Skip to main content

Seritage Growth Properties Reports Second Quarter 2021 Operating Results

Seritage Growth Properties (NYSE: SRG) (the “Company”), a national owner of 172 retail and mixed-use properties totaling approximately 24.9 million square feet of gross leasable area (“GLA”), today reported financial and operating results for the three and six months ended June 30, 2021.

“During the second quarter of 2021, we were keenly focused on activating our office/life sciences and residential portfolios by advancing entitlements and joint venture partnership discussions for these sites. We are currently negotiating over 300,000 square feet of new leases, over one-third of which are for uses other than retail such as office. In our grocery-anchored, multi-tenant retail and single tenant/outparcel portfolios, we are working to stabilize the assets that were paused during the pandemic and are looking to opportunistically monetize those assets we believe do not fit into the future vision for the portfolio while reinvesting the proceeds in an accretive manner,” said Andrea Olshan, Chief Executive Officer and President. “For the remainder of 2021, we have several milestones ahead of us including opening our first multifamily project and our first phase of a large-scale mixed-use project both in the fourth quarter, as well as continuing to advance our office/life sciences and residential portfolios.”

Financial Highlights:

For the three months ended June 30, 2021:

  • Net loss attributable to common shareholders of $74.1 million, or $1.73 per share
  • Total Net Operating Income (“Total NOI”) of $7.6 million
  • Funds from Operations (“FFO”) of ($33.9) million, or ($0.61) per share
  • As of June 30, 2021, the Company had cash on hand of $147.2 million, including $7.2 million of restricted cash

For the six months ended June 30, 2021:

  • Net loss attributable to common shareholders of $83.0 million, or $2.02 per share
  • Total NOI of $17.0 million
  • FFO of ($52.7) million, or ($0.94) per share

Business Highlights

  • Generated $127.6 million of gross proceeds through disposition activity year to date, including $77.2 million during the three months ended June 30, 2021 and $3.5 million subsequent to the end of the second quarter;
  • Have asset sales under contract for anticipated gross proceeds of $90.6 million, subject to buyer diligence and closing conditions;
  • Invested $44.9 million in the Company’s consolidated development and operating properties and an additional $21.3 million into the Company’s unconsolidated joint ventures during the first six months of 2021, including $18.1 million and $11.4 million, respectively during the three months ended June 30, 2021. The Company currently has 30 projects active with remaining spend of approximately $250.0 million to be invested over the next 24 months which is expected to bring on $40.0 to $45.0 million in net operating income;
  • Signed six leases covering 26,733 square feet in the second quarter at an average projected annual rent of $28.89 PSF;
  • Subsequent to quarter end, the Company signed a new office lease totaling 53,000 square feet at a base rent of $11.67 PSF. Additionally, the Company generated a leasing pipeline of over 300,000 square feet with approximately one-third for non-retail tenants and the remainder primarily comprised of grocery-anchors, big box value retailers, and a variety of outparcel leases with national tenants; and
  • Subsequent to quarter end, the Company closed on joint venture partnerships for the residential redevelopment of two properties located in West Covina, CA and Riverside, CA. The Company contributed only the residential portion of the projects to the joint venture at a value of $15.9 million (in aggregate), representing $21,300 per unit, and retained an 80% interest in each entity.

Financial Summary

The table below provides a summary of the Company’s financial results for the three months ended June 30, 2021:

 

(in thousands except per share amounts)

 

Three Months Ended

 

 

June 30, 2021

 

March 31, 2021

 

June 30, 2020

Net loss attributable to Seritage common shareholders

 

$

(74,065

)

 

$

(8,945

)

 

$

(1,153

)

Net loss per diluted share attributable to Seritage common shareholders

 

 

(1.73

)

 

 

(0.23

)

 

 

(0.03

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total NOI

 

 

7,553

 

 

 

9,433

 

 

 

7,285

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO

 

 

(33,911

)

 

 

(18,745

)

 

 

(27,387

)

FFO per diluted share

 

 

(0.61

)

 

 

(0.34

)

 

 

(0.49

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Company FFO

 

 

(29,305

)

 

 

(21,992

)

 

 

(27,150

)

Company FFO per diluted share

 

 

(0.52

)

 

 

(0.39

)

 

 

(0.49

)

 

For the quarter ended June 30, 2021:

  • Net loss attributable to common shareholders for the second quarter of 2021 includes net gains of $18.1 million, or $0.42 per share, as compared to net gains of $24.2 million, or $0.61 per share, in the first quarter of 2021. Net loss for the first quarter of 2021 also included $5.8 million, or $0.15 per share, of other income related to insurance proceeds from one property, and $3.4 million, or $0.08 per share, of lease termination income with no corresponding amounts in the second quarter.
  • Net loss attributable to common shareholders for the second quarter of 2021 also includes impairments of $64.5 million, or $1.51 per share, of which approximately $30.6 million resulted from the Company’s decision to monetize additional assets through sales or development joint ventures. The impairment arose due to changes in the Company’s anticipated holding periods and/or projected cash flows with respect to certain assets following its previously announced organizational restructuring and portfolio review. Changes to these assumptions affected the Company’s view of recoverability of the carrying value of those assets over their respective holding periods.
  • Total NOI for the second quarter of 2021 reflects the impact of property sales and the termination of the remaining Sears leases in the first quarter. Total NOI is comprised of:
 

Three Months Ended June 30,

2021

 

2020

Hold Wholly-Owned Portfolio

$

9,901

$

6,399

Disposition Portfolio

 

(3,791)

 

(1,599)

Sold Portfolio

 

2

 

1,422

Unconsolidated JVs

 

1,441

 

1,063

Total NOI

 $

7,553

$

7,285

 
  • Company FFO for the second quarter of 2021 includes net $2.3 million, or $0.05 per share, of charges for mortgage recording costs while Company FFO for the first quarter of 2021 included $5.8 million, or $0.15 per share, of other income related to insurance proceeds from one property.
  • The Company collected 96% of its billed rent and other recoverable expenses for the second quarter and deferred an additional 2%. The reduction in collections from the first quarter is due to a fitness tenant at one location.

As of June 30, 2021, the Company had cash on hand of $147.2 million, including $7.2 million of restricted cash. The Company expects to use these sources of liquidity, together with a combination of future sales and/or potential debt and capital markets transactions, to fund its operations and select development activity. The availability of funding from sales of assets, partnerships and credit or capital markets transactions is subject to various conditions, including the consent of the Company’s lender under its $1.6 billion term loan facility (the “Term Loan Facility”), and there can be no assurance that such transactions will be consummated.

Transactions

During the three months ended June 30, 2021, the Company monetized six properties, generating $77.2 million of gross proceeds. Of the second quarter transactions:

  • $26.8 million of gross proceeds were from vacant assets sold at $51 PSF. The sale of these assets eliminates $(0.8) million of carrying costs.
  • $1.8 million of gross proceeds were from a stabilized asset sale at a 5.5% capitalization rate, and $48.6 million of gross proceeds were from non-stabilized, income producing assets at a blended in-place yield of 2.4%.

Subsequent to June 30, 2021, the Company sold one property for aggregate gross proceeds of $3.5 million.

As of August 6, 2021, the Company had assets under contract for sale representing anticipated gross proceeds of $90.6 million, subject to buyer diligence and closing conditions. The Company intends to realize over $300.0 million in gross proceeds this year through its capital recycling program. Since it began its capital recycling program in July 2017, the Company has raised over $1.2 billion of gross cash proceeds from the sale of wholly-owned properties or joint venture of interests in 105 properties, plus outparcels at various properties.

Development Activity

During the three months ended June 30, 2021, the Company continued work on redevelopment projects and ongoing capital improvements, including those it had restarted during 2020. During the six months ended June 30, 2021, the Company invested $44.9 million in its consolidated development and operating properties and an additional $21.3 million into its unconsolidated joint ventures, including $18.1 million and $11.4 million, respectively during the three months ended June 30, 2021. The Company has 30 projects active with remaining spend of approximately $250.0 million to be invested over the next 24 months which is expected to bring on $40.0 to $45.0 million in net operating income.

The Company is anticipating that its first large-scale redevelopment will open in the fourth quarter of 2021 in San Diego, CA, followed by its Aventura (Miami), FL location in the fourth quarter of 2022. As the grand opening of San Diego, CA nears, the Company is looking to activate the second phase of this project which is programmed for a large-scale office/life sciences and residential development.

The Company has completed the landlord work at its Santa Monica, CA asset, its first project qualified for green building certifications. The Company’s first residential project is also on track to open in the fourth quarter in Lynwood, WA. The Company is underway on its infrastructure work at its Park Heritage project in Dallas, TX. Entitlements have been obtained for this dynamic mixed-use project including residential, office and retail, and the Company is in active negotiations with various retail and office tenants. The Company is advancing the joint venture for its property in Alexandria, VA, which will be a 4.0 million square-foot mixed-use development to include a new hospital campus at the site of the former Landmark Mall with closing anticipated to occur before year end.

In its grocery-anchored, multi-tenant retail and single-tenant/out parcel portfolios, the Company is focused on accretive development projects and opportunistically monetizing assets.

The Company opened stores representing 44,000 square feet and $1.3 million of annual base rent during the second quarter and stores representing 217,000 square feet and $4.1 million of annual base rent for the first six months of 2021.

Leasing Results

During the three months ended June 30, 2021, the Company signed new leases totaling 26,733 square feet at an average base rent of $28.89 PSF. Subsequent to quarter end, the Company signed a new office lease totaling 53,000 square feet at a base rent of $11.67 PSF. Additionally, the Company generated a leasing pipeline of over 300,000 square feet with approximately one-third for non-retail tenants and the remainder primarily comprised of grocery-anchors, big box value retailers, and a variety of outparcel leases with national tenants.

The table below provides a summary of all signed leases as of June 30, 2021, including unconsolidated entities at the Company’s proportional share:

 

(in thousands except number of leases and PSF data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of

 

Leased

 

% of Total

 

Annual Base

 

% of

 

 

 

 

Tenant

 

Leases

 

GLA

 

Leased GLA

 

Rent ("ABR")

 

Total ABR

 

ABR PSF

In-place diversified leases

 

 

244

 

 

 

5,665

 

 

 

80.8

%

 

$

92,334

 

 

 

74.1

%

 

$

16.30

 

SNO diversified leases (1)

 

 

83

 

 

 

1,349

 

 

 

19.2

%

 

 

32,339

 

 

 

25.9

%

 

 

23.97

 

Total diversified leases

 

 

327

 

 

 

7,014

 

 

 

100.0

%

 

$

124,673

 

 

 

100.0

%

 

$

17.77

 

_____________________________

(1)

 

SNO = signed not yet opened leases.

The table below provides a reconciliation of SNO leases from March 31, 2021 to June 30, 2021, including unconsolidated entities at the Company’s proportional share:

 

 

 

Number of

 

 

 

 

 

 

 

 

 

Annual

 

 

SNO Leases

 

GLA

 

ABR

 

Rent PSF

As of March 31, 2021

 

 

91

 

 

 

1,562

 

 

$

36,277

 

 

$

23.22

 

Opened

 

 

(7

)

 

 

(44

)

 

 

(1,251

)

 

 

28.43

 

Sold / Contributed to JVs / terminated

 

 

(7

)

 

 

(196

)

 

 

(3,467

)

 

 

17.69

 

Signed

 

 

6

 

 

 

27

 

 

 

780

 

 

 

28.89

 

As of June 30, 2021

 

 

83

 

 

 

1,349

 

 

$

32,339

 

 

$

23.97

 

 

During the three months ended June 30, 2021, the majority of the $3.5 million of SNO leases that were sold, contributed to unconsolidated entities or terminated were comprised of leases opportunistically terminated, or expected to be terminated, at the Company’s option to either mitigate tenant exposure risk or retain the space to execute on our revised development plan.

Dividends

On April 27, 2021, the Company’s Board of Trustees declared a preferred stock dividend of $0.4375 per each Series A Preferred Share. The preferred dividend was paid on July 15, 2021 to holders of record on June 30, 2021.

On July 27, 2021, the Company’s Board of Trustees declared a preferred stock dividend of $0.4375 per each Series A Preferred Share. The preferred dividend will be payable on October 15, 2021 to holders of record on September 30, 2021.

The Company’s Board of Trustees does not expect to declare dividends on its common shares in 2021 unless required to do so to maintain REIT status.

Supplemental Report

A Supplemental Report will be available in the Investors section of the Company’s website, www.seritage.com.

COVID-19 Pandemic

Beginning in late 2019, a novel strain of Coronavirus (“COVID-19”) began to spread throughout the world, including the United States, ultimately being declared a pandemic by the World Health Organization. The pandemic has caused and continues cause significant impacts on the real estate industry in the United States, including the Company’s properties. While the Company intends to enforce its contractual rights under its leases, there can be no assurance that tenants will meet their future obligations or that additional rental modification agreements will not be necessary. As a result of the development, fluidity and uncertainty surrounding this situation, the Company expects that these conditions will change, potentially significantly, in future periods and results for the three months ended June 30, 2021 may not be indicative of the impact of the COVID-19 pandemic on the Company’s business for future periods. As such, the Company cannot reasonably estimate the impact of COVID-19 on its financial condition, results of operations or cash flows over the foreseeable future.

Non-GAAP Financial Measures

The Company makes reference to NOI, Total NOI, FFO and Company FFO which are financial measures that include adjustments to accounting principles generally accepted in the United States (“GAAP”).

None of NOI, Total NOI, FFO or Company FFO, are measures that (i) represent cash flow from operations as defined by GAAP; (ii) are indicative of cash available to fund all cash flow needs, including the ability to make distributions; (iii) are alternatives to cash flow as a measure of liquidity; or (iv) should be considered alternatives to net income (which is determined in accordance with GAAP) for purposes of evaluating the Company’s operating performance. Reconciliations of these measures to the respective GAAP measures the Company deems most comparable have been provided in the tables accompanying this press release.

Net Operating Income ("NOI”) and Total NOI

NOI is defined as income from property operations less property operating expenses. Other REITs may use different methodologies for calculating NOI, and accordingly the Company’s depiction of NOI may not be comparable to other REITs. The Company believes NOI provides useful information regarding Seritage, its financial condition, and results of operations because it reflects only those income and expense items that are incurred at the property level.

The Company also uses Total NOI, which includes its proportional share of unconsolidated properties. This form of presentation offers insights into the financial performance and condition of the Company as a whole given the Company’s ownership of unconsolidated properties that are accounted for under GAAP using the equity method.

The Company also considers NOI and Total NOI to be a helpful supplemental measure of its operating performance because it excludes from NOI variable items such as termination fee income, as well as non-cash items such as straight-line rent and amortization of lease intangibles.

Funds from Operations ("FFO") and Company FFO

FFO is calculated in accordance with NAREIT which defines FFO as net income computed in accordance with GAAP, excluding gains (or losses) from property sales, real estate related depreciation and amortization, and impairment charges on depreciable real estate assets. The Company considers FFO a helpful supplemental measure of the operating performance for equity REITs and a complement to GAAP measures because it is a recognized measure of performance by the real estate industry.

The Company makes certain adjustments to FFO, which it refers to as Company FFO, to account for certain non-cash and noncomparable items, such as termination fee income, severance and restructuring costs, unrealized loss on interest rate cap, litigation charges, acquisition-related expenses, amortization of deferred financing costs and certain up-front-hiring costs, that it does not believe are representative of ongoing operating results.

Forward-Looking Statements

This document contains forward-looking statements within the meaning of the federal securities laws. Forward-looking statements relate to expectations, beliefs, projections, future plans and strategies, anticipated events or trends and similar expressions concerning matters that are not historical facts. In some cases, you can identify forward-looking statements by the use of forward-looking terminology such as “may,” “should,” “expects,” “intends,” “plans,” “anticipates,” “believes,” “estimates,” “predicts,” or “potential” or the negative of these words and phrases or similar words or phrases that are predictions of or indicate future events or trends and that do not relate solely to historical matters. Forward-looking statements involve known and unknown risks, uncertainties, assumptions and contingencies, many of which are beyond the company’s control, which may cause actual results to differ significantly from those expressed in any forward-looking statement. Factors that could cause or contribute to such differences include, but are not limited to: declines in retail, real estate and general economic conditions; the impact of the COVID-19 pandemic on the business of the Company’s tenants and business, income, cash flow, results of operations, financial condition, liquidity, prospects, ability to service the Company’s debt obligations and ability to pay dividends and other distributions to shareholders, the Company’s historical exposure to Sears Holdings and the effects of its previously announced bankruptcy filing; the litigation filed against us and other defendants in the Sears Holdings adversarial proceeding pending in bankruptcy court; risks relating to redevelopment activities; contingencies to the commencement of rent under leases; the terms of the Company’s indebtedness; restrictions with which the Company is required to comply in order to maintain REIT status and other legal requirements to which the Company is subject; failure to achieve expected occupancy and/or rent levels within the projected time frame or at all; the impact of ongoing negative operating cash flow on the Company’s ability to fund operations and ongoing development; the Company’s ability to access or obtain sufficient sources of financing to fund the Company’s liquidity needs; the Company’s relatively limited history as an operating company; and environmental, health, safety and land use laws and regulations. For additional discussion of these and other applicable risks, assumptions and uncertainties, see the “Risk Factors” and forward-looking statement disclosure contained in the Company’s filings with the Securities and Exchange Commission, including the Company’s annual report on Form 10-K for the year ended December 31, 2020. While the Company believes that its forecasts and assumptions are reasonable, the Company cautions that actual results may differ materially. The Company intends the forward-looking statements to speak only as of the time made and do not undertake to update or revise them as more information becomes available, except as required by law.

About Seritage Growth Properties

Seritage Growth Properties is a publicly-traded, self-administered and self-managed REIT with 147 wholly-owned properties and 25 unconsolidated properties totaling approximately 24.9 million square feet of space across 39 states and Puerto Rico. The Company was formed to unlock the underlying real estate value of a high-quality retail portfolio it acquired from Sears Holdings in July 2015. The Company’s mission is to create long-term value for shareholders by realizing the value of the Company’s portfolio through re-leasing, redevelopment, formation of strategic partnerships or other bespoke solutions.

 

SERITAGE GROWTH PROPERTIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except share and per share amounts)

(Unaudited)

 

 

 

June 30, 2021

 

December 31, 2020

ASSETS

 

 

 

 

 

 

 

 

Investment in real estate

 

 

 

 

 

 

 

 

Land

 

$

525,441

 

 

$

592,770

 

Buildings and improvements

 

 

1,019,293

 

 

 

1,107,532

 

Accumulated depreciation

 

 

(152,340

)

 

 

(142,206

)

 

 

 

1,392,394

 

 

 

1,558,096

 

Construction in progress

 

 

353,178

 

 

 

352,776

 

Net investment in real estate

 

 

1,745,572

 

 

 

1,910,872

 

Real estate held for sale

 

 

30,923

 

 

 

1,864

 

Investment in unconsolidated entities

 

 

468,269

 

 

 

457,033

 

Cash and cash equivalents

 

 

140,058

 

 

 

143,728

 

Restricted cash

 

 

7,150

 

 

 

6,526

 

Tenant and other receivables, net

 

 

31,192

 

 

 

46,570

 

Lease intangible assets, net

 

 

16,840

 

 

 

18,595

 

Prepaid expenses, deferred expenses and other assets, net

 

 

62,529

 

 

 

63,755

 

Total assets

 

$

2,502,533

 

 

$

2,648,943

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND SHAREHOLDERS' EQUITY

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Term Loan Facility, net

 

$

1,599,121

 

 

$

1,598,909

 

Sales-leaseback financing obligations

 

 

20,608

 

 

 

20,425

 

Accounts payable, accrued expenses and other liabilities

 

 

107,915

 

 

 

146,882

 

Total liabilities

 

 

1,727,644

 

 

 

1,766,216

 

 

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 9)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 

Class A common shares $0.01 par value; 100,000,000 shares authorized; 42,795,267 and 38,896,428 shares issued and outstanding as of June 30, 2021 and December 31, 2020, respectively

 

 

428

 

 

 

389

 

Series A preferred shares $0.01 par value; 10,000,000 shares authorized; 2,800,000 shares issued and outstanding as of June 30, 2021 and December 31, 2020; liquidation preference of $70,000

 

 

28

 

 

 

28

 

Additional paid-in capital

 

 

1,230,009

 

 

 

1,177,260

 

Accumulated deficit

 

 

(611,647

)

 

 

(528,637

)

Total shareholders' equity

 

 

618,818

 

 

 

649,040

 

Non-controlling interests

 

 

156,071

 

 

 

233,687

 

Total equity

 

 

774,889

 

 

 

882,727

 

Total liabilities and shareholders' equity

 

$

2,502,533

 

 

$

2,648,943

 

 

SERITAGE GROWTH PROPERTIES

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share amounts)

(Unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2021

 

2020

 

2021

 

2020

REVENUE

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Rental income

 

$

27,595

 

 

$

21,648

 

 

$

58,741

 

 

$

54,758

 

Management and other fee income

 

 

279

 

 

 

171

 

 

 

414

 

 

 

378

 

Total revenue

 

 

27,874

 

 

 

21,819

 

 

 

59,155

 

 

 

55,136

 

EXPENSES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property operating

 

 

11,286

 

 

 

8,697

 

 

 

21,929

 

 

 

18,998

 

Real estate taxes

 

 

9,061

 

 

 

9,384

 

 

 

19,216

 

 

 

18,609

 

Depreciation and amortization

 

 

13,328

 

 

 

23,702

 

 

 

26,470

 

 

 

57,799

 

General and administrative

 

 

11,990

 

 

 

8,644

 

 

 

23,222

 

 

 

18,064

 

Total expenses

 

 

45,665

 

 

 

50,427

 

 

 

90,837

 

 

 

113,470

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of real estate, net

 

 

18,097

 

 

 

53,877

 

 

 

42,305

 

 

 

74,665

 

Impairment of real estate assets

 

 

(64,539

)

 

 

(1,813

)

 

 

(66,239

)

 

 

(1,813

)

Equity in loss of unconsolidated entities

 

 

(2,327

)

 

 

(1,322

)

 

 

(3,489

)

 

 

(2,216

)

Interest and other income

 

 

530

 

 

 

141

 

 

 

8,154

 

 

 

474

 

Interest expense

 

 

(28,976

)

 

 

(22,145

)

 

 

(55,126

)

 

 

(43,658

)

Income / (loss) before taxes

 

 

(95,006

)

 

 

130

 

 

 

(106,077

)

 

 

(30,882

)

Benefit (provision) for taxes

 

 

(298

)

 

 

(26

)

 

 

(160

)

 

 

11

 

Net income / (loss)

 

 

(95,304

)

 

 

104

 

 

 

(106,237

)

 

 

(30,871

)

Net income / (loss) attributable to non-controlling interests

 

 

22,464

 

 

 

(32

)

 

 

25,677

 

 

 

10,279

 

Net income / (loss) attributable to Seritage

 

$

(72,840

)

 

$

72

 

 

$

(80,560

)

 

$

(20,592

)

Preferred dividends

 

 

(1,225

)

 

 

(1,225

)

 

 

(2,450

)

 

 

(2,450

)

Net loss attributable to Seritage common shareholders

 

$

(74,065

)

 

$

(1,153

)

 

$

(83,010

)

 

$

(23,042

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss per share attributable to Seritage Class A common shareholders - Basic

 

$

(1.73

)

 

$

(0.03

)

 

$

(2.02

)

 

$

(0.61

)

Net loss per share attributable to Seritage Class A common shareholders - Diluted

 

$

(1.73

)

 

$

(0.03

)

 

$

(2.02

)

 

$

(0.61

)

Weighted average Class A common shares outstanding - Basic

 

 

42,772

 

 

 

38,634

 

 

 

41,134

 

 

 

37,933

 

Weighted average Class A common shares outstanding - Diluted

 

 

42,772

 

 

 

38,634

 

 

 

41,134

 

 

 

37,933

 

 

Reconciliation of Net Loss to NOI and Total NOI (in thousands)

 

 

Three Months Ended

 

Six Months Ended June 30,

NOI and Total NOI

 

June 30, 2021

 

March 31, 2021

 

June 30, 2020

 

2021

 

2020

Net income / (loss)

 

$

(95,304

)

 

$

(10,933

)

 

$

104

 

 

$

(106,237

)

 

$

(30,871

)

Termination fee income

 

 

 

 

 

(2,611

)

 

 

 

 

 

(2,611

)

 

 

(990

)

Management and other fee income

 

 

(279

)

 

 

(135

)

 

 

(171

)

 

 

(414

)

 

 

(378

)

Depreciation and amortization

 

 

13,328

 

 

 

13,142

 

 

 

23,702

 

 

 

26,470

 

 

 

57,799

 

General and administrative expenses

 

 

11,990

 

 

 

11,232

 

 

 

8,644

 

 

 

23,222

 

 

 

18,064

 

Equity in loss of unconsolidated entities

 

 

2,327

 

 

 

1,162

 

 

 

1,322

 

 

 

3,489

 

 

 

2,216

 

Gain on sale of real estate

 

 

(18,097

)

 

 

(24,208

)

 

 

(53,877

)

 

 

(42,305

)

 

 

(74,665

)

Impairment of real estate assets

 

 

64,539

 

 

 

1,700

 

 

 

1,813

 

 

 

66,239

 

 

 

1,813

 

Interest and other income

 

 

(530

)

 

 

(7,624

)

 

 

(141

)

 

 

(8,154

)

 

 

(474

)

Interest expense

 

 

28,976

 

 

 

26,150

 

 

 

22,145

 

 

 

55,126

 

 

 

43,658

 

Provision (benefit) for income taxes

 

 

298

 

 

 

(138

)

 

 

26

 

 

 

160

 

 

 

(11

)

Straight-line rent

 

 

(1,238

)

 

 

210

 

 

 

2,694

 

 

 

(1,028

)

 

 

5,395

 

Above/below market rental income/expense

 

 

102

 

 

 

(39

)

 

 

(39

)

 

 

63

 

 

 

(136

)

NOI

 

$

6,112

 

 

$

7,908

 

 

$

6,222

 

 

$

14,020

 

 

$

21,420

 

Unconsolidated entities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NOI of unconsolidated entities

 

 

1,646

 

 

 

2,437

 

 

 

1,514

 

 

 

4,083

 

 

 

2,816

 

Straight-line rent

 

 

(168

)

 

 

(137

)

 

 

(100

)

 

 

(304

)

 

 

(271

)

Above/below market rental income/expense

 

 

(29

)

 

 

(33

)

 

 

(58

)

 

 

(62

)

 

 

(540

)

Termination fee income

 

 

(9

)

 

 

(742

)

 

 

(293

)

 

 

(751

)

 

 

(293

)

Total NOI

$

7,553

$

9,433

$

7,285

$

16,986

$

23,132

 

Reconciliation of Net Loss to FFO and Company FFO (in thousands)

 

 

Three Months Ended

 

Six Months Ended June 30,

FFO and Company FFO

 

June 30, 2021

 

March 31, 2021

 

June 30, 2020

 

2021

 

2020

Net income / (loss)

 

$

(95,304

)

 

$

(10,933

)

 

$

104

 

 

$

(106,237

)

 

$

(30,871

)

Real estate depreciation and amortization (consolidated properties)

 

 

12,959

 

 

 

12,756

 

 

 

23,201

 

 

 

25,715

 

 

 

56,788

 

Real estate depreciation and amortization (unconsolidated entities)

 

 

3,217

 

 

 

3,165

 

 

 

2,597

 

 

 

6,383

 

 

 

4,441

 

Gain on sale of real estate

 

 

(18,097

)

 

 

(24,208

)

 

 

(53,877

)

 

 

(42,305

)

 

 

(74,665

)

Impairment of real estate assets

 

 

64,539

 

 

 

1,700

 

 

 

1,813

 

 

 

66,239

 

 

 

1,813

 

Dividends on preferred shares

 

 

(1,225

)

 

 

(1,225

)

 

 

(1,225

)

 

 

(2,450

)

 

 

(2,450

)

FFO attributable to common shareholders and unitholders

 

$

(33,911

)

 

$

(18,745

)

 

$

(27,387

)

 

$

(52,655

)

 

$

(44,944

)

Termination fee income

 

 

 

 

 

(2,611

)

 

 

 

 

 

(2,611

)

 

 

(990

)

Termination fee income (unconsolidated entities)

 

 

(9

)

 

 

(742

)

 

 

(293

)

 

 

(751

)

 

 

(293

)

Amortization of deferred financing costs

 

 

106

 

 

 

106

 

 

 

105

 

 

 

212

 

 

 

211

 

Severance and restructuring costs

 

 

2,196

 

 

 

 

 

 

425

 

 

 

2,196

 

 

 

425

 

Mortgage recording costs

 

 

2,313

 

 

 

 

 

 

 

 

 

2,313

 

 

 

 

Company FFO attributable to common shareholders and unitholders

 

$

(29,305

)

 

$

(21,992

)

 

$

(27,150

)

 

$

(51,296

)

 

$

(45,591

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FFO per diluted common share and unit

 

$

(0.61

)

 

$

(0.34

)

 

$

(0.49

)

 

$

(0.94

)

 

$

(0.80

)

Company FFO per diluted common share and unit

 

$

(0.52

)

 

$

(0.39

)

 

$

(0.49

)

 

$

(0.92

)

 

$

(0.82

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted Average Common Shares and Units Outstanding

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

 

42,772

 

 

 

39,477

 

 

 

38,634

 

 

 

41,134

 

 

 

37,933

 

Weighted average OP units outstanding

 

 

13,191

 

 

 

16,432

 

 

 

17,255

 

 

 

14,802

 

 

 

17,916

 

Weighted average common shares and units outstanding

 

 

55,963

 

 

 

55,909

 

 

 

55,889

 

 

 

55,936

 

 

 

55,849

 

 

Contacts

Data & News supplied by www.cloudquote.io
Stock quotes supplied by Barchart
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms and Conditions.