties related to COVID-19 and other statements with the words
"believes," "anticipates," "plans," "expects" or similar expressions. Although
Griffin believes that its plans, intentions and expectations reflected in such
forward-looking statements are reasonable, it can give no assurance that such
plans, intentions or expectations will be achieved. The forward-looking
statements made herein are based on assumptions and estimates that, while
considered reasonable by Griffin as of the date hereof, are inherently subject
to significant business, economic, competitive and regulatory uncertainties and
contingencies, many of which are beyond the control of Griffin. Griffin's actual
results could differ materially from those anticipated in these forward-looking
statements as a result of various important factors, including those set forth
under the heading Part I, Item 1A "Risk Factors" in Griffin's Annual Report on
Form 10-K for the fiscal year ended November 30, 2019 filed with the SEC on
February 13, 2020 and under the heading Part II, Item 1A. "Risk Factors" in this
Quarterly Report on Form 10-Q.



                                       41

  Table of Contents

© Edgar Online, source Glimpses