RPT Realty (NYSE:RPT) (the "Company" or "RPT")
today announced its financial and operating results for the quarter
ended June 30, 2023.
"We are pleased with our second quarter results
as we continue to drive robust leasing volumes and historic
double-digit rent growth, exemplified by rent spreads of 56.0% and
10.7% on new and renewal leases, respectively," said Brian Harper,
President and CEO. "Leasing volume eclipsed 500,000 square feet for
the fourth consecutive quarter, highlighted by the signing of
several leases with high-credit, national tenants to backfill our
Bed Bath & Beyond stores. Given our proactive approach that
began over a year ago, we are ahead of our internal expectations on
re-leasing our Bed Bath & Beyond locations, which we believe
will be a significant driver of near-term growth. As we look
forward to the second half of the year, we expect leasing volumes
to remain elevated as we march towards our two million square feet
leasing goal, positioning us for near and long-term top and
bottom-line growth.”
FINANCIAL RESULTS
Net (loss) income attributable to common
shareholders for the second quarter 2023 of $(1.6) million, or
$(0.02) per diluted share, compared to $5.1 million, or $0.06 per
diluted share for the same period in 2022.
Funds from operations ("FFO") for the second
quarter 2023 of $24.1 million, or $0.25 per diluted share, compared
to $22.0 million, or $0.23 per diluted share for the same period in
2022.
Operating FFO for the second quarter 2023 of
$23.5 million, or $0.25 per diluted share, compared to $25.3
million or $0.27 per diluted share for the same period in 2022.
Operating FFO for the second quarter 2023 excludes certain net
income that totaled $0.6 million, primarily attributable to a gain
on sale of land. The change in operating FFO per share was
primarily attributable to lower NOI at properties under
redevelopment and higher rental income not probable of
collection.
Same property NOI during the second quarter 2023
increased 0.3% compared to the same period in 2022. The increase
was primarily driven by higher base rent growth of 3.4%, after
adjusting for abatements associated with offsetting reversals of
rent not probable of collection, partially offset by higher rent
not probable of collection after adjusting for reversals associated
with offsetting abatements of base rent and lower net recovery
income. Please see slide 20 of our Second Quarter 2023 Earnings
Presentation for additional details.
OPERATING RESULTS
The Company's operating results include its
consolidated properties and its pro-rata share of unconsolidated
joint venture properties for the aggregate portfolio.
During the second quarter 2023, the Company
signed 88 leases totaling 527,440 square feet. Blended re-leasing
spreads on comparable leases were 21.1% with ABR of $19.34 per
square foot. Re-leasing spreads on 12 comparable new and 58 renewal
leases were 56.0% and 10.7%, respectively.
As of June 30, 2023, the Company had
$9.3 million of signed not commenced rent and recovery
income.
The table below summarizes the Company's leased
rate and occupancy results at June 30, 2023, March 31, 2023
and June 30, 2022 for the same property portfolio.
Same Property Portfolio |
June 30, 2023 |
March 31, 2023 |
June 30, 2022 |
Total |
|
|
|
Leased rate |
94.9% |
95.3% |
94.5% |
Occupancy |
91.6% |
91.2% |
91.5% |
Anchor (GLA of 10,000 square feet or more) |
|
|
|
Leased rate |
97.6% |
98.0% |
97.5% |
Occupancy |
93.9% |
93.6% |
94.4% |
Small Shop (GLA of less than 10,000 square
feet) |
|
|
|
Leased rate |
88.3% |
88.7% |
87.3% |
Occupancy |
86.0% |
85.3% |
84.6% |
BALANCE SHEET
The Company ended the second quarter 2023 with
$6.1 million in consolidated cash, cash equivalents and restricted
cash and $471.0 million of unused capacity on its $500.0 million
unsecured revolving credit facility. At June 30, 2023, the
Company had approximately $854.1 million of consolidated notional
debt and finance lease obligations. Including the Company's
pro-rata share of joint venture cash and notional debt of
$3.3 million and $53.8 million, respectively, resulted in
a second quarter 2023 net debt to annualized adjusted EBITDA ratio
of 6.8x. Proforma for the $9.3 million signed not commenced
rent and recovery income balance, the net debt to annualized
adjusted EBITDA ratio would be 6.3x. Total debt including RPT's
pro-rata share of joint venture debt had a weighted average
interest rate of 3.75% and a weighted average maturity of 4.7
years.
DIVIDEND
As previously announced, on July 27, 2023, the
Board of Trustees declared a third quarter 2023 regular cash
dividend of $0.14 per common share. The Board of Trustees also
approved a third quarter 2023 Series D convertible preferred share
dividend of $0.90625 per share. The current conversion ratio of the
Series D convertible preferred shares can be found on the Company's
website at
investors.rptrealty.com/shareholder-information/dividends. The
dividends, for the period July 1, 2023 through September 30, 2023
are payable on October 2, 2023 for shareholders of record on
September 20, 2023.
2023 GUIDANCE
The Company is maintaining its 2023 operating
FFO per diluted share guidance at $0.97 to $1.01. Selected
expectations are outlined below.
Guidance and Selected Expectations |
Prior 2023 Guidance |
Current 2023 Guidance |
YTD Actual as ofJune 30,
2023 |
Operating FFO per diluted share |
$0.97 to $1.01 |
$0.97 to $1.01 |
$0.50 |
Same property NOI growth(1) |
1.50% to 3.25% |
1.75% to 3.00% |
2.0% |
(1) Same property NOI growth includes
unfavorable impacts from assumed elevated bad debt expense and
occupancy loss due to tenant bankruptcies.
The Company does not provide a reconciliation
for non-GAAP estimates on a forward-looking basis, including the
information under "2023 Guidance" above, where it is unable to
provide a meaningful or accurate calculation or estimation of
reconciling items and the information is not available without
unreasonable effort. This is due to the inherent difficulty of
forecasting the timing and/or amount of various items that would
impact net income attributable to common stockholders per diluted
share, which is the most directly comparable forward-looking GAAP
financial measure. This includes, for example, acquisition costs
and other non-core items that have not yet occurred, are out of the
Company's control and/or cannot be reasonably predicted. For the
same reasons, the Company is unable to address the probable
significance of the unavailable information. Forward-looking
non-GAAP financial measures provided without the most directly
comparable GAAP financial measures may vary materially from the
corresponding GAAP financial measures.
The Company’s 2023 guidance reflects
management’s view of current and future market conditions,
including current expectations with respect to rental rates,
occupancy levels, tenant bankruptcies, acquisitions and
dispositions and debt and equity financing activities. To the
extent actual results differ from our current expectations, the
Company’s results may differ materially from the guidance set forth
above. Other factors, as referenced elsewhere in this press
release, may also cause the Company’s results to differ materially
from the guidance set forth above.
CONFERENCE CALL/WEBCAST:
The Company will host a live broadcast of its
second quarter 2023 conference call to discuss its financial and
operating results.
Date: |
Thursday, August 3, 2023 |
Time: |
9:00 a.m. ET |
Dial in #: |
(877) 704-4453 |
International Dial in # |
(201) 389-0920 |
Webcast: |
investors.rptrealty.com |
A telephonic replay of the call will be
available through Thursday, August 10, 2023. The replay can be
accessed by dialing (844) 512-2921 or (412) 317-6671 for
international callers and entering passcode 13738835. A
webcast replay will also be archived on the Company’s website for
twelve months.
SUPPLEMENTAL & EARNINGS PRESENTATION
MATERIALS
The Company’s quarterly financial and operating
supplement and earnings presentation are available on its corporate
investor relations website at investors.rptrealty.com. If you wish
to receive copies via email, please send requests to
invest@rptrealty.com.
RPT Realty owns and operates a national
portfolio of open-air shopping destinations principally located in
top U.S. markets. The Company's shopping centers offer diverse,
locally-curated consumer experiences that reflect the lifestyles of
their surrounding communities and meet the modern expectations of
the Company's retail partners. The Company is a fully integrated
and self-administered REIT publicly traded on the New York Stock
Exchange (the “NYSE”). The common shares of the Company, par value
$0.01 per share (the “common shares”) are listed and traded on the
NYSE under the ticker symbol “RPT”. As of June 30, 2023, the
Company's property portfolio (the "aggregate portfolio") consisted
of 43 wholly-owned shopping centers, 13 shopping centers owned
through its grocery-anchored joint venture, and 49 retail
properties owned through its net lease joint venture, which
together represent 14.9 million square feet of gross leasable area
(“GLA”). As of June 30, 2023, the Company’s pro-rata share of
the aggregate portfolio was 93.2% leased. For additional
information about the Company please visit rptrealty.com.
Company Contact:
Vin Chao, Managing Director -
Finance19 W 44th St. 10th Floor, Ste
1002New York, New York
10036vchao@rptrealty.com(212)
221-1752
FORWARD-LOOKING STATEMENTS
This document contains 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. These forward-looking statements
represent our expectations, plans or beliefs concerning future
events and may be identified by terminology such as “may,” “will,”
“should,” “believe,” “expect,” “estimate,” “anticipate,”
“continue,” “predict” or similar terms. Although the
forward-looking statements made in this document are based on our
good faith beliefs, reasonable assumptions and our best judgment
based upon current information, certain factors could cause actual
results to differ materially from those in the forward-looking
statements. Many of the factors that will determine the outcome of
forward-looking statements are beyond our ability to predict or
control. Factors which may cause actual results to differ
materially from current expectations include, but are not limited
to: our success or failure in implementing our business strategy;
economic conditions generally (including supply chain disruptions
and construction delays) and in the commercial real estate and
finance markets, including, without limitation, as a result of
disruptions and instability in the banking and financial services
industries, continued high inflation rates or further increase in
inflation or interest rates, such as the inability to obtain
equity, debt or other sources of funding or refinancing on
favorable terms to the Company and the costs and availability of
capital, which depends in part on our asset quality and our
relationships with lenders and other capital providers; changes in
the interest rate and/or other changes in the interest rate
environment; risks associated with bankruptcies or insolvencies or
general downturn in the businesses of tenants; impact of any future
pandemic, epidemic or outbreak of any other highly infectious
disease, on the U.S., regional and global economies and on the
Company’s business, financial condition and results of operations
and that of its tenants; the potential adverse impact from tenant
defaults generally or from the unpredictability of the business
plans and financial condition of the Company’s tenants; the
execution of deferral or rent concession agreements by tenants; our
business prospects and outlook; acquisition, disposition,
development and joint venture risks; our insurance costs and
coverages; increases in cost of operations; risks related to
cybersecurity and loss of confidential information and other
business interruptions; changes in governmental regulations, tax
rates and similar matters; our continuing to qualify as a REIT; and
other factors detailed from time to time in our filings with the
Securities and Exchange Commission ("SEC"), including in particular
those set forth under “Risk Factors” in our Annual Report on Form
10-K for the year ended December 31, 2022. Given these
uncertainties, you should not place undue reliance on any
forward-looking statements. Except as required by law, we
assume no obligation to update these forward-looking statements,
even if new information becomes available in the future.
|
RPT REALTY |
CONDENSED CONSOLIDATED BALANCE SHEETS |
(In thousands, except per share amounts) |
(unaudited) |
|
June 30,2023 |
|
December 31, 2022 |
|
|
ASSETS |
|
|
|
Income producing properties, at cost: |
|
|
|
Land |
$ |
301,404 |
|
|
$ |
302,062 |
|
Buildings and improvements |
|
1,378,035 |
|
|
|
1,373,893 |
|
Less accumulated depreciation and amortization |
|
(400,635 |
) |
|
|
(386,036 |
) |
Income producing properties, net |
|
1,278,804 |
|
|
|
1,289,919 |
|
Construction in progress and land available for development |
|
33,709 |
|
|
|
37,772 |
|
Real estate held for sale |
|
4,800 |
|
|
|
3,115 |
|
Net real estate |
|
1,317,313 |
|
|
|
1,330,806 |
|
Equity investments in unconsolidated joint ventures |
|
416,411 |
|
|
|
423,089 |
|
Cash and cash equivalents |
|
5,650 |
|
|
|
5,414 |
|
Restricted cash and escrows |
|
470 |
|
|
|
461 |
|
Accounts receivable, net |
|
18,060 |
|
|
|
19,914 |
|
Acquired lease intangibles, net |
|
35,818 |
|
|
|
40,043 |
|
Operating lease right-of-use assets |
|
16,930 |
|
|
|
17,269 |
|
Other assets, net |
|
110,166 |
|
|
|
109,443 |
|
TOTAL ASSETS |
$ |
1,920,818 |
|
|
$ |
1,946,439 |
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY |
|
|
|
Notes payable, net |
$ |
848,689 |
|
|
$ |
854,596 |
|
Finance lease obligation |
|
763 |
|
|
|
763 |
|
Accounts payable and accrued expenses |
|
45,678 |
|
|
|
41,985 |
|
Distributions payable |
|
15,568 |
|
|
|
14,336 |
|
Acquired lease intangibles, net |
|
31,771 |
|
|
|
33,157 |
|
Operating lease liabilities |
|
16,796 |
|
|
|
17,016 |
|
Other liabilities |
|
6,215 |
|
|
|
5,933 |
|
TOTAL LIABILITIES |
|
965,480 |
|
|
|
967,786 |
|
|
|
|
|
Commitments and Contingencies |
|
|
|
|
|
|
|
RPT Realty ("RPT") Shareholders' Equity: |
|
|
|
Preferred shares of beneficial interest, $0.01 par, 2,000 shares
authorized: 7.25% Series D Cumulative Convertible Perpetual
Preferred Shares, (stated at liquidation preference $50 per share),
1,849 shares issued and outstanding as of June 30, 2023 and
December 31, 2022, respectively |
|
92,427 |
|
|
|
92,427 |
|
Common shares of beneficial interest, $0.01 par, 240,000 shares
authorized, 85,643 and 85,525 shares issued and outstanding as of
June 30, 2023 and December 31, 2022, respectively |
|
856 |
|
|
|
855 |
|
Additional paid-in capital |
|
1,258,674 |
|
|
|
1,255,087 |
|
Accumulated distributions in excess of net income |
|
(435,882 |
) |
|
|
(409,290 |
) |
Accumulated other comprehensive gain |
|
21,546 |
|
|
|
21,434 |
|
TOTAL SHAREHOLDERS' EQUITY ATTRIBUTABLE TO
RPT |
|
937,621 |
|
|
|
960,513 |
|
Noncontrolling interest |
|
17,717 |
|
|
|
18,140 |
|
TOTAL SHAREHOLDERS' EQUITY |
|
955,338 |
|
|
|
978,653 |
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY |
$ |
1,920,818 |
|
|
$ |
1,946,439 |
|
|
|
|
|
|
|
|
|
RPT REALTY |
CONDENSED CONSOLIDATED STATEMENTS OF
OPERATIONS |
(In thousands, except per share amounts) |
(unaudited) |
|
|
Three Months Ended |
|
Six Months Ended |
|
June 30, |
|
June 30, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
REVENUE |
|
|
|
|
|
|
|
Rental income |
$ |
48,186 |
|
|
$ |
53,547 |
|
|
$ |
98,311 |
|
|
$ |
107,545 |
|
Other property income |
|
982 |
|
|
|
865 |
|
|
|
1,801 |
|
|
|
2,215 |
|
Management and other fee income |
|
1,883 |
|
|
|
876 |
|
|
|
3,186 |
|
|
|
1,617 |
|
TOTAL REVENUE |
|
51,051 |
|
|
|
55,288 |
|
|
|
103,298 |
|
|
|
111,377 |
|
|
|
|
|
|
|
|
|
EXPENSES |
|
|
|
|
|
|
|
Real estate tax expense |
|
6,993 |
|
|
|
7,232 |
|
|
|
14,143 |
|
|
|
15,403 |
|
Recoverable operating expense |
|
7,504 |
|
|
|
7,080 |
|
|
|
15,062 |
|
|
|
14,288 |
|
Non-recoverable operating expense |
|
2,577 |
|
|
|
2,344 |
|
|
|
5,411 |
|
|
|
4,974 |
|
Depreciation and amortization |
|
17,069 |
|
|
|
19,171 |
|
|
|
34,286 |
|
|
|
39,382 |
|
Transaction costs |
|
10 |
|
|
|
4,362 |
|
|
|
10 |
|
|
|
4,476 |
|
General and administrative expense |
|
8,980 |
|
|
|
8,674 |
|
|
|
18,295 |
|
|
|
17,022 |
|
TOTAL EXPENSES |
|
43,133 |
|
|
|
48,863 |
|
|
|
87,207 |
|
|
|
95,545 |
|
|
|
|
|
|
|
|
|
Gain on sale of real estate |
|
603 |
|
|
|
11,543 |
|
|
|
900 |
|
|
|
15,090 |
|
|
|
|
|
|
|
|
|
OPERATING INCOME |
|
8,521 |
|
|
|
17,968 |
|
|
|
16,991 |
|
|
|
30,922 |
|
|
|
|
|
|
|
|
|
OTHER INCOME AND EXPENSES |
|
|
|
|
|
|
|
Other income, net |
|
451 |
|
|
|
181 |
|
|
|
657 |
|
|
|
365 |
|
(Loss) earnings from unconsolidated joint ventures |
|
(55 |
) |
|
|
(2,413 |
) |
|
|
1,440 |
|
|
|
(1,312 |
) |
Interest expense |
|
(8,836 |
) |
|
|
(8,770 |
) |
|
|
(17,539 |
) |
|
|
(17,082 |
) |
INCOME BEFORE TAX |
|
81 |
|
|
|
6,966 |
|
|
|
1,549 |
|
|
|
12,893 |
|
Income tax provision |
|
(49 |
) |
|
|
(36 |
) |
|
|
(230 |
) |
|
|
(71 |
) |
NET INCOME |
|
32 |
|
|
|
6,930 |
|
|
|
1,319 |
|
|
|
12,822 |
|
Net income attributable to noncontrolling partner interest |
|
(1 |
) |
|
|
(135 |
) |
|
|
(24 |
) |
|
|
(251 |
) |
NET INCOME ATTRIBUTABLE TO RPT |
|
31 |
|
|
|
6,795 |
|
|
|
1,295 |
|
|
|
12,571 |
|
Preferred share dividends |
|
(1,675 |
) |
|
|
(1,675 |
) |
|
|
(3,350 |
) |
|
|
(3,350 |
) |
NET (LOSS) INCOME AVAILABLE TO COMMON
SHAREHOLDERS |
$ |
(1,644 |
) |
|
$ |
5,120 |
|
|
$ |
(2,055 |
) |
|
$ |
9,221 |
|
|
|
|
|
|
|
|
|
(LOSS) EARNINGS PER COMMON SHARE |
|
|
|
|
|
|
|
Basic |
$ |
(0.02 |
) |
|
$ |
0.06 |
|
|
$ |
(0.03 |
) |
|
$ |
0.11 |
|
Diluted |
$ |
(0.02 |
) |
|
$ |
0.06 |
|
|
$ |
(0.03 |
) |
|
$ |
0.10 |
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING |
|
|
|
|
|
|
|
Basic |
|
85,642 |
|
|
|
84,163 |
|
|
|
85,608 |
|
|
|
84,069 |
|
Diluted |
|
85,642 |
|
|
|
85,257 |
|
|
|
85,608 |
|
|
|
85,203 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
RPT REALTY |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
FUNDS FROM OPERATIONS |
(In thousands, except per share data) |
(unaudited) |
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Net income |
$ |
32 |
|
|
$ |
6,930 |
|
|
$ |
1,319 |
|
|
$ |
12,822 |
|
Net income attributable to noncontrolling partner interest |
|
(1 |
) |
|
|
(135 |
) |
|
|
(24 |
) |
|
|
(251 |
) |
Preferred share dividends |
|
(1,675 |
) |
|
|
(1,675 |
) |
|
|
(3,350 |
) |
|
|
(3,350 |
) |
Net (loss) income available to common shareholders |
|
(1,644 |
) |
|
|
5,120 |
|
|
|
(2,055 |
) |
|
|
9,221 |
|
Adjustments: |
|
|
|
|
|
|
|
Rental property depreciation and amortization expense |
|
16,923 |
|
|
|
19,018 |
|
|
|
33,988 |
|
|
|
39,074 |
|
Pro-rata share of real estate depreciation from unconsolidated
joint ventures (1) |
|
7,158 |
|
|
|
7,406 |
|
|
|
12,193 |
|
|
|
10,820 |
|
Gain on sale of income producing real estate |
|
— |
|
|
|
(11,382 |
) |
|
|
(297 |
) |
|
|
(14,836 |
) |
FFO available to common shareholders |
|
22,437 |
|
|
|
20,162 |
|
|
|
43,829 |
|
|
|
44,279 |
|
Noncontrolling interest in Operating Partnership (2) |
|
1 |
|
|
|
135 |
|
|
|
24 |
|
|
|
251 |
|
Preferred share dividends (assuming conversion) (3) |
|
1,675 |
|
|
|
1,675 |
|
|
|
3,350 |
|
|
|
3,350 |
|
FFO available to common shareholders and dilutive
securities |
$ |
24,113 |
|
|
$ |
21,972 |
|
|
$ |
47,203 |
|
|
$ |
47,880 |
|
|
|
|
|
|
|
|
|
Gain on sale of land |
|
(603 |
) |
|
|
(161 |
) |
|
|
(603 |
) |
|
|
(254 |
) |
Transaction costs |
|
10 |
|
|
|
4,362 |
|
|
|
10 |
|
|
|
4,476 |
|
Severance expense (4) |
|
— |
|
|
|
— |
|
|
|
1,130 |
|
|
|
— |
|
Above and below market lease intangible write-offs |
|
— |
|
|
|
24 |
|
|
|
— |
|
|
|
(1,600 |
) |
Lease incentive write-offs |
|
57 |
|
|
|
— |
|
|
|
57 |
|
|
|
— |
|
Pro-rata share of above and below market lease intangible
write-offs from unconsolidated joint ventures (1) |
|
(80 |
) |
|
|
(894 |
) |
|
|
(21 |
) |
|
|
(984 |
) |
Insurance proceeds, net (5) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(136 |
) |
Operating FFO available to common shareholders and dilutive
securities |
$ |
23,497 |
|
|
$ |
25,303 |
|
|
$ |
47,776 |
|
|
$ |
49,382 |
|
|
|
|
|
|
|
|
|
Weighted average common shares |
|
85,642 |
|
|
|
84,163 |
|
|
|
85,608 |
|
|
|
84,069 |
|
Shares issuable upon conversion of Operating Partnership Units (“OP
Units”) (2) |
|
1,604 |
|
|
|
1,683 |
|
|
|
1,604 |
|
|
|
1,711 |
|
Dilutive effect of restricted stock |
|
1,418 |
|
|
|
1,094 |
|
|
|
1,432 |
|
|
|
1,134 |
|
Shares issuable upon conversion of preferred shares (3) |
|
7,017 |
|
|
|
7,017 |
|
|
|
7,017 |
|
|
|
7,017 |
|
Weighted average equivalent shares outstanding,
diluted |
|
95,681 |
|
|
|
93,957 |
|
|
|
95,661 |
|
|
|
93,931 |
|
|
|
|
|
|
|
|
|
FFO available to common shareholders and dilutive
securities per share, diluted |
$ |
0.25 |
|
|
$ |
0.23 |
|
|
$ |
0.49 |
|
|
$ |
0.51 |
|
|
|
|
|
|
|
|
|
Operating FFO available to common shareholders and dilutive
securities per share, diluted |
$ |
0.25 |
|
|
$ |
0.27 |
|
|
$ |
0.50 |
|
|
$ |
0.53 |
|
|
|
|
|
|
|
|
|
Dividend per common share |
$ |
0.14 |
|
|
$ |
0.13 |
|
|
$ |
0.28 |
|
|
$ |
0.26 |
|
Payout ratio - Operating FFO |
|
56.0 |
% |
|
|
48.1 |
% |
|
|
56.0 |
% |
|
|
49.1 |
% |
|
|
|
|
|
|
|
|
(1) |
Amounts noted are included in (Loss) earnings from unconsolidated
joint ventures. |
(2) |
The total noncontrolling interest reflects OP Units convertible on
a one-of-one basis into common shares. |
(3) |
7.25% Series D Cumulative Convertible Perpetual Preferred Shares of
Beneficial Interest, $0.01 par (“Series D Preferred Shares”) are
paid annual dividends of $6.7 million and are currently convertible
into approximately 7.0 million shares of common stock. They are
dilutive only when earnings or FFO exceed approximately $0.24 per
diluted share per quarter and $0.96 per diluted share per year. The
conversion ratio is subject to adjustment based upon a number of
factors, and such adjustment could affect the dilutive impact of
the Series D Preferred Shares on FFO and earning per share in
future periods. |
(4) |
For the six months ended June 30, 2023, severance expense is
comprised of one-time employee termination benefits resulting from
the reduction in force during February 2023. Amounts noted are
included in General and administrative expense. |
(5) |
Amounts noted are included in Other income, net. |
|
|
RPT REALTY |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
(amounts in thousands) |
(unaudited) |
|
Reconciliation of net (loss) income available to common
shareholders to Same Property Net Operating Income
(NOI) |
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2023 |
|
|
|
2022 |
|
|
|
2023 |
|
|
|
2022 |
|
Net (loss) income available to common shareholders |
$ |
(1,644 |
) |
|
$ |
5,120 |
|
|
$ |
(2,055 |
) |
|
$ |
9,221 |
|
Preferred share dividends |
|
1,675 |
|
|
|
1,675 |
|
|
|
3,350 |
|
|
|
3,350 |
|
Net income attributable to noncontrolling partner interest |
|
1 |
|
|
|
135 |
|
|
|
24 |
|
|
|
251 |
|
Income tax provision |
|
49 |
|
|
|
36 |
|
|
|
230 |
|
|
|
71 |
|
Interest expense |
|
8,836 |
|
|
|
8,770 |
|
|
|
17,539 |
|
|
|
17,082 |
|
Loss (earnings) from unconsolidated joint ventures |
|
55 |
|
|
|
2,413 |
|
|
|
(1,440 |
) |
|
|
1,312 |
|
Gain on sale of real estate |
|
(603 |
) |
|
|
(11,543 |
) |
|
|
(900 |
) |
|
|
(15,090 |
) |
Other income, net |
|
(451 |
) |
|
|
(181 |
) |
|
|
(657 |
) |
|
|
(365 |
) |
Management and other fee income |
|
(1,883 |
) |
|
|
(876 |
) |
|
|
(3,186 |
) |
|
|
(1,617 |
) |
Depreciation and amortization |
|
17,069 |
|
|
|
19,171 |
|
|
|
34,286 |
|
|
|
39,382 |
|
Transaction costs |
|
10 |
|
|
|
4,362 |
|
|
|
10 |
|
|
|
4,476 |
|
General and administrative expenses |
|
8,980 |
|
|
|
8,674 |
|
|
|
18,295 |
|
|
|
17,022 |
|
Pro-rata share of NOI from R2G Venture LLC (1) |
|
7,108 |
|
|
|
4,484 |
|
|
|
14,017 |
|
|
|
9,043 |
|
Pro-rata share of NOI from RGMZ Venture REIT LLC (2) |
|
302 |
|
|
|
258 |
|
|
|
609 |
|
|
|
481 |
|
Lease termination fees |
|
(14 |
) |
|
|
— |
|
|
|
(61 |
) |
|
|
(154 |
) |
Amortization of lease inducements |
|
221 |
|
|
|
215 |
|
|
|
437 |
|
|
|
428 |
|
Amortization of acquired above and below market lease intangibles,
net |
|
(436 |
) |
|
|
(596 |
) |
|
|
(864 |
) |
|
|
(2,859 |
) |
Straight-line ground rent expense |
|
76 |
|
|
|
76 |
|
|
|
153 |
|
|
|
153 |
|
Straight-line rental income |
|
20 |
|
|
|
(526 |
) |
|
|
(112 |
) |
|
|
(789 |
) |
NOI at Pro-Rata |
|
39,371 |
|
|
|
41,667 |
|
|
|
79,675 |
|
|
|
81,398 |
|
NOI from Other Investments |
|
(2,812 |
) |
|
|
(5,243 |
) |
|
|
(5,891 |
) |
|
|
(9,172 |
) |
Pro-rata share of NOI from RGMZ Venture REIT LLC (2) |
|
(302 |
) |
|
|
(258 |
) |
|
|
(609 |
) |
|
|
(481 |
) |
Same Property NOI |
$ |
36,257 |
|
|
$ |
36,166 |
|
|
$ |
73,175 |
|
|
$ |
71,745 |
|
|
|
|
|
|
|
|
|
(1) |
Represents 51.5% of the NOI from the properties owned by R2G
Venture LLC for all periods presented. |
(2) |
Represents 6.4% of the NOI from the properties owned by RGMZ
Venture REIT LLC for all periods presented. |
|
|
RPT REALTY |
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES |
(amounts in thousands) |
(unaudited) |
|
|
|
|
|
Three Months Ended June 30, |
|
|
2023 |
|
|
|
2022 |
|
Reconciliation of net income to annualized proforma
adjusted EBITDA |
|
|
|
Net income |
$ |
32 |
|
|
$ |
6,930 |
|
Interest expense |
|
8,836 |
|
|
|
8,770 |
|
Income tax provision |
|
49 |
|
|
|
36 |
|
Depreciation and amortization |
|
17,069 |
|
|
|
19,171 |
|
Gain on sale of income producing real estate |
|
— |
|
|
|
(11,382 |
) |
Pro-rata share of interest expense from unconsolidated
entities |
|
559 |
|
|
|
436 |
|
Pro-rata share of depreciation and amortization from unconsolidated
entities |
|
7,158 |
|
|
|
7,406 |
|
EBITDAre |
|
33,703 |
|
|
|
31,367 |
|
|
|
|
|
Above and below market lease intangible write-offs |
|
— |
|
|
|
24 |
|
Lease incentive write-offs |
|
57 |
|
|
|
— |
|
Transaction costs |
|
10 |
|
|
|
4,362 |
|
Gain on sale of land |
|
(603 |
) |
|
|
(161 |
) |
Pro-rata share of above and below market lease intangible
write-offs from unconsolidated entities |
|
(80 |
) |
|
|
(894 |
) |
Adjusted EBITDA |
|
33,087 |
|
|
|
34,698 |
|
Annualized adjusted EBITDA |
$ |
132,348 |
|
|
$ |
138,792 |
|
|
|
|
|
Reconciliation of Notes Payable, net to Net
Debt |
|
|
|
Notes payable, net |
$ |
848,689 |
|
|
$ |
960,877 |
|
Unamortized premium |
|
(58 |
) |
|
|
(114 |
) |
Deferred financing costs, net |
|
4,750 |
|
|
|
3,768 |
|
Consolidated notional debt |
|
853,381 |
|
|
|
964,531 |
|
Pro-rata share of notional debt from unconsolidated entities |
|
53,830 |
|
|
|
52,498 |
|
Finance lease obligation |
|
763 |
|
|
|
821 |
|
Cash, cash equivalents and restricted cash |
|
(6,120 |
) |
|
|
(24,620 |
) |
Pro-rata share of unconsolidated entities cash, cash equivalents
and restricted cash |
|
(3,250 |
) |
|
|
(3,424 |
) |
Net debt |
$ |
898,604 |
|
|
$ |
989,806 |
|
|
|
|
|
Reconciliation of interest expense to total fixed
charges |
|
|
|
Interest expense |
$ |
8,836 |
|
|
$ |
8,770 |
|
Pro-rata share of interest expense from unconsolidated
entities |
|
559 |
|
|
|
436 |
|
Preferred share dividends |
|
1,675 |
|
|
|
1,675 |
|
Scheduled mortgage principal payments |
|
206 |
|
|
|
335 |
|
Pro-rata share of mortgage principal payments from unconsolidated
entities |
|
7 |
|
|
|
— |
|
Total fixed charges |
$ |
11,283 |
|
|
$ |
11,216 |
|
|
|
|
|
Net debt to annualized adjusted EBITDA |
6.8 x |
|
7.1 x |
Interest coverage ratio (adjusted EBITDA / interest expense) |
3.5 x |
|
3.8 x |
Fixed charge coverage ratio (adjusted EBITDA / fixed charges) |
2.9 x |
|
3.1 x |
|
|
|
|
RPT RealtyNon-GAAP
Financial Definitions
Certain of our key performance indicators are
considered non-GAAP financial measures. Management uses these
measures along with our GAAP financial statements in order to
evaluate our operations results. We believe these measures provide
additional and useful means to assess our performance. These
measures do not represent alternatives to GAAP measures as
indicators of performance and a comparison of the Company's
presentations to similarly titled measures of other REITs may not
necessarily be meaningful due to possible differences in definition
and application by such REITs.
Funds From Operations (FFO)As
defined by the National Association of Real Estate Investment
Trusts (NAREIT), Funds From Operations (FFO) represents net income
computed in accordance with generally accepted accounting
principles, excluding gains (or losses) from sales of operating
real estate assets and impairment provisions on operating real
estate assets or on investments in non-consolidated investees that
are driven by measurable decreases in the fair value of operating
real estate assets held by the investee, plus depreciation and
amortization of depreciable real estate, (excluding amortization of
financing costs). Adjustments for unconsolidated partnerships and
joint ventures are calculated to reflect funds from operations on
the same basis. We have adopted the NAREIT definition in our
computation of FFO.
Operating FFOIn addition to
FFO, we include Operating FFO as an additional measure of our
financial and operating performance. Operating FFO excludes
transactions costs and periodic items such as gains (or losses)
from sales of non-operating real estate assets and impairment
provisions on non-operating real estate assets, bargain purchase
gains, severance expense, accelerated amortization of debt
premiums, gains or losses on extinguishment of debt, insured
proceeds, net, accelerated write-offs of above and below market
lease intangibles, accelerated write-offs of lease incentives and
payment of loan amendment fees that are not adjusted under the
current NAREIT definition of FFO. We provide a reconciliation of
FFO to Operating FFO. In future periods, Operating FFO may also
include other adjustments, which will be detailed in the
reconciliation for such measure, that we believe will enhance
comparability of Operating FFO from period to period. FFO and
Operating FFO should not be considered alternatives to GAAP net
income available to common shareholders or as alternatives to cash
flow as measures of liquidity.
While we consider FFO available to common
shareholders and Operating FFO available to common shareholders
useful measures for reviewing our comparative operating and
financial performance between periods or to compare our performance
to different REITs, our computations of FFO and Operating FFO may
differ from the computations utilized by other real estate
companies, and therefore, may not be comparable. We recognize the
limitations of FFO and Operating FFO when compared to GAAP net
income available to common shareholders. FFO and Operating FFO
available to common shareholders do not represent amounts available
for needed capital replacement or expansion, debt service
obligations, or other commitments and uncertainties. In addition,
FFO and Operating FFO do not represent cash generated from
operating activities in accordance with GAAP and are not
necessarily indicative of cash available to fund cash needs,
including the payment of dividends.
Net Operating Income (NOI) / Same
Property NOI / NOI from Other InvestmentsNOI consists of
(i) rental income and other property income, before straight-line
rental income, amortization of lease inducements, amortization of
acquired above and below market lease intangibles and lease
termination fees less (ii) real estate taxes and all recoverable
and non-recoverable operating expenses other than straight-line
ground rent expense, in each case, including our share of these
items from our R2G Venture LLC and RGMZ Venture REIT LLC
unconsolidated joint ventures.
NOI, Same Property NOI and NOI from Other
Investments are supplemental non-GAAP financial measures of real
estate companies' operating performance. Same Property NOI is
considered by management to be a relevant performance measure of
our operations because it includes only the NOI of comparable
multi-tenant operating properties for the reporting period. Same
Property NOI for the three and six months ended June 30, 2023
and 2022 represents NOI from the Company's same property portfolio
consisting of 39 consolidated operating properties and our 51.5%
pro-rata share of 11 properties owned by our R2G Venture LLC
unconsolidated joint venture. Given the relative immateriality of
our pro-rata share of RGMZ Venture REIT LLC in all periods
presented, we have excluded it from Same Property NOI. All
properties included in Same Property NOI were either acquired or
placed in service and stabilized prior to January 1, 2022. We
present Same Property NOI primarily to show the percentage change
in our NOI from period to period across a consistent pool of
properties. Same Property NOI excludes properties under
redevelopment or where activities have started in preparation for
redevelopment. A property is designated as a redevelopment when
planned improvements significantly impact the property. NOI from
Other Investments for the three and six months ended June 30,
2023 and 2022 represents pro-rata NOI primarily from (i) properties
disposed of and acquired during 2022, (ii) Hunter's Square,
Marketplace of Delray and The Crossroads (R2G) where the Company
has begun activities in anticipation of future redevelopment, (iii)
properties held for sale as of June 30, 2023, (iv) certain
property related employee compensation, benefits, and travel
expense and (v) noncomparable operating income and expense
adjustments.
NOI, Same Property NOI and NOI from Other
Investments should not be considered as alternatives to net income
in accordance with GAAP or as measures of liquidity. Our method of
calculating these measures may differ from methods used by other
REITs and, accordingly, may not be comparable to such other
REITs.
RPT RealtyNon-GAAP
Financial Definitions (continued)
Net DebtNet Debt represents (i)
our total debt principal, which excludes unamortized premium and
deferred financing costs, net, plus (ii) our finance lease
obligation, plus (iii) our pro-rata share of total debt principal,
which excludes unamortized discount and deferred financing costs,
net, of each of our unconsolidated entities, less (iv) our cash,
cash equivalents and restricted cash, less (v) our pro-rata share
of cash, cash equivalents and restricted cash of each of our
unconsolidated entities. We present net debt to show the ratio of
our net debt to our proforma Adjusted EBITDA.
EBITDAre/Adjusted
EBITDA/Proforma Adjusted EBITDANAREIT defines EBITDAre as
net income computed in accordance with GAAP, plus interest expense,
income tax expense (benefit), depreciation and amortization and
impairment of depreciable real estate and in substance real estate
equity investments; plus or minus gains or losses from sales of
operating real estate assets and interests in real estate equity
investments; and adjustments to reflect our share of unconsolidated
real estate joint ventures and partnerships for these items. The
Company calculates EBITDAre in a manner consistent with the NAREIT
definition. The Company also presents Adjusted EBITDA which is
EBITDAre net of other items that we believe enhance comparability
of Adjusted EBITDA across periods and are listed as adjustments in
the applicable reconciliation. EBITDAre and Adjusted EBITDA should
not be considered an alternative measure of operating results or
cash flow from operations as determined in accordance with
GAAP.
Pro-RataWe present certain
financial information on a “pro-rata” basis or including “pro-rata”
adjustments. Unless otherwise specified, pro-rata financial
information includes our proportionate economic ownership of each
of our unconsolidated joint ventures derived on an entity-by-entity
basis by applying the ownership percentage interest used to arrive
at our share of the net operations for the period consistent with
the application of the equity method of accounting to each of our
unconsolidated joint ventures. See page 33 of our quarterly
financial and operating supplement for a discussion of important
considerations and limitations that you should be aware of when
reviewing financial information that we present on a pro-rata basis
or include pro-rata adjustments.
OccupancyOccupancy is defined,
for a property or group of properties, as the ratio, expressed as a
percentage, of (a) the number of square feet of such property
economically occupied by tenants under leases with an initial term
of greater than one year, to (b) the aggregate number of square
feet for such property.
Leased RateLeased Rate is
defined, for a property or group of properties, as the ratio,
expressed as a percentage, of (a) the number of square feet of such
property under leases with an initial term of greater than one
year, including signed leases not yet commenced, to (b) the
aggregate number of square feet for such property.
Metropolitan Statistical Area
(MSA)Metropolitan Statistical Area (MSA) information is
sourced from the United States Census Bureau and rank is determined
based on the most recently available population estimates.
Rithm Property (NYSE:RPT)
Historical Stock Chart
From Nov 2024 to Dec 2024
Rithm Property (NYSE:RPT)
Historical Stock Chart
From Dec 2023 to Dec 2024