DALLAS, May 2, 2019 /PRNewswire/ -- InfraREIT, Inc.
(NYSE: HIFR) ("InfraREIT" or the "Company") today reported
financial results for the first quarter of 2019.
For the first quarter of 2019, InfraREIT reported the following
financial highlights:
- Net income was $19.0 million
- Net income attributable to InfraREIT, Inc. common stockholders
per share ("EPS") was $0.31 per
share
- Non-GAAP earnings per share ("Non-GAAP EPS") was $0.32 per share
- Funds from operations ("FFO") was $31.2
million and FFO on an adjusted basis ("AFFO") was
$31.6 million
- Quarterly dividend declared of $0.25 per share of common stock
Transaction Update:
- In March 2019, the pending sale
of InfraREIT and related transactions were approved by the
Committee on Foreign Investment in the
United States ("CFIUS") and Federal Energy Regulatory
Commission ("FERC"). As a result, Public Utility Commission
of Texas ("PUCT") approval of the
transactions is the final pending regulatory approval that is
required to close the transactions.
- In April 2019, the parties to the
Sale-Transfer-Merger ("STM") proceeding currently pending before
the PUCT in Docket No. 48929 filed a Stipulation with the PUCT
("Settlement"). The Settlement is supported or unopposed by
all parties to the STM but remains subject to review and approval
by the PUCT.
- InfraREIT continues to expect the transactions to close by
mid-2019.
Guidance:
- Expect to maintain the Company's quarterly cash dividend of
$0.25 per share, including a
pro-rated dividend for any partial quarter prior to closing the
transaction
- InfraREIT expects to maintain its real estate investment trust
("REIT") status through the transaction close
- Footprint capital expenditures range of $30 million to $70
million for the period of 2019 through 2020
"We continue to advance the pending sale of InfraREIT as we
received FERC and CFIUS approvals in the first quarter," said
David A. Campbell, Chief Executive
Officer of InfraREIT. "The sale and related transactions
remain subject to PUCT approval, and we appreciate the Commission's
thoughtful review and consideration of our STM application and the
Settlement that we reached with the parties in April," added
Campbell.
First Quarter 2019 Results
Lease revenue, consisting
of only base rent, increased 6 percent to $48.6 million for the three months ended March
31, 2019, compared to $45.7
million for the same period in 2018. The increase in
base rent was driven by the additional assets under lease.
There was no percentage rent recognized during the first quarter of
2019 or 2018 as Sharyland Utilities, L.P. ("Sharyland")
year-to-date adjusted gross revenue did not exceed the annual
specified breakpoints under the Company leases. The Company
anticipates that revenue will grow over the year with little to no
percentage rent recognized in the first and second quarters of each
year, with the largest amounts recognized during the third and
fourth quarters of each year.
Net income was $19.0 million in
the first quarter of 2019, compared to net income of $17.8 million in the first quarter of 2018.
Net income attributable to InfraREIT, Inc. common stockholders was
$0.31 per share during the first
quarter of 2019 compared to $0.29 per
share during the same period in 2018. The increase in net
income of $1.2 million between the
two periods was attributable to a $2.9
million increase in lease revenue and $0.6 million decrease in interest expense, net
partially offset by a $1.0 million
increase in general and administrative expense, $0.6 million increase in depreciation expense and
$0.7 million decrease in other
income, net. The increase in general and administrative
expense was mainly due to a $1.5
million increase in transaction costs partially offset by a
decrease of $0.2 million in
management fees, $0.2 million for the
evaluation of the Tax Cuts and Jobs Act in 2017 and $0.1 million in professional fees. The
increase in transaction costs represents the difference between the
$1.7 million of professional services
fees the Company incurred in the first quarter of 2019 related to
the pending sale of InfraREIT and the $0.2
million of professional services fees incurred in the first
quarter of 2018 related to the asset exchange transaction completed
during the fourth quarter of 2017 ("2017 Asset Exchange
Transaction").
Non-GAAP EPS was $0.32 per share
for the first quarter of 2019 compared to $0.29 per share for the first quarter of
2018. The increase in Non-GAAP EPS resulted from an increase
in lease revenue of $2.9 million, a
$0.6 million net decrease in general
and administrative expense and a decrease of $0.6 million in interest expense, net partially
offset by a $0.7 million decrease in
other income, net, a $0.6 million
increase in depreciation expense and a $1.1
million base rent adjustment reduction. The decrease
in general and administrative expense excludes $1.7 million of professional services fees
related to the pending sale of InfraREIT in the first quarter of
2019 and $0.2 million of professional
service fees related to the 2017 Asset Exchange Transaction during
the first quarter of 2018.
FFO was $31.2 million for the
first quarter of 2019, compared to $29.3
million for the same period in 2018, representing an
increase of $1.9 million. For
the first quarter of 2019, AFFO was $31.6
million, compared to $28.6
million for the same period in 2018.
Liquidity and Capital Resources
As of March 31, 2019, the Company had $3.5 million of unrestricted cash and cash
equivalents and $218.5 million of
unused capacity under its revolving credit facilities.
Outlook and Guidance
InfraREIT expects to maintain the
Company's current quarterly cash dividend of $0.25 per share through the transaction close,
including a pro-rated dividend for any partial quarter prior to
closing. Additionally, InfraREIT will maintain its REIT
status through the transaction close.
The Company estimates footprint capital expenditures in the
following ranges over the next two years: $20 million to $35
million for 2019 and $10
million to $35 million for
2020.
The Company's consolidated debt profile continues to target debt
as a percentage of total capitalization at or below 60 percent and
AFFO-to-debt of at least 12 percent.
The guidance provided above constitutes forward-looking
statements, which are based on current economic conditions and
estimates, and the Company does not include other potential
impacts, such as changes in accounting or unusual items.
Pending Sale of InfraREIT - Transaction
Details
Asset Exchange:
As a condition to
the closing of the sale to Oncor, Sharyland Distribution &
Transmission Services, L.L.C. ("SDTS") will exchange its
South Texas assets for Sharyland's
Golden Spread Electric Cooperative interconnection ("Golden Spread
Project") and other related assets. The difference between
the net book value of the exchanged assets will be paid in cash at
closing. Following the asset exchange, Sharyland will operate
as an independent utility in South
Texas. Additionally, SDTS and Sharyland have agreed to
terminate their existing leases in connection with the asset
exchange.
Oncor Merger:
After the completion of the asset
exchange transaction with Sharyland, Oncor will acquire InfraREIT
for $21.00 per share in cash.
Upon the close of the transaction, Oncor will own and operate all
of SDTS's post-asset exchange assets, including the Golden Spread
Project and Lubbock Power & Light interconnection. Oncor
plans to fund its acquisition of InfraREIT with capital
contributions from its owners Sempra Energy and Texas Transmission
Investment LLC.
The asset exchange and Oncor merger are mutually dependent on
one another, and neither will become effective without the closing
of the other.
Arrangements with Hunt:
InfraREIT is externally
managed by Hunt Utility Services, LLC ("Hunt Manager") under its
management agreement, which will be terminated upon the closing of
the transactions. Under the management agreement, Hunt
Manager is entitled to the payment of a termination fee upon the
termination or non-renewal of the management agreement. The
termination of the management agreement automatically triggers the
termination of the development agreement between InfraREIT and
Hunt. InfraREIT has agreed to pay Hunt approximately
$40.5 million at the closing of the
transactions to terminate the management agreement, development
agreement, leases with Sharyland, and all other existing agreements
between InfraREIT or its subsidiaries with Hunt, Sharyland or their
affiliates. That amount is consistent with the termination
fee that is contractually required under the management
agreement.
Agreements among Hunt, Oncor and Sempra
Energy:
Concurrently with the execution of the merger
agreement and the asset exchange agreement, Sharyland and Sempra
Energy entered into an agreement in which Sempra Energy will
purchase a 50 percent limited partnership interest in Sharyland
Holdings LP ("Sharyland Holdings"), which will own a 100 percent
interest in Sharyland. The closing of Sempra Energy's
purchase is a requirement of the asset exchange agreement between
SDTS and Sharyland. Additionally, under a separate agreement
with Sharyland, Oncor will operate all of Sharyland's assets
following the closing of the transactions.
Transaction Approvals and Closing
Conditions:
The closing of the transactions is dependent
upon and is subject to several closing conditions, including:
- PUCT approval of the transactions, including:
-
- Exchange of assets with Sharyland;
- Acquisition of InfraREIT by Oncor; and
- Sempra Energy's 50 percent ownership of Sharyland
Holdings;
- Other necessary regulatory approvals, including FERC approval,
the expiration or termination of the waiting period under the
Hart-Scott-Rodino Act ("HSR Act") and CFIUS clearance;
- Stockholder approval;
- Certain lenders consents; and
- Other customary closing conditions.
The early termination of the 30-day waiting period required by
the HSR Act was received in December
2018. In December 2018,
certain of the Company's subsidiaries entered into amendments that,
effective as of the closing, will satisfy the closing condition
with respect to the lender consents. Additionally, a special
meeting of InfraREIT's stockholders was held on February 7, 2019, at which time the stockholders
voted to approve the transactions. Furthermore, in March 2019, CFIUS clearance was received for the
transactions and FERC issued an order approving the
transactions.
SDTS, Sharyland, Oncor and Sempra Energy filed the STM
application with the PUCT on November 30,
2018. In April 2019, the
parties to the STM proceeding filed the Settlement with the PUCT.
On April 10, 2019, a hearing on the
merits was held and the Settlement was discussed. The 180-day
deadline for the STM is May 29, 2019,
although the PUCT is permitted to extend that deadline for an
additional 60 days if necessary.
The Company continues to expect the transactions to close by
mid-2019, subject to obtaining the PUCT approval and satisfaction
of other customary closing conditions. Additional information
related to the transactions can be found in the Company's filings
with the U.S. Securities and Exchange Commission ("SEC") and other
documents on the SEC's Web site, www.sec.gov.
Dividends and Distributions
On February 26, 2019, InfraREIT's Board of Directors
declared cash distributions and dividends of $0.25 per unit and share, respectively, to
unitholders and stockholders of record on March 29, 2019, which were paid on April 18, 2019.
Non-GAAP Measures
This press release contains certain
financial measures that are not recognized under generally accepted
principles in the United States of
America ("GAAP"). In particular, InfraREIT uses
Non-GAAP EPS, FFO and AFFO as important supplemental measures of
the Company's operating performance. The Company presents
non-GAAP performance measures because management believes they help
investors understand InfraREIT's business, performance and ability
to earn and distribute cash to its stockholders by providing
perspectives not immediately apparent from net income.
Reporting on these measures in InfraREIT's public disclosures
also ensures that this information is available to all of
InfraREIT's investors. The non-GAAP measures presented in
this press release are not intended to be considered in isolation
or as a substitute for, or superior to, the financial information
prepared and presented in accordance with GAAP.
InfraREIT offers these measures to assist users in assessing the
Company's operating performance under GAAP, but these measures are
non-GAAP measures and should not be considered measures of
liquidity, alternatives to net income or indicators of any other
performance measures determined in accordance with GAAP, nor are
they indicative of funds available to fund the Company's cash
needs, including capital expenditures, make payments on the
Company's indebtedness or make distributions. In addition,
InfraREIT's method of calculating these measures may be different
from methods used by other companies and, accordingly, may not be
comparable to similar measures as calculated by other
companies. Investors should not rely on these measures as a
substitute for any GAAP measure, including net income, cash flows
from operating activities or revenues. Reconciliations of
these measures to their most directly comparable GAAP measures are
included in the Schedules to this press release.
About InfraREIT, Inc.
InfraREIT is engaged in owning
and leasing rate-regulated electric transmission assets in the
state of Texas and is structured
as a real estate investment trust. The Company is externally
managed by Hunt Utility Services, LLC, an affiliate of Hunt
Consolidated, Inc. (a diversified holding company based in
Dallas, Texas, and managed by the
Ray L. Hunt family). The Company's shares are traded on the
New York Stock Exchange under the symbol "HIFR." Additional
information on InfraREIT is available at www.InfraREITInc.com.
Forward Looking Statements
This release contains
forward-looking statements within the meaning of the federal
securities laws. These statements give the current
expectations of the Company's management. Words such as
"could," "will," "may," "assume," "forecast," "strategy,"
"guidance," "outlook," "target," "expect," "intend," "plan,"
"estimate," "anticipate," "believe," or "project" and similar
expressions are used to identify forward-looking statements.
Without limiting the generality of the foregoing, forward-looking
statements contained in this release include the Company's
expectations regarding anticipated financial and operational
performance, including projected or forecasted capital
expenditures, distributions to stockholders, AFFO-to-debt ratios,
capitalization matters and other forecasted metrics as well as the
consummation of the transactions described herein.
Forward-looking statements can be affected by assumptions used
or known or unknown risks or uncertainties. Consequently, no
forward-looking statements can be guaranteed and actual results may
differ materially and adversely from those reflected in the
forward-looking statements. Factors that could cause actual
results to differ materially from those indicated in the
forward-looking statements include, among other things, (a) the
following risks inherent in the transactions (in addition to others
described elsewhere in this document and in the Company's filings
with the SEC): (1) failure to obtain regulatory approval necessary
to consummate the transactions or to obtain regulatory approvals on
favorable terms and (2) delays in consummating the transactions or
the failure to consummate the transactions and (b) other risks and
uncertainties disclosed in the Company's filings with the SEC,
including, among others, the following (1) decisions by regulators
or changes in governmental policies or regulations with respect to
the Company's organizational structure, lease arrangements,
capitalization, acquisitions and dispositions of assets, recovery
of investments, the Company's authorized rate of return and other
regulatory parameters; (2) the Company's current reliance on its
tenant for all of its revenues and, as a result, its dependency on
the tenant's solvency and financial and operating performance; (3)
the amount of available investment to grow the Company's rate base;
(4) cyber breaches and weather conditions or other natural
phenomena; (5) the Company's ability to negotiate future rent
payments or to renew leases with its tenant; (6) insufficient cash
available to meet distribution requirements; and (7) the effects of
existing and future tax and other laws and governmental
regulations.
Because the Company's forward-looking statements are based on
estimates and assumptions that are subject to significant business,
economic and competitive uncertainties, many of which are beyond
the Company's control or are subject to change, actual results
could be materially different and any or all of the Company's
forward-looking statements may turn out to be wrong.
Forward-looking statements speak only as of the date made and can
be affected by assumptions the Company might make or by known or
unknown risk and uncertainties. Many factors mentioned in
this release and in the Company's annual and quarterly reports will
be important in determining future results. Consequently, the
Company cannot assure you that the Company's expectations or
forecasts expressed in such forward-looking statements will be
achieved.
InfraREIT,
Inc.
CONSOLIDATED
STATEMENTS OF INCOME
(In thousands, except
per share amounts)
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
|
|
(Unaudited)
|
|
Revenue
|
|
|
|
|
|
|
|
|
Base rent
|
|
$
|
48,574
|
|
|
$
|
45,656
|
|
Percentage
rent
|
|
|
—
|
|
|
|
—
|
|
Total lease
revenue
|
|
|
48,574
|
|
|
|
45,656
|
|
Operating costs
and expenses
|
|
|
|
|
|
|
|
|
General and
administrative expense
|
|
|
7,087
|
|
|
|
6,088
|
|
Depreciation
|
|
|
12,204
|
|
|
|
11,577
|
|
Total operating costs
and expenses
|
|
|
19,291
|
|
|
|
17,665
|
|
Income from
operations
|
|
|
29,283
|
|
|
|
27,991
|
|
Other (expense)
income
|
|
|
|
|
|
|
|
|
Interest expense,
net
|
|
|
(10,060)
|
|
|
|
(10,674)
|
|
Other income,
net
|
|
|
1
|
|
|
|
733
|
|
Total other
expense
|
|
|
(10,059)
|
|
|
|
(9,941)
|
|
Income before
income taxes
|
|
|
19,224
|
|
|
|
18,050
|
|
Income tax
expense
|
|
|
255
|
|
|
|
286
|
|
Net
income
|
|
|
18,969
|
|
|
|
17,764
|
|
Less: Net income
attributable to noncontrolling interest
|
|
|
5,224
|
|
|
|
4,900
|
|
Net income
attributable to InfraREIT, Inc.
|
|
$
|
13,745
|
|
|
$
|
12,864
|
|
Net income
attributable to InfraREIT, Inc. common stockholders per
share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.31
|
|
|
$
|
0.29
|
|
Diluted
|
|
$
|
0.31
|
|
|
$
|
0.29
|
|
Cash dividends
declared per common share
|
|
$
|
0.25
|
|
|
$
|
0.25
|
|
Weighted average
common shares outstanding (basic shares)
|
|
|
43,998
|
|
|
|
43,832
|
|
Redemption of
operating partnership units
|
|
|
—
|
|
|
|
—
|
|
Weighted average
dilutive shares outstanding (diluted shares)
|
|
|
43,998
|
|
|
|
43,832
|
|
Due to the
anti-dilutive effect, the computation of diluted earnings per
share does not reflect
the following adjustments:
|
|
|
|
|
|
|
|
|
Net income
attributable to noncontrolling interest
|
|
$
|
5,224
|
|
|
$
|
4,900
|
|
Redemption of
operating partnership units
|
|
|
16,729
|
|
|
|
16,872
|
|
InfraREIT,
Inc.
CONSOLIDATED
BALANCE SHEETS
(In thousands, except
share amounts)
|
|
|
|
March 31,
2019
|
|
|
December 31,
2018
|
|
|
|
(Unaudited)
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Current
Assets
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
3,487
|
|
|
$
|
1,808
|
|
Restricted
cash
|
|
|
1,693
|
|
|
|
1,689
|
|
Due from
affiliates
|
|
|
33,126
|
|
|
|
38,174
|
|
Inventory
|
|
|
6,862
|
|
|
|
6,903
|
|
Prepaids and other
current assets
|
|
|
2,648
|
|
|
|
1,077
|
|
Total current
assets
|
|
|
47,816
|
|
|
|
49,651
|
|
Electric Plant,
net
|
|
|
1,814,584
|
|
|
|
1,811,317
|
|
Goodwill
|
|
|
138,384
|
|
|
|
138,384
|
|
Other
Assets
|
|
|
31,671
|
|
|
|
31,678
|
|
Total
Assets
|
|
$
|
2,032,455
|
|
|
$
|
2,031,030
|
|
Liabilities and
Equity
|
|
|
|
|
|
|
|
|
Current
Liabilities
|
|
|
|
|
|
|
|
|
Accounts payable and
accrued liabilities
|
|
$
|
20,881
|
|
|
$
|
19,657
|
|
Short-term
borrowings
|
|
|
106,500
|
|
|
|
112,500
|
|
Current portion of
long-term debt
|
|
|
8,919
|
|
|
|
8,792
|
|
Dividends and
distributions payable
|
|
|
15,182
|
|
|
|
15,176
|
|
Accrued
taxes
|
|
|
1,307
|
|
|
|
1,052
|
|
Total current
liabilities
|
|
|
152,789
|
|
|
|
157,177
|
|
Long-Term Debt,
Less Deferred Financing Costs
|
|
|
830,185
|
|
|
|
832,455
|
|
Regulatory
Liabilities
|
|
|
119,362
|
|
|
|
115,532
|
|
Long-Term
Operating Lease Liabilities
|
|
|
345
|
|
|
|
—
|
|
Total
liabilities
|
|
|
1,102,681
|
|
|
|
1,105,164
|
|
Commitments and
Contingencies
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
|
|
|
Common stock, $0.01
par value; 450,000,000 shares authorized; 44,005,370 and
43,974,998 issued and outstanding as of
March 31, 2019 and December 31, 2018, respectively
|
|
|
440
|
|
|
|
440
|
|
Additional paid-in
capital
|
|
|
708,519
|
|
|
|
708,283
|
|
Accumulated
deficit
|
|
|
(29,278)
|
|
|
|
(32,022)
|
|
Total InfraREIT, Inc.
equity
|
|
|
679,681
|
|
|
|
676,701
|
|
Noncontrolling
interest
|
|
|
250,093
|
|
|
|
249,165
|
|
Total
equity
|
|
|
929,774
|
|
|
|
925,866
|
|
Total Liabilities
and Equity
|
|
$
|
2,032,455
|
|
|
$
|
2,031,030
|
|
InfraREIT,
Inc.
CONSOLIDATED
STATEMENTS OF CASH FLOWS
(In
thousands)
(Unaudited)
|
|
|
|
Three Months Ended
March 31,
|
|
|
|
2019
|
|
|
2018
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
18,969
|
|
|
$
|
17,764
|
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
12,204
|
|
|
|
11,577
|
|
Amortization of
deferred financing costs
|
|
|
361
|
|
|
|
1,071
|
|
Allowance for funds
used during construction - other funds
|
|
|
—
|
|
|
|
(730)
|
|
Equity based
compensation
|
|
|
120
|
|
|
|
140
|
|
Changes in assets and
liabilities:
|
|
|
|
|
|
|
|
|
Due from
affiliates
|
|
|
5,048
|
|
|
|
2,567
|
|
Inventory
|
|
|
41
|
|
|
|
(132)
|
|
Prepaids and other
current assets
|
|
|
(1,553)
|
|
|
|
(573)
|
|
Accounts payable and
accrued liabilities
|
|
|
1,217
|
|
|
|
3,153
|
|
Net cash provided by
operating activities
|
|
|
36,407
|
|
|
|
34,837
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
|
|
Additions to electric
plant
|
|
|
(11,396)
|
|
|
|
(15,011)
|
|
Proceeds from asset
exchange transaction
|
|
|
—
|
|
|
|
1,632
|
|
Net cash used in
investing activities
|
|
|
(11,396)
|
|
|
|
(13,379)
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
|
|
Proceeds from
short-term borrowings
|
|
|
22,000
|
|
|
|
12,000
|
|
Repayments of
short-term borrowings
|
|
|
(28,000)
|
|
|
|
(17,500)
|
|
Repayments of
long-term debt
|
|
|
(2,152)
|
|
|
|
(2,032)
|
|
Dividends and
distributions paid
|
|
|
(15,176)
|
|
|
|
(15,169)
|
|
Net cash used in
financing activities
|
|
|
(23,328)
|
|
|
|
(22,701)
|
|
Net increase
(decrease) in cash, cash equivalents and restricted cash
|
|
|
1,683
|
|
|
|
(1,243)
|
|
Cash, cash
equivalents and restricted cash at beginning of period
|
|
|
3,497
|
|
|
|
4,550
|
|
Cash, cash
equivalents and restricted cash at end of period
|
|
$
|
5,180
|
|
|
$
|
3,307
|
|
Schedule 1
InfraREIT,
Inc.
Explanation and Reconciliation of Non-GAAP
EPS
Non-GAAP EPS
InfraREIT defines non-GAAP net
income as net income (loss) adjusted in a manner the Company
believes is appropriate to show its core operational performance,
which includes (a) an adjustment for the difference between the
amount of base rent payments that the Company receives with respect
to the applicable period and the amount of straight-line base rent
recognized under GAAP; (b) adding back the transaction costs
related to the pending sale of InfraREIT to Oncor and the asset
exchange with Sharyland; (c) adding back the transaction costs
related to the 2017 Asset Exchange Transaction; (d) adding back the
professional services fee related to the 2018 franchise tax
settlement with the state of Texas; and (e) removing the effect of the 2018
Texas franchise tax settlement. The Company defines Non-GAAP
EPS as non-GAAP net income (loss) divided by the weighted average
shares outstanding calculated in the manner described in the
footnotes below.
The following tables set forth a reconciliation of net income
attributable to InfraREIT, Inc. per diluted share to Non-GAAP
EPS:
|
|
Three Months Ended
March 31, 2019
|
|
|
Three Months Ended
March 31, 2018
|
|
(In thousands,
except per share amounts, unaudited)
|
|
Amount
|
|
|
Per Share
(4)
|
|
|
Amount
|
|
|
Per Share
(5)
|
|
Net income
attributable to InfraREIT, Inc.
|
|
$
|
13,745
|
|
|
$
|
0.31
|
|
|
$
|
12,864
|
|
|
$
|
0.29
|
|
Net income
attributable to noncontrolling interest
|
|
|
5,224
|
|
|
|
0.31
|
|
|
|
4,900
|
|
|
|
0.29
|
|
Net income
|
|
|
18,969
|
|
|
|
0.31
|
|
|
|
17,764
|
|
|
|
0.29
|
|
Base rent adjustment
(1)
|
|
|
(1,260)
|
|
|
|
(0.02)
|
|
|
|
(120)
|
|
|
|
—
|
|
Transaction costs
associated with pending sale of
InfraREIT, Inc. (2)
|
|
|
1,725
|
|
|
|
0.03
|
|
|
|
—
|
|
|
|
—
|
|
2017 Asset Exchange
Transaction costs (3)
|
|
|
—
|
|
|
|
—
|
|
|
|
151
|
|
|
|
—
|
|
Non-GAAP net
income
|
|
$
|
19,434
|
|
|
$
|
0.32
|
|
|
$
|
17,795
|
|
|
$
|
0.29
|
|
|
|
|
|
(1)
|
This adjustment
relates to the difference between the timing of cash base rent
payments made under the Company's leases and when the Company
recognizes base rent revenue under GAAP. The Company
recognizes base rent on a straight-line basis over the applicable
term of the lease commencing when the related assets are placed in
service, which is frequently different than the period in which the
cash base rent becomes due.
|
|
(2)
|
This adjustment
reflects the transaction costs related to the pending sale of
InfraREIT to Oncor and the asset exchange with Sharyland as these
are not typical operational costs.
|
|
(3)
|
This adjustment
reflects the transaction costs related to the 2017 Asset Exchange
Transaction. These costs are exclusive of the Company's
routine business operations or typical rate case costs and have
been excluded to present additional insights on InfraREIT's core
operations.
|
|
(4)
|
The weighted average
common shares outstanding of 44.0 million was used to calculate net
income attributable to InfraREIT, Inc. per diluted share. The
weighted average redeemable partnership units outstanding of 16.7
million was used to calculate net income attributable to
noncontrolling interest per share. The combination of the
weighted average common shares and redeemable partnership units
outstanding of 60.7 million was used for the remainder of the per
share calculations.
|
|
(5)
|
The weighted average
common shares outstanding of 43.8 million was used to calculate net
income attributable to InfraREIT, Inc. per diluted share. The
weighted average redeemable partnership units outstanding of 16.9
million was used to calculate net income attributable to
noncontrolling interest per share. The combination of the
weighted average common shares and redeemable partnership units
outstanding of 60.7 million was used for the remainder of the per
share calculations.
|
Schedule 2
InfraREIT,
Inc.
Explanation and Reconciliation of FFO and
AFFO
FFO and AFFO
The National Association of Real
Estate Investment Trusts ("NAREIT") defines FFO as net income
(computed in accordance with GAAP), excluding gains and losses from
sales of property (net) and impairments of depreciated real estate,
plus real estate depreciation and amortization (excluding
amortization of deferred financing costs) and after adjustments for
unconsolidated partnerships and joint ventures. Applying the
NAREIT definition to the Company's consolidated financial
statements, which is the basis for the FFO presented in this press
release and the reconciliations below, results in FFO representing
net income (loss) before depreciation, impairment of assets and
gain (loss) on sale of assets. FFO does not represent cash
generated from operations as defined by GAAP and it is not
indicative of cash available to fund all cash needs, including
distributions.
AFFO is defined as FFO adjusted in a manner the Company believes
is appropriate to show its core operational performance, including:
(a) an adjustment for the difference between the amount of base
rent payments that the Company receives with respect to the
applicable period and the amount of straight-line base rent
recognized under GAAP; (b) adjusting for other income (expense),
net; (c) adding back the transaction costs related to the pending
sale of InfraREIT to Oncor and the asset exchange with Sharyland;
(d) adding back the transaction costs related to the 2017 Asset
Exchange Transaction; (e) adding back the professional services fee
related to the 2018 franchise tax settlement with the state of
Texas; and (f) removing the effect of the 2018 Texas franchise tax
settlement.
The following table sets forth a reconciliation of net income to
FFO and AFFO:
|
|
Three Months Ended
March 31,
|
|
(In thousands,
unaudited)
|
|
2019
|
|
|
2018
|
|
Net income
|
|
$
|
18,969
|
|
|
$
|
17,764
|
|
Depreciation
|
|
|
12,204
|
|
|
|
11,577
|
|
FFO
|
|
|
31,173
|
|
|
|
29,341
|
|
Base rent adjustment
(1)
|
|
|
(1,260)
|
|
|
|
(120)
|
|
Other income, net
(2)
|
|
|
(1)
|
|
|
|
(733)
|
|
Transaction costs
associated with pending sale of InfraREIT, Inc.
(3)
|
|
|
1,725
|
|
|
|
—
|
|
2017 Asset Exchange
Transaction costs (4)
|
|
|
—
|
|
|
|
151
|
|
AFFO
|
|
$
|
31,637
|
|
|
$
|
28,639
|
|
|
|
|
|
(1)
|
See footnote (1) on
Schedule 1 on Explanation and Reconciliation of Non-GAAP
EPS
|
|
(2)
|
Includes allowance
for funds used during construction ("AFUDC") on other funds of
$0.7 million for the three months ended March 31, 2018. There
was no AFUDC on other funds recorded during the three months ended
March 31, 2019.
|
|
(3)
|
See footnote (2) on
Schedule 1 on Explanation and Reconciliation of Non-GAAP
EPS
|
|
(4)
|
See footnote (3) on
Schedule 1 on Explanation and Reconciliation of Non-GAAP
EPS
|
For additional
information, contact:
|
|
|
Brook
Wootton
|
|
Vice President,
Investor Relations
|
|
InfraREIT,
Inc.
|
|
214-855-6748
|
View original content to download
multimedia:http://www.prnewswire.com/news-releases/infrareit-reports-first-quarter-2019-results-300842303.html
SOURCE InfraREIT, Inc.