Retail Properties of America, Inc. Reports Second Quarter And Year To Date Results

Loading...
Loading...

OAK BROOK, Ill., Aug. 2, 2016 /PRNewswire/ -- Retail Properties of America, Inc. RPAI(the "Company") today reported financial and operating results for the quarter and six months ended June 30, 2016.

FINANCIAL RESULTS

For the quarter ended June 30, 2016, the Company reported:

  • Net income attributable to common shareholders of $26.2 million, or $0.11 per share, compared to $28.3 million, or $0.12 per share, for the same period in 2015;
  • Funds from operations (FFO) attributable to common shareholders of $73.9 million, or $0.31 per share, compared to $54.1 million, or $0.23 per share, for the same period in 2015; and
  • Operating funds from operations (Operating FFO) attributable to common shareholders of $66.7 million, or $0.28 per share, compared to $61.9 million, or $0.26 per share, for the same period in 2015.

For the six months ended June 30, 2016, the Company reported:

  • Net income attributable to common shareholders of $71.3 million, or $0.30 per share, compared to $39.0 million, or $0.16 per share, for the same period in 2015;
  • FFO attributable to common shareholders of $150.3 million, or $0.64 per share, compared to $114.7 million, or $0.49 per share, for the same period in 2015; and
  • Operating FFO attributable to common shareholders of $132.5 million, or $0.56 per share, compared to $124.2 million, or $0.53 per share, for the same period in 2015.

OPERATING RESULTS

For the quarter ended June 30, 2016, the Company's portfolio results were as follows:

  • 4.2% increase in same store net operating income (NOI) over the comparable period in 2015;
  • Total same store portfolio percent leased, including leases signed but not commenced: 95.6% at June 30, 2016, up 40 basis points from 95.2% at both March 31, 2016 and June 30, 2015;
  • Total portfolio percent leased, including leases signed but not commenced: 95.0% at June 30, 2016, up 30 basis points from 94.7% at March 31, 2016 and up 50 basis points from 94.5% at June 30, 2015;
  • Retail portfolio percent leased, including leases signed but not commenced: 94.9% at June 30, 2016, up 30 basis points from 94.6% at March 31, 2016 and up 50 basis points from 94.4% at June 30, 2015;
  • Retail portfolio annualized base rent (ABR) per occupied square foot of $16.82 at June 30, 2016, up 4.9% from $16.03 ABR per occupied square foot at June 30, 2015;
  • 920,000 square feet of retail leasing transactions comprised of 129 new and renewal leases; and
  • Positive comparable cash leasing spreads of 16.3% on new leases and 6.9% on renewal leases for a blended spread of 8.1%.

For the six months ended June 30, 2016, the Company's portfolio results were as follows:

  • 3.2% increase in same store NOI over the comparable period in 2015;
  • 1,709,000 square feet of retail leasing transactions comprised of 269 new and renewal leases; and
  • Positive comparable cash blended leasing spreads of 7.3%, consisting of 7.1% on renewal leases and 8.5% on new leases. Excluding the impact from eight Rite Aid leases within the Company's single-user retail portfolio that were extended to effectuate the planned 2016 disposition of these assets, four of which were sold in the second quarter, comparable cash blended leasing spreads were 8.0%, including 7.9% on renewal leases.

"Our Class A portfolio continues to produce results as highlighted by our strong quarterly same store NOI growth of 4.2%," stated Steve Grimes, president and chief executive officer. "Additionally, we have made substantial progress toward achieving our 2016 capital recycling goals with over $400 million of non-target assets sold or under contract and we have expanded our footprint in our target markets with acquisitions in the Washington, D.C., Chicago, New York, Seattle and Dallas MSAs. We have seen a marked increase in leasing momentum at our Zurich Towers office property since the announcement of the Paylocity lease and we remain keenly focused on unlocking embedded value and monetizing this last remaining office asset."

INVESTMENT ACTIVITY

Dispositions

During the quarter, the Company completed $34.2 million of dispositions, which included the sales of eight single-user retail assets and one single-user outparcel. Subsequent to quarter end, the Company completed $54.8 million of dispositions, which included sales of two non-target multi-tenant retail assets for $48.0 million and two single-user retail assets for $6.8 million.

Additionally, the Company is under contract to sell four non-target multi-tenant retail assets for $170.5 million and six single-user retail assets for $26.5 million. These transactions are expected to close during the third quarter of 2016, subject to satisfaction of customary closing conditions. Year to date, the Company has completed or is under contract for $413.9 million of dispositions.

Acquisitions

During the quarter, the Company completed $126.3 million of acquisitions, which included the previously announced acquisition of The Shoppes at Union Hill located in the New York Metropolitan Statistical Area (MSA), in addition to Eastside in the Dallas MSA and Tacoma South in the Seattle MSA. Also, as previously announced, the Company acquired the fee interest in one of its multi-tenant retail properties for a gross purchase price of $13.9 million.

Year to date, the Company has completed $278.8 million of acquisitions, primarily on an unencumbered basis, with a weighted average ABR per occupied square foot of $21.14.

Eastside – Dallas MSA

Eastside was acquired for a gross purchase price of $23.8 million. The property is a 67,000 square foot mixed-use center that consists of 44,000 square feet of retail space and 23,000 square feet of office space. The property is located in Richardson, Texas at the intersection of U.S. 75 and Campbell Road and benefits from traffic volumes in excess of 324,000 vehicles per day. Eastside is adjacent to 435 high-end apartment units and a 10-story, 180,000 square foot Class A office tower. The property generates inline sales productivity of approximately $500 per square foot and is 93.9% leased to a mix of national and regional tenants. The center is one mile from two DART Red Line Stations and is surrounded by the Telecom Corridor, which includes approximately 215,000 employees within five miles, making it one of the densest high-tech areas in the U.S.

Tacoma South – Seattle MSA

Tacoma South was acquired for a gross purchase price of $39.4 million. Located in Tacoma, Washington, the property is a 231,000 square foot community center that is 97.4% leased and anchored by the only Bass Pro Shop in the state of Washington. The property is situated with great visibility and access from I-5 and benefits from a strong population profile, with 265,000 people within a five-mile radius.

ZURICH TOWERS

As previously announced, the Company signed a 15-year lease with Paylocity for approximately 309,000 square feet at its Zurich Towers office property, achieving a re-leasing spread of 28.1%. Paylocity will phase into its total footprint beginning in late 2016 and continuing through early 2019. Zurich Towers is a Class A office property with twin 20-story towers totaling approximately 895,000 square feet and is located in Schaumburg, Illinois. The property is situated adjacent to Woodfield Mall, a Class A shopping mall easily accessible from two major highways.

BALANCE SHEET AND CAPITAL MARKETS ACTIVITY

As of June 30, 2016, the Company had approximately $2.3 billion of consolidated indebtedness, which resulted in a net debt to adjusted EBITDA ratio of 5.9x, or a net debt and preferred stock to adjusted EBITDA ratio of 6.3x. Consolidated indebtedness had a weighted average contractual interest rate of 4.25% and a weighted average maturity of 4.6 years.

During the quarter, the Company repaid $6.6 million of mortgage debt, excluding amortization, with an interest rate of 7.30% and assumed a $16.0 million mortgage with an interest rate of 3.75% that matures in 2031 in connection with the acquisition of The Shoppes at Union Hill. In addition, the Company entered into an interest rate swap agreement to effectively fix the interest rate on $150.0 million of borrowings under its $250.0 million unsecured term loan at 0.6735% plus a credit spread through December 31, 2017. As of June 30, 2016, the all-in rate was 1.9735%.

GUIDANCE

The Company's guidance for net income attributable to common shareholders is a range of $1.04 to $1.07 per share. The Company is revising its 2016 Operating FFO guidance range to $1.04 to $1.07 per share from $1.03 to $1.07 per share, based, in part, on the following assumptions:

  • 2016 same store NOI growth in the range of 2.5% to 3.5%;
  • 2016 general and administrative expenses in the range of $45 to $47 million;
  • 2016 dispositions in the range of $600 to $700 million;
  • 2016 acquisitions in the range of $375 to $475 million; and
  • 2016 unsecured debt capital issuance of $200 to $250 million during the fourth quarter of 2016, depending on market conditions.

DIVIDEND

On July 28, 2016, the Company declared the third quarter 2016 Series A preferred stock distribution of $0.4375 per preferred share, for the period beginning July 1, 2016, which will be paid on September 30, 2016 to preferred shareholders of record on September 20, 2016.

On July 28, 2016, the Company also declared the third quarter 2016 quarterly cash dividend of $0.165625 per share on its outstanding Class A common stock, which will be paid on October 7, 2016 to Class A common shareholders of record on September 26, 2016.

WEBCAST AND SUPPLEMENTAL INFORMATION

The Company's management team will hold a webcast on Wednesday, August 3, 2016 at 10:00 AM (ET), to discuss its quarterly financial results and operating performance, as well as business highlights and outlook. In addition, the Company may discuss business and financial developments and trends and other matters affecting the Company, some of which may not have been previously disclosed. 

A live webcast will be available online on the Company's website at www.rpai.com in the Investor Relations section. The conference call can be accessed by dialing (877) 705-6003 or (201) 493-6725 for international participants. Please dial in at least ten minutes prior to the start of the call to register.

A replay of the webcast will be available. To listen to the replay, please go to www.rpai.com in the Investor Relations section of the website and follow the instructions. A replay of the call will be available from 1:00 PM (ET) on August 3, 2016 until midnight (ET) on August 17, 2016. The replay can be accessed by dialing (877) 870-5176 or (858) 384-5517 for international callers and entering pin number 13638171.

The Company has also posted supplemental financial and operating information and other data in the Investor Relations section of its website.

ABOUT RPAI

Retail Properties of America, Inc. is a REIT and is one of the largest owners and operators of high quality, strategically located shopping centers in the United States. As of June 30, 2016, the Company owned 185 retail operating properties representing 28.1 million square feet. The Company is publicly traded on the New York Stock Exchange under the ticker symbol RPAI. Additional information about the Company is available at www.rpai.com.

SAFE HARBOR LANGUAGE

The statements and certain other information contained in this press release, which can be identified by the use of forward-looking terminology such as "believes," "expects," "may," "should," "intends," "plans," "estimates," "continues" or "anticipates" and variations of such words or similar expressions or the negative of such words, constitute "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and are subject to the safe harbors created thereby. These forward-looking statements reflect the Company's current views about its plans, intentions, expectations, strategies and prospects, which are based on the information currently available to the Company and on assumptions it has made. Although the Company believes that its plans, intentions, expectations, strategies and prospects as reflected in or suggested by those forward-looking statements are reasonable, the Company can give no assurance that such plans, intentions, expectations or strategies will be attained or achieved. Furthermore, these forward-looking statements should be considered as subject to the many risks and uncertainties that exist in the Company's operations and business environment. Such risks and uncertainties could cause actual results to differ materially from those projected. These uncertainties include, but are not limited to, economic, business and financial conditions, and changes in the Company's industry and changes in the real estate markets in particular, rental rates and/or vacancy rates, frequency and magnitude of defaults on, early terminations of or non-renewal of leases by tenants, bankruptcy or insolvency of a major tenant or a significant number of smaller tenants, including The Sports Authority, Inc., which filed for bankruptcy in March 2016, interest rates or operating costs, real estate valuations, potentially resulting in impairment charges, the availability, terms and deployment of capital, general volatility of the capital and credit markets and the market price of the Company's Class A common stock, risks generally associated with real estate acquisitions, dispositions and redevelopment, including the impact of construction delays and cost overruns, the Company's ability to effectively manage growth, competitive and cost factors, the ability of the Company to enter into new leases or renew leases on favorable terms, the Company's ability to create long-term shareholder value, satisfaction of closing conditions to the pending transactions described herein, the Company's failure to successfully execute its non-target disposition program and capital recycling efforts, regulatory changes and other risk factors, including those detailed in the sections of the Company's most recent Forms 10-K and 10-Q filed with the SEC titled "Risk Factors". The Company assumes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

NON-GAAP FINANCIAL MEASURES

As defined by the National Association of Real Estate Investment Trusts (NAREIT), an industry trade group, Funds From Operations (FFO) means net income (loss) computed in accordance with generally accepted accounting principles (GAAP), excluding gains (or losses) from sales of depreciable real estate, plus depreciation and amortization and impairment charges on depreciable real estate. The Company has adopted the NAREIT definition in its computation of FFO attributable to common shareholders. The Company believes that, subject to the following limitations, FFO attributable to common shareholders provides a basis for comparing its performance and operations to those of other real estate investment trusts (REITs). The Company believes that FFO attributable to common shareholders, which is a supplemental non-GAAP financial measure, provides an additional and useful means to assess the operating performance of REITs. FFO attributable to common shareholders does not represent an alternative to (i) "Net income" or "Net income attributable to common shareholders" as an indicator of the Company's financial performance, or (ii) "Cash flows from operating activities" in accordance with GAAP as a measure of the Company's capacity to fund cash needs, including the payment of dividends.

The Company also reports Operating FFO attributable to common shareholders, which is defined as FFO attributable to common shareholders excluding the impact of discrete non-operating transactions and other events which the Company does not consider representative of the comparable operating results of the Company's core business platform, its real estate operating portfolio. Specific examples of discrete non-operating transactions and other events include, but are not limited to, the financial statement impact of gains or losses associated with the early extinguishment of debt or other liabilities, impairment charges to write down the carrying value of assets other than depreciable real estate, actual or anticipated settlement of litigation involving the Company and executive and realignment separation charges, which are otherwise excluded from the Company's calculation of FFO attributable to common shareholders. The Company believes that Operating FFO attributable to common shareholders, which is a supplemental non-GAAP financial measure, provides an additional and useful means to assess the operating performance of REITs. Operating FFO attributable to common shareholders does not represent an alternative to (i) "Net income" or "Net income attributable to common shareholders" as an indicator of the Company's financial performance, or (ii) "Cash flows from operating activities" in accordance with GAAP as a measure of the Company's capacity to fund cash needs, including the payment of dividends. Comparison of the Company's presentation of Operating FFO attributable to common shareholders to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.

The Company also reports Net Operating Income (NOI), which it defines as all revenues other than straight-line rental income, amortization of lease inducements, amortization of acquired above and below market lease intangibles and lease termination fee income, less real estate taxes and all operating expenses other than straight-line ground rent expense and amortization of acquired ground lease intangibles, which are non-cash items. NOI consists of Same Store NOI and NOI from Other Investment Properties. Same Store NOI for the six months ended June 30, 2016 represents NOI from the Company's same store portfolio consisting of 168 retail operating properties acquired or placed in service and stabilized prior to January 1, 2015. NOI from Other Investment Properties for the six months ended June 30, 2016 represents NOI primarily from properties acquired during 2015 and 2016, the Company's development property, the Company's one remaining office property, three properties where the Company has begun activities in anticipation of future redevelopment, the properties that were sold or held for sale in 2015 and 2016, the net income from the Company's wholly-owned captive insurance company and the historical ground rent expense related to an existing same store investment property that was subject to a ground lease with a third party prior to our acquisition of the fee interest on April 29, 2016. For the three months ended June 30, 2016, the Company's same store portfolio consists of 172 retail operating properties inclusive of the same store portfolio for the six months ended June 30, 2016 and four additional retail operating properties acquired during the first quarter of 2015. The financial results reported in Other Investment Properties for the three months ended June 30, 2016 are inclusive of the topics described above for the six months ended June 30, 2016 excluding the four investment properties acquired during the first quarter of 2015. The Company believes that NOI, Same Store NOI and NOI from Other Investment Properties, which are supplemental non-GAAP financial measures, provide an additional and useful operating perspective not immediately apparent from "Operating income" or "Net income attributable to common shareholders" in accordance with GAAP. The Company uses these measures to evaluate its performance on a property-by-property basis because they allow management to evaluate the impact that factors such as lease structure, lease rates and tenant base have on the Company's operating results. NOI, Same Store NOI and NOI from Other Investment Properties do not represent alternatives to "Net income" or "Net income attributable to common shareholders" in accordance with GAAP as indicators of the Company's financial performance. Comparison of the Company's presentation of NOI, Same Store NOI and NOI from Other Investment Properties to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.

Adjusted EBITDA is a supplemental non-GAAP financial measure and represents net income attributable to common shareholders before interest, income taxes, depreciation and amortization, as further adjusted to eliminate the impact of certain items that the Company does not consider indicative of its ongoing performance. The Company believes that Adjusted EBITDA is useful because it allows investors and management to evaluate and compare the Company's performance from period to period in a meaningful and consistent manner in addition to standard financial measurements under GAAP. Adjusted EBITDA should not be considered an alternative to "Net income attributable to common shareholders" as an indicator of the Company's financial performance. Comparison of the Company's presentation of Adjusted EBITDA to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.

Net Debt to Adjusted EBITDA is a supplemental non-GAAP financial measure and represents (i) the Company's total notional debt, excluding unamortized premium, discount and capitalized loan fees, less cash and cash equivalents divided by (ii) Adjusted EBITDA for the prior three months, annualized. The Company believes that this ratio is useful because it provides investors with information regarding its total notional debt net of cash and cash equivalents, which could be used to repay debt, compared to the Company's performance as measured using Adjusted EBITDA. Comparison of the Company's presentation of Net Debt to Adjusted EBITDA to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.

Net Debt and Preferred Stock to Adjusted EBITDA is a supplemental non-GAAP financial measure and represents (i) the Company's total notional debt, excluding unamortized premium, discount and capitalized loan fees, plus preferred stock, less cash and cash equivalents divided by (ii) Adjusted EBITDA for the prior three months, annualized. The Company believes that this ratio is useful because it provides investors with information regarding its total notional debt and preferred stock, net of cash and cash equivalents, which could be used to repay debt, compared to the Company's performance as measured using Adjusted EBITDA. Comparison of the Company's presentation of Net Debt and Preferred Stock to Adjusted EBITDA to similarly titled measures for other REITs may not necessarily be meaningful due to possible differences in definition and application by such REITs.

CONTACT INFORMATION
Michael Fitzmaurice, VP - Finance
Retail Properties of America, Inc.       
(630) 634-4233


 

Retail Properties of America, Inc.

Condensed Consolidated Balance Sheets

(amounts in thousands, except par value amounts)

(unaudited)




June 30,
 2016


December 31,
 2015

Assets





Investment properties:





Land


$

1,281,900



$

1,254,131


Building and other improvements


4,459,618



4,428,554


Developments in progress


3,000



5,157




5,744,518



5,687,842


Less accumulated depreciation


(1,476,970)



(1,433,195)


Net investment properties (includes $115,222 and $0 from consolidated variable interest entities, respectively)


4,267,548



4,254,647







Cash and cash equivalents


29,788



51,424


Accounts and notes receivable (net of allowances of $7,148 and $7,910, respectively)


79,523



82,804


Acquired lease intangible assets, net


146,522



138,766


Assets associated with investment properties held for sale


48,533




Other assets, net


136,422



93,610


Total assets


$

4,708,336



$

4,621,251







Liabilities and Equity





Liabilities:





Mortgages payable, net (includes unamortized premium of $1,651 and $1,865, respectively, unamortized discount of $(644) and $(1), respectively, and unamortized capitalized loan fees of $(6,164) and $(7,233), respectively)


$

1,032,287



$

1,123,136


Unsecured notes payable, net (includes unamortized discount of $(1,030) and $(1,090), respectively, and unamortized capitalized loan fees of $(3,152) and $(3,334), respectively)


495,818



495,576


Unsecured term loans, net (includes unamortized capitalized loan fees of $(2,995) and $(2,474), respectively)


447,005



447,526


Unsecured revolving line of credit


305,000



100,000


Accounts payable and accrued expenses


56,137



69,800


Distributions payable


39,320



39,297


Acquired lease intangible liabilities, net


108,602



114,834


Liabilities associated with investment properties held for sale


5,208




Other liabilities


69,886



75,745


Total liabilities


2,559,263



2,465,914







Commitments and contingencies










Equity:





Preferred stock, $0.001 par value, 10,000 shares authorized, 7.00% Series A cumulative redeemable preferred stock, 5,400 shares issued and outstanding as of June 30, 2016 and December 31, 2015; liquidation preference $135,000


5



5


Class A common stock, $0.001 par value, 475,000 shares authorized, 237,383 and 237,267 shares issued and outstanding as of June 30, 2016 and December 31, 2015, respectively


237



237


Additional paid-in capital


4,932,953



4,931,395


Accumulated distributions in excess of earnings


(2,783,560)



(2,776,215)


Accumulated other comprehensive loss


(562)



(85)


Total equity


2,149,073



2,155,337


Total liabilities and equity


$

4,708,336



$

4,621,251


 


Retail Properties of America, Inc.

Condensed Consolidated Statements of Operations

(amounts in thousands, except per share amounts)

(unaudited)




Three Months Ended June 30,


Six Months Ended June 30,



2016


2015


2016


2015

Revenues









Rental income


$

115,194



$

119,022



$

230,454



$

238,810


Tenant recovery income


29,654



29,416



60,010



60,716


Other property income


2,378



2,450



5,401



4,559


Total revenues


147,226



150,888



295,865



304,085











Expenses









Operating expenses


20,092



23,153



43,153



48,848


Real estate taxes


21,090



20,486



41,029



40,996


Depreciation and amortization


53,443



55,798



106,839



110,474


Provision for impairment of investment properties


4,142



3,944



6,306



3,944


General and administrative expenses


10,773



14,018



22,179



25,010


Total expenses


109,540



117,399



219,506



229,272











Operating income


37,686



33,489



76,359



74,813











Gain on extinguishment of debt






13,653




Gain on extinguishment of other liabilities


6,978





6,978




Interest expense


(25,977)



(36,140)



(52,741)



(70,185)


Other income (expense), net


302



(306)



427



919


Income (loss) from continuing operations


18,989



(2,957)



44,676



5,547


Gain on sales of investment properties


9,613



33,641



31,352



38,213


Net income


28,602



30,684



76,028



43,760


Preferred stock dividends


(2,363)



(2,363)



(4,725)



(4,725)


Net income attributable to common shareholders


$

26,239



$

28,321



$

71,303



$

39,035











Earnings per common share – basic and diluted









Net income per common share attributable to common shareholders


$

0.11



$

0.12



$

0.30



$

0.16











Weighted average number of common shares outstanding – basic


236,716



236,354



236,647



236,302











Weighted average number of common shares outstanding – diluted


236,902



236,356



236,781



236,305


 


Retail Properties of America, Inc.

Reconciliation of Non-GAAP Financial Measures

(amounts in thousands, except per share amounts)

(unaudited)


Funds From Operations (FFO) Attributable to Common Shareholders and

Operating FFO Attributable to Common Shareholders




Three Months Ended June 30,


Six Months Ended June 30,



2016


2015


2016


2015










Net income attributable to common shareholders


$

26,239



$

28,321



$

71,303



$

39,035


Depreciation and amortization of depreciable real estate


53,100



55,523



106,194



109,924


Provision for impairment of investment properties


4,142



3,944



4,142



3,944


Gain on sales of depreciable investment properties


(9,613)



(33,641)



(31,352)



(38,213)


FFO attributable to common shareholders


$

73,868



$

54,147



$

150,287



$

114,690











FFO attributable to common shareholders per common share outstanding


$

0.31



$

0.23



$

0.64



$

0.49




















FFO attributable to common shareholders


$

73,868



$

54,147



$

150,287



$

114,690


Impact on earnings from the early extinguishment of debt, net


4



4,231



(12,842)



7,017


Provision for hedge ineffectiveness


3



4



3



(21)


Provision for impairment of non-depreciable investment property






2,164




Gain on extinguishment of other liabilities


(6,978)





(6,978)




Executive separation charges (a)




3,537





3,537


Other (b)


(184)





(184)



(1,000)


Operating FFO attributable to common shareholders


$

66,713



$

61,919



$

132,450



$

124,223











Operating FFO attributable to common shareholders per common share outstanding


$

0.28



$

0.26



$

0.56



$

0.53




(a)

Included in "General and administrative expenses" in the condensed consolidated statements of operations.



(b)

Consists of the impact on earnings from net settlements and easement proceeds, which are included in "Other income (expense), net" in the condensed consolidated statements of operations.

 

FFO Attributable to Common Shareholders and Operating FFO Attributable to Common Shareholders Guidance




Per Share Guidance Range

Full Year 2016



Low


High






Net income attributable to common shareholders


$

1.04



$

1.07


Depreciation and amortization of depreciable real estate


0.90



0.90


Provision for impairment of investment properties


0.02



0.02


Gain on sales of depreciable investment properties


(0.85)



(0.85)


FFO attributable to common shareholders


$

1.11



$

1.14







Impact on earnings from the early extinguishment of debt, net


(0.05)



(0.05)


Provision for hedge ineffectiveness





Provision for impairment of non-depreciable investment property


0.01



0.01


Gain on extinguishment of other liabilities


(0.03)



(0.03)


Operating FFO attributable to common shareholders


$

1.04



$

1.07


 

Retail Properties of America, Inc.

Reconciliation of Non-GAAP Financial Measures (continued)

(amounts in thousands)

(unaudited)


Reconciliation of Net Income Attributable to Common Shareholders to Same Store NOI




Three Months Ended June 30,


Six Months Ended June 30,



2016


2015


2016


2015










Net income attributable to common shareholders


$

26,239



$

28,321



$

71,303



$

39,035


Adjustments to reconcile to Same Store NOI:









Preferred stock dividends


2,363



2,363



4,725



4,725


Gain on sales of investment properties


(9,613)



(33,641)



(31,352)



(38,213)


Depreciation and amortization


53,443



55,798



106,839



110,474


Provision for impairment of investment properties


4,142



3,944



6,306



3,944


General and administrative expenses


10,773



14,018



22,179



25,010


Gain on extinguishment of debt






(13,653)




Gain on extinguishment of other liabilities


(6,978)





(6,978)




Interest expense


25,977



36,140



52,741



70,185


Straight-line rental income, net


(800)



(630)



(1,828)



(1,642)


Amortization of acquired above and below market lease intangibles, net


(395)



(390)



(971)



(841)


Amortization of lease inducements


321



191



552



380


Lease termination fees


(1,027)



(333)



(2,685)



(467)


Straight-line ground rent expense


764



932



1,680



1,866


Amortization of acquired ground lease intangibles


(140)



(140)



(280)



(280)


Other (income) expense, net


(302)



306



(427)



(919)


NOI


104,767



106,879



208,151



213,257


NOI from Other Investment Properties


(11,900)



(17,766)



(31,641)



(42,197)


Same Store NOI


$

92,867



$

89,113



$

176,510



$

171,060


 

Retail Properties of America, Inc.

Reconciliation of Non-GAAP Financial Measures (continued)

(amounts in thousands, except ratios)

(unaudited)


Reconciliation of Net Income Attributable to Common Shareholders to Adjusted EBITDA




Three Months Ended



June 30, 2016


December 31, 2015






Net income attributable to common shareholders


$

26,239



$

644


Preferred stock dividends


2,363



2,363


Interest expense


25,977



28,328


Depreciation and amortization


53,443



51,361


Gain on sales of investment properties, net of noncontrolling interest


(9,613)



(8,050)


Gain on extinguishment of other liabilities


(6,978)




Provision for impairment of investment properties


4,142



15,824


Realignment separation charges (a)




1,193


Adjusted EBITDA


$

95,573



$

91,663


Annualized


$

382,292



$

366,652


 

Reconciliation of Mortgages Payable, Net, Unsecured Notes Payable, Net, Unsecured Term Loans, Net and Unsecured Revolving Line of Credit to Total Net Debt and Total Net Debt and Preferred Stock




June 30,
 2016


December 31,
 2015






Mortgages payable, net


$

1,032,287



$

1,123,136


Unsecured notes payable, net


495,818



495,576


Unsecured term loans, net


447,005



447,526


Unsecured revolving line of credit


305,000



100,000


Total


2,280,110



2,166,238


Mortgage premium, net of accumulated amortization


(1,651)



(1,865)


Mortgage discount, net of accumulated amortization


644



1


Unsecured notes payable discount, net of accumulated amortization


1,030



1,090


Capitalized loan fees, net of accumulated amortization


12,311



13,041


Total notional debt


2,292,444



2,178,505


Less: consolidated cash and cash equivalents


(29,788)



(51,424)


Total net debt


2,262,656



2,127,081


Series A preferred stock


135,000



135,000


Total net debt and preferred stock


$

2,397,656



$

2,262,081


Net Debt to Adjusted EBITDA (b)


5.9x



5.8x


Net Debt and Preferred Stock to Adjusted EBITDA (b)


6.3x



6.2x




(a)

Included in "General and administrative expenses" in the condensed consolidated statements of operations.



(b)

For purposes of these ratio calculations, annualized three months ended figures were used.

 

Logo - http://photos.prnewswire.com/prnh/20140422/77417

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/retail-properties-of-america-inc-reports-second-quarter-and-year-to-date-results-300307939.html

SOURCE Retail Properties of America, Inc.

Loading...
Loading...
Posted In: Press Releases
Benzinga simplifies the market for smarter investing

Trade confidently with insights and alerts from analyst ratings, free reports and breaking news that affects the stocks you care about.

Join Now: Free!

Loading...