BEACHWOOD, Ohio, April 25, 2017 /PRNewswire/ -- DDR Corp.
(NYSE: DDR) today announced operating results for the first quarter
ended March 31, 2017.
"DDR's new management team is excited to continue positioning
the Company for future success. We are pleased to report ongoing
progress lowering leverage, as well as organizational streamlining
to fit the Company's current operating scale and to partially
mitigate an expected modest decline in property profitability this
year. Our best-in-class leasing team is making progress refilling
vacancies from recent larger scale tenant bankruptcies, and I am
confident DDR will emerge from a challenging 2017 well positioned
to take advantage of an environment rich with opportunities arising
from the current dynamic retail real estate markets," commented
David R. Lukes, president and chief
executive officer.
Financial Highlights
- First quarter net loss attributable to common shareholders was
$59.8 million, or $0.16 per diluted share as compared to net income
of $40.0 million, or $0.11 per diluted share, in the year ago-period.
The year-over-year decline in net income attributable to common
shareholders is primarily attributable to a $76 million valuation allowance recorded on the
Company's preferred investment in two joint ventures in addition to
an aggregate charge of $11.5 million
associated primarily with executive management transition and a
recent staff restructuring, partially offset by a $38.1 million gain on the sale of real estate
assets.
- First quarter operating funds from operations attributable to
common shareholders ("Operating FFO") was $108.5 million or $0.30 per diluted share, compared to $114.2 million or $0.31 per diluted share in the year ago-period.
The year-over-year decrease in OFFO is primarily attributable to
the dilutive impact of deleveraging through asset sales.
Significant Quarterly Activity
DDR's key operating
results in the first quarter include:
- Reported a decrease in same store net operating income,
including Puerto Rico, of 0.1% on
a pro rata basis; presentation has been adjusted to include bad
debt expense on a comparable basis
- Executed 285 new leases and renewals for 1.8 million square
feet
- Generated new leasing spreads of 2.8% and renewal leasing
spreads of 6.3%, both on a pro rata basis and including
Puerto Rico for the quarter and
new leasing spreads of 14.0% and renewal leasing spreads of 6.9%,
both on a pro rata basis and including Puerto Rico for the trailing twelve-month
period
- Achieved a portfolio leased rate of 94.3% at March 31, 2017, compared to 95.0% at December 31, 2016, on a pro rata basis
- Increased the annualized base rent per occupied square foot by
5.5% on a pro rata basis to $15.67 at
March 31, 2017, from $14.86 at March 31,
2016
- Sold 10 assets and two land parcels for $123.7 million during the quarter, totaling
$118.5 million at DDR's share
- Acquired 3030 North Broadway in Chicago, Illinois, a 131,748 square foot
Company-owned gross leasable area ("GLA") grocery-anchored shopping
center for $81 million pursuant to a
contract executed in 2016
Significant Financial Activity
- Established $76 million in
valuation allowances associated with the Company's preferred equity
investment in its two joint ventures with Blackstone. The investments were impaired to
reflect management's expectation that the securities are likely to
be only partially repaid in the event of a full redemption in
advance of the Company's redemption rights in 2020 and 2021. As a
result, the Company will no longer recognize the non-cash portion
of the interest income going forward. These charges are non-cash in
nature and the Company's cash distributions from the securities
remain unchanged.
- Recorded a separation charge aggregating $11.5 million which is comprised of $9.4 million related to the March 2, 2017, management transition and
$2.1 million related to other
staffing reductions announced on April 3,
2017. These charges are included in General and
Administrative expenses for the quarter ended March 31, 2017. Management expects to record an
additional $5 million charge in the
second quarter of 2017 reflecting the remaining separation costs
associated with the restructuring announced on April 3, 2017.
Guidance
DDR is withdrawing its previous guidance for
net income applicable to common shareholders, Funds From Operations
("FFO") and Operating FFO given the unpredictable timing and
magnitude of potential transactional activity in 2017.
However, management has updated its 2017 operating assumptions as
follows:
- Expected annual growth in same store net operating income has
been reduced from a total portfolio range of 1%-2% previously
expected to a range as follows:
-
|
DDR Share
|
US
Portfolio
|
(1.0%) –
0.5%
|
Total
Portfolio
|
(1.5%) –
0.0%
|
The change in guidance reflects the impact of increased vacancies
from recent tenant bankruptcies, which had not been anticipated in
prior guidance as well as the inclusion of bad debt expense on a
comparable basis.
- Expected leased rate at year end of 93.0% to 93.5%, reduced
from a 25 to 50 basis point increase previously expected
- Expected General and Administrative expenses have been reduced
to a range of $72 million to $75
million from $77 million to
$80 million previously reported,
reflecting staffing reductions announced on April 3, 2017
- Expected Fee income of $30 million to
$33 million
- Expected Interest income has been reduced to a range of
$26 million to $29 million from a
range of $33 million to $36 million
previously expected, as the Company does not currently expect to
record any non-cash interest income for the remainder of 2017 as a
result of the valuation allowance as discussed above
- Expected redevelopment activity placed in service of
$80 million (approximately
$40 million of incremental same store
NOI) weighted towards the second half of the year at high
single-digit yields
About DDR Corp.
DDR is an owner and manager of 309
value-oriented shopping centers representing 103 million square
feet in 35 states and Puerto
Rico. The Company owns a high-quality portfolio of open-air
shopping centers in major metropolitan areas that provide a
highly-compelling shopping experience and merchandise mix for
retail partners and consumers. The Company actively manages its
assets with a focus on creating long-term shareholder value. DDR is
a self-administered and self-managed REIT operating as a fully
integrated real estate company, and is publicly traded on the New
York Stock Exchange under the ticker symbol DDR. Additional
information about the Company is available at www.ddr.com.
Conference Call and Supplemental Information
The
Company will hold its quarterly conference call today at
4:45 p.m. Eastern Time. To
participate with access to the slide presentation, please visit the
Investors portion of DDR's website, www.ddr.com/events or dial
877-249-1119 (domestic) or 412-542-4143 (international) at least
ten minutes prior to the scheduled start of the call. A replay of
the conference call will also be available at www.ddr.com/events
for one year after the call. A copy of the Company's Supplemental
package is available on the Company's website at www.ddr.com.
Non-GAAP Measures
FFO is a supplemental non-GAAP
financial measure used as a standard in the real estate industry
and is a widely accepted measure of real estate investment trust
("REIT") performance. Management believes that both FFO and
Operating FFO provide additional indicators of the financial
performance of a REIT. The Company also believes that FFO and
Operating FFO more appropriately measure the core operations of the
Company and provide benchmarks to its peer group.
FFO is generally defined and calculated by the Company as net
income (loss), adjusted to exclude: (i) preferred share
dividends, (ii) gains and losses from disposition of depreciable
real estate property and related investments, which are presented
net of taxes, (iii) impairment charges on depreciable real estate
property and related investments and (iv) certain non-cash items.
These non-cash items principally include real property depreciation
and amortization of intangibles, equity income (loss) from joint
ventures and equity income (loss) from non-controlling interests
and adding the Company's proportionate share of FFO from its
unconsolidated joint ventures and non-controlling interests,
determined on a consistent basis. The Company's calculation of FFO
is consistent with the NAREIT definition. The Company calculates
Operating FFO by excluding certain non-operating charges and gains.
Operating FFO is useful to investors as the Company removes
non-comparable charges and gains to analyze the results of its
operations and assess performance of the core operating real estate
portfolio. Other real estate companies may calculate FFO and
Operating FFO in a different manner.
The Company also uses net operating income ("NOI"), a non-GAAP
financial measure, as a supplemental performance measure. NOI is
calculated as property revenues less property-related expenses. The
Company believes NOI provides useful information to investors
regarding the Company's financial condition and results of
operations because it reflects only those income and expense items
that are incurred at the property level and, when compared across
periods, reflects the impact on operations from trends in occupancy
rates, rental rates, operating costs and acquisition and
disposition activity on an unleveraged basis.
The Company presents NOI information herein on a same store
basis or "SSNOI." The Company defines SSNOI as property revenues
less property-related expenses, which exclude straight-line rental
income and expenses, lease termination income, management fee
expense, fair market value of leases and expense recovery
adjustments. The Company presents SSNOI both with and without
provisions for uncollectible amounts and/or recoveries thereof.
SSNOI also excludes activity associated with development and major
redevelopment and single tenant assets and includes assets owned in
comparable periods (15 months for quarter comparisons). SSNOI
excludes all non-property and corporate level revenue and expenses.
Other real estate companies may calculate NOI and SSNOI in a
different manner. The Company believes SSNOI provides investors
with additional information regarding the operating performances of
comparable assets because it excludes certain non-cash and
non-comparable items as noted above.
FFO, Operating FFO, NOI and SSNOI do not represent cash
generated from operating activities in accordance with GAAP, are
not necessarily indicative of cash available to fund cash needs and
should not be considered as alternatives to net income computed in
accordance with GAAP as indicators of the Company's operating
performance or as alternatives to cash flow as a measure of
liquidity. Reconciliations of these non-GAAP measures to their most
directly comparable GAAP measures are included in this release and
the accompanying financial supplement.
Safe Harbor
DDR Corp. considers portions of the
information in this press release to be forward-looking statements
within the meaning of Section 27A of the Securities Act of 1933 and
Section 21E of the Securities Exchange Act of 1934, both as
amended, with respect to the Company's expectation for future
periods. Although the Company believes that the expectations
reflected in such forward-looking statements are based upon
reasonable assumptions, it can give no assurance that its
expectations will be achieved. For this purpose, any statements
contained herein that are not historical fact may be deemed to be
forward-looking statements. There are a number of important factors
that could cause our results to differ materially from those
indicated by such forward-looking statements, including, among
other factors, local conditions such as supply of space or a
reduction in demand for real estate in the area; competition from
other available space; dependence on rental income from real
property; the loss of, significant downsizing of or bankruptcy of a
major tenant; redevelopment and construction activities may not
achieve a desired return on investment; our ability to buy or sell
assets on commercially reasonable terms; our ability to complete
acquisitions or dispositions of assets under contract; our ability
to secure equity or debt financing on commercially acceptable terms
or at all; our ability to enter into definitive agreements with
regard to our financing and joint venture arrangements or our
failure to satisfy conditions to the completion of these
arrangements; the success of our deleveraging strategy; any impact
or results from the Company's portfolio transition or any change in
strategy; and the finalization of the financial statements for the
three months ended March 31, 2017. For additional factors that
could cause the results of the Company to differ materially from
those indicated in the forward-looking statements, please refer to
the Company's Form 10-K for the year ended December 31, 2016.
The Company undertakes no obligation to publicly revise these
forward-looking statements to reflect events or circumstances that
arise after the date hereof.
DDR
Corp.
Income
Statement: Consolidated Interests
|
|
$ in thousands,
except per share
|
|
|
|
|
|
1Q17
|
|
1Q16
|
Revenues:
|
|
|
|
|
|
|
|
Minimum rents
(1)
|
|
|
|
|
$167,229
|
|
$177,367
|
Percentage
rent
|
|
|
|
|
1,699
|
|
1,936
|
Recoveries
|
|
|
|
|
57,476
|
|
61,599
|
Other property
revenues (2)
|
|
|
|
|
4,577
|
|
5,343
|
|
|
|
|
|
230,981
|
|
246,245
|
Expenses
(3):
|
|
|
|
|
|
|
|
Operating and
maintenance
|
|
|
|
|
32,991
|
|
37,258
|
Real estate
taxes
|
|
|
|
|
34,329
|
|
35,784
|
|
|
|
|
|
67,320
|
|
73,042
|
|
|
|
|
|
|
|
|
Net operating
income
|
|
|
|
|
163,661
|
|
173,203
|
|
|
|
|
|
|
|
|
Other income
(expense):
|
|
|
|
|
|
|
|
Fee income
|
|
|
|
|
9,440
|
|
8,178
|
Interest
income
|
|
|
|
|
8,392
|
|
9,050
|
Interest
expense
|
|
|
|
|
(51,827)
|
|
(57,897)
|
Depreciation and
amortization
|
|
|
|
|
(90,884)
|
|
(96,902)
|
General and
administrative (4)
|
|
|
|
|
(31,072)
|
|
(17,876)
|
Other income
(expense), net
|
|
|
|
|
(4)
|
|
1,773
|
Impairment
charges
|
|
|
|
|
(21,973)
|
|
0
|
(Loss) income before
earnings from JVs and other
|
|
|
|
|
(14,267)
|
|
19,529
|
|
|
|
|
|
|
|
|
Equity in net (loss)
income of JVs
|
|
|
|
|
(1,665)
|
|
14,421
|
Reserve of preferred
equity interests
|
|
|
|
|
(76,000)
|
|
0
|
Tax
expense
|
|
|
|
|
(223)
|
|
(458)
|
Gain on disposition
of real estate, net
|
|
|
|
|
38,127
|
|
12,381
|
Net (loss)
income
|
|
|
|
|
(54,028)
|
|
45,873
|
Non-controlling
interests
|
|
|
|
|
(213)
|
|
(300)
|
Net (loss) income
DDR
|
|
|
|
|
(54,241)
|
|
45,573
|
Preferred
dividends
|
|
|
|
|
(5,594)
|
|
(5,594)
|
Net (loss) income
Common Shareholders
|
|
|
|
|
($59,835)
|
|
$39,979
|
|
|
|
|
|
|
|
|
Weighted average
shares – Basic – EPS
|
|
|
|
|
366,430
|
|
364,691
|
Assumed conversion of
dilutive securities
|
|
|
|
|
0
|
|
351
|
Weighted average
shares – Diluted – EPS
|
|
|
|
|
366,430
|
|
365,042
|
|
|
|
|
|
|
|
|
Earnings per
common share – Basic & Diluted
|
|
|
|
|
($0.16)
|
|
$0.11
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DDR
Corp.
Reconciliation: Net (Loss) Income to FFO
and Operating FFO
and Other Financial
Information
|
|
$ in thousands,
except per share
|
|
|
|
|
|
1Q17
|
|
1Q16
|
Net (loss) income
attributable to Common Shareholders
|
|
|
|
|
($59,835)
|
|
$39,979
|
Depreciation and
amortization of real estate
|
|
|
|
|
88,649
|
|
94,854
|
Equity in net loss
(income) of JVs
|
|
|
|
|
1,665
|
|
(14,421)
|
JVs' FFO
|
|
|
|
|
6,582
|
|
6,150
|
Non-controlling
interests
|
|
|
|
|
76
|
|
76
|
Impairment of
depreciable real estate
|
|
|
|
|
21,973
|
|
0
|
Gain on disposition
of depreciable real estate, net
|
|
|
|
|
(36,898)
|
|
(12,096)
|
FFO attributable
to Common Shareholders
|
|
|
|
|
$22,212
|
|
$114,542
|
|
|
|
|
|
|
|
|
Reserve of preferred
equity interests
|
|
|
|
|
76,000
|
|
0
|
Separation
charges
|
|
|
|
|
11,471
|
|
0
|
Transaction, debt
extinguishment, litigation, other, net
|
|
|
|
|
(1)
|
|
(29)
|
Joint ventures -
transaction, currency, other
|
|
|
|
|
80
|
|
0
|
Gain on disposition
of non-depreciable real estate, net
|
|
|
|
|
(1,229)
|
|
(285)
|
Total non-operating
items, net
|
|
|
|
|
86,321
|
|
(314)
|
Operating FFO
attributable to Common Shareholders
|
|
|
|
|
$108,533
|
|
$114,228
|
|
|
|
|
|
|
|
|
Weighted average
shares and units – Basic – FFO &
OFFO
|
|
|
|
|
366,976
|
|
365,697
|
Assumed conversion of
dilutive securities
|
|
|
|
|
89
|
|
351
|
Weighted average
shares and units – Diluted – FFO & OFFO
|
|
|
|
|
367,065
|
|
366,048
|
|
|
|
|
|
|
|
|
FFO per share –
Basic & Diluted
|
|
|
|
|
$0.06
|
|
$0.31
|
Operating FFO per
share – Basic & Diluted
|
|
|
|
|
$0.30
|
|
$0.31
|
Common stock
dividends declared, per share
|
|
|
|
|
$0.19
|
|
$0.19
|
|
|
|
|
|
|
|
|
Certain non-cash
items (DDR share):
|
|
|
|
|
|
|
|
Straight-line rent,
net
|
|
|
|
|
$433
|
|
$1,355
|
Amortization of
(above)/below-market rent, net
|
|
|
|
|
3,851
|
|
397
|
Straight-line ground
rent income (expense)
|
|
|
|
|
230
|
|
(94)
|
Debt fair value and
loan cost amortization
|
|
|
|
|
(990)
|
|
(757)
|
Capitalized interest
expense
|
|
|
|
|
398
|
|
1,244
|
Stock compensation
expense
|
|
|
|
|
(1,908)
|
|
(1,608)
|
Non-real estate
depreciation expense
|
|
|
|
|
(2,135)
|
|
(2,001)
|
Non-cash interest
income
|
|
|
|
|
1,283
|
|
1,944
|
|
|
|
|
|
|
|
|
Capital
expenditures (DDR share):
|
|
|
|
|
|
|
|
Development and
redevelopment costs
|
|
|
|
|
15,924
|
|
24,472
|
Maintenance capital
expenditures
|
|
|
|
|
824
|
|
1,017
|
Tenant allowances and
landlord work
|
|
|
|
|
12,076
|
|
7,456
|
Leasing
commissions
|
|
|
|
|
638
|
|
904
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DDR
Corp.
Balance
Sheet: Consolidated Interests
|
|
$ in
thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
At Period
End
|
|
|
|
|
|
1Q17
|
|
4Q16
|
Assets:
|
|
|
|
|
|
|
|
Land
|
|
|
|
|
$1,987,849
|
|
$1,990,406
|
Buildings
|
|
|
|
|
6,338,139
|
|
6,412,532
|
Fixtures and tenant
improvements
|
|
|
|
|
738,741
|
|
735,685
|
|
|
|
|
|
9,064,729
|
|
9,138,623
|
Depreciation
|
|
|
|
|
(2,004,413)
|
|
(1,996,176)
|
|
|
|
|
|
7,060,316
|
|
7,142,447
|
Construction in
progress and land
|
|
|
|
|
120,808
|
|
105,435
|
Real estate,
net
|
|
|
|
|
7,181,124
|
|
7,247,882
|
|
|
|
|
|
|
|
|
Investments in
JVs
|
|
|
|
|
76,047
|
|
60,793
|
Receivable –
preferred equity interests, net
|
|
|
|
|
319,315
|
|
393,338
|
Cash
|
|
|
|
|
19,715
|
|
30,430
|
Restricted
cash
|
|
|
|
|
46,587
|
|
8,795
|
Notes receivable,
net
|
|
|
|
|
49,895
|
|
49,503
|
Receivables, net
(5)
|
|
|
|
|
117,559
|
|
121,367
|
Other assets, net
(6)
|
|
|
|
|
282,724
|
|
285,410
|
Total
Assets
|
|
|
|
|
8,092,966
|
|
8,197,518
|
|
|
|
|
|
|
|
|
Liabilities and
Equity:
|
|
|
|
|
|
|
|
Revolving credit
facilities
|
|
|
|
|
90,000
|
|
0
|
Unsecured
debt
|
|
|
|
|
2,914,186
|
|
2,913,217
|
Unsecured term
loan
|
|
|
|
|
398,516
|
|
398,399
|
Secured
debt
|
|
|
|
|
1,118,224
|
|
1,182,352
|
|
|
|
|
|
4,520,926
|
|
4,493,968
|
Dividends
payable
|
|
|
|
|
75,402
|
|
75,245
|
Other liabilities
(7)
|
|
|
|
|
369,391
|
|
382,293
|
Total
Liabilities
|
|
|
|
|
4,965,719
|
|
4,951,506
|
|
|
|
|
|
|
|
|
Preferred
shares
|
|
|
|
|
350,000
|
|
350,000
|
Common
shares
|
|
|
|
|
36,667
|
|
36,630
|
Paid-in
capital
|
|
|
|
|
5,497,660
|
|
5,487,212
|
Distributions in
excess of net income
|
|
|
|
|
(2,761,977)
|
|
(2,632,327)
|
Deferred
compensation
|
|
|
|
|
10,083
|
|
15,149
|
Other comprehensive
income
|
|
|
|
|
(3,432)
|
|
(4,192)
|
Common shares in
treasury at cost
|
|
|
|
|
(10,300)
|
|
(14,957)
|
Non-controlling
interests
|
|
|
|
|
8,546
|
|
8,497
|
Total
Equity
|
|
|
|
|
3,127,247
|
|
3,246,012
|
|
|
|
|
|
|
|
|
Total Liabilities
and Equity
|
|
|
|
|
$8,092,966
|
|
$8,197,518
|
|
|
|
|
|
|
|
|
|
|
|
|
DDR
Corp.
Financial
Statement: Footnotes
|
|
$ in
thousands
|
|
|
|
|
|
1Q17
|
|
1Q16
|
|
|
|
|
|
|
Revenue
items:
|
|
|
|
|
|
(1) Ground lease revenue
|
|
|
$ 10,892
|
|
$ 10,100
|
(2) Lease termination fees
|
|
|
178
|
|
1,229
|
|
|
|
|
|
|
(3) Operating expenses:
|
|
|
|
|
Recoverable expenses
|
|
|
(62,117)
|
|
(66,115)
|
Non-recoverable
expenses
|
|
|
(4,280)
|
|
(5,900)
|
Bad debt
expense
|
|
|
(923)
|
|
(1,027)
|
|
|
|
|
|
|
(4) General and administrative
expenses:
|
|
|
|
|
|
Separation
charges
|
|
|
(11,471)
|
|
(0)
|
Internal
leasing expenses
|
|
|
(1,592)
|
|
(2,082)
|
Construction administrative costs (capitalized)
|
|
|
2,388
|
|
1,952
|
|
|
|
|
|
|
(5) Straight-line rents receivable, net (at
quarter and year end)
|
|
|
64,772
|
|
65,072
|
|
|
|
|
|
|
(6) Intangible assets, net (at quarter and year
end)
|
|
|
236,372
|
|
241,598
|
|
|
|
|
|
|
(7) Below-market leases, net (at quarter and year
end)
|
|
|
142,372
|
|
147,941
|
|
|
|
|
|
|
Additional
financial information (DDR share):
|
|
|
|
|
|
Est.
value of land owned adjacent to existing centers
|
|
|
27,306
|
|
|
Cost
basis of headquarters (non-income producing)
|
|
|
40,917
|
|
|
|
|
|
|
|
DDR
Corp.
Reconciliation of Net
Income Attributable to DDR to Same Store NOI (1)
|
|
$ in
thousands
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At DDR
Share
(Non-GAAP)
|
|
|
1Q17
|
|
1Q16
|
|
1Q17
|
|
1Q16
|
GAAP
Reconciliation:
|
|
|
|
|
|
|
|
|
Net (loss) income
attributable to DDR
|
|
($54,241)
|
|
$45,573
|
|
($54,241)
|
|
$45,573
|
Fee income
|
|
(9,440)
|
|
(8,178)
|
|
(9,440)
|
|
(8,178)
|
Interest
income
|
|
(8,392)
|
|
(9,050)
|
|
(8,392)
|
|
(9,050)
|
Interest
expense
|
|
51,827
|
|
57,897
|
|
51,827
|
|
57,897
|
Depreciation and
amortization
|
|
90,884
|
|
96,902
|
|
90,884
|
|
96,902
|
General and
administrative
|
|
31,072
|
|
17,876
|
|
31,072
|
|
17,876
|
Other
expense
|
|
4
|
|
(1,773)
|
|
4
|
|
(1,773)
|
Impairment
charges
|
|
21,973
|
|
0
|
|
21,973
|
|
0
|
Equity in net loss
(income) of joint ventures
|
|
1,665
|
|
(14,421)
|
|
1,665
|
|
(14,421)
|
Reserve of preferred
equity interests
|
|
76,000
|
|
0
|
|
76,000
|
|
0
|
Tax
expense
|
|
223
|
|
458
|
|
223
|
|
458
|
Gain on disposition
of real estate
|
|
(38,127)
|
|
(12,381)
|
|
(38,127)
|
|
(12,381)
|
Income from
non-controlling interests
|
|
213
|
|
300
|
|
213
|
|
300
|
Consolidated
NOI
|
|
163,661
|
|
173,203
|
|
163,661
|
|
173,203
|
DDR's consolidated
JV
|
|
0
|
|
0
|
|
(410)
|
|
(426)
|
Consolidated NOI,
net of non-controlling interests
|
|
163,661
|
|
173,203
|
|
163,251
|
|
172,777
|
|
|
|
|
|
|
|
|
|
Net (loss) income
from unconsolidated joint ventures
|
|
(52,377)
|
|
47,305
|
|
(5,237)
|
|
11,192
|
Interest
expense
|
|
30,130
|
|
33,322
|
|
4,883
|
|
5,298
|
Depreciation and
amortization
|
|
45,096
|
|
49,035
|
|
5,548
|
|
5,549
|
Impairment
charges
|
|
52,657
|
|
0
|
|
6,260
|
|
0
|
Preferred share
expense
|
|
8,128
|
|
8,264
|
|
406
|
|
413
|
Other expense,
net
|
|
6,573
|
|
5,811
|
|
1,073
|
|
983
|
Loss (gain) on
disposition of real estate, net
|
|
173
|
|
(53,483)
|
|
8
|
|
(10,695)
|
Unconsolidated
NOI
|
|
90,380
|
|
90,254
|
|
12,941
|
|
12,740
|
|
|
|
|
|
|
|
|
|
Total Consolidated
+ Unconsolidated NOI
|
|
254,041
|
|
263,457
|
|
176,192
|
|
185,517
|
Less: Non-Same
Store NOI adjustments
|
|
(16,684)
|
|
(27,191)
|
|
(15,410)
|
|
(24,588)
|
Total SSNOI
(including bad debt expense)
|
|
$237,357
|
|
$236,266
|
|
$160,782
|
|
$160,929
|
|
|
|
|
|
|
|
|
|
Less: Puerto
Rico Same Store NOI
|
|
(23,077)
|
|
(23,853)
|
|
(23,077)
|
|
(23,853)
|
Total SSNOI
excluding Puerto Rico (including bad debt expense)
|
|
$214,280
|
|
$212,413
|
|
$137,705
|
|
$137,076
|
|
|
|
|
|
|
|
|
|
Add: bad debt
expense
|
|
1,245
|
|
1,515
|
|
1,008
|
|
1,112
|
Total SSNOI
(excluding bad debt expense)
|
|
$238,602
|
|
$237,781
|
|
$161,790
|
|
$162,041
|
|
|
|
|
|
|
|
|
|
SSNOI % Change
(including bad debt expense)
|
|
0.5%
|
|
|
|
(0.1%)
|
|
|
SSNOI % Change
excluding Puerto Rico
|
|
0.9%
|
|
|
|
0.5%
|
|
|
SSNOI % Change
(excluding bad debt expense)
|
|
0.3%
|
|
|
|
(0.2%)
|
|
|
|
|
(1) Excludes major
redevelopment activity; see Investments section for additional
detail. See calculation definition in the Non-GAAP Measures
section.
|
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/ddr-reports-first-quarter-2017-operating-results-300445365.html
SOURCE DDR Corp.