OAK BROOK, Ill., Aug. 3, 2021 /PRNewswire/ -- Retail
Properties of America, Inc. (NYSE: RPAI) (the
"Company") today reported financial and operating results
for the quarter and six months ended June
30, 2021.
FINANCIAL RESULTS
For the quarter ended June 30, 2021, the Company reported:
- Net income attributable to common shareholders of $15.4 million, or $0.07 per diluted share, compared to net loss
attributable to common shareholders of $(7.3) million, or $(0.04) per diluted share, for the same period in
2020;
- Funds from operations (FFO) attributable to common shareholders
of $56.9 million, or $0.27 per diluted share, compared to $36.1 million, or $0.17 per diluted share, for the same period in
2020;
- Operating funds from operations (Operating FFO) attributable to
common shareholders of $56.9 million,
or $0.27 per diluted share, compared
to $36.1 million, or $0.17 per diluted share, for the same period in
2020;
- Approximately $6 million recorded
within lease income, equating to $0.03 per diluted share, due to reversals of
uncollectible lease income, primarily consisting of amounts
received during the second quarter of 2021 from cash-basis and
vacated tenants that pertain to periods prior to the second quarter
of 2021;
- Cash collections as of July 26,
2021 of 98% of billed second quarter 2021 base rent, up from
96% of billed first quarter 2021 base rent as previously
reported;
- Cash collections as of June 30,
2021 of 95% of previously deferred base rent that was due
during the second quarter of 2021; and
- Cash-basis tenants as of June 30,
2021 represent 9% of annualized base rent (ABR), down from
11% of ABR as of March 31, 2021.
For the six months ended June 30,
2021, the Company reported:
- Net income attributable to common shareholders of $20.1 million, or $0.09 per diluted share, compared to $15.0 million, or $0.07 per diluted share, for the same period in
2020;
- FFO attributable to common shareholders of $109.2 million, or $0.51 per diluted share, compared to $98.6 million, or $0.46 per diluted share, for the same period in
2020;
- Operating FFO attributable to common shareholders of
$109.3 million, or $0.51 per diluted share, compared to $93.5 million, or $0.44 per diluted share, for the same period in
2020; and
- Approximately $11 million
recorded within lease income, equating to $0.05 per diluted share, due to reversals of
uncollectible lease income, primarily consisting of amounts
received during the first half of 2021 from cash-basis and vacated
tenants that pertain to periods prior to 2021.
Subsequent to quarter end, as previously announced, the Company
entered into a definitive Agreement and Plan of Merger with Kite
Realty Group Trust (Kite Realty Group), pursuant to which RPAI will
merge with and into a subsidiary of Kite Realty Group, with the
subsidiary surviving the merger. Immediately following the closing
of the merger, such subsidiary will merge with and into Kite Realty
Group, L.P., the operating partnership of Kite Realty Group, so
that all of the assets of Kite Realty Group will be owned at or
below the operating partnership level. The board of directors of
the Company and the board of trustees of Kite Realty Group
unanimously approved the transaction. The parties expect the
transaction to close during the fourth quarter of 2021, subject to
the satisfaction of customary closing conditions, including the
approval of both the Company's and Kite Realty Group's
shareholders.
OPERATING RESULTS
For the quarter ended June 30, 2021, the Company's portfolio results
were as follows:
- 32.7% increase in same store net operating income (NOI) over
the comparable period in 2020;
- Retail portfolio occupancy: 91.8% at June 30, 2021, up 30 basis points from 91.5% at
March 31, 2021 and down 180 basis
points from 93.6% at June 30,
2020;
- Retail portfolio percent leased, including leases signed but
not commenced: 93.4% at June 30,
2021, up 70 basis points from 92.7% at March 31, 2021 and down 150 basis points from
94.9% at June 30, 2020;
- Retail portfolio leased to occupied spread percentage: 160
basis points at June 30, 2021, up 40
basis points from 120 basis points at March
31, 2021 and up 30 basis points from 130 basis points at
June 30, 2020, representing
approximately $8.3 million in ABR and
$26.32 in ABR per square foot;
- Total retail portfolio ABR per occupied square foot of
$19.37 at June
30, 2021, up 0.5% from $19.28
ABR per occupied square foot at March 31,
2021 and down 0.4% from $19.45
ABR per occupied square foot at June 30,
2020;
- 904,000 square feet of retail leasing transactions comprised of
113 new and renewal leases;
- A blended re-leasing spread of positive 5.0%, comprised of
comparable cash leasing spreads of 12.7% on new leases and 2.8% on
renewal leases;
- Signed leases at One Loudoun Downtown for an additional 42 of
Pad G's 99 multi-family rental units, branded Vyne, which were 64%
leased and 38% occupied at June 30,
2021; and
- Signed a lease representing an additional 26% of Pad G's 33,000
square feet of office space, branded One
Endicott, which was 100% leased at June 30, 2021.
For the six months ended June 30,
2021, the Company's portfolio results were as follows:
- 13.0% increase in same store NOI over the comparable period in
2020;
- 1,591,000 square feet of retail leasing transactions comprised
of 226 new and renewal leases; and
- A blended re-leasing spread of positive 5.3%, comprised of
comparable cash leasing spreads of 15.2% on new leases and 2.9% on
renewal leases.
INVESTMENT ACTIVITY
Expansions
and Redevelopments
The Company continues to make
progress on the execution of its active expansion and redevelopment
projects and invested $29.9 million
during the first half of 2021 primarily at Circle East, One Loudoun
Downtown, The Shoppes at Quarterfield and Southlake Town Square,
with the vast majority of this investment related to the One
Loudoun Downtown Pads G & H expansion project.
Active Projects
One Loudoun Downtown
During
the quarter, the Company and KETTLER, its joint venture partner for
the multi-family component of the mixed-use expansion of Pads G
& H at One Loudoun Downtown located in the Washington, D.C. metropolitan statistical area
(MSA), signed leases for an additional 42 of Pad G's 99
multi-family rental units, branded Vyne, which were 64% leased and
38% occupied at June 30, 2021. The
Company also signed a lease representing an additional 26% of Pad
G's 33,000 square feet of office space, branded One Endicott, which was 100% leased at
June 30, 2021.
At Pad H, which includes 279 multi-family rental units,
construction continues to progress, including in-unit installation
of final finishes and appliances as well as interior amenity
finishes.
The aggregate One Loudoun Downtown Pads G & H expansion
project, which includes 378 multi-family rental units as well as
67,000 square feet of commercial gross leasable area, remains on
track to stabilize in Q2 – Q3 2022.
Circle East
During the quarter, the Company signed
Brightside Boutique for in-line space at its 82,000 square foot
Circle East mixed-use project located in Towson, MD within the Baltimore MSA, bringing
the project to 29% leased. Madison
Reed, another in-line tenant, opened during the quarter.
Other Projects
At the 100% leased, single-tenant pad
development at Southlake Town Square, the tenant commenced rent
payment on July 1, 2021. The Company
continues construction at The Shoppes at Quarterfield
reconfiguration, which is 100% leased, with targeted stabilization
in Q1 – Q2 2022.
Acquisitions
Subsequent to quarter end, the
Company closed on the acquisition of Arcadia Village, a 100% leased neighborhood
center located in the Phoenix MSA, for a gross purchase price of
$21.0 million.
BALANCE SHEET
As of June 30,
2021, the Company had no outstanding unsecured debt
principal due until November 2023, a
fully undrawn $850.0 million
unsecured revolving line of credit and approximately $917.0 million in total available liquidity,
compared to $888.0 million as of
March 31, 2021, and $727.3 million as of June
30, 2020.
Additionally, as of June 30, 2021,
the Company had $1.8 billion of gross
consolidated indebtedness with a weighted average contractual
interest rate of 4.19% and a weighted average maturity of 5.4
years, up from 4.1 years as of June 30,
2020, and a net debt to quarterly annualized adjusted
EBITDAre ratio of 5.6x.
Subsequent to quarter end, as previously announced, the Company
closed on the amendment and extension of its $850.0 million unsecured revolving line of credit
(Unsecured Revolving Line of Credit). This amendment and extension
maintains the Company's existing $850.0
million borrowing capacity, financial covenants, including
the 6.50% capitalization rate used to calculate certain financial
covenants, and leverage-based grid pricing as well as:
- Expands the available accordion feature, enabling the Company
to increase borrowing capacity by up to $750.0 million to a total of $1.6 billion, subject to lender approval;
- Incorporates a sustainability metric, based on targeted
greenhouse gas emission reductions, which permits the Company to
reduce the applicable grid-based spread by one basis point annually
upon attainment;
- Improves ratings-based grid pricing by 10-15 basis points from
the previous ratings-based grid across various points on the
investment grade ratings spectrum;
- Extends the maturity date from April 22,
2022 to January 8, 2026;
and
- Includes retention of two six-month extension options,
exercisable at the Company's sole election.
Also subsequent to quarter end, the Company closed on the
amendment of its $150.0 million term
loan due 2026, improving leverage-based and ratings-based grid
pricing, resulting in a 40-basis point reduction in the current
applicable leverage-based pricing spread.
DIVIDEND
As previously announced on May 27, 2021, the Company's board of directors
declared a second quarter dividend for its outstanding Class A
common stock of $0.075 per share, up
from the $0.07 per share declared for
the first quarter of 2021. The second quarter dividend of
$0.075 per share, which totaled
$16.1 million, was paid on
July 9, 2021, to Class A common
stockholders of record on June 25,
2021.
As previously announced on July 26,
2021, the Company's board of directors declared a third
quarter dividend for its outstanding Class A common stock of
$0.075 per share. The dividend of
$0.075 per share will be paid on
October 8, 2021, to Class A common
stockholders of record on October 1,
2021.
2021 GUIDANCE
In light of the Company's proposed
merger with Kite Realty Group previously announced, the Company
will no longer provide guidance and it is not affirming past
guidance.
The Company will no longer hold a webcast conference call to
discuss its quarterly results and operating performance.
SUPPLEMENTAL INFORMATION
The Company has posted
supplemental financial and operating information and other data in
the INVEST section of its website.
ABOUT RPAI
Retail Properties of America, Inc. is a
REIT that owns and operates high quality, strategically located
open-air shopping centers, including properties with a mixed-use
component. As of June 30, 2021, the
Company owned 100 retail operating properties in the United States representing 19.7 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" 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, economic and
other developments in markets where the Company has a high
concentration of properties, the Company's business strategy, the
Company's projected operating results, rental rates and/or vacancy
rates, frequency and magnitude of defaults on, early terminations
of or non-renewal of leases by tenants, bankruptcy, insolvency or
general downturn in the business of a major tenant or a significant
number of smaller tenants, adverse impact of e-commerce
developments and shifting consumer retail behavior on tenants,
interest rates or operating costs, the discontinuation of London
Interbank Offered Rate (LIBOR), real estate and zoning laws and
changes in real property tax rates, real estate valuations, the
Company's leverage, the Company's ability to generate sufficient
cash flows to service outstanding indebtedness and make
distributions to shareholders, changes in the dividend policy for
the Company's Class A common stock, the Company's ability to obtain
necessary outside financing, 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 and
dispositions, including the Company's ability to identify and
pursue acquisition and disposition opportunities, risks generally
associated with redevelopment, including the impact of construction
delays and cost overruns and related impact on the Company's
estimated investments in such redevelopment, the Company's ability
to lease redeveloped space, the Company's ability to identify and
pursue redevelopment opportunities and the risk that it takes
longer than expected for development assets to stabilize or that
the Company does not achieve its estimated returns on such
investments, the Company's ability to enter into new leases or
renew leases on favorable terms, pandemics or other public health
crises, such as the COVID-19 pandemic, and the related impact on
(i) the Company's ability to manage its properties, finance its
operations and perform necessary administrative and reporting
functions and (ii) the ability of the Company's tenants to operate
their businesses, generate sales and meet their financial
obligations, including the obligation to pay rent and other charges
as specified in their leases, risks associated with the proposed
merger with Kite Realty Group, including the Company's ability to
consummate the proposed merger on the proposed terms or on the
anticipated timeline at all, including risks and uncertainties
relating to securing the necessary shareholder approvals and
satisfaction of other closing conditions to consummate the
proposed merger and the occurrence of any event, change or
other circumstance that could give rise to the termination of the
merger agreement, the Company's ability to create long-term
shareholder value, 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," which you should interpret as heightened as a result of
the numerous and ongoing adverse impacts of COVID-19. The extent to
which COVID-19 impacts the Company and its tenants will depend on
future developments, which are highly uncertain and cannot be
predicted with confidence, including the scope, severity and
duration of the pandemic, the actions taken to contain the pandemic
or mitigate its impact, including the adoption of available
COVID-19 vaccines, and the direct and indirect economic effects of
the pandemic and containment measures, among others. 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
attributable to common shareholders computed in accordance with
generally accepted accounting principles (GAAP), excluding the
Company's share of (i) depreciation and amortization related to
real estate, (ii) gains from sales of real estate assets, (iii)
gains and losses from change in control and (iv) impairment
write-downs of real estate assets and investments in entities
directly attributable to decreases in the value of real estate held
by the entity. 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 its real
estate operating portfolio, which is its core business platform.
Specific examples of discrete non-operating transactions and other
events include, but are not limited to, the impact on earnings from
gains or losses associated with the early extinguishment of debt or
other liabilities, litigation involving the Company, including
gains recognized as a result of settlement and costs to engage
outside counsel related to litigation with former tenants, the
impact on earnings from executive separation and the excess of
redemption value over carrying value of preferred stock redemption,
which are not otherwise adjusted in 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 (i) straight-line rental income
(non-cash), (ii) amortization of lease inducements, (iii)
amortization of acquired above and below market lease intangibles
and (iv) lease termination fee income, less real estate taxes and
all operating expenses other than lease termination fee expense and
non-cash ground rent expense, which is comprised of amortization of
right-of-use lease assets and amortization of lease liabilities.
NOI consists of Same Store NOI and NOI from Other Investment
Properties. Same Store NOI represents NOI from the Company's same
store portfolio consisting of 100 retail operating properties
acquired or placed in service and stabilized prior to
January 1, 2020. NOI from Other Investment Properties
represents NOI primarily from (i) properties acquired or placed in
service during 2020 and 2021, (ii) the multi-family rental units at
Plaza del Lago and One Loudoun Downtown – Pad G, (iii) Circle East,
which is in active redevelopment, (iv) One Loudoun Downtown – Pads
G & H, which are in active development, (v) Carillon, a
redevelopment project where the Company halted plans for vertical
construction during 2020 in response to macroeconomic conditions
due to the impact of the COVID-19 pandemic. During the three months
ended June 30, 2021, the Company
announced plans to commence construction on a medical office
building at Carillon in the second half of 2021, (vi) The Shoppes
at Quarterfield, which is in active redevelopment, (vii) land held
for future development, (viii) investment properties that were sold
or classified as held for sale during 2020 and 2021, (ix) the net
income from the Company's wholly owned captive insurance company,
and (x) noncontrolling interests. 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 "Net
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.
As defined by NAREIT, EBITDA for real estate (EBITDAre)
means net income (loss) computed in accordance with GAAP, plus (i)
interest expense, (ii) income tax expense, (iii) depreciation and
amortization, (iv) impairment charges on investment property and
(v) impairment charges on investments in unconsolidated affiliates
if caused by a decrease in the value of depreciable property in the
affiliate, plus or minus (i) gains from sales of investment
property, including gains (or losses) on change in control, and
(ii) adjustments to reflect the entity's share of EBITDAre
of unconsolidated affiliates. The Company reports Adjusted
EBITDAre, which excludes the impact of certain discrete
non-operating transactions and other events such as gain on
litigation settlement. The Company believes that Adjusted
EBITDAre 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. EBITDAre and
Adjusted EBITDAre are supplemental non-GAAP financial
measures and should not be considered alternatives to "Net income"
or "Net income attributable to common shareholders" as indicators
of the Company's financial performance. Comparison of the Company's
presentation of EBITDAre and Adjusted EBITDAre 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 EBITDAre is a supplemental non-GAAP
financial measure and represents (i) the Company's total debt
principal, which excludes unamortized discount and capitalized loan
fees, less (ii) cash and cash equivalents divided by (iii) Adjusted
EBITDAre for either the prior three months, annualized or
the trailing twelve months (Annualized Adjusted EBITDAre).
The Company believes that this ratio is useful because it provides
investors with information regarding its total debt principal net
of cash and cash equivalents, which could be used to repay debt,
compared to its performance as measured using Annualized Adjusted
EBITDAre. Comparison of the Company's presentation of Net
Debt to Adjusted EBITDAre 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
Gaiden
Senior Vice President – 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,
2021
|
|
December
31,
2020
|
Assets
|
|
|
|
Investment
properties:
|
|
|
|
Land
|
$
|
1,073,449
|
|
|
$
|
1,075,037
|
|
Building and other
improvements
|
3,610,901
|
|
|
3,590,495
|
|
Developments in
progress
|
182,979
|
|
|
188,556
|
|
|
4,867,329
|
|
|
4,854,088
|
|
Less: accumulated
depreciation
|
(1,572,604)
|
|
|
(1,514,440)
|
|
Net investment
properties (includes $93,186 and $74,314 from consolidated
variable interest entities,
respectively)
|
3,294,725
|
|
|
3,339,648
|
|
|
|
|
|
Cash and cash
equivalents
|
67,245
|
|
|
41,785
|
|
Accounts receivable,
net
|
69,494
|
|
|
73,983
|
|
Acquired lease
intangible assets, net
|
60,666
|
|
|
66,799
|
|
Right-of-use lease
assets
|
41,855
|
|
|
42,768
|
|
Assets associated
with investment properties held for sale
|
13,800
|
|
|
—
|
|
Other assets, net
(includes $647 and $354 from consolidated variable interest entities, respectively)
|
67,973
|
|
|
72,220
|
|
Total
assets
|
$
|
3,615,758
|
|
|
$
|
3,637,203
|
|
|
|
|
|
Liabilities and
Equity
|
|
|
|
Liabilities:
|
|
|
|
Mortgages payable, net
(includes unamortized discount of $(428) and $(450),
respectively, and unamortized capitalized
loan fees of $(160) and $(192), respectively)
|
$
|
90,374
|
|
|
$
|
91,514
|
|
Unsecured notes
payable, net (includes unamortized discount of $(6,044) and
$(6,473), respectively, and
unamortized capitalized loan fees of $(6,912) and $(7,527),
respectively)
|
1,187,044
|
|
|
1,186,000
|
|
Unsecured term loans,
net (includes unamortized capitalized loan fees of $(2,105)
and $(2,441), respectively)
|
467,895
|
|
|
467,559
|
|
Unsecured revolving
line of credit
|
—
|
|
|
—
|
|
Accounts payable and
accrued expenses
|
64,912
|
|
|
78,692
|
|
Distributions
payable
|
16,110
|
|
|
12,855
|
|
Acquired lease
intangible liabilities, net
|
58,687
|
|
|
61,698
|
|
Lease
liabilities
|
84,095
|
|
|
84,628
|
|
Liabilities associated
with investment properties held for sale
|
526
|
|
|
—
|
|
Other liabilities
(includes $3,103 and $3,890 from consolidated variable interest entities, respectively)
|
62,854
|
|
|
72,127
|
|
Total
liabilities
|
2,032,497
|
|
|
2,055,073
|
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
|
Equity:
|
|
|
|
Preferred stock,
$0.001 par value, 10,000 shares authorized, none issued or
outstanding
|
—
|
|
|
—
|
|
Class A common
stock, $0.001 par value, 475,000 shares authorized,
214,798 and 214,168 shares issued and
outstanding as of June 30, 2021 and December 31, 2020, respectively
|
215
|
|
|
214
|
|
Additional paid-in
capital
|
4,522,790
|
|
|
4,519,522
|
|
Accumulated
distributions in excess of earnings
|
(2,921,415)
|
|
|
(2,910,383)
|
|
Accumulated other
comprehensive loss
|
(22,827)
|
|
|
(31,730)
|
|
Total shareholders'
equity
|
1,578,763
|
|
|
1,577,623
|
|
Noncontrolling
interests
|
4,498
|
|
|
4,507
|
|
Total
equity
|
1,583,261
|
|
|
1,582,130
|
|
Total liabilities
and equity
|
$
|
3,615,758
|
|
|
$
|
3,637,203
|
|
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,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Revenues:
|
|
|
|
|
|
|
|
Lease
income
|
$
|
121,239
|
|
|
$
|
96,803
|
|
|
$
|
240,619
|
|
|
$
|
215,498
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
Operating
expenses
|
17,180
|
|
|
14,843
|
|
|
35,245
|
|
|
31,257
|
|
Real estate
taxes
|
17,799
|
|
|
17,916
|
|
|
36,733
|
|
|
36,449
|
|
Depreciation and
amortization
|
41,815
|
|
|
43,755
|
|
|
89,682
|
|
|
83,928
|
|
Provision for
impairment of investment properties
|
—
|
|
|
—
|
|
|
—
|
|
|
346
|
|
General and
administrative expenses
|
10,374
|
|
|
8,491
|
|
|
21,492
|
|
|
17,656
|
|
Total
expenses
|
87,168
|
|
|
85,005
|
|
|
183,152
|
|
|
169,636
|
|
|
|
|
|
|
|
|
|
Other (expense)
income:
|
|
|
|
|
|
|
|
Interest
expense
|
(18,776)
|
|
|
(19,360)
|
|
|
(37,528)
|
|
|
(36,406)
|
|
Gain on litigation
settlement
|
—
|
|
|
—
|
|
|
—
|
|
|
6,100
|
|
Other income
(expense), net
|
92
|
|
|
215
|
|
|
161
|
|
|
(546)
|
|
Net income
(loss)
|
15,387
|
|
|
(7,347)
|
|
|
20,100
|
|
|
15,010
|
|
Net loss attributable
to noncontrolling interests
|
9
|
|
|
—
|
|
|
9
|
|
|
—
|
|
Net income (loss)
attributable to common shareholders
|
$
|
15,396
|
|
|
$
|
(7,347)
|
|
|
$
|
20,109
|
|
|
$
|
15,010
|
|
|
|
|
|
|
|
|
|
Earnings (loss)
per common share – basic and diluted:
|
|
|
|
|
|
|
|
Net income (loss) per
common share attributable to common shareholders
|
$
|
0.07
|
|
|
$
|
(0.04)
|
|
|
$
|
0.09
|
|
|
$
|
0.07
|
|
|
|
|
|
|
|
|
|
Weighted average
number of common shares outstanding – basic
|
213,813
|
|
|
213,337
|
|
|
213,732
|
|
|
213,276
|
|
|
|
|
|
|
|
|
|
Weighted average
number of common shares outstanding – diluted
|
214,069
|
|
|
213,337
|
|
|
214,209
|
|
|
213,276
|
|
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,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to common shareholders
|
$
|
15,396
|
|
|
$
|
(7,347)
|
|
|
$
|
20,109
|
|
|
$
|
15,010
|
|
Depreciation and
amortization of real estate (a)
|
41,508
|
|
|
43,422
|
|
|
89,048
|
|
|
83,260
|
|
Provision for
impairment of investment properties
|
—
|
|
|
—
|
|
|
—
|
|
|
346
|
|
FFO attributable to
common shareholders
|
$
|
56,904
|
|
|
$
|
36,075
|
|
|
$
|
109,157
|
|
|
$
|
98,616
|
|
FFO attributable to
common shareholders per common
share outstanding – diluted
|
$
|
0.27
|
|
|
$
|
0.17
|
|
|
$
|
0.51
|
|
|
$
|
0.46
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FFO attributable to
common shareholders
|
$
|
56,904
|
|
|
$
|
36,075
|
|
|
$
|
109,157
|
|
|
$
|
98,616
|
|
Impact on earnings
from the early extinguishment of debt, net
|
—
|
|
|
—
|
|
|
64
|
|
|
—
|
|
Gain on litigation
settlement
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,100)
|
|
Other (b)
|
5
|
|
|
—
|
|
|
33
|
|
|
1,011
|
|
Operating FFO
attributable to common shareholders
|
$
|
56,909
|
|
|
$
|
36,075
|
|
|
$
|
109,254
|
|
|
$
|
93,527
|
|
Operating FFO
attributable to common shareholders per common share outstanding – diluted
|
$
|
0.27
|
|
|
$
|
0.17
|
|
|
$
|
0.51
|
|
|
$
|
0.44
|
|
|
|
|
|
|
|
|
|
Weighted average
number of common shares outstanding – diluted
|
214,069
|
|
|
213,337
|
|
|
214,209
|
|
|
213,276
|
|
|
|
|
|
|
|
(a)
|
Includes $7,527 of
accelerated depreciation recorded in connection with the write-off
of assets taken out of service due to the demolition of a retail
outparcel at the Company's Tacoma South investment property during
the six months ended June 30, 2021.
|
(b)
|
Primarily consists of
the impact on earnings from litigation involving the Company,
including costs to engage outside counsel related to litigation
with former tenants, which is included within "Other income
(expense), net" in the condensed consolidated statements of
operations.
|
Retail Properties
of America, Inc.
Reconciliation of
Non-GAAP Financial Measures (continued)
(amounts in
thousands)
(unaudited)
Reconciliation of
Net Income (Loss) Attributable to Common Shareholders to Same Store
NOI
|
|
|
Three Months
Ended June 30,
|
|
Six Months
Ended June 30,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to common shareholders
|
$
|
15,396
|
|
|
$
|
(7,347)
|
|
|
$
|
20,109
|
|
|
$
|
15,010
|
|
Adjustments to
reconcile to Same Store NOI:
|
|
|
|
|
|
|
|
Net loss attributable
to noncontrolling interests
|
(9)
|
|
|
—
|
|
|
(9)
|
|
|
—
|
|
Gain on litigation
settlement
|
—
|
|
|
—
|
|
|
—
|
|
|
(6,100)
|
|
Depreciation and
amortization
|
41,815
|
|
|
43,755
|
|
|
89,682
|
|
|
83,928
|
|
Provision for
impairment of investment properties
|
—
|
|
|
—
|
|
|
—
|
|
|
346
|
|
General and
administrative expenses
|
10,374
|
|
|
8,491
|
|
|
21,492
|
|
|
17,656
|
|
Interest
expense
|
18,776
|
|
|
19,360
|
|
|
37,528
|
|
|
36,406
|
|
Straight-line rental
income, net
|
(787)
|
|
|
1,284
|
|
|
(1,207)
|
|
|
943
|
|
Amortization of
acquired above and below market lease intangibles, net
|
(1,009)
|
|
|
(1,796)
|
|
|
(2,234)
|
|
|
(2,772)
|
|
Amortization of lease
inducements
|
547
|
|
|
453
|
|
|
970
|
|
|
872
|
|
Lease termination
fees, net
|
(759)
|
|
|
(252)
|
|
|
(1,438)
|
|
|
(376)
|
|
Non-cash ground rent
expense, net
|
212
|
|
|
212
|
|
|
424
|
|
|
545
|
|
Other (income)
expense, net
|
(92)
|
|
|
(215)
|
|
|
(161)
|
|
|
546
|
|
NOI
|
84,464
|
|
|
63,945
|
|
|
165,156
|
|
|
147,004
|
|
NOI from Other
Investment Properties
|
(1,927)
|
|
|
(1,742)
|
|
|
(3,121)
|
|
|
(3,559)
|
|
Same Store
NOI
|
$
|
82,537
|
|
|
$
|
62,203
|
|
|
$
|
162,035
|
|
|
$
|
143,445
|
|
Retail Properties
of America, Inc.
Reconciliation of
Non-GAAP Financial Measures (continued)
(amounts in
thousands, except ratio)
(unaudited)
Reconciliation of
Mortgages Payable, Net, Unsecured Notes Payable,
Net,
Unsecured Term
Loans, Net and Unsecured Revolving Line of Credit to Total Net
Debt
|
|
|
June 30,
2021
|
|
|
Mortgages payable,
net
|
$
|
90,374
|
|
Unsecured notes
payable, net
|
1,187,044
|
|
Unsecured term loans,
net
|
467,895
|
|
Unsecured revolving
line of credit
|
—
|
|
Total
|
1,745,313
|
|
Mortgage discount,
net of accumulated amortization
|
428
|
|
Unsecured notes
payable discount, net of accumulated amortization
|
6,044
|
|
Capitalized loan
fees, net of accumulated amortization
|
9,177
|
|
Total debt
principal
|
1,760,962
|
|
Less: consolidated
cash and cash equivalents
|
(67,245)
|
|
Total net
debt
|
$
|
1,693,717
|
|
Net Debt to
Adjusted EBITDAre (a)
|
5.6x
|
|
Reconciliation of
Net Income to Adjusted EBITDAre
|
|
Three Months
Ended
June 30, 2021
|
|
|
Net income
|
$
|
15,387
|
|
Interest
expense
|
18,776
|
|
Depreciation and
amortization
|
41,815
|
|
EBITDAre
|
$
|
75,978
|
|
Adjustments to
EBITDAre
|
—
|
|
Adjusted
EBITDAre
|
$
|
75,978
|
|
Annualized
Adjusted EBITDAre
|
$
|
303,912
|
|
|
|
|
|
|
|
(a)
|
For purposes of this
ratio calculation, annualized three months ended EBITDAre
was used.
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/retail-properties-of-america-inc-reports-second-quarter-and-year-to-date-2021-results-301347553.html
SOURCE Retail Properties of America, Inc.